{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Front Page","OUTTURN STATEMENT","Indschls 17-18","I01 I02 I03 FUNDING 2017-18","Payment Schedule","Integra Salaries A to C Summary","In year Outturn","In year Income & Expenditure","spring term summary","Sept 2017"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":70,"defined_names":3038,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front Page","index":0,"n_rows":97,"n_cols":25,"rows_kept":97,"cut":false,"hidden":false,"merged":[[8,3,9,3],[8,5,9,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choose your school"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akiva",3520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (N20)",3317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (NW2)",3300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Infant School",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Junior School",3514]
[null,null,null,"2017-18 FINAL OUTTURN STATEMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barnfield School",2002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beis Yaakov",2079]
[null,null,null,"Choose your school",null,{"$f":"VLOOKUP(D9,X:Y,2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beit Shvidler",3524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bell Lane School",2003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blessed Dominic RC School",3511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookhill Nursery",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Infant School",2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Junior School",2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunswick Park School",2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chalgrove School",2067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Childs Hill School",2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Christ Church CE School",3302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Church Hill School",2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colindale School",2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coppetts Wood School",2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Courtland School",2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cromer Road School",2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Danegrove School",2073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deansbrook Infant School",2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Infant School",2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Junior School",5200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edgware Primary",2023]
[null,null,null,"Contacts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairway School",2024]
[null,null,null,"Claudette James  0208 359 7132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finchley Catholic High School",5405]
[null,null,null,"Nicole Gibson       0208 359 7223 Tues/Weds/Thurs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foulds School",2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Friern Barnet School",4003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frith Manor School",2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Infant School",2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Junior School",2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goldbeaters School",2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hampden Way Nursery",1001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hasmonean Primary School",3516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hollickwood School",2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holly Park School",2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holy Trinity CE School",3304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JCoSS",5427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Livingstone School",2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manorside School ",2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mapledown School",7010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Martin Primary",3523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mathilda Marks Kennedy School",5948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Foundation School",5949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah High School",4004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Primary School",3513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monken Hadley CE School",3305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monkfrith School",2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Infant School",2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Junior School",2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Nursery",1002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northgate",1102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northside School",2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northway School",7005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakleigh School",7009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orion School",2077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Osidge School",5201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Our Lady of Lourdes RC School",3501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pardes House School",2078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Infant School",2071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Junior School",2072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah School",3512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacks Morasha",2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacred Heart RC School",3510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Agnes' RC School",3502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Andrew's CE School",3315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Catherine's RC School",3504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St James' Catholic High School",5407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St John's CE School (N11)",3307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St John's CE School (N20)",3309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Joseph's RC Primary School",3509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Margaret's Nursery",1003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Mary's & St Johns Primary",3521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Mary's CE School (EN4)",3312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Mary's CE School (N3)",3311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Michael's Catholic Grammar School",5404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Paul's CE School (N11)",3313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Paul's CE School (NW7)",3314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Theresa's RC School",3507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Vincent's RC School",3506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunnyfields School",2070]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Pavilion",1100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trent CE School",3316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tudor School",2055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underhill School",2057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wessex Gardens School",2076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitings Hill School",2060]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodcroft Primary",3518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodridge School",2054]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(X2:X93)","v":92}]

{"sheet":"OUTTURN STATEMENT","index":1,"n_rows":165,"n_cols":5,"rows_kept":165,"cut":false,"hidden":false,"merged":[[4,1,4,4],[4,7,4,9],[5,1,5,4],[6,1,6,4],[30,8,30,9],[37,8,37,9],[38,8,38,9],[31,8,31,9],[33,8,33,9],[34,8,34,9],[35,8,35,9],[36,8,36,9]]}
[]
[]
[null,null,null,null,{"$f":"'Front Page'!$F$9","v":0}]
[]
[null,"London Borough of Barnet"]
[null,"Summary of Final Outturn Position &"]
[null,"Statement of Central / Salary Account FY 2017-18"]
[null,null,null,"Option ",{"$f":"VLOOKUP($E$9,'I01 I02 I03 FUNDING 2017-18'!$B$3:$L$94,2,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"VLOOKUP(E10,A62:B169,2,0)","v":{"$error":"#N/A"}},null,"Cost Centre",{"$f":"VLOOKUP(E10,A:C,3,0)","v":{"$error":"#N/A"}}]
[null,null,null,"DfE No",{"$f":"'Front Page'!$F$9","v":0}]
[]
[null,"Summary","£","£","£"]
[]
[null,"In year Income",{"$f":"VLOOKUP($E$9,'In year Outturn'!$A$4:$F$96,4,0)","v":{"$error":"#N/A"}}]
[null,"In year Expenditure",{"$f":"VLOOKUP($E$9,'In year Outturn'!$A$4:$F$96,5,0)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(D16<0,\"Net in-Year Underspend\",\"Net in-Year Overspend\")","v":{"$error":"#N/A"}},null,{"$f":"SUM(C14:C15)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(D18>0,\"Underspend b/fwd from 2016-17\",\"Overspend b/fwd from 2016-17\")","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($E$9,'Indschls 17-18'!$B$5:$O$113,13,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(E20>0,\"Cumulative Surplus c/fwd as at 31.03.18\",\"Cumulative Deficit c/fwd as at 31.03.18\")","v":{"$error":"#N/A"}},null,null,{"$f":"D18-D16","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(E20>0,\"The cumulative surplus is made up of: -\",\"The cumulative deficit is made up of: -\")","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(E23>0,\"Revenue Surplus\",\"Revenue Deficit\")","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($E$9,'Indschls 17-18'!$B$5:$O$113,3,0)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(E24>0,\"Capital Surplus\",\"Capital Deficit\")","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($E$9,'Indschls 17-18'!$B$5:$O$113,8,0)","v":{"$error":"#N/A"}}]
[]
[]
[null,"Central / Salary Account","£","£","£"]
[]
[null,"2017-18 Funding I01 to I03 ",{"$f":"VLOOKUP($E$9,'I01 I02 I03 FUNDING 2017-18'!$B$3:$L$94,9,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"Amount of Funding Deposited in Central / Salary Account (Option A and C schools only)",null,{"$f":"VLOOKUP($E$9,'I01 I02 I03 FUNDING 2017-18'!$B$3:$L$94,11,FALSE)","v":{"$error":"#N/A"}}]
[null,"Expenditure via Central/Salary Account (i.e. E01 to E07 + redundancy) Option A and C schools only ",null,{"$f":"IF(OR($E$8=\"A\",$E$8=\"C\"),VLOOKUP($E$9,'Integra Salaries A to C Summary'!$A$5:$D$73,4,0),0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(D34>0,\"Surplus Cash held in Central/Salary Account re 17-18 Salaries\",\"Shortfall of Cash held in Central/Salary Account re 17-18 Salaries\")","v":{"$error":"#N/A"}},null,{"$f":"D31-D32","v":{"$error":"#N/A"}}]
[]
[null,"Add: Spring term LTS & Maternity claim including clawback/rebate",null,{"$f":"IF(ISERROR(VLOOKUP(E9,'spring term summary'!$B$7:$S$99,18,0)),0,VLOOKUP(E9,'spring term summary'!$B$7:$S$99,18,0))","v":0}]
[]
[null,"Central/Salary Account Balance as at 31.03.18",null,null,{"$f":"D34+D36","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"IF(E41>0,\"A transfer will be made into your Local Bank Account - If the balance is zero please ignore.\",\"Please raise a cheque made payable to 'The London Borough of Barnet' and forward to The Schools Accountancy Section by Friday 8th June - If the balance is zero please ignore. \")","v":{"$error":"#N/A"}},null,null,{"$f":"E38","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1000,"Brookhill Nursery",10130,1000]
[1001,"Hampden Way Nursery",10131,1001]
[1002,"Moss Hall Nursery",10132,1002]
[1003,"St Margaret's Nursery",10133,1003]
[2000,"Parkfield School",10120,2000]
[2002,"Barnfield School",10044,2002]
[2003,"Bell Lane School",10045,2003]
[2007,"Brookland Junior School",10046,2007]
[2008,"Brookland Infant School",10047,2008]
[2009,"Brunswick Park School",10048,2009]
[2010,"Childs Hill School",10049,2010]
[2011,"Church Hill School",10051,2011]
[2014,"Colindale School",10054,2014]
[2015,"Coppetts Wood School",10055,2015]
[2016,"Courtland School",10056,2016]
[2017,"Cromer Road School",10057,2017]
[2018,"Deansbrook Junior School",10058,2018]
[2019,"Deansbrook Infant School",10059,2019]
[2021,"Dollis Infant School",10061,2021]
[2022,"Edgware Junior School",10062,2022]
[2023,"Edgware Infant School",10063,2023]
[2024,"Fairway School",10064,2024]
[2025,"Foulds School",10065,2025]
[2026,"Frith Manor School",10066,2026]
[2027,"Garden Suburb Junior School",10067,2027]
[2028,"Garden Suburb Infant School",10068,2028]
[2029,"Goldbeaters School",10069,2029]
[2031,"Hollickwood School",10071,2031]
[2032,"Holly Park School",10072,2032]
[2036,"Livingstone School",10074,2036]
[2037,"Manorside School ",10075,2037]
[2041,"Sacks Morasha",11381,2041]
[2042,"Monkfrith School",10079,2042]
[2043,"Moss Hall Junior School",10080,2043]
[2044,"Moss Hall Infant School",10081,2044]
[2045,"Northside School",10082,2045]
[2052,"Summerside School ",10098,2052]
[2054,"Woodridge School",10109,2054]
[2055,"Tudor School",10101,2055]
[2056,"Underhill Junior School",10102,2056]
[2057,"Underhill Infant School",10103,2057]
[2060,"Whitings Hill School",10105,2060]
[2067,"Chalgrove School",10118,2067]
[2070,"Sunnyfields School",10097,2070]
[2071,"Queenswell Infant School",10119,2071]
[2072,"Queenswell Junior School",10086,2072]
[2073,"Danegrove School",10083,2073]
[2074,"Hyde School",10122,2074]
[2076,"Wessex Gardens School",10124,2076]
[2077,"Orion School",10127,2077]
[2078,"Pardes House School",10129,2078]
[2079,"Beis Yaakov",10128,2079]
[3300,"All Saints' CE School (NW2)",10040,3300]
[3302,"Christ Church CE School",10050,3302]
[3304,"Holy Trinity CE School",10073,3304]
[3305,"Monken Hadley CE School",10078,3305]
[3307,"St. John's CE School (N11)",10089,3307]
[3309,"St. John's CE School (N20)",10116,3309]
[3311,"St. Mary's CE School (N3)",10092,3311]
[3312,"St. Mary's CE School (EN4)",10093,3312]
[3313,"St. Paul's CE School (N11)",10094,3313]
[3314,"St. Paul's CE School (NW7)",10095,3314]
[3315,"St. Andrew's CE School",10099,3315]
[3316,"Trent CE School",10100,3316]
[3317,"All Saints' CE School (N20)",10042,3317]
[3500,"Annunciation RC Infant School",10043,3500]
[3501,"Our Lady of Lourdes RC School",10085,3501]
[3502,"St. Agnes' RC School",10087,3502]
[3504,"St. Catherine's RC School",10088,3504]
[3506,"St. Vincent's RC School",10096,3506]
[3507,"St. Theresa's RC School",10108,3507]
[3508,"St. Joseph's RC Infant School",10111,3508]
[3509,"St. Joseph's RC Junior School",10107,3509]
[3510,"Sacred Heart RC School",10110,3510]
[3511,"Blessed Dominic RC School",10115,3511]
[3512,"Rosh Pinah School",10112,3512]
[3513,"Menorah Primary School",10114,3513]
[3514,"Annunciation RC Junior School",10117,3514]
[3516,"Hasmonean Primary School",10121,3516]
[3518,"Woodcroft Primary",10123,3518]
[3519,"Broadfields Primary",10134,3519]
[3520,"Akiva",11094,3520]
[3521,"St. Mary's & St. Johns Primary",10698,3521]
[3522,"Claremont Primary",10953,3522]
[3523,"Martin Primary",11093,3523]
[3524,"Beit Shvidler",11278,3524]
[4003,"Friern Barnet School",10139,4003]
[4004,"Menorah High School",11513,4004]
[5200,"Dollis Junior School",10060,5200]
[5201,"Osidge School",10084,5201]
[5403,"St Mary's CE High School",10143,5403]
[5404,"St. Michael's Catholic Grammar School",10148,5404]
[5405,"Finchley Catholic High School",10145,5405]
[5407,"St James' Catholic High School",10142,5407]
[5408,"Bishop Douglass RC High",10137,5408]
[5427,"JCoSS",11174,5427]
[5948,"Mathilda Marks Kennedy School",10125,5948]
[5949,"Menorah Foundation School",10126,5949]
[7000,"Oak Lodge School",10156,7000]
[7005,"Northway School",10157,7005]
[7009,"Oakleigh School",10158,7009]
[7010,"Mapledown School",10159,7010]
[1102,"Northgate",10185,1102]
[1100,"The Pavilion",10188,1100]

{"sheet":"Indschls 17-18","index":2,"n_rows":132,"n_cols":15,"rows_kept":132,"cut":false,"hidden":false,"merged":[[1,2,1,14],[2,4,2,6],[2,9,2,10],[2,13,2,14]]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,"Final Individual School Outturn Balances 2017-18"]
[null,null,null,"Rev","Revenue",null,null,null,"Cap","Capital",null,null,null,"Total Balance"]
[null,null,"School","As at 31.03.18","As at 31.03.17","Balance as % Final Budget Share 17-18","Increase / (decrease)",null,"As at 31.03.18",{"$f":"E4","v":"As at 31.03.17"},"Increase / (decrease)",null,"As at 31.03.18",{"$f":"E4","v":"As at 31.03.17"},"Increase / (decrease)"]
[1000,10130,"Brookhill",{"$f":"[64]Brk!$H$66","v":156379.92000000001},{"$f":"VLOOKUP(B5,[65]EOY!$A$3:$F$99,4,0)","v":158461.67000000001},0,{"$f":"D5-E5","v":-2081.75},null,{"$f":"[64]Brk!$H$76","v":4720.55},{"$f":"VLOOKUP(B5,[65]EOY!$A$3:$F$99,6,0)","v":1.25},{"$f":"I5-J5","v":4719.3},null,{"$f":"D5+I5","v":161100.47},{"$f":"E5+J5","v":158462.92000000001},{"$f":"M5-N5","v":2637.5499999999884}]
[1001,10131,"Hampden Way",{"$f":"[64]Hmp!$H$70","v":168833.62},{"$f":"VLOOKUP(B6,[65]EOY!$A$3:$F$99,4,0)","v":125592.15},0,{"$f":"D6-E6","v":43241.47},null,{"$f":"[64]Hmp!$H$81","v":3841.38},{"$f":"VLOOKUP(B6,[65]EOY!$A$3:$F$99,6,0)","v":8014.7},{"$f":"I6-J6","v":-4173.32},null,{"$f":"D6+I6","v":172675},{"$f":"E6+J6","v":133606.85},{"$f":"M6-N6","v":39068.149999999994}]
[1002,10132,"Moss Hall",{"$f":"[64]MHN!$H$70","v":304596.52},{"$f":"VLOOKUP(B7,[65]EOY!$A$3:$F$99,4,0)","v":302766.64},0,{"$f":"D7-E7","v":1829.8800000000047},null,{"$f":"[64]MHN!$H$81","v":9136.26},{"$f":"VLOOKUP(B7,[65]EOY!$A$3:$F$99,6,0)","v":10046},{"$f":"I7-J7","v":-909.73999999999978},null,313732.78000000003,{"$f":"E7+J7","v":312812.64},{"$f":"M7-N7","v":920.14000000001397}]
[1003,10133,"St Margarets",{"$f":"[64]StM!$H$67","v":14131.35},{"$f":"VLOOKUP(B8,[65]EOY!$A$3:$F$99,4,0)","v":29080.69000000001},0,{"$f":"D8-E8","v":-14949.340000000009},null,{"$f":"[64]StM!$H$79","v":5855.55},{"$f":"VLOOKUP(B8,[65]EOY!$A$3:$F$99,6,0)","v":1054.8499999999999},{"$f":"I8-J8","v":4800.7000000000007},null,19986.900000000001,{"$f":"E8+J8","v":30135.540000000008},{"$f":"M8-N8","v":-10148.640000000007}]
[]
[null,null,"Sub Total - Nursery Sector",{"$f":"SUM(D5:D8)","v":643941.41},{"$f":"SUM(E5:E8)","v":615901.15},{"$f":"SUM(F5:F8)","v":0},{"$f":"SUM(G5:G8)","v":28040.259999999995},null,{"$f":"SUM(I5:I8)","v":23553.74},{"$f":"SUM(J5:J8)","v":19116.8},4436.9400000000014,0,667495.15,635017.95000000007,32477.19999999999]
[]
[3520,11094,"Akiva",{"$f":"[64]Akv!$H$72","v":37544.599999999984},{"$f":"VLOOKUP(B12,[65]EOY!$A$3:$F$99,4,0)","v":-34411.530000000035},0,{"$f":"D12-E12","v":71956.130000000019},null,0,{"$f":"VLOOKUP(B12,[65]EOY!$A$3:$F$99,6,0)","v":9.3132257461547854E-12},{"$f":"I12-J12","v":-9.3132257461547854E-12},null,{"$f":"D12+I12","v":37544.599999999984},-34411.530000000028,{"$f":"M12-N12","v":71956.13}]
[3317,10042,"All Saints' CE School (N20)",{"$f":"[64]AstN20!$H$72","v":123256.73},{"$f":"VLOOKUP(B13,[65]EOY!$A$3:$F$99,4,0)","v":151873.35},0,-28616.62000000001,null,{"$f":"[64]AstN20!$H$83","v":0},{"$f":"VLOOKUP(B13,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,123256.73,151873.35,-28616.62000000001]
[3300,10040,"All Saints' CE School (NW2)",{"$f":"[64]AstNW2!$H$71","v":106584.36},{"$f":"VLOOKUP(B14,[65]EOY!$A$3:$F$99,4,0)","v":205150.3},0,-98565.939999999988,null,{"$f":"[64]AstNW2!$H$81","v":0},{"$f":"VLOOKUP(B14,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,106584.36,205150.3,-98565.939999999988]
[3500,10043,"Annunciation RC Infant School",{"$f":"[64]AnnI!$H$65","v":175894.23},{"$f":"VLOOKUP(B15,[65]EOY!$A$3:$F$99,4,0)","v":122676.40000000004},0,53217.829999999973,null,0,{"$f":"VLOOKUP(B15,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,175894.23,122676.40000000004,53217.829999999973]
[3514,10117,"Annunciation RC Junior School",{"$f":"[64]AnnJ!$H$70","v":103114.32},{"$f":"VLOOKUP(B16,[65]EOY!$A$3:$F$99,4,0)","v":60712.28},0,42402.040000000008,null,0,{"$f":"VLOOKUP(B16,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,103114.32,60712.28,42402.040000000008]
[2002,10044,"Barnfield School",{"$f":"[64]Barnf!$H$75","v":411190.28000000014},{"$f":"VLOOKUP(B17,[65]EOY!$A$3:$F$99,4,0)","v":375651.24},0,35539.040000000154,null,{"$f":"[64]Barnf!$H$87","v":-1.0900000000000001},{"$f":"VLOOKUP(B17,[65]EOY!$A$3:$F$99,6,0)","v":-1.07},-2.0000000000000018E-2,null,411189.19000000012,375650.17,35539.020000000135]
[2079,10128,"Beis Yaakov",{"$f":"[64]BYaak!$H$70","v":55568.340000000018},{"$f":"VLOOKUP(B18,[65]EOY!$A$3:$F$99,4,0)","v":15010.959999999995},0,40557.380000000019,null,0,{"$f":"VLOOKUP(B18,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,55568.340000000018,15010.959999999995,40557.380000000019]
[3524,11278,"Beit Shvidler Jewish Primary",{"$f":"[64]BeitShv!$H$69","v":72683.38},{"$f":"VLOOKUP(B19,[65]EOY!$A$3:$F$99,4,0)","v":58611.57},0,14071.810000000005,null,0,0,0,null,72683.38,58611.57,14071.810000000005]
[2003,10045,"Bell Lane School",{"$f":"[64]Bell!$H$76","v":100729.36999999997},{"$f":"VLOOKUP(B20,[65]EOY!$A$3:$F$99,4,0)","v":80741.78},0,19987.589999999967,null,{"$f":"[64]Bell!$H$89","v":979.74000000000228},{"$f":"VLOOKUP(B20,[65]EOY!$A$3:$F$99,6,0)","v":8826.48},-7846.7399999999971,null,101709.10999999997,89568.26,12140.849999999977]
