{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Nursery 2","School List","Hinde House"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":8,"defined_names":150,"comments":1,"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":"Nursery 2","index":0,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,1,2,9],[1,14,2,15]]}
[]
[null,"Maintained Schools - Funded Early Learning - 2 Year Olds\nRevised Indicative Budget - Summer 2020"]
[]
[]
[null,"Provider:"]
[null,1]
[null,"INTEGRA No:",null,{"$f":"VLOOKUP(B6,C46:D64,2,FALSE)","v":"00071002"}]
[]
[]
[]
[null,"Funding Breakdown",null,null,"Hours",null,"£/Hour",null,"Indicative Funding"]
[]
[null,"Spring Term 2020 Adjustment Hours - see the note below.",null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$J,5,FALSE)","v":0},null,null,null,{"$f":"E13*$G$18","v":0}]
[null,"Summer Term 2020 Actual Hours",null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$J,4,FALSE)","v":4194},null,null,null,{"$f":"E14*$G$18","v":21053.879999999997}]
[null,"Autumn Term 2020 Forecast Hours  ",null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$J,6,FALSE)","v":6607},null,null,null,{"$f":"E15*$G$18","v":33167.14}]
[null,"Spring Term 2021 Forecast Hours ",null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$J,8,FALSE)","v":3700},null,null,null,{"$f":"E16*$G$18","v":18574}]
[]
[null,"Total Hours",null,null,{"$f":"SUM(E13:E16)","v":14501},null,5.0199999999999996,null,{"$f":"IF(ISERROR(E18*$G$18),0,E18*$G$18)","v":72795.01999999999}]
[null,null,null,null,{"$f":"VLOOKUP(D7,[4]Summer!$B:$J,9,FALSE)-E18","v":0},null,null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$L,11,FALSE)-I18","v":0}]
[]
[null,"Standard Number of weeks in each term",null,null,null,null,null,null,"Weeks"]
[null,"Summer Term 2020 ",null,null,null,null,null,null,13]
[null,"Autumn Term 2020",null,null,null,null,null,null,14]
[null,"Spring Term 2021",null,null,null,null,null,null,11]
[null,"Total FEL Weeks Funded Annually",null,null,null,null,null,null,{"$f":"SUM(I22:I24)","v":38}]
[]
[]
[null,"Revised Indicative Budget ",null,null,null,null,null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$L,11,FALSE)","v":72795.02},null,null,{"$f":"I18-I28","v":0}]
[null,"Original Indicative Budget 2020-2021:",null,null,null,null,null,null,{"$f":"IF((ISERROR(VLOOKUP($D$7,[4]Summer!$B:$M,12,FALSE))),0, VLOOKUP($D$7,[4]Summer!$B:$M,12,FALSE))","v":76053},null,null,{"$f":"IF((ISERROR(VLOOKUP($D$7,[4]Summer!$B:$M,12,FALSE))),0, VLOOKUP($D$7,[4]Summer!$B:$M,12,FALSE))-I29","v":0}]
[null,"Variance (from the Original Indicative Budget)",null,null,null,null,null,null,{"$f":"I28-I29","v":-3257.9799999999959},null,null,{"$f":"VLOOKUP($D$7,[4]Summer!$B:$N,13,FALSE)-I30","v":0}]
[]
[]
[null,"Please Note: This is the Summer 2020 revised indicative budget produced in July 2020 and it shows the actual hours of "]
[null,"participation for the Summer 2020 term at the fixed hourly funding rate for 2 year olds."]
[null,"The FEL hours claimed are not set to 2 decimal places therefore the funding may show anomolies due to roundings."]
[null,"Variance: Please note that the variance figure shown above is purely the difference from the original indicative budget set "]
[null,"for 2020/21 as compared to the revised indicative forecast budget set after the summer 2020 participation hours are published."]
[null,"FEL Extraordinary Payments - Please note these are not included on this A4 sheet."]
[]
[]
[null,"For any queries relating to this document please contact:",null,null,null,null,null,null,{"$f":"IF(I38<1,0,I38+I17)","v":0}]
[null,"Lorraine Fox - Tel: 0114 2735817 (not currently available as working from home)"]
[null,"Email:  lorraine.fox@sheffield.gov.uk"]
[]
[]
[null,"Grace Owen",1,"00071002"]
[null,"Angram Bank Primary School",2,"0047234000"]
[null,"Arbourthorne Community Primary",3,"00073429"]
[null,"Ballifield Primary School (FEL)",4,"00072281"]
[null,"Bankwood Primary",5,"00072322"]
[null,"Carfield Primary School",6,"07234400"]
[null,"Gleadless Primary School (FEL)",7,"07203600"]
[null,"Malin Bridge Primary (was Pre-School)",8,"7235800"]
[null,"Netherthorpe Primary School (FEL)",9,"00072272"]
[null,"Pipworth Community Primary School (FEL)",10,"00073433"]
[null,"Prince Edward Primary School",11,"00072347"]
[null,"Rivelin Primary School (FEL)",12,"00072338"]
[null,"Sharrow School Childcare Services",13,"00072369"]
[null,"Shortbrook Primary (Ladybirds) ",14,"00072360"]
[null,"Stradbroke Primary School",15,"00072350"]
[null,"Walkley Primary School",16,"00072351"]
[null,"Watercliffe Meadow Primary School",17,"00073432"]
[null,"Woodhouse West Primary School (FEL)",18,"00072139"]
[null,"Woodthorpe Community Primary School (FEL)",19,"00072327"]

{"sheet":"School List","index":1,"n_rows":174,"n_cols":25,"rows_kept":174,"cut":false,"hidden":true,"merged":[]}
[null,null,2,null,6,1,null,3,4,5,7,8,9]
["LxSTAB","URN","School_Name","Ref","OEO BU","DfE","Prev DfE","Academy Type ","Phase",null,"Family of Schools"]
[3732001,106982,"Abbey Lane Primary School",null,"72001",2001,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732001,"Abbey Lane Primary School","Maintained Primary","pri",0,null,3732001,"Abbey Lane Primary School","Primary",0,0]
[3732318,107063,"Acres Hill Community Primary School",null,"72318",2318,null,0,"Primary","Maintained Primary","Park Academy",null,0,null,3732318,"Acres Hill Community Primary School","Maintained Primary","pri",0,null,3732318,"Acres Hill","Primary",0,0]
[3732342,107085,"Angram Bank Primary School",null,"72342",2342,null,0,"Primary","Maintained Primary","Ecclesfield",null,0,null,3732342,"Angram Bank Primary School","Maintained Primary","pri",0,null,3732342,"Angram Bank Primary School","Primary",0,0]
[3732343,107086,"Anns Grove Primary School",null,"72343",2343,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3732343,"Anns Grove Primary School","Maintained Primary","pri",0,null,3732343,"Anns Grove Primary School","Primary",0,0]
[3733429,133994,"Arbourthorne Community Primary School",null,"73429",3429,null,0,"Primary","Maintained Primary","Springs Academy",null,0,null,3733429,"Arbourthorne Community Primary School","Maintained Primary","pri",0,null,3733429,"Arbourthorne Community Primary","Primary",0,0]
[3732340,107083,"Athelstan Primary School",null,"72340",2340,null,0,"Primary","Maintained Primary","Handsworth Grange",null,0,null,3732340,"Athelstan Primary School","Maintained Primary","pri",0,null,3732340,"Athelstan Primary School","Primary",0,0]
[3732281,107047,"Ballifield Primary School",null,"72281",2281,null,0,"Primary","Maintained Primary","Handsworth Grange",null,0,null,3732281,"Ballifield Primary School","Maintained Primary","pri",0,null,3732281,"Ballifield Primary","Primary",0,0]
[3732322,107066,"Bankwood Community Primary School",null,"72322",2322,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3732322,"Bankwood Community Primary School","Maintained Primary","pri",0,null,3732322,"Bankwood Primary School","Primary",0,0]
[3732274,107044,"Beck Primary School",null,"72274",2274,null,0,"Primary","Maintained Primary","Firth Park",null,0,null,3732274,"Beck Primary School","Maintained Primary","pri",0,null,3732274,"Beck Primary School","Primary",0,0]
[3732241,107036,"Beighton Nursery and Infant School",null,"72241",2241,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732241,"Beighton Nursery and Infant School","Maintained Primary","pri",0,null,3732241,"Beighton Nursery and Infants","Primary",0,0]
[3732353,107096,"Birley Community Primary School",null,"72353",2353,null,0,"Primary","Maintained Primary","Birley",null,0,null,3732353,"Birley Community Primary School","Maintained Primary","pri",0,null,3732353,"Birley Primary School","Primary",0,0]
[3732323,107067,"Birley Spa Community Primary School",null,"72323",2323,null,0,"Primary","Maintained Primary","Birley",null,0,null,3732323,"Birley Spa Community Primary School","Maintained Primary","pri",0,null,3732323,"Birley Spa Community Primary","Primary",0,0]
