{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Introduction","Benchmarking","2023-24 Data"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,3,9,3],[13,3,15,3]]}
[]
[]
[null,{"$f":"Benchmarking!C1&\" Data\"","v":"2023-24 Data"},null,{"$f":"\"Kent LA Schools' Benchmarking Data \"&Benchmarking!C1","v":"Kent LA Schools' Benchmarking Data 2023-24"}]
[]
[null,null,null,"THIS BENCHMARKING SHEET IS FOR SPECIAL SCHOOLS ONLY"]
[]
[null,null,null,{"$f":"\"The Benchmarking spreadsheet shows the income and expenditure information for the \"&Benchmarking!C1&\" financial year at subjective account level i.e. CFR codes. It shows all revenue income and expenditure including standards funds. Capital income and expenditure is excluded.\"","v":"The Benchmarking spreadsheet shows the income and expenditure information for the 2023-24 financial year at subjective account level i.e. CFR codes. It shows all revenue income and expenditure including standards funds. Capital income and expenditure is excluded."}]
[]
[]
[]
[]
[null,null,null,"Enter your DFE number in the green shaded box, you can enter the last four digits or use the drop down box."]
[]
[null,null,null,"The pink drop down boxes allow you to select up to three Schools to benchmark against"]
[]
[]
[null,null,null,"If you DO NOT want to include Fund 50 figures, select \"Yes\" from the drop down box in C9"]
[]
[null,null,null,"The sheet is formatted to print on one page."]
[]
[null,null,null,"CFR = Consistent Financial Reporting"]

{"sheet":"Benchmarking","index":1,"n_rows":69,"n_cols":22,"rows_kept":69,"cut":false,"hidden":false,"merged":[[3,4,3,5],[2,8,2,11],[2,13,2,16],[2,18,2,21],[3,18,3,21],[3,13,3,16],[3,8,3,11],[4,1,6,5],[7,3,7,6],[6,8,6,11],[7,18,7,21],[5,9,5,11],[4,9,4,11],[7,13,7,16],[5,19,5,21],[7,8,7,11],[5,14,5,16],[4,14,4,16],[4,19,4,21],[6,13,6,16],[6,18,6,21]]}
[null,"Subjective Analysis of ","2023-24"," Income and Expenditure Compared to Group and Phase Averages"]
[]
[null,null,null,null,null,null,null,null,"Select a school to Benchmark against",null,null,null,null,"Select a school to Benchmark against",null,null,null,null,"Select a school to Benchmark against"]
[null,null,"Enter last 4 digits of your DfE No.",null,"Number of Places",null,{"$f":"IF(ISERROR(ROUND(VLOOKUP(D4,'2023-24 Data'!A3:G23,7,0),0)),\"\",ROUND(VLOOKUP(D4,'2023-24 Data'!A3:G23,7,0),0))","v":""}]
[null,{"$f":"B1&C1&D1","v":"Subjective Analysis of 2023-24 Income and Expenditure Compared to Group and Phase Averages"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUMIF(Schools,I4,dfenums)),\"\",SUMIF(Schools,I4,dfenums))","v":0},{"$f":"IF(ISERROR(ROUND(VLOOKUP(I6,'2023-24 Data'!$A$3:$G$23,7,0),0)),\"\",ROUND(VLOOKUP(I6,'2023-24 Data'!$A$3:$G$23,7,0),0))","v":""},null,null,null,{"$f":"IF(ISERROR(SUMIF(Schools,N4,dfenums)),\"\",SUMIF(Schools,N4,dfenums))","v":0},{"$f":"IF(ISERROR(ROUND(VLOOKUP(N6,'2023-24 Data'!$A$3:$G$23,7,0),0)),\"\",ROUND(VLOOKUP(N6,'2023-24 Data'!$A$3:$G$23,7,0),0))","v":""},null,null,null,{"$f":"IF(ISERROR(SUMIF(Schools,S4,dfenums)),\"\",SUMIF(Schools,S4,dfenums))","v":0},{"$f":"IF(ISERROR(ROUND(VLOOKUP(S6,'2023-24 Data'!$A$3:$G$23,7,0),0)),\"\",ROUND(VLOOKUP(S6,'2023-24 Data'!$A$3:$G$23,7,0),0))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I4=\"\",\"\",IF(D4=I6,\"This is your school\",\"\"))","v":""},null,null,null,null,{"$f":"IF(N4=\"\",\"\",IF(N6=D4,\"This is your school\",IF(I6=N6,\"you have already selected this school\",\"\")))","v":""},null,null,null,null,{"$f":"IF(S4=\"\",\"\",IF(S6=I6,\"This is your school\",IF(N6=S6,\"You have already selected this school\",\"\")))","v":""}]
[null,null,null,{"$f":"IF(ISERROR(VLOOKUP(D4,'2023-24 Data'!A3:B23,2,0)),\"\",VLOOKUP(D4,'2023-24 Data'!A3:B23,2,0))","v":""}]
[null,"Remove Fund 50","No","total\nExp. / Inc.","amount\nper place","amount per attending FTE","% of Exp",null,"total\nExp. / Inc.","amount\nper place","amount per attending FTE","% of Exp",null,"total\nExp. / Inc.","amount\nper place","amount per attending FTE","% of Exp",null,"total\nExp. / Inc.","amount\nper place","amount per attending FTE","% of Exp"]
[null,"(Total Revenue)",null,"£","£","£","%",null,"£","£","£","%",null,"£","£","£","%",null,"£","£","£","%"]
[]
[null,"EXPENDITURE"]
[null,"Teaching staff","E01",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(D13/$G$4),\"\",D13/$G$4)","v":""},{"$f":"IF(ISERROR(D13/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D13/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(D13/$D$45),\"\",D13/$D$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(I13/$J$6),\"\",I13/$J$6)","v":""},{"$f":"IF(ISERROR(I13/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I13/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I13/$I$45),\"\",I13/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(N13/$O$6),\"\",N13/$O$6)","v":""},{"$f":"IF(ISERROR(N13/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N13/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N13/$N$45),\"\",N13/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C13,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(S13/$T$6),\"\",S13/$T$6)","v":""},{"$f":"IF(ISERROR(S13/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S13/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S13/$S$45),\"\",S13/$S$45)","v":""}]
[null,"Supply teaching staff","E02",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(D14/$G$4),\"\",D14/$G$4)","v":""},{"$f":"IF(ISERROR(D14/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D14/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(I14/$J$6),\"\",I14/$J$6)","v":""},{"$f":"IF(ISERROR(I14/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I14/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(N14/$O$6),\"\",N14/$O$6)","v":""},{"$f":"IF(ISERROR(N14/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N14/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C14,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(S14/$T$6),\"\",S14/$T$6)","v":""},{"$f":"IF(ISERROR(S14/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S14/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Education support staff","E03",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D15/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D15/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I15/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I15/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N15/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N15/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C15,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S15/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S15/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Premises staff","E04",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D16/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D16/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I16/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I16/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N16/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N16/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C16,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S16/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S16/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Administrative and clerical staff","E05",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D17/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D17/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I17/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I17/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N17/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N17/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C17,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S17/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S17/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Catering staff","E06",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D18/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D18/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I18/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I18/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N18/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N18/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C18,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S18/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S18/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Cost of other staff","E07",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D19/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D19/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I19/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I19/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N19/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N19/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C19,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S19/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S19/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Indirect employee expenses","E08",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D20/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D20/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I20/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I20/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N20/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N20/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C20,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S20/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S20/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Development and training","E09",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D21/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D21/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I21/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I21/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N21/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N21/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C21,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S21/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S21/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Supply teacher insurance","E10",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D22/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D22/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I22/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I22/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N22/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N22/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C22,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S22/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S22/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Staff related insurance","E11",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D23/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D23/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I23/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I23/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N23/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N23/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C23,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S23/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S23/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Building maintenance and improvement","E12",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D24/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D24/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I24/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I24/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N24/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N24/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C24,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S24/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S24/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Grounds maintenance and improvement","E13",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D25/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D25/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I25/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I25/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N25/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N25/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C25,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S25/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S25/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Cleaning and caretaking","E14",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D26/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D26/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I26/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I26/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N26/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N26/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C26,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S26/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S26/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Water and sewerage","E15",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D27/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D27/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I27/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I27/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N27/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N27/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C27,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S27/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S27/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Energy","E16",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D28/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D28/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I28/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I28/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N28/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N28/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C28,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S28/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S28/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Rates","E17",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D29/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D29/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I29/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I29/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N29/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N29/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C29,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S29/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S29/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Other occupation costs","E18",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D30/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D30/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I30/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I30/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N30/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N30/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C30,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S30/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S30/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Learning resources (not ICT equipment)","E19",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D31/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D31/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I31/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I31/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N31/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N31/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C31,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S31/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S31/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"ICT learning resources","E20",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D32/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D32/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I32/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I32/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N32/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N32/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C32,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S32/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S32/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Exam fees","E21",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D33/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D33/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I33/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I33/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N33/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N33/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C33,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S33/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S33/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Administrative supplies","E22",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D34/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D34/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I34/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I34/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N34/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N34/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C34,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S34/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S34/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Other insurance