[3511,10115,"Blessed Dominic RC School",{"$f":"[64]BDom!$H$72","v":214487.75},{"$f":"VLOOKUP(B21,[65]EOY!$A$3:$F$99,4,0)","v":74706.869999999981},0,139780.88,null,{"$f":"[64]BDom!$H$78","v":1},{"$f":"VLOOKUP(B21,[65]EOY!$A$3:$F$99,6,0)","v":1},0,null,214488.75,74707.869999999981,139780.88]
[2008,10047,"Brookland Infant School",{"$f":"[64]BrookI!$H$71","v":118776.9},{"$f":"VLOOKUP(B22,[65]EOY!$A$3:$F$99,4,0)","v":49818.019999999924},0,68958.880000000063,null,{"$f":"[64]BrookI!$H$81","v":9148},{"$f":"VLOOKUP(B22,[65]EOY!$A$3:$F$99,6,0)","v":1423.94},7724.0599999999995,null,127924.9,51241.959999999926,76682.940000000061]
[2007,10046,"Brookland Junior School",{"$f":"[64]BrookJ!$H$73","v":154040.26999999999},{"$f":"VLOOKUP(B23,[65]EOY!$A$3:$F$99,4,0)","v":181476.19},0,-27435.920000000013,null,{"$f":"[64]BrookJ!$H$84","v":-4.9999999998835844E-2},{"$f":"VLOOKUP(B23,[65]EOY!$A$3:$F$99,6,0)","v":912},-912.04999999999882,null,154040.22,182388.19,-28347.97]
[2009,10048,"Brunswick Park School",{"$f":"[64]BrunsP!$H$72","v":265273.83},{"$f":"VLOOKUP(B24,[65]EOY!$A$3:$F$99,4,0)","v":119745.33},0,145528.5,null,{"$f":"[64]BrunsP!$H$85","v":1546.3},{"$f":"VLOOKUP(B24,[65]EOY!$A$3:$F$99,6,0)","v":0},1546.3,null,266820.13,119745.33,147074.79999999999]
[2067,10118,"Chalgrove School",{"$f":"[64]Chal!$H$72","v":113348.11000000007},{"$f":"VLOOKUP(B25,[65]EOY!$A$3:$F$99,4,0)","v":126744.1},0,-13395.989999999932,null,{"$f":"[64]Chal!$H$83","v":6956.75},{"$f":"VLOOKUP(B25,[65]EOY!$A$3:$F$99,6,0)","v":-1.5},6958.25,null,120304.86000000007,126742.6,-6437.7399999999325]
[2010,10049,"Childs Hill School",{"$f":"[64]ChildsH!$H$73","v":6740.5399999999818},{"$f":"VLOOKUP(B26,[65]EOY!$A$3:$F$99,4,0)","v":39642.400000000001},0,-32901.860000000022,null,{"$f":"[64]ChildsH!$H$84","v":0},{"$f":"VLOOKUP(B26,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,6740.5399999999818,39642.400000000001,-32901.860000000022]
[3302,10050,"Christ Church CE School",{"$f":"[64]ChristC!$H$69","v":262448.06},{"$f":"VLOOKUP(B27,[65]EOY!$A$3:$F$99,4,0)","v":175744.10000000006},0,86703.959999999934,null,null,{"$f":"VLOOKUP(B27,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,262448.06,175744.10000000006,86703.959999999934]
[2011,10051,"Church Hill School",{"$f":"[64]ChurchH!$H$70","v":71783.81},{"$f":"VLOOKUP(B28,[65]EOY!$A$3:$F$99,4,0)","v":89142.43},0,-17358.619999999995,null,{"$f":"[64]ChurchH!$H$81","v":-0.25},{"$f":"VLOOKUP(B28,[65]EOY!$A$3:$F$99,6,0)","v":161.5},-161.75,null,71783.56,89303.93,-17520.369999999995]
[3522,10953,"Claremont Primary",null,0,0,0,null,null,0,0,null,0,0,0]
[2014,10054,"Colindale School",{"$f":"[64]Colin!$H$72","v":500697.81999999995},{"$f":"VLOOKUP(B30,[65]EOY!$A$3:$F$99,4,0)","v":691029.48},0,-190331.66000000003,null,{"$f":"[64]Colin!$H$85","v":0},{"$f":"VLOOKUP(B30,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,500697.81999999995,691029.48,-190331.66000000003]
[2015,10055,"Coppetts Wood School",{"$f":"[64]Coppet!$H$76","v":445664.48},{"$f":"VLOOKUP(B31,[65]EOY!$A$3:$F$99,4,0)","v":416463.80000000005},0,29200.679999999935,null,{"$f":"[64]Coppet!$H$87","v":14118},{"$f":"VLOOKUP(B31,[65]EOY!$A$3:$F$99,6,0)","v":7066.75},7051.25,null,459782.48,423530.55000000005,36251.929999999935]
[2016,10056,"Courtland School",{"$f":"[64]Court!$H$74","v":92609.3},{"$f":"VLOOKUP(B32,[65]EOY!$A$3:$F$99,4,0)","v":12493.329999999994},0,80115.97,null,{"$f":"[64]Court!$H$86","v":0.66},{"$f":"VLOOKUP(B32,[65]EOY!$A$3:$F$99,6,0)","v":11092.19},-11091.53,null,92609.96,23585.519999999997,69024.44]
[2017,10057,"Cromer Road School",{"$f":"[64]Cromer!$H$71","v":173552.5},{"$f":"VLOOKUP(B33,[65]EOY!$A$3:$F$99,4,0)","v":137978.37},0,35574.130000000005,null,{"$f":"[64]Cromer!$H$82","v":14872.5},{"$f":"VLOOKUP(B33,[65]EOY!$A$3:$F$99,6,0)","v":14715.2},157.29999999999927,null,188425,152693.57,35731.429999999993]
[2073,10083,"Danegrove School",{"$f":"[64]Daneg!$H$72","v":351920.21},{"$f":"VLOOKUP(B34,[65]EOY!$A$3:$F$99,4,0)","v":461078.79},0,-109158.57999999996,null,{"$f":"[64]Daneg!$H$82","v":647.25},{"$f":"VLOOKUP(B34,[65]EOY!$A$3:$F$99,6,0)","v":-0.25},647.5,null,352567.46,461078.54,-108511.07999999996]
[2019,10059,"Deansbrook Infant School",{"$f":"[64]DeansI!$H$70","v":116843.47999999992},{"$f":"VLOOKUP(B35,[65]EOY!$A$3:$F$99,4,0)","v":36222.559999999925},0,80620.92,null,{"$f":"[64]DeansI!$H$81","v":13770},{"$f":"VLOOKUP(B35,[65]EOY!$A$3:$F$99,6,0)","v":15618.25},-1848.25,null,130613.47999999992,51840.809999999925,78772.67]
[2021,10061,"Dollis Infant School",{"$f":"[64]DollisI!$H$72","v":184963.85},{"$f":"VLOOKUP(B36,[65]EOY!$A$3:$F$99,4,0)","v":84238.55},0,100725.3,null,{"$f":"[64]DollisI!$H$82","v":14581.349999999999},{"$f":"VLOOKUP(B36,[65]EOY!$A$3:$F$99,6,0)","v":16523.97},-1942.6200000000026,null,199545.2,100762.52,98782.680000000008]
[5200,10060,"Dollis Junior School",{"$f":"[64]DollisJ!$H$70","v":61398.239999999983},{"$f":"VLOOKUP(B37,[65]EOY!$A$3:$F$99,4,0)","v":32911.349999999991},0,28486.889999999992,null,{"$f":"[64]DollisJ!$H$81","v":6403.5},{"$f":"VLOOKUP(B37,[65]EOY!$A$3:$F$99,6,0)","v":5264},1139.5,null,67801.739999999991,38175.349999999991,29626.39]
[2023,10063,"Edgware Primary",{"$f":"[64]EdgwP!$H$72","v":56561.459999999992},{"$f":"VLOOKUP(B38,[65]EOY!$A$3:$F$99,4,0)","v":16604.280000000042},0,39957.179999999949,null,{"$f":"[64]EdgwP!$H$85","v":0.3700000000023283},{"$f":"VLOOKUP(B38,[65]EOY!$A$3:$F$99,6,0)","v":641.6},-641.22999999999774,null,56561.829999999994,17245.880000000041,39315.949999999953]
[2024,10064,"Fairway School",{"$f":"[64]Fair!$H$75","v":167149.75000000009},{"$f":"VLOOKUP(B39,[65]EOY!$A$3:$F$99,4,0)","v":170460.72000000015},0,-3310.9700000000594,null,{"$f":"[64]Fair!$H$86","v":21468.89},{"$f":"VLOOKUP(B39,[65]EOY!$A$3:$F$99,6,0)","v":39959.07},-18490.18,null,188618.64000000007,210419.79000000015,-21801.150000000081]
[2025,10065,"Foulds School",{"$f":"[64]Fould!$H$72","v":171440.37},{"$f":"VLOOKUP(B40,[65]EOY!$A$3:$F$99,4,0)","v":96651.58},0,74788.789999999994,null,{"$f":"[64]Fould!$H$85","v":10533.75},{"$f":"VLOOKUP(B40,[65]EOY!$A$3:$F$99,6,0)","v":9042.85},1490.8999999999996,null,181974.12,105694.43000000001,76279.689999999988]
[2026,10066,"Frith Manor School",{"$f":"[64]Frith!$H$69","v":-2176.66},{"$f":"VLOOKUP(B41,[65]EOY!$A$3:$F$99,4,0)","v":1968.9499999999814},0,-4145.6099999999815,null,{"$f":"[64]Frith!$H$81","v":21611.31},{"$f":"VLOOKUP(B41,[65]EOY!$A$3:$F$99,6,0)","v":10303.18},11308.130000000001,null,19434.650000000001,12272.129999999981,7162.5200000000204]
[2028,10068,"Garden Suburb Infant School",{"$f":"[64]GSubI!$H$71","v":31127.150000000074},{"$f":"VLOOKUP(B42,[65]EOY!$A$3:$F$99,4,0)","v":54373.43},0,-23246.279999999926,null,{"$f":"[64]GSubI!$H$83","v":17070.75},{"$f":"VLOOKUP(B42,[65]EOY!$A$3:$F$99,6,0)","v":11223},5847.75,null,48197.900000000074,65596.429999999993,-17398.529999999919]
[2027,10067,"Garden Suburb Junior School",{"$f":"[64]GSubJ!$H$72","v":139042.54},{"$f":"VLOOKUP(B43,[65]EOY!$A$3:$F$99,4,0)","v":105199.21},0,33843.33,null,{"$f":"[64]GSubJ!$H$84","v":10119.25},{"$f":"VLOOKUP(B43,[65]EOY!$A$3:$F$99,6,0)","v":3259.23},6860.02,null,149161.79,108458.44,40703.350000000006]
[2029,10069,"Goldbeaters School",{"$f":"[64]Gold!$H$72","v":59289.67000000002},{"$f":"VLOOKUP(B44,[65]EOY!$A$3:$F$99,4,0)","v":-10195.159999999993},0,69484.830000000016,null,{"$f":"[64]Gold!$H$84","v":8467.0499999999993},{"$f":"VLOOKUP(B44,[65]EOY!$A$3:$F$99,6,0)","v":8969.25},-502.20000000000073,null,67756.720000000016,-1225.9099999999926,68982.63]
[3516,10121,"Hasmonean Primary School",{"$f":"[64]HasmoP!$H$70","v":-21033.829999999991},{"$f":"VLOOKUP(B45,[65]EOY!$A$3:$F$99,4,0)","v":-1986.0299999999907},0,-19047.8,null,0,{"$f":"IFERROR(VLOOKUP(B45,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,-21033.829999999991,-1986.0299999999907,-19047.8]
[2031,10071,"Hollickwood School",{"$f":"[64]Hollick!$H$71","v":111210.9},{"$f":"VLOOKUP(B46,[65]EOY!$A$3:$F$99,4,0)","v":156272.67000000001},0,-45061.770000000019,null,{"$f":"[64]Hollick!$H$82","v":14316.75},{"$f":"VLOOKUP(B46,[65]EOY!$A$3:$F$99,6,0)","v":7817.05},6499.7,null,125527.65,164089.72,-38562.070000000007]
[2032,10072,"Holly Park School",{"$f":"[64]HollyP!$H$70","v":158878.42000000001},{"$f":"VLOOKUP(B47,[65]EOY!$A$3:$F$99,4,0)","v":74560.370000000024},0,84318.049999999988,null,{"$f":"[64]HollyP!$H$80","v":13},{"$f":"VLOOKUP(B47,[65]EOY!$A$3:$F$99,6,0)","v":-0.5},13.5,null,158891.42000000001,74559.870000000024,84331.549999999988]
[3304,10073,"Holy Trinity CE School",{"$f":"[64]Holy!$H$71","v":132956.74},{"$f":"VLOOKUP(B48,[65]EOY!$A$3:$F$99,4,0)","v":126491.16},0,6465.5799999999872,null,{"$f":"[64]Holy!$H$81","v":-1},{"$f":"VLOOKUP(B48,[65]EOY!$A$3:$F$99,6,0)","v":-1},0,null,132955.74,126490.16,6465.5799999999872]
[2036,10074,"Livingstone School",{"$f":"[64]Living!$H$70","v":528877.25},{"$f":"VLOOKUP(B49,[65]EOY!$A$3:$F$99,4,0)","v":452448.91},0,76428.340000000026,null,{"$f":"[64]Living!$H$81","v":3.4924596548080443E-12},{"$f":"VLOOKUP(B49,[65]EOY!$A$3:$F$99,6,0)","v":0},3.4924596548080443E-12,null,528877.25,452448.91,76428.340000000026]
[2037,10075,"Manorside School ",{"$f":"[64]Manor!$H$72","v":-10522.599999999929},{"$f":"VLOOKUP(B50,[65]EOY!$A$3:$F$99,4,0)","v":13575.99},0,-24098.589999999931,null,{"$f":"[64]Manor!$H$83","v":15413.75},{"$f":"VLOOKUP(B50,[65]EOY!$A$3:$F$99,6,0)","v":7717},7696.75,null,4891.1500000000706,21292.989999999998,-16401.839999999927]
[3523,11093,"Martin Primary",{"$f":"[64]Martin!$H$72","v":309495.92},{"$f":"VLOOKUP(B51,[65]EOY!$A$3:$F$99,4,0)","v":178533.05},0,130962.87,null,{"$f":"[64]Martin!$H$85","v":9203.49},{"$f":"VLOOKUP(B51,[65]EOY!$A$3:$F$99,6,0)","v":4214.38},4989.1099999999997,null,318699.40999999997,182747.43,135951.97999999998]
[5948,10125,"Mathilda Marks Kennedy School",{"$f":"[64]MMK!$H$72","v":29057.67},{"$f":"VLOOKUP(B52,[65]EOY!$A$3:$F$99,4,0)","v":24291.070000000003},0,4766.5999999999949,null,0,{"$f":"IFERROR(VLOOKUP(B52,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,29057.67,24291.070000000003,4766.5999999999949]
[5949,10126,"Menorah Foundation School",{"$f":"[64]MenF!$H$73","v":-31959.81},{"$f":"VLOOKUP(B53,[65]EOY!$A$3:$F$99,4,0)","v":64642.850000000028},0,-96602.660000000033,null,0,{"$f":"IFERROR(VLOOKUP(B53,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,-31959.81,64642.850000000028,-96602.660000000033]
[3513,10114,"Menorah Primary School",{"$f":"[64]MenP!$H$69","v":53322.3},{"$f":"VLOOKUP(B54,[65]EOY!$A$3:$F$99,4,0)","v":-1759.5700000000302},0,{"$f":"D54-E54","v":55081.870000000032},null,{"$f":"[64]MenP!$H$79","v":-0.5},{"$f":"VLOOKUP(B54,[65]EOY!$A$3:$F$99,6,0)","v":0.4},-0.9,null,53321.8,-1759.1700000000301,55080.97000000003]
[3305,10078,"Monken Hadley CE School",{"$f":"[64]Monken!$H$72","v":180209.7},{"$f":"VLOOKUP(B55,[65]EOY!$A$3:$F$99,4,0)","v":163465.47},0,16744.23000000001,null,null,{"$f":"VLOOKUP(B55,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,180209.7,163465.47,16744.23000000001]
[2042,10079,"Monkfrith School",{"$f":"[64]MonkF!$H$69","v":80105.960000000006},{"$f":"VLOOKUP(B56,[65]EOY!$A$3:$F$99,4,0)","v":122305.27},0,-42199.31,null,{"$f":"[64]MonkF!$H$81","v":0},{"$f":"VLOOKUP(B56,[65]EOY!$A$3:$F$99,6,0)","v":0.44},-0.44,null,80105.960000000006,122305.71,-42199.75]
[2044,10081,"Moss Hall Infant School",{"$f":"[64]MHI!$H$73","v":69525.539999999964},{"$f":"VLOOKUP(B57,[65]EOY!$A$3:$F$99,4,0)","v":72560.579999999958},0,-3035.0399999999936,null,{"$f":"[64]MHI!$H$83","v":8083.75},{"$f":"VLOOKUP(B57,[65]EOY!$A$3:$F$99,6,0)","v":0.25},8083.5,null,77609.289999999964,72560.829999999958,5048.4600000000064]
[2043,10080,"Moss Hall Junior School",{"$f":"[64]MHJ!$H$73","v":192321.01},{"$f":"VLOOKUP(B58,[65]EOY!$A$3:$F$99,4,0)","v":208724.80000000008},0,-16403.790000000066,null,{"$f":"[64]MHJ!$H$86","v":0.43},{"$f":"VLOOKUP(B58,[65]EOY!$A$3:$F$99,6,0)","v":8331.25},-8330.82,null,192321.44,217056.05000000008,-24734.610000000073]
[2045,10082,"Northside School",{"$f":"[64]Norths!$H$72","v":242852.44},{"$f":"VLOOKUP(B59,[65]EOY!$A$3:$F$99,4,0)","v":399998.71},0,-157146.27000000002,null,{"$f":"[64]Norths!$H$85","v":0.23},{"$f":"VLOOKUP(B59,[65]EOY!$A$3:$F$99,6,0)","v":13508.96},-13508.73,null,242852.67,413507.67000000004,-170655.00000000003]
[2077,10127,"Orion School",{"$f":"[64]Orion!$H$73","v":221791.84},{"$f":"VLOOKUP(B60,[65]EOY!$A$3:$F$99,4,0)","v":120926.72000000003},0,100865.11999999997,null,{"$f":"[64]Orion!$H$85","v":-0.29999999999883586},{"$f":"VLOOKUP(B60,[65]EOY!$A$3:$F$99,6,0)","v":-14020.25},14019.95,null,221791.54,106906.47000000003,114885.06999999998]
[5201,10084,"Osidge School",{"$f":"[64]Osidge!$H$72","v":248450.94},{"$f":"VLOOKUP(B61,[65]EOY!$A$3:$F$99,4,0)","v":188193.17999999996},0,60257.760000000038,null,{"$f":"[64]Osidge!$H$83","v":0.5},{"$f":"VLOOKUP(B61,[65]EOY!$A$3:$F$99,6,0)","v":0.25},0.25,null,248451.44,188193.42999999996,60258.010000000038]
[3501,10085,"Our Lady of Lourdes RC School",{"$f":"[64]OLOL!$H$70","v":21391.119999999999},{"$f":"VLOOKUP(B62,[65]EOY!$A$3:$F$99,4,0)","v":61777.65},0,-40386.53,null,{"$f":"[64]OLOL!$H$76","v":1},{"$f":"VLOOKUP(B62,[65]EOY!$A$3:$F$99,6,0)","v":1},0,null,21392.12,61778.65,-40386.53]
[2078,10129,"Pardes House School",{"$f":"[64]Pardes!$H$68","v":17532.32},{"$f":"VLOOKUP(B63,[65]EOY!$A$3:$F$99,4,0)","v":51517.460000000137},0,-33985.140000000138,null,0,{"$f":"IFERROR(VLOOKUP(B63,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,17532.32,51517.460000000137,-33985.140000000138]
[2071,10119,"Queenswell Infant School",{"$f":"[64]QueenI!$H$71","v":79254.12},{"$f":"VLOOKUP(B64,[65]EOY!$A$3:$F$99,4,0)","v":18395.929999999997},0,60858.19,null,{"$f":"[64]QueenI!$H$82","v":15090.75},{"$f":"VLOOKUP(B64,[65]EOY!$A$3:$F$99,6,0)","v":7691},7399.75,null,94344.87,26086.929999999997,68257.94]
[2072,10086,"Queenswell Junior School",{"$f":"[64]QueenJ!$H$71","v":134490},{"$f":"VLOOKUP(B65,[65]EOY!$A$3:$F$99,4,0)","v":66538.999999999985},0,67951.000000000015,null,{"$f":"[64]QueenJ!$H$82","v":9697},{"$f":"VLOOKUP(B65,[65]EOY!$A$3:$F$99,6,0)","v":1872.28},7824.72,null,144187,68411.279999999984,75775.720000000016]
[3512,10112,"Rosh Pinah School",{"$f":"[64]RoshP!$H$70","v":129908.65},{"$f":"VLOOKUP(B66,[65]EOY!$A$3:$F$99,4,0)","v":32369.779999999995},0,97538.87,null,0,{"$f":"VLOOKUP(B66,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,129908.65,32369.779999999995,97538.87]
[3510,10110,"Sacred Heart RC School",{"$f":"[64]Sacred!$H$71","v":147828.54},{"$f":"VLOOKUP(B67,[65]EOY!$A$3:$F$99,4,0)","v":144436.76},0,3391.7799999999988,null,0,{"$f":"VLOOKUP(B67,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,147828.54,144436.76,3391.7799999999988]
[2041,11381,"Sacks Morasha",{"$f":"[64]Morasha!$H$69","v":87789.62},{"$f":"VLOOKUP(B68,[65]EOY!$A$3:$F$99,4,0)","v":64165.840000000018},0,23623.779999999977,null,{"$f":"[64]Morasha!$H$75","v":1},{"$f":"VLOOKUP(B68,[65]EOY!$A$3:$F$99,6,0)","v":1},0,null,87790.62,64166.840000000018,23623.779999999977]
[3502,10087,"St. Agnes' RC School",{"$f":"[64]StAgnes!$H$72","v":407523.53999999986},{"$f":"VLOOKUP(B69,[65]EOY!$A$3:$F$99,4,0)","v":300440.30000000005},0,107083.23999999982,null,{"$f":"[64]StAgnes!$H$78","v":1},{"$f":"VLOOKUP(B69,[65]EOY!$A$3:$F$99,6,0)","v":1},0,null,407524.53999999986,300441.30000000005,107083.23999999982]
[3315,10099,"St. Andrew's CE School",{"$f":"[64]StAndrew!$H$68","v":201563.22},{"$f":"VLOOKUP(B70,[65]EOY!$A$3:$F$99,4,0)","v":172133.77},0,29429.450000000012,null,{"$f":"[64]StAndrew!$H$78","v":0},{"$f":"IFERROR(VLOOKUP(B70,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,201563.22,172133.77,29429.450000000012]
[3504,10088,"St. Catherine's RC School",{"$f":"[64]StCath!$H$72","v":247130.8},{"$f":"VLOOKUP(B71,[65]EOY!$A$3:$F$99,4,0)","v":231122.71},0,16008.089999999997,null,0,{"$f":"VLOOKUP(B71,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,247130.8,231122.71,16008.089999999997]
[3307,10089,"St. John's CE School (N11)",{"$f":"[64]StJohnN11!$H$71","v":81701.42},{"$f":"VLOOKUP(B72,[65]EOY!$A$3:$F$99,4,0)","v":49400.71},0,32300.71,null,0,{"$f":"VLOOKUP(B72,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,81701.42,49400.71,32300.71]
[3309,10116,"St. John's CE School (N20)",{"$f":"[64]StJohnN20!$H$69","v":69137.14},{"$f":"VLOOKUP(B73,[65]EOY!$A$3:$F$99,4,0)","v":27280.65},0,41856.49,null,0,{"$f":"VLOOKUP(B73,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,69137.14,27280.65,41856.49]
[3509,10107,"St. Joseph's RC Primary",{"$f":"[64]StJosJ!$H$70","v":-122777.46},{"$f":"VLOOKUP(B74,[65]EOY!$A$3:$F$99,4,0)","v":-101168.42},0,-21609.040000000008,null,0,{"$f":"VLOOKUP(B74,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,-122777.46,-101168.42,-21609.040000000008]
[3521,10698,"St. Mary's & St. Johns Primary",{"$f":"[64]StMarStJon!$H$70","v":309311.54000000004},{"$f":"VLOOKUP(B75,[65]EOY!$A$3:$F$99,4,0)","v":370562.22},0,-61250.679999999935,null,{"$f":"[64]StMarStJon!$H$80","v":0},{"$f":"VLOOKUP(B75,[65]EOY!$A$3:$F$99,6,0)","v":2371.77},-2371.77,null,309311.54000000004,372933.99,-63622.449999999953]
[3312,10093,"St. Mary's CE School (EN4)",{"$f":"[64]StMarEN4!$H$70","v":139925.72},{"$f":"VLOOKUP(B76,[65]EOY!$A$3:$F$99,4,0)","v":62592.800000000017},0,{"$f":"D76-E76","v":77332.919999999984},null,null,{"$f":"VLOOKUP(B76,[65]EOY!$A$3:$F$99,6,0)","v":0},{"$f":"I76-J76","v":0},null,{"$f":"D76+I76","v":139925.72},62592.800000000017,{"$f":"M76-N76","v":77332.919999999984}]
[3311,10092,"St. Mary's CE School (N3)",{"$f":"[64]StMarN3!$H$69","v":104321.73},{"$f":"VLOOKUP(B77,[65]EOY!$A$3:$F$99,4,0)","v":78078.320000000007},0,26243.409999999989,null,null,{"$f":"VLOOKUP(B77,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,104321.73,78078.320000000007,26243.409999999989]
[3313,10094,"St. Paul's CE School (N11)",{"$f":"[64]StPaulN11!$H$71","v":61679.57},{"$f":"VLOOKUP(B78,[65]EOY!$A$3:$F$99,4,0)","v":253746.14},0,-192066.57,null,{"$f":"[64]StPaulN11!$H$81","v":0},{"$f":"VLOOKUP(B78,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,61679.57,253746.14,-192066.57]
[3314,10095,"St. Paul's CE School (NW7)",{"$f":"[64]StPaulNW7!$H$70","v":22193.69000000001},{"$f":"VLOOKUP(B79,[65]EOY!$A$3:$F$99,4,0)","v":23741.940000000006},0,-1548.2499999999964,null,0,{"$f":"VLOOKUP(B79,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,22193.69000000001,23741.940000000006,-1548.2499999999964]
[3507,10108,"St. Theresa's RC School",{"$f":"[64]StThere!$H$70","v":95043.09},{"$f":"VLOOKUP(B80,[65]EOY!$A$3:$F$99,4,0)","v":23559.100000000006},0,71483.989999999991,null,0,{"$f":"VLOOKUP(B80,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,95043.09,23559.100000000006,71483.989999999991]
[3506,10096,"St. Vincent's RC School",{"$f":"[64]StVin!$H$70","v":69001.740000000078},{"$f":"VLOOKUP(B81,[65]EOY!$A$3:$F$99,4,0)","v":115609.13},0,-46607.389999999927,null,{"$f":"[64]StVin!$H$81","v":-1},{"$f":"VLOOKUP(B81,[65]EOY!$A$3:$F$99,6,0)","v":-1.0000000000023284},2.3283597272438783E-12,null,69000.740000000078,115608.13,-46607.389999999927]
[2052,10098,"Summerside School ",{"$f":"[64]Summer!$H$78","v":-0.2},{"$f":"VLOOKUP(B82,[65]EOY!$A$3:$F$99,4,0)","v":100079.32},0,-100079.52,null,{"$f":"[64]Summer!$H$89","v":0},{"$f":"VLOOKUP(B82,[65]EOY!$A$3:$F$99,6,0)","v":2374.2399999999998},-2374.2399999999998,null,-0.2,102453.56000000001,-102453.76000000001]
[2070,10097,"Sunnyfields School",{"$f":"[64]Sunny!$H$73","v":229601.44000000012},{"$f":"VLOOKUP(B83,[65]EOY!$A$3:$F$99,4,0)","v":143408.13},0,86193.310000000114,null,{"$f":"[64]Sunny!$H$86","v":-0.25},{"$f":"VLOOKUP(B83,[65]EOY!$A$3:$F$99,6,0)","v":6674},-6674.25,null,229601.19000000012,150082.13,79519.060000000114]
[3316,10100,"Trent CE School",{"$f":"[64]Trent!$H$72","v":25795.139999999996},{"$f":"VLOOKUP(B84,[65]EOY!$A$3:$F$99,4,0)","v":13208.269999999997},0,12586.869999999999,null,0,{"$f":"VLOOKUP(B84,[65]EOY!$A$3:$F$99,6,0)","v":0},0,null,25795.139999999996,13208.269999999997,12586.869999999999]
[2055,10101,"Tudor School",{"$f":"[64]Tudor!$H$71","v":-87918.540000000125},{"$f":"VLOOKUP(B85,[65]EOY!$A$3:$F$99,4,0)","v":-48708.07999999998},0,-39210.460000000145,null,{"$f":"[64]Tudor!$H$81","v":8084},{"$f":"VLOOKUP(B85,[65]EOY!$A$3:$F$99,6,0)","v":1483.29},6600.71,null,-79834.540000000125,-47224.789999999979,-32609.750000000146]
[2057,10103,"Underhill School",{"$f":"[64]UnderP!$H$75","v":253321.96},{"$f":"VLOOKUP(B86,[65]EOY!$A$3:$F$99,4,0)","v":184595.15},0,68726.81,null,{"$f":"[64]UnderP!$H$88","v":343.70000000000118},{"$f":"VLOOKUP(B86,[65]EOY!$A$3:$F$99,6,0)","v":0.34},343.36000000000121,null,253665.66,184595.49,69070.170000000013]
[2076,10124,"Wessex Gardens School",{"$f":"[64]Wessex!$H$74","v":177511.49999999985},{"$f":"VLOOKUP(B87,[65]EOY!$A$3:$F$99,4,0)","v":192232.30999999985},0,-14720.809999999998,null,{"$f":"[64]Wessex!$H$86","v":18756.13},{"$f":"VLOOKUP(B87,[65]EOY!$A$3:$F$99,6,0)","v":16066},2690.130000000001,null,196267.62999999986,208298.30999999985,-12030.679999999993]
[2060,10105,"Whitings Hill School",{"$f":"[64]Whiting!$H$71","v":253134.39},{"$f":"VLOOKUP(B88,[65]EOY!$A$3:$F$99,4,0)","v":141636.04999999999},0,111498.34000000003,null,{"$f":"[64]Whiting!$H$83","v":7349.5},{"$f":"VLOOKUP(B88,[65]EOY!$A$3:$F$99,6,0)","v":-1669.75},9019.25,null,260483.89,139966.29999999999,120517.59000000003]