[3732328,107072,"Bradfield Dungworth Primary School",null,"72328",2328,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732328,"Bradfield Dungworth Primary School","Maintained Primary","pri",0,null,3732328,"Bradfield Dungworth","Primary",0,0]
[3732233,107033,"Bradway Primary School",null,"72233",2233,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732233,"Bradway Primary School","Maintained Primary","pri",0,null,3732233,"Bradway Primary","Primary",0,0]
[3732014,106987,"Brightside Nursery and Infant School",null,"72014",2014,null,0,"Primary","Maintained Primary","Hinde House",null,0,null,3732014,"Brightside Nursery and Infant School","Maintained Primary","pri",0,null,3732014,"Brightside Nursery Inf School","Primary",0,0]
[3732246,107037,"Brook House Junior School",null,"72246",2246,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732246,"Brook House Junior School","Maintained Primary","pri",0,null,3732246,"Brook House Junior School","Primary",0,0]
[3735204,107154,"Broomhill Infant School",null,"75204",5204,null,0,"Primary","Maintained Primary","King Edward",null,0,null,3735204,"Broomhill Infant School","Maintained Primary","pri",0,null,3735204,"Broomhill Infant School","Primary",0,0]
[3732325,107069,"Brunswick Community Primary School",null,"72325",2325,null,0,"Primary","Maintained Primary","Handsworth Grange",null,0,null,3732325,"Brunswick Community Primary School","Maintained Primary","pri",0,null,3732325,"Brunswick Community Primary","Primary",0,0]
[3732095,107008,"Byron Wood Primary School",null,"72095",2095,null,0,"Primary","Maintained Primary","Fir Vale",null,0,null,3732095,"Byron Wood Primary School","Maintained Primary","pri",0,null,3732095,"Byron Wood","Primary",0,0]
[3732344,107087,"Carfield Primary School",null,"72344",2344,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3732344,"Carfield Primary School","Maintained Primary","pri",0,null,3732344,"Carfield Primary School","Primary",0,0]
[3732023,106988,"Carter Knowle Junior School",null,"72023",2023,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3732023,"Carter Knowle Junior School","Maintained Primary","pri",0,null,3732023,"Carter Knowle Junior","Primary",0,0]
[3732354,107097,"Charnock Hall Primary School",null,"72354",2354,null,0,"Primary","Maintained Primary","Birley",null,0,null,3732354,"Charnock Hall Primary School","Maintained Primary","pri",0,null,3732354,"Charnock Hall Primary School","Primary",0,0]
[3735200,107150,"Clifford CofE Infant School",null,"75200",5200,null,0,"Primary","Maintained Primary","King Edward",null,0,null,3735200,"Clifford CofE Infant School","Maintained Primary","pri",0,null,3735200,"Clifford C of E Infant School","Primary",0,0]
[3732312,107060,"Coit Primary School",null,"72312",2312,null,0,"Primary","Maintained Primary","Ecclesfield",null,0,null,3732312,"Coit Primary School","Maintained Primary","pri",0,null,3732312,"Coit Primary","Primary",0,0]
[3732026,107041,"Concord Junior School",null,"62026",2026,2263,"Recoupment Academy","Primary","Mainstream Academy","Hinde House",null,2263,null,3732026,"Concord Junior School","Mainstream Academy","pri",0,null,3732026,"Concord Junior School","Primary","Recoupment Academy",0]
[3733422,107117,"Deepcar St John's Church of England Junior School",null,"73422",3422,null,0,"Primary","Maintained Primary","Stocksbridge",null,0,null,3733422,"Deepcar St John's Church of England Junior School","Maintained Primary","pri",0,null,3733422,"Deepcar St John's C E Jnr Sch","Primary",0,0]
[3732283,107048,"Dobcroft Infant School",null,"72283",2283,null,0,"Primary","Maintained Primary","Silverdale",null,0,null,3732283,"Dobcroft Infant School","Maintained Primary","pri",0,null,3732283,"Dobcroft Infant School","Primary",0,0]
[3732239,107035,"Dobcroft Junior School",null,"72239",2239,null,0,"Primary","Maintained Primary","Silverdale",null,0,null,3732239,"Dobcroft Junior School","Maintained Primary","pri",0,null,3732239,"Dobcroft Junior School","Primary",0,0]
[3732364,132152,"Dore Primary School",null,"72364",2364,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3732364,"Dore Primary School","Maintained Primary","pri",0,null,3732364,"Dore Primary School","Primary",0,0]
[3733008,107105,"Ecclesall Church of England Junior School",null,"73008",3008,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3733008,"Ecclesall Church of England Junior School","Maintained Primary","pri",0,null,3733008,"Ecclesall CE Junior School","Primary",0,0]
[3732206,107025,"Ecclesall Infant School",null,"72206",2206,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732206,"Ecclesall Infant School","Maintained Primary","pri",0,null,3732206,"Ecclesall Infant School","Primary",0,0]
[3732080,107001,"Ecclesfield Primary School",null,"72080",2080,null,0,"Primary","Maintained Primary","Ecclesfield",null,0,null,3732080,"Ecclesfield Primary School","Maintained Primary","pri",0,null,3732080,"Ecclesfield Primary School","Primary",0,0]
[3733426,107120,"Emmanuel Anglican/Methodist Junior School",null,"73426",3426,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3733426,"Emmanuel Anglican/Methodist Junior School","Maintained Primary","pri",0,null,3733426,"Emmanuel Junior School (Anglican Methodist Aided)","Primary",0,0]
[3732028,134231,"Emmaus Catholic and CofE Primary School",null,"62028",2028,3430,"Recoupment Academy","Primary","Mainstream Academy","Park Academy",null,3430,null,3732028,"Emmaus Catholic and CofE Primary School","Mainstream Academy","pri",0,null,3732028,"Emmaus Catholic and Church of England Primary School","Primary","Recoupment Academy",0]
[3732365,133325,"Firs Hill Community Primary School",null,"72365",2365,null,0,"Primary","Maintained Primary","Fir Vale",null,0,null,3732365,"Firs Hill Community Primary School","Maintained Primary","pri",0,null,3732365,"Firs Hill Community Primary","Primary",0,0]
[3732010,139134,"Fox Hill Primary",null,"62010",2010,2330,"Recoupment Academy","Primary","Mainstream Academy","Yewlands",null,2330,null,3732010,"Fox Hill Primary","Mainstream Academy","pri",0,null,3732010,"Fox Hill Primary School","Primary","Recoupment Academy",0]
[3732036,106991,"Gleadless Primary School",null,"72036",2036,null,0,"Primary","Maintained Primary","Birley",null,0,null,3732036,"Gleadless Primary School","Maintained Primary","pri",0,null,3732036,"Gleadless Primary School","Primary",0,0]
[3732305,139297,"Greengate Lane Academy",null,"62305",2305,null,"Recoupment Academy","Primary","Mainstream Academy","Ecclesfield",null,0,null,3732305,"Greengate Lane Academy","Mainstream Academy","pri",0,null,3732305,"Greengate Lane Academy","Primary","Recoupment Academy",0]
[3732341,107084,"Greenhill Primary School",null,"72341",2341,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732341,"Greenhill Primary School","Maintained Primary","pri",0,null,3732341,"Greenhill Primary School","Primary",0,0]
[3732129,107019,"Greenlands (High Hazels) Junior School",null,"62129",2129,null,"Recoupment Academy","Primary","Mainstream Academy","Park Academy",null,0,null,3732129,"Greenlands (High Hazels) Junior School","Mainstream Academy","pri",0,null,3732129,"Greenlands Junior School","Primary",0,0]
[3732131,107020,"Greenlands (High Hazels) Nursery Infant School",null,"62131",2131,null,"Recoupment Academy","Primary","Mainstream Academy","Park Academy",null,0,null,3732131,"Greenlands (High Hazels) Nursery Infant School","Mainstream Academy","pri",0,null,3732131,"Greenlands Nursery Infants","Primary",0,0]
[3732296,107051,"Grenoside Community Primary School",null,"72296",2296,null,0,"Primary","Maintained Primary","Yewlands",null,0,null,3732296,"Grenoside Community Primary School","Maintained Primary","pri",0,null,3732296,"Grenoside Primary School","Primary",0,0]
[3732356,107098,"Greystones Primary School",null,"72356",2356,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732356,"Greystones Primary School","Maintained Primary","pri",0,null,3732356,"GREYSTONES PRIMARY SCHOOL","Primary",0,0]