premiums","E23",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D35/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D35/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I35/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I35/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N35/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N35/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C35,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S35/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S35/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Special facilities","E24",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D36/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D36/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I36/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I36/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N36/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N36/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C36,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S36/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S36/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Catering supplies","E25",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D37/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D37/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I37/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I37/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N37/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N37/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C37,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S37/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S37/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Agency supply teaching staff","E26",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D38/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D38/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I38/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I38/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N38/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N38/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C38,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S38/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S38/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Bought in professional services - curriculum","E27",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D39/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D39/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I39/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I39/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N39/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N39/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C39,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S39/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S39/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Bought in professional services other","E28",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D40/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D40/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I40/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I40/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N40/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N40/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C40,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S40/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S40/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Loan interest","E29",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D41/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D41/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I41/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I41/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N41/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N41/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C41,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S41/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S41/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Direct revenue financing (revenue contrib. to capital)","E30",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D42/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D42/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I42/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I42/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N42/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N42/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C42,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S42/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S42/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Community focussed extended school staff","E31",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D43/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D43/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I43/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I43/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N43/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N43/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C43,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S43/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S43/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Community focussed extended school costs","E32",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D44/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D44/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I44/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I44/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N44/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N44/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C44,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S44/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S44/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Total Expenditure  ",null,{"$f":"SUM(D13:D44)","v":0},{"$f":"SUM(E13:E44)","v":0},{"$f":"SUM(F13:F44)","v":0},{"$f":"SUM(G13:G44)","v":0},null,{"$f":"SUM(I13:I44)","v":0},{"$f":"SUM(J13:J44)","v":0},{"$f":"SUM(K13:K44)","v":0},{"$f":"SUM(L13:L44)","v":0},null,{"$f":"SUM(N13:N44)","v":0},{"$f":"SUM(O13:O44)","v":0},{"$f":"SUM(P13:P44)","v":0},{"$f":"SUM(Q13:Q44)","v":0},null,{"$f":"SUM(S13:S44)","v":0},{"$f":"SUM(T13:T44)","v":0},{"$f":"SUM(U13:U44)","v":0},{"$f":"SUM(V13:V44)","v":0}]
[]
[null,"INCOME"]
[null,"Funds delegated by the LEA","I01",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(D48/$G$4),\"\",D48/$G$4)","v":""},{"$f":"IF(ISERROR(D48/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D48/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(D48/$D$45),\"\",D48/$D$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(I48/$J$6),\"\",I48/$J$6)","v":""},{"$f":"IF(ISERROR(I48/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I48/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I48/$I$45),\"\",I48/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(N48/$O$6),\"\",N48/$O$6)","v":""},{"$f":"IF(ISERROR(N48/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N48/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N48/$N$45),\"\",N48/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C48,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(S48/$T$6),\"\",S48/$T$6)","v":""},{"$f":"IF(ISERROR(S48/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S48/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S48/$S$45),\"\",S48/$S$45)","v":""}]
[null,"Funding for sixth form students","I02",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D49/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D49/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(D49/$D$45),\"\",D49/$D$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I49/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I49/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I49/$I$45),\"\",I49/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N49/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N49/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N49/$N$45),\"\",N49/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C49,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S49/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S49/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S49/$S$45),\"\",S49/$S$45)","v":""}]
[null,"Element 3","I03",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D50/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D50/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I50/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I50/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N50/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N50/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C50,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S50/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S50/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Funding for minority ethnic pupils","I04",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D51/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D51/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I51/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I51/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N51/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N51/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C51,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S51/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S51/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Pupil Premium","I05",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D52/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D52/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I52/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I52/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N52/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N52/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C52,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S52/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S52/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Other government grants","I06",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D53/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D53/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I53/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I53/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N53/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N53/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C53,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S53/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S53/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Other grants and payments","I07",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D54/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D54/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I54/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I54/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N54/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N54/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C54,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S54/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S54/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Income from facilities and services","I08",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(D55/$G$4),\"\",D55/$G$4)","v":""},{"$f":"IF(ISERROR(D55/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D55/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(I55/$J$6),\"\",I55/$J$6)","v":""},{"$f":"IF(ISERROR(I55/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I55/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I55/$I$45),\"\",I55/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(N55/$O$6),\"\",N55/$O$6)","v":""},{"$f":"IF(ISERROR(N55/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N55/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N55/$N$45),\"\",N55/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C55,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},{"$f":"IF(ISERROR(S55/$T$6),\"\",S55/$T$6)","v":""},{"$f":"IF(ISERROR(S55/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S55/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S55/$S$45),\"\",S55/$S$45)","v":""}]
[null,"Income from facilities and services","I08b",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D56/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D56/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I56/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I56/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N56/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N56/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C56,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S56/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S56/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Income from catering","I09",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D57/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D57/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I57/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I57/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N57/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N57/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C57,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S57/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S57/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Receipts from supply teachers insurance claims","I10",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D58/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D58/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I58/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I58/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N58/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N58/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C58,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S58/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S58/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Receipts from other insurance claims","I11",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D59/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D59/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I59/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I59/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N59/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N59/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C59,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S59/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S59/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Income from contributions to visits etc.","I12",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D60/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D60/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I60/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I60/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N60/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N60/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C60,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S60/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S60/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Donations and/or voluntary funds","I13",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D61/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D61/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I61/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I61/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N61/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N61/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C61,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S61/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S61/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Pupil focussed extended school funding &/or grants","I15",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D62/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D62/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I62/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I62/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N62/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N62/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C62,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S62/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S62/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Community focussed extended school funding &/or grants","I16",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D63/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D63/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I63/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I63/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N63/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N63/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C63,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S63/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S63/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Community focussed extended school facilities income","I17",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D64/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D64/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I64/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I64/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N64/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N64/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C64,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S64/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S64/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Additional Grant for Schools","I18",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($D$4,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(D65/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D65/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($I$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(I65/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I65/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($N$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(N65/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N65/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BG$23,MATCH($S$6,dfenums,0),MATCH(C65,'2023-24 Data'!$B$2:$BG$2,0)))","v":""},"",{"$f":"IF(ISERROR(S65/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S65/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Covid-19 furloughed Staff","I18A",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(D66/$G$4),\"\",D66/$G$4)","v":""},{"$f":"IF(ISERROR(D66/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D66/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(D66/$D$45),\"\",D66/$D$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(I66/$J$6),\"\",I66/$J$6)","v":""},{"$f":"IF(ISERROR(I66/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I66/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I66/$I$45),\"\",I66/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(N66/$O$6),\"\",N66/$O$6)","v":""},{"$f":"IF(ISERROR(N66/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N66/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N66/$N$45),\"\",N66/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C66,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(S66/$T$6),\"\",S66/$T$6)","v":""},{"$f":"IF(ISERROR(S66/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S66/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S66/$S$45),\"\",S66/$S$45)","v":""}]
