{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["FMS6 Report","Summary Data","1.Notes Mthly","2.Code Order Input","3.Budget Update","AFO Lookup","4.GovApproval","Instructions to CC Summ by CC ","FMS6 Auto Mnthly","Income Check","Check Errors","GBP 2526","School Data"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":26,"defined_names":376,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FMS6 Report","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Data","index":1,"n_rows":167,"n_cols":3,"rows_kept":167,"cut":false,"hidden":true,"merged":[]}
["School No.",{"$f":"'3.Budget Update'!B3","v":0},{"$f":"'3.Budget Update'!C3","v":""}]
["Actuals to September"]
["Bal Bfwd","B 01",{"$f":"'3.Budget Update'!F5","v":0}]
[null,"B 01",{"$f":"'3.Budget Update'!F6","v":0}]
[null,"B 02",{"$f":"'3.Budget Update'!F7","v":0}]
[null,"B 03",{"$f":"'3.Budget Update'!F8","v":0}]
[null,"B 05",{"$f":"'3.Budget Update'!F9","v":0}]
[null,"B 06",{"$f":"'3.Budget Update'!F10","v":0}]
["INCOME","I 01",{"$f":"'3.Budget Update'!F13","v":0}]
[null,"I 02",{"$f":"'3.Budget Update'!F14","v":0}]
[null,"I 03",{"$f":"'3.Budget Update'!F15","v":0}]
[null,"I 04",{"$f":"'3.Budget Update'!F16","v":0}]
[null,"I 05",{"$f":"'3.Budget Update'!F17","v":0}]
[null,"I 06",{"$f":"'3.Budget Update'!F18","v":0}]
[null,"I 07",{"$f":"'3.Budget Update'!F19","v":0}]
[null,"I 08a",{"$f":"'3.Budget Update'!F20","v":0}]
[null,"I 08b",{"$f":"'3.Budget Update'!F21","v":0}]
[null,"I 09",{"$f":"'3.Budget Update'!F22","v":0}]
[null,"I 10",{"$f":"'3.Budget Update'!F23","v":0}]
[null,"I 11",{"$f":"'3.Budget Update'!F24","v":0}]
[null,"I 12",{"$f":"'3.Budget Update'!F25","v":0}]
[null,"I 13",{"$f":"'3.Budget Update'!F26","v":0}]
[null,"I 15",{"$f":"'3.Budget Update'!F27","v":0}]
[null,"I 16",{"$f":"'3.Budget Update'!F28","v":0}]
[null,"I 17",{"$f":"'3.Budget Update'!F29","v":0}]
[null,"I 18A",{"$f":"'3.Budget Update'!F30","v":0}]
[null,"I 18B",{"$f":"'3.Budget Update'!F31","v":0}]
[null,"I 18C",{"$f":"'3.Budget Update'!F32","v":0}]
[null,"I 18D",{"$f":"'3.Budget Update'!F33","v":0}]
["EXPENDITURE","E 01",{"$f":"'3.Budget Update'!F36","v":0}]
[null,"E 02",{"$f":"'3.Budget Update'!F37","v":0}]
[null,"E 03",{"$f":"'3.Budget Update'!F38","v":0}]
[null,"E 04",{"$f":"'3.Budget Update'!F39","v":0}]
[null,"E 05",{"$f":"'3.Budget Update'!F40","v":0}]
[null,"E 06",{"$f":"'3.Budget Update'!F41","v":0}]
[null,"E 07",{"$f":"'3.Budget Update'!F42","v":0}]
[null,"E 08",{"$f":"'3.Budget Update'!F43","v":0}]
[null,"E 09",{"$f":"'3.Budget Update'!F44","v":0}]
[null,"E 10",{"$f":"'3.Budget Update'!F45","v":0}]
[null,"E 11",{"$f":"'3.Budget Update'!F46","v":0}]
[null,"E 12",{"$f":"'3.Budget Update'!F47","v":0}]
[null,"E 13",{"$f":"'3.Budget Update'!F48","v":0}]
[null,"E 14",{"$f":"'3.Budget Update'!F49","v":0}]
[null,"E 15",{"$f":"'3.Budget Update'!F50","v":0}]
[null,"E 16",{"$f":"'3.Budget Update'!F51","v":0}]
[null,"E 17",{"$f":"'3.Budget Update'!F52","v":0}]
[null,"E 18",{"$f":"'3.Budget Update'!F53","v":0}]
[null,"E 19",{"$f":"'3.Budget Update'!F54","v":0}]
[null,"E 20",{"$f":"'3.Budget Update'!F55","v":0}]
[null,"E 20A",{"$f":"'3.Budget Update'!F56","v":0}]
[null,"E 20B",{"$f":"'3.Budget Update'!F57","v":0}]
[null,"E 20C",{"$f":"'3.Budget Update'!F58","v":0}]
[null,"E 20D",{"$f":"'3.Budget Update'!F59","v":0}]
[null,"E 20E",{"$f":"'3.Budget Update'!F60","v":0}]
[null,"E 20F",{"$f":"'3.Budget Update'!F61","v":0}]
[null,"E 20G",{"$f":"'3.Budget Update'!F62","v":0}]
[null,"E 21",{"$f":"'3.Budget Update'!F63","v":0}]
[null,"E 22",{"$f":"'3.Budget Update'!F64","v":0}]
[null,"E 23",{"$f":"'3.Budget Update'!F65","v":0}]
[null,"E 24",{"$f":"'3.Budget Update'!F66","v":0}]
[null,"E 25",{"$f":"'3.Budget Update'!F67","v":0}]
[null,"E 26",{"$f":"'3.Budget Update'!F68","v":0}]
[null,"E 27",{"$f":"'3.Budget Update'!F69","v":0}]
[null,"E 28A",{"$f":"'3.Budget Update'!F70","v":0}]
[null,"E 28B",{"$f":"'3.Budget Update'!F71","v":0}]
[null,"E 29",{"$f":"'3.Budget Update'!F72","v":0}]
[null,"E 30",{"$f":"'3.Budget Update'!F73","v":0}]
[null,"E 31",{"$f":"'3.Budget Update'!F74","v":0}]
[null,"E 32",{"$f":"'3.Budget Update'!F75","v":0}]
["CAPITAL INCOME","CI 01",{"$f":"'3.Budget Update'!F78","v":0}]
[null,"CI 03",{"$f":"'3.Budget Update'!F79","v":0}]
[null,"CI 04",{"$f":"'3.Budget Update'!F80","v":0}]
["CAPITAL EXPENDITURE","CE 01",{"$f":"'3.Budget Update'!F83","v":0}]
[null,"CE 02",{"$f":"'3.Budget Update'!F84","v":0}]
[null,"CE 03",{"$f":"'3.Budget Update'!F85","v":0}]
[null,"CE 04",{"$f":"'3.Budget Update'!F86","v":0}]
[null,"CE 04A",{"$f":"'3.Budget Update'!F87","v":0}]
[null,"CE 04B",{"$f":"'3.Budget Update'!F88","v":0}]
[null,"CE 04C",{"$f":"'3.Budget Update'!F89","v":0}]
[null,"CE 04D",{"$f":"'3.Budget Update'!F90","v":0}]
[null,"CE 04E",{"$f":"'3.Budget Update'!F91","v":0}]
["Revised Budget"]
["Bal Bfwd","B 01",{"$f":"'3.Budget Update'!E5","v":0}]
[null,"B 01",{"$f":"'3.Budget Update'!E6","v":0}]
[null,"B 02",{"$f":"'3.Budget Update'!E7","v":0}]
[null,"B 03",{"$f":"'3.Budget Update'!E8","v":0}]
[null,"B 05",{"$f":"'3.Budget Update'!E9","v":0}]
[null,"B 06",{"$f":"'3.Budget Update'!E10","v":0}]
["INCOME","I 01",{"$f":"'3.Budget Update'!E13","v":0}]
[null,"I 02",{"$f":"'3.Budget Update'!E14","v":0}]
[null,"I 03",{"$f":"'3.Budget Update'!E15","v":0}]
[null,"I 04",{"$f":"'3.Budget Update'!E16","v":0}]
[null,"I 05",{"$f":"'3.Budget Update'!E17","v":0}]
[null,"I 06",{"$f":"'3.Budget Update'!E18","v":0}]
[null,"I 07",{"$f":"'3.Budget Update'!E19","v":0}]
[null,"I 08a",{"$f":"'3.Budget Update'!E20","v":0}]
[null,"I 08b",{"$f":"'3.Budget Update'!E21","v":0}]
[null,"I 09",{"$f":"'3.Budget Update'!E22","v":0}]
[null,"I 10",{"$f":"'3.Budget Update'!E23","v":0}]
[null,"I 11",{"$f":"'3.Budget Update'!E24","v":0}]
[null,"I 12",{"$f":"'3.Budget Update'!E25","v":0}]
[null,"I 13",{"$f":"'3.Budget Update'!E26","v":0}]
[null,"I 15",{"$f":"'3.Budget Update'!E27","v":0}]
[null,"I 16",{"$f":"'3.Budget Update'!E28","v":0}]
[null,"I 17",{"$f":"'3.Budget Update'!E29","v":0}]
[null,"I 18A",{"$f":"'3.Budget Update'!E30","v":0}]
[null,"I 18B",{"$f":"'3.Budget Update'!E31","v":0}]
[null,"I 18C",{"$f":"'3.Budget Update'!E32","v":0}]
[null,"I 18D",{"$f":"'3.Budget Update'!E33","v":0}]
["EXPENDITURE","E 01",{"$f":"'3.Budget Update'!E36","v":0}]
[null,"E 02",{"$f":"'3.Budget Update'!E37","v":0}]
[null,"E 03",{"$f":"'3.Budget Update'!E38","v":0}]
[null,"E 04",{"$f":"'3.Budget Update'!E39","v":0}]
[null,"E 05",{"$f":"'3.Budget Update'!E40","v":0}]
[null,"E 06",{"$f":"'3.Budget Update'!E41","v":0}]
[null,"E 07",{"$f":"'3.Budget Update'!E42","v":0}]
[null,"E 08",{"$f":"'3.Budget Update'!E43","v":0}]
[null,"E 09",{"$f":"'3.Budget Update'!E44","v":0}]
[null,"E 10",{"$f":"'3.Budget Update'!E45","v":0}]
[null,"E 11",{"$f":"'3.Budget Update'!E46","v":0}]
[null,"E 12",{"$f":"'3.Budget Update'!E47","v":0}]
[null,"E 13",{"$f":"'3.Budget Update'!E48","v":0}]
[null,"E 14",{"$f":"'3.Budget Update'!E49","v":0}]
[null,"E 15",{"$f":"'3.Budget Update'!E50","v":0}]
[null,"E 16",{"$f":"'3.Budget Update'!E51","v":0}]
[null,"E 17",{"$f":"'3.Budget Update'!E52","v":0}]
[null,"E 18",{"$f":"'3.Budget Update'!E53","v":0}]
[null,"E 19",{"$f":"'3.Budget Update'!E54","v":0}]
[null,"E 20",{"$f":"'3.Budget Update'!E55","v":0}]
[null,"E 20A",{"$f":"'3.Budget Update'!E56","v":0}]
[null,"E 20B",{"$f":"'3.Budget Update'!E57","v":0}]
[null,"E 20C",{"$f":"'3.Budget Update'!E58","v":0}]
[null,"E 20D",{"$f":"'3.Budget Update'!E59","v":0}]
[null,"E 20E",{"$f":"'3.Budget Update'!E60","v":0}]
[null,"E 20F",{"$f":"'3.Budget Update'!E61","v":0}]
[null,"E 20G",{"$f":"'3.Budget Update'!E62","v":0}]
[null,"E 21",{"$f":"'3.Budget Update'!E63","v":0}]
[null,"E 22",{"$f":"'3.Budget Update'!E64","v":0}]
[null,"E 23",{"$f":"'3.Budget Update'!E65","v":0}]
[null,"E 24",{"$f":"'3.Budget Update'!E66","v":0}]
[null,"E 25",{"$f":"'3.Budget Update'!E67","v":0}]
[null,"E 26",{"$f":"'3.Budget Update'!E68","v":0}]
[null,"E 27",{"$f":"'3.Budget Update'!E69","v":0}]
[null,"E 28A",{"$f":"'3.Budget Update'!E70","v":0}]
[null,"E 28B",{"$f":"'3.Budget Update'!E71","v":0}]
[null,"E 29",{"$f":"'3.Budget Update'!E72","v":0}]
[null,"E 30",{"$f":"'3.Budget Update'!E73","v":0}]
[null,"E 31",{"$f":"'3.Budget Update'!E74","v":0}]
[null,"E 32",{"$f":"'3.Budget Update'!E75","v":0}]
["CAPITAL INCOME","CI 01",{"$f":"'3.Budget Update'!E78","v":0}]
[null,"CI 03",{"$f":"'3.Budget Update'!E79","v":0}]
[null,"CI 04",{"$f":"'3.Budget Update'!E80","v":0}]
["CAPITAL EXPENDITURE","CE 01",{"$f":"'3.Budget Update'!E83","v":0}]
[null,"CE 02",{"$f":"'3.Budget Update'!E84","v":0}]
[null,"CE 03",{"$f":"'3.Budget Update'!E85","v":0}]
[null,"CE 04",{"$f":"'3.Budget Update'!E86","v":0}]
[null,"CE 04A",{"$f":"'3.Budget Update'!E87","v":0}]
[null,"CE 04B",{"$f":"'3.Budget Update'!E88","v":0}]
[null,"CE 04C",{"$f":"'3.Budget Update'!E89","v":0}]
[null,"CE 04D",{"$f":"'3.Budget Update'!E90","v":0}]
[null,"CE 04E",{"$f":"'3.Budget Update'!E91","v":0}]
["Bal Cfwd","B 01",{"$f":"'3.Budget Update'!E94","v":0}]
[null,"B 01",{"$f":"'3.Budget Update'!E95","v":0}]
[null,"B 02",{"$f":"'3.Budget Update'!E96","v":0}]
[null,"B 03",{"$f":"'3.Budget Update'!E97","v":0}]
[null,"B 05",{"$f":"'3.Budget Update'!E98","v":0}]
[null,"B 06",{"$f":"'3.Budget Update'!E99","v":0}]

{"sheet":"1.Notes Mthly","index":2,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,1,22,2],[15,1,15,3],[1,1,1,3],[7,1,7,3],[9,1,9,3],[11,1,11,3],[12,2,12,3],[19,1,19,3],[17,1,17,3],[10,1,10,3]]}
[]
[null,"Monthly Budget Monitoring in CFR Format 2025-26"]
[]
[null,"Please enter your School Number in the yellow box below:  ê"]
[]
[null,null,null,{"$f":"IFERROR(INDEX(SchoolNames,MATCH(C6,SchoolLANumbers,0)),\"\")","v":""}]
[]
[null,"The Monthly Budget Forecast can be completed  from an FMS report in addition to your orginal GBP. Link to the instructions is shown below.\n\nThe first step is to enter your school's number in the yellow box.\n\nYour original 2025-26 Governors' Budget Plan data will be seen in Column D on the '3. Budget Update' tab.\n\nBefore importing data into the spreadsheet, review your current budgets and actuals and amend your budgets to reflect any changes, to give an updated 2025-26 year end position."]
[]
[null,"If you use the L.A. Ledger Codes and wish to use the automation in this spreadsheet to complete this Monthly Budget Monitoring Report click this link for instructions."]
[null,"This can be used even if you can't access your C Drive see cell B22 below"]
[null,"Link to instructions with automation"]
[]
[]
[]
[null,"The 'Budget Update' tab will automatically highlight any large profile variances between the 2025-26 plan and the actuals to date and any variances between actuals and your revised plan for your attention. Please review this and make the approproate changes to your forecast on your finance system and the spreadsheet adding comments when needed."]
[]
[null,"Manual Entry"]
[null,"Go to Tab 2. Code Order Input."]
[null,"Pick the period you are reporting to from the drop down list. Enter all the information for the actuals to  that Period in column F and your revised Budget in Column G (needs to be entered even if not changed from original GBP budget)."]
[]
[]
[null,null,null,"The box to the left is normally left empty. \nYou only need to complete it if you do not have access to the C: drive on your computer. Use it by typing in an alternative folder location such as S:\\GBP. You then need to substitue this location for the C:\\GBP location when using the instructions."]