[3732279,107046,"Halfway Junior School",null,"72279",2279,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732279,"Halfway Junior School","Maintained Primary","pri",0,null,3732279,"Halfway Junior School","Primary",0,0]
[3732252,107038,"Halfway Nursery Infant School",null,"72252",2252,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732252,"Halfway Nursery Infant School","Maintained Primary","pri",0,null,3732252,"Halfway Nursery Infant School","Primary",0,0]
[3732357,107099,"Hallam Primary School",null,"72357",2357,null,0,"Primary","Maintained Primary","Tapton",null,0,null,3732357,"Hallam Primary School","Maintained Primary","pri",0,null,3732357,"Hallam Primary School","Primary",0,0]
[3732004,138512,"Hartley Brook Primary School",null,"62004",2004,null,"Recoupment Academy","Primary","Mainstream Academy","Firth Park",null,0,null,3732004,"Hartley Brook Primary School","Mainstream Academy","pri",0,null,3732004,"Hartley Brook Academy","Primary","Recoupment Academy",0]
[3732047,138127,"Hatfield Primary School",null,"62047",2047,null,"Recoupment Academy","Primary","Mainstream Academy","Firth Park",null,0,null,3732047,"Hatfield Primary School","Mainstream Academy","pri",0,null,3732047,"Hatfield Primary","Primary","Recoupment Academy",0]
[3732297,107052,"High Green Primary School",null,"72297",2297,null,0,"Primary","Maintained Primary","Ecclesfield",null,0,null,3732297,"High Green Primary School","Maintained Primary","pri",0,null,3732297,"High Green Primary School","Primary",0,0]
[3732339,107082,"Hillsborough Primary School",null,"62339",2339,null,"Recoupment Academy","Primary","Mainstream Academy","Forge Valley",null,0,null,3732339,"Hillsborough Primary School","Mainstream Academy","pri",0,null,3732339,"Hillsborough Primary School","Primary","Recoupment Academy",0]
[3732213,107026,"Holt House Infant School",null,"72213",2213,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3732213,"Holt House Infant School","Maintained Primary","pri",0,null,3732213,"Holt House Infant School & Children's Centre","Primary",0,0]
[3732337,107080,"Hucklow Primary School",null,"72337",2337,null,0,"Primary","Maintained Primary","Firth Park",null,0,null,3732337,"Hucklow Primary School","Maintained Primary","pri",0,null,3732337,"Hucklow Primary School","Primary",0,0]
[3732060,106995,"Hunter's Bar Infant School",null,"72060",2060,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732060,"Hunter's Bar Infant School","Maintained Primary","pri",0,null,3732060,"Hunter's Bar Infant School","Primary",0,0]
[3732058,106994,"Hunter's Bar Junior School",null,"72058",2058,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732058,"Hunter's Bar Junior School","Maintained Primary","pri",0,null,3732058,"Hunters Bar Junior","Primary",0,0]
[3732063,106996,"Intake Primary School",null,"72063",2063,null,0,"Primary","Maintained Primary","City",null,0,null,3732063,"Intake Primary School","Maintained Primary","pri",0,null,3732063,"Intake Primary School","Primary",0,0]
[3732261,107040,"Limpsfield Junior School",null,"72261",2261,null,0,"Primary","Maintained Primary","Hinde House",null,0,null,3732261,"Limpsfield Junior School","Maintained Primary","pri",0,null,3732261,"Limpsfield Junior School","Primary",0,0]
[3732315,139862,"Lound Infant School",null,"62315",2315,null,"Recoupment Academy","Primary","Mainstream Academy","Ecclesfield",null,0,null,3732315,"Lound Infant School","Mainstream Academy","pri",0,null,3732315,"Lound Infant School","Primary","Recoupment Academy",0]
[3732298,139863,"Lound Junior School",null,"62298",2298,null,"Recoupment Academy","Primary","Mainstream Academy","Ecclesfield",null,0,null,3732298,"Lound Junior School","Mainstream Academy","pri",0,null,3732298,"Lound Junior School","Primary","Recoupment Academy",0]
[3732029,107076,"Lowedges Primary School",null,"62029",2029,2333,"Recoupment Academy","Primary","Mainstream Academy","Meadowhead",null,2333,null,3732029,"Lowedges Primary School","Mainstream Academy","pri",0,null,3732029,"Lowedges Junior Academy","Primary","Recoupment Academy",0]
[3732368,133484,"Lower Meadow Primary School",null,"72368",2368,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732368,"Lower Meadow Primary School","Maintained Primary","pri",0,null,3732368,"Lower Meadow Community Primary School","Primary",0,0]
[3732070,106997,"Lowfield Community Primary School",null,"72070",2070,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3732070,"Lowfield Community Primary School","Maintained Primary","pri",0,null,3732070,"Lowfield Primary","Primary",0,0]
[3732292,107049,"Loxley Primary School",null,"72292",2292,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732292,"Loxley Primary School","Maintained Primary","pri",0,null,3732292,"Loxley Primary School","Primary",0,0]
[3732072,106999,"Lydgate Infant School",null,"72072",2072,null,0,"Primary","Maintained Primary","Tapton",null,0,null,3732072,"Lydgate Infant School","Maintained Primary","pri",0,null,3732072,"Lydgate Infant School","Primary",0,0]
[3732071,106998,"Lydgate Junior School",null,"72071",2071,null,0,"Primary","Maintained Primary","Tapton",null,0,null,3732071,"Lydgate Junior School","Maintained Primary","pri",0,null,3732071,"Lydgate Junior School","Primary",0,0]
[3732358,107100,"Malin Bridge Primary School",null,"72358",2358,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732358,"Malin Bridge Primary School","Maintained Primary","pri",0,null,3732358,"Malin Bridge School","Primary",0,0]
[3732359,107101,"Manor Lodge Community Primary School",null,"72359",2359,null,0,"Primary","Maintained Primary","Springs Academy",null,0,null,3732359,"Manor Lodge Community Primary School","Maintained Primary","pri",0,null,3732359,"Manor Lodge Community Primary","Primary",0,0]
[3732012,139137,"Mansel Primary",null,"62012",2012,2345,"Recoupment Academy","Primary","Mainstream Academy","Yewlands",null,2345,null,3732012,"Mansel Primary","Mainstream Academy","pri",0,null,3732012,"Mansel Primary School","Primary","Recoupment Academy",0]
[3732079,107000,"Marlcliffe Community Primary School",null,"72079",2079,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732079,"Marlcliffe Community Primary School","Maintained Primary","pri",0,null,3732079,"Marlcliffe Primary School","Primary",0,0]
[3732081,107002,"Meersbrook Bank Primary School",null,"72081",2081,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3732081,"Meersbrook Bank Primary School","Maintained Primary","pri",0,null,3732081,"Meersbrook Bank Primary School","Primary",0,0]
[3732013,139336,"Meynell Community Primary School",null,"62013",2013,2083,"Recoupment Academy","Primary","Mainstream Academy","Chaucer",null,2083,null,3732013,"Meynell Community Primary School","Mainstream Academy","pri",0,null,3732013,"Meynell Primary School","Primary","Recoupment Academy",0]
[3732346,139544,"Monteney Primary School",null,"62346",2346,null,"Recoupment Academy","Primary","Mainstream Academy","Yewlands",null,0,null,3732346,"Monteney Primary School","Mainstream Academy","pri",0,null,3732346,"Monteney Primary School","Primary","Recoupment Academy",0]
[3732257,107039,"Mosborough Primary School",null,"72257",2257,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732257,"Mosborough Primary School","Maintained Primary","pri",0,null,3732257,"Mosborough Primary School","Primary",0,0]
[3732092,107006,"Mundella Primary School",null,"72092",2092,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3732092,"Mundella Primary School","Maintained Primary","pri",0,null,3732092,"Mundella Primary School","Primary",0,0]
[3732221,107029,"Nether Green Infant School",null,"72221",2221,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732221,"Nether Green Infant School","Maintained Primary","pri",0,null,3732221,"Nether Green Infant School","Primary",0,0]