[null,"Covid-19 any other Covid-19 related grant","I18B",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(D67/$G$4),\"\",D67/$G$4)","v":""},{"$f":"IF(ISERROR(D67/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D67/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(D67/$D$45),\"\",D67/$D$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(I67/$J$6),\"\",I67/$J$6)","v":""},{"$f":"IF(ISERROR(I67/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I67/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(I67/$I$45),\"\",I67/$I$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(N67/$O$6),\"\",N67/$O$6)","v":""},{"$f":"IF(ISERROR(N67/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N67/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(N67/$N$45),\"\",N67/$N$45)","v":""},null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C67,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},{"$f":"IF(ISERROR(S67/$T$6),\"\",S67/$T$6)","v":""},{"$f":"IF(ISERROR(S67/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S67/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},{"$f":"IF(ISERROR(S67/$S$45),\"\",S67/$S$45)","v":""}]
[null,"Covid-19 £1bn package","I18C",{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($D$4,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},"",{"$f":"IF(ISERROR(D68/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",D68/VLOOKUP($D$4,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($I$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},"",{"$f":"IF(ISERROR(I68/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",I68/VLOOKUP($I$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($N$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},"",{"$f":"IF(ISERROR(N68/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",N68/VLOOKUP($N$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},"",null,{"$f":"IF(ISERROR(INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0))),\"\",INDEX('2023-24 Data'!$B$3:$BJ$23,MATCH($S$6,dfenums,0),MATCH(C68,'2023-24 Data'!$B$2:$BJ$2,0)))","v":""},"",{"$f":"IF(ISERROR(S68/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0)),\"\",S68/VLOOKUP($S$6,'2023-24 Data'!$A$3:$H$23,8,0))","v":""},""]
[null,"Total Income (excluding reserves)",null,{"$f":"SUM(D48:D68)","v":0},{"$f":"SUM(E48:E68)","v":0},{"$f":"SUM(F48:F68)","v":0},{"$f":"SUM(G48:G68)","v":0},null,{"$f":"SUM(I48:I68)","v":0},{"$f":"SUM(J48:J68)","v":0},{"$f":"SUM(K48:K68)","v":0},{"$f":"SUM(L48:L68)","v":0},null,{"$f":"SUM(N48:N68)","v":0},{"$f":"SUM(O48:O68)","v":0},{"$f":"SUM(P48:P68)","v":0},{"$f":"SUM(Q48:Q68)","v":0},null,{"$f":"SUM(S48:S68)","v":0},{"$f":"SUM(T48:T68)","v":0},{"$f":"SUM(U48:U68)","v":0},{"$f":"SUM(V48:V68)","v":0}]

{"sheet":"2023-24 Data","index":2,"n_rows":73,"n_cols":62,"rows_kept":73,"cut":false,"hidden":true,"merged":[[0,6,0,7],[28,5,48,6],[51,5,71,6]]}
[null,null,"KCC Finance & Procurement","KCC Finance & Procurement","KCC Finance & Procurement","KCC Finance & Procurement","Self generating",null,"Self generating from below"]
["DfE","School","Nursery Places","Nursery Attendance","School Places","School Attendance","Total Places","Total Attendance","E01","E02","E03","E04","E05","E06","E07","E08","E09","E10","E11","E12","E13","E14","E15","E16","E17","E18","E19","E20","E21","E22","E23","E24","E25","E26","E27","E28","E28B","E29","E30","E31","E32","I01","I02","I03","I04","I05","I06","I07","I08","I08b","I09","I10","I11","I12","I13","I15","I16","I17","I18","I18A","I18B","I18C"]
[7002,"Broomhill Bank School",348,0,339.66666666666663,370.5,{"$f":"C3+E3","v":687.66666666666663},{"$f":"D3+F3","v":370.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",I29-I52,I29)","v":3901835.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J29-J52,J29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K29-K52,K29)","v":2436117.08},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L29-L52,L29)","v":215343.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M29-M52,M29)","v":736356.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N29-N52,N29)","v":112376.01000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O29-O52,O29)","v":357470.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P29-P52,P29)","v":49451.82},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q29-Q52,Q29)","v":10965.42},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R29-R52,R29)","v":704.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S29-S52,S29)","v":23013.72},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T29-T52,T29)","v":172389.95},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U29-U52,U29)","v":60873.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V29-V52,V29)","v":131898.46},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W29-W52,W29)","v":19684.600000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X29-X52,X29)","v":225245.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y29-Y52,Y29)","v":2080.4499999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z29-Z52,Z29)","v":36854.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA29-AA52,AA29)","v":391182.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB29-AB52,AB29)","v":194786.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC29-AC52,AC29)","v":26700.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD29-AD52,AD29)","v":60321.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE29-AE52,AE29)","v":15661.380000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF29-AF52,AF29)","v":22246.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG29-AG52,AG29)","v":207002.23999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH29-AH52,AH29)","v":99943.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI29-AI52,AI29)","v":378193.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ29-AJ52,AJ29)","v":144228.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK29-AK52,AK29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL29-AL52,AL29)","v":48801.8},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM29-AM52,AM29)","v":128046.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN29-AN52,AN29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO29-AO52,AO29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP29-AP52,AP29)","v":-3099772.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ29-AQ52,AQ29)","v":-1102442.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR29-AR52,AR29)","v":-4815958.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS29-AS52,AS29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT29-AT52,AT29)","v":-113347.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU29-AU52,AU29)","v":-331964.43},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV29-AV52,AV29)","v":-509058.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW29-AW52,AW29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX29-AX52,AX29)","v":-23104.959999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY29-AY52,AY29)","v":-21101.200000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ29-AZ52,AZ29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA29-BA52,BA29)","v":-12378.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB29-BB52,BB29)","v":-1653},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC29-BC52,BC29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD29-BD52,BD29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE29-BE52,BE29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF29-BF52,BF29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG29-BG52,BG29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH29-BH52,BH29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI29-BI52,BI29)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ29-BJ52,BJ29)","v":-158655.69}]
[7021,"Valence School",123,0,110,123.16666666666667,{"$f":"C4+E4","v":233},{"$f":"D4+F4","v":123.16666666666667},{"$f":"IF(Benchmarking!$C$9=\"Yes\",I30-I53,I30)","v":2013536.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J30-J53,J30)","v":5292.7300000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K30-K53,K30)","v":3384039.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L30-L53,L30)","v":387067.60000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M30-M53,M30)","v":537474.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N30-N53,N30)","v":88336.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O30-O53,O30)","v":678733.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P30-P53,P30)","v":69354.73},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q30-Q53,Q30)","v":28911.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R30-R53,R30)","v":220},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S30-S53,S30)","v":7790.76},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T30-T53,T30)","v":60029.53},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U30-U53,U30)","v":10770.050000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V30-V53,V30)","v":32447.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W30-W53,W30)","v":18180.37},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X30-X53,X30)","v":350862.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y30-Y53,Y30)","v":1743.42},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z30-Z53,Z30)","v":52202.090000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA30-AA53,AA30)","v":47370.11},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB30-AB53,AB30)","v":87187.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC30-AC53,AC30)","v":5872.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD30-AD53,AD30)","v":201568.44},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE30-AE53,AE30)","v":6667.9000000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF30-AF53,AF30)","v":12623.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG30-AG53,AG30)","v":102778},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH30-AH53,AH30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI30-AI53,AI30)","v":497190.37},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ30-AJ53,AJ30)","v":83839.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK30-AK53,AK30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL30-AL53,AL30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM30-AM53,AM30)","v":1421.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN30-AN53,AN30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO30-AO53,AO30)","v":49434.04},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP30-AP53,AP30)","v":-1073760.1100000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ30-AQ53,AQ30)","v":-304655.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR30-AR53,AR30)","v":-4853694.3100000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS30-AS53,AS30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT30-AT53,AT30)","v":-30910},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU30-AU53,AU30)","v":-267703.67999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV30-AV53,AV30)","v":-1301867.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW30-AW53,AW30)","v":-9741.7000000000007},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX30-AX53,AX30)","v":-317537.95},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY30-AY53,AY30)","v":-19177.66},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ30-AZ53,AZ30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA30-BA53,BA30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB30-BB53,BB30)","v":-93.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC30-BC53,BC30)","v":-14520.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD30-BD53,BD30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE30-BE53,BE30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF30-BF53,BF30)","v":-50000},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG30-BG53,BG30)","v":-18801},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH30-BH53,BH30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI30-BI53,BI30)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ30-BJ53,BJ30)","v":-31296.79}]
[7032,"Bower Grove School",240,0,225,238.75,465,238.75,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I31-I54,I31)","v":2226362.7799999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J31-J54,J31)","v":21854},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K31-K54,K31)","v":2045441.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L31-L54,L31)","v":84844.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M31-M54,M31)","v":287671.16000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N31-N54,N31)","v":51681.47},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O31-O54,O31)","v":494.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P31-P54,P31)","v":29820.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q31-Q54,Q31)","v":26156.34},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R31-R54,R31)","v":450},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S31-S54,S31)","v":20884.439999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T31-T54,T31)","v":103651.76000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U31-U54,U31)","v":25912.760000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V31-V54,V31)","v":84037.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W31-W54,W31)","v":24114.29},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X31-X54,X31)","v":84934.05},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y31-Y54,Y31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z31-Z54,Z31)","v":81511.47},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA31-AA54,AA31)","v":100975.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB31-AB54,AB31)","v":109913.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC31-AC54,AC31)","v":9235.67},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD31-AD54,AD31)","v":56418.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE31-AE54,AE31)","v":10165.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF31-AF54,AF31)","v":51252.520000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG31-AG54,AG31)","v":56993.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH31-AH54,AH31)","v":850},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI31-AI54,AI31)","v":192778.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ31-AJ54,AJ31)","v":34297.090000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK31-AK54,AK31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL31-AL54,AL31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM31-AM54,AM31)","v":65891.199999999997},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN31-AN54,AN31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO31-AO54,AO31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP31-AP54,AP31)","v":-2613274.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ31-AQ54,AQ31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR31-AR54,AR31)","v":-2277313.85},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS31-AS54,AS31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT31-AT54,AT31)","v":-230522},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU31-AU54,AU31)","v":-64650.270000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV31-AV54,AV31)","v":-12365.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW31-AW54,AW31)","v":-9255.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX31-AX54,AX31)","v":-275948.22000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY31-AY54,AY31)","v":-12689.050000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ31-AZ54,AZ31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA31-BA54,BA31)","v":-13525.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB31-BB54,BB31)","v":-20839.400000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC31-BC54,BC31)","v":-55589.380000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD31-BD54,BD31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE31-BE54,BE31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF31-BF54,BF31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG31-BG54,BG31)","v":-17554},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH31-BH54,BH31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI31-BI54,BI31)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ31-BJ54,BJ31)","v":-147153.17000000001}]