{"sheet":"2.Code Order Input","index":3,"n_rows":335,"n_cols":11,"rows_kept":335,"cut":false,"hidden":false,"merged":[[1,2,1,6],[4,2,4,6],[2,2,2,6],[3,3,3,4]]}
[]
[null,null,{"$f":"IFERROR(CONCATENATE(\"Monthly Budget Monitoring Report 2025-26- \",ReturnType),\"Monthly Budget Monitoring Report 2025-26\")","v":"Monthly Budget Monitoring Report 2025-26"}]
[]
[null,null,"School Name:",{"$f":"IF('1.Notes Mthly'!D6=0,\"\",'1.Notes Mthly'!D6)","v":""},null,"Period",null,"Only select Period if not using FMS import file"]
[]
[null,null,null,null,null,"LA No:",{"$f":"'1.Notes Mthly'!C6","v":0}]
[null,null,"CFR REF:","LEDGER CODE","DESCRIPTION",{"$f":"IFERROR(CONCATENATE(\"Actuals to \",EndDate,\" \",Month),\"Need to Import FMS6 Report\")","v":"Need to Import FMS6 Report"},"Revised 2025-26 Budget Forecast (Outturn) £","CFR Category",null,"Only select Period if not using FMS import file"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H8)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H8)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H8))),-1,0))","v":1},null,"E 03",10011,"SCHOOL LIBRARIANS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D8&\"*\",'FMS6 Report'!$E:$E)*A8","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D8&\"*\",'FMS6 Report'!$G:$G)*A8","v":0},{"$f":"IF(C8=\"\",\"\",IF(LEFT(C8,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C8,1)=\"I\",\"Revenue Income\",IF(LEFT(C8,2)=\"CI\",\"Capital Income\",IF(LEFT(C8,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"},null,1,"Apr"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H9)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H9)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H9))),-1,0))","v":1},null,"E 03",10012,"SCHOOL LIBRARIANS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D9&\"*\",'FMS6 Report'!$E:$E)*A9","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D9&\"*\",'FMS6 Report'!$G:$G)*A9","v":0},"Revenue Expenditure",null,2,"May"]
[1,null,"E 03",10014,"SCHOOL LIBRARIANS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D10&\"*\",'FMS6 Report'!$E:$E)*A10","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D10&\"*\",'FMS6 Report'!$G:$G)*A10","v":0},"Revenue Expenditure",null,3,"Jun"]
[1,null,"E 03",10018,"SCHOOL LIBRARIANS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D11&\"*\",'FMS6 Report'!$E:$E)*A11","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D11&\"*\",'FMS6 Report'!$G:$G)*A11","v":0},"Revenue Expenditure",null,4,"Jul"]
[1,null,"E 03",10019,"SCHOOL LIBRARIANS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D12&\"*\",'FMS6 Report'!$E:$E)*A12","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D12&\"*\",'FMS6 Report'!$G:$G)*A12","v":0},"Revenue Expenditure",null,5,"Aug"]
[1,null,"E 01",10101,"TEACHERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D13&\"*\",'FMS6 Report'!$E:$E)*A13","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D13&\"*\",'FMS6 Report'!$G:$G)*A13","v":0},"Revenue Expenditure",null,6,"Sep"]
[1,null,"E 01",10102,"TEACHERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D14&\"*\",'FMS6 Report'!$E:$E)*A14","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D14&\"*\",'FMS6 Report'!$G:$G)*A14","v":0},"Revenue Expenditure",null,7,"Oct"]
[1,null,"E 01",10104,"TEACHERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D15&\"*\",'FMS6 Report'!$E:$E)*A15","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D15&\"*\",'FMS6 Report'!$G:$G)*A15","v":0},"Revenue Expenditure",null,8,"Nov"]
[1,null,"E 26",10105,"TEACHERS AGENCY SUPPLY STAFF",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D16&\"*\",'FMS6 Report'!$E:$E)*A16","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D16&\"*\",'FMS6 Report'!$G:$G)*A16","v":0},"Revenue Expenditure",null,9,"Dec"]
[1,null,"E 01",10108,"TEACHERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D17&\"*\",'FMS6 Report'!$E:$E)*A17","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D17&\"*\",'FMS6 Report'!$G:$G)*A17","v":0},"Revenue Expenditure",null,10,"Jan"]
[1,null,"E 01",10109,"TEACHERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D18&\"*\",'FMS6 Report'!$E:$E)*A18","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D18&\"*\",'FMS6 Report'!$G:$G)*A18","v":0},"Revenue Expenditure",null,11,"Feb"]
[1,null,"E 02",10111,"TEACHERS SUPPLY - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D19&\"*\",'FMS6 Report'!$E:$E)*A19","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D19&\"*\",'FMS6 Report'!$G:$G)*A19","v":0},"Revenue Expenditure",null,12,"Mar"]
[1,null,"E 02",10112,"TEACHERS SUPPLY - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D20&\"*\",'FMS6 Report'!$E:$E)*A20","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D20&\"*\",'FMS6 Report'!$G:$G)*A20","v":0},"Revenue Expenditure"]
[1,null,"E 02",10114,"TEACHERS SUPPLY - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D21&\"*\",'FMS6 Report'!$E:$E)*A21","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D21&\"*\",'FMS6 Report'!$G:$G)*A21","v":0},"Revenue Expenditure"]
[1,null,"E 02",10118,"TEACHERS SUPPLY - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D22&\"*\",'FMS6 Report'!$E:$E)*A22","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D22&\"*\",'FMS6 Report'!$G:$G)*A22","v":0},"Revenue Expenditure"]
[1,null,"E 02",10119,"TEACHERS SUPPLY - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D23&\"*\",'FMS6 Report'!$E:$E)*A23","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D23&\"*\",'FMS6 Report'!$G:$G)*A23","v":0},"Revenue Expenditure"]
[1,null,"E 03",10121,"SWIMMING INSTRUCTORS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D24&\"*\",'FMS6 Report'!$E:$E)*A24","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D24&\"*\",'FMS6 Report'!$G:$G)*A24","v":0},"Revenue Expenditure"]
[1,null,"E 03",10122,"SWIMMING INSTRUCTORS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D25&\"*\",'FMS6 Report'!$E:$E)*A25","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D25&\"*\",'FMS6 Report'!$G:$G)*A25","v":0},"Revenue Expenditure"]
[1,null,"E 03",10124,"SWIMMING INSTRUCTORS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D26&\"*\",'FMS6 Report'!$E:$E)*A26","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D26&\"*\",'FMS6 Report'!$G:$G)*A26","v":0},"Revenue Expenditure"]
[1,null,"E 03",10128,"SWIMMING INSTRUCTORS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D27&\"*\",'FMS6 Report'!$E:$E)*A27","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D27&\"*\",'FMS6 Report'!$G:$G)*A27","v":0},"Revenue Expenditure"]
[1,null,"E 03",10129,"SWIMMING INSTRUCTORS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D28&\"*\",'FMS6 Report'!$E:$E)*A28","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D28&\"*\",'FMS6 Report'!$G:$G)*A28","v":0},"Revenue Expenditure"]
[1,null,"E 03",10151,"EDUCATION WELFARE OFFICERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D29&\"*\",'FMS6 Report'!$E:$E)*A29","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D29&\"*\",'FMS6 Report'!$G:$G)*A29","v":0},"Revenue Expenditure"]
[1,null,"E 03",10152,"EDUCATION WELFARE OFFICERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D30&\"*\",'FMS6 Report'!$E:$E)*A30","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D30&\"*\",'FMS6 Report'!$G:$G)*A30","v":0},"Revenue Expenditure"]
[1,null,"E 03",10154,"EDUCATION WELFARE OFFICERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D31&\"*\",'FMS6 Report'!$E:$E)*A31","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D31&\"*\",'FMS6 Report'!$G:$G)*A31","v":0},"Revenue Expenditure"]
[1,null,"E 03",10158,"EDUCATION WELFARE OFFICERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D32&\"*\",'FMS6 Report'!$E:$E)*A32","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D32&\"*\",'FMS6 Report'!$G:$G)*A32","v":0},"Revenue Expenditure"]
[1,null,"E 03",10159,"EDUCATION WELFARE OFFICERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D33&\"*\",'FMS6 Report'!$E:$E)*A33","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D33&\"*\",'FMS6 Report'!$G:$G)*A33","v":0},"Revenue Expenditure"]
[1,null,"E 03",10161,"TECHNICIANS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D34&\"*\",'FMS6 Report'!$E:$E)*A34","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D34&\"*\",'FMS6 Report'!$G:$G)*A34","v":0},"Revenue Expenditure"]
[1,null,"E 03",10162,"TECHNICIANS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D35&\"*\",'FMS6 Report'!$E:$E)*A35","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D35&\"*\",'FMS6 Report'!$G:$G)*A35","v":0},"Revenue Expenditure"]
[1,null,"E 03",10164,"TECHNICIANS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D36&\"*\",'FMS6 Report'!$E:$E)*A36","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D36&\"*\",'FMS6 Report'!$G:$G)*A36","v":0},"Revenue Expenditure"]
[1,null,"E 03",10168,"TECHNICIANS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D37&\"*\",'FMS6 Report'!$E:$E)*A37","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D37&\"*\",'FMS6 Report'!$G:$G)*A37","v":0},"Revenue Expenditure"]
[1,null,"E 03",10169,"TECHNICIANS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D38&\"*\",'FMS6 Report'!$E:$E)*A38","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D38&\"*\",'FMS6 Report'!$G:$G)*A38","v":0},"Revenue Expenditure"]
[1,null,"E 07",10171,"MATRONS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D39&\"*\",'FMS6 Report'!$E:$E)*A39","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D39&\"*\",'FMS6 Report'!$G:$G)*A39","v":0},"Revenue Expenditure"]
[1,null,"E 07",10172,"MATRONS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D40&\"*\",'FMS6 Report'!$E:$E)*A40","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D40&\"*\",'FMS6 Report'!$G:$G)*A40","v":0},"Revenue Expenditure"]
[1,null,"E 07",10174,"MATRONS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D41&\"*\",'FMS6 Report'!$E:$E)*A41","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D41&\"*\",'FMS6 Report'!$G:$G)*A41","v":0},"Revenue Expenditure"]
[1,null,"E 07",10178,"MATRONS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D42&\"*\",'FMS6 Report'!$E:$E)*A42","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D42&\"*\",'FMS6 Report'!$G:$G)*A42","v":0},"Revenue Expenditure"]
[1,null,"E 07",10179,"MATRONS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D43&\"*\",'FMS6 Report'!$E:$E)*A43","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D43&\"*\",'FMS6 Report'!$G:$G)*A43","v":0},"Revenue Expenditure"]
[1,null,"E 07",10181,"AFTER SCHOOL STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D44&\"*\",'FMS6 Report'!$E:$E)*A44","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D44&\"*\",'FMS6 Report'!$G:$G)*A44","v":0},"Revenue Expenditure"]
[1,null,"E 07",10182,"AFTER SCHOOL STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D45&\"*\",'FMS6 Report'!$E:$E)*A45","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D45&\"*\",'FMS6 Report'!$G:$G)*A45","v":0},"Revenue Expenditure"]
[1,null,"E 07",10184,"AFTER SCHOOL STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D46&\"*\",'FMS6 Report'!$E:$E)*A46","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D46&\"*\",'FMS6 Report'!$G:$G)*A46","v":0},"Revenue Expenditure"]
[1,null,"E 07",10188,"AFTER SCHOOL STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D47&\"*\",'FMS6 Report'!$E:$E)*A47","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D47&\"*\",'FMS6 Report'!$G:$G)*A47","v":0},"Revenue Expenditure"]
[1,null,"E 07",10189,"AFTER SCHOOL STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D48&\"*\",'FMS6 Report'!$E:$E)*A48","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D48&\"*\",'FMS6 Report'!$G:$G)*A48","v":0},"Revenue Expenditure"]
[1,null,"E 07",10191,"MIDDAY SUPERVISON - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D49&\"*\",'FMS6 Report'!$E:$E)*A49","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D49&\"*\",'FMS6 Report'!$G:$G)*A49","v":0},"Revenue Expenditure"]
[1,null,"E 07",10192,"MIDDAY SUPERVISON - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D50&\"*\",'FMS6 Report'!$E:$E)*A50","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D50&\"*\",'FMS6 Report'!$G:$G)*A50","v":0},"Revenue Expenditure"]
[1,null,"E 07",10194,"MIDDAY SUPERVISON - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D51&\"*\",'FMS6 Report'!$E:$E)*A51","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D51&\"*\",'FMS6 Report'!$G:$G)*A51","v":0},"Revenue Expenditure"]
[1,null,"E 07",10198,"MIDDAY SUPERVISON - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D52&\"*\",'FMS6 Report'!$E:$E)*A52","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D52&\"*\",'FMS6 Report'!$G:$G)*A52","v":0},"Revenue Expenditure"]
[1,null,"E 07",10199,"MIDDAY SUPERVISON - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D53&\"*\",'FMS6 Report'!$E:$E)*A53","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D53&\"*\",'FMS6 Report'!$G:$G)*A53","v":0},"Revenue Expenditure"]
[1,null,"E 03",10201,"PLAYWORKERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D54&\"*\",'FMS6 Report'!$E:$E)*A54","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D54&\"*\",'FMS6 Report'!$G:$G)*A54","v":0},"Revenue Expenditure"]
[1,null,"E 03",10202,"PLAYWORKERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D55&\"*\",'FMS6 Report'!$E:$E)*A55","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D55&\"*\",'FMS6 Report'!$G:$G)*A55","v":0},"Revenue Expenditure"]
[1,null,"E 03",10204,"PLAYWORKERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D56&\"*\",'FMS6 Report'!$E:$E)*A56","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D56&\"*\",'FMS6 Report'!$G:$G)*A56","v":0},"Revenue Expenditure"]
[1,null,"E 03",10208,"PLAYWORKERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D57&\"*\",'FMS6 Report'!$E:$E)*A57","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D57&\"*\",'FMS6 Report'!$G:$G)*A57","v":0},"Revenue Expenditure"]
[1,null,"E 03",10209,"PLAYWORKERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D58&\"*\",'FMS6 Report'!$E:$E)*A58","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D58&\"*\",'FMS6 Report'!$G:$G)*A58","v":0},"Revenue Expenditure"]
[1,null,"E 03",10231,"TEACHING ASSISTANTS INC EXAM INVIGILATORS & COVER SUPERVISORS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D59&\"*\",'FMS6 Report'!$E:$E)*A59","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D59&\"*\",'FMS6 Report'!$G:$G)*A59","v":0},"Revenue Expenditure"]
[1,null,"E 03",10232,"TEACHING ASSISTANTS INC EXAM INVIGILATORS & COVER SUPERVISORS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D60&\"*\",'FMS6 Report'!$E:$E)*A60","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D60&\"*\",'FMS6 Report'!$G:$G)*A60","v":0},"Revenue Expenditure"]
[1,null,"E 03",10234,"TEACHING ASSISTANTS INC EXAM INVIGILATORS & COVER SUPERVISORS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D61&\"*\",'FMS6 Report'!$E:$E)*A61","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D61&\"*\",'FMS6 Report'!$G:$G)*A61","v":0},"Revenue Expenditure"]
[1,null,"E 03",10238,"TEACHING ASSISTANTS INC EXAM INVIGILATORS & COVER SUPERVISORS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D62&\"*\",'FMS6 Report'!$E:$E)*A62","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D62&\"*\",'FMS6 Report'!$G:$G)*A62","v":0},"Revenue Expenditure"]
[1,null,"E 03",10239,"TEACHING ASSISTANTS INC EXAM INVIGILATORS & COVER SUPERVISORS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D63&\"*\",'FMS6 Report'!$E:$E)*A63","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D63&\"*\",'FMS6 Report'!$G:$G)*A63","v":0},"Revenue Expenditure"]
[1,null,"E 31",10241,"ES COMMUNITY ACTIVITIES STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D64&\"*\",'FMS6 Report'!$E:$E)*A64","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D64&\"*\",'FMS6 Report'!$G:$G)*A64","v":0},"Revenue Expenditure"]
[1,null,"E 31",10242,"ES COMMUNITY ACTIVITIES STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D65&\"*\",'FMS6 Report'!$E:$E)*A65","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D65&\"*\",'FMS6 Report'!$G:$G)*A65","v":0},"Revenue Expenditure"]
[1,null,"E 31",10244,"ES COMMUNITY ACTIVITIES STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D66&\"*\",'FMS6 Report'!$E:$E)*A66","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D66&\"*\",'FMS6 Report'!$G:$G)*A66","v":0},"Revenue Expenditure"]
[1,null,"E 31",10248,"ES COMMUNITY ACTIVITIES STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D67&\"*\",'FMS6 Report'!$E:$E)*A67","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D67&\"*\",'FMS6 Report'!$G:$G)*A67","v":0},"Revenue Expenditure"]
[1,null,"E 31",10249,"ES COMMUNITY ACTIVITIES STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D68&\"*\",'FMS6 Report'!$E:$E)*A68","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D68&\"*\",'FMS6 Report'!$G:$G)*A68","v":0},"Revenue Expenditure"]
[1,null,"E 03",10251,"FOREIGN LANGUAGE ASSISTANTS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D69&\"*\",'FMS6 Report'!$E:$E)*A69","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D69&\"*\",'FMS6 Report'!$G:$G)*A69","v":0},"Revenue Expenditure"]
[1,null,"E 03",10252,"FOREIGN LANGUAGE ASSISTANTS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D70&\"*\",'FMS6 Report'!$E:$E)*A70","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D70&\"*\",'FMS6 Report'!$G:$G)*A70","v":0},"Revenue Expenditure"]
[1,null,"E 03",10254,"FOREIGN LANGUAGE ASSISTANTS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D71&\"*\",'FMS6 Report'!$E:$E)*A71","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D71&\"*\",'FMS6 Report'!$G:$G)*A71","v":0},"Revenue Expenditure"]
[1,null,"E 03",10258,"FOREIGN LANGUAGE ASSISTANTS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D72&\"*\",'FMS6 Report'!$E:$E)*A72","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D72&\"*\",'FMS6 Report'!$G:$G)*A72","v":0},{"$f":"IF(C72=\"\",\"\",IF(LEFT(C72,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C72,1)=\"I\",\"Revenue Income\",IF(LEFT(C72,2)=\"CI\",\"Capital Income\",IF(LEFT(C72,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H73)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H73)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H73))),-1,0))","v":1},null,"E 03",10259,"FOREIGN LANGUAGE ASSISTANTS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D73&\"*\",'FMS6 Report'!$E:$E)*A73","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D73&\"*\",'FMS6 Report'!$G:$G)*A73","v":0},"Revenue Expenditure"]
[1,null,"E 07",10261,"SPECIAL FACILITY STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D74&\"*\",'FMS6 Report'!$E:$E)*A74","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D74&\"*\",'FMS6 Report'!$G:$G)*A74","v":0},"Revenue Expenditure"]
[1,null,"E 07",10262,"SPECIAL FACILITY STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D75&\"*\",'FMS6 Report'!$E:$E)*A75","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D75&\"*\",'FMS6 Report'!$G:$G)*A75","v":0},"Revenue Expenditure"]
[1,null,"E 07",10264,"SPECIAL FACILITY STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D76&\"*\",'FMS6 Report'!$E:$E)*A76","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D76&\"*\",'FMS6 Report'!$G:$G)*A76","v":0},"Revenue Expenditure"]
[1,null,"E 07",10268,"SPECIAL FACILITY STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D77&\"*\",'FMS6 Report'!$E:$E)*A77","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D77&\"*\",'FMS6 Report'!$G:$G)*A77","v":0},"Revenue Expenditure"]
[1,null,"E 07",10269,"SPECIAL FACILITY STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D78&\"*\",'FMS6 Report'!$E:$E)*A78","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D78&\"*\",'FMS6 Report'!$G:$G)*A78","v":0},"Revenue Expenditure"]
[1,null,"E 07",10271,"LAUNDRY WORKERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D79&\"*\",'FMS6 Report'!$E:$E)*A79","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D79&\"*\",'FMS6 Report'!$G:$G)*A79","v":0},"Revenue Expenditure"]
[1,null,"E 07",10272,"LAUNDRY WORKERS  - Sick",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D80&\"*\",'FMS6 Report'!$E:$E)*A80","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D80&\"*\",'FMS6 Report'!$G:$G)*A80","v":0},"Revenue Expenditure"]
[1,null,"E 07",10274,"LAUNDRY WORKERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D81&\"*\",'FMS6 Report'!$E:$E)*A81","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D81&\"*\",'FMS6 Report'!$G:$G)*A81","v":0},"Revenue Expenditure"]
[1,null,"E 07",10278,"LAUNDRY WORKERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D82&\"*\",'FMS6 Report'!$E:$E)*A82","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D82&\"*\",'FMS6 Report'!$G:$G)*A82","v":0},"Revenue Expenditure"]
[1,null,"E 07",10279,"LAUNDRY WORKERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D83&\"*\",'FMS6 Report'!$E:$E)*A83","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D83&\"*\",'FMS6 Report'!$G:$G)*A83","v":0},"Revenue Expenditure"]
[1,null,"E 07",10281,"DEPT SUPPORT - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D84&\"*\",'FMS6 Report'!$E:$E)*A84","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D84&\"*\",'FMS6 Report'!$G:$G)*A84","v":0},"Revenue Expenditure"]
[1,null,"E 07",10282,"DEPT SUPPORT - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D85&\"*\",'FMS6 Report'!$E:$E)*A85","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D85&\"*\",'FMS6 Report'!$G:$G)*A85","v":0},"Revenue Expenditure"]
[1,null,"E 07",10284,"DEPT SUPPORT - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D86&\"*\",'FMS6 Report'!$E:$E)*A86","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D86&\"*\",'FMS6 Report'!$G:$G)*A86","v":0},"Revenue Expenditure"]
[1,null,"E 07",10288,"DEPT SUPPORT - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D87&\"*\",'FMS6 Report'!$E:$E)*A87","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D87&\"*\",'FMS6 Report'!$G:$G)*A87","v":0},"Revenue Expenditure"]
[1,null,"E 07",10289,"DEPT SUPPORT - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D88&\"*\",'FMS6 Report'!$E:$E)*A88","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D88&\"*\",'FMS6 Report'!$G:$G)*A88","v":0},"Revenue Expenditure"]
[1,null,"E 07",10401,"SOCIAL WORKERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D89&\"*\",'FMS6 Report'!$E:$E)*A89","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D89&\"*\",'FMS6 Report'!$G:$G)*A89","v":0},"Revenue Expenditure"]
[1,null,"E 07",10402,"SOCIAL WORKERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D90&\"*\",'FMS6 Report'!$E:$E)*A90","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D90&\"*\",'FMS6 Report'!$G:$G)*A90","v":0},"Revenue Expenditure"]
[1,null,"E 07",10404,"SOCIAL WORKERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D91&\"*\",'FMS6 Report'!$E:$E)*A91","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D91&\"*\",'FMS6 Report'!$G:$G)*A91","v":0},"Revenue Expenditure"]
[1,null,"E 07",10408,"SOCIAL WORKERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D92&\"*\",'FMS6 Report'!$E:$E)*A92","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D92&\"*\",'FMS6 Report'!$G:$G)*A92","v":0},"Revenue Expenditure"]
[1,null,"E 07",10409,"SOCIAL WORKERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D93&\"*\",'FMS6 Report'!$E:$E)*A93","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D93&\"*\",'FMS6 Report'!$G:$G)*A93","v":0},"Revenue Expenditure"]
[1,null,"E 07",10451,"RESIDENTIAL SUPPORT WORKERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D94&\"*\",'FMS6 Report'!$E:$E)*A94","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D94&\"*\",'FMS6 Report'!$G:$G)*A94","v":0},"Revenue Expenditure"]
[1,null,"E 07",10452,"RESIDENTIAL SUPPORT WORKERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D95&\"*\",'FMS6 Report'!$E:$E)*A95","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D95&\"*\",'FMS6 Report'!$G:$G)*A95","v":0},"Revenue Expenditure"]
[1,null,"E 07",10454,"RESIDENTIAL SUPPORT WORKERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D96&\"*\",'FMS6 Report'!$E:$E)*A96","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D96&\"*\",'FMS6 Report'!$G:$G)*A96","v":0},"Revenue Expenditure"]
