{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Guidance","BCM Criteria","Form","Lookup"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"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":"Guidance","index":0,"n_rows":57,"n_cols":4,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Guidance for the completion of the Analysis of Revenue Balances form."]
[]
[null,"THIS FORM SHOULD ONLY BE USED FOR YOUR YEAR END SUBMISSION TO SCHOOLS FINANCIAL SERVICES."]
[]
[null,"Instructions for completion."]
[]
[null,"Enter the last four digits of you DfE number in cell E1 (the green box), your school name will be displayed."]
[null,"In B (cell E6) the year end forecast you submitted as part of the Nine Months Monitoring return will pre-populate."]
[null,"In C (cell E7) the difference between your Nine Months Monitoring year end forecast and your Closedown year end position will be calculated."]
[null,"(This will always be the same as B until you complete A (cell E5))"]
[null,"In D (cell E13) your Budget Control Mechanism (BCM) limit based on your March Statement of Account (SoA) is displayed."]
[null,"The BCM is worked out by adding together your March SoA totals for CFR codes I01, I02, I03, I05 and I18."]
[null,"This total is then multiplied by the allowable threshold your school type attracts. All of this information is held in the background of this form."]
[]
[null,"Section 1"]
[]
[null,"From your Closedown FMS Reconciliation Report, enter the Actual Revenue Current Position figure into A (cell E5)"]
[null,"This will normally be Fund 01, but if you have multiple funds, you will need to add these together. Remember Revenue Only."]
[null,"If you have a surplus balance enter the figure with a leading minus. If you enter a positive figure, a prompt will tell you \"You are in Deficit\"."]
[null,"If you enter the figure in A (cell E5) with a leading minus, the box will turn red. At this stage this is expected, it means the form is not complete."]
[]
[null,"In C (cell E7) the difference between your Nine Months Monitoring year end forecast and your Closedown year end position is displayed."]
[]
[null,"If Row 8 turns green and Row 9 turns black, the difference between your Nine Months Monitoring forecast and your Closedown position is within limits."]
[null,"If they remain yellow and clear, you need to add a brief comment to explain the difference in Row 9."]
[]
[null,"Section 2"]
[]
[null,"There is no input required in this section as all cells are pre-populated."]
[]
[null,"Section 2.1 and Section 4 - Only applicable if you exceed your BCM limit"]
[]
[null,"J (cell E20) displays the balance of the amount over the BCM limit that has not been allocated across F to I."]
[null,"Please read the BCM guidance that explains the 4 allowable criteria and allocate the excess funds accordingly"]
[null,"A prompt box will appear to the right. An amber box indicates you have not allocated enough across F to I, a red box indicates you have allocated too much."]
[null,"When F to I equal the amount over BCM, there will be no amber or red box and J (cell E22) will be zero. This section is now balanced."]
[null,"D (cell E21) and A (cell E22) are populated from Section 1 & 2 above."]
[null,"Whichever rows you have used from (F to I), a prompt will appear to the right indicating which sections of Section 4 below need to be completed."]
[null,"Once the figures entered into Sections 4.1 to 4.4 equal the corresponding figures in F to I, the prompts will disappear."]
[]
[null,"Section 3"]
[]
[null,"The B01 to B06 references are for DfE purposes only"]
[null,"J (cell E24) is populated from section 2.1, if you have not exceeded your BCM limit, this cell will be zero."]
[null,"K (cell E25) is for your Community Focussed balance only. This figure is taken from the Additional Funding form, B06 (c/f) (cell G27)"]
[null,"Alternatively this can be calculated by the following formula (Previous years B06 rollover + I16 + I17 - E31 - E32 from you Closedown I & E)"]
[]
[null,"The remaining revenue rollover from A (cell E22) now needs to be split between Committed L (Cell E28) and Non Committed M (cell E29)"]
[null,"N (cell E28) is the total of J to M, this must equal A (cell E22). A prompt will appear to the right of N indicating if you need to allocate more or less to equal A."]
[]
[null,"When there are no prompts visible and \"CORRECT\" appears to the right of N, the form is complete."]
[]
[null,"General reminder"]
[null,"If you require assistance with clearing any message prompts, please contact  the Returns & Compliance team."]
[null,"When this form has been completed and all prompt messages have been addressed, email the saved excel formatted file to:"]
[null,null,null,"schoolfinancereturns@theeducationpeople.org"]

{"sheet":"BCM Criteria","index":1,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[70,2,70,14],[72,2,72,14],[40,2,40,14],[42,2,42,14],[44,2,44,14],[52,2,52,14],[66,2,66,14],[68,2,68,14],[64,2,64,14],[62,2,62,14],[48,3,48,14],[50,3,50,14],[56,1,56,14],[60,2,60,14],[58,2,58,14],[38,2,38,14],[1,1,1,14],[2,1,2,14],[6,1,6,14],[8,1,8,14],[12,1,12,14]]}
[]
[null,"Schools Financial Services Guidance"]
[null,"Balance Control Mechanism (BCM) Criteria - Which category to use? "]
[]
[null,"Introduction"]
[]
[null,"The Schools’ Funding Forum fundamental principle underpinning the BCM is that the funding received for the period (financial year April to March), which is predicated on the cohort of pupils at the school during that period, should be spent on those pupils during that period.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"The allowable BCM Thresholds (12% - Primary, Special and PRU and 7.5% - Secondary) have been set to recognise the need of a financial tolerance, to enable an appropriate resource to ensure a smooth transition, when circumstances within the school change, for example a falling roll.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"BCM Allowable Criteria"]
[]
[null,"There are four accepted criteria that allow schools to carry forward funding in excess of their Balance Control Mechanism (BCM) into the next financial year: Capital Projects, Holding Funds on Behalf of Other Schools, Late Allocations and Other Grants & Payments.  Outlined below are details of each of the criteria to assist schools who are over their BCM limit in completing the 9 month and Year end returns. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,"Capital Project. "]
[]
[null,"·","Schools can be over the BCM if they plan to make a revenue to capital contribution for a future capital project that is planned for the following year."]
[]
[null,"·","The returns information must include details of the capital project as well as the expected completion date"]
[]
[null,"·","The full cost of the project is required, as well as details of how much of the excess BCM will be used to fund the project"]
[]
[null,"·","Copy invoices will be required on completion of the project"]
[]
[null,"·","Examples: Extension to the school building"]
[]
[null,"Funds Held on Behalf of Other Schools. "]
[]
[null,"·","Schools can be over the BCM if they are holding funds on behalf of other schools "]
[]
[null,"·","The returns information must include details of what the funds are being used for"]
[]
[null,"·","The returns information must include the current balance of the held funds and the date by which they need to be spent"]
[]
[null,"·","Examples: Collaborative Funding with Partnership School"]
[]
[null,"Late Allocation."]
[]
[null,"·","A Late Allocation is funding that has been received in the latter part of the year that was not included within the original budget or included as additional income to the yearend forecast within the budget monitoring.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"·","To be allowable, the Late Allocation must be unexpected new funding that the school has not had reasonable time in which to spend before the end of the financial year, and it has therefore been decided that only funding received between 1st December and 31st March will be considered e.g., an unexpected donation to the school.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[null," "," "]
[null,"·","Any unexpected funding that is received prior to 1st December will not be allowable as a Late Allocation.",null,null,null,null,null,null,null,null,null,null,null,null,null,"D"]
[]
[null,"·","Funding that the school know they are due to receive will not be allowable as a Late Allocation even if this funding is not paid till a later date e.g., The 2nd instalment of Covid catch up paid in March 2021 was not counted as a Late Allocation because schools had been advised of the grant and it should have been included in the monitoring year end forecast.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,"·","High Needs Funding (HNF) and whether it can be included within the Late Allocation criteria:"]
[]
[null,null,null,"If HNF has been applied for in November for example, and confirmation that the school will receive funding has been given by 1st December, but the funding is not received into the school bank account until February/March Advance, then this will not be counted as a Late Allocation - as the advised expected income should have been included in the monitoring year end forecast.",null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,null,null,"However, if the school has a newly assessed pupil with unconfirmed funding or an annual pupil renewal with unconfirmed backpay, it is reasonable to not have included any additional funding into the monitoring year-end forecasts as the funding claimed cannot be assured.  Therefore, in these types of circumstances, the funding will be allowable under Late Allocations if it is paid after December 1st.",null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,"·","Each year there may be new funding streams.  Depending on the timing of the Government announcement, a decision will be made if the funding will be considered a Late Allocation or not.  Past examples have been Additional FSM Supplementary grant & Classcare Scheme Refund",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"Other Grants and Payments.  "]
[]
[null,"In general, schools are expected to spend funding received in each financial year on the pupils attending in that period.  Please see below for details of common grants to ascertain whether they are eligible to meet the criteria for allowable excess BCM.  For some grants that are paid on an academic year, part (or in some cases all) of the funding would be allowable under the excess BCM criteria.  Schools should read the Government Conditions of Grant for each grant to ensure the funding is spent as appropriate and in a timely fashion.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDDD"]
[]
[null,"·","UIFSM is paid on an academic year.  The funding is unique due to an adjustment being made each July to ensure payments made up to the preceding March are correct, with schools using a Yearend adjustment at Closedown to balance the funds received to date. Therefore, any excess UIFSM funding is not allowable under the excess BCM criteria as the funding is a reimbursement for costs based across 2 census data. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,"·","HNF E3 is paid monthly.  Any unspent HNF is not allowable under the excess BCM criteria as it should be spent on each eligible pupil in that financial year to meet their agreed needs. Please refer to paragraph on HNF in Late Allocation section of this document for further clarity.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"·","Pupil Premium is paid to schools in 12 equal instalments.  The 2021-22 Conditions of Grant state that the grant does not have to be completely spent by schools in the financial year beginning 1 April 2021; some or all of it may be carried forward to future financial years. Any funding that is carried forward must be spent according to the conditions in this document.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,"·","Academic Grants e.g., PE and Sports Grant.  When grants are paid on an academic year (September - August), the school usually receives 2 instalments – one to cover the 7-month period September to March and a second to cover the 5-month period April to August, so crossing over the school financial year in April. This means that the April to August (5/12ths) payment is the second instalment of the previous academic year, and the September to March payment (7/12ths) is the first instalment of the current academic year.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDDD"]