[7033,"St Anthony's School",103,0,108.66666666666666,105.08333333333333,211.66666666666666,105.08333333333333,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I32-I55,I32)","v":1330176.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J32-J55,J32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K32-K55,K32)","v":641460.05000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L32-L55,L32)","v":39194.639999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M32-M55,M32)","v":197966.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N32-N55,N32)","v":43362.85},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O32-O55,O32)","v":48993.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P32-P55,P32)","v":915.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q32-Q55,Q32)","v":8330.0499999999993},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R32-R55,R32)","v":215.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S32-S55,S32)","v":9741},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T32-T55,T32)","v":51816.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U32-U55,U32)","v":5377.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V32-V55,V32)","v":53120.81},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W32-W55,W32)","v":4604.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X32-X55,X32)","v":47556.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y32-Y55,Y32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z32-Z55,Z32)","v":9056.24},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA32-AA55,AA32)","v":78597.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB32-AB55,AB32)","v":33475.090000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC32-AC55,AC32)","v":5381.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD32-AD55,AD32)","v":6122.96},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE32-AE55,AE32)","v":5500.74},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF32-AF55,AF32)","v":12376.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG32-AG55,AG32)","v":35428.160000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH32-AH55,AH32)","v":67563.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI32-AI55,AI32)","v":122327.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ32-AJ55,AJ32)","v":30708.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK32-AK55,AK32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL32-AL55,AL32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM32-AM55,AM32)","v":215200.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN32-AN55,AN32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO32-AO55,AO32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP32-AP55,AP32)","v":-1197176.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ32-AQ55,AQ32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR32-AR55,AR32)","v":-1279644.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS32-AS55,AS32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT32-AT55,AT32)","v":-107716.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU32-AU55,AU32)","v":-28192.420000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV32-AV55,AV32)","v":-99653.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW32-AW55,AW32)","v":-12425},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX32-AX55,AX32)","v":-1768.29},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY32-AY55,AY32)","v":-4681.5600000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ32-AZ55,AZ32)","v":-8079.2},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA32-BA55,BA32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB32-BB55,BB32)","v":-777.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC32-BC55,BC32)","v":-2597.4299999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD32-BD55,BD32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE32-BE55,BE32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF32-BF55,BF32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG32-BG55,BG32)","v":-16343},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH32-BH55,BH32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI32-BI55,BI32)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ32-BJ55,BJ32)","v":-68923}]
[7039,"The Ifield School",274,0,262,271,536,271,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I33-I56,I33)","v":2913504.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J33-J56,J33)","v":16570.099999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K33-K56,K33)","v":2542734.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L33-L56,L33)","v":175074.57},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M33-M56,M33)","v":409311.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N33-N56,N33)","v":66946.2},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O33-O56,O33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P33-P56,P33)","v":22819.439999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q33-Q56,Q33)","v":37763.31},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R33-R56,R33)","v":527.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S33-S56,S33)","v":18766.080000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T33-T56,T33)","v":110167.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U33-U56,U33)","v":5601.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V33-V56,V33)","v":14558.85},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W33-W56,W33)","v":18341.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X33-X56,X33)","v":120204.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y33-Y56,Y33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z33-Z56,Z33)","v":168988.04},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA33-AA56,AA33)","v":139617.42000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB33-AB56,AB33)","v":51850.53},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC33-AC56,AC33)","v":3128.46},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD33-AD56,AD33)","v":30739.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE33-AE56,AE33)","v":14924.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF33-AF56,AF33)","v":72040.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG33-AG56,AG33)","v":82120.759999999995},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH33-AH56,AH33)","v":46559.57},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI33-AI56,AI33)","v":507003.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ33-AJ56,AJ33)","v":50113.11},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK33-AK56,AK33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL33-AL56,AL33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM33-AM56,AM33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN33-AN56,AN33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO33-AO56,AO33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP33-AP56,AP33)","v":-2723156.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ33-AQ56,AQ33)","v":-402355.34},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR33-AR56,AR33)","v":-2425267.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS33-AS56,AS33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT33-AT56,AT33)","v":-119210},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU33-AU56,AU33)","v":-382792.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV33-AV56,AV33)","v":-192788.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW33-AW56,AW33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX33-AX56,AX33)","v":-1123313.1499999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY33-AY56,AY33)","v":-20691.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ33-AZ56,AZ33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA33-BA56,BA33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB33-BB56,BB33)","v":-20071.830000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC33-BC56,BC33)","v":-21533.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD33-BD56,BD33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE33-BE56,BE33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF33-BF56,BF33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG33-BG56,BG33)","v":-31483},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH33-BH56,BH33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI33-BI56,BI33)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ33-BJ56,BJ33)","v":-79872.66}]
[7040,"The Foreland School",277,0,241.33333333333334,255.83333333333334,518.33333333333337,255.83333333333334,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I34-I57,I34)","v":2377973.8199999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J34-J57,J34)","v":5391.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K34-K57,K34)","v":2851717.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L34-L57,L34)","v":72140.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M34-M57,M34)","v":306566.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N34-N57,N34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O34-O57,O34)","v":107429.89},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P34-P57,P34)","v":34180.53},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q34-Q57,Q34)","v":26749.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R34-R57,R34)","v":484.67},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S34-S57,S34)","v":19639.2},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T34-T57,T34)","v":59586.82},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U34-U57,U34)","v":29089.58},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V34-V57,V34)","v":107327.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W34-W57,W34)","v":16060.56},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X34-X57,X34)","v":125439.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y34-Y57,Y34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z34-Z57,Z34)","v":167361.64000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA34-AA57,AA34)","v":148728.14000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB34-AB57,AB34)","v":68960.259999999995},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC34-AC57,AC34)","v":3299.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD34-AD57,AD34)","v":45300.270000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE34-AE57,AE34)","v":10123.120000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF34-AF57,AF34)","v":52761.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG34-AG57,AG34)","v":77185.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH34-AH57,AH34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI34-AI57,AI34)","v":20737.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ34-AJ57,AJ34)","v":27035.920000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK34-AK57,AK34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL34-AL57,AL34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM34-AM57,AM34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN34-AN57,AN34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO34-AO57,AO34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP34-AP57,AP34)","v":-2709726.2199999997},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ34-AQ57,AQ34)","v":-316772.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR34-AR57,AR34)","v":-2601124.85},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS34-AS57,AS34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT34-AT57,AT34)","v":-133800},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU34-AU57,AU34)","v":-66969.740000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV34-AV57,AV34)","v":-418614.91000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW34-AW57,AW34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX34-AX57,AX34)","v":-95935.31},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY34-AY57,AY34)","v":-12069},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ34-AZ57,AZ34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA34-BA57,BA34)","v":-25046.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB34-BB57,BB34)","v":-286},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC34-BC57,BC34)","v":-63222.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD34-BD57,BD34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE34-BE57,BE34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF34-BF57,BF34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG34-BG57,BG34)","v":-30280},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH34-BH57,BH34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI34-BI57,BI34)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ34-BJ57,BJ34)","v":-75291.89}]
[7041,"Goldwyn Community Special School",193,0,191.66666666666666,199.66666666666666,384.66666666666663,199.66666666666666,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I35-I58,I35)","v":2748533.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J35-J58,J35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K35-K58,K35)","v":1102026.6100000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L35-L58,L35)","v":223406.38},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M35-M58,M35)","v":393651.29000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N35-N58,N35)","v":32116.2},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O35-O58,O35)","v":256880.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P35-P58,P35)","v":50842.81},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q35-Q58,Q35)","v":12176.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R35-R58,R35)","v":388.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S35-S58,S35)","v":16516.8},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T35-T58,T35)","v":27603.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U35-U58,U35)","v":4247.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V35-V58,V35)","v":62236.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W35-W58,W35)","v":6413.72},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X35-X58,X35)","v":102346.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y35-Y58,Y35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z35-Z58,Z35)","v":92826.930000000008},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA35-AA58,AA35)","v":48641.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB35-AB58,AB35)","v":47999.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC35-AC58,AC35)","v":28338.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD35-AD58,AD35)","v":46770.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE35-AE58,AE35)","v":14632.51},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF35-AF58,AF35)","v":966607.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG35-AG58,AG35)","v":31578.400000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH35-AH58,AH35)","v":61237.64},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI35-AI58,AI35)","v":161480.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ35-AJ58,AJ35)","v":72198.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK35-AK58,AK35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL35-AL58,AL35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM35-AM58,AM35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN35-AN58,AN35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO35-AO58,AO35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP35-AP58,AP35)","v":-1888520.6800000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ35-AQ58,AQ35)","v":-387423.47000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR35-AR58,AR35)","v":-2183980.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS35-AS58,AS35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT35-AT58,AT35)","v":-116848},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU35-AU58,AU35)","v":-352595.24},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV35-AV58,AV35)","v":-212200},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW35-AW58,AW35)","v":-3000},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX35-AX58,AX35)","v":-1411677.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY35-AY58,AY35)","v":-4712.4000000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ35-AZ58,AZ35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA35-BA58,BA35)","v":-15115.27},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB35-BB58,BB35)","v":-1428},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC35-BC58,BC35)","v":-303.2},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD35-BD58,BD35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE35-BE58,BE35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF35-BF58,BF35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG35-BG58,BG35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH35-BH58,BH35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI35-BI58,BI35)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ35-BJ58,BJ35)","v":-79123.44}]