[1,null,"E 07",10458,"RESIDENTIAL SUPPORT WORKERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D97&\"*\",'FMS6 Report'!$E:$E)*A97","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D97&\"*\",'FMS6 Report'!$G:$G)*A97","v":0},"Revenue Expenditure"]
[1,null,"E 07",10459,"RESIDENTIAL SUPPORT WORKERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D98&\"*\",'FMS6 Report'!$E:$E)*A98","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D98&\"*\",'FMS6 Report'!$G:$G)*A98","v":0},"Revenue Expenditure"]
[1,null,"E 05",10831,"BURSARS, ADMIN & CLERICAL - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D99&\"*\",'FMS6 Report'!$E:$E)*A99","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D99&\"*\",'FMS6 Report'!$G:$G)*A99","v":0},"Revenue Expenditure"]
[1,null,"E 05",10832,"BURSARS, ADMIN & CLERICAL - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D100&\"*\",'FMS6 Report'!$E:$E)*A100","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D100&\"*\",'FMS6 Report'!$G:$G)*A100","v":0},"Revenue Expenditure"]
[1,null,"E 05",10834,"BURSARS, ADMIN & CLERICAL - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D101&\"*\",'FMS6 Report'!$E:$E)*A101","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D101&\"*\",'FMS6 Report'!$G:$G)*A101","v":0},"Revenue Expenditure"]
[1,null,"E 28A",10835,"ADMIN & CLERICAL AGENCY SUPPLY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D102&\"*\",'FMS6 Report'!$E:$E)*A102","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D102&\"*\",'FMS6 Report'!$G:$G)*A102","v":0},"Revenue Expenditure"]
[1,null,"E 05",10838,"BURSARS, ADMIN & CLERICAL - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D103&\"*\",'FMS6 Report'!$E:$E)*A103","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D103&\"*\",'FMS6 Report'!$G:$G)*A103","v":0},"Revenue Expenditure"]
[1,null,"E 05",10839,"BURSARS, ADMIN & CLERICAL - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D104&\"*\",'FMS6 Report'!$E:$E)*A104","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D104&\"*\",'FMS6 Report'!$G:$G)*A104","v":0},"Revenue Expenditure"]
[1,null,"E 04",10841,"MANUAL WORKERS - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D105&\"*\",'FMS6 Report'!$E:$E)*A105","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D105&\"*\",'FMS6 Report'!$G:$G)*A105","v":0},"Revenue Expenditure"]
[1,null,"E 04",10842,"MANUAL WORKERS - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D106&\"*\",'FMS6 Report'!$E:$E)*A106","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D106&\"*\",'FMS6 Report'!$G:$G)*A106","v":0},"Revenue Expenditure"]
[1,null,"E 04",10844,"MANUAL WORKERS - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D107&\"*\",'FMS6 Report'!$E:$E)*A107","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D107&\"*\",'FMS6 Report'!$G:$G)*A107","v":0},"Revenue Expenditure"]
[1,null,"E 04",10848,"MANUAL WORKERS - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D108&\"*\",'FMS6 Report'!$E:$E)*A108","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D108&\"*\",'FMS6 Report'!$G:$G)*A108","v":0},"Revenue Expenditure"]
[1,null,"E 04",10849,"MANUAL WORKERS - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D109&\"*\",'FMS6 Report'!$E:$E)*A109","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D109&\"*\",'FMS6 Report'!$G:$G)*A109","v":0},"Revenue Expenditure"]
[1,null,"E 06",10851,"CATERING STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D110&\"*\",'FMS6 Report'!$E:$E)*A110","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D110&\"*\",'FMS6 Report'!$G:$G)*A110","v":0},"Revenue Expenditure"]
[1,null,"E 06",10852,"CATERING STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D111&\"*\",'FMS6 Report'!$E:$E)*A111","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D111&\"*\",'FMS6 Report'!$G:$G)*A111","v":0},"Revenue Expenditure"]
[1,null,"E 06",10854,"CATERING STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D112&\"*\",'FMS6 Report'!$E:$E)*A112","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D112&\"*\",'FMS6 Report'!$G:$G)*A112","v":0},"Revenue Expenditure"]
[1,null,"E 06",10858,"CATERING STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D113&\"*\",'FMS6 Report'!$E:$E)*A113","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D113&\"*\",'FMS6 Report'!$G:$G)*A113","v":0},"Revenue Expenditure"]
[1,null,"E 06",10859,"CATERING STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D114&\"*\",'FMS6 Report'!$E:$E)*A114","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D114&\"*\",'FMS6 Report'!$G:$G)*A114","v":0},"Revenue Expenditure"]
[1,null,"E 04",10861,"PREMISES STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D115&\"*\",'FMS6 Report'!$E:$E)*A115","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D115&\"*\",'FMS6 Report'!$G:$G)*A115","v":0},"Revenue Expenditure"]
[1,null,"E 04",10862,"PREMISES STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D116&\"*\",'FMS6 Report'!$E:$E)*A116","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D116&\"*\",'FMS6 Report'!$G:$G)*A116","v":0},"Revenue Expenditure"]
[1,null,"E 04",10864,"PREMISES STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D117&\"*\",'FMS6 Report'!$E:$E)*A117","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D117&\"*\",'FMS6 Report'!$G:$G)*A117","v":0},"Revenue Expenditure"]
[1,null,"E 04",10868,"PREMISES STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D118&\"*\",'FMS6 Report'!$E:$E)*A118","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D118&\"*\",'FMS6 Report'!$G:$G)*A118","v":0},"Revenue Expenditure"]
[1,null,"E 04",10869,"PREMISES STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D119&\"*\",'FMS6 Report'!$E:$E)*A119","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D119&\"*\",'FMS6 Report'!$G:$G)*A119","v":0},"Revenue Expenditure"]
[1,null,"E 07",10881,"TRANSPORT STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D120&\"*\",'FMS6 Report'!$E:$E)*A120","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D120&\"*\",'FMS6 Report'!$G:$G)*A120","v":0},"Revenue Expenditure"]
[1,null,"E 07",10882,"TRANSPORT STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D121&\"*\",'FMS6 Report'!$E:$E)*A121","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D121&\"*\",'FMS6 Report'!$G:$G)*A121","v":0},"Revenue Expenditure"]
[1,null,"E 07",10884,"TRANSPORT STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D122&\"*\",'FMS6 Report'!$E:$E)*A122","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D122&\"*\",'FMS6 Report'!$G:$G)*A122","v":0},"Revenue Expenditure"]
[1,null,"E 07",10888,"TRANSPORT STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D123&\"*\",'FMS6 Report'!$E:$E)*A123","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D123&\"*\",'FMS6 Report'!$G:$G)*A123","v":0},"Revenue Expenditure"]
[1,null,"E 07",10889,"TRANSPORT STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D124&\"*\",'FMS6 Report'!$E:$E)*A124","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D124&\"*\",'FMS6 Report'!$G:$G)*A124","v":0},"Revenue Expenditure"]
[1,null,"E 07",10901,"OTHER (Sessional Support) STAFF - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D125&\"*\",'FMS6 Report'!$E:$E)*A125","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D125&\"*\",'FMS6 Report'!$G:$G)*A125","v":0},"Revenue Expenditure"]
[1,null,"E 07",10902,"OTHER (Sessional Support) STAFF - Sick Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D126&\"*\",'FMS6 Report'!$E:$E)*A126","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D126&\"*\",'FMS6 Report'!$G:$G)*A126","v":0},"Revenue Expenditure"]
[1,null,"E 07",10904,"OTHER (Sessional Support) STAFF - Overtime",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D127&\"*\",'FMS6 Report'!$E:$E)*A127","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D127&\"*\",'FMS6 Report'!$G:$G)*A127","v":0},"Revenue Expenditure"]
[1,null,"E 07",10908,"OTHER (Sessional Support) STAFF - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D128&\"*\",'FMS6 Report'!$E:$E)*A128","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D128&\"*\",'FMS6 Report'!$G:$G)*A128","v":0},"Revenue Expenditure"]
[1,null,"E 07",10909,"OTHER (Sessional Support) STAFF - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D129&\"*\",'FMS6 Report'!$E:$E)*A129","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D129&\"*\",'FMS6 Report'!$G:$G)*A129","v":0},"Revenue Expenditure"]
[1,null,"E 07",11010,"HONORARIA - Pay",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D130&\"*\",'FMS6 Report'!$E:$E)*A130","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D130&\"*\",'FMS6 Report'!$G:$G)*A130","v":0},"Revenue Expenditure"]
[1,null,"E 07",11018,"HONORARIA - Super",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D131&\"*\",'FMS6 Report'!$E:$E)*A131","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D131&\"*\",'FMS6 Report'!$G:$G)*A131","v":0},"Revenue Expenditure"]
[1,null,"E 07",11019,"HONORARIA - NI",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D132&\"*\",'FMS6 Report'!$E:$E)*A132","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D132&\"*\",'FMS6 Report'!$G:$G)*A132","v":0},"Revenue Expenditure"]
[1,null,"E 08",11020,"EMPLOYEE PROFESSIONAL FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D133&\"*\",'FMS6 Report'!$E:$E)*A133","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D133&\"*\",'FMS6 Report'!$G:$G)*A133","v":0},"Revenue Expenditure"]
[1,null,"E 08",11030,"INTERVIEW EXPENSES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D134&\"*\",'FMS6 Report'!$E:$E)*A134","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D134&\"*\",'FMS6 Report'!$G:$G)*A134","v":0},"Revenue Expenditure"]
[1,null,"E 08",11050,"OPTICAL AID EXPENSES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D135&\"*\",'FMS6 Report'!$E:$E)*A135","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D135&\"*\",'FMS6 Report'!$G:$G)*A135","v":0},"Revenue Expenditure"]
[1,null,"E 08",11080,"REDUNDANCY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D136&\"*\",'FMS6 Report'!$E:$E)*A136","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D136&\"*\",'FMS6 Report'!$G:$G)*A136","v":0},{"$f":"IF(C136=\"\",\"\",IF(LEFT(C136,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C136,1)=\"I\",\"Revenue Income\",IF(LEFT(C136,2)=\"CI\",\"Capital Income\",IF(LEFT(C136,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H137)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H137)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H137))),-1,0))","v":1},null,"E 08",11090,"GRATUITIES Inc KIDDIE VOUCHER COSTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D137&\"*\",'FMS6 Report'!$E:$E)*A137","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D137&\"*\",'FMS6 Report'!$G:$G)*A137","v":0},"Revenue Expenditure"]
[1,null,"E 08",11100,"RECRUITMENT ADVERTISING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D138&\"*\",'FMS6 Report'!$E:$E)*A138","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D138&\"*\",'FMS6 Report'!$G:$G)*A138","v":0},"Revenue Expenditure"]
[1,null,"E 08",11110,"POLICE CHECK FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D139&\"*\",'FMS6 Report'!$E:$E)*A139","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D139&\"*\",'FMS6 Report'!$G:$G)*A139","v":0},"Revenue Expenditure"]
[1,null,"E 08",11120,"EMPLOYEE MEDICAL EXPS.",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D140&\"*\",'FMS6 Report'!$E:$E)*A140","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D140&\"*\",'FMS6 Report'!$G:$G)*A140","v":0},"Revenue Expenditure"]
[1,null,"E 08",11140,"RELOCATION EXPS.",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D141&\"*\",'FMS6 Report'!$E:$E)*A141","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D141&\"*\",'FMS6 Report'!$G:$G)*A141","v":0},"Revenue Expenditure"]
[1,null,"E 09",11150,"STAFF TRAINING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D142&\"*\",'FMS6 Report'!$E:$E)*A142","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D142&\"*\",'FMS6 Report'!$G:$G)*A142","v":0},"Revenue Expenditure"]
[1,null,"E 11",11170,"OTHER STAFF RELATED INSURANCE PREMIUMS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D143&\"*\",'FMS6 Report'!$E:$E)*A143","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D143&\"*\",'FMS6 Report'!$G:$G)*A143","v":0},"Revenue Expenditure"]
[1,null,"E 08",11680,"ENHANCED PENS.-LOCALLY  FUNDED",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D144&\"*\",'FMS6 Report'!$E:$E)*A144","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D144&\"*\",'FMS6 Report'!$G:$G)*A144","v":0},"Revenue Expenditure"]
[1,null,"E 08",11720,"ER CHRG-PEN FUND",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D145&\"*\",'FMS6 Report'!$E:$E)*A145","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D145&\"*\",'FMS6 Report'!$G:$G)*A145","v":0},"Revenue Expenditure"]
[1,null,"E 08",11770,"SALARY OVERPAYMENT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D146&\"*\",'FMS6 Report'!$E:$E)*A146","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D146&\"*\",'FMS6 Report'!$G:$G)*A146","v":0},"Revenue Expenditure"]
[1,null,"E 08",11775,"NET OVERPAYMENT CARRY FORWARD",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D147&\"*\",'FMS6 Report'!$E:$E)*A147","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D147&\"*\",'FMS6 Report'!$G:$G)*A147","v":0},"Revenue Expenditure"]
[1,null,"E 27",13035,"AGENCY SUPPLY - EDUCATIONAL SUPPORT STAFF",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D148&\"*\",'FMS6 Report'!$E:$E)*A148","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D148&\"*\",'FMS6 Report'!$G:$G)*A148","v":0},"Revenue Expenditure"]
[1,null,"E 12",20060,"PREMISES REPAIRS & MAINTENANCE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D149&\"*\",'FMS6 Report'!$E:$E)*A149","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D149&\"*\",'FMS6 Report'!$G:$G)*A149","v":0},"Revenue Expenditure"]
[1,null,"E 13",20110,"GROUNDS MAINTENANCE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D150&\"*\",'FMS6 Report'!$E:$E)*A150","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D150&\"*\",'FMS6 Report'!$G:$G)*A150","v":0},"Revenue Expenditure"]
[1,null,"CE 02",20130,"DEVOLVED FORMULA CAPITAL EXPENDITURE - CONSTRUCTION, CONVERSION & RENOVATION",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D151&\"*\",'FMS6 Report'!$E:$E)*A151","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D151&\"*\",'FMS6 Report'!$G:$G)*A151","v":0},"Capital Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H152)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H152)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H152))),-1,0))","v":1},null,"CE 04",20140,"CAPITAL EXPENDITURE - ICT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D152&\"*\",'FMS6 Report'!$E:$E)*A152","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D152&\"*\",'FMS6 Report'!$G:$G)*A152","v":0},{"$f":"IF(C152=\"\",\"\",IF(LEFT(C152,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C152,1)=\"I\",\"Revenue Income\",IF(LEFT(C152,2)=\"CI\",\"Capital Income\",IF(LEFT(C152,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Capital Expenditure"},"Balance should be ZERO, the reference and GL code will be removed"]
[1,null,"CE 04A",20141,"Capital Connectivity",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D153&\"*\",'FMS6 Report'!$E:$E)*A153","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D153&\"*\",'FMS6 Report'!$G:$G)*A153","v":0},"Capital Expenditure"]
[1,null,"CE 04B",20142,"Capital Onsite servers",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D154&\"*\",'FMS6 Report'!$E:$E)*A154","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D154&\"*\",'FMS6 Report'!$G:$G)*A154","v":0},"Capital Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H155)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H155)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H155))),-1,0))","v":1},null,"CE 04C",20143,"Capital Administration software and systems",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D155&\"*\",'FMS6 Report'!$E:$E)*A155","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D155&\"*\",'FMS6 Report'!$G:$G)*A155","v":0},{"$f":"IF(C155=\"\",\"\",IF(LEFT(C155,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C155,1)=\"I\",\"Revenue Income\",IF(LEFT(C155,2)=\"CI\",\"Capital Income\",IF(LEFT(C155,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Capital Expenditure"}]
[1,null,"CE 04D",20144,"Capital Laptops, desktops, and tablets",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D156&\"*\",'FMS6 Report'!$E:$E)*A156","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D156&\"*\",'FMS6 Report'!$G:$G)*A156","v":0},"Capital Expenditure"]
[1,null,"CE 04E",20145,"Capital Other hardware",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D157&\"*\",'FMS6 Report'!$E:$E)*A157","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D157&\"*\",'FMS6 Report'!$G:$G)*A157","v":0},"Capital Expenditure"]
[1,null,"CE 02",20190,"CAPITAL PROJECTS NON GCC",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D158&\"*\",'FMS6 Report'!$E:$E)*A158","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D158&\"*\",'FMS6 Report'!$G:$G)*A158","v":0},"Capital Expenditure"]
[1,null,"E 18",20200,"SECURITY, ALARMS ETC",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D159&\"*\",'FMS6 Report'!$E:$E)*A159","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D159&\"*\",'FMS6 Report'!$G:$G)*A159","v":0},"Revenue Expenditure"]
[1,null,"E 16",21010,"ELECTRICITY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D160&\"*\",'FMS6 Report'!$E:$E)*A160","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D160&\"*\",'FMS6 Report'!$G:$G)*A160","v":0},"Revenue Expenditure"]
[1,null,"E 16",21020,"GAS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D161&\"*\",'FMS6 Report'!$E:$E)*A161","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D161&\"*\",'FMS6 Report'!$G:$G)*A161","v":0},"Revenue Expenditure"]
[1,null,"E 16",21030,"OTHER FUEL (incl. Fuel Oil)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D162&\"*\",'FMS6 Report'!$E:$E)*A162","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D162&\"*\",'FMS6 Report'!$G:$G)*A162","v":0},"Revenue Expenditure"]
[1,null,"E 18",22000,"RENTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D163&\"*\",'FMS6 Report'!$E:$E)*A163","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D163&\"*\",'FMS6 Report'!$G:$G)*A163","v":0},"Revenue Expenditure"]
[1,null,"E 18",22030,"HYGIENE MATERIALS/EQUIPMENT RENT/LEASE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D164&\"*\",'FMS6 Report'!$E:$E)*A164","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D164&\"*\",'FMS6 Report'!$G:$G)*A164","v":0},"Revenue Expenditure"]
[1,null,"E 18",22050,"HIRE/USE OF ACCOMMODATION",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D165&\"*\",'FMS6 Report'!$E:$E)*A165","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D165&\"*\",'FMS6 Report'!$G:$G)*A165","v":0},"Revenue Expenditure"]
[1,null,"E 17",22400,"RATES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D166&\"*\",'FMS6 Report'!$E:$E)*A166","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D166&\"*\",'FMS6 Report'!$G:$G)*A166","v":0},"Revenue Expenditure"]
[1,null,"E 15",22700,"WATER SERVICES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D167&\"*\",'FMS6 Report'!$E:$E)*A167","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D167&\"*\",'FMS6 Report'!$G:$G)*A167","v":0},"Revenue Expenditure"]
[1,null,"E 18",23020,"FIRE EXTINGUISHER MAINTENANCE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D168&\"*\",'FMS6 Report'!$E:$E)*A168","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D168&\"*\",'FMS6 Report'!$G:$G)*A168","v":0},"Revenue Expenditure"]
[1,null,"E 14",25020,"CLEANING & DOMESTIC SUPPLIES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D169&\"*\",'FMS6 Report'!$E:$E)*A169","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D169&\"*\",'FMS6 Report'!$G:$G)*A169","v":0},"Revenue Expenditure"]
[1,null,"E 18",25030,"REFUSE COLLECTION & PEST CONTROL",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D170&\"*\",'FMS6 Report'!$E:$E)*A170","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D170&\"*\",'FMS6 Report'!$G:$G)*A170","v":0},"Revenue Expenditure"]
[1,null,"E 23",25710,"INSURANCE - PREMISES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D171&\"*\",'FMS6 Report'!$E:$E)*A171","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D171&\"*\",'FMS6 Report'!$G:$G)*A171","v":0},"Revenue Expenditure"]
[1,null,"CE 03",30010,"VEHICLES, PLANT, EQUIPMENT AND MACHINERY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D172&\"*\",'FMS6 Report'!$E:$E)*A172","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D172&\"*\",'FMS6 Report'!$G:$G)*A172","v":0},"Capital Expenditure"]
[1,null,"CE 03",30011,"DEVOLVED FORMULA CAPITAL EXPENDITURE - VEHICLES, PLANT, EQUIPMENT & MACHINERY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D173&\"*\",'FMS6 Report'!$E:$E)*A173","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D173&\"*\",'FMS6 Report'!$G:$G)*A173","v":0},"Capital Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H174)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H174)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H174))),-1,0))","v":1},null,"E 16",30070,"FUEL/OIL",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D174&\"*\",'FMS6 Report'!$E:$E)*A174","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D174&\"*\",'FMS6 Report'!$G:$G)*A174","v":0},{"$f":"IF(C174=\"\",\"\",IF(LEFT(C174,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C174,1)=\"I\",\"Revenue Income\",IF(LEFT(C174,2)=\"CI\",\"Capital Income\",IF(LEFT(C174,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 19",30160,"VEHICLES COSTS (Fuel/Lease/Hire/Insurance/Tax/Repairs)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D175&\"*\",'FMS6 Report'!$E:$E)*A175","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D175&\"*\",'FMS6 Report'!$G:$G)*A175","v":0},"Revenue Expenditure"]
[1,null,"E 08",32010,"CAR CONTRACT HIRE/CHARGES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D176&\"*\",'FMS6 Report'!$E:$E)*A176","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D176&\"*\",'FMS6 Report'!$G:$G)*A176","v":0},"Revenue Expenditure"]
[1,null,"E 08",33020,"BUSINESS TRAVEL EXPENSES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D177&\"*\",'FMS6 Report'!$E:$E)*A177","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D177&\"*\",'FMS6 Report'!$G:$G)*A177","v":0},"Revenue Expenditure"]
[1,null,"E 23",34010,"VEHICLE/PLANT INSURANCES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D178&\"*\",'FMS6 Report'!$E:$E)*A178","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D178&\"*\",'FMS6 Report'!$G:$G)*A178","v":0},"Revenue Expenditure"]
[1,null,"E 22",40000,"ADMIN FURNITURE/EQUIPMENT (inc computers & consumables)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D179&\"*\",'FMS6 Report'!$E:$E)*A179","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D179&\"*\",'FMS6 Report'!$G:$G)*A179","v":0},"Revenue Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H180)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H180)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H180))),-1,0))","v":1},null,"CE 04",40001,"DEVOLVED FORMULA CAPITAL EXPENDITURE -ICT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D180&\"*\",'FMS6 Report'!$E:$E)*A180","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D180&\"*\",'FMS6 Report'!$G:$G)*A180","v":0},{"$f":"IF(C180=\"\",\"\",IF(LEFT(C180,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C180,1)=\"I\",\"Revenue Income\",IF(LEFT(C180,2)=\"CI\",\"Capital Income\",IF(LEFT(C180,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Capital Expenditure"},"Balance should be ZERO, the reference and GL code will be removed"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H181)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H181)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H181))),-1,0))","v":1},null,"CE 04A",40002,"Devolved Formula Capital - Connectivity",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D181&\"*\",'FMS6 Report'!$E:$E)*A181","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D181&\"*\",'FMS6 Report'!$G:$G)*A181","v":0},{"$f":"IF(C181=\"\",\"\",IF(LEFT(C181,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C181,1)=\"I\",\"Revenue Income\",IF(LEFT(C181,2)=\"CI\",\"Capital Income\",IF(LEFT(C181,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Capital Expenditure"}]