[3518,10123,"Woodcroft Primary",{"$f":"[64]Woodcrft!$H$73","v":100906.23},{"$f":"VLOOKUP(B89,[65]EOY!$A$3:$F$99,4,0)","v":97408.86},0,3497.3699999999953,null,{"$f":"[64]Woodcrft!$H$84","v":0.5},{"$f":"VLOOKUP(B89,[65]EOY!$A$3:$F$99,6,0)","v":2919.21},-2918.71,null,100906.73,100328.07,578.65999999998894]
[2054,10109,"Woodridge School",{"$f":"[64]Woodrdge!$H$71","v":29921.239999999991},{"$f":"VLOOKUP(B90,[65]EOY!$A$3:$F$99,4,0)","v":70041.06},0,-40119.820000000007,null,{"$f":"[64]Woodrdge!$H$84","v":11446.75},{"$f":"VLOOKUP(B90,[65]EOY!$A$3:$F$99,6,0)","v":4757.5},6689.25,null,41367.989999999991,74798.559999999998,-33430.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sub Total - Primary Sector",{"$f":"SUM(D12:D90)","v":10725312.700000007},{"$f":"SUM(E12:E90)","v":9503963.0900000017},0,1221349.6099999992,0,290095.21000000002,237110.74999999997,52984.460000000014,0,11015407.910000004,9741073.8400000036,1274334.0699999994]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[5408,10137,"Bishop Douglass RC High",{"$f":"VLOOKUP(B94,[66]check!$B$6:$X$101,20,0)","v":0},{"$f":"VLOOKUP(B94,[65]EOY!$A$3:$F$99,4,0)","v":-0.1},0,{"$f":"D94-E94","v":0.1},null,null,{"$f":"VLOOKUP(B94,[65]EOY!$A$3:$F$99,6,0)","v":0},{"$f":"I94-J94","v":0},null,0,-0.1,{"$f":"M94-N94","v":0.1}]
[5405,10145,"Finchley Catholic High School",{"$f":"[64]FinchleyC!$H$73","v":543829.36000000057},{"$f":"VLOOKUP(B95,[65]EOY!$A$3:$F$99,4,0)","v":514620.15},0,29209.210000000545,null,{"$f":"[64]FinchleyC!$H$79","v":1},{"$f":"VLOOKUP(B95,[65]EOY!$A$3:$F$99,6,0)","v":0.82},0.18000000000000005,null,543830.36000000057,514620.97000000003,29209.390000000538]
[4003,10139,"Friern Barnet School",{"$f":"[64]FBarnet!$H$69","v":174783.78},{"$f":"VLOOKUP(B96,[65]EOY!$A$3:$F$99,4,0)","v":220868.72},0,-46084.94,null,{"$f":"[64]FBarnet!$H$80","v":25216.71},{"$f":"VLOOKUP(B96,[65]EOY!$A$3:$F$99,6,0)","v":29130.79},-3914.0800000000017,null,200000.49,249999.51,-49999.020000000019]
[5427,11174,"JCoSS",{"$f":"[64]JCoSS!$H$72","v":89342.74},{"$f":"VLOOKUP(B97,[65]EOY!$A$3:$F$99,4,0)","v":-1427.170000000149},0,90769.910000000149,null,0,{"$f":"IFERROR(VLOOKUP(B97,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,89342.74,-1427.170000000149,90769.910000000149]
[null,11513,"Menorah High",{"$f":"'[64]MenorahHigh '!$H$69","v":37247.42},{"$f":"VLOOKUP(B98,[65]EOY!$A$3:$F$99,4,0)","v":30055.439999999999},null,7191.98,null,0,{"$f":"IFERROR(VLOOKUP(B98,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,37247.42,30055.439999999999,7191.98]
[5407,10142,"St James' Catholic High School",{"$f":"[64]StJames!$H$71","v":-333259.71999999997},{"$f":"VLOOKUP(B99,[65]EOY!$A$3:$F$99,4,0)","v":124247.51999999996},0,-457507.23999999993,null,0,{"$f":"IFERROR(VLOOKUP(B99,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,-333259.71999999997,124247.51999999996,-457507.23999999993]
[5403,10143,"St Mary's CE High ",null,{"$f":"VLOOKUP(B100,[65]EOY!$A$3:$F$99,4,0)","v":6181.68},0,-6181.68,null,null,{"$f":"IFERROR(VLOOKUP(B100,[65]EOY!$A$3:$F$99,6,0),0)","v":0},0,null,0,6181.68,-6181.68]
[5404,10148,"St. Michael's Catholic Gram'r Sch.",{"$f":"[64]StMichael!$H$73","v":-359987.74},{"$f":"VLOOKUP(B101,[65]EOY!$A$3:$F$99,4,0)","v":-98516.75},0,-261470.99,null,{"$f":"[64]StMichael!$H$79","v":4443},{"$f":"VLOOKUP(B101,[65]EOY!$A$3:$F$99,6,0)","v":4443},0,null,-355544.74,-94073.75,-261470.99]
[null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,"Sub Total - Secondary Sector",{"$f":"SUM(D94:D102)","v":151955.84000000067},{"$f":"SUM(E94:E102)","v":796029.48999999987},0,-644073.64999999921,0,29660.71,33574.61,-3913.9000000000019,0,181616.55000000063,829604.1,-647987.54999999923]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[7010,10159,"Mapledown School",{"$f":"[64]Mpldwn!$H$70","v":149681.70000000001},{"$f":"VLOOKUP(B105,[65]EOY!$A$3:$F$99,4,0)","v":77439.449999999852},0,{"$f":"D105-E105","v":72242.25000000016},null,{"$f":"[64]Mpldwn!$H$83","v":0.25},{"$f":"VLOOKUP(B105,[65]EOY!$A$3:$F$99,6,0)","v":6463.75},{"$f":"I105-J105","v":-6463.5},null,149681.95000000001,{"$f":"E105+J105","v":83903.199999999852},{"$f":"M105-N105","v":65778.75000000016}]
[7005,10157,"Northway School",{"$f":"[64]Nrthwy!$H$70","v":185976.53999999995},{"$f":"VLOOKUP(B106,[65]EOY!$A$3:$F$99,4,0)","v":182559.20999999985},0,{"$f":"D106-E106","v":3417.3300000001036},null,{"$f":"[64]Nrthwy!$H$82","v":0.79},{"$f":"VLOOKUP(B106,[65]EOY!$A$3:$F$99,6,0)","v":-0.08},{"$f":"I106-J106","v":0.87},null,185977.32999999996,{"$f":"E106+J106","v":182559.12999999986},{"$f":"M106-N106","v":3418.200000000099}]
[7000,10156,"Oak Lodge School",null,{"$f":"VLOOKUP(B107,[65]EOY!$A$3:$F$99,4,0)","v":163008.26},0,{"$f":"D107-E107","v":-163008.26},null,null,{"$f":"VLOOKUP(B107,[65]EOY!$A$3:$F$99,6,0)","v":2579.3100000000022},{"$f":"I107-J107","v":-2579.3100000000022},null,0,{"$f":"E107+J107","v":165587.57},{"$f":"M107-N107","v":-165587.57}]
[7009,10158,"Oakleigh School",{"$f":"[64]Oklgh!$H$73","v":214291.17},{"$f":"VLOOKUP(B108,[65]EOY!$A$3:$F$99,4,0)","v":203251.04},0,{"$f":"D108-E108","v":11040.130000000005},null,{"$f":"[64]Oklgh!$H$84","v":0},{"$f":"VLOOKUP(B108,[65]EOY!$A$3:$F$99,6,0)","v":1790.13},{"$f":"I108-J108","v":-1790.13},null,214291.17,{"$f":"E108+J108","v":205041.17},{"$f":"M108-N108","v":9250}]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sub Total - Special Sector",{"$f":"SUM(D105:D109)","v":549949.41},{"$f":"SUM(E105:E109)","v":626257.95999999973},0,-76308.549999999741,0,1.04,10833.110000000004,-10832.070000000003,0,549950.44999999995,637091.06999999972,-87140.619999999748]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10185,"Northgate School",{"$f":"[64]Northg!$H$64","v":100275.2},{"$f":"VLOOKUP(B112,[65]EOY!$A$3:$F$99,4,0)","v":130915.42},0,{"$f":"D112-E112","v":-30640.22},null,{"$f":"[64]Northg!$H$74","v":10655.39},{"$f":"VLOOKUP(B112,[65]EOY!$A$3:$F$99,6,0)","v":13665.38},{"$f":"I112-J112","v":-3009.99},null,110930.59,{"$f":"E112+J112","v":144580.79999999999},{"$f":"M112-N112","v":-33650.209999999992}]
[null,10188,"Pavilion Study Centre",{"$f":"[64]Pavilion!$H$73","v":114164.9},{"$f":"VLOOKUP(B113,[65]EOY!$A$3:$F$99,4,0)","v":59022.410000000149},0,{"$f":"D113-E113","v":55142.489999999845},null,{"$f":"[64]Pavilion!$H$86","v":8036.56},{"$f":"VLOOKUP(B113,[65]EOY!$A$3:$F$99,6,0)","v":10651.25},{"$f":"I113-J113","v":-2614.6899999999996},null,122201.45999999999,{"$f":"E113+J113","v":69673.660000000149},{"$f":"M113-N113","v":52527.799999999843}]
[null,null,"Sub Total - Pupil referral units",{"$f":"SUM(D112:D113)","v":214440.09999999998},189937.83000000013,0,24502.269999999844,0,18691.95,24316.629999999997,-5624.6799999999994,0,233132.05,214254.46000000014,18877.589999999851]
[]
[null,null,"Sub Total All Sectors",{"$f":"D110+D103+D92+D10+D114","v":12285599.460000006},11732089.520000001,0,553509.94000000018,0,362002.65,324951.89999999997,37050.750000000007,0,12647602.110000005,12057041.420000004,590560.69000000018]
[]
[]
[]
[]
[null,null,null,null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"'[67]Integra Download 2017-18'!F11","v":-11252208.439999999}]
[null,null,null,null,null,null,"St Mary's CE High Surplus balance",null,null,null,null,null,5405,"to DSG"]
[null,null,null,null,null,null,"clearance of balance sheet",null,null,null,null,null,-23.8,"from cash at bank"]
[null,null,null,null,null,null,"clearance of balance sheet",null,null,null,null,null,-1.66,"from cash at bank"]
[null,null,null,null,null,null,"clearance of balance sheet",null,null,null,null,null,165586.4,"oak lodge cash at bank"]
[null,null,null,null,null,null,"R/2016-17 licensed deficits to bal sheet",null,null,null,null,null,-669206,"to schools cc"]
[null,null,null,null,null,null,"Schools Outturn 2017-18",null,null,null,null,null,-701250.72]
[null,null,null,null,null,null,"TRANSFER OF 17/18 ACTUALS TO BALANCE SHE",null,null,null,null,null,-37379.519999999997]
[null,null,null,null,null,null,"Balance carried forward",null,null,null,null,null,{"$f":"SUM(M121:M128)","v":-12489078.74}]
[null,null,null,null,null,null,"Net movement in school balances"]
[null,null,null,null,null,null,null,null,null,null,"control",null,{"$f":"'[67]Integra Download 2017-18'!F30","v":-12489078.739999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M129-M131","v":0}]

{"sheet":"I01 I02 I03 FUNDING 2017-18","index":3,"n_rows":95,"n_cols":12,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Sum of Funding",1,2,3,4,5,6,7,8,9,10,11]
["DfE Number","SchoolCC","Option","School","I01","I01 convert","I02","I03","I03 convert","Total Funding","Local Bank A/c","Central Salaries A/c"]
[3023300,10040,"A","All Saints' CE Primary School NW2",994420.92,null,null,52047,null,{"$f":"SUM(E3:I3)","v":1046467.92},207856,{"$f":"J3-K3","v":838611.92}]
[3023317,10042,"A","All Saints' CE Primary School, N20",1173646.22,null,null,30922.16,null,{"$f":"SUM(E4:I4)","v":1204568.3799999999},236637,{"$f":"J4-K4","v":967931.37999999989}]
[3023500,10043,"A","Annunciation Catholic Infant School",938213.79999999993,null,null,16547.25,null,954761.04999999993,189388,765373.04999999993]
[3023514,10117,"A","Annunciation Catholic Junior School",978153.19,null,null,22518.42,null,1000671.61,201254,799417.61]
[3022079,10128,"A","Beis Yaakov",1905651.57,null,null,8137.0000000000018,null,1913788.57,273034,1640754.57]
[3022003,10045,"A","Bell Lane Primary School",1988869.0799999998,null,null,61867,null,2050736.0799999998,408677,1642059.0799999998]
[3023511,10115,"A","Blessed Dominic School",1988263.23,null,null,105762.17,null,2094025.4,417842,1676183.4]
[3021000,10130,"A","Brookhill Nursery",392473.23999999993,null,null,6769.29,null,399242.52999999991,64487,334755.52999999991]
[3022008,10047,"A","Brookland Infant  & Nursery School",1312512.5800000003,null,null,87537.600000000006,null,1400050.1800000004,278032,1122018.1800000004]
[3022007,10046,"A","Brookland Junior School",1440569.9000000001,null,null,72905.08,null,1513474.9800000002,303585,1209889.9800000002]
[3022009,10048,"A","Brunswick Park Primary & Nursery School",1978601.61,null,null,64337.15,null,2042938.76,395677,1647261.76]
[3022067,10118,"A","Chalgrove Primary School",1180556.7699999998,null,null,50300.5,null,1230857.2699999998,243746,987111.26999999979]
[3022010,10049,"A","Child's Hill School",1825375.69,null,null,297959.17,null,2123334.86,428681,1694653.8599999999]
[3022011,10051,"A","Church Hill Primary School",973843.08,null,null,54069.33,null,1027912.4099999999,203949,823963.40999999992]
[3022014,10054,"A","Colindale School",3222886.08,null,null,286981.20999999996,null,3509867.29,705864,2804003.29]
[3022015,10055,"A","Coppetts Wood",1445860.51,null,null,105568.41,null,1551428.92,312819,1238609.9199999999]
[3022016,10056,"A","Courtland School",933227.34,null,null,41108,null,974335.34,194511,779824.34]
[3022017,10057,"A","Cromer Road Primary School",1753279.6899999997,null,null,22230.33,null,1775510.0199999998,357025,1418485.0199999998]
[3022019,10059,"A","Deansbrook Infant School",1455899.6200000003,null,null,23222.67,null,1479122.2900000003,297991,1181131.2900000003]
[3022021,10061,"A","Dollis Infant School",1344387.6300000001,null,null,60646.069999999992,null,1405033.7000000002,284895,1120138.7000000002]
[3022024,10064,"A","Fairway Primary School",1362162.4399999997,null,null,67821.17,null,1429983.6099999996,274642,1155341.6099999996]
[3022026,10066,"A","Frith Manor School",2661532.0100000002,null,null,89452.41,null,2750984.4200000004,553983,2197001.4200000004]
[3022028,10068,"A","Garden Suburb Infant School",1161875.1100000001,null,null,37763.919999999998,null,1199639.03,237471,962168.03]
[3022027,10067,"A","Garden Suburb Junior",1483814.12,null,null,92438.75,null,1576252.87,318859,1257393.8700000001]
[3022029,10069,"A","Goldbeaters Primary School",2261213.5799999996,null,null,59910.68,null,2321124.2599999998,458599,1862525.2599999998]
[3021001,10131,"A","Hampden Way Nursery",353126.10000000003,null,null,10783.779999999999,null,363909.88,55775,308134.88]
[3023516,10121,"A","Hasmonean Primary School",977364.47000000009,null,null,49138.75,null,1026503.2200000001,{"$f":"27671+25000","v":52671},973832.22000000009]
[3022031,10071,"A","Hollickwood JMI School",1108292.5199999998,null,null,19832.25,null,1128124.7699999998,228425,899699.76999999979]
[3022032,10072,"A","Holly Park School",2201725.8500000006,null,null,82306.5,null,2284032.3500000006,455572,1828460.3500000006]
[3023304,10073,"A","Holy Trinity School",1089781.8100000003,null,null,52052.5,null,1141834.3100000003,232750,909084.31000000029]
[3025427,11174,"A","JCoSS",5873648.5199999996,null,1584376,1025626.21,null,8483650.7300000004,123085,8360565.7300000004]
[3022036,10074,"A","Livingstone School",1718926.3699999999,null,null,320773.83,null,2039700.2,408319,1631381.2]
[3022037,10075,"A","Manorside Primary School",1494144.0899999999,null,null,74781.919999999998,null,1568926.0099999998,316902,1252024.0099999998]
[3023513,10114,"A","Menorah Primary School",1632796.7499999998,null,null,126599.26999999999,null,1759396.0199999998,207052,1552344.0199999998]
[3023305,10078,"A","Monken Hadley C E Primary School",623661.60000000009,null,null,10990,null,634651.60000000009,127174,507477.60000000009]
[3022044,10081,"A","Moss Hall Infant School",1534079.15,null,null,71314.25,null,1605393.4,326927,1278466.3999999999]
[3022043,10080,"A","Moss Hall Junior School",1710731.1,null,null,175059,null,1885790.1,377465,1508325.1]
[3021002,10132,"A","Moss Hall Nursery",475234.68,null,null,10602.5,null,485837.18,92542,393295.18]
[3021102,10185,"A","Northgate",406306,null,null,0,null,406306,81663,324643]
[3022045,10082,"A","Northside School",1347390.19,null,null,31964.670000000006,null,1379354.8599999999,267761,1111593.8599999999]
[3027005,10157,"A","Northway",1058333.33,null,null,1235666.3399999999,null,2293999.67,437096,1856903.67]
[3022077,10127,"A","Orion Primary School",4703563.0299999984,null,null,639391.38000000012,null,5342954.4099999983,1033538,4309416.4099999983]
[3023501,10085,"A","Our Lady of Lourdes School",1035417.28,null,null,33301.46,null,1068718.74,216932,851786.74]
[3022078,10129,"A","Pardes House School",1217874.99,null,null,26867.25,null,1244742.24,191967,1052775.24]
[3021100,10188,"A","Pavilion",1469256.9100000001,null,null,801317,null,2270573.91,431095,1839478.9100000001]
[3023510,10110,"A","Sacred Heart School",1613665.78,null,null,52748.92,null,1666414.7,330965,1335449.7]
[3023502,10087,"A","St Agnes RC Primary School",1573087.3900000001,null,null,21567.5,null,1594654.8900000001,312136,1282518.8900000001]
[3023315,10099,"A","St Andrew's C E",880782.92,null,null,18589.580000000002,null,899372.5,181232,718140.5]
[3023504,10088,"A","St Catherines R C Primary",1946352.5,null,null,128027.57999999999,null,2074380.08,411414,1662966.08]
[3023307,10089,"A","St John's CE School N11",1001482.52,null,null,10347.08,null,1011829.6,202116,809713.6]
[3023509,10107,"A","St Joseph's Primary School",2159859.54,null,null,43353.539999999994,null,2203213.08,441208,1762005.08]
[3021003,10133,"A","St Margaret's Nursery",408290.27000000014,null,null,9682.49,null,417972.76000000013,86072,331900.76000000013]
[3023311,10092,"A","St Mary's C E Primary School N3",1835826.11,null,null,54564.92,null,1890391.03,372317,1518074.03]
[3023312,10093,"A","St Mary's School EN4",889989.15999999992,null,null,50769.5,null,940758.65999999992,190078,750680.65999999992]
[3023313,10094,"A","St Paul's School, N11",992364.45000000007,null,null,17303.75,null,1009668.2000000001,206410,803258.20000000007]
[3023507,10108,"A","St Theresa's R.C. Primary School",998154.74999999988,null,null,null,null,998154.74999999988,199682,798472.74999999988]
[3023506,10096,"A","St Vincent's Catholic Primary School",1353354.1700000002,null,null,41497.67,null,1394851.8400000001,278754,1116097.8400000001]
[3023316,10100,"A","Trent  C of E Primary School",851404.17,null,null,null,null,851404.17,170331,681073.17]
[3022055,10101,"A","Tudor School",1264072.2000000002,null,null,46840.08,null,1310912.2800000003,268751,1042161.2800000003]
[3022060,10105,"A","Whitings Hill Primary School",2386700.13,null,null,35967.17,null,2422667.2999999998,465477,1957190.2999999998]
[3023518,10123,"A","Woodcroft Primary School",2205226.16,null,null,54810.33,null,2260036.4900000002,459161,1800875.4900000002]
[3022054,10109,"A","Woodridge  Primary School",995353.95,null,null,20218.669999999998,null,1015572.62,206505,809067.62]
[3023520,11094,"C","Akiva School",1544851.39,null,null,92722.08,null,1637573.47,338863,1298710.47]
[3023524,11278,"C","Beit Shvidler Primary School",972810.20000000007,null,null,70343.92,null,1043154.1200000001,223571,819583.12000000011]
[3022023,10063,"C","Edgware Primary School",2845304.8399999994,null,null,132763.34,null,2978068.1799999992,587024,2391044.1799999992]
[3022025,10065,"C","Foulds",1231414.2,null,null,72704.25,null,{"$f":"SUM(E68:I68)","v":1304118.45},252931,{"$f":"J68-K68","v":1051187.45}]
[3022071,10119,"C","Queenswell Infant and Nursery School",1420209.58,null,null,44296.01,null,1464505.59,301696,1162809.5900000001]
[3022041,11381,"C","Sacks Morasha Jewish Primary School",826632.72,null,null,2202.08,null,828834.79999999993,166509,662325.79999999993]
[3023309,10116,"C","St Johns CE N20",977201.03,null,null,11426.96,null,988627.99,195660,792967.99]
[3022073,10083,"B","Danegrove JMI School",2745658.3200000008,null,null,156600.66999999998,null,2902258.9900000007,{"$f":"J72","v":2902258.9900000007},0]
[3025200,10060,"B","Dollis Junior School",1553337.3999999997,null,null,132566.5,null,1685903.8999999997,{"$f":"J73","v":1685903.8999999997},0]
[3025405,10145,"B","Finchley Catholic High School",4630116.8499999996,null,1376343,127540.74999999999,null,6134000.5999999996,6134000.5999999996,0]
[3023523,11093,"B","Martin Primary School",2831845.33,null,null,150675.66999999998,null,2982521,2982521,0]
[3025948,10125,"B","Mathilda Marks-Kennedy School",931257.13000000012,null,null,55487.42,null,986744.55000000016,986744.55000000016,0]
[3025949,10126,"B","Menorah Foundation School",1510493.5500000003,null,null,49727.920000000006,null,1560221.4700000002,1560221.4700000002,0]
[3025201,10084,"B","Osidge Primary School",1680105.1300000001,null,null,75663.66,null,1755768.79,1755768.79,0]
[3022072,10086,"B","Queenswell Junior School",1638257.62,null,null,115010.58,null,1753268.2000000002,1753268.2000000002,0]
[3023521,10698,"B","St Mary's & St John's CE School",5112450.3499999996,null,null,155571.21999999997,null,5268021.5699999994,5268021.5699999994,0]
[3025404,10148,"B","St Michaels Catholic Grammar School",2672498.48,null,1357386,null,null,4029884.48,4029884.48,0]
[3023314,10095,"B","St Pauls CE Primary, NW7",877673.42999999993,null,null,52581.919999999998,null,930255.35,930255.35,0]
[3025407,10142,"B","St. James' Catholic High School",5036046.3600000003,null,971696.66999999993,122485.25,null,6130228.2800000003,6130228.2800000003,0]
[3022057,10103,"B","Underhill School",2726487.5299999993,null,null,122545.98000000003,null,2849033.5099999993,2849033.5099999993,0]
[3022002,10044,"D","Barnfield School",2380133.88,null,null,80623.100000000006,null,2460756.98,2460756.98,0]
[3023302,10050,"D","Christ Church CE Primary School",945150.64,null,null,42182.83,null,987333.47,987333.47,0]
[3024003,10139,"D","Friern Barnet School",4689512.0200000005,null,null,172004.25,null,4861516.2700000005,4861516.2700000005,0]
[3027010,10159,"D","Mapledown",489883.15,null,410393.33,1654556.75,null,2554833.23,2554833.23,0]
[3024004,11513,"D","Menorah High School (Girls)",1144772.22,null,148104.65999999997,43729.08,null,1336605.96,1336605.96,0]
[3022042,10079,"D","Monkfrith School",1345988.8700000003,null,null,91744,null,1437732.8700000003,1437732.8700000003,0]
[3027009,10158,"D","Oakleigh",808561.36,597072,null,466303.83999999997,1148062,3019999.1999999997,3019999.1999999997,0]
[3023512,10112,"D","Rosh Pinah",1050948.1299999999,598472.25,null,75638.92,null,1725059.2999999998,1725059.2999999998,0]
[3022070,10097,"D","Sunnyfields Primary School",648633.82000000007,532767.41000000027,null,102119.59999999999,null,1283520.8300000005,1283520.8300000005,0]
[3022076,10124,"D","Wessex  Gardens Primary School",2086234.9699999997,null,null,62007.11,null,2148242.0799999996,2148242.0799999996,0]
["Grand Total",null,null,null,{"$f":"SUM(E3:E94)","v":152899380.42000002},null,{"$f":"SUM(G3:G94)","v":5848299.6600000001},11757306.039999999,1148062,173381359.78,81146788.879999995,92234570.900000006]

{"sheet":"Payment Schedule","index":4,"n_rows":185,"n_cols":9,"rows_kept":185,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"DETAILS OF SCHOOL BANK ACCOUNT FUNDING"]
[]
[null,null,null,"OPTION A SCHOOLS",null,"YEAR 2017/2018"]
[]
[null,null,"PAYMENTS TO BE PAID TO SCHOOLS ON ",null,"  Monday 3rd April 2017"]
[]
[null,null,"DATE","PAYMENT","INTERNAL",null,"EXTERNAL "]
[null,null,null,"REF","REF",null,"DESCRIPTION"]
[]
[null,null,{"$f":"NOW()","v":"2018-05-24T15:07:43.530"},"April Funding","OPTION A",null,"April Funding"]
[null,1,2,3,4,5,6]
[null,null,"SCHOOL","VENDOR NO.","GL CODE","COST CENTRE","PAYMENT DUE £","Document No."]