[]
[null,null,"Schools should be spending the April to August payment by the August of that year because this is the final instalment for the current academic year’s funding – this portion of the funding will not be allowable under the ‘Other Grants & Payment’ criteria as a reason to be over BCM.  Note: If the 5/12ths second instalment has not been spent, then it will form part of the allowable BCM threshold. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"DDD"]
[]
[null,null,"For the September to March payment (7/12th), schools have until the August of the following year to spend it.  This portion of the funding can be rolled forward into the next financial year and is allowable under the criteria for excess BCM.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,null,"Please note - due to Covid there have been extensions to the time frame of spending the PE & Sports Grant and schools have until July 2022 to spend funding from the 2019-20 and 2020-21 academic years.",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]
[]
[null,"·","We are aware that some Academic grants need the second instalment set aside for specific expenditure e.g., Teaching School funding, where funding is received in advance to pay for April to August salaries for the next financial year and this will be allowable as excess BCM. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"DD"]

{"sheet":"Form","index":2,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,5,1,7],[23,0,23,1],[22,0,22,4],[24,0,24,1],[21,0,21,2],[15,7,18,9],[18,5,18,6],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[20,0,20,2],[19,0,19,2],[14,0,14,4],[11,0,11,2],[10,0,10,2],[12,0,12,2],[13,0,13,2],[4,5,4,6],[27,7,27,9],[16,5,16,6],[15,5,15,6],[17,5,17,6],[27,5,27,6],[21,5,21,8],[0,2,0,3],[4,0,4,2],[2,0,2,4],[1,1,1,3],[8,0,8,4],[3,0,3,2],[6,0,6,2],[5,0,5,2],[7,0,7,4],[44,5,47,6],[49,0,49,1],[49,2,49,3],[29,0,29,4],[32,5,35,6],[30,0,30,4],[38,5,41,6],[33,2,33,3],[31,2,31,3],[35,2,35,3],[32,2,32,3],[34,2,34,3],[37,0,37,1],[37,2,37,3],[48,0,48,4],[47,2,47,3],[50,2,50,3],[50,5,53,6],[51,2,51,3],[52,2,52,3],[53,2,53,3],[42,0,42,4],[25,0,25,1],[46,2,46,3],[43,0,43,1],[43,2,43,3],[36,0,36,4],[39,2,39,3],[31,0,31,1],[45,2,45,3],[40,2,40,3],[44,2,44,3],[27,0,27,2],[26,0,26,1],[41,2,41,3],[38,2,38,3]]}
["Version March 2024","This form is to be used as part of the 2023-24 Year End returns only","DfE No:",null,null,{"$f":"VLOOKUP(E1,Lookup!A:D,4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(E1=0,0,1)","v":0},null,null,null,"DD","2024-03-31",{"$f":"DAY(M1)","v":31},{"$f":"MONTH(M1)","v":3},{"$f":"DATE(O3,O1,N1)","v":"2025-03-31"},{"$f":"DATE(N3,O2,N2)","v":"2024-04-01"}]
["School Name:",{"$f":"IFERROR(VLOOKUP(E1,Lookup!A:N,2,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(Lookup!R7<>\"\",\"Links have not been removed\",\"\")","v":""},null,null,null,null,null,null,"2024-04-01",{"$f":"DAY(M2)","v":1},{"$f":"MONTH(M2)","v":4}]
["Analysis of Year End Revenue Balances",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2024-03-20"},{"$f":"YEAR(TODAY())","v":2024},{"$f":"YEAR(TODAY())+1","v":2025}]
["Section 1 - Total Revenue Rollover and comparison to Nine Month Forecast",null,null,"Row","Amount £ / pp"]
["Total Revenue Funds rollover c/f (Final Reconciliation Report, Actual Column, Current position)\nFor surplus balance enter as a negative (leading minus) / For year end deficit enter as a positive                                                                                           ",null,null,"A",null,{"$f":"IF(E5>0,\"You are showing a Year End Revenue Deficit\",\"\")","v":""},null,null,null,null,null,"DD"]
[{"$f":"IFERROR(\"Year end forecast figure as at nine month monitoring return\"&IF(OR(E1=\"\",E5=\"\"),\"\",IF(E6<0,\" was a surplus\",\" was a deficit\")),\"\")","v":"Year end forecast figure as at nine month monitoring return"},null,null,"B",{"$f":"IFERROR(ROUND(VLOOKUP(E1,Lookup!A:N,14,FALSE),2),\"\")","v":""},null,null,null,null,null,null,"DD"]
["Difference between nine months forecast and actual Year End figures",null,null,"C",{"$f":"IFERROR(ROUND((E5-E6),2),\"\")","v":""},null,null,null,null,null,null,"DD"]
[{"$f":"IF(E5=\"\",\"\",IFERROR(IF(VLOOKUP(E1,Lookup!A:Q,17,FALSE)=\"Within Tolerance\",\"The figure in Row C is less than £10,000 or 15% of the figure is Row A therefore NO explanation is required below\",\"The figure in Row C of £\"&IF(E7>0,TEXT(E7,\"#,##0.00\"),TEXT(-E7,\"#,##0.00\"))&\" is more than we would expect, please enter a brief description below to explain the reason.\"),\"\"))","v":""}]
[]
[]
["Section 2 - Budget Control Mechanism - Detailed breakdown of Revenue Rollover",null,null,"Row","Amount £ / pp",null,null,null,null,null,null,"DD"]
["Total Revenue Funds rollover c/f from Row A above",null,null,"A",{"$f":"E5","v":0},null,null,null,null,null,null,"DD"]
[{"$f":"IFERROR(IF(AND(E1>1100,E1<2000),\"Please enter your total income for 2023-24 in cell F13 highlighted in yellow, your BCM figure is 12% of your income\",(\"Allowable Balance Control Mechanism (BCM)  (March Statement of account totals for (I01+I02+I03+I05+I18) * \"&TEXT(VLOOKUP(E1,Lookup!A:E,5,FALSE),\"##.##%\")&\")\")),\"Allowable Balance Control Mechanism (BCM)\")","v":"Allowable Balance Control Mechanism (BCM)"},null,null,"D",{"$f":"IFERROR(IF(AND(E1>1100,E1<2000),F13*12%,ROUND(VLOOKUP(E1,Lookup!A:N,3,FALSE),2)),\"\")","v":""},null,null,null,null,null,null,"DD"]
[{"$f":"IF(E14>0,\"You have exceeded your allowable Balance Control Mechanism figure (BCM)\",\"You are within your allowable Balance Control Mechanism figure (BCM)\")","v":"You are within your allowable Balance Control Mechanism figure (BCM)"},null,null,"E",{"$f":"IFERROR(ROUND(IF(E5+E13>0,0,-(E5+E13)),2),0)","v":0},null,null,null,null,null,null,"DD"]
[{"$f":"IF(E14=0,\"Section 2.1 - This section is not applicable as you are not over your BCM allowable.\",\"Section 2.1  BCM breakdown - complete rows F to I (total must not be greater than the amount you are over your BCM by (\"&TEXT(ROUND(E14,2),\"£#,###.00\")&\"))\")","v":"Section 2.1 - This section is not applicable as you are not over your BCM allowable."},null,null,null,null,null,null,null,null,null,null,"DD"]
["Revenue contribution to Capital project (planned for NEW year)\nProvide detail below in section 4.1",null,null,"F",null,{"$f":"IF(AND(E16<>0,SUM(C33:C36)=0),\"Details are required in Section 4.1 BCM breakdown below\",\"\")","v":""},null,{"$f":"IFERROR(IF(ROUND((SUM(E16:E19)-E14),2)=0,\"\",IF(ROUND(E14-SUM(E16:E19),2)<0,\"The current total of Rows F to I is more than the amount over your BCM by \"&TEXT(ROUND((E14-SUM(E16:E19)),2),\"£#,###.00\")&CHAR(10)&CHAR(10)&\"You need to ensure that this total is equal to the amount over BCM (Row E).\",\"The current total of Rows F to I is less than the amount over your BCM by \"&TEXT(ROUND((E14-SUM(E16:E19)),2),\"£#,###.00\")&CHAR(10)&CHAR(10)&\"This amount may be subject to clawback (Row J).\")),\"\")","v":""},null,null,null,"DD"]
["Funding held on behalf of other schools\nProvide detail below in section 4.2",null,null,"G",null,{"$f":"IF(AND(E17<>0,SUM(C39:C42)=0),\"Details are required in Section 4.2 below\",\"\")","v":""},null,null,null,null,null,"DD"]
["Late allocations\nProvide detail below in section 4.3",null,null,"H",null,{"$f":"IF(AND(E18<>0,SUM(C45:C48)=0),\"Details are required in Section 4.3 below\",\"\")","v":""},null,null,null,null,null,"DD"]
["Other grant income and funding sources\nProvide detail below in section 4.4",null,null,"I",null,{"$f":"IF(AND(E19<>0,SUM(C50:C53)=0),\"Details are required in Section 4.4 below\",\"\")","v":""},null,null,null,null,null,"DD"]
["This amount over your BCM may be subject to Clawback.",null,null,"J",{"$f":"ROUND(SUM(E16:E19),2)","v":0},null,null,null,null,null,null,"DD"]
["Allowable Balance Control Mechanism (BCM) from Row D above",null,null,"D",{"$f":"ROUND(E13,2)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"DD"]
["Total Revenue Funds in Section 2.1",null,null,"A",{"$f":"ROUND(SUM(E20:E21),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(E14=0,\"\",IF(ROUND(SUM(E16:E19)+E21+E5,2)<0,\"You have \"&TEXT(ROUND((SUM(E16:E19)+E21+E5)*-1,2),\"£#,###.00\")&\" that may be subject to clawback\",IF(ROUND(SUM(E16:E19)+E21+E5,2)>0,\"You have allocated \"&TEXT(ROUND((E5+SUM(E16:E21)),2),\"£#,###.00\")&\" too much\",\"\")))","v":""},null,null,null,null,null,"DD"]
["Section 3 - Total Revenue Rollover breakdown - The DfE require this breakdown",null,null,null,null,null,null,null,null,null,null,"DD"]
["Total of breakdown of amount over BCM from above (Rows F to I above) (pre-populated)",null,"B01","J",{"$f":"ROUND(SUM(E16:E19),2)","v":0},null,null,null,null,null,null,"DD"]
["Community Focussed School Balance c/f figure - if applicable \n(from Section 3 of the Additional supporting information Closedown form)",null,"B06 c/f","K",0,null,null,null,null,null,null,"DD"]
["The remaining Committed element from Row A above.",null,"B01","L",null,null,null,null,null,null,null,"DD"]
["The Uncommitted element from Row A above\nIf the figure in row A is a deficit, enter the whole amount here with a leading minus",null,"B02","M",null,null,null,null,null,null,null,"DD"]
["Total of rows J to M - must match row A above",null,null,"N",{"$f":"ROUND(SUM(E24:E27),2)","v":0},{"$f":"IF(H1=0,\"\",IF(-E28=E5,\"CORRECT\",\"This amount must match Row A\"))","v":""},null,{"$f":"IF(E5+E28<0,\"You still have \"&TEXT(ROUND((E5+E28)*-1,2),\"£#,###.00\")&\" to allocate\",IF(E5+E28>0,\"You have allocated \"&TEXT(ROUND((E5+E28),2),\"£#,###.00\")&\" too much\",\"\"))","v":""},null,null,null,"DD"]
[]
[{"$f":"IF(E14=0,\"\",\"Section 4.1  BCM breakdown - The section below relates to Section 2.1 above\")","v":""}]
["Section 4.1                              Analysis of row F - brief description of Revenue contribution to Capital project (planned for NEW year)"]
["Evidence should be retained in the school",null,"Amount £/pp",null,"Date to be spent by"]
[1,null,null,null,null,{"$f":"IF(E16=SUM(C33:D36),\"\",\"The total in this section must equal the total of row F (\"&TEXT(ROUND(E16,2),\"£#,###.00\")&\")\")","v":""}]
[2]
[3]
[4]
["Section 4.2                              Analysis of row G - Funding held on behalf of other schools"]
["Evidence should be retained in the school",null,"Amount £/pp",null,"Date to be spent by"]
[1,null,null,null,null,{"$f":"IF(E17=SUM(C39:D42),\"\",\"The total in this section must equal the total of row G (\"&TEXT(ROUND(E17,2),\"£#,###.00\")&\")\")","v":""}]
[2]
[3]
[4]
["Section 4.3                              Analysis of row H - brief description of Late allocations"]
["Evidence should be retained in the school",null,"Amount £/pp",null,"Date to be spent by"]
[1,null,null,null,null,{"$f":"IF(E18=SUM(C45:D48),\"\",\"The total in this section must equal the total of row H (\"&TEXT(ROUND(E18,2),\"£#,###.00\")&\")\")","v":""}]
[2]
[3]
[4]
["Section 4.4                             Analysis of row I - brief description of other grant income and funding sources"]
["Evidence should be retained in the school",null,"Amount £/pp",null,"Date to be spent by"]
[1,null,null,null,null,{"$f":"IF(E19=SUM(C51:D54),\"\",\"The total in this section must equal the total of row I (\"&TEXT(ROUND(E19,2),\"£#,###.00\")&\")\")","v":""}]
[2]
[3]
[4]

{"sheet":"Lookup","index":3,"n_rows":300,"n_cols":18,"rows_kept":300,"cut":false,"hidden":true,"merged":[[6,17,17,19],[0,5,0,9]]}
[null,null,null,null,null,"March 2023 Advance figures",null,null,null,null,"Kelsi / Invoice",null,"Year End","9 Months ",null,null,"Tolerance","Tolerance"]
["DfE","school name","BCM","Phase","%","I01-01 and -50","I02-01","I03-01","I05-01","I18-01","Rates","Total","Actual","YE Forecast","Variance","% var",10000,0.15]
[1001,"Northfleet Nursery School",{"$f":"IF(D3=1,L3*0.12,IF(D3=3,L3*0.085,L3*0.075))","v":72099.918000000005},1,{"$f":"IF(D3=1,0.12,IF(D3=4,0.085,0.075))","v":0.12},578719.52,0,22113.130000000005,0,0,0,{"$f":"SUM(F3:K3)","v":600832.65},{"$f":"Form!$E$5","v":0},-63828.690000000104,{"$f":"N3-M3","v":-63828.690000000104},{"$f":"O3/M3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O3<$Q$2,O3>-$Q$2),\"Within Tolerance\",IF(AND(P3<$R$2,P3>-$R$2),\"Within Tolerance\",O3))","v":{"$error":"#DIV/0!"}}]