[1,null,"CE 04B",40003,"Devolved Formula Capital - Onsite servers",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D182&\"*\",'FMS6 Report'!$E:$E)*A182","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D182&\"*\",'FMS6 Report'!$G:$G)*A182","v":0},"Capital Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H183)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H183)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H183))),-1,0))","v":1},null,"CE 04C",40004,"Devolved Formula Capital - Administration software and systems",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D183&\"*\",'FMS6 Report'!$E:$E)*A183","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D183&\"*\",'FMS6 Report'!$G:$G)*A183","v":0},{"$f":"IF(C183=\"\",\"\",IF(LEFT(C183,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C183,1)=\"I\",\"Revenue Income\",IF(LEFT(C183,2)=\"CI\",\"Capital Income\",IF(LEFT(C183,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Capital Expenditure"}]
[1,null,"CE 04D",40005,"Devloved Formula Capital - Laptops, desktops, and tablets",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D184&\"*\",'FMS6 Report'!$E:$E)*A184","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D184&\"*\",'FMS6 Report'!$G:$G)*A184","v":0},"Capital Expenditure"]
[1,null,"CE 04E",40006,"Devloved Formula Capital - Laptops, desktops, and tablets",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D185&\"*\",'FMS6 Report'!$E:$E)*A185","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D185&\"*\",'FMS6 Report'!$G:$G)*A185","v":0},"Capital Expenditure"]
[1,null,"E 19",40280,"PUBLICATIONS, NEWSPAPERS & PERIODICALS (Non Curriculum)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D186&\"*\",'FMS6 Report'!$E:$E)*A186","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D186&\"*\",'FMS6 Report'!$G:$G)*A186","v":0},"Revenue Expenditure"]
[1,null,"E 08",40450,"APPRENTICESHIP LEVY TRAINING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D187&\"*\",'FMS6 Report'!$E:$E)*A187","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D187&\"*\",'FMS6 Report'!$G:$G)*A187","v":0},"Revenue Expenditure"]
[1,null,"E 19",40510,"MATERIALS, EDUCATIONAL & TRAINING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D188&\"*\",'FMS6 Report'!$E:$E)*A188","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D188&\"*\",'FMS6 Report'!$G:$G)*A188","v":0},"Revenue Expenditure"]
[1,null,"E 22",40540,"MEDICAL SUPPLIES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D189&\"*\",'FMS6 Report'!$E:$E)*A189","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D189&\"*\",'FMS6 Report'!$G:$G)*A189","v":0},"Revenue Expenditure"]
[1,null,"E 22",41500,"CLOTHES, UNIFORM & LAUNDRY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D190&\"*\",'FMS6 Report'!$E:$E)*A190","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D190&\"*\",'FMS6 Report'!$G:$G)*A190","v":0},"Revenue Expenditure"]
[1,null,"E 22",42000,"PRINTING/STATIONERY/OFFICE EXPENSES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D191&\"*\",'FMS6 Report'!$E:$E)*A191","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D191&\"*\",'FMS6 Report'!$G:$G)*A191","v":0},"Revenue Expenditure"]
[1,null,"E 19",42040,"REPROGRAPHIC RESOURCES AND EQUIP FOR TEACHING PURPOSES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D192&\"*\",'FMS6 Report'!$E:$E)*A192","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D192&\"*\",'FMS6 Report'!$G:$G)*A192","v":0},"Revenue Expenditure"]
[1,null,"E 28A",43010,"PROFESSIONAL FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D193&\"*\",'FMS6 Report'!$E:$E)*A193","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D193&\"*\",'FMS6 Report'!$G:$G)*A193","v":0},"Revenue Expenditure"]
[1,null,"E 27",43040,"BOUGHT IN PROFESSIONAL SERVICES - CURRICULUM",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D194&\"*\",'FMS6 Report'!$E:$E)*A194","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D194&\"*\",'FMS6 Report'!$G:$G)*A194","v":0},"Revenue Expenditure"]
[1,null,"E 21",43120,"EXAMINATION FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D195&\"*\",'FMS6 Report'!$E:$E)*A195","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D195&\"*\",'FMS6 Report'!$G:$G)*A195","v":0},"Revenue Expenditure"]
[1,null,"E 22",44000,"POSTAGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D196&\"*\",'FMS6 Report'!$E:$E)*A196","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D196&\"*\",'FMS6 Report'!$G:$G)*A196","v":0},"Revenue Expenditure"]
[1,null,"E 22",44100,"TELEPHONY",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D197&\"*\",'FMS6 Report'!$E:$E)*A197","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D197&\"*\",'FMS6 Report'!$G:$G)*A197","v":0},"Revenue Expenditure"]
[1,null,"E 20",44280,"COST OF BROADBAND, ISDN, ADSL or OTHER DEDICATED PHONE LINES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D198&\"*\",'FMS6 Report'!$E:$E)*A198","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D198&\"*\",'FMS6 Report'!$G:$G)*A198","v":0},"Revenue Expenditure","Balance should be ZERO, the reference and GL code will be removed"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H199)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H199)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H199))),-1,0))","v":1},null,"E 20A",44281,"Connectivity",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D199&\"*\",'FMS6 Report'!$E:$E)*A199","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D199&\"*\",'FMS6 Report'!$G:$G)*A199","v":0},{"$f":"IF(C199=\"\",\"\",IF(LEFT(C199,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C199,1)=\"I\",\"Revenue Income\",IF(LEFT(C199,2)=\"CI\",\"Capital Income\",IF(LEFT(C199,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 20B",44282,"Onsite servers",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D200&\"*\",'FMS6 Report'!$E:$E)*A200","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D200&\"*\",'FMS6 Report'!$G:$G)*A200","v":0},"Revenue Expenditure"]
[1,null,"E 20",44600,"CURRICULUM COMPUTER RELATED COSTS (inc Educational software)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D201&\"*\",'FMS6 Report'!$E:$E)*A201","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D201&\"*\",'FMS6 Report'!$G:$G)*A201","v":0},"Revenue Expenditure","Balance should be ZERO, the reference and GL code will be removed"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H202)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H202)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H202))),-1,0))","v":1},null,"E 20C",44601,"IT learning resources",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D202&\"*\",'FMS6 Report'!$E:$E)*A202","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D202&\"*\",'FMS6 Report'!$G:$G)*A202","v":0},{"$f":"IF(C202=\"\",\"\",IF(LEFT(C202,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C202,1)=\"I\",\"Revenue Income\",IF(LEFT(C202,2)=\"CI\",\"Capital Income\",IF(LEFT(C202,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 20D",44602,"Administration software and systems",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D203&\"*\",'FMS6 Report'!$E:$E)*A203","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D203&\"*\",'FMS6 Report'!$G:$G)*A203","v":0},"Revenue Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H204)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H204)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H204))),-1,0))","v":1},null,"E 20E",44603,"Laptops, desktops and tablets",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D204&\"*\",'FMS6 Report'!$E:$E)*A204","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D204&\"*\",'FMS6 Report'!$G:$G)*A204","v":0},{"$f":"IF(C204=\"\",\"\",IF(LEFT(C204,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C204,1)=\"I\",\"Revenue Income\",IF(LEFT(C204,2)=\"CI\",\"Capital Income\",IF(LEFT(C204,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 20F",44604,"Other hardware",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D205&\"*\",'FMS6 Report'!$E:$E)*A205","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D205&\"*\",'FMS6 Report'!$G:$G)*A205","v":0},"Revenue Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H206)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H206)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H206))),-1,0))","v":1},null,"E 20G",44605,"IT support",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D206&\"*\",'FMS6 Report'!$E:$E)*A206","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D206&\"*\",'FMS6 Report'!$G:$G)*A206","v":0},{"$f":"IF(C206=\"\",\"\",IF(LEFT(C206,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C206,1)=\"I\",\"Revenue Income\",IF(LEFT(C206,2)=\"CI\",\"Capital Income\",IF(LEFT(C206,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H207)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H207)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H207))),-1,0))","v":1},null,"E 08",45010,"SUBSISTENCE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D207&\"*\",'FMS6 Report'!$E:$E)*A207","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D207&\"*\",'FMS6 Report'!$G:$G)*A207","v":0},{"$f":"IF(C207=\"\",\"\",IF(LEFT(C207,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C207,1)=\"I\",\"Revenue Income\",IF(LEFT(C207,2)=\"CI\",\"Capital Income\",IF(LEFT(C207,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 08",45011,"HOTEL ACCOMMODATION",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D208&\"*\",'FMS6 Report'!$E:$E)*A208","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D208&\"*\",'FMS6 Report'!$G:$G)*A208","v":0},"Revenue Expenditure"]
[1,null,"E 22",47710,"PUBLICITY / MARKETING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D209&\"*\",'FMS6 Report'!$E:$E)*A209","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D209&\"*\",'FMS6 Report'!$G:$G)*A209","v":0},"Revenue Expenditure"]
[1,null,"E 23",47730,"ALL RISKS INSURANCE PREMIUMS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D210&\"*\",'FMS6 Report'!$E:$E)*A210","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D210&\"*\",'FMS6 Report'!$G:$G)*A210","v":0},"Revenue Expenditure"]
[1,null,"E 10",47733,"INSURANCE PREMIUM (Non GCC Supply Service)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D211&\"*\",'FMS6 Report'!$E:$E)*A211","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D211&\"*\",'FMS6 Report'!$G:$G)*A211","v":0},"Revenue Expenditure"]
[1,null,"E 23",47735,"INSURANCE PREMIUMS RECHARGED TO SERVICES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D212&\"*\",'FMS6 Report'!$E:$E)*A212","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D212&\"*\",'FMS6 Report'!$G:$G)*A212","v":0},"Revenue Expenditure"]
[1,null,"E 19",47740,"LICENCES (e.g. TV licence)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D213&\"*\",'FMS6 Report'!$E:$E)*A213","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D213&\"*\",'FMS6 Report'!$G:$G)*A213","v":0},"Revenue Expenditure"]
[1,null,"E 22",47750,"COPYRIGHT FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D214&\"*\",'FMS6 Report'!$E:$E)*A214","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D214&\"*\",'FMS6 Report'!$G:$G)*A214","v":0},"Revenue Expenditure"]
[1,null,"E 25",47780,"CATERING & HOSPITALITY COSTS (Inc Free Pupil Meals)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D215&\"*\",'FMS6 Report'!$E:$E)*A215","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D215&\"*\",'FMS6 Report'!$G:$G)*A215","v":0},"Revenue Expenditure"]
[1,null,"E 19",47820,"EDUCATIONAL ACTIVITIES (incl field study/swimming)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D216&\"*\",'FMS6 Report'!$E:$E)*A216","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D216&\"*\",'FMS6 Report'!$G:$G)*A216","v":0},"Revenue Expenditure"]
[1,null,"E 24",47840,"SPECIAL FACILITY EXPENDITURE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D217&\"*\",'FMS6 Report'!$E:$E)*A217","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D217&\"*\",'FMS6 Report'!$G:$G)*A217","v":0},"Revenue Expenditure"]
[1,null,"E 32",47850,"ES COMMUNITY ACTIVITY COSTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D218&\"*\",'FMS6 Report'!$E:$E)*A218","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D218&\"*\",'FMS6 Report'!$G:$G)*A218","v":0},{"$f":"IF(C218=\"\",\"\",IF(LEFT(C218,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C218,1)=\"I\",\"Revenue Income\",IF(LEFT(C218,2)=\"CI\",\"Capital Income\",IF(LEFT(C218,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H219)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H219)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H219))),-1,0))","v":1},null,"E 25",57040,"CATERING CONTRACT PAYMENTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D219&\"*\",'FMS6 Report'!$E:$E)*A219","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D219&\"*\",'FMS6 Report'!$G:$G)*A219","v":0},"Revenue Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H220)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H220)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H220))),-1,0))","v":1},null,"E 08",60120,"DIRECT PAYMENTS TO INDIVIDUALS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D220&\"*\",'FMS6 Report'!$E:$E)*A220","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D220&\"*\",'FMS6 Report'!$G:$G)*A220","v":0},{"$f":"IF(C220=\"\",\"\",IF(LEFT(C220,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C220,1)=\"I\",\"Revenue Income\",IF(LEFT(C220,2)=\"CI\",\"Capital Income\",IF(LEFT(C220,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 22",61840,"ADMINISTRATIVE SUPPLIES (Bank Charges)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D221&\"*\",'FMS6 Report'!$E:$E)*A221","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D221&\"*\",'FMS6 Report'!$G:$G)*A221","v":0},"Revenue Expenditure"]
[-1,null,"I 01",73000,"SCHOOL ORIGINAL DELEGATED BUDGET (I.S.B.)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D222&\"*\",'FMS6 Report'!$E:$E)*A222","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D222&\"*\",'FMS6 Report'!$G:$G)*A222","v":0},"Revenue Income"]
[-1,null,"I 01",73002,"I.S.B. CONTINGENCY BUDGET INCREASES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D223&\"*\",'FMS6 Report'!$E:$E)*A223","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D223&\"*\",'FMS6 Report'!$G:$G)*A223","v":0},"Revenue Income"]
[-1,null,"I 08b",73003,"INTERNAL INCOME FROM FACILITIES & SERVICES (E.G INCOME FROM OTHER SCHOOLS)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D224&\"*\",'FMS6 Report'!$E:$E)*A224","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D224&\"*\",'FMS6 Report'!$G:$G)*A224","v":0},"Revenue Income"]
[-1,null,"I 07",73004,"DISTRIBUTION OF OTHER REVENUE GRANTS AND PAYMENTS (INTERNAL)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D225&\"*\",'FMS6 Report'!$E:$E)*A225","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D225&\"*\",'FMS6 Report'!$G:$G)*A225","v":0},"Revenue Income"]
[-1,null,"I 05",73007,"PUPIL PREMIUM",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D226&\"*\",'FMS6 Report'!$E:$E)*A226","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D226&\"*\",'FMS6 Report'!$G:$G)*A226","v":0},"Revenue Income"]
[-1,null,"I 02",73008,"SIXTH FORM FUNDING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D227&\"*\",'FMS6 Report'!$E:$E)*A227","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D227&\"*\",'FMS6 Report'!$G:$G)*A227","v":0},"Revenue Income"]
[-1,null,"I 01",73011,"SEN PLACE FUNDING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D228&\"*\",'FMS6 Report'!$E:$E)*A228","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D228&\"*\",'FMS6 Report'!$G:$G)*A228","v":0},"Revenue Income"]
[-1,null,"I 01",73012,"Excluded Pupil Funding Adjustment",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D229&\"*\",'FMS6 Report'!$E:$E)*A229","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D229&\"*\",'FMS6 Report'!$G:$G)*A229","v":0},"Revenue Income"]
[-1,null,"I 04",73016,"FUNDING FOR ETHNIC MINORITY AND TRAVELLER PUPILS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D230&\"*\",'FMS6 Report'!$E:$E)*A230","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D230&\"*\",'FMS6 Report'!$G:$G)*A230","v":0},"Revenue Income"]
[-1,null,"I 06",73023,"DISTRIBUTION OF OTHER GOVERNMENT GRANTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D231&\"*\",'FMS6 Report'!$E:$E)*A231","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D231&\"*\",'FMS6 Report'!$G:$G)*A231","v":0},"Revenue Income"]
[-1,null,"I 07",73025,"SUPPLY REIMBURSEMENTS - INSET / OTHER",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D232&\"*\",'FMS6 Report'!$E:$E)*A232","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D232&\"*\",'FMS6 Report'!$G:$G)*A232","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H233)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H233)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H233))),-1,0))","v":-1},null,"I 10",73026,"SUPPLY REIMBURSEMENTS - INSURANCE (TEACHERS)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D233&\"*\",'FMS6 Report'!$E:$E)*A233","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D233&\"*\",'FMS6 Report'!$G:$G)*A233","v":0},"Revenue Income"]
[-1,null,"I 11",73027,"SUPPLY REIMBURSEMENTS - INSURANCE (SUPPORT STAFF)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D234&\"*\",'FMS6 Report'!$E:$E)*A234","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D234&\"*\",'FMS6 Report'!$G:$G)*A234","v":0},"Revenue Income"]
[-1,null,"I 15",73029,"ES EDUCATIONAL GRANTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D235&\"*\",'FMS6 Report'!$E:$E)*A235","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D235&\"*\",'FMS6 Report'!$G:$G)*A235","v":0},"Revenue Income"]
[-1,null,"I 16",73030,"DISTRIBUTION OF COMMUNITY FOCUSSED SCHOOL FUNDING AND/OR GRANTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D236&\"*\",'FMS6 Report'!$E:$E)*A236","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D236&\"*\",'FMS6 Report'!$G:$G)*A236","v":0},"Revenue Income"]
[-1,null,"CI 01",73031,"FORMULA CAPITAL (CURRENT YEAR)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D237&\"*\",'FMS6 Report'!$E:$E)*A237","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D237&\"*\",'FMS6 Report'!$G:$G)*A237","v":0},"Capital Income"]
[-1,null,"I 06",73032,"UNIVERSAL INFANT FREE SCHOOL MEALS (UIFSM)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D238&\"*\",'FMS6 Report'!$E:$E)*A238","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D238&\"*\",'FMS6 Report'!$G:$G)*A238","v":0},"Revenue Income"]
[-1,null,"I 06",73033,"DISTRIBUTION OF PE & SPORTS GRANT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D239&\"*\",'FMS6 Report'!$E:$E)*A239","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D239&\"*\",'FMS6 Report'!$G:$G)*A239","v":0},"Revenue Income"]
[-1,null,"CI 01",73036,"OTHER CAPITAL GRANT GCC",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D240&\"*\",'FMS6 Report'!$E:$E)*A240","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D240&\"*\",'FMS6 Report'!$G:$G)*A240","v":0},"Capital Income"]
[-1,null,"B 01",73037,"BALANCE AT START OF YEAR - COMMITTED REVENUE (Incl ROMC from FMS6)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D241&\"*\",'FMS6 Report'!$E:$E)*A241","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D241&\"*\",'FMS6 Report'!$G:$G)*A241","v":0},"BFWD BALANCES"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H242)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H242)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H242))),-1,0))","v":-1},null,"B 01",73056,"SCHOOLS REVENUE GRANT BROUGHT FORWARD",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D242&\"*\",'FMS6 Report'!$E:$E)*A242","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D242&\"*\",'FMS6 Report'!$G:$G)*A242","v":0},"BFWD BALANCES"]
[-1,null,"B 02",73038,"BALANCE AT START OF YEAR - UNCOMMITTED REVENUE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D243&\"*\",'FMS6 Report'!$E:$E)*A243","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D243&\"*\",'FMS6 Report'!$G:$G)*A243","v":0},"BFWD BALANCES"]
[-1,null,"B 03",73039,"FORMULA CAPITAL BROUGHT FORWARD",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D244&\"*\",'FMS6 Report'!$E:$E)*A244","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D244&\"*\",'FMS6 Report'!$G:$G)*A244","v":0},"BFWD BALANCES"]
[-1,null,"B 05",73041,"OTHER CAPITAL BALANCES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D245&\"*\",'FMS6 Report'!$E:$E)*A245","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D245&\"*\",'FMS6 Report'!$G:$G)*A245","v":0},"BFWD BALANCES"]
[-1,null,"B 06",73042,"COMMUNITY FOCUSED EXTENDED SCHOOLS BALANCE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D246&\"*\",'FMS6 Report'!$E:$E)*A246","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D246&\"*\",'FMS6 Report'!$G:$G)*A246","v":0},"BFWD BALANCES"]
[1,null,"E 29",73047,"INTEREST PAYMENTS (paid on overdrafts and other liabilities)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D247&\"*\",'FMS6 Report'!$E:$E)*A247","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D247&\"*\",'FMS6 Report'!$G:$G)*A247","v":0},{"$f":"IF(C247=\"\",\"\",IF(LEFT(C247,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C247,1)=\"I\",\"Revenue Income\",IF(LEFT(C247,2)=\"CI\",\"Capital Income\",IF(LEFT(C247,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H248)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H248)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H248))),-1,0))","v":-1},null,"CI 01",73048,"SALES OF FIXED ASSETS (Foundation Schools)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D248&\"*\",'FMS6 Report'!$E:$E)*A248","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D248&\"*\",'FMS6 Report'!$G:$G)*A248","v":0},"Capital Income"]
[1,null,"CE 01",73049,"ACQUISITION OF LAND AND EXISTING BUILDINGS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D249&\"*\",'FMS6 Report'!$E:$E)*A249","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D249&\"*\",'FMS6 Report'!$G:$G)*A249","v":0},"Capital Expenditure"]
[-1,null,"I 03",73050,"HIGH NEEDS TOP UP FUNDING",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D250&\"*\",'FMS6 Report'!$E:$E)*A250","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D250&\"*\",'FMS6 Report'!$G:$G)*A250","v":0},"Revenue Income"]
[1,null,"E 23",73051,"CENTRAL CONTINGENCY DE-DELEGATED BUDGET",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D251&\"*\",'FMS6 Report'!$E:$E)*A251","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D251&\"*\",'FMS6 Report'!$G:$G)*A251","v":0},"Revenue Expenditure"]
[1,null,"E 10",73052,"TEACHING STAFF COSTS DE-DELEGATED BUDGET",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D252&\"*\",'FMS6 Report'!$E:$E)*A252","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D252&\"*\",'FMS6 Report'!$G:$G)*A252","v":0},"Revenue Expenditure"]
[-1,null,"I 01",73053,"SCHOOL LOAN ALLOCATION",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D253&\"*\",'FMS6 Report'!$E:$E)*A253","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D253&\"*\",'FMS6 Report'!$G:$G)*A253","v":0},"Revenue Income"]
[-1,null,"I 01",73054,"REPAYMENT OF LOAN (SCHOOLS)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D254&\"*\",'FMS6 Report'!$E:$E)*A254","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D254&\"*\",'FMS6 Report'!$G:$G)*A254","v":0},"Revenue Income"]
[-1,null,"I 01",73055,"EDUCATION FUNCTIONS (services formerly funded by ESG)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D255&\"*\",'FMS6 Report'!$E:$E)*A255","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D255&\"*\",'FMS6 Report'!$G:$G)*A255","v":0},"Revenue Income"]