["A",3300,"All Saints' CE School (NW2)","400069",543965,"10162",207856]
["A",3317,"All Saints' CE School (N20)","400015",543965,"10162",236637]
["A",3514,"Annunciation RC Junior ","400107",543965,"10162",201254]
["A",3500,"Annunciation RC Infant ","400023",543965,"10162",189388]
["A",2003,"Bell Lane ","400051",543965,"10162",408677]
["A",3511,"Blessed Dominic","400024",543965,"10162",417842]
["A",2079,"Beis Yaakov","400070",543965,"10162",273034]
["A",2007,"Brookland Junior ","400040",543965,"10162",303585]
["A",2008,"Brookland Infant",400057,543965,"10162",278032]
["A",2009,"Brunswick Park","400061",543965,"10162",395677]
["A",2067,"Chalgrove ","400065",543965,"10162",243746]
["A",2010,"Childs Hill ","400043",543965,"10162",428681]
["A",2011,"Church Hill ","400020",543965,"10162",203949]
["A",2014,"Colindale","400050",543965,"10162",705864]
["A",2016,"Coppetts Wood ","400059",543965,"10162",312819]
["A",2016,"Courtland ","400049",543965,"10162",194511]
["A",2017,"Cromer Road ","400080",543965,"10162",357025]
["A",2019,"Deansbrook Infant","400036",543965,"10162",297991]
["A",2021,"Dollis Infants","400042",543965,"10162",284895]
["A",2024,"Fairway","400047",543965,"10162",274642]
["A",2026,"Frith Manor School","400082","543965","10162",553983]
["A",2027,"Garden Suburb Junior School","400002",543965,"10162",318859]
["A",2028,"Garden Suburb Infant School","400067",543965,"10162",237471]
["A",2029,"Goldbeaters School","400035",543965,"10162",458599]
["A",3516,"Hasmonean Primary School","400108",543965,"10162",27671]
["A",2031,"Hollickwood","400026","543965","10162",228425]
["A",2032,"Holly Park ","400084",543965,"10162",455572]
["A",3304,"Holy Trinity ","400008",543965,"10162",232750]
["A",2036,"Livingstone ","400046",543965,"10162",408319]
["A",2037,"Manorside ","400030",543965,"10162",316902]
["A",3513,"Menorah Primary ","400007",543965,"10162",207052]
["A",3305,"Monken Hadley ","400086",543965,"10162",127174]
["A",2043,"Moss Hall Junior ","400088",543965,"10162",377465]
["A",2044,"Moss Hall Infant ","400087",543965,"10162",326927]
["A",2045,"Northside School","400089",543965,"10162",267761]
["A",3501,"Our Lady of Lourdes ","400003",543965,"10162",216932]
["A",2077,"The Orion School","400113",543965,"10162",1033538]
["A",2078,"Pardes House ","400014",543965,"10162",191967]
["A",3510,"Sacred Heart ","400071",543965,"10162",330965]
["A",3502,"St. Agnes' ","400096",543965,"10162",312136]
["A",3315,"St. Andrew's ","400062","543965","10162",181232]
["A",3504,"St. Catherine's ","400064",543965,"10162",411414]
["A",3307,"St. John's CE (N11)","400114",543965,"10162",202116]
["A",3509,"St. Joseph's RC Primary ","400066","543965","10162",441208]
["A",3311,"St. Mary's CE (N3)","400058",543965,"10162",372317]
["A",3312,"St. Mary's CE (EN4)","400017",543965,"10162",190078]
["A",3313,"St Paul's CE (N11)","400006",543965,"10162",206410]
["A",3507,"St. Theresa's ","400037",543965,"10162",199682]
["A",3506,"St. Vincent's ","400009",543965,"10162",278754]
["A",3316,"Trent","400100","543965","10162",170331]
["A",2055,"Tudor","400101",543965,"10162",268751]
["A",2060,"Whitings Hill","400011",543965,"10162",465477]
["A",3518,"Woodcroft Primary","400117",543965,"10162",459161]
["A",2054,"Woodridge","400004",543965,"10162",206505,null,{"$f":"COUNT(G14:G66)","v":53}]
["A",5427,"JCoSS","400140",543965,10163,123085,null,{"$f":"COUNT(G67:G67)","v":1}]
["A",7005,"Northway","400034",543965,10161,437096]
["A",1000,"Brookhill Nursery","400102",543965,"10284",64487]
["A",1001,"Hampden Way Nursery","400103",543965,"10284",55775]
["A",1002,"Moss Hall Nursery","400072",543965,"10284",92542]
["A",1003,"St Margaret's Nursery",400104,543965,"10284",86072,null,{"$f":"COUNT(G69:G72)","v":4}]
["A",1102,"Northgate",{"$f":"'[21]school list'!F102","v":400157},543965,"11392",81663]
["A",1100,"The Pavillion",{"$f":"'[21]school list'!F103","v":400156},543965,"11392",431095,null,{"$f":"COUNT(G73:G74)","v":2}]
[]
[null,null,null,null,"GRAND TOTAL",null,{"$f":"SUM(G13:G75)","v":18271824},null,{"$f":"+I68+I66+I65+I72+I74","v":59}]
[null,"*","Rosh Pinah ","400093","543965","10162",176270]
[null,"*","Summerside","400099",543965,"10162",534022]
[null,"*","Sunnyfields ","400038",543965,"10162",247415]
[null,"*","Oakleigh","400091",543965,10161,597072,null,{"$f":"COUNT(G79:G80)","v":2}]
[]
[null,null,"Amounts checked & unpaid to date   ___________________",null,null,"Certified for Payment  ________________________"]
[null,null,"Checked by                  ","___________________",null,"Date                ______________________"]
[]
[null,null,"School's Accountancy Section, B15, Ground Floor, Building 4, N.L.P.B Tel: 020 8359 7223"]
[]
[]
["Option","DfE NO.","School","Cost Centre","DfE NO."]
["A",1000,"Brookhill Nursery",10130,1000]
["A",1001,"Hampden Way Nursery",10131,1001]
["A",1002,"Moss Hall Nursery",10132,1002]
["A",1003,"St Margaret's Nursery",10133,1003]
[null,null,"Total Nursery Schools"]
["C",3520,"Akiva",11094,3520]
["A",3317,"All Saints' CE (N20)",10042,3317]
["A",3300,"All Saints' CE (NW2)",10040,3300]
["A",3500,"Annunciation RC Infant ",10043,3500]
["A",3514,"Annunciation RC Junior ",10117,3514]
["D",2002,"Barnfield",10044,2002]
["A",2079,"Beis Yaakov",10128,2079]
["C",3524,"Beit Shvidler",11278,3524]
["A",2003,"Bell Lane",10045,2003]
["A",3511,"Blessed Dominic RC School",10115,3511]
["A",2008,"Brookland Infant",10047,2008]
["A",2007,"Brookland Junior",10046,2007]
["A",2009,"Brunswick Park ",10048,2009]
["A",2067,"Chalgrove ",10118,2067]
["A",2010,"Childs Hill ",10049,2010]
["D",3302,"Christ Church ",10050,3302]
["A",2011,"Church Hill ",10051,2011]
["A",2014,"Colindale ",10054,2014]
["A",2015,"Coppetts Wood",10055,2015]
["A",2016,"Courtland",10056,2016]
["A",2017,"Cromer Road",10057,2017]
["B",2073,"Danegrove",10083,2073]
["A",2019,"Deansbrook Infant",10059,2019]
["A",2021,"Dollis Infant",10061,2021]
["B",5200,"Dollis Junior ",10060,5200]
["C",2023,"Edgware Primary",10063,2023]
["A",2024,"Fairway",10064,2024]
["C",2025,"Foulds",10065,2025]
["A",2026,"Frith Manor",10066,2026]
["A",2028,"Garden Suburb Infant ",10068,2028]
["A",2027,"Garden Suburb Junior",10067,2027]
["A",2029,"Goldbeaters",10069,2029]
["A",3516,"Hasmonean Primary ",10121,3516]
["A",2031,"Hollickwood",10071,2031]
["A",2032,"Holly Park",10072,2032]
["A",3304,"Holy Trinity ",10073,3304]
["A",2036,"Livingstone",10074,2036]
["A",2037,"Manorside",10075,2037]
["B",3523,"Martin Primary",11093,3523]
["B",5948,"Mathilda Marks Kennedy",10125,5948]
["B",5949,"Menorah Foundation",10126,5949]
["A",3513,"Menorah Primary",10114,3513]
["A",3305,"Monken Hadley",10078,3305]
["D",2042,"Monkfrith",10079,2042]
["A",2044,"Moss Hall Infant",10081,2044]
["A",2043,"Moss Hall Junior",10080,2043]
["A",2045,"Northside",10082,2045]
["A",2077,"Orion",10127,2077]
["B",5201,"Osidge",10084,5201]
["A",3501,"Our Lady of Lourdes",10085,3501]
["A",2078,"Pardes House ",10129,2078]
["C",2071,"Queenswell Infant",10119,2071]
["C",2072,"Queenswell Junior",10086,2072]
["D",3512,"Rosh Pinah",10112,3512]
["C",2041,"Sacks Morasha",11381,2041]
["A",3510,"Sacred Heart RC",10110,3510]
["A",3502,"St. Agnes' RC",10087,3502]
["A",3315,"St. Andrew's CE",10099,3315]
["A",3504,"St. Catherine's RC",10088,3504]
["A",3307,"St. John's CE (N11)",10089,3307]
["C",3309,"St. John's CE (N20)",10116,3309]
["A",3509,"St. Joseph's RC Primary",10107,3509]
["B",3521,"St. Mary's & St. Johns Primary",10698,3521]
["A",3312,"St. Mary's CE (EN4)",10093,3312]
["A",3311,"St. Mary's CE (N3)",10092,3311]
["A",3313,"St. Paul's CE (N11)",10094,3313]
["B",3314,"St. Paul's CE (NW7)",10095,3314]
["A",3507,"St. Theresa's",10108,3507]
["A",3506,"St. Vincent's",10096,3506]
["D",2070,"Sunnyfields",10097,2070]
["A",3316,"Trent CE",10100,3316]
["A",2055,"Tudor",10101,2055]
["B",2057,"Underhill School",10103,2057]
["D",2076,"Wessex Gardens",10124,2076]
["A",2060,"Whitings Hill",10105,2060]
["A",3518,"Woodcroft",10123,3518]
["A",2054,"Woodridge",10109,2054]
[null,null,"Total Primary Schools"]
["B",5405,"Finchley Catholic High",10145,5405]
["D",4003,"Friern Barnet School",10139,4003]
["A",5427,"JCoSS",11174,5427]
["D",4004,"Menorah High School for Girls",11513,4004]
["B",5407,"St James' Catholic High",10142,5407]
["B",5404,"St. Michael's Catholic Grammar",10148,5404]
[null,null,"Total Secondary Schools"]
["D",7010,"Mapledown",10159,7010]
["A",7005,"Northway ",10157,7005]
["D",7009,"Oakleigh",10158,7009]
[null,null,"Total Special Schools"]
["A",1102,"Northgate",10185,1102]
["A",1100,"Pavillion",10188,1100]
[null,null,"Total PRU's "]

{"sheet":"Integra Salaries A to C Summary","index":5,"n_rows":75,"n_cols":4,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
[1,2,3,4]
["Sum of Actual"]
["Profit Centre","School","Option","Total"]
[10040,"All Saints' CE NW2","A",852024.02000000014]
[10042,"All Saints' CE N20","A",1054040.02]
[10043,"Annunciation RC Infant","A",862983.26]
[10045,"Bell Lane School","A",1740532.3699999996]
[10046,"Brookland Junior School","A",1375115.9100000004]
[10047,"Brookland Infant School","A",1090887.44]
[10048,"Brunswick Park School","A",1725623.2200000002]
[10049,"Childs Hill School","A",1985840.2100000002]
[10051,"Church Hill School","A",903758.20000000007]
[10054,"Colindale School","A",2858616.4800000009]
[10055,"Coppetts Wood School","A",1442105.06]
[10056,"Courtland School","A",798768.5299999998]
[10057,"Cromer Road School","A",1548899.2000000002]
[10059,"Deansbrook Infant School","A",1343334.3900000001]
[10061,"Dollis Infant School","A",1318408.3000000003]
[10063,"Edgware Primary","C",2398171.86]
[10064,"Fairway School","A",1438638.2000000002]
[10065,"Foulds School","C",1128000.2200000002]
[10066,"Frith Manor School","A",2548279.6300000008]
[10067,"Garden Suburb Junior","A",1216090.8600000003]
[10068,"Garden Suburb Infant","A",1092951.8299999996]
[10069,"Goldbeaters School","A",2053452.1899999997]
[10071,"Hollickwood School","A",1048064.8899999999]
[10072,"Holly Park School","A",2004344.17]
[10073,"Holy Trinity CE School","A",968222.73999999976]
[10074,"Livingstone School","A",1790458.94]
[10075,"Manorside School","A",1381182.0399999998]
[10078,"Monken Hadley CE School","A",535930.83999999985]
[10080,"Moss Hall Junior School","A",1492107.28]
[10081,"Moss Hall Infant School","A",1460543.0100000002]
[10082,"Northside School","A",1252554.0599999998]
[10085,"Our Lady Of Lourdes","A",925946.41999999993]
[10087,"St Agnes' RC School","A",1319742.0299999998]
[10088,"St Catherine's RC School","A",1942548.3799999997]
[10089,"St John's CE N11","A",910734.6399999999]
[10092,"St Mary's CE N3","A",1626282.3100000003]
[10093,"St Mary's CE EN4","A",807202.31999999983]
[10094,"St Paul's CE N11","A",872929.76]
[10096,"St Vincent's RC School","A",1207009.82]
[10099,"St Andrew's CE School","A",815176.24]
[10100,"Trent CE School","A",766181.64]
[10101,"Tudor School","A",1160681.5999999999]
[10105,"Whitings Hill School","A",1995882.2799999996]
[10107,"St Joseph's RC Primary","A",1897565.8199999998]
[10108,"St Theresa's RC School","A",769327.84999999986]
[10109,"Woodridge School","A",905297.82999999984]
[10110,"Sacred Heart RC School","A",1440669.75]
[10114,"Menorah Primary School","A",1516740.6800000002]
[10115,"Blessed Dominic RC","A",1559731.16]
[10116,"St John's CE N20","C",857232.24999999988]
[10117,"Annunciation RC Junior","A",846297.4]
[10118,"Chalgrove School","A",1058377.79]
[10119,"Queenswell Infant School","C",1193192.58]
[10121,"Hasmonean Primary School","A",957265.15]
[10123,"Woodcroft Primary","A",2002033.2500000002]
[10127,"Orion School","A",4700374.09]
[10128,"Beis Yaakov School","A",1596518.81]
[10129,"Pardes House School","A",1076178.9899999998]
[10130,"Brookhill Nursery School","A",622347.79999999993]
[10131,"Hampden Way Nursery","A",513774.45]
[10132,"Moss Hall Nursery School","A",584815.59000000008]
[10133,"St Margret's Nursery","A",674235.89]
[10157,"Northway School","A",1803883.6800000004]
[10185,"Northgate PRU","A",339987.66000000003]
[10188,"Pavilion StudyCt PRU","A",1882703.3300000003]
[11094,"Akiva","C",1633311.75]
[11174,"JCOSS","A",7991382.1799999997]
[11278,"Beit Schvidler","C",1076472.9400000002]
[11381,"Sacks Morasha","C",668499.44999999995]
["(blank)","(blank)","(blank)",0]
["Grand Total",null,null,99228464.930000022]

{"sheet":"In year Outturn","index":6,"n_rows":97,"n_cols":6,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[1,2,3,4,5,6]
[null,null,null,"Total in year","Total in year","In-year "]
["CC","DfE No","School","Income","Revenue","Outturn"]
[10040,{"$f":"VLOOKUP(A4,'[70]April 2018'!$E$5:$F$101,2,0)","v":3300},"All Saints' CE NW2",-1269147.22,1367712.86,{"$f":"SUM(D4:E4)","v":98565.64000000013}]
[10042,{"$f":"VLOOKUP(A5,'[70]April 2018'!$E$5:$F$101,2,0)","v":3317},"All Saints' CE N20",-1492557.03,1521173.3000000005,{"$f":"SUM(D5:E5)","v":28616.270000000484}]
[10043,{"$f":"VLOOKUP(A6,'[70]April 2018'!$E$5:$F$101,2,0)","v":3500},"Annunciation RC Infant",-1074299.5,1021081.2699999997,-53218.230000000331]
[10044,{"$f":"VLOOKUP(A7,'[70]April 2018'!$E$5:$F$101,2,0)","v":2002},"Barnfield School",-3307746.8799999994,2999821.0200000005,-307925.85999999894]
[10045,{"$f":"VLOOKUP(A8,'[70]April 2018'!$E$5:$F$101,2,0)","v":2003},"Bell Lane School",-2744250.4800000009,2498050.8199999998,-246199.66000000108]
[10046,{"$f":"VLOOKUP(A9,'[70]April 2018'!$E$5:$F$101,2,0)","v":2007},"Brookland Junior School",-1882407.7399999998,1910755.52,28347.780000000261]
[10047,{"$f":"VLOOKUP(A10,'[70]April 2018'!$E$5:$F$101,2,0)","v":2008},"Brookland Infant School",-1711525.8099999998,1634842.9100000004,-76682.899999999441]
[10048,{"$f":"VLOOKUP(A11,'[70]April 2018'!$E$5:$F$101,2,0)","v":2009},"Brunswick Park School",-2624717.4500000007,2477642.3199999998,-147075.13000000082]
[10049,{"$f":"VLOOKUP(A12,'[70]April 2018'!$E$5:$F$101,2,0)","v":2010},"Childs Hill School",-2644150.61,2677052.0700000003,32901.460000000428]
[10050,{"$f":"VLOOKUP(A13,'[70]April 2018'!$E$5:$F$101,2,0)","v":3302},"Christ Church CE School",-1241995.02,1155290.96,-86704.060000000056]
[10051,{"$f":"VLOOKUP(A14,'[70]April 2018'!$E$5:$F$101,2,0)","v":2011},"Church Hill School",-1247168.58,1264689.0200000003,17520.440000000177]
[10054,{"$f":"VLOOKUP(A15,'[70]April 2018'!$E$5:$F$101,2,0)","v":2014},"Colindale School",-4193505.48,4383836.66,190331.18000000017]
[10055,{"$f":"VLOOKUP(A16,'[70]April 2018'!$E$5:$F$101,2,0)","v":2015},"Coppetts Wood School",-2177968.92,1843340.3900000001,-334628.5299999998]
[10056,{"$f":"VLOOKUP(A17,'[70]April 2018'!$E$5:$F$101,2,0)","v":2016},"Courtland School",-1170758.9400000002,1101733.98,-69024.960000000196]
[10057,{"$f":"VLOOKUP(A18,'[70]April 2018'!$E$5:$F$101,2,0)","v":2017},"Cromer Road School",-2230936.71,2195204.71,-35732]
[10059,{"$f":"VLOOKUP(A19,'[70]April 2018'!$E$5:$F$101,2,0)","v":2019},"Deansbrook Infant School",-1745004.83,1666232.3499999996,-78772.480000000447]
[10060,{"$f":"VLOOKUP(A20,'[70]April 2018'!$E$5:$F$101,2,0)","v":5200},"Dollis Junior School",-2041797.74,2012171.0000000002,-29626.739999999758]
[10061,{"$f":"VLOOKUP(A21,'[70]April 2018'!$E$5:$F$101,2,0)","v":2021},"Dollis Infant School",-1737508.34,1638726.14,-98782.200000000186]
[10063,{"$f":"VLOOKUP(A22,'[70]April 2018'!$E$5:$F$101,2,0)","v":2023},"Edgware Primary",-3493133.47,3453817.6400000015,-39315.829999998678]
[10064,{"$f":"VLOOKUP(A23,'[70]April 2018'!$E$5:$F$101,2,0)","v":2024},"Fairway School",-2117875.81,1901242.5200000003,-216633.2899999998]
[10065,{"$f":"VLOOKUP(A24,'[70]April 2018'!$E$5:$F$101,2,0)","v":2025},"Foulds School",-1620265.33,1543986.2099999997,-76279.120000000345]
[10066,{"$f":"VLOOKUP(A25,'[70]April 2018'!$E$5:$F$101,2,0)","v":2026},"Frith Manor School",-3304928.3899999997,3297765.7399999993,-7162.6500000003725]
[10067,{"$f":"VLOOKUP(A26,'[70]April 2018'!$E$5:$F$101,2,0)","v":2027},"Garden Suburb Junior",-1933360.3899999994,1892656.5999999999,-40703.789999999572]
[10068,{"$f":"VLOOKUP(A27,'[70]April 2018'!$E$5:$F$101,2,0)","v":2028},"Garden Suburb Infant",-1422939.16,1440337.2599999998,17398.09999999986]
[10069,{"$f":"VLOOKUP(A28,'[70]April 2018'!$E$5:$F$101,2,0)","v":2029},"Goldbeaters School",-2770579.1599999997,2701596.4400000004,-68982.719999999274]
[10071,{"$f":"VLOOKUP(A29,'[70]April 2018'!$E$5:$F$101,2,0)","v":2031},"Hollickwood School",-1398010.63,1436572.9799999997,38562.34999999986]
[10072,{"$f":"VLOOKUP(A30,'[70]April 2018'!$E$5:$F$101,2,0)","v":2032},"Holly Park School",-2780400.7,2696068.28,-84332.420000000391]
[10073,{"$f":"VLOOKUP(A31,'[70]April 2018'!$E$5:$F$101,2,0)","v":3304},"Holy Trinity CE School",-1422623.8,1416158.0600000003,-6465.7399999997579]
[10074,{"$f":"VLOOKUP(A32,'[70]April 2018'!$E$5:$F$101,2,0)","v":2036},"Livingstone School",-2456457.87,2380029.6200000006,-76428.249999999534]
[10075,{"$f":"VLOOKUP(A33,'[70]April 2018'!$E$5:$F$101,2,0)","v":2037},"Manorside School",-1897967.61,1914369.46,16401.84999999986]
[10078,{"$f":"VLOOKUP(A34,'[70]April 2018'!$E$5:$F$101,2,0)","v":3305},"Monken Hadley CE School",-738808.59,722063.8899999999,-16744.70000000007]
[10079,{"$f":"VLOOKUP(A35,'[70]April 2018'!$E$5:$F$101,2,0)","v":2042},"Monkfrith School",-1824246.97,1866446.0100000002,42199.04000000027]
[10080,{"$f":"VLOOKUP(A36,'[70]April 2018'!$E$5:$F$101,2,0)","v":2043},"Moss Hall Junior School",-2335046.6599999997,2359781.2199999997,24734.560000000056]
[10081,{"$f":"VLOOKUP(A37,'[70]April 2018'!$E$5:$F$101,2,0)","v":2044},"Moss Hall Infant School",-1974186.72,1969138.4299999997,-5048.2900000002701]
[10082,{"$f":"VLOOKUP(A38,'[70]April 2018'!$E$5:$F$101,2,0)","v":2045},"Northside School",-1678386.37,1849041.7000000002,170655.33000000007]
[10083,{"$f":"VLOOKUP(A39,'[70]April 2018'!$E$5:$F$101,2,0)","v":2073},"Danegrove School",-3607469.7599999993,3714781.5500000003,107311.79000000097]
[10084,{"$f":"VLOOKUP(A40,'[70]April 2018'!$E$5:$F$101,2,0)","v":5201},"Osidge School",-2134663.3800000004,2074404.9399999997,-60258.440000000643]
[10085,{"$f":"VLOOKUP(A41,'[70]April 2018'!$E$5:$F$101,2,0)","v":3501},"Our Lady Of Lourdes",-1274318.93,1314705.8099999996,40386.879999999655]
[10086,{"$f":"VLOOKUP(A42,'[70]April 2018'!$E$5:$F$101,2,0)","v":2072},"Queenswell Junior School",-2102943.7799999998,2027167.7800000003,-75775.999999999534]
[10087,{"$f":"VLOOKUP(A43,'[70]April 2018'!$E$5:$F$101,2,0)","v":3502},"St Agnes' RC School",-1915923.3399999999,1808839.8000000003,-107083.53999999957]
[10088,{"$f":"VLOOKUP(A44,'[70]April 2018'!$E$5:$F$101,2,0)","v":3504},"St Catherine's RC School",-2553770.6100000003,2537762.810000001,-16007.799999999348]
[10089,{"$f":"VLOOKUP(A45,'[70]April 2018'!$E$5:$F$101,2,0)","v":3307},"St John's CE N11",-1303375.3600000001,1271074.9400000002,-32300.419999999925]
[10092,{"$f":"VLOOKUP(A46,'[70]April 2018'!$E$5:$F$101,2,0)","v":3311},"St Mary's CE N3",-2273702.52,2247458.7900000005,-26243.729999999516]
[10093,{"$f":"VLOOKUP(A47,'[70]April 2018'!$E$5:$F$101,2,0)","v":3312},"St Mary's CE EN4",-1181197.6199999999,1103864.8999999999,-77332.719999999972]
[10094,{"$f":"VLOOKUP(A48,'[70]April 2018'!$E$5:$F$101,2,0)","v":3313},"St Paul's CE N11",-1256018.8799999999,1448085.31,192066.43000000017]
[10095,{"$f":"VLOOKUP(A49,'[70]April 2018'!$E$5:$F$101,2,0)","v":3314},"St Paul's CE NW7",-1178409.96,1179958.27,1548.3100000000559]
[10096,{"$f":"VLOOKUP(A50,'[70]April 2018'!$E$5:$F$101,2,0)","v":3506},"St Vincent's RC School",-1612990.2,1659597.4599999997,46607.259999999776]
[10097,{"$f":"VLOOKUP(A51,'[70]April 2018'!$E$5:$F$101,2,0)","v":2070},"Sunnyfields School",-1547902.5000000005,1468383.310000001,-79519.189999999478]
[10098,{"$f":"'[70]April 2018'!$F$130","v":2052},"Summerside School",-1348737.67,1451190.8699999996,102453.19999999972]
[10099,{"$f":"VLOOKUP(A53,'[70]April 2018'!$E$5:$F$101,2,0)","v":3315},"St Andrew's CE School",-1127400.0300000003,1097970.81,-29429.220000000205]
[10100,{"$f":"VLOOKUP(A54,'[70]April 2018'!$E$5:$F$101,2,0)","v":3316},"Trent CE School",-1107231.9099999999,1094644.7700000003,-12587.139999999665]
[10101,{"$f":"VLOOKUP(A55,'[70]April 2018'!$E$5:$F$101,2,0)","v":2055},"Tudor School",-1568180.35,1600789.89,32609.539999999804]
[10103,{"$f":"VLOOKUP(A56,'[70]April 2018'!$E$5:$F$101,2,0)","v":2057},"Underhill School",-3861923.9999999995,3550880.5999999992,-311043.40000000037]
[10105,{"$f":"VLOOKUP(A57,'[70]April 2018'!$E$5:$F$101,2,0)","v":2060},"Whitings Hill School",-2924851.2399999998,2804333.35,-120517.88999999966]
[10107,{"$f":"VLOOKUP(A58,'[70]April 2018'!$E$5:$F$101,2,0)","v":3509},"St Joseph's RC Primary",-2586825.64,2608435.0999999996,21609.459999999497]
[10108,{"$f":"VLOOKUP(A59,'[70]April 2018'!$E$5:$F$101,2,0)","v":3507},"St Theresa's RC School",-1191085.21,1119601.1200000003,-71484.089999999618]
[10109,{"$f":"VLOOKUP(A60,'[70]April 2018'!$E$5:$F$101,2,0)","v":2054},"Woodridge School",-1264126.3299999998,1297557.3399999999,33431.010000000009]
[10110,{"$f":"VLOOKUP(A61,'[70]April 2018'!$E$5:$F$101,2,0)","v":3510},"Sacred Heart RC School",-2010782.0300000003,2007390.4899999998,-3391.5400000005029]
[10112,{"$f":"VLOOKUP(A62,'[70]April 2018'!$E$5:$F$101,2,0)","v":3512},"Rosh Pinah School",-2688662.12,2591123.4699999997,-97538.650000000373]
[10114,{"$f":"VLOOKUP(A63,'[70]April 2018'!$E$5:$F$101,2,0)","v":3513},"Menorah Primary School",-2038340.57,1983258.7699999998,-55081.800000000279]
[10115,{"$f":"VLOOKUP(A64,'[70]April 2018'!$E$5:$F$101,2,0)","v":3511},"Blessed Dominic RC",-2489468.7699999996,2349688.02,-139780.74999999953]
[10116,{"$f":"VLOOKUP(A65,'[70]April 2018'!$E$5:$F$101,2,0)","v":3309},"St John's CE N20",-1219689.8099999998,1177833.6700000002,-41856.139999999665]
[10117,{"$f":"VLOOKUP(A66,'[70]April 2018'!$E$5:$F$101,2,0)","v":3514},"Annunciation RC Junior",-1163271.7199999997,1120869.4000000001,-42402.3199999996]
[10118,{"$f":"VLOOKUP(A67,'[70]April 2018'!$E$5:$F$101,2,0)","v":2067},"Chalgrove School",-1485542.8399999999,1491979.98,6437.1400000001304]
[10119,{"$f":"VLOOKUP(A68,'[70]April 2018'!$E$5:$F$101,2,0)","v":2071},"Queenswell Infant School",-1756077.9900000005,1687820.1200000003,-68257.870000000112]
[10121,{"$f":"VLOOKUP(A69,'[70]April 2018'!$E$5:$F$101,2,0)","v":3516},"Hasmonean Primary School",-1227612.3099999998,1246660.1399999997,{"$f":"SUM(D69:E69)","v":19047.829999999842}]
[10123,{"$f":"VLOOKUP(A70,'[70]April 2018'!$E$5:$F$101,2,0)","v":3518},"Woodcroft Primary",-2705558.4699999993,2704979.7399999998,-578.72999999951571]
[10124,{"$f":"VLOOKUP(A71,'[70]April 2018'!$E$5:$F$101,2,0)","v":2076},"Wessex Gardens School",-2647852.5399999996,2659882.9100000011,12030.370000001509]
[10125,{"$f":"VLOOKUP(A72,'[70]April 2018'!$E$5:$F$101,2,0)","v":5948},"Mathilda Marks Kennedy",-1415741.55,1410974.8800000001,-4766.6699999999255]
[10126,{"$f":"VLOOKUP(A73,'[70]April 2018'!$E$5:$F$101,2,0)","v":5949},"Menorah Foundation",-2599694.38,2696297.1900000009,96602.810000000987]
[10127,{"$f":"VLOOKUP(A74,'[70]April 2018'!$E$5:$F$101,2,0)","v":2077},"Orion School",-6419514.3700000001,6302231.0299999975,-117283.34000000264]
[10128,{"$f":"VLOOKUP(A75,'[70]April 2018'!$E$5:$F$101,2,0)","v":2079},"Beis Yaakov School",-2132974.67,2092417.3299999996,-40557.340000000317]
[10129,{"$f":"VLOOKUP(A76,'[70]April 2018'!$E$5:$F$101,2,0)","v":2078},"Pardes House School",-1582048.08,1616032.76,33984.679999999935]
[10130,{"$f":"VLOOKUP(A77,'[70]April 2018'!$E$5:$F$101,2,0)","v":1000},"Brookhill Nursery School",-714424.95000000019,711787.48000000033,-2637.4699999998556]
[10131,{"$f":"VLOOKUP(A78,'[70]April 2018'!$E$5:$F$101,2,0)","v":1001},"Hampden Way Nursery",-816803.45,603006.39999999991,-213797.05000000005]
[10132,{"$f":"VLOOKUP(A79,'[70]April 2018'!$E$5:$F$101,2,0)","v":1002},"Moss Hall Nursery School",-682532.57,681612.78999999992,-919.78000000002794]
[10133,{"$f":"VLOOKUP(A80,'[70]April 2018'!$E$5:$F$101,2,0)","v":1003},"St Margret's Nursery",-803226.52,813375.62,10149.099999999977]
[10139,{"$f":"VLOOKUP(A81,'[70]April 2018'!$E$5:$F$101,2,0)","v":4003},"Friern Barnet School",-5594477.669999999,5644477.1799999988,49999.509999999776]
[10142,{"$f":"VLOOKUP(A82,'[70]April 2018'!$E$5:$F$101,2,0)","v":5407},"St James' Catholic",-6360202.5899999989,6817710.3099999996,457507.72000000067]
[10145,{"$f":"VLOOKUP(A83,'[70]April 2018'!$E$5:$F$101,2,0)","v":5405},"Finchley Catholic",-7022267.669999999,6989442.8999999985,-32824.770000000484]
[10148,{"$f":"VLOOKUP(A84,'[70]April 2018'!$E$5:$F$101,2,0)","v":5404},"St Michael's Catholic",-4273543.18,4535013.9200000009,261470.74000000115]
[10157,{"$f":"VLOOKUP(A85,'[70]April 2018'!$E$5:$F$101,2,0)","v":7005},"Northway School",-2564647.86,2561229.5300000003,-3418.3299999996088]
[10158,{"$f":"VLOOKUP(A86,'[70]April 2018'!$E$5:$F$101,2,0)","v":7009},"Oakleigh School",-3906182.8000000003,3896932.63,-9250.1700000003912]
[10159,{"$f":"VLOOKUP(A87,'[70]April 2018'!$E$5:$F$101,2,0)","v":7010},"Mapledown School",-2793740.4599999995,2727961.5100000002,-65778.949999999255]
[10185,{"$f":"VLOOKUP(A88,'[70]April 2018'!$E$5:$F$101,2,0)","v":1102},"Northgate PRU",-526222.33000000007,559871.74,33649.409999999916]
[10188,{"$f":"VLOOKUP(A89,'[70]April 2018'!$E$5:$F$101,2,0)","v":1100},"Pavilion StudyCt PRU",-2615209.1799999997,2562680.7200000002,-52528.459999999497]
[10698,{"$f":"VLOOKUP(A90,'[70]April 2018'!$E$5:$F$101,2,0)","v":3521},"St Marys and St Johns Primary",-6188152.9799999995,6251775.4400000004,63622.460000000894]
[11093,{"$f":"VLOOKUP(A91,'[70]April 2018'!$E$5:$F$101,2,0)","v":3523},"Martin Primary",-3635373.2600000002,3499420.8499999992,-135952.41000000108]
[11094,{"$f":"VLOOKUP(A92,'[70]April 2018'!$E$5:$F$101,2,0)","v":3520},"Akiva",-2484864.5300000003,2412907.9299999997,-71956.600000000559]
[11174,{"$f":"VLOOKUP(A93,'[70]April 2018'!$E$5:$F$101,2,0)","v":5427},"JCOSS",-11481628.57,11390858.830000002,-90769.739999998361]
[11278,{"$f":"VLOOKUP(A94,'[70]April 2018'!$E$5:$F$101,2,0)","v":3524},"Beit Schvidler",-1630497.4300000002,1616426.05,-14071.380000000121]
[11381,{"$f":"VLOOKUP(A95,'[70]April 2018'!$E$5:$F$101,2,0)","v":2041},"Sacks Morasha",-1101833.24,1078209.6200000001,-23623.619999999879]
[11513,{"$f":"VLOOKUP(A96,'[70]April 2018'!$E$5:$F$101,2,0)","v":4004},"Menorah High School",-1868055.5,1860863.0799999998,-7192.4200000001583]
["(blank)",null,"Total",{"$f":"SUM(D4:D96)","v":-215276433.09},{"$f":"SUM(E4:E96)","v":213046923.31000003},-2229509.7799999919]

{"sheet":"In year Income & Expenditure","index":7,"n_rows":99,"n_cols":20,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Transactions Totals",null,null,null,null,null,null,null,null,null,"CFR Inc + cap",null,null,null,null,"CFR Exp + cap","Rev Bal",null,"Cap Bal"]
[null,null,null,null,null,null,null,null,null,null,"bal bfd",null,null,null,null,null,null,null,null,"bal bfwd"]
[null,"School","Transactions","Report Total",null,null," ",null,null,null,"A",null,null,null,null,"B","C",null,"D"]
[null,null,"£","£",null,null,"in yr rev income",null,"in yr cap income",null,"total in yr income","in yr rev exp",null,"in yr cap exp",null,"total in yr exp"]
[10130,"Brookhill Nursery",-61725.909999999982,-61725.91,null,null,-709705.4,-709705.4,-4719.55,-4719.55,{"$f":"G6+I6","v":-714424.95000000007},711787.48,711787.48,0,0,{"$f":"L6+N6","v":711787.48},156379.92000000001,4720.55,4720.55,158462]