[3732087,107004,"Nether Green Junior School",null,"72087",2087,null,0,"Primary","Maintained Primary","High Storrs",null,0,null,3732087,"Nether Green Junior School","Maintained Primary","pri",0,null,3732087,"Nether Green Junior School","Primary",0,0]
[3732272,107043,"Netherthorpe Primary School",null,"72272",2272,null,0,"Primary","Maintained Primary","Tapton",null,0,null,3732272,"Netherthorpe Primary School","Maintained Primary","pri",0,null,3732272,"Netherthorpe Primary School","Primary",0,0]
[3732309,107058,"Nook Lane Junior School",null,"72309",2309,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732309,"Nook Lane Junior School","Maintained Primary","pri",0,null,3732309,"Nook Lane Junior School","Primary",0,0]
[3732000,130335,"Norfolk Community Primary School",null,"72000",2000,null,0,"Primary","Maintained Primary","Springs Academy",null,0,null,3732000,"Norfolk Community Primary School","Maintained Primary","pri",0,null,3732000,"Norfolk Primary School","Primary",0,0]
[3733010,107106,"Norton Free Church of England Primary School",null,"73010",3010,null,0,"Primary","Maintained Primary","Newfield",null,0,null,3733010,"Norton Free Church of England Primary School","Maintained Primary","pri",0,null,3733010,"Norton Free C of E School","Primary",0,0]
[3734005,null,"Oasis - Don Valley Academy 3-16",null,"64005",4005,null,"Recoupment Academy","Primary","Mainstream Academy",0,null,0,null,null,null,null,null,null,null,3734005,"Oasis - Don Valley Academy 3-16","Primary","Recoupment Academy",-3734005]
[3732018,null,"Oasis - Fir Vale Academy",null,"62018",2018,null,"Recoupment Academy","Primary","Mainstream Academy","Fir Vale",null,0,null,null,null,null,null,null,null,3732018,"Oasis Academy Fir Vale","Primary","Recoupment Academy",-3732018]
[3732019,null,"Oasis - Watermead Academy",null,"62019",2019,null,"Recoupment Academy","Primary","Mainstream Academy",null,null,0,null,null,null,null,null,null,null,3732019,"Oasis Academy Watermead","Primary","Recoupment Academy",-3732019]
[3732313,107061,"Oughtibridge Primary School",null,"72313",2313,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732313,"Oughtibridge Primary School","Maintained Primary","pri",0,null,3732313,"OUGHTIBRIDGE PRIMARY SCHOOL","Primary",0,0]
[3732093,107007,"Owler Brook Primary School",null,"72093",2093,null,0,"Primary","Maintained Primary","Fir Vale",null,0,null,3732093,"Owler Brook Primary School","Maintained Primary","pri",0,null,3732093,"Owler Brook","Primary",0,0]
[3733428,107107,"Parson Cross Church of England Primary School",null,"73428",3428,null,0,"Primary","Maintained Primary","Chaucer",null,0,null,3733428,"Parson Cross Church of England Primary School","Maintained Primary","pri",0,null,3733428,"Parson Cross Primary School","Primary",0,0]
[3732016,139932,"Pathways E-Act Primary Academy",null,"62016",2016,2326,"Recoupment Academy","Primary","Mainstream Academy","Parkwood",null,2326,null,3732016,"Pathways E-Act Primary Academy","Mainstream Academy","pri",0,null,3732016,"Pathways Academy E-ACT","Primary","Recoupment Academy",0]
[3732332,107075,"Phillimore Community Primary School",null,"72332",2332,null,0,"Primary","Maintained Primary","Park Academy",null,0,null,3732332,"Phillimore Community Primary School","Maintained Primary","pri",0,null,3732332,"Phillimore Comm Primary School","Primary",0,0]
[3733433,134751,"Pipworth Community Primary School",null,"73433",3433,null,0,"Primary","Maintained Primary","Park Academy",null,0,null,3733433,"Pipworth Community Primary School","Maintained Primary","pri",0,null,3733433,"Pipworth Primary School","Primary",0,0]
[3733427,139986,"Porter Croft Church of England Primary Academy",null,"63427",3427,null,"Recoupment Academy","Primary","Mainstream Academy","High Storrs",null,0,null,3733427,"Porter Croft Church of England Primary Academy","Mainstream Academy","pri",0,null,3733427,"Porter Croft C of E Primary Academy","Primary","Recoupment Academy",0]
[3732347,107090,"Prince Edward Primary School",null,"72347",2347,null,0,"Primary","Maintained Primary","Springs Academy",null,0,null,3732347,"Prince Edward Primary School","Maintained Primary","pri",0,null,3732347,"Prince Edward Primary School","Primary",0,0]
[3732366,133324,"Pye Bank CofE Primary School",null,"72366",2366,null,0,"Primary","Maintained Primary","Parkwood",null,0,null,3732366,"Pye Bank CofE Primary School","Maintained Primary","pri",0,null,3732366,"Pye Bank CofE Primary School","Primary",0,0]
[3732363,107005,"Rainbow Forge Primary School",null,"72363",2363,null,0,"Primary","Maintained Primary","Birley",null,0,null,3732363,"Rainbow Forge Primary School","Maintained Primary","pri",0,null,3732363,"Rainbow Forge","Primary",0,0]
[3732334,107077,"Reignhead Primary School",null,"72334",2334,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732334,"Reignhead Primary School","Maintained Primary","pri",0,null,3732334,"Reignhead Primary School","Primary",0,0]
[3732338,107081,"Rivelin Primary School",null,"72338",2338,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732338,"Rivelin Primary School","Maintained Primary","pri",0,null,3732338,"Rivelin Primary","Primary",0,0]
[3732306,107057,"Royd Nursery and Infant School",null,"72306",2306,null,0,"Primary","Maintained Primary","Stocksbridge",null,0,null,3732306,"Royd Nursery and Infant School","Maintained Primary","pri",0,null,3732306,"Royd Nursery Infant School","Primary",0,0]
[3733401,107111,"Sacred Heart Catholic Primary School",null,"63401",3401,null,"Recoupment Academy","Primary","Mainstream Academy","Forge Valley",null,0,null,3733401,"Sacred Heart Catholic Primary School","Mainstream Academy","pri",0,null,3733401,"Sacred Heart School  A Catholic Voluntary Academy","Primary","Recoupment Academy",0]
[3732369,134302,"Sharrow Nursery, Infant and Junior School",null,"72369",2369,null,0,"Primary","Maintained Primary","King Edward",null,0,null,3732369,"Sharrow Nursery, Infant and Junior School","Maintained Primary","pri",0,null,3732369,"Sharrow School","Primary",0,0]
[3732349,107092,"Shooter's Grove Primary School",null,"72349",2349,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732349,"Shooter's Grove Primary School","Maintained Primary","pri",0,null,3732349,"Shooters Grove","Primary",0,0]
[3732360,107102,"Shortbrook Primary School",null,"72360",2360,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732360,"Shortbrook Primary School","Maintained Primary","pri",0,null,3732360,"Shortbrook Primary","Primary",0,0]
[3732009,139133,"Southey Green Community Primary School and Nurseries",null,"62009",2009,3431,"Recoupment Academy","Primary","Mainstream Academy","Chaucer",null,3431,null,3732009,"Southey Green Community Primary School and Nurseries","Mainstream Academy","pri",0,null,3732009,"Southey Green Primary School & Nurseries","Primary","Recoupment Academy",0]
[3732329,107073,"Springfield Primary School",null,"72329",2329,null,0,"Primary","Maintained Primary","Silverdale",null,0,null,3732329,"Springfield Primary School","Maintained Primary","pri",0,null,3732329,"Springfield Primary School","Primary",0,0]
[3735202,107152,"St Ann's Catholic Primary School",null,"65202",5202,null,"Recoupment Academy","Primary","Mainstream Academy","Stocksbridge",null,0,null,3735202,"St Ann's Catholic Primary School","Mainstream Academy","pri",0,null,3735202,"St Anns Catholic Primary","Primary","Recoupment Academy",0]
[3733402,107112,"St Catherine's Catholic Primary School",null,"63402",3402,null,"Recoupment Academy","Primary","Mainstream Academy","Fir Vale",null,0,null,3733402,"St Catherine's Catholic Primary School","Mainstream Academy","pri",0,null,3733402,"St Catherine's RC NI&J School","Primary","Recoupment Academy",0]
[3732017,107151,"St John Fisher Primary - A Catholic Voluntary Academy",null,"62017",2017,5201,"Recoupment Academy","Primary","Mainstream Academy","Birley",null,5201,null,3732017,"St John Fisher Primary - A Catholic Voluntary Academy","Mainstream Academy","pri",0,null,3732017,"St John Fisher Primary - A Catholic Voluntary Academy","Primary","Recoupment Academy",0]