[1123,"The Rosewood School",{"$f":"IF(D4=1,L4*0.12,IF(D4=3,L4*0.085,L4*0.075))","v":429268.5576},1,0.12,1558233.18,0,2019004.8,0,0,0,3577237.98,{"$f":"Form!$E$5","v":0},-422675.48899999959,{"$f":"N4-M4","v":-422675.48899999959},{"$f":"O4/M4","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O4<$Q$2,O4>-$Q$2),\"Within Tolerance\",IF(AND(P4<$R$2,P4>-$R$2),\"Within Tolerance\",O4))","v":{"$error":"#DIV/0!"}}]
[1124,"Birchwood PRU",66869.32680000001,1,0.12,398766.40000000014,0,156877.99,1600,0,0,557244.39000000013,{"$f":"Form!$E$5","v":0},-118753.62999999984,-118753.62999999984,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[1127,"Maidstone and Malling Alternative Provision",127635.98639999999,1,0.12,765268.72,0,295564.5,2800,0,0,1063633.22,{"$f":"Form!$E$5","v":0},-135739.35000000015,-135739.35000000015,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[1128,"Thanet & Dover AC PRU",198922.19760000004,1,0.12,1184729.3000000003,0,469355.68000000011,3600,0,0,1657684.9800000004,{"$f":"Form!$E$5","v":0},-208579.98999999973,-208579.98999999973,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[1129,"West Kent AC Pru (Ton, Tun Wells & Sev)",120777.53519999998,1,0.12,718071.83,0,288007.63,400,0,0,1006479.46,{"$f":"Form!$E$5","v":0},-403239.66000000038,-403239.66000000038,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2000,"St John's CE School",339699.02640000003,1,0.12,2303796.9500000002,0,126424.26999999999,316755,59273,24576,2830825.22,{"$f":"Form!$E$5","v":0},-14415.629999999721,-14415.629999999721,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2002,"Repton Manor",299869.93800000002,1,0.12,2137584.5700000003,0,136542.58000000002,138730,75409,10650,2498916.1500000004,{"$f":"Form!$E$5","v":0},-258930.44000000012,-258930.44000000012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2065,"Discovery School, The",394498.91639999999,1,0.12,2792308,0,203809.97000000003,81035,135074,75264,3287490.97,{"$f":"Form!$E$5","v":0},-36693.690000000366,-36693.690000000366,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2079,"Woodlands Primary School ",403369.86719999992,1,0.12,2899890.8099999996,0,101995.75,189845,111828,57856,3361415.5599999996,{"$f":"Form!$E$5","v":0},-443657.84999999963,-443657.84999999963,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2088,"Crockenhill Primary School",142011.6372,1,0.12,1012288.05,0,22187.260000000006,87995,37133,23827,1183430.31,{"$f":"Form!$E$5","v":0},-65319.06999999973,-65319.06999999973,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2089,"Anthony Roper Primary School, The",181667.32679999998,1,0.12,1378228,0,4608.3899999999994,53770,70632,6656,1513894.39,{"$f":"Form!$E$5","v":0},-121098.42999999985,-121098.42999999985,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2094,"Cobham Primary School",134378.84040000002,1,0.12,988117.74000000011,0,35661.930000000008,35550,43278,17216,1119823.6700000002,{"$f":"Form!$E$5","v":0},-81819.820000000211,-81819.820000000211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2095,"Cecil Road Primary and Nursery School",279388.59120000002,1,0.12,1984426.0100000002,0,147647.24999999997,91305,70812,34048,2328238.2600000002,{"$f":"Form!$E$5","v":0},-16191.160000000615,-16191.160000000615,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2109,"Higham Primary School",137536.992,1,0.12,957694.55999999994,0,58021.04,51175,56921,22330,1146141.6000000001,{"$f":"Form!$E$5","v":0},-49918.709999999875,-49918.709999999875,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2116,"Lawn Primary School",181207.19639999996,1,0.12,1253690.3499999996,0,41657.619999999995,158340,35663,20709,1510059.9699999997,{"$f":"Form!$E$5","v":0},-19633.180000000648,-19633.180000000648,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2120,"Bean Primary School",131334.29999999996,1,0.12,932391.10999999975,0,46103.889999999992,56745,42496,16716.5,1094452.4999999998,{"$f":"Form!$E$5","v":0},-68754.380000000107,-68754.380000000107,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2128,"Capel Primary School",133134.22319999998,1,0.12,945828.39,0,42120.22,49470,48206,23827.25,1109451.8599999999,{"$f":"Form!$E$5","v":0},-132892.47999999957,-132892.47999999957,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2130,"Dunton Green Primary School",137784.09360000002,1,0.12,945276.02000000025,0,44531.76,87635,46182,24576,1148200.7800000003,{"$f":"Form!$E$5","v":0},-89716.790000000328,-89716.790000000328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2132,"Hadlow Primary School",146949.10560000001,1,0.12,970463.77000000014,0,90842.11,102545,36399,24326,1224575.8800000001,{"$f":"Form!$E$5","v":0},-123596.98999999987,-123596.98999999987,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2136,"Kemsing Primary School",121888.06200000003,1,0.12,870132.40000000037,0,40617.450000000012,33465,49563,21956,1015733.8500000003,{"$f":"Form!$E$5","v":0},-26305.990000000114,-26305.990000000114,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2137,"Leigh Primary School",120144.28080000001,1,0.12,814549.53,0,76142.81,52695,46962,10853,1001202.3400000001,{"$f":"Form!$E$5","v":0},-9132.6400000002905,-9132.6400000002905,{"$error":"#DIV/0!"},"Within Tolerance"]
[2138,"Otford Primary School",209434.75440000003,1,0.12,1544179.5200000003,0,36241.1,65095,70334,29440,1745289.6200000003,{"$f":"Form!$E$5","v":0},-197670,-197670,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2139,"Pembury School",245455.49280000004,1,0.12,1810428.0000000005,0,41465.799999999996,70585.64,80487,42496,2045462.4400000004,{"$f":"Form!$E$5","v":0},-186215.59999999995,-186215.59999999995,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2142,"Sandhurst Primary School",114602.25479999998,1,0.12,769615.7699999999,0,67890.50999999998,52380,39644,25488.51,955018.78999999992,{"$f":"Form!$E$5","v":0},-79751.149999999776,-79751.149999999776,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2147,"Weald Community Primary School",88404.623999999996,1,0.12,643651.5,0,19794.7,20370,37669,15220,736705.2,{"$f":"Form!$E$5","v":0},-75719.919999999678,-75719.919999999678,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2148,"Shoreham Village School",78472.727999999988,1,0.12,557110.25999999989,0,21302.880000000001,32010,27305,16211.26,653939.39999999991,{"$f":"Form!$E$5","v":0},-34982.969999999914,-34982.969999999914,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2155,"Slade Primary School ",305090.5356,1,0.12,1995193.7800000005,0,345748.35000000003,90480,81047,29952,2542421.1300000004,{"$f":"Form!$E$5","v":0},-70561.12999999887,-70561.12999999887,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2156,"Sussex Road Community Primary School",263037.56519999995,1,0.12,1909319.8999999997,0,55036.91,91575,78116,57931.9,2191979.7099999995,{"$f":"Form!$E$5","v":0},-263209.05999999971,-263209.05999999971,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2161,"Boughton Monchelsea Primary School",162403.33319999999,1,0.12,1028178.56,0,192247.55000000002,60350,50005,22580,1353361.11,{"$f":"Form!$E$5","v":0},-114206.66999999942,-114206.66999999942,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2163,"East Farleigh Primary School",153806.40239999996,1,0.12,1017474.4599999998,0,151683.56,46875,48970,16717,1281720.0199999998,{"$f":"Form!$E$5","v":0},-76197.110000000073,-76197.110000000073,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2164,"East Peckham Primary School",119525.26800000001,1,0.12,826874.62000000011,0,56959.280000000006,39285,52216,20709,996043.90000000014,{"$f":"Form!$E$5","v":0},-55661.200000000274,-55661.200000000274,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2165,"Headcorn Primary School",257115.96359999996,1,0.12,1791399.6699999997,0,95847.360000000001,116195,85431,53760,2142633.0299999998,{"$f":"Form!$E$5","v":0},-152580.43999999939,-152580.43999999939,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2166,"Hollingbourne Primary School",88993.127999999982,1,0.12,591301.79999999993,0,67240.599999999991,38525,30819,13723,741609.39999999991,{"$f":"Form!$E$5","v":0},-39628.979999999785,-39628.979999999785,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2167,"Ightham Primary School",135074.39880000002,1,0.12,958519.28000000026,0,67069.710000000021,20305,58269,21457,1125619.9900000002,{"$f":"Form!$E$5","v":0},-38743.400000000373,-38743.400000000373,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2168,"Lenham Primary School",144849.43439999997,1,0.12,1000252.4399999998,0,58142.18,69775,60072,18837,1207078.6199999999,{"$f":"Form!$E$5","v":0},-134607.2199999993,-134607.2199999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2169,"Platts Heath Primary School",65127.842400000001,1,0.12,438084.39,0,54218.630000000005,28650,19434,2345,542732.02,{"$f":"Form!$E$5","v":0},-111190.00000000015,-111190.00000000015,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2171,"Brunswick House Primary School",306802.27560000005,1,0.12,1974526.4000000001,0,278207.23000000004,166315,63397,74240,2556685.6300000004,{"$f":"Form!$E$5","v":0},-284217.2199999991,-284217.2199999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2175,"North Borough Junior School",234860.10120000006,1,0.12,1632948.7200000004,0,125733.18000000001,153195,19430,25860.61,1957167.5100000005,{"$f":"Form!$E$5","v":0},-72923.660000000222,-72923.660000000222,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2176,"Park Way Primary School",213115.25759999998,1,0.12,1519661.14,0,41143.090000000004,122839,54003,38314.25,1775960.48,{"$f":"Form!$E$5","v":0},-281454.64000000036,-281454.64000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2185,"Mereworth Community Primary School",140873.9436,1,0.12,952901.57000000007,0,92156.96,51620,50903,26368,1173949.53,{"$f":"Form!$E$5","v":0},-106974.11999999931,-106974.11999999931,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2187,"Offham Primary School",132953.6832,1,0.12,954613.70000000007,0,52277.660000000011,19610,57619,23827,1107947.3600000001,{"$f":"Form!$E$5","v":0},-12937.560000000158,-12937.560000000158,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2188,"Plaxtol Primary School",76476.819600000003,1,0.12,559925.81000000006,0,11471.52,17460,33230,15219.5,637306.83000000007,{"$f":"Form!$E$5","v":0},-81044.260000000315,-81044.260000000315,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2189,"Ryarsh Primary School",141722.80319999997,1,0.12,983781.11,0,105285.25,29415,40985,21557,1181023.3599999999,{"$f":"Form!$E$5","v":0},-87847.57,-87847.57,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2190,"Shipbourne School",62904.408000000003,1,0.12,408269.06,0,65567.34,16005,27625,6737,524203.4,{"$f":"Form!$E$5","v":0},-53427.449999999968,-53427.449999999968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2192,"Staplehurst School",269148.10919999995,1,0.12,1832186.9999999998,0,158527.91,120385,94169,37632,2242900.9099999997,{"$f":"Form!$E$5","v":0},-86232.539999999295,-86232.539999999295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2193,"Sutton Valence Primary School",139790.51519999999,1,0.12,979636.2899999998,0,46851.67,67625,50973,19835,1164920.96,{"$f":"Form!$E$5","v":0},-136274.65000000017,-136274.65000000017,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2226,"Eastling Primary School",86278.886399999988,1,0.12,603012.86,0,46727.360000000008,24355,30674,14221.5,718990.72,{"$f":"Form!$E$5","v":0},-56037.770000000135,-56037.770000000135,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2227,"Ethelbert Road Primary School",133416.90479999999,1,0.12,951617,0,57278.540000000023,35550,55885,11477,1111807.54,{"$f":"Form!$E$5","v":0},-114654.84000000043,-114654.84000000043,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2228,"Davington Primary School",260152.61040000003,1,0.12,1871793.8300000003,0,48028.590000000004,125780,82912,39424,2167938.4200000004,{"$f":"Form!$E$5","v":0},-78095.599999999715,-78095.599999999715,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2231,"Lower Halstow School",135756.65519999998,1,0.12,924575.3899999999,0,108294.06999999999,29055,48548,20833,{"$f":"SUM(F53:K53)","v":1131305.46},{"$f":"Form!$E$5","v":0},-134707.87,-134707.87,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2239,"Rodmersham School",91881.353999999992,1,0.12,605788.18999999994,0,108606.76000000001,6895,38525,5863,765677.95,{"$f":"Form!$E$5","v":0},-28067.65,{"$f":"N54-M54","v":-28067.65},{"$f":"O54/M54","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O54<$Q$2,O54>-$Q$2),\"Within Tolerance\",IF(AND(P54<$R$2,P54>-$R$2),\"Within Tolerance\",O54))","v":{"$error":"#DIV/0!"}}]