[-1,null,"I 01",73066,"Mainstream Schools Additional Grant",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D256&\"*\",'FMS6 Report'!$E:$E)*A256","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D256&\"*\",'FMS6 Report'!$G:$G)*A256","v":0},{"$f":"IF(C256=\"\",\"\",IF(LEFT(C256,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C256,1)=\"I\",\"Revenue Income\",IF(LEFT(C256,2)=\"CI\",\"Capital Income\",IF(LEFT(C256,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Income"}]
[-1,null,"I 01",73067,"CSBG Spec school Budget ",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D257&\"*\",'FMS6 Report'!$E:$E)*A257","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D257&\"*\",'FMS6 Report'!$G:$G)*A257","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H258)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H258)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H258))),-1,0))","v":-1},null,"I 01",73068,"National Insurance Grant ",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D258&\"*\",'FMS6 Report'!$E:$E)*A258","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D258&\"*\",'FMS6 Report'!$G:$G)*A258","v":0},"Revenue Income"]
[-1,null,"I 01",73057,"TEACHERS PAY GRANT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D259&\"*\",'FMS6 Report'!$E:$E)*A259","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D259&\"*\",'FMS6 Report'!$G:$G)*A259","v":0},{"$f":"IF(C259=\"\",\"\",IF(LEFT(C259,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C259,1)=\"I\",\"Revenue Income\",IF(LEFT(C259,2)=\"CI\",\"Capital Income\",IF(LEFT(C259,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Income"}]
[-1,null,"I 18D",73058,"FREE SCHOOL MEALS SUPPLEMENTARY GRANT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D260&\"*\",'FMS6 Report'!$E:$E)*A260","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D260&\"*\",'FMS6 Report'!$G:$G)*A260","v":0},"Revenue Income"]
[-1,null,"I 18B",73060,{"$f":"UPPER(\"COVID-19 Exceptional Costs Grant\")","v":"COVID-19 EXCEPTIONAL COSTS GRANT"},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D261&\"*\",'FMS6 Report'!$E:$E)*A261","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D261&\"*\",'FMS6 Report'!$G:$G)*A261","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H262)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H262)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H262))),-1,0))","v":-1},null,"I 18C",73061,{"$f":"UPPER(\"COVID-19 Catch Up Grant\")","v":"COVID-19 CATCH UP GRANT"},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D262&\"*\",'FMS6 Report'!$E:$E)*A262","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D262&\"*\",'FMS6 Report'!$G:$G)*A262","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H263)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H263)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H263))),-1,0))","v":-1},null,"I 18C",73062,{"$f":"UPPER(\"COVID-19 Other Grants (Such as Digital Platforms)\")","v":"COVID-19 OTHER GRANTS (SUCH AS DIGITAL PLATFORMS)"},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D263&\"*\",'FMS6 Report'!$E:$E)*A263","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D263&\"*\",'FMS6 Report'!$G:$G)*A263","v":0},{"$f":"IF(C263=\"\",\"\",IF(LEFT(C263,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C263,1)=\"I\",\"Revenue Income\",IF(LEFT(C263,2)=\"CI\",\"Capital Income\",IF(LEFT(C263,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Income"}]
[-1,null,"I 18B",73064,{"$f":"UPPER(\"COVID-19 Testing Programme \")","v":"COVID-19 TESTING PROGRAMME "},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D264&\"*\",'FMS6 Report'!$E:$E)*A264","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D264&\"*\",'FMS6 Report'!$G:$G)*A264","v":0},"Revenue Income"]
[1,null,"E 09",73621,"TRAINING INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D265&\"*\",'FMS6 Report'!$E:$E)*A265","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D265&\"*\",'FMS6 Report'!$G:$G)*A265","v":0},"Revenue Expenditure"]
[1,null,"E 10",73622,"SUPPLY INSURANCE (TEACHING)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D266&\"*\",'FMS6 Report'!$E:$E)*A266","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D266&\"*\",'FMS6 Report'!$G:$G)*A266","v":0},"Revenue Expenditure"]
[1,null,"E 11",73623,"SUPPLY INSURANCE (NON TEACHING)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D267&\"*\",'FMS6 Report'!$E:$E)*A267","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D267&\"*\",'FMS6 Report'!$G:$G)*A267","v":0},"Revenue Expenditure"]
[1,null,"E 12",73624,"BUILDINGS MAINTENANCE INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D268&\"*\",'FMS6 Report'!$E:$E)*A268","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D268&\"*\",'FMS6 Report'!$G:$G)*A268","v":0},"Revenue Expenditure"]
[1,null,"E 13",73625,"GROUNDS INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D269&\"*\",'FMS6 Report'!$E:$E)*A269","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D269&\"*\",'FMS6 Report'!$G:$G)*A269","v":0},"Revenue Expenditure"]
[1,null,"E 14",73626,"CLEANING INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D270&\"*\",'FMS6 Report'!$E:$E)*A270","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D270&\"*\",'FMS6 Report'!$G:$G)*A270","v":0},"Revenue Expenditure"]
[1,null,"E 25",73627,"CATERING INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D271&\"*\",'FMS6 Report'!$E:$E)*A271","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D271&\"*\",'FMS6 Report'!$G:$G)*A271","v":0},"Revenue Expenditure"]
[1,null,"E 27",73628,"PROFESSIONAL SERVICES CURRICULUM INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D272&\"*\",'FMS6 Report'!$E:$E)*A272","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D272&\"*\",'FMS6 Report'!$G:$G)*A272","v":0},"Revenue Expenditure"]
[1,null,"E 28A",73629,"PROFESSIONAL SERVICES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D273&\"*\",'FMS6 Report'!$E:$E)*A273","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D273&\"*\",'FMS6 Report'!$G:$G)*A273","v":0},"Revenue Expenditure"]
[1,null,"E 28A",73630,"LEGAL SERVICES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D274&\"*\",'FMS6 Report'!$E:$E)*A274","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D274&\"*\",'FMS6 Report'!$G:$G)*A274","v":0},"Revenue Expenditure"]
[1,null,"E 28A",73631,"FINANCIAL SERVICES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D275&\"*\",'FMS6 Report'!$E:$E)*A275","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D275&\"*\",'FMS6 Report'!$G:$G)*A275","v":0},"Revenue Expenditure"]
[1,null,"E 28A",73632,"BSC SERVICES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D276&\"*\",'FMS6 Report'!$E:$E)*A276","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D276&\"*\",'FMS6 Report'!$G:$G)*A276","v":0},"Revenue Expenditure"]
[1,null,"E 20G",73633,"ICT SERVICES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D277&\"*\",'FMS6 Report'!$E:$E)*A277","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D277&\"*\",'FMS6 Report'!$G:$G)*A277","v":0},"Revenue Expenditure"]
[1,null,"E 28A",73634,"OCCUPATIONAL HEALTH & SAFETY INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D278&\"*\",'FMS6 Report'!$E:$E)*A278","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D278&\"*\",'FMS6 Report'!$G:$G)*A278","v":0},"Revenue Expenditure"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H279)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H279)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H279))),-1,0))","v":1},null,"E 28A",73635,"HUMAN RESOURCES INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D279&\"*\",'FMS6 Report'!$E:$E)*A279","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D279&\"*\",'FMS6 Report'!$G:$G)*A279","v":0},{"$f":"IF(C279=\"\",\"\",IF(LEFT(C279,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C279,1)=\"I\",\"Revenue Income\",IF(LEFT(C279,2)=\"CI\",\"Capital Income\",IF(LEFT(C279,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Expenditure"}]
[1,null,"E 28A",73636,"WASTE MANAGEMENT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D280&\"*\",'FMS6 Report'!$E:$E)*A280","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D280&\"*\",'FMS6 Report'!$G:$G)*A280","v":0},"Revenue Expenditure"]
[1,null,"E 19",73650,"LEARNING RESOURCES (non ICT) INTERNAL CHARGE",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D281&\"*\",'FMS6 Report'!$E:$E)*A281","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D281&\"*\",'FMS6 Report'!$G:$G)*A281","v":0},"Revenue Expenditure"]
[1,null,"E 30",75500,"REVENUE CONTRIBUTION TO CAPITAL",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D282&\"*\",'FMS6 Report'!$E:$E)*A282","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D282&\"*\",'FMS6 Report'!$G:$G)*A282","v":0},"Revenue Expenditure"]
[-1,null,"CI 04",79101,"CAPITAL - CONTRIBUTION FROM REVENUE (Cr from 75500)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D283&\"*\",'FMS6 Report'!$E:$E)*A283","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D283&\"*\",'FMS6 Report'!$G:$G)*A283","v":0},"Capital Income"]
[-1,null,"I 05",80001,"PUPIL PREMIUM GRANT (PAID DIRECTLY TO SCHOOLS AND NOT VIA GCC)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D284&\"*\",'FMS6 Report'!$E:$E)*A284","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D284&\"*\",'FMS6 Report'!$G:$G)*A284","v":0},"Revenue Income"]
[-1,null,"I 06",80006,"OTHER GOVERNMENT GRANTS - DCSF etc",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D285&\"*\",'FMS6 Report'!$E:$E)*A285","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D285&\"*\",'FMS6 Report'!$G:$G)*A285","v":0},"Revenue Income"]
[-1,null,"I 15",80007,"ES EDUCATIONAL GRANTS (Paid Directly to Schools and not via GCC)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D286&\"*\",'FMS6 Report'!$E:$E)*A286","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D286&\"*\",'FMS6 Report'!$G:$G)*A286","v":0},"Revenue Income"]
[-1,null,"I 07",80907,"OTHER REVENUE GRANTS AND PAYMENTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D287&\"*\",'FMS6 Report'!$E:$E)*A287","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D287&\"*\",'FMS6 Report'!$G:$G)*A287","v":0},"Revenue Income"]
[-1,null,"CI 03",80908,"OTHER CAPITAL INCOME (Non GCC)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D288&\"*\",'FMS6 Report'!$E:$E)*A288","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D288&\"*\",'FMS6 Report'!$G:$G)*A288","v":0},"Capital Income"]
[-1,null,"I 10",81101,"SUPPLY REIMBURSEMENTS FROM EXTERNAL PROVIDERS - INSURANCE (TEACHERS)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D289&\"*\",'FMS6 Report'!$E:$E)*A289","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D289&\"*\",'FMS6 Report'!$G:$G)*A289","v":0},"Revenue Income"]
[-1,null,"I 03",81200,"OLA RECEIPTS (High Needs SEN from Out of County)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D290&\"*\",'FMS6 Report'!$E:$E)*A290","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D290&\"*\",'FMS6 Report'!$G:$G)*A290","v":0},"Revenue Income"]
[-1,null,"I 13",81304,"DONATIONS AND VOLUNTARY FUNDS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D291&\"*\",'FMS6 Report'!$E:$E)*A291","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D291&\"*\",'FMS6 Report'!$G:$G)*A291","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H292)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H292)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H292))),-1,0))","v":-1},null,"I 12",81305,"CONTRIBUTION TO EDUCATIONAL ACTIVITIES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D292&\"*\",'FMS6 Report'!$E:$E)*A292","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D292&\"*\",'FMS6 Report'!$G:$G)*A292","v":0},{"$f":"IF(C292=\"\",\"\",IF(LEFT(C292,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C292,1)=\"I\",\"Revenue Income\",IF(LEFT(C292,2)=\"CI\",\"Capital Income\",IF(LEFT(C292,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":"Revenue Income"}]
[-1,null,"CI 01",81306,"CAPITAL GRANTS (Non GCC)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D293&\"*\",'FMS6 Report'!$E:$E)*A293","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D293&\"*\",'FMS6 Report'!$G:$G)*A293","v":0},"Capital Income"]
[-1,null,"I 08b",81309,"REIMBURSEMENTS FROM CONTRACTORS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D294&\"*\",'FMS6 Report'!$E:$E)*A294","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D294&\"*\",'FMS6 Report'!$G:$G)*A294","v":0},"Revenue Income"]
[-1,null,"I 12",81315,"SWIMMING INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D295&\"*\",'FMS6 Report'!$E:$E)*A295","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D295&\"*\",'FMS6 Report'!$G:$G)*A295","v":0},"Revenue Income"]
[-1,null,"I 08b",81317,"CONTRIBUTION TO EXAM FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D296&\"*\",'FMS6 Report'!$E:$E)*A296","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D296&\"*\",'FMS6 Report'!$G:$G)*A296","v":0},"Revenue Income"]
[-1,null,"I 11",81409,"SUPPLY REIMBURSEMENTS FROM EXTERNAL PROVIDERS - INSURANCE (SUPPORT STAFF)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D297&\"*\",'FMS6 Report'!$E:$E)*A297","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D297&\"*\",'FMS6 Report'!$G:$G)*A297","v":0},"Revenue Income"]
[-1,null,"I 07",81412,"LOTTERY INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D298&\"*\",'FMS6 Report'!$E:$E)*A298","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D298&\"*\",'FMS6 Report'!$G:$G)*A298","v":0},"Revenue Income"]
[-1,null,"I 09",82000,"SALE OF SCHOOL MEALS (Pupils)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D299&\"*\",'FMS6 Report'!$E:$E)*A299","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D299&\"*\",'FMS6 Report'!$G:$G)*A299","v":0},"Revenue Income"]
[-1,null,"I 08b",82005,"SALES TO THE PUBLIC (INCLUDES HIRE OF MINIBUS)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D300&\"*\",'FMS6 Report'!$E:$E)*A300","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D300&\"*\",'FMS6 Report'!$G:$G)*A300","v":0},"Revenue Income"]
[-1,null,"I 08b",82300,"RENTAL INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D301&\"*\",'FMS6 Report'!$E:$E)*A301","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D301&\"*\",'FMS6 Report'!$G:$G)*A301","v":0},"Revenue Income"]
[{"$f":"IF(ISNUMBER(SEARCH(\"*Expenditure*\",H302)),1,IF(OR(ISNUMBER(SEARCH(\"*Income*\",H302)),ISNUMBER(SEARCH(\"*BFWD BALANCES*\",H302))),-1,0))","v":-1},null,"I 08a",82306,"LETTINGS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D302&\"*\",'FMS6 Report'!$E:$E)*A302","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D302&\"*\",'FMS6 Report'!$G:$G)*A302","v":0},"Revenue Income"]
[-1,null,"I 08b",82312,"BEFORE & AFTER SCHOOL CLUB INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D303&\"*\",'FMS6 Report'!$E:$E)*A303","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D303&\"*\",'FMS6 Report'!$G:$G)*A303","v":0},"Revenue Income"]
[-1,null,"I 08b",82330,"GREEN ENERGY INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D304&\"*\",'FMS6 Report'!$E:$E)*A304","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D304&\"*\",'FMS6 Report'!$G:$G)*A304","v":0},"Revenue Income"]
[-1,null,"I 08b",82400,"SALE OF EQUIPMENT",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D305&\"*\",'FMS6 Report'!$E:$E)*A305","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D305&\"*\",'FMS6 Report'!$G:$G)*A305","v":0},"Revenue Income"]
[-1,null,"I 08b",82538,"TUITION FEES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D306&\"*\",'FMS6 Report'!$E:$E)*A306","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D306&\"*\",'FMS6 Report'!$G:$G)*A306","v":0},"Revenue Income"]
[-1,null,"I 08b",82700,"INCOME FROM FACILITIES AND SERVICES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D307&\"*\",'FMS6 Report'!$E:$E)*A307","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D307&\"*\",'FMS6 Report'!$G:$G)*A307","v":0},"Revenue Income"]
[-1,null,"I 08b",82711,"PHOTOCOPYING CHARGES (Vatable)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D308&\"*\",'FMS6 Report'!$E:$E)*A308","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D308&\"*\",'FMS6 Report'!$G:$G)*A308","v":0},"Revenue Income"]
[-1,null,"I 08b",82714,"TELEPHONES - CONTRIBUTIONS TO PRIVATE CALLS (Vatable)",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D309&\"*\",'FMS6 Report'!$E:$E)*A309","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D309&\"*\",'FMS6 Report'!$G:$G)*A309","v":0},"Revenue Income"]
[-1,null,"I 17",82716,"ES COMMUNITY FACILITIES INCOME",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D310&\"*\",'FMS6 Report'!$E:$E)*A310","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D310&\"*\",'FMS6 Report'!$G:$G)*A310","v":0},"Revenue Income"]
[-1,null,"I 16",82717,"ES COMMUNITY GRANTS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D311&\"*\",'FMS6 Report'!$E:$E)*A311","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D311&\"*\",'FMS6 Report'!$G:$G)*A311","v":0},"Revenue Income"]
[-1,null,"I 08b",83003,"BANK INTEREST/CHARGES",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D312&\"*\",'FMS6 Report'!$E:$E)*A312","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D312&\"*\",'FMS6 Report'!$G:$G)*A312","v":0},"Revenue Income"]
[-1,null,"I 11",84010,"VANDALISM INSURANCE - REFUNDS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D313&\"*\",'FMS6 Report'!$E:$E)*A313","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D313&\"*\",'FMS6 Report'!$G:$G)*A313","v":0},"Revenue Income"]
[-1,null,"I 11",84011,"ALL RISKS INSURANCE - REFUNDS",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D314&\"*\",'FMS6 Report'!$E:$E)*A314","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D314&\"*\",'FMS6 Report'!$G:$G)*A314","v":0},"Revenue Income"]
[0,null,null,"UNCOMFC","Uncommitted Formula Capital",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D315&\"*\",'FMS6 Report'!$E:$E)*A315","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D315&\"*\",'FMS6 Report'!$G:$G)*A315","v":0},"CFWD BALANCES"]
[0,null,null,"UNCOMSFC","Uncommitted Standards Fund Capital",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D316&\"*\",'FMS6 Report'!$E:$E)*A316","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D316&\"*\",'FMS6 Report'!$G:$G)*A316","v":0},"CFWD BALANCES"]
[0,null,null,"UNCOMSFR","Uncommitted Standards Fund Revenue",{"$f":"SUMIF('FMS6 Report'!$B:$B,$D317&\"*\",'FMS6 Report'!$E:$E)*A317","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D317&\"*\",'FMS6 Report'!$G:$G)*A317","v":0},"CFWD BALANCES"]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D318&\"*\",'FMS6 Report'!$E:$E)*A318","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D318&\"*\",'FMS6 Report'!$G:$G)*A318","v":0},{"$f":"IF(C318=\"\",\"\",IF(LEFT(C318,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C318,1)=\"I\",\"Revenue Income\",IF(LEFT(C318,2)=\"CI\",\"Capital Income\",IF(LEFT(C318,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":""}]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D319&\"*\",'FMS6 Report'!$E:$E)*A319","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D319&\"*\",'FMS6 Report'!$G:$G)*A319","v":0},{"$f":"IF(C319=\"\",\"\",IF(LEFT(C319,1)=\"E\",\"Revenue Expenditure\",IF(LEFT(C319,1)=\"I\",\"Revenue Income\",IF(LEFT(C319,2)=\"CI\",\"Capital Income\",IF(LEFT(C319,2)=\"CE\",\"Capital Expenditure\",\"Incorrect CFR REF\")))))","v":""}]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D320&\"*\",'FMS6 Report'!$E:$E)*A320","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D320&\"*\",'FMS6 Report'!$G:$G)*A320","v":0},""]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D321&\"*\",'FMS6 Report'!$E:$E)*A321","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D321&\"*\",'FMS6 Report'!$G:$G)*A321","v":0},""]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D322&\"*\",'FMS6 Report'!$E:$E)*A322","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D322&\"*\",'FMS6 Report'!$G:$G)*A322","v":0},""]
[0,null,null,null,null,{"$f":"SUMIF('FMS6 Report'!$B:$B,$D323&\"*\",'FMS6 Report'!$E:$E)*A323","v":0},{"$f":"SUMIF('FMS6 Report'!$B:$B,$D323&\"*\",'FMS6 Report'!$G:$G)*A323","v":0},""]
[0]
[0,null,null,null,"N.B. 73038 TO BE FOR BALANCES SUBJECT TO CLAWBACK ONLY"]
[0]
[0,null,null,null,"REVENUE BALANCE BFWD =",{"$f":"F241+F242+F243+F246","v":0},{"$f":"G241+G242+G243+G246","v":0}]
[0,null,null,null,"TOTAL REVENUE INCOME =",{"$f":"SUMIF($H$8:$H$323,\"Revenue Income\",$F$8:$F$323)","v":0},{"$f":"SUMIF($H$8:$H$323,\"Revenue Income\",$G$8:$G$323)","v":0}]
[0,null,null,null,"TOTAL REVENUE EXPENDITURE =",{"$f":"SUMIF($H$8:$H$323,\"Revenue Expenditure\",$F$8:$F$323)","v":0},{"$f":"SUMIF($H$8:$H$323,\"Revenue Expenditure\",$G$8:$G$323)","v":0}]
[0,null,null,null,"Predicted REVENUE BALANCE CFWD =",{"$f":"F327+F328-F329","v":0},{"$f":"G327+G328-G329","v":0}]
[0]
[0,null,null,null,"TOTAL CAPITAL BALANCE BFWD =",{"$f":"F244+F245","v":0},{"$f":"G244+G245","v":0}]
[0,null,null,null,"TOTAL CAPITAL INCOME =",{"$f":"SUMIF($H$8:$H$323,\"Capital Income\",$F$8:$F$323)","v":0},{"$f":"SUMIF($H$8:$H$323,\"Capital Income\",$G$8:$G$323)","v":0}]
[0,null,null,null,"TOTAL CAPITAL EXPENDITURE =",{"$f":"SUMIF($H$8:$H$323,\"Capital Expenditure\",$F$8:$F$323)","v":0},{"$f":"SUMIF($H$8:$H$323,\"Capital Expenditure\",$G$8:$G$323)","v":0}]
[0,null,null,null,"Predicted TOTAL CAPITAL BALANCE CFWD =",{"$f":"F332+F333-F334","v":0},{"$f":"G332+G333-G334","v":0}]

{"sheet":"3.Budget Update","index":4,"n_rows":106,"n_cols":34,"rows_kept":106,"cut":false,"hidden":false,"merged":[[20,10,20,11],[21,10,21,11],[27,10,27,11],[28,10,28,11],[29,10,29,11],[22,10,22,11],[23,10,23,11],[24,10,24,11],[25,10,25,11],[26,10,26,11],[15,10,15,11],[16,10,16,11],[17,10,17,11],[18,10,18,11],[19,10,19,11],[30,10,30,11],[31,10,31,11],[32,10,32,11],[101,3,101,4],[1,1,1,6],[4,6,9,6],[2,10,2,11],[4,10,4,11],[5,10,5,11],[6,10,6,11],[7,10,7,11],[8,10,8,11],[9,10,9,11],[12,10,12,11],[13,10,13,11],[14,10,14,11]]}
["PERIOD",{"$f":"IF(ISBLANK('FMS6 Report'!$L$1),'2.Code Order Input'!G4,'FMS6 Report'!$L$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Range:",10,0.1]
[null,{"$f":"IFERROR(CONCATENATE(\"Monthly Budget Monitoring Report - \",ReturnType),\"Monthly Budget Monitoring Report\")","v":"Monthly Budget Monitoring Report"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range 1","Range 2",null,null,"Range 1","Range 2"]
["SCH No",{"$f":"'2.Code Order Input'!G6","v":0},{"$f":"'2.Code Order Input'!D4","v":""},"Original 2025-26 Budget","Revised 2025-26 Budget Forecast",{"$f":"IFERROR(CONCATENATE(\"Actuals April to \",Month),\"Need to Import FMS6 Report\")","v":"Need to Import FMS6 Report"},"Actual as % Revised Budget",null,null,"Pro-Rata Variance Warning","Revised Budget Warning",null,"Please provide an explanation for any Warnings in the cells below",null,null,null,"Look Up Ref","Actual > Revised Budget",null,null,null,null,"Period",null,"Month","Return","End Date","Percentage Pro-Rata","Lower Range","Higher Range",null,"Percentage Pro-Rata 13 Months","Lower Range","Higher Range"]
[null,"CFR","BALANCES BROUGHT FORWARD FROM 2024-25","£","£","£",null,null,null,null,null,null,null,null,null,"CFR different to GBP",null,null,null,null,null,null,1,"Apr","April","1 Month Return","30th",8.3333333333333329E-2,7.4999999999999997E-2,9.1666666666666674E-2,null,0.16666666666666666,0.15,0.18333333333333335]
[{"$f":"'GBP 2526'!I1","v":9},"B 01","Committed Revenue balance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A5,FALSE),0)","v":0},{"$f":"'2.Code Order Input'!$G$241","v":0},{"$f":"'2.Code Order Input'!$F$241","v":0},"CFR Brought Forward Balances",null,null,{"$f":"IF(OR(E5<D5-1,E5>D5+1),\"CFR different to GBP\",\"\")","v":""},{"$f":"IF(OR(E5<F5-1,E5>F5+1),\"Actuals different to Org GBP\",\"\")","v":""},null,null,null,"Actual high % budget","Actuals different to Org GBP",5,null,null,"Report Date",{"$f":"IF(ISBLANK('FMS6 Report'!$L$1),'2.Code Order Input'!G4,'FMS6 Report'!$L$1)","v":0},null,2,"May","May","2 Months Return","31st",0.16666666666666666,0.15,0.18333333333333335,null,0.25,0.22500000000000001,0.27500000000000002]