[7043,"The Beacon, Folkestone",419,0,423,414.66666666666669,842,414.66666666666669,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I36-I59,I36)","v":4012307.43},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J36-J59,J36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K36-K59,K36)","v":3761028.4699999997},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L36-L59,L36)","v":438561.98},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M36-M59,M36)","v":509083.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N36-N59,N36)","v":116441.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O36-O59,O36)","v":225009.61000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P36-P59,P36)","v":53183.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q36-Q59,Q36)","v":131764.97},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R36-R59,R36)","v":820.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S36-S59,S36)","v":34039.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T36-T59,T36)","v":78375.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U36-U59,U36)","v":17443.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V36-V59,V36)","v":16971.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W36-W59,W36)","v":11469.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X36-X59,X36)","v":228626.59},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y36-Y59,Y36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z36-Z59,Z36)","v":59641.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA36-AA59,AA36)","v":176587.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB36-AB59,AB36)","v":26406.920000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC36-AC59,AC36)","v":19025.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD36-AD59,AD36)","v":97821.56},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE36-AE59,AE36)","v":13895.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF36-AF59,AF36)","v":50558.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG36-AG59,AG36)","v":163985.11000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH36-AH59,AH36)","v":6096},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI36-AI59,AI36)","v":138808.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ36-AJ59,AJ36)","v":83490.98},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK36-AK59,AK36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL36-AL59,AL36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM36-AM59,AM36)","v":20000},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN36-AN59,AN36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO36-AO59,AO36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP36-AP59,AP36)","v":-3720094.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ36-AQ59,AQ36)","v":-1125263.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR36-AR59,AR36)","v":-3695398.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS36-AS59,AS36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT36-AT59,AT36)","v":-235587},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU36-AU59,AU36)","v":-434605.35000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV36-AV59,AV36)","v":-217878.44},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW36-AW59,AW36)","v":-13527.26},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX36-AX59,AX36)","v":-919945.45000000007},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY36-AY59,AY36)","v":-20562.420000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ36-AZ59,AZ36)","v":-8696.1200000000008},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA36-BA59,BA36)","v":-1292.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB36-BB59,BB36)","v":-31518.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC36-BC59,BC36)","v":-11252.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD36-BD59,BD36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE36-BE59,BE36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF36-BF59,BF36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG36-BG59,BG36)","v":-33153},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH36-BH59,BH36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI36-BI59,BI36)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ36-BJ59,BJ36)","v":-155421.4}]
[7044,"Rowhill School",164,0,132,159.58333333333334,296,159.58333333333334,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I37-I60,I37)","v":2407263.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J37-J60,J37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K37-K60,K37)","v":750555.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L37-L60,L37)","v":34547.040000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M37-M60,M37)","v":317377.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N37-N60,N37)","v":47254.66},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O37-O60,O37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P37-P60,P37)","v":23647.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q37-Q60,Q37)","v":10807.300000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R37-R60,R37)","v":264},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S37-S60,S37)","v":13400.52},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T37-T60,T37)","v":41001.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U37-U60,U37)","v":11824.59},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V37-V60,V37)","v":51494.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W37-W60,W37)","v":15208.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X37-X60,X37)","v":81785.56},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y37-Y60,Y37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z37-Z60,Z37)","v":10295.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA37-AA60,AA37)","v":82446.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB37-AB60,AB37)","v":31477.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC37-AC60,AC37)","v":15307.03},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD37-AD60,AD37)","v":32876.47},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE37-AE60,AE37)","v":6350.88},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF37-AF60,AF37)","v":199193.73},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG37-AG60,AG37)","v":15182.300000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH37-AH60,AH37)","v":33755.279999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI37-AI60,AI37)","v":517648.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ37-AJ60,AJ37)","v":132222.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK37-AK60,AK37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL37-AL60,AL37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM37-AM60,AM37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN37-AN60,AN37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO37-AO60,AO37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP37-AP60,AP37)","v":-1783188.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ37-AQ60,AQ37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR37-AR60,AR37)","v":-1863812.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS37-AS60,AS37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT37-AT60,AT37)","v":-143480},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU37-AU60,AU37)","v":-327139.47000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV37-AV60,AV37)","v":-410522.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW37-AW60,AW37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX37-AX60,AX37)","v":-109718.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY37-AY60,AY37)","v":-3426.44},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ37-AZ60,AZ37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA37-BA60,BA37)","v":-39560.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB37-BB60,BB37)","v":-1056},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC37-BC60,BC37)","v":-2564.3200000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD37-BD60,BD37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE37-BE60,BE37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF37-BF60,BF37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG37-BG60,BG37)","v":-16828},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH37-BH60,BH37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI37-BI60,BI37)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ37-BJ60,BJ37)","v":-99450.11}]
[7045,"Harbour School",129,0,156,139.08333333333334,285,139.08333333333334,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I38-I61,I38)","v":1746417.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J38-J61,J38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K38-K61,K38)","v":987080.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L38-L61,L38)","v":153002.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M38-M61,M38)","v":242442.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N38-N61,N38)","v":60009.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O38-O61,O38)","v":930824.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P38-P61,P38)","v":21280.400000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q38-Q61,Q38)","v":16129.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R38-R61,R38)","v":309},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S38-S61,S38)","v":14640.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T38-T61,T38)","v":23250.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U38-U61,U38)","v":8798.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V38-V61,V38)","v":9610.31},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W38-W61,W38)","v":3658.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X38-X61,X38)","v":53095.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y38-Y61,Y38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z38-Z61,Z38)","v":66592.259999999995},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA38-AA61,AA38)","v":144771.11000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB38-AB61,AB38)","v":30140.690000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC38-AC61,AC38)","v":9517.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD38-AD61,AD38)","v":50324.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE38-AE61,AE38)","v":41554.450000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF38-AF61,AF38)","v":286881.96000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG38-AG61,AG38)","v":69292.59},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH38-AH61,AH38)","v":67399.210000000006},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI38-AI61,AI38)","v":207317.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ38-AJ61,AJ38)","v":70123.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK38-AK61,AK38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL38-AL61,AL38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM38-AM61,AM38)","v":74458.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN38-AN61,AN38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO38-AO61,AO38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP38-AP61,AP38)","v":-1704263.76},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ38-AQ61,AQ38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR38-AR61,AR38)","v":-1502921.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS38-AS61,AS38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT38-AT61,AT38)","v":-158714},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU38-AU61,AU38)","v":-1441234.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV38-AV61,AV38)","v":-180000},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW38-AW61,AW38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX38-AX61,AX38)","v":-31741.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY38-AY61,AY38)","v":-2090.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ38-AZ61,AZ38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA38-BA61,BA38)","v":-64574.26},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB38-BB61,BB38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC38-BC61,BC38)","v":-9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD38-BD61,BD38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE38-BE61,BE38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF38-BF61,BF38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG38-BG61,BG38)","v":-17071},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH38-BH61,BH38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI38-BI61,BI38)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ38-BJ61,BJ38)","v":-96003.31}]
[7051,"Nexus School",272,0,285.33333333333331,266.16666666666669,557.33333333333326,266.16666666666669,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I39-I62,I39)","v":2766528.74},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J39-J62,J39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K39-K62,K39)","v":2090850.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L39-L62,L39)","v":77031.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M39-M62,M39)","v":322976.97000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N39-N62,N39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O39-O62,O39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P39-P62,P39)","v":89565.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q39-Q62,Q39)","v":39248.200000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R39-R62,R39)","v":615.63},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S39-S62,S39)","v":21422.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T39-T62,T39)","v":107475.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U39-U62,U39)","v":34634.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V39-V62,V39)","v":99107.64},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W39-W62,W39)","v":56262.57},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X39-X62,X39)","v":107856.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y39-Y62,Y39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z39-Z62,Z39)","v":77554.52},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA39-AA62,AA39)","v":337189.85000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB39-AB62,AB39)","v":58376.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC39-AC62,AC39)","v":4450.3599999999997},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD39-AD62,AD39)","v":83800.509999999995},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE39-AE62,AE39)","v":14054.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF39-AF62,AF39)","v":39810.31},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG39-AG62,AG39)","v":79118.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH39-AH62,AH39)","v":2289.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI39-AI62,AI39)","v":654013},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ39-AJ62,AJ39)","v":101808.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK39-AK62,AK39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL39-AL62,AL39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM39-AM62,AM39)","v":136164.34},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN39-AN62,AN39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO39-AO62,AO39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP39-AP62,AP39)","v":-2920305.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ39-AQ62,AQ39)","v":-364236.72000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR39-AR62,AR39)","v":-3357209.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS39-AS62,AS39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT39-AT62,AT39)","v":-117000},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU39-AU62,AU39)","v":-343853.72000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV39-AV62,AV39)","v":-200131.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW39-AW62,AW39)","v":-8557.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX39-AX62,AX39)","v":-38479.120000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY39-AY62,AY39)","v":-14388.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ39-AZ62,AZ39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA39-BA62,BA39)","v":-28347.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB39-BB62,BB39)","v":-1322.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC39-BC62,BC39)","v":-23156.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD39-BD62,BD39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE39-BE62,BE39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF39-BF62,BF39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG39-BG62,BG39)","v":-36493},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH39-BH62,BH39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI39-BI62,BI39)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ39-BJ62,BJ39)","v":-81241.960000000006}]
[7052,"Grange Park School",176,0,150,181.41666666666666,326,181.41666666666666,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I40-I63,I40)","v":1513788.4100000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J40-J63,J40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K40-K63,K40)","v":813693.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L40-L63,L40)","v":86378.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M40-M63,M40)","v":211360.80000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N40-N63,N40)","v":54982},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O40-O63,O40)","v":105364.17},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P40-P63,P40)","v":15890.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q40-Q63,Q40)","v":18224.77},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R40-R63,R40)","v":302},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S40-S63,S40)","v":9880.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T40-T63,T40)","v":31985.11},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U40-U63,U40)","v":2176.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V40-V63,V40)","v":1579.3400000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W40-W63,W40)","v":5889.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X40-X63,X40)","v":62216.959999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y40-Y63,Y40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z40-Z63,Z40)","v":56038.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA40-AA63,AA40)","v":131449.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB40-AB63,AB40)","v":7545.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC40-AC63,AC40)","v":16371.53},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD40-AD63,AD40)","v":62886.770000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE40-AE63,AE40)","v":8849.11},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF40-AF63,AF40)","v":30761.37},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG40-AG63,AG40)","v":23922.080000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH40-AH63,AH40)","v":138.22999999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI40-AI63,AI40)","v":416414.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ40-AJ63,AJ40)","v":64152.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK40-AK63,AK40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL40-AL63,AL40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM40-AM63,AM40)","v":170510.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN40-AN63,AN40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO40-AO63,AO40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP40-AP63,AP40)","v":-1402930.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ40-AQ63,AQ40)","v":-586126.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR40-AR63,AR40)","v":-2050283.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS40-AS63,AS40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT40-AT63,AT40)","v":-44992.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU40-AU63,AU40)","v":-41039.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV40-AV63,AV40)","v":-6449.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW40-AW63,AW40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX40-AX63,AX40)","v":-95698.44},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY40-AY63,AY40)","v":-10439.550000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ40-AZ63,AZ40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA40-BA63,BA40)","v":-2316.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB40-BB63,BB40)","v":-25271.850000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC40-BC63,BC40)","v":-6440.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD40-BD63,BD40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE40-BE63,BE40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF40-BF63,BF40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG40-BG63,BG40)","v":-13667},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH40-BH63,BH40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI40-BI63,BI40)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ40-BJ63,BJ40)","v":-60567.48}]