[2245,"Rose Street School",342786.30480000004,1,0.12,2277536.4400000004,0,109673.64,355445.46,34025,79872,2856552.5400000005,{"$f":"Form!$E$5","v":0},-336220.6,-336220.6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2254,"Canterbury Road Primary School",155820.7488,1,0.12,1079443.6499999999,0,54674.59,101460,32976,29952,1298506.24,{"$f":"Form!$E$5","v":0},-59968.279999999926,-59968.279999999926,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2258,"Blean Primary School",268154.97840000002,1,0.12,1943960.0000000005,0,97416.820000000022,56700,98916,37632,2234624.8200000003,{"$f":"Form!$E$5","v":0},-164711.9999999998,-164711.9999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2263,"Herne Bay Infant School",218033.02679999993,1,0.12,1476859.2099999995,0,109595.68,138005,76514,15968,1816941.8899999994,{"$f":"Form!$E$5","v":0},-150687.10000000033,-150687.10000000033,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2265,"Hoath Primary School",80442.867599999998,1,0.12,554988.96,0,38333.269999999997,29795,32894,14346,670357.23,{"$f":"Form!$E$5","v":0},-34291.580000000024,-34291.580000000024,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2268,"Westmeads Community Infant School",123386.06759999999,1,0.12,804082.78,0,89363.450000000012,42615,72445,19711,1028217.23,{"$f":"Form!$E$5","v":0},-98417.060000000303,-98417.060000000303,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2269,"Whitstable Junior School",173702.14920000001,1,0.12,1144053.6900000002,0,154038.22,112181,18408,18837,1447517.9100000001,{"$f":"Form!$E$5","v":0},-145114.58999999947,-145114.58999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2270,"Aldington Primary School",121935.85440000004,1,{"$f":"IF(D62=1,0.12,IF(D62=4,0.085,0.075))","v":0.12},882816.48000000033,0,17786.639999999996,42328,43249,29952,1016132.1200000003,{"$f":"Form!$E$5","v":0},-38316.420000000093,-38316.420000000093,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2275,"Victoria Road Primary School",{"$f":"IF(D63=1,L63*0.12,IF(D63=3,L63*0.085,L63*0.075))","v":151449.1464},1,0.12,1033726.12,0,76789.10000000002,85754,50712,15095,1262076.22,{"$f":"Form!$E$5","v":0},-151098.48999999953,-151098.48999999953,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2276,"Willesborough Infant School",221248.65359999999,1,0.12,1563512.73,0,43264.05,76550,137333,23079,1843738.78,{"$f":"Form!$E$5","v":0},19768.929999999786,19768.929999999786,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2278,"Bethersden Primary School",103571.196,1,0.12,705590.11,0,55823.19,50270,40432,10978,863093.3,{"$f":"Form!$E$5","v":0},-51929.069999999992,-51929.069999999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2279,"Brook Community Primary School",68627.0052,1,0.12,498997.35999999993,0,20927.350000000002,17460,25899,8608,571891.71,{"$f":"Form!$E$5","v":0},-19929.45000000007,-19929.45000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2280,"Challock Primary School",129131.76,1,0.12,939639.32000000007,0,36590.679999999993,29010,51147,19711,1076098,{"$f":"Form!$E$5","v":0},-58982.569999999818,-58982.569999999818,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2282,"Great Chart Primary School",281316.96120000002,1,0.12,1926426.7900000003,0,171029.72000000003,122089.5,86362,38400,2344308.0100000002,{"$f":"Form!$E$5","v":0},-110848.78999999998,-110848.78999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2285,"Mersham Primary School",115454.14679999999,1,0.12,845188.52999999991,0,32113.35999999999,42195,34762,7859,962117.8899999999,{"$f":"Form!$E$5","v":0},-112262.49000000008,-112262.49000000008,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2289,"Smeeth Community Primary School",83036.397599999982,1,0.12,605710.83999999985,0,15042.14,22900,33472,14845,691969.97999999986,{"$f":"Form!$E$5","v":0},-23162.839999999829,-23162.839999999829,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2298,"Hawkinge Primary School",258172.17600000004,1,0.12,1813550.0000000005,0,108450.91999999998,135168.88,86022,8243,2151434.8000000003,{"$f":"Form!$E$5","v":0},-223080,-223080,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2300,"Sellindge Primary School",107484.00840000001,1,0.12,743774.3,0,53747.770000000004,30215,47629,20334,895700.07000000007,{"$f":"Form!$E$5","v":0},-44115.290000000081,-44115.290000000081,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2312,"River Primary School",278200.39559999999,1,0.12,1939112.0899999999,0,157690.53999999998,111495,69079,40960,2318336.63,{"$f":"Form!$E$5","v":0},-232159.7999999999,-232159.7999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2318,"Langdon Primary School",74006.295599999998,1,0.12,529847.27,0,22468.860000000004,27555,31858,4990,616719.13,{"$f":"Form!$E$5","v":0},-45238.429999999731,-45238.429999999731,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2320,"Eythorne Elvington Community Primary School",99724.909200000009,1,0.12,638963.99000000011,0,73071.92,77440,24225,17340,831040.91000000015,{"$f":"Form!$E$5","v":0},-93272.039999999935,-93272.039999999935,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2321,"Lydden Primary School",66136.60560000001,1,0.12,469127.98000000004,0,32144.400000000001,12715,27820,9331,551138.38000000012,{"$f":"Form!$E$5","v":0},-61917.540000000241,-61917.540000000241,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2322,"Preston Primary School",84020.264399999971,1,0.12,606654.7899999998,0,17636.080000000002,25050,32864,17964,700168.86999999976,{"$f":"Form!$E$5","v":0},-45851.91000000012,-45851.91000000012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2326,"Wingham Primary School",136317.47999999998,1,0.12,922617.02999999991,0,84407.969999999987,53115,44607,31232,1135979,{"$f":"Form!$E$5","v":0},-132845.90000000034,-132845.90000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2328,"St Mildred's Primary Infant School",189384.29759999996,1,0.12,1289079.5399999998,0,70427.939999999988,88375,105370,24950,1578202.4799999997,{"$f":"Form!$E$5","v":0},-152671.96999999922,-152671.96999999922,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2329,"Callis Grange Nursery and Infant School",188903.95559999996,1,0.12,1303393.1999999997,0,32968.43,106057,82117,49664,1574199.6299999997,{"$f":"Form!$E$5","v":0},-255959.73999999993,-255959.73999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2337,"St Crispin's Community Primary Infant School",182541.02519999997,1,0.12,1222367.8,0,94417.949999999983,102430,78862,23097.46,1521175.21,{"$f":"Form!$E$5","v":0},-33718.529999999548,-33718.529999999548,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2340,"Ellington Infant School",120447.1896,1,0.12,739969.4800000001,0,106006.10000000002,82880,47223,27648,1003726.5800000001,{"$f":"Form!$E$5","v":0},-58811.409999999625,-58811.409999999625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2345,"Priory Infant School",134988.74279999998,1,0.12,877874.22000000009,0,76567.97,77220,62268,30976,1124906.19,{"$f":"Form!$E$5","v":0},-104002.45999999973,-104002.45999999973,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2431,"Shears Green Junior School",301186.00799999997,1,0.12,2199579.08,0,77481.319999999992,190270,20793,21760,2509883.4,{"$f":"Form!$E$5","v":0},0,0,{"$error":"#DIV/0!"},"Within Tolerance"]
[2434,"West Minster Primary School",421393.34759999998,1,0.12,2780339.61,0,217030.62000000002,401999,31858,80384,3511611.23,{"$f":"Form!$E$5","v":0},-410828.78999999934,-410828.78999999934,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2454,"Aycliffe Community Primary School",103879.92600000002,1,0.12,625511.78000000014,0,110423.27000000002,82890,22390,24451,865666.05000000016,{"$f":"Form!$E$5","v":0},-86333.129999999641,-86333.129999999641,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2459,"Riverhead Infant School",174868.8444,1,0.12,1202254.08,0,56788.29,17415,136239,44544,1457240.37,{"$f":"Form!$E$5","v":0},-2860.8399999998219,-2860.8399999998219,{"$error":"#DIV/0!"},"Within Tolerance"]
[2465,"Claremont Primary School",272052.29519999999,1,0.12,1978215,0,122118.46000000002,29035,99078,38656,2267102.46,{"$f":"Form!$E$5","v":0},-263456.90000000142,-263456.90000000142,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2471,"Whitfield Aspen School",780411.86159999995,1,0.12,4014560.2499999995,0,1918918.93,302275,73630,194048,6503432.1799999997,{"$f":"Form!$E$5","v":0},-229751.45000000298,-229751.45000000298,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2474,"St Paul's Infant School",196004.27880000006,1,0.12,1294646.6300000004,0,127258.36000000002,124025,75962,11477,1633368.9900000005,{"$f":"Form!$E$5","v":0},-258685.84999999986,-258685.84999999986,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2482,"Langton Green Primary School",259093.80119999996,1,0.12,1857360,0,131967.01,41750,88870,39168,2159115.0099999998,{"$f":"Form!$E$5","v":0},-220380.12999999934,-220380.12999999934,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2490,"Bishops Down Primary School",173461.93439999997,1,0.12,1166137.17,0,150485.95000000001,37450,56627,34816,1445516.1199999999,{"$f":"Form!$E$5","v":0},56276.109999999448,56276.109999999448,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2509,"Singlewell Primary School",246567.8652,1,0.12,1782445,0,32602.210000000006,114945,73028,51712,2054732.21,{"$f":"Form!$E$5","v":0},-4831.3600000000733,-4831.3600000000733,{"$error":"#DIV/0!"},"Within Tolerance"]
[2510,"Cheriton Primary School",259192.78559999997,1,0.12,1758991.1,0,135253.78,179855,76931,8909,2159939.88,{"$f":"Form!$E$5","v":0},-77577.579999999958,-77577.579999999958,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2514,"Brookfield Infant School",127786.2,1,0.12,875749.71000000008,0,32973.29,51240,84712,20210,1064885,{"$f":"Form!$E$5","v":0},-21640,-21640,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2519,"Vigo Village School",98186.581200000001,1,0.12,710461.32000000007,0,19965.190000000002,35085,30629,22081,818221.51,{"$f":"Form!$E$5","v":0},-85573.469999999943,-85573.469999999943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2520,"Madginford Park Infant School",392742.522,1,0.12,2869589,0,147915.35,96065,98357,60928,3272854.35,{"$f":"Form!$E$5","v":0},-109841.41000000024,-109841.41000000024,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2524,"Palmarsh Primary School",143069.57640000002,1,0.12,976814.33000000007,0,60235.14,88410,50569,16218,1192246.4700000002,{"$f":"Form!$E$5","v":0},-82755.920000000013,-82755.920000000013,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2525,"Painters Ash Primary School",257737.2096,1,0.12,1839741.46,0,46216.619999999995,143390,76734,41728,2147810.08,{"$f":"Form!$E$5","v":0},-16017.309999999947,-16017.309999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2530,"Tunbury Primary School",346983.44279999996,1,0.12,2638787,0,43924.69,65885,96596,46336,2891528.69,{"$f":"Form!$E$5","v":0},-310370.32000000065,-310370.32000000065,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2532,"St Margaret's-at-Cliffe Primary School",130451.6808,1,0.12,896460.31,0,86747.03,29795,55382,18713,1087097.3400000001,{"$f":"Form!$E$5","v":0},-45881.479999999996,-45881.479999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2539,"Stocks Green Primary School",136450.00799999997,1,0.12,980905.81,0,58761.59,19565,54647,23204,1137083.3999999999,{"$f":"Form!$E$5","v":0},-76895.77999999965,-76895.77999999965,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2545,"Sandgate Primary School",262188.07439999998,1,0.12,1895570.9999999998,0,66144.62000000001,82910,93683,46592,2184900.62,{"$f":"Form!$E$5","v":0},-227117.33999999968,-227117.33999999968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2552,"Sandling Primary School",254865.13799999998,1,0.12,1897992,0,70315.149999999994,35950,88387,31232,2123876.15,{"$f":"Form!