[10131,"Hampden Way Nursery ",-202656.53,-202656.53,null,null,-812177.07,-812177.07,-4626.38,-4626.38,{"$f":"G7+I7","v":-816803.45},768935.45,768935.45,8800,8800,{"$f":"L7+N7","v":777735.45},168833.62,3841.38,3841.38,125592]
[10132,"Moss Hall Nursery",26395.809999999983,26395.81,null,null,-677479.57,-677479.57,-5053,-5053,-682532.57,675650.05,675650.05,5962.74,5962.74,681612.79,304596.52,9136.26,9136.26,302767]
[10133,"St Margaret's Nursery ",16256.6,16256.6,null,null,-768840.97,-768840.97,-34385.550000000003,-34385.550000000003,-803226.52,783790.62,783790.62,29585,29585,813375.62,14131.35,5855.55,5855.55,29081]
[10159,"Mapledown",24205.99000000002,24205.99,null,null,-2786724.21,-2786724.21,-7016.25,-7016.25,-2793740.46,2714481.51,2714481.51,13480,13480,2727961.51,149681.70000000001,0.25,0.25,77439]
[10157,"Northway",252288.69,252288.69,null,null,-2520306.61,-2520306.61,-44341.25,-44341.25,-2564647.86,2516889.0699999998,2516889.0699999998,44340.46,44340.46,2561229.5299999998,185976.53999999995,0.79,0.79,182559]
[10158,"Oakleigh",73658.520000000091,73658.52,null,null,-3894423.8,-3894423.8,-11759,-11759,-3906182.8,3883383.63,3883383.63,13549,13549,3896932.63,214291.17,0,0,203251]
[10185,"Northgate",38660.780000000013,38660.78,null,null,-522087.08,-522087.08,-4135.25,-4135.25,-526222.33000000007,552726.88,552726.88,7144.86,7144.86,559871.74,100275.2,10655.39,10655.39,130915]
[10188,"Pavilion",-29957.719999999947,-29957.72,null,null,-2608541.62,-2608541.62,-6667.56,-6667.56,-2615209.1800000002,2553398.7200000002,2553398.7200000002,9282,9282,2562680.7200000002,114164.9,8036.56,8036.56,59022]
[11094,"Akiva",44850.039999999972,44850.04,null,null,-2484864.5299999998,-2484864.5299999998,0,"0",-2484864.5299999998,2412907.9300000002,2412907.9300000002,0,"0",2412907.9300000002,37544.599999999984,{"$error":"#N/A"},0,-34412]
[10042,"All Saints N20",63810.830000000045,63810.83,null,null,-1466312.03,-1466312.03,-26245,-26245,-1492557.03,1494928.3,1494928.3,26245,26245,1521173.3,123256.73,0,0,151873]
[10040,"All Saints NW2",70391.7,70391.7,null,null,-1235857.69,-1235857.69,-33289.53,-33289.53,-1269147.22,1334423.33,1334423.33,33289.53,33289.53,1367712.86,106584.36,0,0,205150]
[10043,"Annunciation Inf",61939.850000000013,61939.85,null,null,-1074299.5,-1074299.5,0,"0",-1074299.5,1021081.27,1021081.27,0,"0",1021081.27,175894.23,{"$error":"#N/A"},0,122676]
[10117,"Annunciation Jun",92640.12999999999,92640.13,null,null,-1163271.72,-1163271.72,0,"0",-1163271.72,1120869.3999999999,1120869.3999999999,0,"0",1120869.3999999999,103114.32,{"$error":"#N/A"},0,60712]
[10044,"Barnfield",193810.11000000013,193810.11,null,null,-3285822.13,-3285822.13,-21924.75,-21924.75,-3307746.88,3250282.85,3250282.85,21924.84,21924.84,3272207.69,411190.28000000014,-1.0900000000000001,-1.0900000000000001,375651]
[10128,"Beis Yaakov",202009.82999999996,202009.83,null,null,-2132974.67,-2132974.67,0,"0",-2132974.67,2092417.33,2092417.33,0,"0",2092417.33,55568.340000000018,{"$error":"#N/A"},0,15011]
[11278,"Beit Shvidler School",5041.4699999999266,5041.47,null,null,-1630497.43,-1630497.43,0,"0",-1630497.43,1616426.05,1616426.05,0,"0",1616426.05,72683.38,{"$error":"#N/A"},0,58612]
[10045,"Bell Lane ",-40074.51999999988,-40074.519999999997,null,null,-2735273.48,-2735273.48,-8977,-8977,-2744250.48,2715286.11,2715286.11,16823.259999999998,16823.259999999998,2732109.3699999996,100729.36999999997,979.74000000000228,979.74000000000228,80742]
[10115,"Blessed Dominic",173418.17000000004,173418.17,null,null,-2489468.77,-2489468.77,0,"0",-2489468.77,2349688.02,2349688.02,0,0,2349688.02,214487.75,1,1,74707]
[10047,"Brookland Inf",97412.940000000017,97412.94,null,null,-1704137.31,-1704137.31,-7388.5,-7388.5,-1711525.81,1635178.41,1635178.41,-335.5,-335.5,1634842.91,118776.9,9148,9148,49818]
[10046,"Brookland Jun",86503.12,86503.12,null,null,-1873428.99,-1873428.99,-8978.75,-8978.75,-1882407.74,1900864.72,1900864.72,9890.7999999999993,9890.7999999999993,1910755.52,154040.26999999999,-4.9999999998835844E-2,-4.9999999998835844E-2,181476]
[10048,"Brunswick Park",104964.70000000011,104964.7,null,null,-2595280.14,-2595280.14,-29437.31,-29437.31,-2624717.4500000002,2449751.31,2449751.31,27891.01,27891.01,2477642.3199999998,265273.83,1546.3,1546.3,119745]
[10118,"Chalgrove",124586.88,124586.88,null,null,-1478584.09,-1478584.09,-6958.75,-6958.75,-1485542.84,1491979.98,1491979.98,0,0,1491979.98,113348.11000000007,6956.75,6956.75,126744]
[10049,"Childs Hill",152080.90000000002,152080.9,null,null,-2635829.96,-2635829.96,-8320.65,-8320.65,-2644150.61,2668731.42,2668731.42,8320.65,8320.65,2677052.0699999998,6740.5399999999818,0,0,39642]
[10050,"Christchurch JMI",-102687.48000000001,-102687.48,null,null,-1241995.02,-1241995.02,0,"0",-1241995.02,1155290.96,1155290.96,0,"0",1155290.96,262448.06,{"$error":"#N/A"},0,175744]
[10051,"Church Hill",73253.539999999994,73253.539999999994,null,null,-1239055.83,-1239055.83,-8112.75,-8112.75,-1247168.58,1256414.02,1256414.02,8275,8275,1264689.02,71783.81,-0.25,-0.25,89142]
[10054,"Colindale",313124.57000000007,313124.57,null,null,-4133913.57,-4133913.57,-59591.91,-59591.91,-4193505.48,4324244.75,4324244.75,59591.91,59591.91,4383836.66,500697.81999999995,0,0,691029]
[10055,"Coppetts Wood",-73373.960000000021,-73373.960000000006,null,null,-2170917.92,-2170917.92,-7051,-7051,-2177968.92,2141717.44,2141717.44,0,0,2141717.44,445664.48,14118,14118,416464]
[10056,"Courtland",87182.76999999999,87182.77,null,null,-1165758.3799999999,-1165758.3799999999,-5000.5600000000004,-5000.5600000000004,-1170758.94,1085642.08,1085642.08,16091.9,16091.9,1101733.98,92609.3,0.66,0.66,12493]
[10057,"Cromer Road",152365,152365,null,null,-2222279.21,-2222279.21,-8657.5,-8657.5,-2230936.71,2186704.71,2186704.71,8500,8500,2195204.71,173552.5,14872.5,14872.5,137978]
[10083,"Danegrove",54945.890000000072,54945.89,null,null,-3596078.51,-3596078.51,-11391.25,-11391.25,-3607469.76,3705237.3,3705237.3,10744,10744,3715981.3,351920.21,647.25,647.25,461079]
[10059,"Deansbrook Inf",99954.779999999955,99954.78,null,null,-1737521.83,-1737521.83,-7483,-7483,-1745004.83,1656901.35,1656901.35,9331,9331,1666232.35,116843.47999999992,13770,13770,36223]
[10061,"Dollis Inf ",71397.77,71397.77,null,null,-1720169.34,-1720169.34,-17339,-17339,-1737508.34,1619444.49,1619444.49,19281.650000000001,19281.650000000001,1638726.14,184963.85,14581.349999999999,14581.349999999999,84239]
[10060,"Dollis Junior ",-3951.6099999999569,-3951.61,null,null,-2033905.24,-2033905.24,-7892.5,-7892.5,-2041797.74,2005418,2005418,6753,6753,2012171,61398.239999999983,6403.5,6403.5,32911]
[10063,"Edgware Primary",215940.10000000003,215940.1,null,null,-3476875.09,-3476875.09,-16258.38,-16258.38,-3493133.4699999997,3436917.63,3436917.63,16900.009999999998,16900.009999999998,3453817.6399999997,56561.459999999992,0.3700000000023283,0.3700000000023283,16604]
[10064,"Fairway",-159388.53,-159388.53,null,null,-2110921.56,-2110921.56,-6954.25,-6954.25,-2117875.81,2114232.81,2114232.81,25444.36,25444.36,2139677.17,167149.75000000009,21468.89,21468.89,170461]
[10065,"Foulds",96054.649999999965,96054.65,null,null,-1603161.58,-1603161.58,-17103.75,-17103.75,-1620265.33,1528373.21,1528373.21,15613,15613,1543986.21,171440.37,10533.75,10533.75,96652]
[10066,"Frith Manor",268244.63000000012,268244.63,null,null,-3281918.22,-3281918.22,-23010.17,-23010.17,-3304928.39,3286063.88,3286063.88,11701.86,11701.86,3297765.7399999998,-2176.66,21611.31,21611.31,1969]
[10068,"Garden Suburb Inf",110393.89000000006,110393.89,null,null,-1405661.91,-1405661.91,-17277.25,-17277.25,-1422939.16,1428907.76,1428907.76,11429.5,11429.5,1440337.26,31127.150000000074,17070.75,17070.75,54373]
[10067,"Garden Suburb Jnr",155025.57999999999,155025.57999999999,null,null,-1851108,-1851108,-82252.39,-82252.39,-1933360.39,1817264.46,1817264.46,75392.14,75392.14,1892656.5999999999,139042.54,10119.25,10119.25,105199]
[10069,"Goldbeaters",139013.37,139013.37,null,null,-2761464.91,-2761464.91,-9114.25,-9114.25,-2770579.16,2691980.24,2691980.24,9616.2000000000007,9616.2000000000007,2701596.4400000004,59289.67000000002,8467.0499999999993,8467.0499999999993,-10195]
[10121,"Hasmonean Primary",140698.98999999996,140698.99,null,null,-1227612.31,-1227612.31,0,"0",-1227612.31,1246660.1399999999,1246660.1399999999,0,"0",1246660.1399999999,-21033.829999999991,{"$error":"#N/A"},0,-1986]
[10071,"Hollickwood",67528.33,67528.33,null,null,-1391510.88,-1391510.88,-6499.75,-6499.75,-1398010.63,1436572.98,1436572.98,0,0,1436572.98,111210.9,14316.75,14316.75,156273]
[10072,"Holly Park",244060.60000000006,244060.6,null,null,-2770568.7,-2770568.7,-9832,-9832,-2780400.7,2686250.28,2686250.28,9818,9818,2696068.28,158878.42000000001,13,13,74560]
[10073,"Holy Trinity",90710.640000000029,90710.64,null,null,-1422623.8,-1422623.8,0,0,-1422623.8,1416158.06,1416158.06,0,0,1416158.06,132956.74,-1,-1,126491]
[10074,"Livingstone",161610.52000000008,161610.51999999999,null,null,-2436872.27,-2436872.27,-19585.599999999999,-19585.599999999999,-2456457.87,2360444.02,2360444.02,19585.599999999999,19585.599999999999,2380029.62,528877.25,3.4924596548080443E-12,3.4924596548080443E-12,452449]
[10075,"Manorside",36301.499999999971,36301.5,null,null,-1890270.86,-1890270.86,-7696.75,-7696.75,-1897967.61,1914369.46,1914369.46,0,0,1914369.46,-10522.599999999929,15413.75,15413.75,13576]
[11093,"Martin Primary School ",40696.920000000158,40696.92,null,null,-3615837.07,-3615837.07,-19536.189999999999,-19536.189999999999,-3635373.26,3484874.15,3484874.15,14546.7,14546.7,3499420.85,309495.92,9203.49,9203.49,178533]
[10125,"Mathilda Marks Kennedy",24777.059999999983,24777.06,null,null,-1415741.55,-1415741.55,0,"0",-1415741.55,1410974.88,1410974.88,0,"0",1410974.88,29057.67,{"$error":"#N/A"},0,24291]
[10126,"Menorah Foundation ",57551.88999999989,57551.89,null,null,-2599694.38,-2599694.38,0,"0",-2599694.38,2696297.19,2696297.19,0,"0",2696297.19,-31959.81,{"$error":"#N/A"},0,64643]
[10114,"Menorah Primary ",110733.46000000005,110733.46,null,null,-2038341.07,-2038341.07,0.5,0.5,-2038340.57,1983258.77,1983258.77,0,0,1983258.77,53322.3,-0.5,-0.5,-1760]
[10078,"Monken Hadley CE",50237.760000000009,50237.760000000002,null,null,-738808.59,-738808.59,0,"0",-738808.59,722063.89,722063.89,0,"0",722063.89,180209.7,{"$error":"#N/A"},0,163465]
[10079,"Monkfrith",33518.620000000097,33518.620000000003,null,null,-1761351.97,-1761351.97,-62895,-62895,-1824246.97,1803551.01,1803551.01,62895,62895,1866446.01,80105.960000000006,0,0,122305]
[10081,"Moss Hall Inf",177979.55000000002,177979.55,null,null,-1966102.97,-1966102.97,-8083.75,-8083.75,-1974186.72,1969138.43,1969138.43,0,0,1969138.43,69525.539999999964,8083.75,8083.75,72561]
[10080,"Moss Hall Jun",173333.10000000003,173333.1,null,null,-2100321.06,-2100321.06,-6240,-6240,-2106561.06,1751626.9,1751626.9,30635.72,30635.72,1782262.6199999999,558499.16,-24396.720000000001,-24396.720000000001,208725]
[10082,"Northside",154666.00999999998,154666.01,null,null,-1601495.39,-1601495.39,-76890.98,-76890.98,-1678386.3699999999,1758641.95,1758641.95,90399.75,90399.75,1849041.7,242852.44,0.23,0.23,399999]
[10127,"Orion",369751.09,369751.09,null,null,-6395724.8700000001,-6395724.8700000001,-23789.5,-23789.5,-6419514.3700000001,6294860.0300000003,6294860.0300000003,9769.7999999999993,9769.7999999999993,6304629.8300000001,221791.84,-0.29999999999883586,-0.29999999999883586,120927]
[10084,"Osidge JMI",182229.75000000006,182229.75,null,null,-2115530.88,-2115530.88,-19132.5,-19132.5,-2134663.38,2055272.94,2055272.94,19132,19132,2074404.94,248450.94,0.5,0.5,188193]
[10085,"Our Lady of Lourdes",108104.80999999997,108104.81,null,null,-1274318.93,-1274318.93,0,"0",-1274318.93,1314705.81,1314705.81,0,0,1314705.81,21391.119999999999,1,1,61778]
[10129,"Pardes House ",183482.34000000003,183482.34,null,null,-1582048.08,-1582048.08,0,"0",-1582048.08,1616032.76,1616032.76,0,"0",1616032.76,17532.32,{"$error":"#N/A"},0,51517]
[10119,"Queenswell Inf",76047.800000000017,76047.8,null,null,-1748678.24,-1748678.24,-7399.75,-7399.75,-1756077.99,1687820.12,1687820.12,0,0,1687820.12,79254.12,15090.75,15090.75,18396]
[10086,"Queenswell Jun",48456.180000000073,48456.18,null,null,-2095118.78,-2095118.78,-7825,-7825,-2102943.7800000003,2027167.78,2027167.78,0,0,2027167.78,134490,9697,9697,66539]
[10112,"Rosh Pinah",124797.32999999996,124797.33,null,null,-2688662.12,-2688662.12,0,"0",-2688662.12,2591123.4700000002,2591123.4700000002,0,"0",2591123.4700000002,129908.65,{"$error":"#N/A"},0,32370]
[10110,"Sacred Heart",199252.21000000002,199252.21,null,null,-2010782.03,-2010782.03,0,"0",-2010782.03,2007390.49,2007390.49,0,"0",2007390.49,147828.54,{"$error":"#N/A"},0,144437]
[11381,"Sacks Morasha",8133.9100000000053,8133.91,null,null,-1101833.24,-1101833.24,0,"0",-1101833.24,1078209.6200000001,1078209.6200000001,0,0,1078209.6200000001,87789.62,1,1,64166]
[10087,"St Agnes RC",99944.829999999987,99944.83,null,null,-1915923.34,-1915923.34,0,"0",{"$f":"G71+I71","v":-1915923.34},1808839.8,1808839.8,0,0,{"$f":"L71+N71","v":1808839.8},407523.53999999986,1,1,300440]
[10099,"St Andrews CE",80261.609999999986,80261.61,null,null,-1109594.44,-1109594.44,-17805.59,-17805.59,-1127400.03,1080165.22,1080165.22,17805.59,17805.59,1097970.81,201563.22,0,0,172134]
[10088,"St Catherines RC",164762.37000000005,164762.37,null,null,-2553770.61,-2553770.61,0,"0",-2553770.61,2537762.81,2537762.81,0,"0",2537762.81,247130.8,{"$error":"#N/A"},0,231123]
[10089,"St Johns CE N11",57387.100000000035,57387.1,null,null,-1303375.3600000001,-1303375.3600000001,0,"0",-1303375.3600000001,1271074.94,1271074.94,0,"0",1271074.94,81701.42,{"$error":"#N/A"},0,49401]
[10116,"St Johns CE N20",83821.809999999983,83821.81,null,null,-1219689.81,-1219689.81,0,"0",-1219689.81,1177833.67,1177833.67,0,"0",1177833.67,69137.14,{"$error":"#N/A"},0,27281]
[10107,"St Josephs RC Jun",389225.78000000009,389225.78,null,null,-2586825.64,-2586825.64,0,"0",-2586825.64,2608435.1,2608435.1,0,"0",2608435.1,-122777.46,{"$error":"#N/A"},0,-101168]
[10698,"St Mary's & St Johns Primary",144665.37999999998,144665.38,null,null,-6046194.3799999999,-6046194.3799999999,-141958.6,-141958.6,-6188152.9799999995,6107444.8399999999,6107444.8399999999,144330.6,144330.6,6251775.4399999995,309311.54000000004,0,0,370562]
[10093,"St Marys CE EB",70168.86000000003,70168.86,null,null,-1181197.6200000001,-1181197.6200000001,0,"0",-1181197.6200000001,1103864.8999999999,1103864.8999999999,0,"0",1103864.8999999999,139925.72,{"$error":"#N/A"},0,62593]
[10092,"St Marys CE N3",132146.42000000004,132146.42000000001,null,null,-2273702.52,-2273702.52,0,"0",-2273702.52,2247458.79,2247458.79,0,"0",2247458.79,104321.73,{"$error":"#N/A"},0,78078]
[10094,"St Pauls CE N11    ",53470.469999999979,53470.47,null,null,-1238163.8799999999,-1238163.8799999999,-17855,-17855,-1256018.8799999999,1430230.31,1430230.31,17855,17855,1448085.31,61679.57,0,0,253746]
[10095,"St Pauls CE NW7",252451.58000000002,252451.58,null,null,-1178409.96,-1178409.96,0,"0",-1178409.96,1179958.27,1179958.27,0,"0",1179958.27,22193.69000000001,{"$error":"#N/A"},0,23742]
[10108,"St Theresas RC",93509.23000000001,93509.23,null,null,-1191085.21,-1191085.21,0,"0",-1191085.21,1119601.1200000001,1119601.1200000001,0,"0",1119601.1200000001,95043.09,{"$error":"#N/A"},0,23559]
[10096,"St Vincents RC",129633.33,129633.33,null,null,-1612990.2,-1612990.2,0,0,-1612990.2,1659597.46,1659597.46,0,0,1659597.46,69001.740000000078,-1,-1,115609]
[10098,"Summerside",114309,114309,null,null,-1299852.42,-1299852.42,-48885.25,-48885.25,-1348737.67,1399931.62,1399931.62,51259.25,51259.25,1451190.87,-0.2,0,0,0]
[10097,"Sunnyfields",89366.329999999958,89366.33,null,null,-1539111.75,-1539111.75,-8790.75,-8790.75,-1547902.5,1452918.31,1452918.31,15465,15465,1468383.31,229601.44000000012,-0.25,-0.25,143408]
[10100,"Trent",28618.389999999981,28618.39,null,null,-1107231.9099999999,-1107231.9099999999,0,"0",-1107231.9099999999,1094644.77,1094644.77,0,"0",1094644.77,25795.139999999996,{"$error":"#N/A"},0,13208]
[10101,"Tudor",274092.98000000004,274092.98,null,null,-1561579.35,-1561579.35,-6601,-6601,-1568180.35,1600789.89,1600789.89,0,0,1600789.89,-87918.540000000125,8084,8084,-48708]
[10103,"Underhill School",270876.53999999969,270876.53999999998,null,null,-3852003.8,-3852003.8,-9920.2000000000007,-9920.2000000000007,-3861924,3783276.84,3783276.84,9576.5,9576.5,3792853.34,253321.96,343.70000000000118,343.70000000000118,184595]
[10124,"Wessex Gardens ",76460.01999999996,76460.02,null,null,-2600835.04,-2600835.04,-47017.5,-47017.5,-2647852.54,2615555.54,2615555.54,44327.37,44327.37,2659882.91,177511.49999999985,18756.13,18756.13,192232]
[10105,"Whitings Hill",139257.58999999997,139257.59,null,null,-2915831.74,-2915831.74,-9019.5,-9019.5,-2924851.24,2804333.35,2804333.35,0,0,2804333.35,253134.39,7349.5,7349.5,141636]
[10123,"Woodcroft Primary",209351.47000000003,209351.47,null,null,-2695316.97,-2695316.97,-10241.5,-10241.5,-2705558.47,2691819.74,2691819.74,13160,13160,2704979.74,100906.23,0.5,0.5,97409]
[10109,"Woodridge",92485.940000000017,92485.94,null,null,-1246729.58,-1246729.58,-17396.75,-17396.75,-1264126.33,1286849.3400000001,1286849.3400000001,10708,10708,1297557.3400000001,29921.239999999991,11446.75,11446.75,70041]
[10145,"Finchley Catholic High",694360.09999999986,694360.1,null,null,-7022267.6699999999,-7022267.6699999999,0,"0",-7022267.6699999999,6993058.3099999996,6993058.3099999996,0,0,6993058.3099999996,543829.36000000057,1,1,514620]
[10139,"Friern Barnet ",118619.75000000006,118619.75,null,null,-5547180.1699999999,-5547180.1699999999,-47297.5,-47297.5,-5594477.6699999999,5593265.3899999997,5593265.3899999997,51211.79,51211.79,5644477.1799999997,174783.78,25216.71,25216.71,220869]
[11174,"JCoSS",667543.15000000014,667543.15,null,null,-11481628.57,-11481628.57,0,"0",-11481628.57,11390858.83,11390858.83,0,"0",11390858.83,89342.74,{"$error":"#N/A"},0,-1427]
[10142,"St James' Catholic High",661515.64999999979,661515.65,null,null,-6360202.5899999999,-6360202.5899999999,0,"0",-6360202.5899999999,6817710.3099999996,6817710.3099999996,0,"0",6817710.3099999996,-333259.71999999997,{"$error":"#N/A"},0,124248]
[10148,"St Michaels Cath Gram",360923.79999999981,360923.8,null,null,-4273543.18,-4273543.18,0,"0",-4273543.18,4535013.92,4535013.92,0,0,4535013.92,-359987.74,4443,4443,-98517]
[11513,"Menorah High ",17804.530000000028,17804.53,null,null,-4273543.18,-4273543.18,0,"0",-4273543.18,4535013.92,4535013.92,0,0,4535013.92,-359987.74,4443,4443,30055]
[null,null,11499701.720000001,11499701.719999999,0,0,{"$f":"SUM(G6:G98)","v":-216216525.81999999},{"$f":"SUM(H6:H98)","v":-216216525.81999999},{"$f":"SUM(I6:I98)","v":-1236909.3499999999},-1236909.3499999999,-217453435.16999999,215397387.37,215397387.37,1213340.8500000001,1213340.8500000001,216610728.22,12254542.449999999,{"$error":"#N/A"},342048.50000000006,11462817]

{"sheet":"spring term summary","index":8,"n_rows":100,"n_cols":24,"rows_kept":100,"cut":false,"hidden":false,"merged":[[3,14,3,17]]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["Spring Term 2018 - Summary by GL Code"]
[]
["Sum of Total Claim",null,"Type","GL Code",null,null,null,null,null,null,null,null,null,null,"Clawback"]
[null,null,"LTS",null,"LTS Total","MAT",null,"MAT Total","MTS",null,"MTS Total","(blank)","(blank) Total","Grand Total","MTS 1","MTS 2","LTS 1","LTS 2","Net payment"]
["School","Costloc",739020,739030,null,739020,739030,null,739020,739030,null,"#N/A"]
["Akiva",11094,1190,null,1190,2450,null,2450,null,null,null,null,null,3640,{"$f":"IF(ISERROR(VLOOKUP(B7,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B7,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B7,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B7,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B7,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B7,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":91.67},{"$f":"IF(ISERROR(VLOOKUP(B7,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B7,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":20.61},{"$f":"N7-O7-P7-Q7-R7","v":3527.72},null,null,{"$f":"IF(ISERROR(VLOOKUP(I12,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(I12,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},"Akiva",11094]
["All Saints N20",10042,2275,null,2275,null,null,null,3500,null,3500,null,null,5775,{"$f":"IF(ISERROR(VLOOKUP(B8,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B8,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":664.87},{"$f":"IF(ISERROR(VLOOKUP(B8,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B8,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":16.21},{"$f":"IF(ISERROR(VLOOKUP(B8,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B8,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":58.55},{"$f":"IF(ISERROR(VLOOKUP(B8,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B8,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":13.16},{"$f":"N8-O8-P8-Q8-R8","v":5022.21},null,null,{"$f":"IF(ISERROR(VLOOKUP(I8,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(I8,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},"All Saints NW2",10040]
["All Saints NW2",10040,null,558,558,8225,null,8225,null,null,null,null,null,8783,{"$f":"IF(ISERROR(VLOOKUP(B9,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B9,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":547.82000000000005},{"$f":"IF(ISERROR(VLOOKUP(B9,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B9,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":13.36},{"$f":"IF(ISERROR(VLOOKUP(B9,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B9,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":48.25},{"$f":"IF(ISERROR(VLOOKUP(B9,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B9,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.84},8162.73,null,null,null,"All Saints N20",10042]
["Annunciation Infant",10043,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B10,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B10,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B10,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B10,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B10,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B10,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B10,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B10,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Annunciation Junior",10117,2100,null,2100,null,null,null,null,null,null,null,null,2100,{"$f":"IF(ISERROR(VLOOKUP(B11,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B11,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B11,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B11,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B11,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B11,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":47.18},{"$f":"IF(ISERROR(VLOOKUP(B11,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B11,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.61},2042.2100000000003,null,null,null,"Annunciation Junior",10117]
["Barnfield",10044,10150,2805.72,12955.72,null,null,null,null,null,null,null,null,12955.72,{"$f":"IF(ISERROR(VLOOKUP(B12,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B12,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B12,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B12,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B12,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B12,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":128.46},{"$f":"IF(ISERROR(VLOOKUP(B12,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B12,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":28.88},12798.380000000001,null,null,{"$f":"V16","v":0}]
["Beis Yaakov",10128,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B13,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B13,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":867.93},{"$f":"IF(ISERROR(VLOOKUP(B13,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B13,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":21.16},{"$f":"IF(ISERROR(VLOOKUP(B13,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B13,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":76.44},{"$f":"IF(ISERROR(VLOOKUP(B13,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B13,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":17.18},-982.70999999999992]
["Beit Shvidler",11278,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B14,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B14,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B14,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B14,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B14,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B14,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B14,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B14,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Barnfield",10044]
["Bell Lane",10045,null,3646.72,3646.72,null,null,null,null,null,null,null,null,3646.72,{"$f":"IF(ISERROR(VLOOKUP(B15,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B15,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B15,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B15,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B15,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B15,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":95.72},{"$f":"IF(ISERROR(VLOOKUP(B15,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B15,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":21.52},3529.48,null,null,null,"Bell Lane",10045]
["Bell Lane CC",10045,null,null,null,1653,null,1653,null,null,null,null,null,1653,{"$f":"IF(ISERROR(VLOOKUP(B16,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B16,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B16,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B16,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B16,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B16,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":95.72},{"$f":"IF(ISERROR(VLOOKUP(B16,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B16,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":21.52},1535.76,null,null,null,"Brookland Infants",10047]
["Blessed Dominic",10115,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B17,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B17,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B17,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B17,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B17,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B17,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B17,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B17,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Brookhill Nursery",10130,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B18,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B18,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":448.3},{"$f":"IF(ISERROR(VLOOKUP(B18,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B18,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":10.93},{"$f":"IF(ISERROR(VLOOKUP(B18,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B18,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":39.479999999999997},{"$f":"IF(ISERROR(VLOOKUP(B18,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B18,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":8.8699999999999992},-507.58000000000004]