[3735203,139346,"St Joseph's Catholic Primary School",null,"65203",5203,null,"Recoupment Academy","Primary","Mainstream Academy","Handsworth Grange",null,0,null,3735203,"St Joseph's Catholic Primary School","Mainstream Academy","pri",0,null,3735203,"St Joseph's Primary School CVA","Primary","Recoupment Academy",0]
[3733406,138848,"St Marie's Catholic Primary School",null,"63406",3406,null,"Recoupment Academy","Primary","Mainstream Academy","King Edward",null,0,null,3733406,"St Marie's Catholic Primary School","Mainstream Academy","pri",0,null,3733406,"St Marie's School  A Catholic Voluntary Academy","Primary","Recoupment Academy",0]
[3733423,107118,"St Mary's Catholic Primary School High Green",null,"63423",3423,null,"Recoupment Academy","Primary","Mainstream Academy","Ecclesfield",null,0,null,3733423,"St Mary's Catholic Primary School High Green","Mainstream Academy","pri",0,null,3733423,"St Mary's Catholic Primary","Primary","Recoupment Academy",0]
[3732020,107109,"St Mary's Church of England Primary School",null,"62020",2020,3305,"Recoupment Academy","Primary","Mainstream Academy","King Edward",null,3305,null,3732020,"St Mary's Church of England Primary School","Mainstream Academy","pri",0,null,3732020,"St. Mary's CE Academy Walkley","Primary","Recoupment Academy",0]
[3735207,139347,"St Patrick's Catholic Voluntary Academy",null,"65207",5207,null,"Recoupment Academy","Primary","Mainstream Academy","Firth Park",null,0,null,3735207,"St Patrick's Catholic Voluntary Academy","Mainstream Academy","pri",0,null,3735207,"St Patrick's Catholic Voluntary Academy","Primary","Recoupment Academy",0]
[3735208,107158,"St Theresa's Catholic Primary School",null,"75208",5208,null,0,"Primary","Maintained Primary","Park Academy",null,0,null,3735208,"St Theresa's Catholic Primary School","Maintained Primary","pri",0,null,3735208,"St Theresa's Primary School","Primary",0,0]
[3733424,107119,"St Thomas More Catholic Primary School",null,"73424",3424,null,0,"Primary","Maintained Primary","Yewlands",null,0,null,3733424,"St Thomas More Catholic Primary School","Maintained Primary","pri",0,null,3733424,"St Thomas More Catholic School","Primary",0,0]
[3733414,138828,"St Thomas of Canterbury School, a Catholic Voluntary Academy",null,"63414",3414,null,"Recoupment Academy","Primary","Mainstream Academy","Meadowhead",null,0,null,3733414,"St Thomas of Canterbury School, a Catholic Voluntary Academy","Mainstream Academy","pri",0,null,3733414,"St Thomas of Canterbury School A Catholic Voluntary Academy","Primary","Recoupment Academy",0]
[3733412,138830,"St Wilfrid's Catholic Primary School",null,"63412",3412,null,"Recoupment Academy","Primary","Mainstream Academy","Silverdale",null,0,null,3733412,"St Wilfrid's Catholic Primary School","Mainstream Academy","pri",0,null,3733412,"St.Wilfrid's Primary School  a Catholic V.A.","Primary","Recoupment Academy",0]
[3732294,107050,"Stannington Infant School",null,"72294",2294,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732294,"Stannington Infant School","Maintained Primary","pri",0,null,3732294,"Stannington Infant School","Primary",0,0]
[3732303,107055,"Stocksbridge Junior School",null,"72303",2303,null,0,"Primary","Maintained Primary","Stocksbridge",null,0,null,3732303,"Stocksbridge Junior School","Maintained Primary","pri",0,null,3732303,"Stocksbridge Junior School","Primary",0,0]
[3732302,107054,"Stocksbridge Nursery Infant School",null,"72302",2302,null,0,"Primary","Maintained Primary","Stocksbridge",null,0,null,3732302,"Stocksbridge Nursery Infant School","Maintained Primary","pri",0,null,3732302,"Stocksbridge Nursery/Infant","Primary",0,0]
[3732350,107093,"Stradbroke Primary School",null,"72350",2350,null,0,"Primary","Maintained Primary","City",null,0,null,3732350,"Stradbroke Primary School","Maintained Primary","pri",0,null,3732350,"Stradbroke Primary School","Primary",0,0]
[3732002,106983,"The Nether Edge Primary School",null,"72002",2002,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3732002,"The Nether Edge Primary School","Maintained Primary","pri",0,null,3732002,"The Nether Edge Primary School","Primary",0,0]
[3732230,107032,"Tinsley Meadows Primary",null,"72230",2230,2120,0,"Primary","Maintained Primary","Park Academy",null,2120,null,3732230,"Tinsley Junior School","Maintained Primary","pri",0,null,3732230,"Tinsley Meadows Primary School","Primary",0,0]
[3735206,107156,"Totley All Saints Church of England Voluntary Aided Primary School",null,"75206",5206,null,0,"Primary","Maintained Primary","King Ecgbert",null,0,null,3735206,"Totley All Saints Church of England Voluntary Aided Primary School","Maintained Primary","pri",0,null,3735206,"Totley All Saints CE School","Primary",0,0]
[3732203,107024,"Totley Primary School",null,"62203",2203,null,"Recoupment Academy","Primary","Mainstream Academy","King Ecgbert",null,0,null,3732203,"Totley Primary School","Mainstream Academy","pri",0,null,3732203,"Totley Primary","Primary","Recoupment Academy",0]
[3732367,133623,"Valley Park Community School",null,"72367",2367,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732367,"Valley Park Community School","Maintained Primary","pri",0,null,3732367,"Valley Park","Primary",0,0]
[3732351,107094,"Walkley Primary School",null,"72351",2351,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732351,"Walkley Primary School","Maintained Primary","pri",0,null,3732351,"Walkley Primary School","Primary",0,0]
[3733432,131082,"Watercliffe Meadow Community Primary School",null,"73432",3432,null,0,"Primary","Maintained Primary","Parkwood",null,0,null,3733432,"Watercliffe Meadow Community Primary School","Maintained Primary","pri",0,null,3733432,"Watercliffe Meadow School","Primary",0,0]
[3732319,107064,"Waterthorpe Infant School",null,"72319",2319,null,0,"Primary","Maintained Primary","Westfield",null,0,null,3732319,"Waterthorpe Infant School","Maintained Primary","pri",0,null,3732319,"WATERTHORPE NURSERY  INFANT SCHOOL","Primary",0,0]
[3732352,107095,"Westways Primary School",null,"72352",2352,null,0,"Primary","Maintained Primary","King Edward",null,0,null,3732352,"Westways Primary School","Maintained Primary","pri",0,null,3732352,"Westways Primary School","Primary",0,0]
[3732311,107059,"Wharncliffe Side Primary School",null,"72311",2311,null,0,"Primary","Maintained Primary","Bradfield",null,0,null,3732311,"Wharncliffe Side Primary School","Maintained Primary","pri",0,null,3732311,"Wharncliffe Side Primary","Primary",0,0]
[3732040,106992,"Whiteways Primary School",null,"72040",2040,null,0,"Primary","Maintained Primary","Fir Vale",null,0,null,3732040,"Whiteways Primary School","Maintained Primary","pri",0,null,3732040,"Whiteways Primary School","Primary",0,0]
[3732027,107021,"Wincobank Nursery and Infant School",null,"62027",2027,2132,"Recoupment Academy","Primary","Mainstream Academy","Hinde House",null,2132,null,3732027,"Wincobank Nursery and Infant School","Mainstream Academy","pri",0,null,3732027,"Wincobank Nursery and Infant School","Primary","Recoupment Academy",0]
[3732361,107103,"Windmill Hill Primary School",null,"72361",2361,null,0,"Primary","Maintained Primary","Ecclesfield",null,0,null,3732361,"Windmill Hill Primary School","Maintained Primary","pri",0,null,3732361,"Windmill Hill Primary School","Primary",0,0]
[3732133,107022,"Wisewood Community Primary School",null,"72133",2133,null,0,"Primary","Maintained Primary","Forge Valley",null,0,null,3732133,"Wisewood Community Primary School","Maintained Primary","pri",0,null,3732133,"Wisewood Primary School","Primary",0,0]
[3732139,107023,"Woodhouse West Primary School",null,"72139",2139,null,0,"Primary","Maintained Primary","City",null,0,null,3732139,"Woodhouse West Primary School","Maintained Primary","pri",0,null,3732139,"Woodhouse West Primary School","Primary",0,0]