[7056,"Five Acre Wood School",846,0,648.33333333333337,797.33333333333337,1494.3333333333335,797.33333333333337,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I41-I64,I41)","v":5757205},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J41-J64,J41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K41-K64,K41)","v":5657908.5199999996},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L41-L64,L41)","v":309579.53999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M41-M64,M41)","v":1221682.6400000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N41-N64,N41)","v":199331.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O41-O64,O41)","v":235389.59},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P41-P64,P41)","v":138636.73000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q41-Q64,Q41)","v":179131.89},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R41-R64,R41)","v":1349.67},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S41-S64,S41)","v":61237.440000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T41-T64,T41)","v":156786.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U41-U64,U41)","v":24419.350000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V41-V64,V41)","v":149879.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W41-W64,W41)","v":32913.770000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X41-X64,X41)","v":223806.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y41-Y64,Y41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z41-Z64,Z41)","v":318062.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA41-AA64,AA41)","v":531477.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB41-AB64,AB41)","v":366671.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC41-AC64,AC41)","v":16448.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD41-AD64,AD41)","v":155724.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE41-AE64,AE41)","v":29379.940000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF41-AF64,AF41)","v":2557},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG41-AG64,AG41)","v":88077.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH41-AH64,AH41)","v":314413.06},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI41-AI64,AI41)","v":11827.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ41-AJ64,AJ41)","v":160495.48000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK41-AK64,AK41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL41-AL64,AL41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM41-AM64,AM41)","v":523961.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN41-AN64,AN41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO41-AO64,AO41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP41-AP64,AP41)","v":-8315612.0599999996},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ41-AQ64,AQ41)","v":-737799.76},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR41-AR64,AR41)","v":-5647010.1200000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS41-AS64,AS41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT41-AT64,AT41)","v":-366836.31},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU41-AU64,AU41)","v":-475996.55},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV41-AV64,AV41)","v":-242200},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW41-AW64,AW41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX41-AX64,AX41)","v":-885771.20000000007},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY41-AY64,AY41)","v":-53907.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ41-AZ64,AZ41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA41-BA64,BA41)","v":-89455.61},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB41-BB64,BB41)","v":-3254.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC41-BC64,BC41)","v":-165994.70000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD41-BD64,BD41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE41-BE64,BE41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF41-BF64,BF41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG41-BG64,BG41)","v":-61548},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH41-BH64,BH41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI41-BI64,BI41)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ41-BJ64,BJ41)","v":-237613.85}]
[7058,"Stone Bay School",114,0,101.33333333333334,108.08333333333333,215.33333333333334,108.08333333333333,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I42-I65,I42)","v":1291879.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J42-J65,J42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K42-K65,K42)","v":1482568.88},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L42-L65,L42)","v":269737.28999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M42-M65,M42)","v":180169.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N42-N65,N42)","v":71310.73},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O42-O65,O42)","v":45382.21},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P42-P65,P42)","v":25082.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q42-Q65,Q42)","v":46284.26},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R42-R65,R42)","v":203.67000000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S42-S65,S42)","v":8562.1200000000008},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T42-T65,T42)","v":204812.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U42-U65,U42)","v":23453.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V42-V65,V42)","v":15505.58},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W42-W65,W42)","v":8677.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X42-X65,X42)","v":121186.89},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y42-Y65,Y42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z42-Z65,Z42)","v":75415.64},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA42-AA65,AA42)","v":106756.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB42-AB65,AB42)","v":42755.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC42-AC65,AC42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD42-AD65,AD42)","v":32975.230000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE42-AE65,AE42)","v":5308.89},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF42-AF65,AF42)","v":2095.9299999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG42-AG65,AG42)","v":33473.550000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH42-AH65,AH42)","v":2730},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI42-AI65,AI42)","v":287555.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ42-AJ65,AJ42)","v":49841.05},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK42-AK65,AK42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL42-AL65,AL42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM42-AM65,AM42)","v":227956.26},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN42-AN65,AN42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO42-AO65,AO42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP42-AP65,AP42)","v":-1105253.21},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ42-AQ65,AQ42)","v":-108169.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR42-AR65,AR42)","v":-3080010.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS42-AS65,AS42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT42-AT65,AT42)","v":-81493},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU42-AU65,AU42)","v":-27205.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV42-AV65,AV42)","v":-267844.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW42-AW65,AW42)","v":-9075.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX42-AX65,AX42)","v":-2167.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY42-AY65,AY42)","v":-1592.8},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ42-AZ65,AZ42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA42-BA65,BA42)","v":-8078.72},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB42-BB65,BB42)","v":-80},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC42-BC65,BC42)","v":-2933.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD42-BD65,BD42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE42-BE65,BE42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF42-BF65,BF42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG42-BG65,BG42)","v":-18686},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH42-BH65,BH42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI42-BI65,BI42)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ42-BJ65,BJ42)","v":-29962.45}]
[7062,"The Orchard School",101,0,95.333333333333343,104.41666666666667,196.33333333333334,104.41666666666667,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I43-I66,I43)","v":1375167.52},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J43-J66,J43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K43-K66,K43)","v":687945.12},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L43-L66,L43)","v":41550.18},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M43-M66,M43)","v":196492.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N43-N66,N43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O43-O66,O43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P43-P66,P43)","v":14388.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q43-Q66,Q43)","v":11321.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R43-R66,R43)","v":194.17000000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S43-S66,S43)","v":1133.1600000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T43-T66,T43)","v":42138.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U43-U66,U43)","v":9519.56},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V43-V66,V43)","v":4427.2300000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W43-W66,W43)","v":3010.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X43-X66,X43)","v":57183.43},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y43-Y66,Y43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z43-Z66,Z43)","v":5612.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA43-AA66,AA43)","v":45281.82},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB43-AB66,AB43)","v":23396.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC43-AC66,AC43)","v":3298.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD43-AD66,AD43)","v":40196.520000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE43-AE66,AE43)","v":6261.81},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF43-AF66,AF43)","v":10413.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG43-AG66,AG43)","v":38854.590000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH43-AH66,AH43)","v":46604.200000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI43-AI66,AI43)","v":73071.97},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ43-AJ66,AJ43)","v":74820.180000000008},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK43-AK66,AK43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL43-AL66,AL43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM43-AM66,AM43)","v":234207.35},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN43-AN66,AN43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO43-AO66,AO43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP43-AP66,AP43)","v":-1164853.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ43-AQ66,AQ43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR43-AR66,AR43)","v":-1281373.4100000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS43-AS66,AS43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT43-AT66,AT43)","v":-103185},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU43-AU66,AU43)","v":-29476.190000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV43-AV66,AV43)","v":-329085.84000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW43-AW66,AW43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX43-AX66,AX43)","v":-15356.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY43-AY66,AY43)","v":-4007.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ43-AZ66,AZ43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA43-BA66,BA43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB43-BB66,BB43)","v":-84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC43-BC66,BC43)","v":-9.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD43-BD66,BD43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE43-BE66,BE43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF43-BF66,BF43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG43-BG66,BG43)","v":-16324},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH43-BH66,BH43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI43-BI66,BI43)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ43-BJ66,BJ43)","v":-39468.32}]
[7063,"St Nicholas' School",363,0,345,360.5,708,360.5,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I44-I67,I44)","v":3266994.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J44-J67,J44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K44-K67,K44)","v":3383404.45},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L44-L67,L44)","v":153841.11000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M44-M67,M44)","v":237415.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N44-N67,N44)","v":83681.440000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O44-O67,O44)","v":20367.010000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P44-P67,P44)","v":81087.77},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q44-Q67,Q44)","v":82094.84},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R44-R67,R44)","v":697.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S44-S67,S44)","v":28609.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T44-T67,T44)","v":11375.67},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U44-U67,U44)","v":8378.27},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V44-V67,V44)","v":18505.66},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W44-W67,W44)","v":10040.710000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X44-X67,X44)","v":142411.67000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y44-Y67,Y44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z44-Z67,Z44)","v":248251.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA44-AA67,AA44)","v":175943.30000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB44-AB67,AB44)","v":87752.66},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC44-AC67,AC44)","v":3262.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD44-AD67,AD44)","v":10763.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE44-AE67,AE44)","v":15161.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF44-AF67,AF44)","v":112066.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG44-AG67,AG44)","v":59623.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH44-AH67,AH44)","v":34200.800000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI44-AI67,AI44)","v":160347.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ44-AJ67,AJ44)","v":60011.8},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK44-AK67,AK44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL44-AL67,AL44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM44-AM67,AM44)","v":21267.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN44-AN67,AN44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO44-AO67,AO44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP44-AP67,AP44)","v":-3645670.0700000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ44-AQ67,AQ44)","v":-447291.47000000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR44-AR67,AR44)","v":-3145714.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS44-AS67,AS44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT44-AT67,AT44)","v":-194025.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU44-AU67,AU44)","v":-580108.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV44-AV67,AV44)","v":-21954.77},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW44-AW67,AW44)","v":-15576.57},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX44-AX67,AX44)","v":-166814.55000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY44-AY67,AY44)","v":-22164.350000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ44-AZ67,AZ44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA44-BA67,BA44)","v":-32203.52},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB44-BB67,BB44)","v":-17594.189999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC44-BC67,BC44)","v":-2764.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD44-BD67,BD44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE44-BE67,BE44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF44-BF67,BF44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG44-BG67,BG44)","v":-31030},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH44-BH67,BH44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI44-BI67,BI44)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ44-BJ67,BJ44)","v":-118621.92}]