["Brookland Infants",10047,4200,2324.0700000000002,6524.07,2835,null,2835,null,426.87,426.87,null,null,9785.94,{"$f":"IF(ISERROR(VLOOKUP(B19,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B19,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":672.22},{"$f":"IF(ISERROR(VLOOKUP(B19,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B19,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":16.39},{"$f":"IF(ISERROR(VLOOKUP(B19,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B19,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":59.2},{"$f":"IF(ISERROR(VLOOKUP(B19,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B19,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":13.31},9024.8200000000015,null,null,null,"Brunswick Park",10048]
["Brookland Junior",10046,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B20,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B20,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":815.57},{"$f":"IF(ISERROR(VLOOKUP(B20,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B20,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":19.88},{"$f":"IF(ISERROR(VLOOKUP(B20,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B20,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":71.819999999999993},{"$f":"IF(ISERROR(VLOOKUP(B20,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B20,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":16.14},-923.41,null,null,null,"Colindale",10054]
["Brunswick Park",10048,7656.25,3323.9,10980.15,null,null,null,null,370,370,null,null,11350.15,{"$f":"IF(ISERROR(VLOOKUP(B21,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B21,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1125.26},{"$f":"IF(ISERROR(VLOOKUP(B21,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B21,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":27.43},{"$f":"IF(ISERROR(VLOOKUP(B21,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B21,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":99.1},{"$f":"IF(ISERROR(VLOOKUP(B21,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B21,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":22.28},10076.079999999998,null,null,null,"Cromer Road",10057]
["Chalgrove",10118,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B22,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B22,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":563.22},{"$f":"IF(ISERROR(VLOOKUP(B22,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B22,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":13.73},{"$f":"IF(ISERROR(VLOOKUP(B22,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B22,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":49.6},{"$f":"IF(ISERROR(VLOOKUP(B22,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B22,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":11.15},-637.70000000000005,null,null,null,"Danegrove",10083]
["Childs Hill",10049,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B23,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B23,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B23,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B23,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B23,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B23,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":107.93},{"$f":"IF(ISERROR(VLOOKUP(B23,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B23,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":24.26},-132.19,null,null,null,"Deansbrook Infants",10059]
["Christchurch JMI",10050,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B24,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B24,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B24,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B24,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B24,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B24,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":45.05},{"$f":"IF(ISERROR(VLOOKUP(B24,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B24,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.130000000000001},-55.18,null,null,null,"Dollis Infants",10061]
["Church Hill",10051,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B25,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B25,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":585.73},{"$f":"IF(ISERROR(VLOOKUP(B25,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B25,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":14.28},{"$f":"IF(ISERROR(VLOOKUP(B25,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B25,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":51.58},{"$f":"IF(ISERROR(VLOOKUP(B25,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B25,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":11.6},-663.19,null,null,null,"Dollis Junior",10060]
["Colindale",10054,null,1498.14,1498.14,2975,null,2975,null,null,null,null,null,4473.1400000000003,{"$f":"IF(ISERROR(VLOOKUP(B26,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B26,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B26,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B26,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B26,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B26,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":132.28},{"$f":"IF(ISERROR(VLOOKUP(B26,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B26,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":29.73},4311.130000000001,null,null,null,"Foulds",10065]
["Coppetts Wood",10055,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B27,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B27,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":878.12},{"$f":"IF(ISERROR(VLOOKUP(B27,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B27,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":21.41},{"$f":"IF(ISERROR(VLOOKUP(B27,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B27,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":77.33},{"$f":"IF(ISERROR(VLOOKUP(B27,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B27,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":17.38},-994.24]
["Courtland",10056,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B28,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B28,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B28,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B28,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B28,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B28,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":39.270000000000003},{"$f":"IF(ISERROR(VLOOKUP(B28,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B28,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":8.83},-48.1,null,null,null,"Garden Suburb Infants",10068]
["Cromer Road",10057,null,null,null,1449.7,null,1449.7,null,null,null,null,null,1449.7,{"$f":"IF(ISERROR(VLOOKUP(B29,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B29,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":893.05},{"$f":"IF(ISERROR(VLOOKUP(B29,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B29,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":21.77},{"$f":"IF(ISERROR(VLOOKUP(B29,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B29,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":78.650000000000006},{"$f":"IF(ISERROR(VLOOKUP(B29,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B29,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":17.68},438.55000000000013,null,null,null,"Hollickwood",10071]
["Danegrove",10083,null,602.91,602.91,null,null,null,null,null,null,null,null,602.91,{"$f":"IF(ISERROR(VLOOKUP(B30,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B30,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1739.19},{"$f":"IF(ISERROR(VLOOKUP(B30,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B30,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":42.4},{"$f":"IF(ISERROR(VLOOKUP(B30,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B30,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":153.16999999999999},{"$f":"IF(ISERROR(VLOOKUP(B30,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B30,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":34.42},-1366.2700000000004]
["Deansbrook Infants",10059,null,781.2,781.2,null,null,null,1225,1116,2341,null,null,3122.2,{"$f":"IF(ISERROR(VLOOKUP(B31,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B31,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":840.92},{"$f":"IF(ISERROR(VLOOKUP(B31,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B31,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":20.5},{"$f":"IF(ISERROR(VLOOKUP(B31,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B31,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":74.06},{"$f":"IF(ISERROR(VLOOKUP(B31,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B31,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":16.649999999999999},2170.0699999999997,null,null,null,"Holy Trinity",10073]
["Dollis Infants",10061,1400,null,1400,null,null,null,3500,592.41,4092.41,null,null,5492.41,{"$f":"IF(ISERROR(VLOOKUP(B32,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B32,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":852.06},{"$f":"IF(ISERROR(VLOOKUP(B32,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B32,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":20.77},{"$f":"IF(ISERROR(VLOOKUP(B32,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B32,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":75.040000000000006},{"$f":"IF(ISERROR(VLOOKUP(B32,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B32,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":16.87},4527.67]
["Dollis Junior",10060,null,4756,4756,null,null,null,null,1302,1302,null,null,6058,{"$f":"IF(ISERROR(VLOOKUP(B33,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B33,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1004.89},{"$f":"IF(ISERROR(VLOOKUP(B33,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B33,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":24.5},{"$f":"IF(ISERROR(VLOOKUP(B33,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B33,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":88.5},{"$f":"IF(ISERROR(VLOOKUP(B33,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B33,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":19.89},4920.2199999999993]
["Edgware Primary",10063,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B34,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B34,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B34,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B34,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B34,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B34,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B34,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B34,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Martin Primary",11093]
["Fairway",10064,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B35,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B35,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B35,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B35,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B35,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B35,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B35,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B35,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Matilda Marks Kennedy",10125]
["Finchley Catholic",10145,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B36,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B36,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B36,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B36,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B36,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B36,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B36,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B36,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Foulds",10065,null,null,null,4900,null,4900,null,null,null,null,null,4900,{"$f":"IF(ISERROR(VLOOKUP(B37,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B37,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":650.89},{"$f":"IF(ISERROR(VLOOKUP(B37,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B37,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":15.87},{"$f":"IF(ISERROR(VLOOKUP(B37,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B37,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":57.32},{"$f":"IF(ISERROR(VLOOKUP(B37,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B37,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":12.89},4163.03,null,null,null,"Menorah Primary",10114]
["Friern Barnet",10139,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B38,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B38,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B38,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B38,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B38,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B38,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B38,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B38,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Frith Manor",10066,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B39,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B39,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B39,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B39,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B39,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B39,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B39,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B39,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Menorah Foundation",10126]
["Garden Suburb Infants",10068,null,2564.0100000000002,2564.0100000000002,3220,null,3220,null,null,null,null,null,5784.01,{"$f":"IF(ISERROR(VLOOKUP(B40,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B40,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":666.77},{"$f":"IF(ISERROR(VLOOKUP(B40,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B40,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":16.260000000000002},{"$f":"IF(ISERROR(VLOOKUP(B40,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B40,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":58.72},{"$f":"IF(ISERROR(VLOOKUP(B40,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B40,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":13.2},5029.0599999999995,null,null,null,"Monken Hadley",10078]
["Garden Suburb Junior",10067,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B41,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B41,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":754.2},{"$f":"IF(ISERROR(VLOOKUP(B41,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B41,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":18.39},{"$f":"IF(ISERROR(VLOOKUP(B41,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B41,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":66.42},{"$f":"IF(ISERROR(VLOOKUP(B41,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B41,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":14.93},-853.93999999999994]
["Goldbeaters",10069,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B42,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B42,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B42,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B42,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B42,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B42,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B42,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B42,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Moss Hall Infants",10081]
["Hasmonean Primary",10121,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B43,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B43,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B43,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B43,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B43,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B43,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":51.73},{"$f":"IF(ISERROR(VLOOKUP(B43,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B43,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":11.63},-63.36,null,null,null,"Moss Hall Junior",10080]
["Hampden Way Nursery",10131,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B44,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B44,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":387.17},{"$f":"IF(ISERROR(VLOOKUP(B44,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B44,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":9.44},{"$f":"IF(ISERROR(VLOOKUP(B44,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B44,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":34.1},{"$f":"IF(ISERROR(VLOOKUP(B44,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B44,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":7.66},-438.37000000000006]
["Hollickwood",10071,null,null,null,3325,null,3325,null,null,null,null,null,3325,{"$f":"IF(ISERROR(VLOOKUP(B45,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B45,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":631.23},{"$f":"IF(ISERROR(VLOOKUP(B45,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B45,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":15.39},{"$f":"IF(ISERROR(VLOOKUP(B45,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B45,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":55.59},{"$f":"IF(ISERROR(VLOOKUP(B45,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B45,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":12.5},2610.29,null,null,null,"Northside",10082]
["Holly Park",10072,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B46,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B46,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B46,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B46,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B46,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B46,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B46,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B46,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Pardes House",10129]
["Holy Trinity",10073,null,920,920,5075,null,5075,null,3625.6,3625.6,null,null,9620.6,{"$f":"IF(ISERROR(VLOOKUP(B47,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B47,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":623.64},{"$f":"IF(ISERROR(VLOOKUP(B47,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B47,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":15.2},{"$f":"IF(ISERROR(VLOOKUP(B47,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B47,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":54.92},{"$f":"IF(ISERROR(VLOOKUP(B47,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B47,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":12.35},8914.49,null,null,null,"Queenswell Infants",10119]
["JCoSS",11174,3710,3022.5,6732.5,null,null,null,null,null,null,null,null,6732.5,{"$f":"IF(ISERROR(VLOOKUP(B48,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B48,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B48,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B48,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B48,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B48,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":385.4},{"$f":"IF(ISERROR(VLOOKUP(B48,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B48,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":86.61},6260.4900000000007,null,null,null,"St Joseph's Primary",10107]
["Livingstone",10074,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B49,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B49,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B49,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B49,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B49,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B49,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B49,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B49,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Manorside",10075,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B50,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B50,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":905.61},{"$f":"IF(ISERROR(VLOOKUP(B50,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B50,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":22.08},{"$f":"IF(ISERROR(VLOOKUP(B50,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B50,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":79.75},{"$f":"IF(ISERROR(VLOOKUP(B50,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B50,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":17.93},-1025.3700000000001,null,null,null,"St Mary's EB",10093]
["Mapledown",10159,null,4797.87,4797.87,null,null,null,875,115.32,990.31999999999994,null,null,5788.19,{"$f":"IF(ISERROR(VLOOKUP(B51,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B51,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1324.29},{"$f":"IF(ISERROR(VLOOKUP(B51,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B51,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":32.29},{"$f":"IF(ISERROR(VLOOKUP(B51,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B51,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":116.63},{"$f":"IF(ISERROR(VLOOKUP(B51,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B51,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":26.22},4288.7599999999993]
["Martin Primary",11093,10150,null,10150,null,4466.6899999999996,4466.6899999999996,null,null,null,null,null,14616.689999999999,{"$f":"IF(ISERROR(VLOOKUP(B52,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B52,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1659.57},{"$f":"IF(ISERROR(VLOOKUP(B52,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B52,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":40.450000000000003},{"$f":"IF(ISERROR(VLOOKUP(B52,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B52,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":146.15},{"$f":"IF(ISERROR(VLOOKUP(B52,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B52,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":32.840000000000003},12737.679999999998,null,null,null,"St Paul's N11",10094]
["Matilda Marks Kennedy",10125,null,null,null,1015,null,1015,null,null,null,null,null,1015,{"$f":"IF(ISERROR(VLOOKUP(B53,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B53,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B53,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B53,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B53,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B53,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":57.22},{"$f":"IF(ISERROR(VLOOKUP(B53,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B53,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":12.86},944.92]
["Menorah Foundation",10126,6650,122.76,6772.76,9240,null,9240,null,null,null,null,null,16012.76,{"$f":"IF(ISERROR(VLOOKUP(B54,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B54,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B54,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B54,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B54,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B54,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":76.73},{"$f":"IF(ISERROR(VLOOKUP(B54,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B54,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":17.25},15918.78,null,null,null,"St Theresas",10108]
["Menorah High",11513,null,null,null,882,null,882,null,null,null,null,null,882,{"$f":"IF(ISERROR(VLOOKUP(B55,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B55,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B55,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B55,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B55,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B55,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":59.43},{"$f":"IF(ISERROR(VLOOKUP(B55,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B55,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":13.36},809.21]
["Menorah Primary",10114,null,null,null,4725,null,4725,null,null,null,null,null,4725,{"$f":"IF(ISERROR(VLOOKUP(B56,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B56,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B56,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B56,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B56,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B56,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":70.39},{"$f":"IF(ISERROR(VLOOKUP(B56,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B56,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":15.82},4638.79,null,null,null,"Sunnyfields",10097]
["Monken Hadley",10078,null,686.72,686.72,null,null,null,null,null,null,null,null,686.72,{"$f":"IF(ISERROR(VLOOKUP(B57,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B57,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":306.13},{"$f":"IF(ISERROR(VLOOKUP(B57,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B57,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":7.46},{"$f":"IF(ISERROR(VLOOKUP(B57,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B57,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":26.96},{"$f":"IF(ISERROR(VLOOKUP(B57,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B57,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":6.06},340.11000000000007,null,null,null,"Trent",10100]