[3732324,107068,"Woodseats Primary School",null,"72324",2324,null,0,"Primary","Maintained Primary","Meadowhead",null,0,null,3732324,"Woodseats Primary School","Maintained Primary","pri",0,null,3732324,"Woodseats Primary School","Primary",0,0]
[3732327,107071,"Woodthorpe Primary School",null,"72327",2327,null,0,"Primary","Maintained Primary","City",null,0,null,3732327,"Woodthorpe Primary School","Maintained Primary","pri",0,null,3732327,"Woodthorpe Community Primary","Primary",0,0]
[3732321,107065,"Wybourn Community Primary and Nursery School",null,"72321",2321,null,0,"Primary","Maintained Primary","Park Academy",null,0,null,3732321,"Wybourn Community Primary and Nursery School","Maintained Primary","pri",0,null,3732321,"Wybourn Community Primary  School","Primary",0,0]
[3735401,138337,"All Saints' Catholic High School",null,"65401",5401,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3735401,"All Saints' Catholic High School","Mainstream Academy","sec",0,null,3735401,"All Saints Catholic High School","Secondary","Recoupment Academy",0]
[3734276,107146,"Birley Community College",null,"74276",4276,null,0,"Secondary","Maintained Secondary",0,null,0,null,3734276,"Birley Community College","Maintained Secondary","sec",0,null,3734276,"Birley Community College","Secondary",0,0]
[3734272,139101,"Bradfield School",null,"64272",4272,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734272,"Bradfield School","Mainstream Academy","sec",0,null,3734272,"Bradfield School","Secondary","Recoupment Academy",0]
[3734000,138414,"Chaucer School",null,"64000",4000,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734000,"Chaucer School","Mainstream Academy","sec",0,null,3734000,"Chaucer School","Secondary","Recoupment Academy",0]
[3734270,107142,"Ecclesfield School",null,"64270",4270,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734270,"Ecclesfield School","Mainstream Academy","sec",0,null,3734270,"Ecclesfield School","Secondary","Recoupment Academy",0]
[3734280,138925,"Fir Vale School",null,"64280",4280,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734280,"Fir Vale School","Mainstream Academy","sec",0,null,3734280,"Fir Vale School","Secondary","Recoupment Academy",0]
[3734003,139334,"Firth Park Academy",null,"64003",4003,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734003,"Firth Park Academy","Mainstream Academy","sec",0,null,3734003,"Firth Park Academy","Secondary","Recoupment Academy",0]
[3734007,135503,"Forge Valley Community School",null,"64007",4007,4605,"Recoupment Academy","Secondary","Mainstream Academy",0,null,4605,null,3734007,"Forge Valley Community School","Mainstream Academy","sec",0,null,3734007,"Forge Valley School","Secondary","Recoupment Academy",0]
[3734278,107148,"Handsworth Grange Community Sports College",null,"64278",4278,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734278,"Handsworth Grange Community Sports College","Mainstream Academy","sec",0,null,3734278,"Handsworth Grange Community Sports College","Secondary","Recoupment Academy",0]
[3734257,107139,"High Storrs School",null,"74257",4257,null,0,"Secondary","Maintained Secondary",0,null,0,null,3734257,"High Storrs School","Maintained Secondary","sec",0,null,3734257,"High Storrs School","Secondary",0,0]
[3734230,138841,"King Ecgbert School",null,"64230",4230,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734230,"King Ecgbert School","Mainstream Academy","sec",0,null,3734230,"King Ecgbert School","Secondary","Recoupment Academy",0]
[3734259,107140,"King Edward VII School",null,"74259",4259,null,0,"Secondary","Maintained Secondary",0,null,0,null,3734259,"King Edward VII School","Maintained Secondary","sec",0,null,3734259,"KING EDWARD VII","Secondary",0,0]
[3734279,138545,"Meadowhead School Academy Trust",null,"64279",4279,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734279,"Meadowhead School Academy Trust","Mainstream Academy","sec",0,null,3734279,"Meadowhead School Academy Trust","Secondary","Recoupment Academy",0]
[3734008,107141,"Newfield Secondary School",null,"64008",4008,4260,"Recoupment Academy","Secondary","Mainstream Academy",0,null,4260,null,3734008,"Newfield Secondary School","Mainstream Academy","sec",0,null,3734008,"Newfield","Secondary","Recoupment Academy",0]
[3735400,138361,"Notre Dame High School",null,"65400",5400,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3735400,"Notre Dame High School","Mainstream Academy","sec",0,null,3735400,"Notre Dame High School","Secondary","Recoupment Academy",0]
[3736907,135934,"Parkwood Academy",null,"66907",6907,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3736907,"Parkwood Academy","Mainstream Academy","sec",0,null,3736907,"Parkwood Academy","Secondary","Recoupment Academy",0]
[3736905,null,"Sheffield Park Academy",null,"66905",6905,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3736905,"Sheffield Park Academy","Mainstream Academy","sec",0,null,3736905,"Sheffield Park Academy","Secondary","Non Recoupment Academy",0]
[3736906,null,"Sheffield Springs Academy",null,"66906",6906,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3736906,"Sheffield Springs Academy","Mainstream Academy","sec",0,null,3736906,"Sheffield Springs Academy","Secondary","Non Recoupment Academy",0]
[3734229,139167,"Silverdale School",null,"64229",4229,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734229,"Silverdale School","Mainstream Academy","sec",0,null,3734229,"Silverdale School","Secondary","Recoupment Academy",0]
[3734271,107143,"Stocksbridge High School",null,"74271",4271,null,0,"Secondary","Maintained Secondary",0,null,0,null,3734271,"Stocksbridge High School","Maintained Secondary","sec",0,null,3734271,"Stocksbridge High","Secondary",0,0]
[3734234,138069,"Tapton School",null,"64234",4234,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734234,"Tapton School","Mainstream Academy","sec",0,null,3734234,"Tapton","Secondary","Recoupment Academy",0]
[3734006,107122,"The City School",null,"64006",4006,4002,"Recoupment Academy","Secondary","Mainstream Academy",0,null,4002,null,3734006,"The City School","Mainstream Academy","sec",0,null,3734006,"The City School","Secondary","Recoupment Academy",0]
[3734004,null,"UTC Sheffield",null,"64004",4004,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734004,"UTC Sheffield","Mainstream Academy","sec",0,null,3734004,"UTC Sheffield","Secondary","Non Recoupment Academy",0]
[3734252,107135,"Westfield School",null,"74252",4252,null,0,"Secondary","Maintained Secondary",0,null,0,null,3734252,"Westfield School","Maintained Secondary","sec",0,null,3734252,"Westfield School","Secondary",0,0]
[3734253,137400,"Yewlands Technology College",null,"64253",4253,null,"Recoupment Academy","Secondary","Mainstream Academy",0,null,0,null,3734253,"Yewlands Technology College","Mainstream Academy","sec",0,null,3734253,"Yewlands Academy","Secondary","Recoupment Academy",0]
[3734225,139856,"Hinde House 3-16 School",null,"64225",4225,null,"Recoupment Academy","Middle-deemed Secondary","Mainstream Academy",0,null,0,null,3734225,"Hinde House 3-16 School","Mainstream Academy","sec",0,null,3734225,"Hinde House School","All-through","Recoupment Academy",0]
[3737038,null,"Becton School",null,"77038",7038,null,0,"Special","General Hospital School",null,null,0,null,3737038,"Becton School","General Hospital School","sp",0]
[3737010,null,"Bents Green School",null,"77010",7010,null,0,"Special","Maintained Special",null,null,0,null,3737010,"Bents Green School","Maintained Special","sp",0]
[3737040,null,"Heritage Park Community School",null,"77040",7040,null,0,"Special","Maintained Special",null,null,0,null,3737040,"Heritage Park Community School","Maintained Special","sp",0]
[3737041,null,"Holgate Meadows Community Special School",null,"77041",7041,null,0,"Special","Maintained Special",null,null,0,null,3737041,"Holgate Meadows Community Special School","Maintained Special","sp",0]
[3737036,null,"Mossbrook School",null,"77036",7036,null,0,"Special","Maintained Special",null,null,0,null,3737036,"Mossbrook School","Maintained Special","sp",0]