$E$5","v":0},-306278,-306278,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2559,"Capel-le-Ferne Primary School",126846.5172,1,0.12,871559.78999999992,0,63632.520000000004,70495,32031,19336,1057054.31,{"$f":"Form!$E$5","v":0},-49594.330000000278,-49594.330000000278,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2562,"Lunsford Primary School",133721.53080000004,1,0.12,987205.26000000013,0,2193.7499999999991,56745,49273,18929.080000000002,{"$f":"SUM(F106:K106)","v":1114346.0900000003},{"$f":"Form!$E$5","v":0},-21702.100000000166,-21702.100000000166,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2574,"Downs View Infant School",172172.13840000003,1,0.12,1171607.7400000002,0,61363.080000000009,56471,117678,27648,1434767.8200000003,{"$f":"Form!$E$5","v":0},13269.480000000038,13269.480000000038,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2578,"Kingswood Primary School",96470.94,1,0.12,665008.44999999995,0,54744.05,33820,34259,16093,803924.5,{"$f":"Form!$E$5","v":0},-96018.710000000472,-96018.710000000472,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2586,"Senacre Wood Primary School",154680.61679999999,1,0.12,1062988.8699999999,0,55003.270000000004,101760,47921,21332,1289005.1399999999,{"$f":"Form!$E$5","v":0},-84973.889999999432,-84973.889999999432,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2603,"Bromstone Primary School, Broadstairs",350474.20439999999,1,0.12,2223729.25,0,344597.12,241800,65436,45056,2920618.37,{"$f":"Form!$E$5","v":0},-132480.31000000113,-132480.31000000113,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2607,"Parkside Community Primary School",162026.24400000001,1,0.12,1064301.5900000001,0,65274.110000000008,180420,20762,19461,1350218.7000000002,{"$f":"Form!$E$5","v":0},-136266.16000000041,{"$f":"N111-M111","v":-136266.16000000041},{"$f":"O111/M111","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O111<$Q$2,O111>-$Q$2),\"Within Tolerance\",IF(AND(P111<$R$2,P111>-$R$2),\"Within Tolerance\",O111))","v":{"$error":"#DIV/0!"}}]
[2615,"High Firs Primary School",134922.99,1,0.12,985134.76000000013,0,33190.490000000005,39030,42053,24950,1124358.25,{"$f":"Form!$E$5","v":0},-43367.499999999127,-43367.499999999127,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2627,"Sandwich Junior School",147494.03040000005,1,0.12,1000341.3000000003,0,108582.62,73925,18108,28160,1229116.9200000004,{"$f":"Form!$E$5","v":0},-131126.03000000038,-131126.03000000038,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2632,"Sevenoaks Primary School",373425.83400000003,1,0.12,2685046.52,0,124707.43000000001,133100,93764,75264,3111881.95,{"$f":"Form!$E$5","v":0},-234134.87000000052,-234134.87000000052,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2643,"Swalecliffe Community Primary School",370967.99400000006,1,0.12,2622215.0000000005,0,158346.95000000001,151635,99299,59904,3091399.9500000007,{"$f":"Form!$E$5","v":0},-98603.71999999987,-98603.71999999987,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2648,"Aylesham Primary School",280380.00599999999,1,0.12,1915891.85,0,90613.2,234320,68539,27136,2336500.0499999998,{"$f":"Form!$E$5","v":0},-125830.40000000049,-125830.40000000049,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2651,"Broadwater Primary School",136048.7028,1,0.12,878929.41,0,123913.77999999998,80325,31734,18837,1133739.19,{"$f":"Form!$E$5","v":0},-138083.71999999986,-138083.71999999986,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2653,"West Borough Primary School",313109.64000000007,1,0.12,2231114.1600000006,0,90022.839999999982,146570,72932,68608,2609247.0000000005,{"$f":"Form!$E$5","v":0},-242824.8000000004,-242824.8000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2662,"Long Mead Community Primary School",116534.55599999997,1,0.12,751149.68999999983,0,69399.61,106555,25554,18463,971121.29999999981,{"$f":"Form!$E$5","v":0},-137406.37000000002,-137406.37000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2674,"Kings Farm Primary School",363548.33400000003,1,{"$f":"IF(D120=1,0.12,IF(D120=4,0.085,0.075))","v":0.12},2415179.9400000004,0,200874.51,308340,61911,43264,3029569.45,{"$f":"Form!$E$5","v":0},-322374.23000000068,-322374.23000000068,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2680,"Kings Hill School",{"$f":"IF(D121=1,L121*0.12,IF(D121=3,L121*0.085,L121*0.075))","v":271871.70360000001},1,0.12,1901366,0,151075.53,80600,80332,52224,2265597.5300000003,{"$f":"Form!$E$5","v":0},-52388.260000000271,-52388.260000000271,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2682,"New Ash Green Primary School",264264.15239999996,1,0.12,1871929.9999999998,0,127448.26999999999,96235,72796,33792,2202201.2699999996,{"$f":"Form!$E$5","v":0},-100776.61000000054,-100776.61000000054,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2689,"Craylands School, The",296212.11719999998,1,0.12,2069733.89,0,99598.420000000013,158877,78273,61952,2468434.31,{"$f":"Form!$E$5","v":0},-221170.74000000159,-221170.74000000159,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3010,"St Paul's CEP School",85068.622800000012,1,0.12,595552.68000000017,0,39791.51,27325,35507,10729,708905.19000000018,{"$f":"Form!$E$5","v":0},-54720.88,-54720.88,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3015,"Fawkham CEP School",75382.640399999989,1,0.12,556791.27999999991,0,10169.390000000001,10880,29265,21083,628188.66999999993,{"$f":"Form!$E$5","v":0},-30674.490000000034,-30674.490000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3022,"Benenden CEP School",136844.1,1,0.12,960084.26,0,55124.24,37450,53278,34431,1140367.5,{"$f":"Form!$E$5","v":0},-157004.91000000003,-157004.91000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3023,"Bidborough CEP School",128043.16680000001,1,0.12,933397.00000000023,0,45989.39,23525,49145,14970,1067026.3900000001,{"$f":"Form!$E$5","v":0},-10600.759999999878,-10600.759999999878,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3027,"Cranbrook CEP School",160064.76,1,0.12,1023401.3500000002,0,130954.65,109200,44205,26112,1333873.0000000002,{"$f":"Form!$E$5","v":0},-84034.77999999962,-84034.77999999962,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3029,"Goudhurst & Kilndown CEP School",142329.4944,1,0.12,982659.29,0,73268.83,51955,50292,27904,1186079.1200000001,{"$f":"Form!$E$5","v":0},-138247.5500000001,-138247.5500000001,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3032,"Hawkhurst CEP School",136670.98080000002,1,0.12,902895.18000000017,0,60181.660000000011,114055,27233,34560,1138924.8400000003,{"$f":"Form!$E$5","v":0},-80631.729999999312,-80631.729999999312,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3033,"Hildenborough CEP School",118252.11120000003,1,0.12,853549.00000000023,0,38770.26,23700,46835,22580,985434.26000000024,{"$f":"Form!$E$5","v":0},-61362.910000000033,-61362.910000000033,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3034,"Lamberhurst St Mary's CEP School",129037.86,1,0.12,924807,0,36439.680000000008,24285,57560,32223.82,1075315.5,{"$f":"Form!$E$5","v":0},-66322.900000000256,-66322.900000000256,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3037,"St John's CEP School, Sevenoaks",129664.98360000002,1,0.12,941067.59000000032,0,36937.94,31630,48576,22330,1080541.5300000003,{"$f":"Form!$E$5","v":0},-48628.310000000354,-48628.310000000354,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3042,"Speldhurst CEP School",128467.5876,1,0.12,953066.1100000001,0,33777.120000000003,25810,54070,3840,1070563.23,{"$f":"Form!$E$5","v":0},-70302.049999999625,-70302.049999999625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3043,"Sundridge and Brasted CEP School",71703.823200000013,1,0.12,472755.08000000013,0,62252.779999999992,32010,23029,7485,597531.8600000001,{"$f":"Form!$E$5","v":0},-39059.520000000011,-39059.520000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3050,"St John's CEP School",394403.22360000003,1,0.12,2844756,0,113334.53000000003,117450,131281,79872,3286693.5300000003,{"$f":"Form!$E$5","v":0},-82742.769999999728,-82742.769999999728,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3052,"St Mark's CEP School",228716.3364,1,0.12,1603540.18,0,67584.290000000008,120340,68937,45568,1905969.47,{"$f":"Form!$E$5","v":0},-190569.67999999961,-190569.67999999961,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3053,"St Peter's CEP School - Tun Wells",139535.09519999998,1,0.12,965185.27999999991,0,66565.179999999993,42485,51880,36677,1162792.46,{"$f":"Form!$E$5","v":0},-56048.47999999985,-56048.47999999985,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3054,"Crockham Hill CEP School",98335.592400000009,1,0.12,715128.53000000014,0,34479.74,6514.9999999999991,45376,17964,819463.27000000014,{"$f":"Form!$E$5","v":0},-86396.410000000091,-86396.410000000091,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3055,"Churchill CEP School",148899.38040000002,1,0.12,1038731.4200000002,0,51070.75,83735,38363,28928,1240828.1700000002,{"$f":"Form!$E$5","v":0},-69736.380000000237,-69736.380000000237,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3057,"St Peter's C of E Primary School",130471.91159999999,1,0.12,913377.45,0,56048.480000000003,54105,47393,16342,1087265.93,{"$f":"Form!$E$5","v":0},-87921.729999999588,-87921.729999999588,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3061,"Bredhurst CEP School",83893.345199999982,1,0.12,610561.43999999983,0,1675.35,22835,46537,17502.419999999998,699111.20999999985,{"$f":"Form!$E$5","v":0},-4928.0099999998783,-4928.0099999998783,{"$error":"#DIV/0!"},"Within Tolerance"]
[3062,"Burham CEP School",92822.299199999994,1,0.12,683474.44000000006,0,19763.719999999998,17460,30740,22081,773519.16,{"$f":"Form!$E$5","v":0},-27931.140000000159,-27931.140000000159,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3067,"Harrietsham CEP School",201950.0208,1,0.12,1428881.56,0,79424.279999999984,81055,59764,33792,1682916.84,{"$f":"Form!$E$5","v":0},-11156.589999999676,-11156.589999999676,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3069,"Leeds & Broomfield CEP School",94690.796399999992,1,0.12,582532.28999999992,0,124851.68000000001,46206,30011,5489,789089.97,{"$f":"Form!$E$5","v":0},-48235.3299999999,-48235.3299999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3072,"St Michael's CEJ School, Maidstone",114382.0812,1,0.12,854177.38,0,19376.63,51620,17780,10230,953184.01,{"$f":"Form!$E$5","v":0},-117748.87999999989,-117748.87999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3073,"St Michael's CEI School, Maidstone",90073.808400000009,1,0.12,630523.38,0,23517.670000000002,31808.02,54661,10105,750615.07000000007,{"$f":"Form!$E$5","v":0},-70577.080000000249,-70577.080000000249,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3081,"Thurnham CEI School",173301.8052,1,0.12,1220865,0,49022.709999999992,12670,135256,26368,1444181.71,{"$f":"Form!$E$5","v":0},-77104.369999999879,-77104.369999999879,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3082,"Trottiscliffe CEP School",69886.036800000016,1,0.12,505725.86000000016,0,24962.779999999995,13410,31923,6362,582383.64000000013,{"$f":"Form!$E$5","v":0},-90596.990000000296,-90596.990000000296,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3083,"Ulcombe CEP School",80161.425600000017,1,0.12,543710.41000000015,0,45091.469999999994,52380,19594,7236,668011.88000000012,{"$f":"Form!$E$5","v":0},-81475.470000000234,-81475.470000000234,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3084,"Wateringbury CEP School",116258.1948,1,0.12,823072.37,0,54153.919999999991,50165,36537,4890,{"$f":"SUM(F151:K151)","v":968818.29},{"$f":"Form!$E$5","v":0},-71160.859999999841,-71160.859999999841,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3088,"Wouldham All Saints CoE Primary School",256383.62880000001,1,0.12,1831085.7200000004,0,57999.520000000004,95965,80824,70656,2136530.2400000002,{"$f":"Form!$E$5","v":0},-160073.67999999944,-160073.67999999944,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3089,"St George's CEP School",132363.10679999998,1,0.12,939752.96999999986,0,40606.92,54910,49542,18214,1103025.8899999999,{"$f":"Form!$E$5","v":0},-23342.769999999851,-23342.769999999851,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3090,"St Margaret's CEP School, Collier Street",87784.747200000013,1,0.12,636584.59000000008,0,32957.17,7275,38655,16067.8,731539.56000000017,{"$f":"Form!$E$5","v":0},-71017.770000000179,-71017.770000000179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3091,"Laddingford St Mary's CEP School",75287.090400000001,1,0.12,524152.79000000004,0,40418.630000000005,30555,27026,5240,627392.42000000004,{"$f":"Form!$E$5","v":0},-4730.7399999999161,-4730.7399999999161,{"$error":"#DIV/0!"},"Within Tolerance"]