[{"$f":"'GBP 2526'!J1","v":10},"B 01","Committed revenue balance - revenue grants",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A6,FALSE),0)","v":0},{"$f":"'2.Code Order Input'!$G$242","v":0},{"$f":"'2.Code Order Input'!$F$242","v":0},null,null,null,"",{"$f":"IF(OR(E6<F6-1,E6>F6+1),\"Actuals different to Org GBP\",\"\")","v":""},null,null,null,"Actual high % budget","Increase Revised Budget?",6,null,null,null,null,null,3,"Jun","June","Quarter-Year Return","30th",0.25,0.22500000000000001,0.27500000000000002,null,0.33333333333333331,0.3,0.3666666666666667]
[11,"B 02",{"$f":"IF(F7>0,\"Revenue Balance subject to clawback hence will not carry forward\",\"Uncommitted Revenue balance\")","v":"Uncommitted Revenue balance"},{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A7,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B7,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B7,'2.Code Order Input'!$F$8:$F$327)","v":0},null,null,null,"","",null,null,null,"Actual but no budget","Reduce Revised Budget?",7,null,null,"Month",{"$f":"INDEX(Y4:Y15,MATCH(B1,X4:X15,FALSE),1)","v":{"$error":"#N/A"}},null,4,"Jul","July","4 Months Return","31st",0.33333333333333331,0.3,0.3666666666666667,null,0.41666666666666663,0.375,0.45833333333333331]
[12,"B 03","Devolved Formula Capital balance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A8,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B8,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B8,'2.Code Order Input'!$F$8:$F$327)","v":0},null,null,null,"","",null,null,null,"Actual low % budget","Actual but no Revised Budget?",8,null,null,"End Date",{"$f":"INDEX(EndDateRange,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}},null,5,"Aug","August","5 Months Return","31st",0.41666666666666663,0.375,0.45833333333333331,null,0.5,0.45,0.55000000000000004]
[13,"B 05","Other Capital balances",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A9,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B9,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B9,'2.Code Order Input'!$F$8:$F$327)","v":0},null,null,null,"","",null,null,null,null,"Actual Income % Higher than Pro-Rata % Income",9,null,null,null,null,null,6,"Sep","September","Half-Year Return","30th",0.5,0.45,0.55000000000000004,null,0.58333333333333326,0.52499999999999991,0.64166666666666661]
[14,"B 06","Community Focused extended school balances",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,$A10,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B10,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B10,'2.Code Order Input'!$F$8:$F$327)","v":0},null,null,null,"","",null,null,null,null,"Actual Income % Lower than Pro-Rata % Income",10,null,null,"Return",{"$f":"INDEX(ReturnRange,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}},null,7,"Oct","October","7 Months Return","31st",0.58333333333333326,0.52499999999999991,0.64166666666666661,null,0.66666666666666663,0.6,0.73333333333333339]
[null,null,"TOTAL BALANCE BROUGHT FORWARD",{"$f":"SUM(D5:D10)","v":0},{"$f":"SUM(E5:E10)","v":0},{"$f":"SUM(F5:F10)","v":0},null,null,null,null,null,null,null,null,null,"Actual Spent % Higher than Pro-Rata % Spent",null,null,null,null,null,null,8,"Nov","November","8 Months Return","30th",0.66666666666666663,0.6,0.73333333333333339,null,0.75,0.67500000000000004,0.82500000000000007]
[null,null,"REVENUE INCOME",null,null,null,null,null,null,null,null,null,null,null,null,"Actual Spent % Lower than Pro-Rata % Spent",null,null,null,null,null,null,9,"Dec","December","3 Quarters-Year Return","31st",0.75,0.67500000000000004,0.82500000000000007,null,0.83333333333333326,0.75,0.91666666666666663]
[16,"I 01","Funds delegated by the LA",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A13,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B13,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B13,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F13<>0,E13<>0),F13/E13,IF(F13<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R13=1,\"*\",\"\")","v":""},{"$f":"IF(G13=\"\",\"\",IF(AND(E13=0,F13>0),\"Actual but no budget\",IF(G13>HigherRangeNew,\"Actual Income % Higher than Pro-Rata % Income\",IF(G13<LowerRangeNew,\"Actual Income % Lower than Pro-Rata % Income\",\"\"))))","v":""},{"$f":"IF(AND(J13=O$7,E13=0),\"Actual but no Revised Budget?\",IF(AND(J13=O$8,E13>=D13),\"Reduce Revised Budget?\",IF(AND(J13=O$6,E13<=D13),\"Increase Revised Budget?\",IF(AND(F13>0,E13=0),\"Actual but no Revised Budget?\",IF(E13<F13,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,"Actual but no budget",11,{"$f":"IF(E13<F13-5,1,\"\")","v":""},null,"Range 1",{"$f":"INDEX('AFO Lookup'!$G$5:$G$16,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}},null,10,"Jan","January","10 Months Return","31st",0.83333333333333326,0.75,0.91666666666666663,null,0.91666666666666663,0.82499999999999996,1.0083333333333333]
[17,"I 02","Funding for sixth form students",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A14,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B14,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B14,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F14<>0,E14<>0),F14/E14,IF(F14<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R14=1,\"*\",\"\")","v":""},"","",null,null,null,null,null,12,"",null,null,null,null,11,"Feb","February","11 Months Return","28th",0.91666666666666663,0.82499999999999996,1.0083333333333333,null,1,0.9,1.1000000000000001]
[18,"I 03","High needs top-up funding",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A15,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B15,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B15,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F15<>0,E15<>0),F15/E15,IF(F15<>0,\"No Budget\",\"\"))","v":""},null,"","",{"$f":"IF(AND(J15=O$7,E15=0),\"Actual but no Revised Budget?\",IF(AND(J15=O$8,E15>=D15),\"Reduce Revised Budget?\",IF(AND(J15=O$6,E15<=D15),\"Increase Revised Budget?\",IF(AND(F15>0,E15=0),\"Actual but no Revised Budget?\",IF(E15<F15,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,13,"",null,"Range 2",{"$f":"INDEX('AFO Lookup'!$H$5:$H$16,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}},null,12,"Mar","March","1 Year Return","31st",1,0.9,1.1000000000000001,null,1.0833333333333333,0.97499999999999998,1.1916666666666667]
[19,"I 04","Funding for minority ethnic pupils",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A16,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B16,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B16,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F16<>0,E16<>0),F16/E16,IF(F16<>0,\"No Budget\",\"\"))","v":""},null,"","","",null,null,null,null,null,14,""]
[20,"I 05","Pupil Premium Grant",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A17,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B17,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B17,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,"If 25% Quarter 1 only received",null,null,null,15,"",null,"Range 1",{"$f":"INDEX('AFO Lookup'!$K$5:$K$16,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}}]
[21,"I 06","Other government grants",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A18,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B18,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B18,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,16,""]
[22,"I 07","Other grants and payments received",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A19,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B19,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B19,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,17,"",null,"Range 2",{"$f":"INDEX('AFO Lookup'!$L$5:$L$16,MATCH(Month,MonthRange,0))","v":{"$error":"#N/A"}}]
[23,"I 08a","Income from Letting Premises",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A20,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B20,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B20,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F20<>0,E20<>0),F20/E20,IF(F20<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R20=1,\"*\",\"\")","v":""},"","",null,null,null,null,null,18,""]
[24,"I 08b","Other Income from Facilities and Services",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A21,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B21,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B21,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","",{"$f":"IF(AND(J21=O$7,E21=0),\"Actual but no Revised Budget?\",IF(AND(J21=O$8,E21>=D21),\"Reduce Revised Budget?\",IF(AND(J21=O$6,E21<=D21),\"Increase Revised Budget?\",IF(AND(F21>0,E21=0),\"Actual but no Revised Budget?\",IF(E21<F21,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,19,""]
[25,"I 09","Income from catering",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A22,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B22,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B22,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,20,""]
[26,"I 10","Receipts from supply teacher insurance claims",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A23,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B23,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B23,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,{"$f":"IF(R23=1,\"*\",\"\")","v":""},"","",null,null,null,null,null,21,""]
[27,"I 11","Receipts from other insurance claims",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A24,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B24,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B24,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,22,""]
[28,"I 12","Income from contributions to visits etc.",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A25,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B25,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B25,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,23,""]
[29,"I 13","Donations and/or private funds",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A26,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B26,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B26,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,24,""]
[30,"I 15","Pupil focused extended school funding and/or grants ",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A27,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B27,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B27,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,25,""]
[31,"I 16","Community focused extended school funding and/or grants",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A28,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B28,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B28,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F28<>0,E28<>0),F28/E28,IF(F28<>0,\"No Budget\",\"\"))","v":""},null,"","","",null,null,null,null,null,26,""]
[32,"I 17","Community focused extended school facilities income ",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A29,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B29,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B29,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,27,""]
[33,"I 18A","COVID-19 Job Retention Scheme",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A30,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B30,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B30,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,null,"","",null,null,null,null,null,28,{"$f":"IF(E30<F30-5,1,\"\")","v":""}]
[34,"I 18B","COVID-19 Exceptional Costs Grant",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A31,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B31,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B31,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,null,"","",null,null,null,null,null,29,""]
[35,"I 18C","COVID-19 Other Grants (Catch up and Digital Platforms)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A32,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B32,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B32,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,null,"","",null,null,null,null,null,30,""]
[36,"I 18D","Additional grant for Schools (UIFSM, PE & Sports Grants)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A33,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B33,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B33,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,null,"","",null,null,null,null,null,31,""]
[null,null,"TOTAL REVENUE INCOME",{"$f":"SUM(D13:D33)","v":0},{"$f":"SUM(E13:E33)","v":0},{"$f":"SUM(F13:F33)","v":0}]
[null,null,"REVENUE EXPENDITURE"]
[38,"E 01","Teaching Staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A36,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B36,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B36,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F36<>0,E36<>0),F36/E36,IF(F36<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R36=1,\"*\",\"\")","v":""},{"$f":"IF(G36=\"\",\"\",IF(AND(E36=0,F36>0),\"Actual but no budget\",IF(G36>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G36<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},{"$f":"IF(AND(J36=O$7,E36=0),\"Actual but no Revised Budget?\",IF(AND(J36=O$8,E36>=D36),\"Reduce Revised Budget?\",IF(AND(J36=O$6,E36<=D36),\"Increase Revised Budget?\",IF(AND(F36>0,E36=0),\"Actual but no Revised Budget?\",IF(E36<F36,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,32,{"$f":"IF(E36<F36-5,1,\"\")","v":""}]
[39,"E 02","Supply staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A37,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B37,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B37,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,33,""]
[40,"E 03","Education support staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A38,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B38,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B38,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,34,{"$f":"IF(E38<F38-5,1,\"\")","v":""}]
[41,"E 04","Premises staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A39,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B39,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B39,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,35,""]
[42,"E 05","Administrative & clerical staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A40,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B40,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B40,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,36,""]
[43,"E 06","Catering staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A41,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B41,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B41,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F41<>0,E41<>0),F41/E41,IF(F41<>0,\"No Budget\",\"\"))","v":""},null,"","","",null,null,null,null,null,37,""]
[44,"E 07","Cost of other staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A42,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B42,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B42,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,38,""]
[45,"E 08","Indirect employee expenses",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A43,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B43,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B43,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","",{"$f":"IF(AND(J43=O$7,E43=0),\"Actual but no Revised Budget?\",IF(AND(J43=O$8,E43>=D43),\"Reduce Revised Budget?\",IF(AND(J43=O$6,E43<=D43),\"Increase Revised Budget?\",IF(AND(F43>0,E43=0),\"Actual but no Revised Budget?\",IF(E43<F43,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,39,""]
[46,"E 09","Staff development & training",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A44,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B44,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B44,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","",{"$f":"IF(AND(J44=O$7,E44=0),\"Actual but no Revised Budget?\",IF(AND(J44=O$8,E44>=D44),\"Reduce Revised Budget?\",IF(AND(J44=O$6,E44<=D44),\"Increase Revised Budget?\",IF(AND(F44>0,E44=0),\"Actual but no Revised Budget?\",IF(E44<F44,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,40,""]
[47,"E 10","Supply teacher insurance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A45,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B45,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B45,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,41,""]
[48,"E 11","Staff related insurance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A46,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B46,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B46,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,42,""]
[49,"E 12","Building maintenance and improvement",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A47,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B47,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B47,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,43,""]
[50,"E 13","Grounds maintenance and improvement",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A48,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B48,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B48,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,44,""]
[51,"E 14","Cleaning and caretaking",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A49,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B49,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B49,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,45,""]
[52,"E 15","Water & sewerage",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A50,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B50,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B50,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,46,""]
[53,"E 16","Energy",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A51,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B51,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B51,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,47,""]
[54,"E 17","Rates",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A52,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B52,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B52,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,48,""]
[55,"E 18","Other occupation costs",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A53,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B53,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B53,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,49,""]
[56,"E 19","Learning resources (not ICT)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A54,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B54,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B54,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",{"$f":"IF(G54=\"\",\"\",IF(AND(E54=0,F54>0),\"Actual but no budget\",IF(G54>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G54<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},"",null,null,null,null,null,50,""]
[{"$f":"A54+1","v":57},"E 20","ICT learning resources",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A55,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B55,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B55,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F55<>0,E55<>0),F55/E55,IF(F55<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R55=1,\"*\",\"\")","v":""},"Does not exist anymore, must be equal to ZERO. Please split between E20A,E20B,E20C,E20D,E20E,E20F,E20G",{"$f":"IF(AND(J55=O$7,E55=0),\"Actual but no Revised Budget?\",IF(AND(J55=O$8,E55>=D55),\"Reduce Revised Budget?\",IF(AND(J55=O$6,E55<=D55),\"Increase Revised Budget?\",IF(AND(F55>0,E55=0),\"Actual but no Revised Budget?\",IF(E55<F55,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,51,{"$f":"IF(E55<F55-5,1,\"\")","v":""}]
[{"$f":"A55+1","v":58},"E 20A","Connectivity",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A56,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B56,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B56,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",{"$f":"IF(G56=\"\",\"\",IF(AND(E56=0,F56>0),\"Actual but no budget\",IF(G56>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G56<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},"",null,null,null,null,null,52,""]
[59,"E 20B","Onsite servers",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A57,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B57,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B57,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F57<>0,E57<>0),F57/E57,IF(F57<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R57=1,\"*\",\"\")","v":""},{"$f":"IF(G57=\"\",\"\",IF(AND(E57=0,F57>0),\"Actual but no budget\",IF(G57>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G57<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},{"$f":"IF(AND(J57=O$7,E57=0),\"Actual but no Revised Budget?\",IF(AND(J57=O$8,E57>=D57),\"Reduce Revised Budget?\",IF(AND(J57=O$6,E57<=D57),\"Increase Revised Budget?\",IF(AND(F57>0,E57=0),\"Actual but no Revised Budget?\",IF(E57<F57,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,53,{"$f":"IF(E57<F57-5,1,\"\")","v":""}]
[60,"E 20C","IT learning resources",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A58,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B58,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B58,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F58<>0,E58<>0),F58/E58,IF(F58<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R58=1,\"*\",\"\")","v":""},{"$f":"IF(G58=\"\",\"\",IF(AND(E58=0,F58>0),\"Actual but no budget\",IF(G58>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G58<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},{"$f":"IF(AND(J58=O$7,E58=0),\"Actual but no Revised Budget?\",IF(AND(J58=O$8,E58>=D58),\"Reduce Revised Budget?\",IF(AND(J58=O$6,E58<=D58),\"Increase Revised Budget?\",IF(AND(F58>0,E58=0),\"Actual but no Revised Budget?\",IF(E58<F58,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,54,{"$f":"IF(E58<F58-5,1,\"\")","v":""}]
[61,"E 20D","Administration software and systems",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A59,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B59,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B59,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,55,""]
[62,"E 20E","Laptops, desktops and tablets",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A60,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B60,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B60,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,56,""]
[63,"E 20F","Other hardware",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A61,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B61,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B61,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",{"$f":"IF(G61=\"\",\"\",IF(AND(E61=0,F61>0),\"Actual but no budget\",IF(G61>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G61<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},"",null,null,null,null,null,57,""]
[64,"E 20G","IT support",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A62,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B62,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B62,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,58,""]
[65,"E 21","Examination fees ",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A63,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B63,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B63,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,59,""]
[66,"E 22","Administrative supplies",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A64,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B64,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B64,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,60,""]
[67,"E 23","Other insurance premiums",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A65,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B65,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B65,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,61,""]