[3737023,null,"Norfolk Park School",null,"77023",7023,null,0,"Special","Maintained Special",null,null,0,null,3737023,"Norfolk Park School","Maintained Special","sp",0]
[3737043,null,"Seven Hills School",null,"77043",7043,null,0,"Special","Maintained Special",null,null,0,null,3737043,"Seven Hills School","Maintained Special","sp",0]
[3737024,null,"Talbot Specialist School",null,"77024",7024,null,0,"Special","Maintained Special",null,null,0,null,3737024,"Talbot Specialist School","Maintained Special","sp",0]
[3737013,null,"The Rowan School",null,"77013",7013,null,0,"Special","Maintained Special",null,null,0,null,3737013,"The Rowan School","Maintained Special","sp",0]
[3737026,null,"Woolley Wood School",null,"77026",7026,null,0,"Special","Maintained Special",null,null,0,null,3737026,"Woolley Wood School","Maintained Special","sp",0]
[3731100,null,"Sheffield Inclusion Centre",null,"71100",1100,null,0,"Special","Pupil Referral Unit",null,null,0,null,3731100,"Sheffield Inclusion Centre","Pupil Referral Unit","sp",0]

{"sheet":"Hinde House","index":2,"n_rows":89,"n_cols":15,"rows_kept":89,"cut":false,"hidden":true,"merged":[[22,1,22,3],[67,3,67,4],[69,5,69,6],[71,5,71,6],[0,13,1,14],[5,5,5,6],[5,7,5,8],[13,5,13,6],[13,7,13,8],[21,1,21,3]]}
[null,"Maintained Secondary School Revenue Funding Analysis 2016-17",null,null,null,null,null,null,null,null,null,null,null,"Back to Main Menu"]
[]
[null,"Hinde House 3-16"]
[null,{"$error":"#N/A"}]
[null,null,null,null,null,4225,4225]
[null,"Pupil Numbers",null,null,null,"Funded FTEs",null,"Change"]
[null,null,null,null,null,"2015-16","2016-17","FTEs","%  "]
[null,"Nursery 2 YO (Estimated Hours converted to FTE)",null,null,null,{"$f":"G8","v":8.2048872180451138},{"$f":"IF(ISERROR(VLOOKUP($F$5,'[5]EY1516 Smr'!$F:$R,7,FALSE)/38/15/2),0,VLOOKUP($F$5,'[5]EY1516 Smr'!$F:$R,7,FALSE)/38/15/2)","v":8.2048872180451138}]
[null,"Nursery 3 & 4 YO (Estimated Hours converted to FTE)",null,null,null,{"$f":"G9","v":28.046428571428574},{"$f":"IF(ISERROR(VLOOKUP(F5,'[6]EY1516 Aut15'!$G:$S,7,FALSE)/38/15/2),0,VLOOKUP(F5,'[6]EY1516 Aut15'!$G:$S,7,FALSE)/38/15/2)","v":28.046428571428574},{"$f":"G9-F9","v":0},{"$f":"IF(ISERROR(G9/#REF!),0,G9/#REF!)*100","v":0}]
["Cash","Reception - Year 11 (excluding IR Pupils)",null,null,null,{"$f":"VLOOKUP($F$5,[7]MFG!$C:$G,3,FALSE)","v":1231},{"$f":"VLOOKUP($F$5,[7]MFG!$C:$G,4,FALSE)","v":1233},{"$f":"G10-F10","v":2},{"$f":"(H10/F10)*100","v":0.16246953696181965}]
[null,"Reception Uplift arrears (pupils arriving between Oct 13 & Jan 14)",null,null,null,{"$f":"VLOOKUP(F5,[7]Pupils!$D:$L,8,FALSE)","v":0},{"$f":"VLOOKUP($F$5,[7]Pupils!$D:$P,12,FALSE)","v":0},{"$f":"G11-F11","v":0},"n/a"]
[null,"IR Pupils removed",null,null,null,{"$f":"-VLOOKUP($G$5,[7]Pupils!$D:$P,7,FALSE)","v":0},{"$f":"-VLOOKUP($G$5,[7]Pupils!$D:$P,11,FALSE)","v":0},0,"n/a"]
["Advance","Total Pupil Numbers",null,null,null,{"$f":"SUM(F8:F12)","v":1267.2513157894737},{"$f":"SUM(G8:G12)","v":1269.2513157894737},{"$f":"G13-F13","v":2},{"$f":"(H13/F13)*100","v":0.15782189176533132}]
["Budget",null,null,null,null,"Budget",null,"Change"]
["Ref. No.","Budget Allocations","Unit ","Unit Value","£/pupil","2015-16","2016-17","£   ","%  "]
[]
[]
[null,"Basic £/pupil Entitlement","Primary",{"$f":"G10-D20-D19","v":399},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L18,FALSE)","v":4137423.5787213314},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L18,FALSE)","v":4181808.9408594724},{"$f":"G18-F18","v":44385.362138140947},{"$f":"IF(M18=TRUE,\"n/a\",IF(F18=0,\"n/a\",(H18/F18)*100))","v":{"$error":"#REF!"}},null,{"$f":"D18*E18","v":{"$error":"#REF!"}},4,{"$f":"SUM(K18:K20)-G18","v":{"$error":"#REF!"}}]
[null,null,"KS3",{"$f":"VLOOKUP($G$5,[7]AWPUs!$A:$F,4,FALSE)","v":508},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"D19*E19","v":{"$error":"#REF!"}}]
[null,null,"KS4",{"$f":"VLOOKUP($G$5,[7]AWPUs!$A:$F,5,FALSE)","v":326},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"D20*E20","v":{"$error":"#REF!"}}]
[]
[null,"Additional Delegation (included above)",null,null,{"$f":"VLOOKUP($F$5,'[7]Add Deleg'!$C:$H,5,FALSE)+VLOOKUP($G$5,'[7]Add Deleg'!$C:$H,5,FALSE)","v":195916.01999999996}]
[null,"Of which is de-delegated",null,null,{"$f":"-VLOOKUP($F$5,'[7]Add Deleg'!$C:$H,6,FALSE)-VLOOKUP($G$5,'[7]Add Deleg'!$C:$H,6,FALSE)","v":-85660.5}]
[]
[null,"Social Deprivation - Primary","FSM",{"$f":"[7]FSM!$G$188","v":157},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$I$187","v":213128.1300620127},{"$f":"'[7]with MFG'!$H$186","v":220805.70892304246},{"$f":"G25-F25","v":7677.5788610297604},{"$f":"IF(M25=TRUE,\"n/a\",IF(F25=0,\"n/a\",(H25/F25)*100))","v":3.6023301376481172},null,{"$f":"D25*E25","v":{"$error":"#REF!"}},5]
[null,"(IDACI - Income Deprivation Affecting","IDACI Band 1",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,15,FALSE)","v":38.999999999999986},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,"Children Index)","IDACI Band 2",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,16,FALSE)","v":6.9999999999999964},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 3",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,17,FALSE)","v":100.9999999999998},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 4",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,18,FALSE)","v":242.99999999999983},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 5",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,19,FALSE)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 6",{"$f":"VLOOKUP($F$5,'[7]IDACI '!$B$38:$W$206,20,FALSE)","v":0.99999999999999956},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"SUM(K25:K31)-G25","v":{"$error":"#REF!"}}]
[]
[null,"Social Deprivation - Secondary","FSM",{"$f":"[7]FSM!$G$189","v":241.99999999999997},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$I$188","v":509504.65082628379},{"$f":"'[7]with MFG'!$H$187","v":465733.34427349479},{"$f":"G33-F33","v":-43771.306552788999},{"$f":"IF(M33=TRUE,\"n/a\",IF(F33=0,\"n/a\",(H33/F33)*100))","v":-8.5909532880226589},null,{"$f":"D33*E33","v":{"$error":"#REF!"}},5]
[null,null,"IDACI Band 1",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,15,FALSE)","v":134.16086434573802},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 2",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,16,FALSE)","v":115.13805522208922},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 3",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,17,FALSE)","v":288.34573829531791},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 4",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,18,FALSE)","v":219.2629051620649},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 5",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,19,FALSE)","v":1.0012004801920762},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[null,null,"IDACI Band 6",{"$f":"VLOOKUP($G$5,'[7]IDACI '!$B$178:$W$204,20,FALSE)","v":7.0084033613445333},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"SUM(K33:K39)-G33","v":{"$error":"#REF!"}}]
[]
[null,"High Incidence SEN","Low Attain Pupils-Pri",{"$f":"[7]Attain!$O187","v":112.98732305861434},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$K$187","v":181878.12066364638},{"$f":"'[7]with MFG'!$J186","v":173850.50070989213},{"$f":"G41-F41","v":-8027.6199537542416},{"$f":"IF(M41=TRUE,\"n/a\",IF(F41=0,\"n/a\",(H41/F41)*100))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},7,{"$f":"K41-G41","v":{"$error":"#REF!"}}]
[null,null,"Low Attain Pupils-Sec",{"$f":"[7]Attain!$O188","v":352.71004243281482},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$K$188","v":554877.41035482183},{"$f":"'[7]with MFG'!$J187","v":578482.73613425787},{"$f":"G42-F42","v":23605.32577943604},{"$error":"#REF!"},null,{"$error":"#REF!"},7,{"$f":"K42-G42","v":{"$error":"#REF!"}}]
[]