[3092,"Yalding St Peter & St Paul CEP School",108298.0104,1,0.12,800052.9,0,17430.520000000004,32325,38453,14222,902483.42,{"$f":"Form!$E$5","v":0},-91381.160000000164,-91381.160000000164,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3108,"Ospringe CEP School",156700.46279999998,1,0.12,1058119.23,0,72552.960000000006,103910,48176,23079,1305837.19,{"$f":"Form!$E$5","v":0},-30129.369999999835,-30129.369999999835,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3109,"Hernhill CEP School",143436.25920000003,1,0.12,986945.08000000031,0,86839.079999999987,32010,57764,31744,1195302.1600000004,{"$f":"Form!$E$5","v":0},-58654.279999999839,-58654.279999999839,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3111,"Newington CEP School",165006.10320000004,1,0.12,1072038.5300000003,0,106324.33,121100,41540,34048,1375050.8600000003,{"$f":"Form!$E$5","v":0},-186639.95999999976,-186639.95999999976,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3117,"Teynham Parochial CEP School",142397.14199999999,1,0.12,1013400.15,0,22816.95,94575,33770,22080.75,1186642.8500000001,{"$f":"Form!$E$5","v":0},-141642.99999999988,-141642.99999999988,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3120,"Barham CEP School",136454.2188,1,0.12,961618.04,0,48874.45,46495,51459,28672,1137118.49,{"$f":"Form!$E$5","v":0},-77882.019999999466,{"$f":"N161-M161","v":-77882.019999999466},{"$f":"O161/M161","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O161<$Q$2,O161>-$Q$2),\"Within Tolerance\",IF(AND(P161<$R$2,P161>-$R$2),\"Within Tolerance\",O161))","v":{"$error":"#DIV/0!"}}]
[3122,"Bridge and Patrixbourne CEP School",244890.0888,1,0.12,1815688,0,78663.739999999991,16472,94855,35072,2040750.74,{"$f":"Form!$E$5","v":0},-14111.310000000172,-14111.310000000172,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3123,"Chislet CEP School",78819.674400000004,1,0.12,548832.92000000004,0,48436.69999999999,22525,30923,6113,656830.62,{"$f":"Form!$E$5","v":0},-131081.26000000018,-131081.26000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3126,"Littlebourne CEP School",76221.162000000026,1,0.12,549286.29000000015,0,3420.0600000000004,37830,33412,11228,635176.35000000021,{"$f":"Form!$E$5","v":0},-38421.470000000234,-38421.470000000234,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3129,"St Alphege CEI School",154224.65039999998,1,0.12,983495.83,0,136054.59000000003,44725,86370,34560,1285205.42,{"$f":"Form!$E$5","v":0},-147580.55999999991,-147580.55999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3130,"Wickhambreaux CEP School",86462.902799999996,1,0.12,595860,0,60942.19,18915,35201,9606,720524.19,{"$f":"Form!$E$5","v":0},-62805.190000000119,-62805.190000000119,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3136,"Brabourne CEP School",76079.205599999987,1,0.12,540118.3899999999,0,37707.990000000005,16675,34702,4790,633993.37999999989,{"$f":"Form!$E$5","v":0},-31730.609999999873,-31730.609999999873,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3137,"Brookland CEP School",74183.102400000018,1,0.12,513443.52000000008,0,41360.000000000007,22160,29253,11976,618192.52000000014,{"$f":"Form!$E$5","v":0},-32717.830000000329,-32717.830000000329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3138,"St Mary's CEP School, Chilham",73730.241600000008,1,0.12,509434.38,0,36904.300000000003,29795,29927,8358,614418.68000000005,{"$f":"Form!$E$5","v":0},-20732.519999999859,-20732.519999999859,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3139,"High Halden CEP School",87166.358399999997,1,0.12,585616.64999999991,0,62367.669999999991,23878,35437,19087,726386.32,{"$f":"Form!$E$5","v":0},-63484.699999999917,-63484.699999999917,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3145,"Woodchurch CEP School",126580.28519999998,1,0.12,843220.06999999983,0,84944.639999999999,73748,40697,12226,1054835.71,{"$f":"Form!$E$5","v":0},-99365.040000000459,-99365.040000000459,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3146,"Bodsham CEP School",69312.298800000004,1,0.12,512703.22000000015,0,21511.270000000004,7275,30083,6030,577602.49000000011,{"$f":"Form!$E$5","v":0},-65819.380000000383,-65819.380000000383,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3149,"St Martin's CEP School, Folkestone",147199.446,1,0.12,985954.4,0,110432.65000000002,59380,51559,19336,1226662.05,{"$f":"Form!$E$5","v":0},-63898.400000000198,-63898.400000000198,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3150,"St Peter's CEP School - Shepway",100830.876,1,0.12,668767.21000000008,0,78916.09,61590,29944,1040,840257.3,{"$f":"Form!$E$5","v":0},-2570.1900000000132,-2570.1900000000132,{"$error":"#DIV/0!"},"Within Tolerance"]
[3153,"Seabrook CEP School",79898.512799999997,1,0.12,561221.66999999993,0,45381.270000000004,24100,34609,509,665820.93999999994,{"$f":"Form!$E$5","v":0},-12453.949999999935,-12453.949999999935,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3154,"Lyminge CEP School",123510.95520000001,1,0.12,897429.79,0,32553.17,24120,46995,28160,1029257.9600000001,{"$f":"Form!$E$5","v":0},-181788.60999999949,-181788.60999999949,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3155,"Lympne CEP School",127760.69040000004,1,0.12,920095.00000000023,0,11333.42,27105,60315,45824,1064672.4200000004,{"$f":"Form!$E$5","v":0},-77208.200000000084,-77208.200000000084,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3158,"Stelling Minnis CEP School",81626.692800000004,1,0.12,540524.06000000006,0,71683.12,20770,31034,16211.26,680222.44000000006,{"$f":"Form!$E$5","v":0},-82645.409999999931,-82645.409999999931,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3159,"Stowting CEP School",85177.527600000016,1,0.12,577664.54000000015,0,55913.19,25745,36518,13972,709812.73000000021,{"$f":"Form!$E$5","v":0},-49579.8299999999,-49579.8299999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3160,"Selsted CEP School",77019.867600000027,1,{"$f":"IF(D180=1,0.12,IF(D180=4,0.085,0.075))","v":0.12},560342.82000000018,0,15588.410000000002,18155,36768,10978,641832.23000000021,{"$f":"Form!$E$5","v":0},-59706.500000000087,-59706.500000000087,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3167,"Eastry CEP School",{"$f":"IF(D181=1,L181*0.12,IF(D181=3,L181*0.085,L181*0.075))","v":132208.20479999998},1,0.12,887074.95999999973,0,84859.080000000016,75995,36341,17465,1101735.0399999998,{"$f":"Form!$E$5","v":0},-67542.410000000134,-67542.410000000134,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3168,"Goodnestone CEP School",65410.792799999988,1,0.12,435533.47000000003,0,62994.469999999994,9805,33314,3443,545089.93999999994,{"$f":"Form!$E$5","v":0},-47406.450000000215,-47406.450000000215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3169,"Guston CEP School",115560.27000000002,1,0.12,807181.94000000018,0,45024.310000000005,46835,44500,19461,963002.25000000023,{"$f":"Form!$E$5","v":0},-24829.349999999802,-24829.349999999802,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3171,"Nonington CEP School",56358.745199999998,1,0.12,345923.15,0,65882.06,30555,17690,9606,469656.21,{"$f":"Form!$E$5","v":0},-87404.770000000019,-87404.770000000019,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3175,"Sibertswold CEP School at Shepherdswell",132338.24399999995,1,0.12,930037.99999999988,0,52259.700000000004,43585,49800,27136,1102818.6999999997,{"$f":"Form!$E$5","v":0},-62191.419999999925,-62191.419999999925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3178,"Birchington CEP School",309277.05,1,0.12,2156708.5099999998,0,88088.239999999991,181700,69404,81408,2577308.75,{"$f":"Form!$E$5","v":0},-288842.81999999942,-288842.81999999942,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3179,"Holy Trinity & St Johns C of E Primary School",369360.38639999996,1,0.12,2423125.19,0,239842.03,334330,49218,31488,3078003.2199999997,{"$f":"Form!$E$5","v":0},-103255.5199999974,-103255.5199999974,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3181,"St Saviour's CEJ School, Westgate-on-Sea",238165.50599999996,1,0.12,1695914.5699999998,0,28212.98,186600,19713,54272,1984712.5499999998,{"$f":"Form!$E$5","v":0},-196237.4499999996,-196237.4499999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3182,"Minster CEP School",257100.26879999996,1,0.12,1763749.8799999997,0,128740.36,133055,81885,35072,2142502.2399999998,{"$f":"Form!$E$5","v":0},-120299.74000000034,-120299.74000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3183,"Monkton CEP School",86553.955200000011,1,0.12,584307.06000000006,0,43367.14,39240,32419,21949.759999999998,721282.96000000008,{"$f":"Form!$E$5","v":0},-53889.599999999999,-53889.599999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3186,"St Nicholas At Wade CEP School",126495.10199999996,1,0.12,901358.10999999975,0,59762.74,42485,37047,13473,1054125.8499999996,{"$f":"Form!$E$5","v":0},-93047.589999999705,-93047.589999999705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3198,"Frittenden CEP School",83124.190799999997,1,0.12,577968.11,0,37479.480000000003,31630,32650,12974,692701.59,{"$f":"Form!$E$5","v":0},-72198.109999999593,-72198.109999999593,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3199,"Egerton CEP School",129696.60600000003,1,0.12,928029.99000000022,0,35562.06,56745,49365,11103,1080805.0500000003,{"$f":"Form!$E$5","v":0},-67774.829999999798,-67774.829999999798,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3201,"St Lawrence CEP School",63466.308000000012,1,0.12,459160.83000000007,0,27135.070000000003,4365,31364,6861,528885.90000000014,{"$f":"Form!$E$5","v":0},-31414.63999999997,-31414.63999999997,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3282,"Boughton-under-Blean and Dunkirk Primary School",139203.11039999998,1,0.12,961393.92,0,53392,84260,42642,18338,1160025.92,{"$f":"Form!$E$5","v":0},-31456.450000000026,-31456.450000000026,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3284,"Lady Joanna Thornhill (Endowed) Primary School",272867.07000000007,1,0.12,1905201.0000000005,0,155995.25,81035,89165,42496,2273892.2500000005,{"$f":"Form!$E$5","v":0},-26381.000000000262,-26381.000000000262,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3289,"St Peter's Methodist Primary School, Canterbury",154846.9896,1,0.12,1050291.56,0,100357.01999999999,72750,48156,18837,1290391.58,{"$f":"Form!$E$5","v":0},-206669.72999999972,-206669.72999999972,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3294,"St Matthew's High Brooms CEP School",261492.26280000003,1,0.12,1718703.2100000004,0,146903.98000000001,232840,43791,36864,2179102.1900000004,{"$f":"Form!$E$5","v":0},-141685.16,-141685.16,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3295,"Herne CE Infant & Nursery School",232488.01440000001,1,0.12,1443151.9700000002,0,276334.15000000002,37385,133169,47360,1937400.12,{"$f":"Form!$E$5","v":0},-408075.73000000051,-408075.73000000051,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3296,"Langafel CEP School",289812.14160000003,1,0.12,1822506.3,0,336646.88,156084,61976,37888,2415101.1800000002,{"$f":"Form!$E$5","v":0},-354126.04999999993,-354126.04999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3297,"Southborough CEP School",400094.99400000001,1,0.12,2767031,0,212343.94999999998,158550,122984,73216,3334124.95,{"$f":"Form!$E$5","v":0},-186369.77000000025,-186369.77000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3298,"West Kingsdown C.E. (V.C.) Primary School",136239.55320000002,1,0.12,884470.33000000019,0,102528.28000000001,78570,39572,30189,1135329.6100000003,{"$f":"Form!$E$5","v":0},-19247.960000000057,-19247.960000000057,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3299,"John Wesley Primary School",309780.78839999996,1,0.12,2144377,0,203645.57,146375,75538,11571,2581506.5699999998,{"$f":"Form!