[68,"E 24","Special facilities",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A66,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B66,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B66,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,62,""]
[69,"E 25","Catering supplies",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A67,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B67,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B67,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,63,""]
[70,"E 26","Agency supply teaching staff ",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A68,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B68,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B68,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,64,""]
[71,"E 27","Bought in professional services - curriculum",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A69,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B69,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B69,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,65,""]
[72,"E 28A","Bought in professional services - other (except PFI)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A70,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B70,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B70,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F70<>0,E70<>0),F70/E70,IF(F70<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R70=1,\"*\",\"\")","v":""},"","",null,null,null,null,null,66,""]
[73,"E 28B","Bought in professional services - other (PFI)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A71,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B71,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B71,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","Does not exist anymore, must be equal to ZERO","",null,null,null,null,null,67,""]
[74,"E 29","Loan interest",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A72,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B72,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B72,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",{"$f":"IF(G72=\"\",\"\",IF(AND(E72=0,F72>0),\"Actual but no budget\",IF(G72>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G72<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},"",null,null,null,null,null,68,""]
[75,"E 30","Direct revenue financing (revenue contributions to capital)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A73,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B73,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B73,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,69,""]
[76,"E 31","Community focused extended school staff",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A74,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B74,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B74,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","","",null,null,null,null,null,70,""]
[77,"E 32","Community focused extended school costs",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$160,A75,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B75,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B75,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",{"$f":"IF(G75=\"\",\"\",IF(AND(E75=0,F75>0),\"Actual but no budget\",IF(G75>HigherRange,\"Actual Spent % Higher than Pro-Rata % Spent\",IF(G75<LowerRange,\"Actual Spent % Lower than Pro-Rata % Spent\",\"\"))))","v":""},{"$f":"IF(AND(J75=O$7,E75=0),\"Actual but no Revised Budget?\",IF(AND(J75=O$8,E75>=D75),\"Reduce Revised Budget?\",IF(AND(J75=O$6,E75<=D75),\"Increase Revised Budget?\",IF(AND(F75>0,E75=0),\"Actual but no Revised Budget?\",IF(E75<F75,\"Increase Revised Budget?\",\"\")))))","v":""},null,null,null,null,null,71,{"$f":"IF(E75<F75-5,1,\"\")","v":""}]
[null,null,"TOTAL REVENUE EXPENDITURE",{"$f":"SUM(D36:D75)","v":0},{"$f":"SUM(E36:E75)","v":0},{"$f":"SUM(F36:F75)","v":0}]
[null,null,"CAPITAL INCOME"]
[80,"CI 01","Capital income",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A78,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B78,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B78,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F78<>0,E78<>0),F78/E78,IF(F78<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R78=1,\"*\",\"\")","v":""},null,null,null,null,null,null,null,72,{"$f":"IF(E78<F78-5,1,\"\")","v":""}]
[81,"CI 03","Private income",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A79,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B79,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B79,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F79<>0,E79<>0),F79/E79,IF(F79<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R79=1,\"*\",\"\")","v":""},null,null,null,null,null,null,null,73,{"$f":"IF(E79<F79-5,1,\"\")","v":""}]
[82,"CI 04","Direct revenue financing (revenue contributions to capital)",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A80,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B80,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B80,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F80<>0,E80<>0),F80/E80,IF(F80<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R80=1,\"*\",\"\")","v":""},null,null,null,null,null,null,null,74,""]
[null,null,"TOTAL CAPITAL INCOME",{"$f":"SUM(D78:D80)","v":0},{"$f":"SUM(E78:E80)","v":0},{"$f":"SUM(F78:F80)","v":0}]
[null,null,"CAPITAL EXPENDITURE"]
[85,"CE 01","Acquisition of land and existing buildings",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A83,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B83,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B83,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F83<>0,E83<>0),F83/E83,IF(F83<>0,\"No Budget\",\"\"))","v":""},null,{"$f":"IF(R83=1,\"*\",\"\")","v":""},null,null,null,null,null,null,null,75,{"$f":"IF(E83<F83-5,1,\"\")","v":""}]
[86,"CE 02","New construction conversion and renovation",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A84,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B84,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B84,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,76,{"$f":"IF(E84<F84-5,1,\"\")","v":""}]
[87,"CE 03","Vehicles, plant, equipment and machinery",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A85,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B85,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B85,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,77,""]
[88,"CE 04","Information and communication technology",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A86,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B86,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B86,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"","Does not exist anymore, must be equal to ZERO. Please split between CE04A,CE04B,CE04C,CE04D,CE04E",null,null,null,null,null,null,78,{"$f":"IF(E86<F86-5,1,\"\")","v":""}]
[89,"CE 04A","Capital Connectivity",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A87,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B87,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B87,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,79,""]
[90,"CE 04B","Capital Onsite servers",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A88,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B88,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B88,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,80,""]
[91,"CE 04C","Capital Administration software and systems",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A89,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B89,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B89,'2.Code Order Input'!$F$8:$F$327)","v":0},{"$f":"IF(AND(F89<>0,E89<>0),F89/E89,IF(F89<>0,\"No Budget\",\"\"))","v":""},null,"",null,null,null,null,null,null,null,81,""]
[92,"CE 04D","Capital Laptops, desktops, and tablets",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A90,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B90,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B90,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,82,""]
[93,"CE 04E","Capital Other hardware",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A91,FALSE),0)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B91,'2.Code Order Input'!$G$8:$G$327)","v":0},{"$f":"SUMIF('2.Code Order Input'!$C$8:$C$327,B91,'2.Code Order Input'!$F$8:$F$327)","v":0},"",null,"",null,null,null,null,null,null,null,83,{"$f":"IF(E91<F91-5,1,\"\")","v":""}]
[null,null,"TOTAL CAPITAL EXPENDITURE",{"$f":"SUM(D83:D91)","v":0},{"$f":"SUM(E83:E91)","v":0},{"$f":"SUM(F83:F91)","v":0}]
[null,null,"BALANCES CARRIED FORWARD TO 2026-25"]
[96,"B 01","Committed revenue balance - non revenue grants",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A94,FALSE),0)","v":0},{"$f":"E5+E6+E7+E34-E28-E29-E76+E74+E75","v":0},null,null,null,null,null,null,null,null,null,null,null,84]
[97,"B 01","Committed revenue balance - revenue grants",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A95,FALSE),0)","v":0},null,null,"Please manually input:",null,null,null,null,null,null,null,null,null,85]
[98,"B 02","Uncommitted Revenue balance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A96,FALSE),0)","v":0},null,null,"B 01 - Rev Grants cfwd",null,null,null,null,null,null,null,null,null,86]
[99,"B 03","Devolved formula capital balance",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A97,FALSE),0)","v":0},{"$f":"E8+E9+E81-E92-E98","v":0},null,"B 05 - Other Capital cfwd",null,null,null,null,null,null,null,null,null,87]
[100,"B 05","Other capital balances",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A98,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,88]
[101,"B 06","Community Focused extended school balances",{"$f":"IFERROR(VLOOKUP('3.Budget Update'!$B$3,'GBP 2526'!$A$5:$CX$231,A99,FALSE),0)","v":0},{"$f":"E10+E28+E29-E74-E75","v":0},null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"TOTAL BALANCE CARRIED FORWARD",{"$f":"SUM(D94:D99)","v":0},{"$f":"SUM(E94:E99)","v":0}]
[]
[null,"WARNING MESSAGES:"]
[]
[null,{"$f":"IF(C104=\"\",\"\",\"*\")","v":""},{"$f":"IF(R105=0,\"\",R105&CONCATENATE(\"Lines where your Actual to \",Month,\" is greater than your Revised Budget Forecast - Please Revise\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Warning","Count"]
[null,null,{"$f":"IF(R106=0,\"\",R106&CONCATENATE(\"Lines where you have Actuals to \",Month,\" but have not revised your Budget Forecast - Please Revise\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual > Revised Budget",{"$f":"SUM(R13:R92)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual but no Revised Budget?",{"$f":"COUNTIF($K$13:$K$75,Q106)","v":0}]

{"sheet":"AFO Lookup","index":5,"n_rows":17,"n_cols":20,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
["Report =",{"$f":"'FMS6 Report'!$L$1","v":0},null,null,null,"Percentage Range:",10,{"$f":"1/G2","v":0.1}]
[]
["Period",null,"Month","Return","End Date","Percentage Pro-Rata","Lower Range","Higher Range",null,"Percentage Pro-Rata 13 Months","Lower Range","Higher Range"]
[1,"Apr","April","1 Month Return","30th",{"$f":"(1/12)*A5","v":8.3333333333333329E-2},{"$f":"F5*(1-$H$2)","v":7.4999999999999997E-2},{"$f":"F5*(1+$H$2)","v":9.1666666666666674E-2},null,{"$f":"(1/12)*A6","v":0.16666666666666666},{"$f":"J5*(1-$H$2)","v":0.15},{"$f":"J5*(1+$H$2)","v":0.18333333333333335},null,null,null,null,null,null,null,{"$f":"INDEX('AFO Lookup'!C5:C16,match)","v":{"$error":"#NAME?"}}]
[2,"May","May","2 Months Return","31st",{"$f":"(1/12)*A6","v":0.16666666666666666},{"$f":"F6*(1-$H$2)","v":0.15},{"$f":"F6*(1+$H$2)","v":0.18333333333333335},null,{"$f":"(1/12)*A7","v":0.25},{"$f":"J6*(1-$H$2)","v":0.22500000000000001},{"$f":"J6*(1+$H$2)","v":0.27500000000000002}]
[3,"Jun","June","Quarter-Year Return","30th",0.25,0.22500000000000001,0.27500000000000002,null,0.33333333333333331,0.3,0.3666666666666667]
[4,"Jul","July","4 Months Return","31st",0.33333333333333331,0.3,0.3666666666666667,null,{"$f":"(1/12)*A9","v":0.41666666666666663},0.375,0.45833333333333331]
[5,"Aug","August","5 Months Return","31st",0.41666666666666663,0.375,0.45833333333333331,null,0.5,0.45,0.55000000000000004]
[6,"Sep","September","Half-Year Return","30th",0.5,0.45,0.55000000000000004,null,0.58333333333333326,0.52499999999999991,0.64166666666666661]
[7,"Oct","October","7 Months Return","31st",0.58333333333333326,0.52499999999999991,0.64166666666666661,null,0.66666666666666663,0.6,0.73333333333333339]
[8,"Nov","November","8 Months Return","30th",0.66666666666666663,0.6,0.73333333333333339,null,0.75,0.67500000000000004,0.82500000000000007]
[9,"Dec","December","3 Quarters-Year Return","31st",0.75,0.67500000000000004,0.82500000000000007,null,0.83333333333333326,0.75,0.91666666666666663]
[10,"Jan","January","10 Months Return","31st",0.83333333333333326,0.75,0.91666666666666663,null,0.91666666666666663,0.82499999999999996,1.0083333333333333]
[11,"Feb","February","11 Months Return","29th",0.91666666666666663,0.82499999999999996,1.0083333333333333,null,1,0.9,1.1000000000000001]
[12,"Mar","March","1 Year Return","31st",{"$f":"(1/12)*A16","v":1},0.9,1.1000000000000001,null,{"$f":"(1/12)*A17","v":1.0833333333333333},0.97499999999999998,1.1916666666666667]
[13]

{"sheet":"4.GovApproval","index":6,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,1,1,7],[14,2,14,6],[26,1,26,5],[22,1,22,7],[23,1,23,7],[19,1,19,7],[21,1,21,7],[20,1,20,5],[20,6,20,7],[17,2,17,6],[15,2,15,3],[3,2,3,6],[9,2,9,6],[4,2,4,6],[10,4,10,6],[12,5,12,6],[6,2,6,6]]}
[]
[null,{"$f":"IFERROR(CONCATENATE(\"Governors' Budget Plan \",Month,\" Budget Forecast 2025-26\"),\"Governors' Budget Plan Budget Forecast 2025-26\")","v":"Governors' Budget Plan Budget Forecast 2025-26"}]
[]
[null,null,{"$f":"IFERROR(CONCATENATE(\"I confirm that the submitted 'Governors' Budget Plan \",Month,\" Budget Forecast 2025-26' has been agreed by the Governing Body, and that the budget has been prepared in accordance with the Best Value principles as set out in Annex C of the Fair Funding Scheme for schools.\"),\"I confirm that the submitted 'Governors' Budget Plan September Budget Forecast 2025-26' has been agreed by the Governing Body.\")","v":"I confirm that the submitted 'Governors' Budget Plan September Budget Forecast 2025-26' has been agreed by the Governing Body."}]
[null,null,"Scheme for financing maintained schools (gloucestershire.gov.uk)"]
[]
[null,null,"This slip should be signed by either your Chair of Governors or Chair of Finance Committee, but does not need to be approved at a Governors' meeting."]
[]
[null,null,null,null,null,"School LA Cost Centre Number:",{"$f":"'1.Notes Mthly'!C6","v":0}]
[null,null,{"$f":"'3.Budget Update'!C3","v":""}]
[null,null,null,"Approved on behalf of the Governing Body by:"]
[]
[null,null,"Signed:",null,"Date:"]
[]
[null,null,"The Monthly Governors' Budget Plan template and the scanned signed Governors Approval Slip should be completed and returned electronically via perspective lite. When submitting the files please ensure that you tag the files \"GBP\":"]
[null,null,"https://perspective.angelsolutions.co.uk/perspective/login.aspx"]
[]
[null,null,"If you have any queries with regards to this template please submit an email to the following address:"]
[null,null,null,"govbp@gloucestershire.gov.uk"]
[null,"TO BE RETURNED AS SOON AS POSSIBLE BUT NO LATER THAN:\nSEPTEMBER CHEQUE BOOK RETURNS - FRIDAY 7th NOVEMBER 2025.\nP6 HALF YEAR RETURNS  FRIDAY 7th NOVEMBER 2025.\nP7 HALF YEAR RETURNS FRIDAY 5th DECEMBER 2025.\nP8 HALF YEAR RETURNS FRIDAY 9th JANUARY 2026."]
[null,{"$f":"IF('3.Budget Update'!D102<>\"\",\"New planned deficit - please contact Victoria Chapman on 01452 583466\",\"\")","v":""}]
[null,{"$f":"IF(OR(B23<>\"\",B24<>\"\"),\" This Governors' Budget Plan contains warning messages - please refer to 3. Budget Update tab:\",\"\")","v":""}]
[null,{"$f":"'3.Budget Update'!C104","v":""}]
[null,{"$f":"'3.Budget Update'!C105","v":""}]

{"sheet":"Instructions to CC Summ by CC ","index":7,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
[]
[null,"Cost Centre Summary by Cost Centre Report"]
[]
[]
[]
[null,"On FMS access the report by following the route below:"]
[]
[null,"Reports/General Ledger/Transactions/Cost Centre Summary Transactions/ Cost Centre Summary by Cost Centre"]
[]
[null,"Do not change or choose any criteria and press ok"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Print and scan so you can email the document."]
[]
[null,"Send with this report along with this spreadsheet to the email on the Notes tab"]

{"sheet":"FMS6 Auto Mnthly","index":8,"n_rows":101,"n_cols":3,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Click here to return to '1.Notes'! tab"]
[]
[null,null,"Please print these instructions"]
[]
[null,null,"Monthly Budget Monitoring in CFR Format 2025-26"]
[]
[null,null,"It is intended that the completion of the return be automated as far as possible. I have detailed below instructions on how to produce the Monthly Budget Plan. The instructions need to be carried out on a computer that runs FMS6."]
[]
[null,null,"If you wish to take advantage of the automation within the Monthly Budget Plan spreadsheet you must also check that a folder called GBP exists on the  Local Disk C of the computer. If it does not you need to create it. The folder  must be called GBP. "]
[null,null,"If you can not access the C Drive you can change the Drive the spreadsheet looks at on Tab 1. Notes Monthly in cell B22. Then save the file there with the same name below."]
[]
[null,null,"** Note the folder may already exist if you have previously used the automation to complete a Budget Plan.**"]
[]
[null,null,"This is how to create the GBP folder if it is not already present on drive C: of the computer on which you will produce the Monthly Budget Plan."]
[]
[null,null,"Open ‘My Computer’ from your desktop"]
[]
[null,null,"Double left click on your C: Drive to  open it. "]
[]
[null,null,"Right click on a white area, Not an existing folder"]
[]
[null,null,"Left click on New followed by  Folder."]
[]
[null,null,"Overtype the name of the 'New Folder' with  GBP."]
[]
[]
[null,null,"How to produce the Monthly Budget Plan"]
[]
[null,null,"There are two stages to the population of the Monthly Budget Plan with the Budget Allocations and Actuals recorded against Ledger Codes in FMS6."]
[]
[null,null,"The first stage is to export a report from the FMS system. The second is to import the information in the report to this spreadsheet."]
[]
[null,null,"To produce the report from the FMS system"]
[]
[null,null,"Open FMS in the current financial year"]
[]
[null,null,"Select Reports | General Ledger | Analysis |  Cumulative Expense Analysis …"]
[]
[null,null,"The Report Criteria Screen is displayed. "]
[]
[null,null,"Leave the View as Ledger Code Summary."]
[]
[null,null,"Leave the financial year as the current year."]
[]
[null,null,"Leave the Fund box empty."]
[]
[null,null,"Tick these 5 boxes."]
[]
[null,null,"Use the Browse to select the period you "]
[null,null,"require in this example period 6 - Sep."]
[]
[null,null,"Click on the 'OK' Button."]
[]
[]
[null,null,"The report is shown on the screen."]
[null,null,"The upper left corner of the report looks like this."]
[]
[]
[null,null,"Click on the \"TSV\" Icon."]
[]
[null,null,"The ‘Save As’ screen is displayed. The top of it looks like this. Delete whatever is shown in the folder and replace it with C:\\GBP"]
[null,null,"Then click the -> button"]
[]
[]
[]
[]
[null,null,"The bottom of the screen should now look like this. Delete the contents of the File_name box and replace it with\nGBPMth.tsv"]
[null,null,"Click on the [Save] Button."]
[]
[null,null,"Close the Cumulative Expense Analysis Report."]
[]
[null,null,"You have now produced the report from FMS6 needed to produce the Monthly Budget Plan."]
[]
[]
[null,null,"The second stage of the process is to import the FMS6 report to the Monthly Budget Plan Spreadsheet."]
[]
[null,null,"To import the Ledger Code Actuals and Budget allocations from the FMS6 reports to the Monthly Budget Plan spreadsheet -"]
[]
[null,null,"Open the spreadsheet and go to tab '2. Code Order Input'"]
[null,null,"Ignore the Period Box that is only there for manual entry"]
[]
[null,null,"Click on the Blue button at the top of the screen to import the Ledger Code Actuals and Budgets."]
[]
[null,null,"Click on the Red button at the top of the screen to Validate the imported Ledger Code Actuals and Budgets. This may highlight problems such as an Actual or Budget against an 'invalid' or 'no longer used' Ledger Code in FMS6. If this is the case you can either:-\n"]
[null,null,"     A) Move the Actual or Budget to the correct Ledger Code in FMS6, and export the report again.\n          Then repeat steps 1-3 on this page."]
[]
[null,null,"          OR"]
[]
[null,null,"     B)  Make the change in the spreadsheet only (not in FMS6). To do this:-\n             "]
[null,null,"1. Print the list of used Ledger Codes that do not appear on the Standard code list. These appear on the 'Check Errors' tab."]
[]
[null,null,"2. Enter each Ledger code in the 'Ledger Code' column of the Green section at the top of tab 2. 'Code Order Input'."]
[]
[null,null,"3. You MUST also select the appropriate CFR line from the drop down menu in the 'CFR REF:' column to the left of each Ledger Code entered in the Green section. \nNOTE: There is a space between the letter and line number of the CFR Ref e.g. E 09."]
[]
[null,null,"NOTE: With Option B you are not correcting FMS for the use of incorrect Ledger codes.You must subsequently address these miscodings in FMS."]
[]
[null,null,"Once you are satisfied that you have completed tab '2. Code Order Input', you may continue with the completion of the remainder of the Monthly Budget Plan."]
[]
[null,null,"Click here to return to '1.Notes'! tab"]

{"sheet":"Income Check","index":9,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"You only need to complete this tab if you completed the September Budget Plan Manually using IE reports from FMS6"]
[null,null,null,null,"Actual"]
[null,null,null,null,"to end of"]
[null,"CFR","Ledger",null,"September"]
[null,"Line","Code","Code Description","£"]
[]
[null,"I 01",73012,"Excluded Pupil Funding Adjustment",{"$f":"'2.Code Order Input'!F229","v":0}]
[null,"I 01",73000,"SCHOOL ORIGINAL DELEGATED BUDGET (I.S.B.)",{"$f":"'2.Code Order Input'!F222","v":0}]
[null,"I 01",73002,"I.S.B. CONTINGENCY BUDGET INCREASES",{"$f":"'2.Code Order Input'!F223","v":0}]
[null,"I 01",73011,"SPECIFIC SEN FUNDING",{"$f":"'2.Code Order Input'!F228","v":0}]
[null,"I 01",73053,"SCHOOL LOAN ALLOCATION",{"$f":"'2.Code Order Input'!F253","v":0}]
[null,"I 01",73054,"REPAYMENT OF LOAN (SCHOOLS)",{"$f":"'2.Code Order Input'!F254","v":0}]
[null,"I 01",73055,"EDUCATION FUNCTIONS (services formerly funded by ESG)",{"$f":"'2.Code Order Input'!F255","v":0}]
[null,"I 01",73057,"TEACHERS PAY GRANT",{"$f":"'2.Code Order Input'!F259","v":0}]
[null,"I 01",73066,"Mainstream Schools Additional Grant",{"$f":"'2.Code Order Input'!F256","v":0}]
[null,"I 01",73067,"CSBG Spec school Budget ",{"$f":"'2.Code Order Input'!F257","v":0}]
[null,"I 01",73068,"National Insurance Grant ",{"$f":"'2.Code Order Input'!F258","v":0}]
[null,null,null,"Totals for I01",{"$f":"SUM(E8:E18)","v":0}]
[]
[]
[]
[null,"CI 01",73031,"FORMULA CAPITAL (CURRENT YEAR)",{"$f":"'2.Code Order Input'!F237","v":0}]
[null,"CI 01",73036,"OTHER CAPITAL GRANT GCC",{"$f":"'2.Code Order Input'!F240","v":0}]
[null,"CI 01",73048,"SALES OF FIXED ASSETS (Foundation Schools)",{"$f":"'2.Code Order Input'!F248","v":0}]
[null,"CI 01",81306,"CAPITAL GRANTS (Non GCC)",{"$f":"'2.Code Order Input'!F293","v":0}]
[]
[null,null,null,"Totals for CI01",{"$f":"SUM(E23:E27)","v":0}]

{"sheet":"Check Errors","index":10,"n_rows":5,"n_cols":7,"rows_kept":5,"cut":false,"hidden":false,"merged":[[3,1,3,6]]}
[]
[null,"Please print this sheet and return to your instructions"]
[]
[null,"Please investigate:-\nThe following Ledger Code(s) do not appear on the standard code list."]