[7067,"Portal House School",70,0,80,74.583333333333329,150,74.583333333333329,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I45-I68,I45)","v":1339403.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J45-J68,J45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K45-K68,K45)","v":451566.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L45-L68,L45)","v":59334.020000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M45-M68,M45)","v":82732.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N45-N68,N45)","v":35007.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O45-O68,O45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P45-P68,P45)","v":11528.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q45-Q68,Q45)","v":9197.18},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R45-R68,R45)","v":160},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S45-S68,S45)","v":6698.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T45-T68,T45)","v":6243.13},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U45-U68,U45)","v":2484.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V45-V68,V45)","v":4910.43},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W45-W68,W45)","v":4514.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X45-X68,X45)","v":58498.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y45-Y68,Y45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z45-Z68,Z45)","v":14488.81},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA45-AA68,AA45)","v":53386.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB45-AB68,AB45)","v":18331.72},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC45-AC68,AC45)","v":10839.880000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD45-AD68,AD45)","v":7526.97},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE45-AE68,AE45)","v":3747.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF45-AF68,AF45)","v":1824.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG45-AG68,AG45)","v":28343.9},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH45-AH68,AH45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI45-AI68,AI45)","v":17252.21},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ45-AJ68,AJ45)","v":26464.7},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK45-AK68,AK45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL45-AL68,AL45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM45-AM68,AM45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN45-AN68,AN45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO45-AO68,AO45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP45-AP68,AP45)","v":-893938.45000000007},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ45-AQ68,AQ45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR45-AR68,AR45)","v":-1221421.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS45-AS68,AS45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT45-AT68,AT45)","v":-50363},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU45-AU68,AU45)","v":-23632.34},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV45-AV68,AV45)","v":-6360},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW45-AW68,AW45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX45-AX68,AX45)","v":-988.86},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY45-AY68,AY45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ45-AZ68,AZ45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA45-BA68,BA45)","v":-15438.95},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB45-BB68,BB45)","v":-1620},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC45-BC68,BC45)","v":-1584.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD45-BD68,BD45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE45-BE68,BE45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF45-BF68,BF45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG45-BG68,BG45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH45-BH68,BH45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI45-BI68,BI45)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ45-BJ68,BJ45)","v":-52955.19}]
[7069,"The Wyvern School",361,0,341.33333333333337,352.16666666666669,702.33333333333337,352.16666666666669,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I46-I69,I46)","v":2854344.0700000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J46-J69,J46)","v":69867},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K46-K69,K46)","v":3133676.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L46-L69,L46)","v":148607.44},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M46-M69,M46)","v":299471.48},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N46-N69,N46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O46-O69,O46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P46-P69,P46)","v":17772.72},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q46-Q69,Q46)","v":49165.64},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R46-R69,R46)","v":25356.09},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S46-S69,S46)","v":27016.32},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T46-T69,T46)","v":147154.05000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U46-U69,U46)","v":17730.170000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V46-V69,V46)","v":57253.24},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W46-W69,W46)","v":21526.880000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X46-X69,X46)","v":156199.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y46-Y69,Y46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z46-Z69,Z46)","v":76982.990000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA46-AA69,AA46)","v":231247.39},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB46-AB69,AB46)","v":97897.78},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC46-AC69,AC46)","v":1648.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD46-AD69,AD46)","v":83769.98},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE46-AE69,AE46)","v":14305.82},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF46-AF69,AF46)","v":26008.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG46-AG69,AG46)","v":145162.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH46-AH69,AH46)","v":138572.48000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI46-AI69,AI46)","v":107144.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ46-AJ69,AJ46)","v":55976.3},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK46-AK69,AK46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL46-AL69,AL46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM46-AM69,AM46)","v":17353},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN46-AN69,AN46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO46-AO69,AO46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP46-AP69,AP46)","v":-3558617.87},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ46-AQ69,AQ46)","v":-449119.21},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR46-AR69,AR46)","v":-3180552.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS46-AS69,AS46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT46-AT69,AT46)","v":-135435},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU46-AU69,AU46)","v":-96281.279999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV46-AV69,AV46)","v":-445828.69},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW46-AW69,AW46)","v":-3375},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX46-AX69,AX46)","v":-2132.4299999999998},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY46-AY69,AY46)","v":-22307.8},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ46-AZ69,AZ46)","v":-29400},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA46-BA69,BA46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB46-BB69,BB46)","v":-3310.52},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC46-BC69,BC46)","v":-6902.5},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD46-BD69,BD46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE46-BE69,BE46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF46-BF69,BF46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG46-BG69,BG46)","v":-43634},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH46-BH69,BH46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI46-BI69,BI46)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ46-BJ69,BJ46)","v":-103846.17}]
[7070,"Oakley School",219,0,218,218.16666666666666,437,218.16666666666666,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I47-I70,I47)","v":1828300.37},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J47-J70,J47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K47-K70,K47)","v":1454480.37},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L47-L70,L47)","v":108077.38},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M47-M70,M47)","v":197368.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N47-N70,N47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O47-O70,O47)","v":98670.92},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P47-P70,P47)","v":48690.49},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q47-Q70,Q47)","v":35264.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R47-R70,R47)","v":427},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S47-S70,S47)","v":17003.64},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T47-T70,T47)","v":24713.440000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U47-U70,U47)","v":9974.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V47-V70,V47)","v":92677.98},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W47-W70,W47)","v":12633.23},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X47-X70,X47)","v":105493.08},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y47-Y70,Y47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z47-Z70,Z47)","v":54604.65},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA47-AA70,AA47)","v":212439.01},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB47-AB70,AB47)","v":11476.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC47-AC70,AC47)","v":1663.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD47-AD70,AD47)","v":48041.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE47-AE70,AE47)","v":10640.880000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF47-AF70,AF47)","v":10241.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG47-AG70,AG47)","v":68157.16},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH47-AH70,AH47)","v":400223.59},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI47-AI70,AI47)","v":145406.71},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ47-AJ70,AJ47)","v":74770.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK47-AK70,AK47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL47-AL70,AL47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM47-AM70,AM47)","v":198485.38},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN47-AN70,AN47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO47-AO70,AO47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP47-AP70,AP47)","v":-2093585.82},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ47-AQ70,AQ47)","v":-550699.69000000006},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR47-AR70,AR47)","v":-1647141.47},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS47-AS70,AS47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT47-AT70,AT47)","v":-93395},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU47-AU70,AU47)","v":-62955.630000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV47-AV70,AV47)","v":-561.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW47-AW70,AW47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX47-AX70,AX47)","v":-367523.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY47-AY70,AY47)","v":-24122.670000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ47-AZ70,AZ47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA47-BA70,BA47)","v":-16772.150000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB47-BB70,BB47)","v":-31013.600000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC47-BC70,BC47)","v":-19066.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD47-BD70,BD47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE47-BE70,BE47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF47-BF70,BF47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG47-BG70,BG47)","v":-24974},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH47-BH70,BH47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI47-BI70,BI47)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ47-BJ70,BJ47)","v":-76637.53}]
[7072,"Meadowfield School",410,0,365.66666666666663,388.58333333333331,775.66666666666663,388.58333333333331,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I48-I71,I48)","v":3824456.54},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J48-J71,J48)","v":36822.67},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K48-K71,K48)","v":3100937.63},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L48-L71,L48)","v":127685.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M48-M71,M48)","v":497399.14},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N48-N71,N48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O48-O71,O48)","v":447045.7},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P48-P71,P48)","v":30937.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q48-Q71,Q48)","v":42644.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R48-R71,R48)","v":749.33},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S48-S71,S48)","v":30810.959999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T48-T71,T48)","v":200848.98},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U48-U71,U48)","v":4239.3599999999997},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V48-V71,V48)","v":139833.99},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W48-W71,W48)","v":27985.79},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X48-X71,X48)","v":158795.42000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y48-Y71,Y48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z48-Z71,Z48)","v":83746.63},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA48-AA71,AA48)","v":139917.4},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB48-AB71,AB48)","v":82455.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC48-AC71,AC48)","v":6217.9000000000005},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD48-AD71,AD48)","v":37355.54},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE48-AE71,AE48)","v":17325.25},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF48-AF71,AF48)","v":8111.38},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG48-AG71,AG48)","v":79042.41},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH48-AH71,AH48)","v":511612.42},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI48-AI71,AI48)","v":146047.08000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ48-AJ71,AJ48)","v":76193.710000000006},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK48-AK71,AK48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL48-AL71,AL48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM48-AM71,AM48)","v":178409.19},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN48-AN71,AN48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO48-AO71,AO48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP48-AP71,AP48)","v":-3998542.0300000003},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ48-AQ71,AQ48)","v":-450126.55},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR48-AR71,AR48)","v":-3682294.26},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS48-AS71,AS48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT48-AT71,AT48)","v":-220503.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU48-AU71,AU48)","v":-726654.21},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV48-AV71,AV48)","v":-226003.51},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW48-AW71,AW48)","v":-25609.100000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX48-AX71,AX48)","v":-122158.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY48-AY71,AY48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ48-AZ71,AZ48)","v":-28195.68},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA48-BA71,BA48)","v":-38677.93},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB48-BB71,BB48)","v":-1128.6200000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC48-BC71,BC48)","v":-22450.02},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD48-BD71,BD48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE48-BE71,BE48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF48-BF71,BF48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG48-BG71,BG48)","v":-36226},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH48-BH71,BH48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI48-BI71,BI48)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ48-BJ71,BJ48)","v":-117684.2}]