[100281,"English as an Add. Language (EAL)","EAL Pupils 3 yrs-Pri",{"$f":"[7]EAL!$G188","v":88.014705882353084},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$L187","v":30542.653433819887},{"$f":"[7]EAL!$H188","v":29618.846719167694},{"$f":"G44-F44","v":-923.80671465219348},{"$error":"#REF!"},null,{"$error":"#REF!"},8,{"$error":"#REF!"}]
[null,null,"EAL Pupils 3 yrs-Sec",{"$f":"[7]EAL!$G189","v":133.31971153846135},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$L188","v":116568.33427712781},{"$f":"[7]EAL!$H189","v":108756.49842532238},{"$f":"G45-F45","v":-7811.8358518054301},{"$error":"#REF!"},null,{"$error":"#REF!"},8,{"$error":"#REF!"}]
[]
[null,"Mobility - Pupils Affected Above","Threshold >10% - Pri",{"$f":"[7]Mobility!$G187","v":19.10000000000014},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$J187","v":4320.4155780155088},{"$f":"[7]Mobility!$K187","v":5204.333335018292},{"$f":"G47-F47","v":883.91775700278322},{"$error":"#REF!"},null,{"$error":"#REF!"},6,{"$error":"#REF!"}]
[null,null,"Threshold >10% - Sec",{"$f":"[7]Mobility!$G188","v":16.599999999999905},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'[8]with MFG '!$J188","v":12389.612685401356},{"$f":"[7]Mobility!$K188","v":6169.7862606970148},{"$f":"G48-F48","v":-6219.8264247043417},{"$error":"#REF!"},null,{"$error":"#REF!"},6,{"$error":"#REF!"}]
[]
[null,"Lump Sum",null,null,null,{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L50,FALSE)","v":150000},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L50,FALSE)","v":150000},{"$f":"G50-F50","v":0},0,null,{"$f":"G50","v":150000},9,0]
[]
[null,"Split Sites",null,null,null,{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L52,FALSE)","v":107397.727785925},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L52,FALSE)","v":152710.39294200001},{"$f":"G52-F52","v":45312.665156075003},42.191456085920514,null,{"$f":"G52","v":152710.39294200001},10,0]
[]
[null,"Rates",null,null,null,{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L54,FALSE)","v":40496.9},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L54,FALSE)","v":41414.1},{"$f":"G54-F54","v":917.19999999999709},2.2648647180401391,null,41414.1,11,0]
[]
[null,"PFI",null,null,null,{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L56,FALSE)","v":557507.44734155887},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L56,FALSE)","v":548760.901311995},{"$f":"G56-F56","v":-8746.5460295638768},-1.5688662225538441,null,548760.901311995,12,0]
[]
[null,"Maximum £/pupil Gain Cap",null,"Capped at:",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L58,FALSE)","v":0},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L58,FALSE)","v":0},{"$f":"G58-F58","v":0},{"$f":"IF(M58=TRUE,\"n/a\",IF(F58=0,\"n/a\",(H58/F58)*100))","v":"n/a"},null,0,14,0]
[100101,"Minimum Funding Guarantee (MFG)",null,"Max Loss:",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(F$5,'[8]with MFG '!$E:$U,L59,FALSE)","v":255096.20004033556},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,L59,FALSE)","v":160651.17724003055},{"$f":"G59-F59","v":-94445.022800305014},{"$f":"IF(M59=TRUE,\"n/a\",IF(F59=0,\"n/a\",(H59/F59)*100))","v":-37.023296617264961},null,160651.17724003055,16,0]
[]
[null,"Budget Share (Schools Block) S251",null,null,null,{"$f":"SUM(F18:F59)","v":6871131.1817702809},{"$f":"SUM(G18:G59)","v":6823967.2671343926},{"$f":"SUM(H18:H59)","v":-47163.914635889567},{"$f":"IF(M61=TRUE,\"n/a\",IF(F61=0,\"n/a\",(H61/F61)*100))","v":-0.68640684318499989}]
[]
[100101,"3 & 4 Year olds - Early Years Funding - Early Years Block",null,null,null,{"$f":"G63","v":130449.54857142858},{"$f":"IF(ISERROR(VLOOKUP(F5,'[6]EY1516 Aut15'!$G:$S,13,FALSE)),0,VLOOKUP(F5,'[6]EY1516 Aut15'!$G:$S,13,FALSE))","v":130449.54857142858},{"$f":"G63-F63","v":0},{"$f":"IF(M63=TRUE,\"n/a\",IF(F63=0,\"n/a\",(H63/F63)*100))","v":0}]
[100101,"2 Year olds - Early Years Funding - Early Years Block",null,null,null,{"$f":"G64","v":45364.821428571428},{"$f":"IF(ISERROR(VLOOKUP($F$5,'[5]EY1516 Smr'!$F:$R,13,FALSE)),0,VLOOKUP($F$5,'[5]EY1516 Smr'!$F:$R,13,FALSE))","v":45364.821428571428},{"$f":"G64-F64","v":0},{"$f":"IF(M64=TRUE,\"n/a\",IF(F64=0,\"n/a\",(H64/F64)*100))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"TOTAL FUNDS DELEGATED BY THE LEA - I01",null,null,null,{"$f":"SUM(F61:F64)","v":7046945.551770281},{"$f":"SUM(G61:G64)","v":6999781.6371343927},{"$f":"SUM(H61:H64)","v":-47163.914635889567},{"$f":"IF(M66=TRUE,\"n/a\",IF(F66=0,\"n/a\",(H66/F66)*100))","v":-0.66928166663699273}]
[null,null,null,null,null,{"$f":"VLOOKUP(G5,'[8]with MFG '!$E:$U,17,FALSE)-F61","v":0},{"$f":"VLOOKUP($F$5,'[7]with MFG'!$D:$U,18,FALSE)-G61","v":0},{"$f":"G66-F66-H66","v":1.2660166248679161E-9}]
[null,null,null,"No. of FTE Funded Places"]
[null,null,null,"Sept 2014","Sept 2015"]
[100261,"Integrated Resource Funding - High Needs Block",null,null,null,"See separate sheet",null,"n/a","n/a"]
[]
[100263,"Low Incidence High Need Top Up Banded Funding - High Needs Block",null,null,null,"See separate sheet",null,"n/a","n/a"]
[]
[null,"SEN FUNDING - REVENUE - I03",null,null,null,{"$f":"SUM(F70:F72)","v":0},{"$f":"SUM(G70:G72)","v":0},{"$f":"G74-F74","v":0},{"$f":"IF(M74=TRUE,\"n/a\",IF(F74=0,\"n/a\",(H74/F74)*100))","v":"n/a"}]
[]
[null,"Pupil Premium ",null,null,null,{"$f":"VLOOKUP($G$5,'[7]with MFG'!$D:$AH,30,FALSE)","v":709555},{"$f":"VLOOKUP($G$5,'[7]with MFG'!$D:$AH,31,FALSE)","v":731995},{"$f":"G76-F76","v":22440},{"$f":"IF(M76=TRUE,\"n/a\",IF(F76=0,\"n/a\",(H76/F76)*100))","v":3.1625455391054955}]
[100333,"Pupil Premium (national grant) - IO5",null,null,null,{"$f":"SUM(F76)","v":709555},{"$f":"SUM(G76)","v":731995},{"$f":"G77-F77","v":22440},{"$f":"IF(M77=TRUE,\"n/a\",IF(F77=0,\"n/a\",(H77/F77)*100))","v":3.1625455391054955}]
[]
[null,"Total Funding (I01+I03+IO5)",null,null,null,{"$f":"F77+F74+F66","v":7756500.551770281},{"$f":"G77+G74+G66","v":7731776.6371343927},{"$f":"H77+H74+H66","v":-24723.914635889567},{"$f":"IF(M79=TRUE,\"n/a\",IF(F79=0,\"n/a\",(H79/F79)*100))","v":-0.31875089121532751}]
[]
[null,"Notional SEN Funding",null,null,null,{"$f":"(F18*4%)+(F33*50%)+(F25*50%)+F42+F41","v":1263568.8646114697},{"$f":"(G18*4%)+(G33*50%)+(G25*50%)+G42+G41","v":1262875.1210767976},{"$f":"G81-F81","v":-693.74353467207402},{"$f":"IF(M81=TRUE,\"n/a\",IF(F81=0,\"n/a\",(H81/F81)*100))","v":-5.4903500244554593E-2}]
[]
[null,"£ per pupil",null,null,null,{"$f":"F79/F13","v":6120.7279527961091},{"$f":"G79/G13","v":6091.6041929215817},{"$f":"G83-F83","v":-29.123759874527423},{"$f":"H83/F83*100","v":-0.47582183196400563}]
[null,"£ per pupil (excl Rates, PFI)",null,null,null,{"$f":"(F79-F54-F56)/F13","v":5648.8370658894237},{"$f":"(G79-G54-G56)/G13","v":5626.6253554209052},{"$f":"G84-F84","v":-22.211710468518504},{"$f":"H84/F84*100","v":-0.39320855265315058}]
[null,"£ per pupil (excl , rates, pfi, pup premium, high needs)",null,null,null,{"$f":"(F66-F54-F56)/F13","v":5088.9205038316759},{"$f":"(G66-G54-G56)/G13","v":5049.9113580478161},{"$f":"G85-F85","v":-39.009145783859822},{"$f":"H85/F85*100","v":-0.76655050426683002}]
[]
[null,"TOTAL FUNDS DELEGATED BY THE LEA ",null,null,null,{"$f":"F66","v":7046945.551770281},{"$f":"G66","v":6999781.6371343927},{"$f":"H66","v":-47163.914635889567},{"$f":"IF(M87=TRUE,\"n/a\",IF(F87=0,\"n/a\",(H87/F87)*100))","v":-0.66928166663699273}]
[null,"TOTAL FUNDS DE-DELEGATED",null,null,null,{"$f":"-VLOOKUP(G5,'[8]Add Deleg'!$C:$J,6,FALSE)-VLOOKUP(F5,'[8]Add Deleg'!$C:$J,6,FALSE)","v":-85652.160000000003},{"$f":"E23","v":-85660.5},{"$f":"G88-F88","v":-8.3399999999965075},{"$f":"IF(M88=TRUE,\"n/a\",IF(F88=0,\"n/a\",(H88/F88)*100))","v":9.737057419213371E-3}]
[null,"TOTAL FUNDS CASH ADVANCED BY THE LEA - I01",null,null,null,{"$f":"SUM(F87:F88)","v":6961293.3917702809},{"$f":"SUM(G87:G88)","v":6914121.1371343927},{"$f":"SUM(H87:H88)","v":-47172.254635889563},{"$f":"IF(M89=TRUE,\"n/a\",IF(F89=0,\"n/a\",(H89/F89)*100))","v":-0.67763635263034783}]