$E$5","v":0},-55508.530000000945,-55508.530000000945,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3303,"St Katharine's Knockholt CEP School",111470.58839999999,1,0.12,820278.29999999993,0,40458.270000000004,18555,45585,4045,928921.57,{"$f":"Form!$E$5","v":0},-18701.959999999846,-18701.959999999846,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3307,"Chevening (St Botolph's) CEP School",106843.23120000002,1,0.12,816824.95000000019,0,10365.31,8730,49269,5171,890360.26000000024,{"$f":"Form!$E$5","v":0},-81776.710000000181,-81776.710000000181,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3308,"Colliers Green CEP School",79961.958000000013,1,0.12,589182.33000000019,0,31069.32,7275,34753,4070,666349.65000000014,{"$f":"Form!$E$5","v":0},-19144.769999999931,-19144.769999999931,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3309,"Sissinghurst CEP School",123906.94679999998,1,0.12,839217.86999999976,0,99070.02,40740,45543,7987,1032557.8899999998,{"$f":"Form!$E$5","v":0},-56690.610000000088,-56690.610000000088,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3312,"Hever CEP School",119105.952,1,0.12,828602.92000000016,0,70136.679999999993,44725,45424,3661,992549.60000000009,{"$f":"Form!$E$5","v":0},-116762.21999999984,-116762.21999999984,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3314,"Penshurst CEP School",77497.412400000001,1,0.12,549746.61,0,36128.160000000003,25050,32839,2048,{"$f":"SUM(F209:K209)","v":645811.77},{"$f":"Form!$E$5","v":0},-58875.230000000069,-58875.230000000069,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3317,"Lady Boswell's CE (Aided) Primary School",255754.84199999995,1,0.12,1922780.9999999998,0,60504.19999999999,42785.15,94980,10240,2131290.3499999996,{"$f":"Form!$E$5","v":0},-158625.41000000009,-158625.41000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3318,"Ide Hill CEP School",97534.046400000007,1,0.12,729192.08000000007,0,21218.639999999999,12310,47836,2227,812783.72000000009,{"$f":"Form!$E$5","v":0},-73711.519999999902,-73711.519999999902,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3320,"St Barnabas CEP School",144931.19640000002,1,0.12,1015914.6200000001,0,46415.350000000006,98940,43520,2970,1207759.9700000002,{"$f":"Form!$E$5","v":0},-2201.1700000001583,-2201.1700000001583,{"$error":"#DIV/0!"},"Within Tolerance"]
[3322,"St James CE Primary School",379824.56880000007,1,0.12,2850848.0000000005,0,113421.74,70915,118551,11469,3165204.7400000007,{"$f":"Form!$E$5","v":0},-165633.73000000062,-165633.73000000062,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3323,"Hunton CEP School",79436.684399999998,1,0.12,573607.6,0,23495.64,28290.13,34070,2509,661972.37,{"$f":"Form!$E$5","v":0},-101617.45000000016,-101617.45000000016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3325,"Platt CEP School",125224.89839999999,1,0.12,870221,0,83591.819999999992,43650,43160,2918,1043540.82,{"$f":"Form!$E$5","v":0},-43677.689999999959,-43677.689999999959,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3328,"Bapchild and Tonge CEP School",136931.28960000002,1,0.12,993347.6100000001,0,68180.47,39620,36208,3738,1141094.08,{"$f":"Form!$E$5","v":0},-16277.830000000271,-16277.830000000271,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3332,"Hartlip Endowed CEP School",91220.23079999999,1,0.12,617789.09,0,86523.499999999985,24355,29530,1971,760168.59,{"$f":"Form!$E$5","v":0},-135562.76000000042,-135562.76000000042,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3337,"Tunstall CE (Aided) School",259943.40960000001,1,0.12,1906061.9999999998,0,120299.08000000002,23190,106097,10547,2166195.08,{"$f":"Form!$E$5","v":0},-125012.63999999958,-125012.63999999958,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3338,"Herne CEJ School",232096.27440000002,1,0.12,1680782.2700000003,0,136281.35,89630,19608,7834,1934135.6200000003,{"$f":"Form!$E$5","v":0},-179246.88999999969,-179246.88999999969,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3339,"Whitstable & Seasalter Endowed CEJ School",145013.10239999997,1,0.12,1026533.8299999998,0,92734.690000000017,67515,18075,3584,1208442.5199999998,{"$f":"Form!$E$5","v":0},-33070.150000000038,{"$f":"N220-M220","v":-33070.150000000038},{"$f":"O220/M220","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O220<$Q$2,O220>-$Q$2),\"Within Tolerance\",IF(AND(P220<$R$2,P220>-$R$2),\"Within Tolerance\",O220))","v":{"$error":"#DIV/0!"}}]
[3340,"St Mary's CEP School, Ashford",276865.06079999998,1,0.12,1949465.9299999997,0,74833.409999999989,160038.5,80375,42496,2307208.84,{"$f":"Form!$E$5","v":0},-190586.33999999971,-190586.33999999971,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3346,"Wittersham CEP School",103805.91840000001,1,0.12,724404.10000000009,0,55371.22,40360,41407,3507,865049.32000000007,{"$f":"Form!$E$5","v":0},-71239.52999999997,-71239.52999999997,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3347,"Elham CEP School",93874.332000000009,1,0.12,667057.09000000008,0,43740.010000000009,30175,38703,2611,782286.10000000009,{"$f":"Form!$E$5","v":0},-25109.900000000052,-25109.900000000052,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3350,"Saltwood CEP School",126581.30880000003,1,0.12,912612.81000000017,0,53063.429999999993,31334,52612,5222,1054844.2400000002,{"$f":"Form!$E$5","v":0},-70217.02999999997,-70217.02999999997,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3351,"Cartwright & Kelsey CEP School",116366.08440000001,1,0.12,798864.9800000001,0,68791.39,59275,35874,6912,969717.37000000011,{"$f":"Form!$E$5","v":0},-62176.5600000001,-62176.5600000001,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3356,"St Mary's CEP School, Dover",151512.73079999999,1,0.12,997543.78000000014,0,71550.310000000012,161840,27397,4275,1262606.0900000001,{"$f":"Form!$E$5","v":0},-129263.43999999954,-129263.43999999954,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3360,"St Peter-in-Thanet CEJ School",226033.1544,1,0.12,1663179.1400000001,0,16156.480000000003,174615,19675,9984,1883609.62,{"$f":"Form!$E$5","v":0},-275703.26000000007,-275703.26000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3364,"Ramsgate, Holy Trinity Church of England Primary",138205.76759999999,1,0.12,977068.83,0,61560.899999999987,51555,55591,5939,1151714.73,{"$f":"Form!$E$5","v":0},-30147.090000000229,-30147.090000000229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3373,"St Mary's CEP School",198404.47079999998,1,0.12,1405351.15,0,57780.439999999988,148030,36935,5274,1653370.5899999999,{"$f":"Form!$E$5","v":0},-44613.640000000014,-44613.640000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3722,"St Ethelbert's Catholic Primary School, Ramsgate",154890.61560000002,1,0.12,1102288.74,0,41689.06,105125,35662,5990.33,1290755.1300000001,{"$f":"Form!$E$5","v":0},-154226.71999999974,-154226.71999999974,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3728,"St Anselm's Catholic Primary School, Dartford",139406.63880000002,1,0.12,1031588.7000000002,0,46142.290000000015,29025,50512,4454,1161721.9900000002,{"$f":"Form!$E$5","v":0},-98607.900000000111,-98607.900000000111,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3733,"Our Lady's Catholic Primary School, Dartford",137528.454,1,0.12,1017128.5399999999,0,42560.91,23280,59005,4096,1146070.45,{"$f":"Form!$E$5","v":0},-36941.560000000311,-36941.560000000311,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3749,"St Thomas' Catholic Primary School, Canterbury",139158.19559999998,1,0.12,1035371.79,0,11580.840000000002,55710,51818,5171,1159651.6299999999,{"$f":"Form!$E$5","v":0},-208795.91999999998,-208795.91999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3893,"Phoenix Community Primary School",171855.39480000004,1,0.12,1088901.7000000002,0,106771.59000000001,142555,40652,53248,1432128.2900000003,{"$f":"Form!$E$5","v":0},-56603.78999999963,-56603.78999999963,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3896,"Downsview Primary",139926.75839999996,1,0.12,1004475.2,0,25454.120000000003,80825,34968,20334,1166056.3199999998,{"$f":"Form!$E$5","v":0},-15924.349999999664,-15924.349999999664,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3898,"Greenfields Community Primary School",274180.3836,1,0.12,1992941.77,0,16585.760000000002,197025,41164,37120,2284836.5300000003,{"$f":"Form!$E$5","v":0},-253366.24999999939,-253366.24999999939,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3902,"Hythe Bay C of E Primary School",247014.60839999997,1,0.12,1611434.17,0,169672.90000000002,164665,51755,60928,2058455.0699999998,{"$f":"Form!$E$5","v":0},-183744.16999999993,-183744.16999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3904,"Castle Hill Community Primary School",339976.65479999996,1,0.12,2153862.8699999996,0,280068.92000000004,299535,44888,54784,2833138.7899999996,{"$f":"Form!$E$5","v":0},-149445.11000000089,-149445.11000000089,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3906,"Palace Wood Primary School",271463.62679999997,1,0.12,1898379.9999999998,0,144797.75,102628.14,82087,34304,2262196.8899999997,{"$f":"Form!$E$5","v":0},-176736.06,-176736.06,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3907,"Hextable Primary School",374626.76520000002,1,0.12,2710090.0000000005,0,66873.710000000006,154965,131578,58383,3121889.7100000004,{"$f":"Form!$E$5","v":0},-377136.02999999898,-377136.02999999898,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3909,"Ashford Oaks Community Primary School",395714.57159999997,1,0.12,2476155.2299999995,0,357402.2,330440,63992,69632,3297621.4299999997,{"$f":"Form!$E$5","v":0},-174624.6899999993,-174624.6899999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3910,"Joy Lane Primary School",446572.53120000008,1,0.12,2954996.6400000006,0,417370.12,219370,116696,13005,3721437.7600000007,{"$f":"Form!$E$5","v":0},-51319.469999997295,-51319.469999997295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3913,"Rusthall, St Paul's C of E VA Primary School",104443.56959999999,1,{"$f":"IF(D243=1,0.12,IF(D243=4,0.085,0.075))","v":0.12},723291,0,40053.089999999989,72226.990000000005,29365,5427,870363.08,{"$f":"Form!$E$5","v":0},-105129.7900000002,-105129.7900000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3916,"Green Park Community Primary School",{"$f":"IF(D244=1,L244*0.12,IF(D244=3,L244*0.085,L244*0.075))","v":286550.18400000001},1,0.12,2004971.84,0,32821.06,260780,49108,40237.300000000003,2387918.2000000002,{"$f":"Form!$E$5","v":0},-281044.35999999876,-281044.35999999876,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3917,"Garlinge Primary School & Nursery",592355.56680000015,1,0.12,3791926.7500000014,0,487174.64000000007,459445,96374,101376,4936296.3900000015,{"$f":"Form!$E$5","v":0},-211377.5799999985,-211377.5799999985,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3918,"Newington Community Primary School & Nursery",482944.70999999996,1,0.12,3408794.34,0,90700.91,420260,95670,9114,4024539.25,{"$f":"Form!$E$5","v":0},-431721.11000000074,-431721.11000000074,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3920,"Goatlees Primary School",166310.34479999996,1,0.12,1112191.7799999998,0,93740.760000000024,128035,43146,8806,1385919.5399999998,{"$f":"Form!$E$5","v":0},-90240.969999999579,-90240.969999999579,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4026,"Dartford Science & Technology College",457400.32799999992,2,7.4999999999999997E-2,4791682.34,727958.47000000009,153887.30000000005,180662.93,0,244480,6098671.0399999991,{"$f":"Form!$E$5","v":0},-292666.53000000096,-292666.53000000096,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4040,"Northfleet School for Girls",629314.58400000003,2,7.4999999999999997E-2,6695799.0999999996,1260366.24,33566.94,373992.84,0,27136,8390861.120000001,{"$f":"Form!$E$5","v":0},-608271.19999999704,-608271.19999999704,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4043,"Tunbridge Wells Girls' Grammar School",441130.81050000002,2,7.4999999999999997E-2,4351573.4000000004,1363981.74,95887.999999999985,21405,0,48896,5881744.1400000006,{"$f":"Form!$E$5","v":0},-17710.860000000335,-17710.860000000335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4045,"Tunbridge Wells Grammar School for Boys",740444.73149999988,2,7.4999999999999997E-2,7856217.5499999989,1714372.3499999996,11926.519999999999,87840,0,202240,9872596.4199999981,{"$f":"Form!