["Monkfrith",10079,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B58,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B58,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B58,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B58,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B58,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B58,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B58,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B58,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Moss Hall Infants",10081,null,1446.48,1446.48,6790,null,6790,1575,553.86,2128.86,null,null,10365.34,{"$f":"IF(ISERROR(VLOOKUP(B59,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B59,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":949.44},{"$f":"IF(ISERROR(VLOOKUP(B59,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B59,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":23.15},{"$f":"IF(ISERROR(VLOOKUP(B59,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B59,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":83.61},{"$f":"IF(ISERROR(VLOOKUP(B59,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B59,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":18.8},9290.34,null,null,null,"Underhill",10103]
["Moss Hall Junior",10080,8925,null,8925,10150,null,10150,1225,null,1225,null,null,20300,{"$f":"IF(ISERROR(VLOOKUP(B60,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B60,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":855.14},{"$f":"IF(ISERROR(VLOOKUP(B60,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B60,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":20.85},{"$f":"IF(ISERROR(VLOOKUP(B60,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B60,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":75.31},{"$f":"IF(ISERROR(VLOOKUP(B60,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B60,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":16.93},19331.77]
["Moss Hall Nursery",10132,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B61,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B61,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B61,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B61,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B61,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B61,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B61,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B61,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Northgate",10185,4549.95,null,4549.95,null,null,null,null,null,null,null,null,4549.95,{"$f":"IF(ISERROR(VLOOKUP(B62,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B62,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":146.19999999999999},{"$f":"IF(ISERROR(VLOOKUP(B62,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B62,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":3.56},{"$f":"IF(ISERROR(VLOOKUP(B62,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B62,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":12.88},{"$f":"IF(ISERROR(VLOOKUP(B62,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B62,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":2.89},4384.4199999999992]
["Northside",10082,3850,null,3850,null,null,null,1225,null,1225,null,null,5075,{"$f":"IF(ISERROR(VLOOKUP(B63,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B63,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":798.04},{"$f":"IF(ISERROR(VLOOKUP(B63,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B63,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":19.46},{"$f":"IF(ISERROR(VLOOKUP(B63,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B63,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":70.28},{"$f":"IF(ISERROR(VLOOKUP(B63,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B63,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":15.8},4171.42]
["Northway",10157,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B64,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B64,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1238.99},{"$f":"IF(ISERROR(VLOOKUP(B64,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B64,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":30.21},{"$f":"IF(ISERROR(VLOOKUP(B64,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B64,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":109.11},{"$f":"IF(ISERROR(VLOOKUP(B64,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B64,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":24.53},-1402.84]
["Oakleigh",10158,1575,null,1575,null,2034.45,2034.45,3500,2259.94,5759.9400000000005,null,null,9369.39,{"$f":"IF(ISERROR(VLOOKUP(B65,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B65,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1733.97},{"$f":"IF(ISERROR(VLOOKUP(B65,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B65,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":42.27},{"$f":"IF(ISERROR(VLOOKUP(B65,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B65,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":152.71},{"$f":"IF(ISERROR(VLOOKUP(B65,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B65,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":34.309999999999995},7406.1299999999983,null,null,null,"Whitings Hill",10105]
["Orion",10127,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B66,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B66,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B66,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B66,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B66,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B66,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B66,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B66,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Woodcroft",10123]
["Osidge",10084,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B67,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B67,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1026.04},{"$f":"IF(ISERROR(VLOOKUP(B67,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B67,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":25.01},{"$f":"IF(ISERROR(VLOOKUP(B67,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B67,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":90.36},{"$f":"IF(ISERROR(VLOOKUP(B67,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B67,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":20.309999999999999},-1161.7199999999998]
["Our Lady of Lourdes",10085,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B68,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B68,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":532.17999999999995},{"$f":"IF(ISERROR(VLOOKUP(B68,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B68,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":12.97},{"$f":"IF(ISERROR(VLOOKUP(B68,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B68,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":46.87},{"$f":"IF(ISERROR(VLOOKUP(B68,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B68,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.54},-602.55999999999995]
["Pardes House",10129,null,4518.54,4518.54,1575,null,1575,null,null,null,null,null,6093.54,{"$f":"IF(ISERROR(VLOOKUP(B69,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B69,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B69,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B69,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B69,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B69,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":63.56},{"$f":"IF(ISERROR(VLOOKUP(B69,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B69,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":14.29},6015.69]
["Pavilion",10188,19600,null,19600,9450,null,9450,3500,null,3500,null,null,32550,{"$f":"IF(ISERROR(VLOOKUP(B70,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B70,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":958.69},{"$f":"IF(ISERROR(VLOOKUP(B70,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B70,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":23.37},{"$f":"IF(ISERROR(VLOOKUP(B70,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B70,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":84.43},{"$f":"IF(ISERROR(VLOOKUP(B70,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B70,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":18.98},31464.530000000002,null,null,null,"JCoSS",11174]
["Queenswell Infants",10119,null,734.73,734.73,3675,null,3675,null,1671.3400000000001,1671.3400000000001,null,null,6081.07,{"$f":"IF(ISERROR(VLOOKUP(B71,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B71,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":782.16},{"$f":"IF(ISERROR(VLOOKUP(B71,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B71,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":19.07},{"$f":"IF(ISERROR(VLOOKUP(B71,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B71,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":68.88},{"$f":"IF(ISERROR(VLOOKUP(B71,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B71,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":15.48},5195.4800000000005,null,null,null,"Menorah High",11513]
["Queenswell Junior",10086,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B72,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B72,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B72,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B72,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B72,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B72,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B72,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B72,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},{"$f":"N72-O72-P72-Q72-R72","v":0}]
["Rosh Pinah",10112,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B73,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B73,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B73,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B73,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B73,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B73,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B73,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B73,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Sacks Morasha",11381,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B74,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B74,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B74,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B74,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B74,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B74,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B74,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B74,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0,null,null,null,"Mapledown",10159]
["Sacred Heart",10110,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B75,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B75,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B75,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B75,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B75,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B75,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B75,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B75,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St Agnes'",10087,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B76,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B76,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":840.45},{"$f":"IF(ISERROR(VLOOKUP(B76,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B76,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":20.49},{"$f":"IF(ISERROR(VLOOKUP(B76,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B76,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":74.02},{"$f":"IF(ISERROR(VLOOKUP(B76,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B76,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":16.64},-951.6,null,null,null,"Oakleigh",10158]
["St Andrews",10099,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B77,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B77,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B77,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B77,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B77,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B77,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B77,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B77,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St Catherine's",10088,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B78,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B78,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B78,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B78,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B78,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B78,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B78,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B78,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St James' Catholic High",10142,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B79,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B79,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B79,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B79,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B79,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B79,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B79,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B79,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St John's N11",10089,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B80,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B80,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":499.72},{"$f":"IF(ISERROR(VLOOKUP(B80,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B80,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":12.18},{"$f":"IF(ISERROR(VLOOKUP(B80,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B80,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":44.01},{"$f":"IF(ISERROR(VLOOKUP(B80,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B80,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":9.89},-565.80000000000007]
["St John's N20",10116,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B81,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B81,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":503.51},{"$f":"IF(ISERROR(VLOOKUP(B81,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B81,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":12.28},{"$f":"IF(ISERROR(VLOOKUP(B81,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B81,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":44.34},{"$f":"IF(ISERROR(VLOOKUP(B81,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B81,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":9.9700000000000006},-570.1,null,null,null,"St Margarets Nursery",10133]
["St Joseph's Primary",10107,null,null,null,null,1247.4000000000001,1247.4000000000001,null,82.67,82.67,null,null,1330.0700000000002,{"$f":"IF(ISERROR(VLOOKUP(B82,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B82,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1345.14},{"$f":"IF(ISERROR(VLOOKUP(B82,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B82,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":32.79},{"$f":"IF(ISERROR(VLOOKUP(B82,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B82,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":118.46},{"$f":"IF(ISERROR(VLOOKUP(B82,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B82,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":26.63},-192.94999999999993,null,null,null,"Northgate",10185]
["St Margarets Nursery",10133,null,120.96,120.96,null,1776.6,1776.6,1225,604.79999999999995,1829.8,null,null,3727.3599999999997,{"$f":"IF(ISERROR(VLOOKUP(B83,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B83,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":541.66},{"$f":"IF(ISERROR(VLOOKUP(B83,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B83,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":13.21},{"$f":"IF(ISERROR(VLOOKUP(B83,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B83,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":47.7},{"$f":"IF(ISERROR(VLOOKUP(B83,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B83,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.72},3114.07,null,null,null,"Pavilion",10188]
["St Mary's N3",10092,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B84,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B84,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B84,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B84,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B84,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B84,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B84,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B84,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St Mary's EB",10093,null,null,null,5005,null,5005,210,null,210,null,null,5215,{"$f":"IF(ISERROR(VLOOKUP(B85,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B85,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":489.06},{"$f":"IF(ISERROR(VLOOKUP(B85,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B85,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":11.92},{"$f":"IF(ISERROR(VLOOKUP(B85,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B85,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":43.07},{"$f":"IF(ISERROR(VLOOKUP(B85,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B85,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":9.68},4661.2699999999995]
["St Mary's & St John's",10698,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B86,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B86,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B86,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B86,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B86,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B86,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B86,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B86,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St Michaels Cath Grammer",10148,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B87,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B87,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B87,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B87,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B87,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B87,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B87,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B87,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["St Paul's N11",10094,21595,null,21595,null,null,null,5600,null,5600,null,null,27195,{"$f":"IF(ISERROR(VLOOKUP(B88,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B88,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":508.49},{"$f":"IF(ISERROR(VLOOKUP(B88,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B88,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":12.4},{"$f":"IF(ISERROR(VLOOKUP(B88,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B88,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":44.78},{"$f":"IF(ISERROR(VLOOKUP(B88,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B88,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":10.07},26619.26]
["St Paul's NW7",10095,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B89,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B89,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B89,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B89,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B89,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B89,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":40.69},{"$f":"IF(ISERROR(VLOOKUP(B89,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B89,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":9.15},-49.839999999999996]
["St Theresas",10108,3325,4756,8081,null,null,null,null,null,null,null,null,8081,{"$f":"IF(ISERROR(VLOOKUP(B90,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B90,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B90,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B90,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B90,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B90,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":44.07},{"$f":"IF(ISERROR(VLOOKUP(B90,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B90,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":9.91},8027.02]
["St Vincents",10096,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B91,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B91,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B91,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B91,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B91,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B91,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B91,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B91,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},0]
["Sunnyfields",10097,null,232,232,null,null,null,null,2320,2320,null,null,2552,{"$f":"IF(ISERROR(VLOOKUP(B92,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B92,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":662.27},{"$f":"IF(ISERROR(VLOOKUP(B92,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B92,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":16.149999999999999},{"$f":"IF(ISERROR(VLOOKUP(B92,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B92,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":58.32},{"$f":"IF(ISERROR(VLOOKUP(B92,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B92,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":13.11},1802.15]
["Trent",10100,210,246,456,2520,null,2520,null,574,574,null,null,3550,{"$f":"IF(ISERROR(VLOOKUP(B93,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B93,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":447.83},{"$f":"IF(ISERROR(VLOOKUP(B93,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B93,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":10.92},{"$f":"IF(ISERROR(VLOOKUP(B93,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B93,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":39.44},{"$f":"IF(ISERROR(VLOOKUP(B93,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B93,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":8.8699999999999992},3042.94]
["Tudor",10101,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B94,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B94,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":739.98},{"$f":"IF(ISERROR(VLOOKUP(B94,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B94,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":18.04},{"$f":"IF(ISERROR(VLOOKUP(B94,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B94,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":65.17},{"$f":"IF(ISERROR(VLOOKUP(B94,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B94,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":14.65},-837.83999999999992]
["Underhill",10103,null,null,null,null,3297.7799999999997,3297.7799999999997,null,640.77,640.77,null,null,3938.5499999999997,{"$f":"IF(ISERROR(VLOOKUP(B95,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B95,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":2131.33},{"$f":"IF(ISERROR(VLOOKUP(B95,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B95,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":51.96},{"$f":"IF(ISERROR(VLOOKUP(B95,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B95,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":187.7},{"$f":"IF(ISERROR(VLOOKUP(B95,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B95,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":42.18},1525.3799999999997]
["Wessex Garden Primary",10124,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B96,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B96,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B96,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B96,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B96,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B96,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B96,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B96,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},{"$f":"N96-O96-P96-Q96-R96","v":0}]
["Whitings Hill",10105,2310,3168.3399999999997,5478.34,null,null,null,2100,1250.8000000000002,3350.8,null,null,8829.14,{"$f":"IF(ISERROR(VLOOKUP(B97,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B97,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1313.16},{"$f":"IF(ISERROR(VLOOKUP(B97,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B97,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":32.01},{"$f":"IF(ISERROR(VLOOKUP(B97,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B97,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":115.65},{"$f":"IF(ISERROR(VLOOKUP(B97,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B97,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":26},{"$f":"N97-O97-P97-Q97-R97","v":7342.32}]
["Woodcroft",10123,null,null,null,null,null,null,null,1401.45,1401.45,null,null,1401.45,{"$f":"IF(ISERROR(VLOOKUP(B98,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B98,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":1285.9100000000001},{"$f":"IF(ISERROR(VLOOKUP(B98,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B98,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":31.35},{"$f":"IF(ISERROR(VLOOKUP(B98,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B98,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":113.25},{"$f":"IF(ISERROR(VLOOKUP(B98,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B98,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":25.46},{"$f":"N98-O98-P98-Q98-R98","v":-54.520000000000032}]
["Woodridge",10109,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B99,'[68]MTS clawback jnl'!$A$11:$E$76,5,0)),0,VLOOKUP(B99,'[68]MTS clawback jnl'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B99,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0)),0,VLOOKUP(B99,'[68]MTS clawback jnl 2'!$A$11:$E$76,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B99,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0)),0,VLOOKUP(B99,'[68]LTS-MAT clawback jnl'!$A$11:$F$87,5,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B99,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0)),0,VLOOKUP(B99,'[68]LTS-MAT clawback jnl 2'!$A$11:$F$87,5,0))","v":0},{"$f":"N99-O99-P99-Q99-R99","v":0}]
["Grand Total",null,{"$f":"SUM(C7:C99)","v":115421.2},47633.57,163054.76999999999,91134.7,12822.919999999998,103957.62,29260,18907.829999999998,48167.829999999994,0,0,315180.22000000009,40738.010000000009,993.16999999999985,5220.1799999999985,1173.4099999999999,267055.45]

{"sheet":"Sept 2017","index":9,"n_rows":277,"n_cols":12,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
[null,null,"Standard School List as at September 2017"]
["category","type","School","Option","Cost Centre","DfE NO.","Cash at Bank GL","Vendor No.","Customer No."]