[7073,"Laleham Gap School",225,0,201.66666666666666,222.66666666666666,426.66666666666663,222.66666666666666,{"$f":"IF(Benchmarking!$C$9=\"Yes\",I49-I72,I49)","v":2715508.91},{"$f":"IF(Benchmarking!$C$9=\"Yes\",J49-J72,J49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",K49-K72,K49)","v":1806113.73},{"$f":"IF(Benchmarking!$C$9=\"Yes\",L49-L72,L49)","v":161591.26999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",M49-M72,M49)","v":282465.90000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",N49-N72,N49)","v":107976.38},{"$f":"IF(Benchmarking!$C$9=\"Yes\",O49-O72,O49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",P49-P72,P49)","v":15626.81},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Q49-Q72,Q49)","v":90812.36},{"$f":"IF(Benchmarking!$C$9=\"Yes\",R49-R72,R49)","v":405.83},{"$f":"IF(Benchmarking!$C$9=\"Yes\",S49-S72,S49)","v":18359.939999999999},{"$f":"IF(Benchmarking!$C$9=\"Yes\",T49-T72,T49)","v":71608.710000000006},{"$f":"IF(Benchmarking!$C$9=\"Yes\",U49-U72,U49)","v":14163.710000000001},{"$f":"IF(Benchmarking!$C$9=\"Yes\",V49-V72,V49)","v":11840.66},{"$f":"IF(Benchmarking!$C$9=\"Yes\",W49-W72,W49)","v":8252.74},{"$f":"IF(Benchmarking!$C$9=\"Yes\",X49-X72,X49)","v":58725.15},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Y49-Y72,Y49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",Z49-Z72,Z49)","v":28376.510000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AA49-AA72,AA49)","v":123342.34},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AB49-AB72,AB49)","v":84808.07},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AC49-AC72,AC49)","v":26359.22},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AD49-AD72,AD49)","v":78531.520000000004},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AE49-AE72,AE49)","v":9025.51},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AF49-AF72,AF49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AG49-AG72,AG49)","v":63370.62},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AH49-AH72,AH49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AI49-AI72,AI49)","v":260447.94},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AJ49-AJ72,AJ49)","v":84747.1},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AK49-AK72,AK49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AL49-AL72,AL49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AM49-AM72,AM49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AN49-AN72,AN49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AO49-AO72,AO49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AP49-AP72,AP49)","v":-2376416.58},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AQ49-AQ72,AQ49)","v":-131506.75},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AR49-AR72,AR49)","v":-2549602.11},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AS49-AS72,AS49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AT49-AT72,AT49)","v":-167115},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AU49-AU72,AU49)","v":-707809.6},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AV49-AV72,AV49)","v":-54654.28},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AW49-AW72,AW49)","v":-1870},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AX49-AX72,AX49)","v":-196.96},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AY49-AY72,AY49)","v":-12480.7},{"$f":"IF(Benchmarking!$C$9=\"Yes\",AZ49-AZ72,AZ49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BA49-BA72,BA49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BB49-BB72,BB49)","v":-19.010000000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BC49-BC72,BC49)","v":-2099.9900000000002},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BD49-BD72,BD49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BE49-BE72,BE49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BF49-BF72,BF49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BG49-BG72,BG49)","v":-24398},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BH49-BH72,BH49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BI49-BI72,BI49)","v":0},{"$f":"IF(Benchmarking!$C$9=\"Yes\",BJ49-BJ72,BJ49)","v":-116964.26000000001}]
[]
[null,null,null,null,null,null,null,null,"E01","E02","E03","E04","E05","E06","E07","E08","E09","E10","E11","E12","E13","E14","E15","E16","E17","E18","E19","E20","E21","E22","E23","E24","E25","E26","E27","E28","E28B","E29","E30","E31","E32","I01","I02","I03","I04","I05","I06","I07","I08","I08b","I09","I10","I11","I12","I13","I15","I16","I17","I18","I18A","I18B","I18C"]
[null,null,null,null,null,null,null,null,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,72,73,74,75,76,77,78,79,80,81,82,83,84,85,87,88,89,90,91,92,93]
[]
[null,null,null,null,null,null,null,{"$f":"Benchmarking!C1&\" All\"","v":"2023-24 All"},"E01","E02","E03","E04","E05","E06","E07","E08","E09","E10","E11","E12","E13","E14","E15","E16","E17","E18","E19","E20","E21","E22","E23","E24","E25","E26","E27","E28","E28B","E29","E30","E31","E32","I01","I02","I03","I04","I05","I06","I07","I08","I08b","I09","I10","I11","I12","I13","I15","I16","I17","I18","I18A","I18B","I18C"]
[null,null,null,null,null,"All Funds\n\nThese figures are taken from the Closedown checking sheet",null,7002,3901835.83,0,2436117.08,215343.78,736356.39,112376.01000000001,357470.28,49451.82,10965.42,704.83,23013.72,172389.95,60873.48,131898.46,19684.600000000002,225245.14,2080.4499999999998,36854.79,391182.65,194786.92,26700.25,60321.68,15661.380000000001,22246.78,207002.23999999999,99943.49,378193.15,144228.99,0,48801.8,128046.36,0,0,-3099772.03,-1102442.03,-4815958.49,0,-113347.99,-331964.43,-509058.3,0,-23104.959999999999,-21101.200000000001,0,-12378.75,-1653,0,0,0,0,0,0,0,-158655.69]
[null,null,null,null,null,null,null,7021,2013536.62,5292.7300000000005,3384039.06,387067.60000000003,537474.41,88336.02,678733.91,69354.73,28911.4,220,7790.76,60029.53,10770.050000000001,32447.61,18180.37,350862.15,1743.42,52202.090000000004,47370.11,87187.28,5872.6,201568.44,6667.9000000000005,12623.75,102778,0,497190.37,83839.19,0,0,1421.02,0,49434.04,-1073760.1100000001,-304655.87,-4853694.3100000005,0,-30910,-267703.67999999999,-1301867.02,-9741.7000000000007,-317537.95,-19177.66,0,0,-93.5,-14520.87,0,0,-50000,-18801,0,0,-31296.79]
[null,null,null,null,null,null,null,7032,2226362.7799999998,21854,2045441.61,84844.03,287671.16000000003,51681.47,494.22,29820.09,26156.34,450,20884.439999999999,103651.76000000001,25912.760000000002,84037.92,24114.29,84934.05,0,81511.47,100975.41,109913.1,9235.67,56418.06,10165.65,51252.520000000004,56993.36,850,192778.6,34297.090000000004,0,0,65891.199999999997,0,0,-2613274.36,0,-2277313.85,0,-230522,-64650.270000000004,-12365.14,-9255.07,-275948.22000000003,-12689.050000000001,0,-13525.45,-20839.400000000001,-55589.380000000005,0,0,0,-17554,0,0,-147153.17000000001]
[null,null,null,null,null,null,null,7033,1330176.06,0,641460.05000000005,39194.639999999999,197966.6,43362.85,48993.91,915.45,8330.0499999999993,215.33,9741,51816.32,5377.62,53120.81,4604.78,47556.92,0,9056.24,78597.03,33475.090000000004,5381.41,6122.96,5500.74,12376.79,35428.160000000003,67563.86,122327.69,30708.91,0,0,215200.75,0,0,-1197176.48,0,-1279644.5,0,-107716.5,-28192.420000000002,-99653.16,-12425,-1768.29,-4681.5600000000004,-8079.2,0,-777.65,-2597.4299999999998,0,0,0,-16343,0,0,-68923]
[null,null,null,null,null,null,null,7039,2913504.68,16570.099999999999,2542734.1,175074.57,409311.02,66946.2,0,22819.439999999999,37763.31,527.5,18766.080000000002,110167.41,5601.09,14558.85,18341.71,120204.1,0,168988.04,139617.42000000001,51850.53,3128.46,30739.84,14924.39,72040.23,82120.759999999995,46559.57,507003.36,50113.11,0,0,0,0,0,-2723156.68,-402355.34,-2425267.62,0,-119210,-382792.06,-192788.41,0,-1123313.1499999999,-20691.23,0,0,-20071.830000000002,-21533.14,0,0,0,-31483,0,0,-79872.66]
[null,null,null,null,null,null,null,7040,2377973.8199999998,5391.71,2851717.84,72140.19,306566.61,0,107429.89,34180.53,26749.41,484.67,19639.2,59586.82,29089.58,107327.91,16060.56,125439.87,0,167361.64000000001,148728.14000000001,68960.259999999995,3299.9,45300.270000000004,10123.120000000001,52761.15,77185.94,0,20737.93,27035.920000000002,0,0,0,0,0,-2709726.2199999997,-316772.32,-2601124.85,0,-133800,-66969.740000000005,-418614.91000000003,0,-95935.31,-12069,0,-25046.09,-286,-63222.22,0,0,0,-30280,0,0,-75291.89]
[null,null,null,null,null,null,null,7041,2748533.94,0,1102026.6100000001,223406.38,393651.29000000004,32116.2,256880.93,50842.81,12176.86,388.33,16516.8,27603.62,4247.91,62236.39,6413.72,102346.12,0,92826.930000000008,48641.86,47999.86,28338.36,46770.48,14632.51,966607.9,31578.400000000001,61237.64,161480.78,72198.19,0,0,0,0,0,-1888520.6800000002,-387423.47000000003,-2183980.23,0,-116848,-352595.24,-212200,-3000,-1411677.32,-4712.4000000000005,0,-15115.27,-1428,-303.2,0,0,0,0,0,0,-79123.44]
[null,null,null,null,null,null,null,7043,4012307.43,0,3761028.4699999997,438561.98,509083.12,116441.48,225009.61000000002,53183.32,131764.97,820.5,34039.4,78375.83,17443.93,16971.45,11469.35,228626.59,0,59641.62,176587.02,26406.920000000002,19025.48,97821.56,13895.35,50558.01,163985.11000000002,6096,138808.13,83490.98,0,0,20000,0,0,-3720094.13,-1125263.79,-3695398.99,0,-235587,-434605.35000000003,-217878.44,-13527.26,-919945.45000000007,-20562.420000000002,-8696.1200000000008,-1292.03,-31518.23,-11252.33,0,0,0,-33153,0,0,-155421.4]
[null,null,null,null,null,null,null,7044,2407263.84,0,750555.75,34547.040000000001,317377.86,47254.66,0,23647.87,10807.300000000001,264,13400.52,41001.5,11824.59,51494.78,15208.45,81785.56,0,10295.91,82446.03,31477.99,15307.03,32876.47,6350.88,199193.73,15182.300000000001,33755.279999999999,517648.06,132222.79,0,0,0,0,0,-1783188.5,0,-1863812.28,0,-143480,-327139.47000000003,-410522.93,0,-109718.33,-3426.44,0,-39560.5,-1056,-2564.3200000000002,0,0,0,-16828,0,0,-99450.11]
[null,null,null,null,null,null,null,7045,1746417.99,0,987080.23,153002.09,242442.69,60009.4,930824.13,21280.400000000001,16129.25,309,14640.6,23250.3,8798.1,9610.31,3658.06,53095.68,0,66592.259999999995,144771.11000000002,30140.690000000002,9517.4,50324.86,41554.450000000004,286881.96000000002,69292.59,67399.210000000006,207317.25,70123.41,0,0,74458.78,0,0,-1704263.76,0,-1502921.75,0,-158714,-1441234.94,-180000,0,-31741.02,-2090.9,0,-64574.26,0,-9,0,0,0,-17071,0,0,-96003.31]
[null,null,null,null,null,null,null,7051,2766528.74,0,2090850.16,77031.25,322976.97000000003,0,0,89565.6,39248.200000000004,615.63,21422.16,107475.32,34634.39,99107.64,56262.57,107856.87,0,77554.52,337189.85000000003,58376.12,4450.3599999999997,83800.509999999995,14054.83,39810.31,79118.92,2289.5,654013,101808.49,0,0,136164.34,0,0,-2920305.35,-364236.72000000003,-3357209.19,0,-117000,-343853.72000000003,-200131.16,-8557.5,-38479.120000000003,-14388.1,0,-28347.61,-1322.25,-23156.13,0,0,0,-36493,0,0,-81241.960000000006]
[null,null,null,null,null,null,null,7052,1513788.4100000001,0,813693.49,86378.01,211360.80000000002,54982,105364.17,15890.12,18224.77,302,9880.92,31985.11,2176.61,1579.3400000000001,5889.25,62216.959999999999,0,56038.62,131449.01,7545.49,16371.53,62886.770000000004,8849.11,30761.37,23922.080000000002,138.22999999999999,416414.45,64152.3,0,0,170510.79,0,0,-1402930.15,-586126.35,-2050283.12,0,-44992.5,-41039.86,-6449.92,0,-95698.44,-10439.550000000001,0,-2316.9,-25271.850000000002,-6440.35,0,0,0,-13667,0,0,-60567.48]
[null,null,null,null,null,null,null,7056,5757205,0,5657908.5199999996,309579.53999999998,1221682.6400000001,199331.68,235389.59,138636.73000000001,179131.89,1349.67,61237.440000000002,156786.15,24419.350000000002,149879.49,32913.770000000004,223806.01,0,318062.01,531477.16,366671.99,16448.61,155724.41,29379.940000000002,2557,88077.07,314413.06,11827.14,160495.48000000001,0,0,523961.71,0,0,-8315612.0599999996,-737799.76,-5647010.1200000001,0,-366836.31,-475996.55,-242200,0,-885771.20000000007,-53907.12,0,-89455.61,-3254.16,-165994.70000000001,0,0,0,-61548,0,0,-237613.85]
[null,null,null,null,null,null,null,7058,1291879.23,0,1482568.88,269737.28999999998,180169.93,71310.73,45382.21,25082.65,46284.26,203.67000000000002,8562.1200000000008,204812.87,23453.79,15505.58,8677.01,121186.89,0,75415.64,106756.32,42755.35,0,32975.230000000003,5308.89,2095.9299999999998,33473.550000000003,2730,287555.39,49841.05,0,0,227956.26,0,0,-1105253.21,-108169.3,-3080010.22,0,-81493,-27205.84,-267844.12,-9075.48,-2167.94,-1592.8,0,-8078.72,-80,-2933.13,0,0,0,-18686,0,0,-29962.45]
[null,null,null,null,null,null,null,7062,1375167.52,0,687945.12,41550.18,196492.01,0,0,14388.14,11321.69,194.17000000000002,1133.1600000000001,42138.71,9519.56,4427.2300000000005,3010.09,57183.43,0,5612.3,45281.82,23396.15,3298.07,40196.520000000004,6261.81,10413.99,38854.590000000004,46604.200000000004,73071.97,74820.180000000008,0,0,234207.35,0,0,-1164853.22,0,-1281373.4100000001,0,-103185,-29476.190000000002,-329085.84000000003,0,-15356.78,-4007.92,0,0,-84,-9.84,0,0,0,-16324,0,0,-39468.32]
[null,null,null,null,null,null,null,7063,3266994.5,0,3383404.45,153841.11000000002,237415.25,83681.440000000002,20367.010000000002,81087.77,82094.84,697.5,28609.32,11375.67,8378.27,18505.66,10040.710000000001,142411.67000000001,0,248251.91,175943.30000000002,87752.66,3262.4,10763.49,15161.68,112066.69,59623.86,34200.800000000003,160347.71,60011.8,0,0,21267.32,0,0,-3645670.0700000003,-447291.47000000003,-3145714.75,0,-194025.93,-580108.28,-21954.77,-15576.57,-166814.55000000002,-22164.350000000002,0,-32203.52,-17594.189999999999,-2764.39,0,0,0,-31030,0,0,-118621.92]
[null,null,null,null,null,null,null,7067,1339403.69,0,451566.25,59334.020000000004,82732.83,35007.68,0,11528.99,9197.18,160,6698.16,6243.13,2484.36,4910.43,4514.71,58498.65,0,14488.81,53386.94,18331.72,10839.880000000001,7526.97,3747.16,1824.9,28343.9,0,17252.21,26464.7,0,0,0,0,0,-893938.45000000007,0,-1221421.3,0,-50363,-23632.34,-6360,0,-988.86,0,0,-15438.95,-1620,-1584.28,0,0,0,0,0,0,-52955.19]
[null,null,null,null,null,null,null,7069,2854344.0700000003,69867,3133676.65,148607.44,299471.48,0,0,17772.72,49165.64,25356.09,27016.32,147154.05000000002,17730.170000000002,57253.24,21526.880000000001,156199.15,0,76982.990000000005,231247.39,97897.78,1648.07,83769.98,14305.82,26008.49,145162.71,138572.48000000001,107144.94,55976.3,0,0,17353,0,0,-3558617.87,-449119.21,-3180552.79,0,-135435,-96281.279999999999,-445828.69,-3375,-2132.4299999999998,-22307.8,-29400,0,-3310.52,-6902.5,0,0,0,-43634,0,0,-103846.17]
[null,null,null,null,null,null,null,7070,1828300.37,0,1454480.37,108077.38,197368.01,0,98670.92,48690.49,35264.65,427,17003.64,24713.440000000002,9974.93,92677.98,12633.23,105493.08,0,54604.65,212439.01,11476.41,1663.25,48041.19,10640.880000000001,10241.25,68157.16,400223.59,145406.71,74770.33,0,0,198485.38,0,0,-2093585.82,-550699.69000000006,-1647141.47,0,-93395,-62955.630000000005,-561.1,0,-367523.99,-24122.670000000002,0,-16772.150000000001,-31013.600000000002,-19066.22,0,0,0,-24974,0,0,-76637.53]
[null,null,null,null,null,null,null,7072,3824456.54,36822.67,3100937.63,127685.22,497399.14,0,447045.7,30937.07,42644.33,749.33,30810.959999999999,200848.98,4239.3599999999997,139833.99,27985.79,158795.42000000001,0,83746.63,139917.4,82455.83,6217.9000000000005,37355.54,17325.25,8111.38,79042.41,511612.42,146047.08000000002,76193.710000000006,0,0,178409.19,0,0,-3998542.0300000003,-450126.55,-3682294.26,0,-220503.75,-726654.21,-226003.51,-25609.100000000002,-122158.62,0,-28195.68,-38677.93,-1128.6200000000001,-22450.02,0,0,0,-36226,0,0,-117684.2]
[null,null,null,null,null,null,null,7073,2715508.91,0,1806113.73,161591.26999999999,282465.90000000002,107976.38,0,15626.81,90812.36,405.83,18359.939999999999,71608.710000000006,14163.710000000001,11840.66,8252.74,58725.15,0,28376.510000000002,123342.34,84808.07,26359.22,78531.520000000004,9025.51,0,63370.62,0,260447.94,84747.1,0,0,0,0,0,-2376416.58,-131506.75,-2549602.11,0,-167115,-707809.6,-54654.28,-1870,-196.96,-12480.7,0,0,-19.010000000000002,-2099.9900000000002,0,0,0,-24398,0,0,-116964.26000000001]
[null,null,null,null,null,null,null,null,2,3,4,5,6,null,7,8,9,null,null,10,null,null,null,null,null,11,12,13,null,14,null,15,16,null,17,18,19,null,null,null,null,null,null,null,null,null,20,21,22]
[null,null,null,null,null,null,null,{"$f":"Benchmarking!C1&\" Fund 50\"","v":"2023-24 Fund 50"},"E01-50","E02-50","E03-50","E04-50","E05-50","E06-50","E07-50","E08-50","E09-50","E10-50","E11-50","E12-50","E13-50","E14-50","E15-50","E16-50","E17-50","E18-50","E19-50","E20-50","E21-50","E22-50","E23-50","E24-50","E25-50","E26-50","E27-50","E28-50","E28B-50","E29-50","E30-50","E31-50","E32-50","I01-50","I02-50","I03-50","I04-50","I05-50","I06-50","I07-50","I08-50","I08b-50","I09-50","I10-50","I11-50","I12-50","I13-50","I15-50","I16-50","I17-50","I18-50","I18A-50","I18B-50","I18C-50"]
[null,null,null,null,null,"Fund 50\n\nThese figures are taken from the School I&E Report",null,7002,337245.29,0,0,0,30021.15,0,0,5443.33,656.02,0,0,0,0,0,0,0,0,0,902.39,1050.17,0,0,0,8400,0,0,307.5,0,0,0,0,0,0,-12662.69,0,0,0,0,-214800,-150000,0,-3008.51,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7021,306769.02,0,0,0,15303,0,5750,1809.38,1514.71,0,0,0,0,0,0,0,0,280,627.14,0,0,3330.62,0,12000,0,0,0,30000,0,0,0,0,0,-10870.22,0,0,0,0,-235479.96,-120000,0,-4510.95,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7039,461488.18,0,0,0,26453.02,0,0,2000.69,99.66,0,0,0,0,0,0,0,0,37760,25.55,91.06,0,62.18,0,0,0,0,0,0,0,0,0,0,0,-26659.1,0,0,0,0,-309309.96000000002,-180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7041,372380.81,0,38772.65,0,46768.49,0,0,3597.94,255.5,0,0,0,0,0,0,0,0,4000,18.399999999999999,417.22,0,5218.4399999999996,0,43176.7,0,0,0,2575.75,0,0,0,0,0,-17751.16,0,0,0,0,-292839.96000000002,-210000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7043,490459.08,0,54321.279999999999,0,32671.68,0,0,7370.49,367.65,0,0,0,0,0,0,0,0,49.99,337.14,979.98,0,5107.93,0,0,0,0,0,0,0,0,0,0,0,-21719.4,0,0,0,0,-307209.96000000002,-200000.04,0,-44722.34,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7044,395169,0,60044.05,0,24686.19,0,0,519.35,200,0,0,0,0,0,0,0,0,25.89,25.41,1275.48,0,5594.18,0,0,0,0,-36.01,72352.88,0,0,0,0,0,-20890.349999999999,0,0,0,0,-288830.03999999998,-170000.04,0,-21547.7,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7045,333600.53000000003,0,33047.53,0,22572.11,0,83729.67,3939.7,3582.55,0,0,0,0,0,0,0,0,0,1322.76,2711.91,0,3341.29,0,67710.039999999994,0,564,0,1845,0,0,0,0,0,-17289.93,0,0,0,0,-283230,-180000,0,-3123,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7051,347099.43,0,18325.84,0,32712.49,0,0,12399.92,2381.25,39.96,1518,0,0,0,0,0,0,12560,1748.65,1083,0,7275.39,597.96,0,0,0,125,4617.96,0,0,0,0,0,-15272.39,0,0,0,0,-264849.96000000002,-189999.96,0,-9773,0,0,0,0,-210,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7056,446289.91999999998,0,20826.169999999998,0,34482.720000000001,0,0,3379,2619.42,0,0,0,0,0,0,0,0,1858.4,144.82,260.8,0,2143.98,0,0,371.74,0,0,0,0,0,0,0,0,-26516.76,0,0,0,0,-265849.96000000002,-240000,0,-42983.37,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7063,387638.15,0,0,0,35661.15,0,0,4576.87,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39,0,0,0,0,0,0,0,0,0,-15586.85,0,0,0,0,-478840.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7072,345753.87,0,0,4829.1000000000004,75279.12,0,167862.85,4896.9399999999996,3977.3,0,1651.8,6393.96,497.88,10774.96,1530.99,14191.98,0,5532.41,14944,16929.36,0,3215.42,973.2,0,0,0,3068.74,2286.85,0,0,0,0,0,-26085.65,0,0,0,0,-617679.96,0,-2834.1,-14076,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,7073,466663.67999999999,0,28987.13,0,13785.31,0,0,1475.83,62693.05,0,0,0,0,0,0,0,0,307.58999999999997,621.96,75,0,4553.96,0,0,0,0,25550,0,0,0,0,0,0,-22750.63,0,0,0,0,-375549.96,-38045.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,2,3,4,5,6,null,7,8,9,null,null,10,null,null,null,null,null,11,12,13,null,14,null,15,16,null,17,18,null,null,null,null,null,null,null,null,null,18,19,20]