$E$5","v":0},-956285.38999999932,-956285.38999999932,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4109,"Dover Grammar School for Girls",405424.91175000009,2,7.4999999999999997E-2,4028803.6800000011,1122041.5,37500.310000000005,124648,0,92672,5405665.4900000012,{"$f":"Form!$E$5","v":0},-311723.71999999927,-311723.71999999927,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4522,"Maidstone Grammar School",630566.86950000015,2,7.4999999999999997E-2,6246883,2031801.31,2242.9500000000003,81575,0,45056,8407558.2600000016,{"$f":"Form!$E$5","v":0},-980123.15000000282,-980123.15000000282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4523,"Maidstone Grammar School for Girls",521812.12125000008,2,7.4999999999999997E-2,5214505.9500000011,1611400.9999999998,0,96260,0,35328,6957494.9500000011,{"$f":"Form!$E$5","v":0},-2938859.0599999987,-2938859.0599999987,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4534,"Simon Langton Girls' Grammar School",562007.64599999995,2,7.4999999999999997E-2,5244594,1872313.2599999995,37283.020000000011,85805,0,253440,7493435.2799999993,{"$f":"Form!$E$5","v":0},-877495.81000000192,-877495.81000000192,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4622,"Judd School, The",675775.7925000001,2,7.4999999999999997E-2,5823988.7300000023,2897646.28,203531.88999999998,30905,0,54272,9010343.9000000022,{"$f":"Form!$E$5","v":0},-448653.3499999987,-448653.3499999987,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5200,"Snodland CEP School",267239.8884,1,0.12,1906675.0999999999,0,54841.97,195780,61152,8550,2226999.0699999998,{"$f":"Form!$E$5","v":0},-244488.05999999939,-244488.05999999939,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5201,"Borough Green Primary School",174700.19399999999,1,0.12,1222554.04,0,84985.91,85755,56089,6451,{"$f":"SUM(F258:K258)","v":1455834.95},{"$f":"Form!$E$5","v":0},-131760.29000000053,-131760.29000000053,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5203,"Roseacre Junior School",245623.2696,1,0.12,1910877,0,84284.579999999987,25509,20251,5939,2046860.58,{"$f":"Form!$E$5","v":0},-107443.9299999997,-107443.9299999997,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5206,"Herne Bay Junior School",293308.23719999997,1,0.12,2044656.1500000001,0,102786.02,265342.53999999998,20289,11161.6,2444235.31,{"$f":"Form!$E$5","v":0},-287891.89,-287891.89,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5207,"St Francis' Catholic School, Maidstone",256695.69959999999,1,0.12,1875545,0,61037.83,101350,89832,11366,2139130.83,{"$f":"Form!$E$5","v":0},0,0,{"$error":"#DIV/0!"},"Within Tolerance"]
[5212,"Ditton Infant School",124529.20079999998,1,0.12,847326.59999999986,0,68550.740000000005,53835,64089,3942,1037743.3399999999,{"$f":"Form!$E$5","v":0},-117556.5499999999,-117556.5499999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5213,"Holy Trinity CEP School, Dartford",269300.22360000003,1,0.12,1956315.7500000005,0,94686.78,101510,83106,8550,2244168.5300000003,{"$f":"Form!$E$5","v":0},-237279.13999999955,-237279.13999999955,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5214,"St Bartholomew's Catholic Primary School",224611.61399999997,1,0.12,1618218.74,0,76196.709999999992,95585,75568,6195,1871763.45,{"$f":"Form!$E$5","v":0},-170119.84999999992,-170119.84999999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5218,"Greatstone Primary School",194614.1496,1,0.12,1366948.7000000002,0,96406.88,105390,44693,8346,1621784.58,{"$f":"Form!$E$5","v":0},-143901.4800000003,-143901.4800000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5221,"Wincheap Foundation Primary School",312638.43719999993,1,0.12,2140942.2899999996,0,172940.02000000002,213900,70268,7270,2605320.3099999996,{"$f":"Form!$E$5","v":0},-191783.44999999975,-191783.44999999975,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5223,"Brookfield Junior School, Larkfield",166606.2156,1,0.12,1191571.8700000001,0,37108.26,116020,18485,25200,1388385.1300000001,{"$f":"Form!$E$5","v":0},-26991,-26991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5225,"Harcourt Primary School",138049.0368,1,0.12,890970.62000000023,0,123081.02,94150,38700,3507,1150408.6400000001,{"$f":"Form!$E$5","v":0},-102377.21000000005,-102377.21000000005,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5226,"Willesborough Junior School",311763.02640000009,1,0.12,2302589.0000000005,0,114891.22,149300,21056,10189,2598025.2200000007,{"$f":"Form!$E$5","v":0},-123155.47000000076,-123155.47000000076,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5407,"Thamesview School",618311.77499999991,2,7.4999999999999997E-2,7193486.7299999986,437605.15,174274.62000000002,393222.5,0,45568,8244156.9999999991,{"$f":"Form!$E$5","v":0},-484284.23999999859,-484284.23999999859,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5412,"Simon Langton Grammar School for Boys",603845.50499999989,2,7.4999999999999997E-2,4943714.8199999994,2649995.4800000004,374287.10000000003,51020,0,32256,8051273.3999999994,{"$f":"Form!$E$5","v":0},-595293.6799999997,{"$f":"N271-M271","v":-595293.6799999997},{"$f":"O271/M271","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O271<$Q$2,O271>-$Q$2),\"Within Tolerance\",IF(AND(P271<$R$2,P271>-$R$2),\"Within Tolerance\",O271))","v":{"$error":"#DIV/0!"}}]
[5425,"Malling School, The",692839.47075000021,2,7.4999999999999997E-2,7407573.7600000016,716818.9,820683.95000000019,258991,0,33792,9237859.6100000031,{"$f":"Form!$E$5","v":0},-506126.37999999768,-506126.37999999768,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5426,"Archbishop's School, The",436952.65650000004,2,7.4999999999999997E-2,4901140.7600000007,442871.90000000008,120325.36999999998,342139.39,0,19558,5826035.4200000009,{"$f":"Form!$E$5","v":0},-44266.089999997763,-44266.089999997763,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5431,"Hugh Christie Technology College",592184.6092500001,2,7.4999999999999997E-2,6433925.8400000008,866270.83000000007,267252.12000000005,283802,0,44544,7895794.790000001,{"$f":"Form!$E$5","v":0},-216130.03000000148,-216130.03000000148,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5447,"St George's CE Foundation School",801663.0839999998,4,8.5000000000000006E-2,8932887.0299999993,774865.43,182789.84,634183.71,80770,83345.11,10688841.119999997,{"$f":"Form!$E$5","v":0},-1095555.7200000004,-1095555.7200000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5456,"Northfleet Technology College",563492.74275000009,2,7.4999999999999997E-2,6239669.540000001,909530.69999999984,51801.080000000009,267297.49999999994,0,44937.75,7513236.5700000012,{"$f":"Form!$E$5","v":0},-566692.85999999964,-566692.85999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5459,"Dover Grammar School for Boys",378220.0830000001,2,7.4999999999999997E-2,4034702.4100000011,819500.86,35833.17,135080,0,17818,5042934.4400000013,{"$f":"Form!$E$5","v":0},-218336.3599999999,-218336.3599999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5461,"St John's RC Comprehensive School",754907.47650000011,2,7.4999999999999997E-2,7687142.4200000009,1990343.84,71477.759999999995,265525,0,50944,10065433.020000001,{"$f":"Form!$E$5","v":0},-756283.88999999571,-756283.88999999571,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7002,"Broomhill Bank School",1091785.6608,1,0.12,3098938.6999999997,1100536.03,4787089.1099999994,111650,0,0,9098213.8399999999,{"$f":"Form!$E$5","v":0},-51522.150000001944,-51522.150000001944,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7021,"Valence School",790244.31479999993,1,0.12,1373760.1099999996,304655.87,4853694.3100000005,30910,22349,0,6585369.29,{"$f":"Form!$E$5","v":0},311774.79999999981,311774.79999999981,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7032,"Bower Grove School",615416.90519999992,1,0.12,2613274.36,0,2277313.85,220222,17664,0,5128474.21,{"$f":"Form!$E$5","v":0},-338388.1900000007,-338388.1900000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7033,"St Anthony's School",311385.1776,1,0.12,1197176.48,0,1279644.5,101712.5,16343,0,{"$f":"SUM(F282:K282)","v":2594876.48},{"$f":"Form!$E$5","v":0},-202667.8600000001,-202667.8600000001,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7039,"Ifield School, The",682440.40319999994,1,0.12,2721845.7199999997,402355.33999999997,2416222.2999999998,119210,27370,0,5687003.3599999994,{"$f":"Form!$E$5","v":0},-670317.49000000104,-670317.49000000104,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7040,"Foreland School, The",694837.48679999996,1,0.12,2709726.22,316772.32,2601124.8499999996,133800,28889,0,5790312.3899999997,{"$f":"Form!$E$5","v":0},-236059.38999999966,-236059.38999999966,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7041,"Goldwyn Community Special School",548915.08560000011,1,0.12,1888520.6800000002,387423.47000000003,2183980.23,114368,0,0,4574292.3800000008,{"$f":"Form!$E$5","v":0},-288752.93554338417,-288752.93554338417,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7043,"Highview School",1056540.6936000001,1,0.12,3718521.0000000005,1125263.79,3695398.9899999998,229130,36192,0,8804505.7800000012,{"$f":"Form!$E$5","v":0},-403453.55000000075,-403453.55000000075,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7044,"Rowhill School",453100.53360000002,1,0.12,1770688.5000000002,0,1849373.28,138948,16828,0,3775837.7800000003,{"$f":"Form!$E$5","v":0},-38060.009999998467,-38060.009999998467,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7045,"Elms School",405939.78119999997,1,0.12,1704263.76,0,1502921.75,158714,16932,0,3382831.51,{"$f":"Form!$E$5","v":0},-453570.77999999945,-453570.77999999945,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7051,"Nexus School",710540.1936,1,0.12,2920305.35,364236.72,2491246.21,117000,28380,0,5921168.2800000003,{"$f":"Form!$E$5","v":0},-840701.71999999962,-840701.71999999962,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7052,"Grange Park School",491759.89439999999,1,0.12,1402930.1500000001,586126.35,2050283.1199999999,44992.5,13667,0,4097999.12,{"$f":"Form!$E$5","v":0},-1893858.3499999992,-1893858.3499999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7056,"Five Acre Wood School",1816450.3176,1,0.12,8315612.0600000005,746067.8,5647010.1200000001,368084,60312,0,15137085.98,{"$f":"Form!$E$5","v":0},-1748018,-1748018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7058,"Stone Bay School",527859.92760000005,1,0.12,1105253.21,108169.29999999999,3078305.22,81493,25612,0,4398832.7300000004,{"$f":"Form!$E$5","v":0},-762517.23000000068,-762517.23000000068,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7062,"Orchard School, The",307405.27559999999,1,0.12,1164853.22,0,1281373.4099999997,99160,16324,0,2561710.63,{"$f":"Form!$E$5","v":0},-685765.11000000068,-685765.11000000068,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7063,"St Nicholas' School",895784.07480000006,1,0.12,3645670.0700000003,447291.47,3145714.7500000005,185245,40946,0,7464867.290000001,{"$f":"Form!$E$5","v":0},-689216.72,-689216.72,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7067,"Portal House School",240369.91320000004,1,0.12,893938.45000000007,0,1059601.1600000001,49543,0,0,2003082.6100000003,{"$f":"Form!$E$5","v":0},-157483.84000000058,-157483.84000000058,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7069,"Wyvern School, The",884317.30440000002,1,0.12,3558617.87,449119.21,3180552.79,135435,45586,0,7369310.8700000001,{"$f":"Form!$E$5","v":0},-574693.64999999595,-574693.64999999595,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7070,"Oakley School",529757.51760000002,1,0.12,2093585.8200000003,550699.68999999994,1647141.4699999997,92755,30464,0,4414645.9800000004,{"$f":"Form!$E$5","v":0},-316198.3599999994,-316198.3599999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7072,"Meadowfield School",1004723.7108,1,0.12,3998542.03,450126.55,3682294.26,205508.75,36226,0,8372697.5899999999,{"$f":"Form!$E$5","v":0},-921405.94000000134,-921405.94000000134,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7073,"Laleham Gap School (Primary Site)",604706.59799999977,1,0.12,2376416.5799999991,131506.75,2337508.3199999998,167115,26675,0,5039221.6499999985,{"$f":"Form!$E$5","v":0},-362051.38000000239,-362051.38000000239,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9999,"Test School",241876.03080000001,1,0.12,1574303.34,94787.78,257282.69,89259.78,0,0,2015633.59,{"$f":"Form!$E$5","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]