[]
["Nur","Comm","Brookhill Nursery","A",10130,1000,{"$f":"VLOOKUP(E4,'[69]bank code'!$B$4:$D$99,2,0)","v":938600},400102,"10021968"]
["Nur / CC","Comm","Hampden Way Nursery","A",10131,1001,{"$f":"VLOOKUP(E5,'[69]bank code'!$B$4:$D$99,2,0)","v":938601},400103,"10028845"]
["Nur","Comm","Moss Hall Nursery","A",10132,1002,{"$f":"VLOOKUP(E6,'[69]bank code'!$B$4:$D$99,2,0)","v":938602},400072,"10006116"]
["Nur / CC","Comm","St Margaret's Nursery","A",10133,1003,{"$f":"VLOOKUP(E7,'[69]bank code'!$B$4:$D$99,2,0)","v":938603},400104,"10010756"]
[null,null,"Total Nursery Schools",null,null,null,null,null,null,{"$f":"COUNTA(E4:E7)","v":4}]
["Pri","VA","Akiva","C",11094,3520,{"$f":"VLOOKUP(E9,'[69]bank code'!$B$4:$D$99,2,0)","v":938701},400125,"10030154"]
["Pri","VA","All Saints' CE (N20)","A",10042,3317,{"$f":"VLOOKUP(E10,'[69]bank code'!$B$4:$D$99,2,0)","v":938664},400015,"10006041"]
["Pri","VA","All Saints' CE (NW2)","A",10040,3300,{"$f":"VLOOKUP(E11,'[69]bank code'!$B$4:$D$99,2,0)","v":938652},400069,"10006117"]
["Pri","VA","Annunciation RC Infant ","A",10043,3500,{"$f":"VLOOKUP(E12,'[69]bank code'!$B$4:$D$99,2,0)","v":938665},400023,"10008146"]
["Pri","VA","Annunciation RC Junior ","A",10117,3514,{"$f":"VLOOKUP(E13,'[69]bank code'!$B$4:$D$99,2,0)","v":938677},400107,"10007147"]
["Pri / CC","Comm","Barnfield","D",10044,2002,{"$f":"VLOOKUP(E14,'[69]bank code'!$B$4:$D$99,2,0)","v":938605},400005,"10007053"]
["Pri","VA","Beis Yaakov","A",10128,2079,{"$f":"VLOOKUP(E15,'[69]bank code'!$B$4:$D$99,2,0)","v":938651},400070,"10028579"]
["Pri","VA","Beit Shvidler","C",11278,3524,{"$f":"VLOOKUP(E16,'[69]bank code'!$B$4:$D$99,2,0)","v":938702},400150,"10067446"]
["Pri / CC","Comm","Bell Lane","A",10045,2003,{"$f":"VLOOKUP(E17,'[69]bank code'!$B$4:$D$99,2,0)","v":938606},400051,"10006405"]
["Pri","VA","Blessed Dominic RC School","A",10115,3511,{"$f":"VLOOKUP(E18,'[69]bank code'!$B$4:$D$99,2,0)","v":938674},400024,"10007834"]
["Pri","Comm","Brookland Infant","A",10047,2008,{"$f":"VLOOKUP(E19,'[69]bank code'!$B$4:$D$99,2,0)","v":938608},400057,"10006742"]
["Pri","Comm","Brookland Junior","A",10046,2007,{"$f":"VLOOKUP(E20,'[69]bank code'!$B$4:$D$99,2,0)","v":938607},400040,"10007055"]
["Pri","Comm","Brunswick Park ","A",10048,2009,{"$f":"VLOOKUP(E21,'[69]bank code'!$B$4:$D$99,2,0)","v":938609},400061,"10007056"]
["Pri","Comm","Chalgrove ","A",10118,2067,{"$f":"VLOOKUP(E22,'[69]bank code'!$B$4:$D$99,2,0)","v":938642},400065,"10006373"]
["Pri","Comm","Childs Hill ","A",10049,2010,{"$f":"VLOOKUP(E23,'[69]bank code'!$B$4:$D$99,2,0)","v":938610},400043,"10004595"]
["Pri","VA","Christ Church ","D",10050,3302,{"$f":"VLOOKUP(E24,'[69]bank code'!$B$4:$D$99,2,0)","v":938653},400039,"10004765"]
["Pri","Comm","Church Hill ","A",10051,2011,{"$f":"VLOOKUP(E25,'[69]bank code'!$B$4:$D$99,2,0)","v":938611},400020,"10028842"]
["Pri","Comm","Colindale ","A",10054,2014,{"$f":"VLOOKUP(E26,'[69]bank code'!$B$4:$D$99,2,0)","v":938612},400050,"10006223"]
["Pri / CC","Comm","Coppetts Wood","A",10055,2015,{"$f":"VLOOKUP(E27,'[69]bank code'!$B$4:$D$99,2,0)","v":938613},400059,"10029750"]
["Pri","Comm","Courtland","A",10056,2016,{"$f":"VLOOKUP(E28,'[69]bank code'!$B$4:$D$99,2,0)","v":938614},400049,"10007246"]
["Pri","Comm","Cromer Road","A",10057,2017,{"$f":"VLOOKUP(E29,'[69]bank code'!$B$4:$D$99,2,0)","v":938615},400080,"10005184"]
["Pri","Comm","Danegrove","B",10083,2073,{"$f":"VLOOKUP(E30,'[69]bank code'!$B$4:$D$99,2,0)","v":938646},400105,"10004576"]
["Pri","Comm","Deansbrook Infant","A",10059,2019,{"$f":"VLOOKUP(E31,'[69]bank code'!$B$4:$D$99,2,0)","v":938617},400036,"10004642"]
["Pri","Comm","Dollis Infant","A",10061,2021,{"$f":"VLOOKUP(E32,'[69]bank code'!$B$4:$D$99,2,0)","v":938618},400042,"10008630"]
["Pri","Found","Dollis Junior ","B",10060,5200,{"$f":"VLOOKUP(E33,'[69]bank code'!$B$4:$D$99,2,0)","v":938686},400052,"10029408"]
["Pri","Comm","Edgware Primary","C",10063,2023,{"$f":"VLOOKUP(E34,'[69]bank code'!$B$4:$D$99,2,0)","v":938620},400159,"10029387"]
["Pri / CC","Comm","Fairway","A",10064,2024,{"$f":"VLOOKUP(E35,'[69]bank code'!$B$4:$D$99,2,0)","v":938621},400047,"10006689"]
["Pri","Comm","Foulds","C",10065,2025,{"$f":"VLOOKUP(E36,'[69]bank code'!$B$4:$D$99,2,0)","v":938622},400001,"10027412"]
["Pri","Comm","Frith Manor","A",10066,2026,{"$f":"VLOOKUP(E37,'[69]bank code'!$B$4:$D$99,2,0)","v":938623},400082,"10007765"]
["Pri","Comm","Garden Suburb Infant ","A",10068,2028,{"$f":"VLOOKUP(E38,'[69]bank code'!$B$4:$D$99,2,0)","v":938625},400067,"10006049"]
["Pri","Comm","Garden Suburb Junior","A",10067,2027,{"$f":"VLOOKUP(E39,'[69]bank code'!$B$4:$D$99,2,0)","v":938624},400002,"10005165"]
["Pri","Comm","Goldbeaters","A",10069,2029,{"$f":"VLOOKUP(E40,'[69]bank code'!$B$4:$D$99,2,0)","v":938626},400035,"10008175"]
["Pri","VA","Hasmonean Primary ","A",10121,3516,{"$f":"VLOOKUP(E41,'[69]bank code'!$B$4:$D$99,2,0)","v":938678},400108,"10006802"]
["Pri","Found","Hollickwood","A",10071,2031,{"$f":"VLOOKUP(E42,'[69]bank code'!$B$4:$D$99,2,0)","v":938628},400026,"10008170"]
["Pri","Comm","Holly Park","A",10072,2032,{"$f":"VLOOKUP(E43,'[69]bank code'!$B$4:$D$99,2,0)","v":938629},400084,"10007226"]
["Pri","VA","Holy Trinity ","A",10073,3304,{"$f":"VLOOKUP(E44,'[69]bank code'!$B$4:$D$99,2,0)","v":938654},400008,"10006043"]
["Pri","Comm","Livingstone","A",10074,2036,{"$f":"VLOOKUP(E45,'[69]bank code'!$B$4:$D$99,2,0)","v":938630},400046,"10007060"]
["Pri","Comm","Manorside","A",10075,2037,{"$f":"VLOOKUP(E46,'[69]bank code'!$B$4:$D$99,2,0)","v":938631},400030,"10007061"]
["Pri","Comm","Martin Primary","B",11093,3523,{"$f":"VLOOKUP(E47,'[69]bank code'!$B$4:$D$99,2,0)","v":938700},400130,"10007063"]
["Pri","VA","Mathilda Marks Kennedy","B",10125,5948,{"$f":"VLOOKUP(E48,'[69]bank code'!$B$4:$D$99,2,0)","v":938694},400112,"10006913"]
["Pri","VA","Menorah Foundation","B",10126,5949,{"$f":"VLOOKUP(E49,'[69]bank code'!$B$4:$D$99,2,0)","v":938695},400110,"10007662"]
["Pri","VA","Menorah Primary","A",10114,3513,{"$f":"VLOOKUP(E50,'[69]bank code'!$B$4:$D$99,2,0)","v":938676},400007,"10004701"]
["Pri","VA","Monken Hadley","A",10078,3305,{"$f":"VLOOKUP(E51,'[69]bank code'!$B$4:$D$99,2,0)","v":938655},400086,"10007576"]
["Pri","Comm","Monkfrith","D",10079,2042,{"$f":"VLOOKUP(E52,'[69]bank code'!$B$4:$D$99,2,0)","v":938632},400048,"10007064"]
["Pri","Comm","Moss Hall Infant","A",10081,2044,{"$f":"VLOOKUP(E53,'[69]bank code'!$B$4:$D$99,2,0)","v":938634},400087,"10006045"]
["Pri","Comm","Moss Hall Junior","A",10080,2043,{"$f":"VLOOKUP(E54,'[69]bank code'!$B$4:$D$99,2,0)","v":938633},400088,"10006046"]
["Pri","Comm","Northside","A",10082,2045,{"$f":"VLOOKUP(E55,'[69]bank code'!$B$4:$D$99,2,0)","v":938635},400089,"10006042"]
["Pri","Comm","Orion","A",10127,2077,{"$f":"VLOOKUP(E56,'[69]bank code'!$B$4:$D$99,2,0)","v":938649},400113,"10006118"]
["Pri","Found","Osidge","B",10084,5201,{"$f":"VLOOKUP(E57,'[69]bank code'!$B$4:$D$99,2,0)","v":938687},400021,"10006718"]
["Pri","VA","Our Lady of Lourdes","A",10085,3501,{"$f":"VLOOKUP(E58,'[69]bank code'!$B$4:$D$99,2,0)","v":938666},400003,"10006044"]
["Pri","VA","Pardes House ","A",10129,2078,{"$f":"VLOOKUP(E59,'[69]bank code'!$B$4:$D$99,2,0)","v":938650},400014,"10007235"]
["Pri","Comm","Queenswell Infant","C",10119,2071,{"$f":"VLOOKUP(E60,'[69]bank code'!$B$4:$D$99,2,0)","v":938644},400010,"10029831"]
["Pri","Comm","Queenswell Junior","C",10086,2072,{"$f":"VLOOKUP(E61,'[69]bank code'!$B$4:$D$99,2,0)","v":938645},400012,"10004332"]
["Pri","VA","Rosh Pinah","D",10112,3512,{"$f":"VLOOKUP(E62,'[69]bank code'!$B$4:$D$99,2,0)","v":938675},400093,"10005964"]
["Pri","VA","Sacks Morasha","C",11381,2041,{"$f":"VLOOKUP(E63,'[69]bank code'!$B$4:$D$99,2,0)","v":938703},400155,10070971]
["Pri","VA","Sacred Heart RC","A",10110,3510,{"$f":"VLOOKUP(E64,'[69]bank code'!$B$4:$D$99,2,0)","v":938673},400071,"10004882"]
["Pri","VA","St. Agnes' RC","A",10087,3502,{"$f":"VLOOKUP(E65,'[69]bank code'!$B$4:$D$99,2,0)","v":938667},400096,10007803]
["Pri","VA","St. Andrew's CE","A",10099,3315,{"$f":"VLOOKUP(E66,'[69]bank code'!$B$4:$D$99,2,0)","v":938662},400062,10004672]
["Pri","VA","St. Catherine's RC","A",10088,3504,{"$f":"VLOOKUP(E67,'[69]bank code'!$B$4:$D$99,2,0)","v":938668},400064,10007065]
["Pri","VA","St. John's CE (N11)","A",10089,3307,{"$f":"VLOOKUP(E68,'[69]bank code'!$B$4:$D$99,2,0)","v":938656},400114,10007066]
["Pri","VA","St. John's CE (N20)","C",10116,3309,{"$f":"VLOOKUP(E69,'[69]bank code'!$B$4:$D$99,2,0)","v":938657},400098,10006508]
["Pri","VA","St. Joseph's RC Primary","A",10107,3509,{"$f":"VLOOKUP(E70,'[69]bank code'!$B$4:$D$99,2,0)","v":938672},400066,10022140]
["All","VA","St. Mary's & St. Johns Primary","B",10698,3521,{"$f":"VLOOKUP(E71,'[69]bank code'!$B$4:$D$99,2,0)","v":938681},400135,10007067]
["Pri","VA","St. Mary's CE (EN4)","A",10093,3312,{"$f":"VLOOKUP(E72,'[69]bank code'!$B$4:$D$99,2,0)","v":938659},400017,10004397]
["Pri","VA","St. Mary's CE (N3)","A",10092,3311,{"$f":"VLOOKUP(E73,'[69]bank code'!$B$4:$D$99,2,0)","v":938658},400058,10008120]
["Pri","VA","St. Paul's CE (N11)","A",10094,3313,{"$f":"VLOOKUP(E74,'[69]bank code'!$B$4:$D$99,2,0)","v":938660},400006,10007095]
["Pri","VA","St. Paul's CE (NW7)","B",10095,3314,{"$f":"VLOOKUP(E75,'[69]bank code'!$B$4:$D$99,2,0)","v":938661},400094,10005209]
["Pri","VA","St. Theresa's","A",10108,3507,{"$f":"VLOOKUP(E76,'[69]bank code'!$B$4:$D$99,2,0)","v":938670},400037,10027404]
["Pri","VA","St. Vincent's","A",10096,3506,{"$f":"VLOOKUP(E77,'[69]bank code'!$B$4:$D$99,2,0)","v":938669},400009,10007826]
["Pri","Comm","Sunnyfields","D",10097,2070,{"$f":"VLOOKUP(E78,'[69]bank code'!$B$4:$D$99,2,0)","v":938643},400038,10006577]
["Pri","VA","Trent CE","A",10100,3316,{"$f":"VLOOKUP(E79,'[69]bank code'!$B$4:$D$99,2,0)","v":938663},400100,10006115]
["Pri","Comm","Tudor","A",10101,2055,{"$f":"VLOOKUP(E80,'[69]bank code'!$B$4:$D$99,2,0)","v":938638},400101,10007069]
["Pri / CC","Comm","Underhill School","B",10103,2057,{"$f":"VLOOKUP(E81,'[69]bank code'!$B$4:$D$99,2,0)","v":938640},400053,"00001263",null,10055238,"cc "]
["Pri","Comm","Wessex Gardens","D",10124,2076,{"$f":"VLOOKUP(E82,'[69]bank code'!$B$4:$D$99,2,0)","v":938648},400111,10027395]
["Pri","Comm","Whitings Hill","A",10105,2060,{"$f":"VLOOKUP(E83,'[69]bank code'!$B$4:$D$99,2,0)","v":938641},400011,10007070]
["Pri","Comm","Woodcroft","A",10123,3518,{"$f":"VLOOKUP(E84,'[69]bank code'!$B$4:$D$99,2,0)","v":938679},400117,10006392]
["Pri","Comm","Woodridge","A",10109,2054,{"$f":"VLOOKUP(E85,'[69]bank code'!$B$4:$D$99,2,0)","v":938637},400004,10007071]
[null,null,"Total Primary Schools",null,null,null,null,null,null,{"$f":"COUNTA(E9:E85)","v":77}]
["Sec","VA","Finchley Catholic High","B",10145,5405,{"$f":"VLOOKUP(E87,'[69]bank code'!$B$4:$D$99,2,0)","v":938690},400041,10028710]
["Sec","Comm","Friern Barnet School","D",10139,4003,{"$f":"VLOOKUP(E88,'[69]bank code'!$B$4:$D$99,2,0)","v":938683},400033,10027413]
["Sec","VA","JCoSS","A",11174,5427,{"$f":"VLOOKUP(E89,'[69]bank code'!$B$4:$D$99,2,0)","v":938693},400140,10057017]
["Sec","VA","Menorah High School for Girls","D",11513,4004,{"$f":"VLOOKUP(E90,'[69]bank code'!$B$4:$D$99,2,0)","v":938707},107953,10029127,null,"??"]
["Sec","VA","St James' Catholic High","B",10142,5407,{"$f":"VLOOKUP(E91,'[69]bank code'!$B$4:$D$99,2,0)","v":938691},400013,10028917]
["Sec","VA","St. Michael's Catholic Grammar","B",10148,5404,{"$f":"VLOOKUP(E92,'[69]bank code'!$B$4:$D$99,2,0)","v":938689},400029,10005539]
[null,null,"Total Secondary Schools",null,null,null,null,null,null,{"$f":"COUNTA(E87:E92)","v":6},8]
["Sec","Comm","Mapledown","D",10159,7010,{"$f":"VLOOKUP(E94,'[69]bank code'!$B$4:$D$99,2,0)","v":938699},400063,10007062]
["Pri","Comm","Northway ","A",10157,7005,{"$f":"VLOOKUP(E95,'[69]bank code'!$B$4:$D$99,2,0)","v":938697},400034,10006690]
["Pri","Comm","Oakleigh","D",10158,7009,{"$f":"VLOOKUP(E96,'[69]bank code'!$B$4:$D$99,2,0)","v":938698},400091,10006957]
[null,null,"Total Special Schools",null,null,null,"                                                                                                                                                            ",null,null,{"$f":"COUNTA(E94:E96)","v":3}]
["Sec",null,"Northgate","A",10185,1102,{"$f":"VLOOKUP(E98,'[69]bank code'!$B$4:$D$99,2,0)","v":938705},400157,10071851]
["Sec",null,"Pavillion","A",10188,1100,{"$f":"VLOOKUP(E99,'[69]bank code'!$B$4:$D$99,2,0)","v":938706},400156,10028935]
[null,null,"Total PRU's ",null,null,null,null,null,null,{"$f":"COUNTA(E98:E99)","v":2}]
[]
[null,null,"Total No. of Schools as at September 2017",null,null,null,null,null,null,{"$f":"J97+J93+J86+J8+J100","v":92}]
[]
[]
[null,null,"Schools Converted to Academies since 2010/11:",null,null,null,null,"New Vendor No.","converted/converting"]
["Acad","Sec","Ashmole School",null,10136,5406,938530,140909,"2010-10-01"]
["Acad","Sec","Compton School",null,10138,4215,938475,140894,"2011-01-01"]
["Acad","Sec","Copthall School",null,10152,4210,938460,148020,"2012-09-01"]
["Acad","Sec","Queen Elizabeth's School, Barnet",null,10149,5401,938505,139142,"2010-09-01"]
["Acad","Sec","East Barnet School",null,10153,4212,938470,143727,"2011-04-01"]
["Acad","Sec","Christ's College ",null,10151,4211,938465,144389,"2011-09-01"]
["Acad","Sec","Hasmonean High School",null,10146,5409,938545,145386,"2011-10-01"]
["Acad","Sec","Hendon School",null,10150,5400,938500,145169,"2011-11-01"]
["Acad","Sec","Henrietta Barnett School ",null,10147,4752,938485,147243,"2012-04-01"]
["Acad","Sec","Mill Hill High School",null,10140,5402,938510,144069,"2011-09-01"]
["Acad","Sec","Queen Elizabeth's Girls' School",null,10154,4208,938455,144387,"2011-08-01"]
["Acad","Sec","Ravenscroft School",null,10141,4009,938445,144388,"2011-09-01"]
["Acad","Sec","Whitefield School",null,10144,4012,938450,144062,"2011-09-01"]
["Acad","Sec","Bishop Douglass RC High",null,10137,5408,938540,156628,"2016-09-01"]
["Acad","Special","Oak Lodge",null,10156,7000,{"$f":"VLOOKUP(E120,'[69]bank code'!$B$4:$D$99,2,0)","v":938696},156901,"2017-01-01"]
["Acad","Pri","Grasvenor Avenue Infant School",null,10070,2030,938145,148347,"2012-09-01"]
["Acad","Pri","Independent Jewish Day School",null,10106,3515,938420,143982,"2011-08-17"]
["Acad","Pri","Deansbrook Junior School",null,10058,2018,938090,151094,"2013-04-01"]
["Acad","Pri","Parkfield School",null,10120,2000,938020,152217,"2013-08-01"]
["Acad","Pri","Hyde School",null,10122,2074,938260,151702,"2013-09-01"]
["Acad","Pri","Broadfields School",null,10134,3519,938435,152128,"2013-10-01"]
["Acad","Pri","Claremont ",null,10953,2014,null,6610,"2016-03-01"]
["Acad","Pri","Summerside ",null,10098,2052,{"$f":"VLOOKUP(E128,'[69]bank code'!$B$4:$D$99,2,0)","v":938636},null,"2017-09-01"]
[]
[null,null,"Total Schools Converted to Academies",null,null,null,null,null,null,{"$f":"COUNTA(E106:E128)","v":23}]
[]
[null,null,"Total Schools (including schools converted to Academies)",null,null,null,null,null,null,{"$f":"J102+J130","v":115}]
[]
[null,null,"Millbrook Park Academy",null,null,null,null,153348,"Opening Sept 2015"]
[]
[null,null,"Closed Schools"]
["Sec","closed","St Mary's CE High School","B",10143,5403,938515,400025,10030357,null,"2016-08-31"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Customer No."]
[null,null,"Akiva",null,"10030154"]
[null,null,"All Saints' CE (NW2)",null,"10006117"]
[null,null,"All Saints' CE (N20)",null,"10006041"]
[null,null,"Annunciation RC Infant ",null,"10008146"]
[null,null,"Annunciation RC Junior ",null,"10007147"]
[null,null,"Ashmole School",null,"10007865"]
[null,null,"Barnfield",null,"10007053"]
[null,null,"Barnfield Childrens Centre",null,"10051934"]
[null,null,"Beis Yaakov",null,"10028579"]
[null,null,"Beit Shvidler",null,"10067446"]
[null,null,"Bell Lane Childrens Centre",null,"10051935"]
[null,null,"Bell Lane",null,"10006405"]
[null,null,"Bishop Douglass RC High",null,"10005963"]
[null,null,"Blessed Dominic RC School",null,"10007834"]
[null,null,"Broadfields Primary",null,"10007054"]
[null,null,"Brookhill Nursery",null,"10021968"]
[null,null,"Brookland Infant",null,"10006742"]
[null,null,"Brookland Junior",null,"10007055"]
[null,null,"Brunswick Park ",null,"10007056"]
[null,null,"Chalgrove ",null,"10006373"]
[null,null,"Childs Hill Childrens Centre",null,"10051936"]
[null,null,"Childs Hill ",null,"10004595"]
[null,null,"Christ Church ",null,"10004765"]
[null,null,"Christ's College (Academy)",null,"10065082"]
[null,null,"Church Hill ",null,"10028842"]
[null,null,"Claremont ",null,"10015148"]
[null,null,"Colindale ",null,"10006223"]
[null,null,"Compton School (Academy)",null,"10063055"]
[null,null,"Coppetts Wood Childrens Centre",null,"10051937"]
[null,null,"Coppetts Wood",null,"10029750"]
[null,null,"Copthall School ",null,"10005960"]
[null,null,"Copthall School (Academy)",null,"10069115"]
[null,null,"Courtland",null,"10007246"]
[null,null,"Cromer Road",null,"10005184"]
[null,null,"Danegrove",null,"10004576"]
[null,null,"Deansbrook Infant",null,"10004642"]
[null,null,"Deansbrook Junior School (Academy)",null,"10072028"]
[null,null,"Dollis Infant",null,"10008630"]
[null,null,"Dollis Junior ",null,"10029408"]
[null,null,"East Barnet School (Academy)",null,"10063334"]
[null,null,"Edgware Primary",null,"10029387"]
[null,null,"Fairway Childrens Centre",null,"10025086"]
[null,null,"Fairway",null,"10006689"]
[null,null,"Finchley Catholic High",null,"10028710"]
[null,null,"Foulds",null,"10027412"]
[null,null,"Friern Barnet School",null,"10027413"]
[null,null,"Frith Manor",null,"10007765"]
[null,null,"Garden Suburb Junior",null,"10005165"]
[null,null,"Garden Suburb Infant ",null,"10006049"]
[null,null,"Goldbeaters",null,"10008175"]
[null,null,"Grasvenor Avenue Infant (Academy)",null,"10069114"]
[null,null,"Hampden Way Childrens Centre",null,"10051938"]
[null,null,"Hampden Way Nursery",null,"10028845"]
[null,null,"Hasmonean High School (girls) (Academy)",null,"10065398"]
[null,null,"Hasmonean Primary ",null,"10006802"]
[null,null,"Hendon School (Academy)",null,"10065838"]
[null,null,"Henrietta Barnett School (Academy)",null,"10065035"]
[null,null,"Hollickwood",null,"10008170"]
[null,null,"Holly Park",null,"10007226"]
[null,null,"Holy Trinity ",null,"10006043"]
[null,null,"Hyde Childrens Centre",null,"10051942"]
[null,null,"Hyde",null,"10008119"]
[null,null,"Independent Jewish Day School (Academy)",null,"10064736"]
[null,null,"JCOSS",null,"10057017"]
[null,null,"Livingstone",null,"10007060"]
[null,null,"London Academy",null,"10008065"]
[null,null,"Manorside",null,"10007061"]
[null,null,"Mapledown",null,"10007062"]
[null,null,"Martin Primary",null,"10007063"]
[null,null,"Mathilda Marks Kennedy",null,"10006913"]
[null,null,"Menorah Foundation",null,"10007662"]
[null,null,"Menorah Primary",null,"10004701"]
[null,null,"Mill Hill County High School (Academy)",null,"10064737"]
[null,null,"Monken Hadley",null,"10007576"]
[null,null,"Monkfrith",null,"10007064"]
[null,null,"Morasha Jewish Primary School",null,"10070971"]
[null,null,"Moss Hall Infant",null,"10006045"]
[null,null,"Moss Hall Junior",null,"10006046"]
[null,null,"Moss Hall Nursery",null,"10006116"]
[null,null,"Newstead childrens Centre",null,"10051939"]
[null,null,"Northgate"]
[null,null,"Northside",null,"10006042"]
[null,null,"Northway ",null,"10006690"]
[null,null,"Oak Lodge",null,"10006989"]
[null,null,"Oakleigh",null,"10006957"]
[null,null,"Orion",null,"10006118"]
[null,null,"Osidge",null,"10006718"]
[null,null,"Our Lady of Lourdes",null,"10006044"]
[null,null,"Pardes House ",null,"10007235"]
[null,null,"Parkfield Childrens Centre",null,"10051940"]
[null,null,"Parkfield",null,"10007835"]
[null,null,"Pavilion",null,10028935]
[null,null,"Queen Elizabeth's Girls' School (Academy)",null,"10064720"]
[null,null,"Queen Elizabeth's School, Barnet (Academy)",null,"10063072"]
[null,null,"Queenswell Infant",null,"10029831"]
[null,null,"Queenswell Junior",null,"10004332"]
[null,null,"Totteridge Academy",null,"10065226"]
[null,null,"Rosh Pinah",null,"10005964"]
[null,null,"Sacred Heart RC",null,"10004882"]
[null,null,"St. Catherine's RC",null,"10007065"]
[null,null,"St James' Catholic High",null,"10028917"]
[null,null,"St Margaret's Nursery",null,"10010756"]
[null,null,"St Margarets Childrens Centre",null,"10010756"]
[null,null,"St Mary's CE High School",null,10030357]
[null,null,"St. Paul's CE (N11)",null,"10007095"]
[null,null,"St. Paul's CE (NW7)",null,"10005209"]
[null,null,"St. Theresa's",null,"10027404"]
[null,null,"St. Agnes' RC",null,"10007803"]
[null,null,"St. Andrew's CE",null,"10004672"]
[null,null,"St. John's CE (N11)",null,"10007066"]
[null,null,"St. John's CE (N20)",null,"10006508"]
[null,null,"St. Joseph's RC Primary",null,"10022140"]
[null,null,"St. Mary's & St. Johns Primary",null,"10007067"]
[null,null,"St. Mary's CE (EN4)",null,"10004397"]
[null,null,"St. Mary's CE (N3)",null,"10008120"]
[null,null,"St. Michael's Catholic Grammar",null,"10005539"]
[null,null,"St. Vincent's",null,"10007826"]
[null,null,"Summerside ",null,"10007401"]
[null,null,"Sunnyfields",null,"10006577"]
[null,null,"Trent CE",null,"10006115"]
[null,null,"Tudor",null,"10007069"]
[null,null,"Underhill Childrens Centre",null,"10051933"]
[null,null,"Underhill ",null,"00001263"]
[null,null,"Wessex Gardens",null,"10027395"]
[null,null,"Whitefield Academy",null,"10065034"]
[null,null,"Whitings Hill",null,"10007070"]
[null,null,"Woodcroft",null,"10006392"]
[null,null,"Woodridge",null,"10007071"]
[null,null,"Wren Academy",null,"10052042"]
[]
[]
[null,null,"Academies"]