[null,"Ledger Code","Code Centre","Budget",null,null,"Actual"]

{"sheet":"GBP 2526","index":11,"n_rows":239,"n_cols":137,"rows_kept":239,"cut":false,"hidden":true,"merged":[[2,113,2,115],[2,116,2,118],[2,8,2,14],[2,15,2,36],[2,37,2,78],[2,79,2,83],[2,84,2,94],[2,95,2,100]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"BD1+1","v":57},{"$f":"BE1+1","v":58},59,60,{"$f":"BH1+1","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"DT1+1","v":125},126,127,128,129,130,131,132,133,134,135,136,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2-1","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ2-1","v":32},33,null,36,{"$f":"AL2+1","v":37},{"$f":"AM2+1","v":38},39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,{"$f":"BD2+1","v":55},{"$f":"BE2+1","v":56},57,58,{"$f":"BH2+1","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"DT2+1","v":123},124,125,126,127,128,129,130,131,132,133,134,135]
[null,null,null,null,null,null,null,null,"Balances Brought Forward",null,null,null,null,null,null,"Revenue Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Income",null,null,null,null,"Capital Expenditure",null,null,null,null,null,null,null,null,null,null,"Balances Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening Balances",null,null,"Closing Balances",null,null,null,"& S/School/Spec Budget/1718/1718 budget estimate tool Final - April 2017"]
["School LA Number","DfE No","DfE No (shortened)","URN","School Name","Type 2","EstablishmentTypeGroup (name)","Bank Account","B 01","B 01_01","B 02","B 03","B 05","B 06","Total","I 01","I 02","I 03","I 04","I 05","I 06","I 07","I 08a","I 08b","I 09","I 10","I 11","I 12","I 13","I 15","I 16","I 17","I 18A","I 18B","I 18C","I 18D","Total","E 01","E 02","E 03","E 04","E 05","E 06","E 07","E 08","E 09","E 10","E 11","E 12","E 13","E 14","E 15","E 16","E 17","E 18","E 19","E 20","E 20A","E 20B","E 20C","E 20D","E 20E","E 20F","E 20G","E 21","E 22","E 23","E 24","E 25","E 26","E 27","E 28A","E 28B","E 29","E 30","E 31","E 32","Total",null,"CI 01","CI 03","CI 04","Total",null,"CE 01","CE 02","CE 03","CE 04","CE 04A","CE 04B","CE 04C","CE 04D","CE 04E","Total",null,"B 01","B 01_01","B 02","B 03","B 05","B 06","Total",null,null,null,null,null,null,null,null,null,null,null,"Revenue","Capital","Total","Revenue","Capital","Total",null,"ISB 22-23","ISB vs Total Income %","Employees vs Core Income % "]
[784,9162066,2066,null,"Soudley School",null,null,null,67010.739999999932,2209.14,0,14446.21,0,1700.5799999999981,85366.66999999994,416914,0,61766,0,13235,24866,0,0,3200,0,0,0,0,0,0,21000,0,0,0,0,0,540981,225329,14000,141974,21866,27935,0,17210,2500,2500,844,0,11174,1895,0,2100,11000,8883,1500,13722,0,5000,0,2159,1591,0,2000,2500,0,625,1494,0,12649,2000,9683,13970,0,0,0,22701,0,580804,null,4630,0,0,4630,null,0,19076,0,0,0,0,0,0,0,19076,null,31097.879999999936,0,0,0.20999999999912689,0,-0.42000000000189175,31097.669999999933]
[583,9162138,2138,null,"Cam Woodfield Infant School",null,null,null,14193.050000000034,9451.8700000000008,0,11438.560000000001,0,0,35083.48000000004,888165,0,59786,0,48840,58567,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,1060358,545031,2000,294992,8490,37873,0,12498,4541,4000,7488,0,11436,1562,18435,2500,8500,12226,4442,28928,0,2700,0,8500,0,3000,0,4002,0,3355,8151,0,59252,13000,24124,11586,0,0,0,0,0,1142612,null,5474,0,0,5474,null,0,12913,0,0,0,0,1000,3000,0,16913,null,-58609.079999999965,0,0,-0.43999999999869033,0,0,-58609.51999999996]
[125,9167019,7019,null,"Alderman Knight School",null,null,null,2753532.5599999987,22080.510000000009,0,9700.8400000000038,0,0,2785313.9099999983,2521029,0,2677940,0,79550,16386,0,0,94500,0,0,0,40000,4500,0,0,0,0,0,0,0,5433905,2682822,45390,1893494,87972,504044,0,0,27745,20000,0,0,91300,5450,84150,9000,63000,0,7800,176096,0,4962,0,10635,37675,20000,4832,2596,30000,36161,36474,0,23395,0,115952,90961,0,0,536980,0,0,6648886,null,15188,0,536980,552168,null,0,561869,0,0,0,0,0,0,0,561869,null,1560632.0699999984,0,0,-0.1599999999962165,0,0,1560631.9099999985]
[925,9162034,2034,null,"Dinglewell Infant School",null,null,null,131799.76000000024,0,0,0,0,0,131799.76000000024,1248660,0,55721,0,23325,152686,0,2300,88800,0,0,0,0,0,0,0,0,0,0,0,0,1571492,826396,15000,288745,20793,61546,0,73484,6030,9360,769,0,16792,0,24183,5300,11150,0,2484,43239,0,4194,0,6583,6139,1000,18000,4975,0,7180,13933,0,121995,0,0,16034,0,0,0,0,0,1605304,null,7026,0,0,7026,null,0,7026,0,0,0,0,0,0,0,7026,null,97987.760000000242,0,0,0,0,0,97987.760000000242]
[139,9167017,7017,null,"The Shrubberies School",null,null,null,45813.040000000692,1174,0,0.25,0,0,46987.290000000692,1552602,0,2022642,0,79725,24913,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,3719882,1542730,0,1537632,39423,146969,0,56877,15500,13000,5000,17000,12985,6500,69505,8000,73000,0,16350,37825,0,6500,0,12200,600,3000,0,7972,0,4050,23728,6400,29525,0,18600,26502,0,0,0,0,0,3737373,null,10784,0,0,10784,null,0,10784,0,0,0,0,0,0,0,10784,null,29496.040000000692,0,0,0.25,0,0,29496.290000000692]
[827,9162101,2101,null,"Twyning School",null,null,null,82874.320000000022,4018.5,0,-1.8189894035458565E-12,0,0,86892.820000000022,792807,0,92917,0,17780,42430,0,380,22720,0,3080,0,20500,500,0,0,0,0,0,0,0,993114,473795,13000,168211,23015,58076,0,47523,4114,2864,393,7132,8481,1700,2060,3630,20000,12725,4400,55880,0,3090,0,12508,3527,0,0,5355,0,2854,6963,0,33617,0,13800,15016,0,0,0,0,0,1003729,null,5451,0,0,5451,null,0,5451,0,0,0,0,0,0,0,5451,null,76277.820000000022,0,0,-1.8189894035458565E-12,0,0,76277.820000000022]
[605,9163053,3053,null,"Clearwell Church of England Primary School",null,null,null,26866.279999999955,6353.25,0,3479.05,0,0,36698.579999999958,383685,0,13516,0,21030,24724,0,0,7302,0,0,0,0,0,0,0,0,0,0,0,0,450257,250430,7500,90111,12944,39343,0,15753,1979,2000,2131,0,12041,600,1500,1500,10500,5115,3760,8861,0,2950,0,3500,3750,0,0,5598,0,800,2321,0,13944,0,11758,12501,0,0,0,0,0,523190,null,4518,0,0,4518,null,0,7997,0,0,0,0,0,0,0,7997,null,-39713.470000000045,0,0,5.0000000000181899E-2,0,0,-39713.420000000042]
[145,9167025,7025,null,"Heart of the Forest Community Special School",null,null,null,91400.980000000171,65598.64,0,19345.78,0,0,176345.40000000017,1655307,1500,2379541,0,115175,21136,0,0,8000,0,0,6000,0,500,0,0,0,0,0,0,0,4187159,1362153,30000,1915703,155946,189462,0,64576,36220,22700,19475,0,57888,13432,16500,5000,89000,0,27500,134423,0,0,0,26350,4000,0,0,2500,750,19500,24675,0,22437,0,64419,31966,0,0,0,0,0,4336575,null,10632,0,0,10632,null,0,29978,0,0,0,0,0,0,0,29978,null,7583.62000000017,0,0,-0.22000000000116415,0,0,7583.4000000001688]
[721,9163338,3338,null,"Mitcheldean Endowed Primary School",null,null,null,168465.14000000022,283.01999999999953,0,0,0,0,168748.16000000021,1160065,0,138475,0,62765,47440,0,0,27053,0,0,0,7988,2000,0,0,0,0,0,0,0,1445786,744244,22000,327575,34810,58061,0,57405,200,2050,4274,300,7864,18397,2500,4000,25500,5040,3860,36720,0,4650,0,6800,2600,7100,0,6225,0,2620,11336,0,54759,0,38416,19519,0,0,0,0,0,1508825,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,105709.16000000021,0,0,0,0,0,105709.16000000021]
[812,9162180,2180,null,"The John Moore Primary School",null,null,null,68424.019999999975,7247.91,0,10786,0,25008.45000000007,111466.38000000005,1601387,0,148213,0,90085,76689,0,6870,94500,0,0,0,30000,0,0,279279,5000,0,0,0,0,2332023,1013773,15000,441265,39603,79455,0,97260,10000,10250,915,0,18473,5516,13000,5000,33000,51487,7000,75221,0,2615,0,3285,11515,10000,10226,7263,0,5300,16194,9000,91096,0,16996,19280,0,0,0,253393,34500,2406881,null,7195,0,0,7195,null,0,17981,0,0,0,0,0,0,0,17981,null,4427.9299999999785,0,0,0,0,21394.45000000007,25822.380000000048]
[591,9163316,3316,null,"Holy Apostles' Church of England Primary School",null,null,null,54721.65999999841,15625.629999999997,0,0,0,0,70347.289999998407,1060947,0,15420,0,24670,50633,0,1900,4500,0,0,0,22000,0,0,0,0,0,0,0,0,1180070,669817,10000,151204,45249,77172,0,26761,700,8053,631,0,10489,7974,2800,4500,12700,3493,4800,73766,0,4700,0,350,3000,2950,200,4424,0,6700,9462,0,38456,0,22539,20625,0,0,3600,0,0,1227115,null,0,0,3600,3600,null,0,3600,0,0,0,0,0,0,0,3600,null,23302.289999998407,0,0,0,0,0,23302.289999998407]
[531,9163308,3308,null,"Ampney Crucis Church of England Primary School",null,null,null,23760.800000000021,9498.3999999999978,0,0,0,0,33259.200000000019,600306,0,13516,0,12355,30027,0,0,23505,400,0,0,6000,8727,0,0,0,0,0,0,0,694836,364508,1400,126661,6525,40939,0,26229,490,3000,2802,630,13947,2662,3500,1300,8000,1422,4200,47416,0,2500,0,4251,0,0,0,6591,0,1550,4965,0,19736,8200,20800,9992,0,0,1000,0,0,735216,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-7120.7999999999811,0,0,0,0,0,-7120.7999999999811]
[714,9163050,3050,null,"Meysey Hampton Church of England Primary School",null,null,null,188071.81999999992,27706.9,0,2429.0700000000002,0,0,218207.78999999992,624954,0,0,0,10140,32470,0,0,20050,0,0,0,0,0,0,0,0,0,0,0,0,687614,379834,6000,80433,14904,52509,0,26881,2746,6100,311,0,9069,400,1200,1080,10000,2196,3830,42682,0,1200,0,3500,1000,3000,0,1071,0,1100,5506,0,20085,0,13400,16796,0,0,0,0,0,706833,null,5046,0,0,5046,null,0,2429,0,0,0,0,0,5046,0,7475,null,196559.71999999991,0,0,7.0000000000163709E-2,0,0,196559.78999999992]
[677,9163328,3328,null,"Huntley Church of England Primary School",null,null,null,155210.30999999988,4910,0,468.63999999999942,0,0,160588.9499999999,572650,0,0,0,6060,28310,3000,0,26758,0,0,0,0,0,0,0,0,0,0,0,0,636778,396888,8000,78704,0,34816,0,31641,700,1000,2265,0,21400,3408,17557,4500,15000,1821,1850,32677,0,2814,0,4500,0,5000,0,3360,0,2250,4697,0,19961,0,10713,20580,0,0,0,0,0,726102,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,70796.309999999881,0,0,468.63999999999942,0,0,71264.949999999881]
[619,9163030,3030,null,"Deerhurst and Apperley Church of England Primary School",null,null,null,86162.680000000037,12591.3,0,13388.78,0,21818.03,133960.79000000004,560226,0,15883,0,10360,30141,0,0,7000,0,0,0,4000,6000,0,26418,9435,0,0,0,0,669463,395662,2000,73281,200,29767,0,16919,2150,2000,1003,0,5120,5098,16474,1250,10500,6737,2173,42007,0,3000,0,0,0,1100,0,2500,0,1250,4318,0,17951,0,8060,16940,0,0,0,33268,8900,709628,null,4900,0,0,4900,null,0,13389,0,0,0,0,0,4900,0,18289,null,64903.98000000004,0,0,-0.21999999999934516,0,15503.029999999999,80406.790000000037]
[579,9162132,2132,null,"Castle Hill Primary School",null,null,null,259131.99999999991,21125.170000000002,0,1.8189894035458565E-12,0,0,280257.16999999993,1170166,0,69447,0,58170,55545,0,10000,13848,0,0,0,14000,0,0,0,0,0,0,0,0,1391176,684441,6138,262397,24411,90634,0,38059,5773,3000,3907,0,14633,4372,24773,3750,19575,18214,6193,53934,0,6500,0,8417,4000,5000,0,5275,0,16720,11389,0,60103,0,58422,17476,0,0,0,0,0,1457506,null,6295,0,0,6295,null,0,6295,0,0,0,0,0,0,0,6295,null,213927.16999999993,0,0,1.8189894035458565E-12,0,0,213927.16999999993]
[929,9162200,2200,null,"Finlay Community School",null,null,null,186165.41000000009,32534,0,3091.4499999999989,0,0,221790.8600000001,2363336,0,337035,0,276360,69753,0,1750,19250,0,0,0,27000,0,0,0,0,0,0,0,0,3094484,1455775,0,959270,64294,138837,0,81123,500,10661,1272,0,18702,6362,48140,7000,52000,7138,10500,200276,0,4000,0,0,3000,0,4000,3780,0,11351,24714,0,104010,4000,7000,32098,0,0,0,0,0,3259803,null,8005,0,0,8005,null,0,11458,0,0,0,0,0,0,0,11458,null,53380.410000000091,0,0,-361.55000000000109,0,0,53018.860000000088]
[742,9162130,2130,null,"The Croft Primary School",null,null,null,5371.9999999998909,41129.01,0,7961.34,0,0,54462.349999999889,792704,0,9563,0,28460,43661,0,590,22054,0,0,0,0,0,0,0,0,0,0,0,0,897032,595268,7000,76233,0,45728,0,39115,3956,1200,2561,0,8130,5997,23545,2091,16426,18663,2227,76195,0,1923,0,0,0,0,0,1480,0,2184,7611,0,39935,8823,519,13547,0,0,0,0,0,1000357,null,5564,0,0,5564,null,0,13525,0,0,0,0,0,0,0,13525,null,-56823.990000000107,0,0,0.34000000000014552,0,0,-56823.650000000111]
[924,9162175,2175,null,"Coney Hill Community Primary School",null,null,null,119910.32000000033,0,0,1503.2200000000007,0,0,121413.54000000033,1278976,0,126735,0,105965,45023,3430,0,26690,0,0,0,17500,0,0,92102,400,0,0,0,0,1696821,722201,0,426268,37217,82552,0,89655,7226,2760,647,0,16529,3658,29246,3500,26100,54439,2885,46915,0,2393,0,8085,6357,400,0,10624,0,2274,12804,0,68444,0,31789,13506,0,0,0,84629,7873,1800976,null,6706,0,0,6706,null,0,0,0,0,0,4880,0,3329,0,8209,null,15755.320000000327,0,0,0.22000000000070941,0,0,15755.540000000328]
[759,9163063,3063,null,"Randwick Church of England Primary School",null,null,null,-22128.490000000063,5422,0,4639.5200000000004,0,0,-12066.970000000063,542570,0,55335,0,15890,33662,0,0,33037,7215,0,0,6000,3000,0,0,0,0,0,0,0,696709,352226,1000,155075,0,51004,15989,37737,2500,2876,4061,0,7853,476,14189,2600,8112,5613,1486,33925,0,0,0,3000,2000,500,0,3403,0,1156,4643,0,14642,2000,19163,7811,0,0,0,0,0,755040,null,4978,0,0,4978,null,0,9618,0,0,0,0,0,0,0,9618,null,-75037.490000000063,0,0,-0.47999999999956344,0,0,-75037.970000000059]
[898,9162155,2155,null,"Naunton Park Primary School",null,null,null,-339709.74000000017,2791.12,0,13493.52,0,0,-323425.10000000015,2132947,0,99851,0,50080,93265,0,13500,158700,0,8000,2000,48000,13000,0,0,0,0,0,0,0,2619343,1335061,40000,464311,44188,141415,0,146504,7293,10000,16467,0,22260,0,47593,8268,37000,39585,3339,109946,0,2000,0,4120,6500,0,0,10780,0,5945,22402,0,92804,15000,8000,27349,0,0,0,0,0,2668130,null,8703,0,0,8703,null,0,22197,0,0,0,0,0,0,0,22197,null,-385705.62000000017,0,0,-0.47999999999956344,0,0,-385706.10000000015]
[782,9162086,2086,null,"Slimbridge Primary School",null,null,null,157384.17999999964,8887.8300000000017,0,16160.16,0,23547.87000000001,205980.03999999969,817136,0,94340,0,49860,38332,0,0,22800,8000,0,0,7700,0,0,64362,11282,0,0,0,0,1113812,484567,9000,239549,16914,62685,7415,63618,5573,3000,424,0,18384,3967,3150,669,13950,10230,4001,41805,0,3061,0,1000,8240,0,0,4460,0,2600,7503,0,36002,0,29808,14384,0,0,0,74138,3605,1173702,null,5586,0,0,5586,null,0,21746,0,0,0,0,0,0,0,21746,null,108481.00999999965,0,0,0.15999999999985448,0,21448.87000000001,129930.03999999966]
[743,9162108,2108,null,"Parkend Primary School",null,null,null,24937.319999999949,11615,0,1120.3699999999999,0,0,37672.689999999951,501419,0,25446,0,19695,24909,0,2066,0,0,0,0,2000,0,0,0,0,0,0,0,0,575535,282636,0,122945,15135,37995,0,15408,1200,1700,2695,0,6659,1362,1507,1200,10675,7360,1700,30310,0,2343,0,0,2120,0,0,2790,0,1199,3455,0,16839,4500,3449,9022,0,0,0,0,0,586204,null,4641,0,0,4641,null,0,5761,0,0,0,0,0,0,0,5761,null,25883.319999999949,0,0,0.36999999999989086,0,0,25883.689999999948]
[569,9162105,2105,null,"Coalway Junior School",null,null,null,123381.74000000034,7692.34,0,20056.560000000001,0,0,151130.64000000033,1206838,0,32278,0,103635,18164,0,0,3680,6000,0,0,30000,0,0,0,0,0,0,0,0,1400595,725559,19000,278982,4255,122712,0,38227,6000,4250,644,0,17029,3500,30720,4000,26500,0,5280,68877,0,5000,0,5000,6700,500,500,7216,0,12500,11389,0,24969,0,19092,19413,0,0,0,0,0,1467814,null,6520,0,0,6520,null,0,26577,0,0,0,0,0,0,0,26577,null,63855.080000000336,0,0,-0.43999999999869033,0,0,63854.640000000334]
[862,9162110,2110,null,"Yorkley Primary School",null,null,null,144983.10000000012,10904,0,-1521.6099999999997,0,0,154365.49000000014,965397,0,13516,0,33630,47155,0,0,3850,1700,0,0,5000,0,0,0,0,0,0,0,0,1070248,519387,1000,209988,9917,61227,0,51488,3912,4299,509,4000,16688,2500,27269,1546,26275,22829,1650,51744,0,3827,0,3090,2000,0,0,1753,0,7502,9015,0,45622,6000,30629,13394,0,0,0,0,0,1139060,null,5845,0,0,5845,null,0,4323,0,0,0,0,0,0,0,4323,null,87075.100000000122,0,0,0.39000000000032742,0,0,87075.490000000122]
[612,9162053,2053,null,"Churchdown Village Junior School",null,null,null,-55660.31999999992,584.40999999999985,0,13395.8,0,0,-41680.109999999913,1187547,0,103098,0,40340,17694,0,0,138968,0,0,3820,11500,0,0,0,0,0,0,0,0,1502967,803221,22886,271199,25913,89576,0,64728,7331,6220,6924,0,12437,3240,32311,5160,36000,18837,5109,57608,0,3380,0,0,385,6000,0,6989,0,8136,12469,0,12873,5600,35040,16327,0,0,0,0,0,1575899,null,6599,0,0,6599,null,0,19995,0,0,0,0,0,0,0,19995,null,-128007.90999999992,0,0,-0.2000000000007276,0,0,-128008.10999999991]
[829,9163076,3076,null,"Uley Church of England Primary School",null,null,null,200036.32000000004,21956.209999999992,0,18965.099999999999,0,0,240957.63000000003,612479,0,35693,0,15465,33353,0,0,38000,0,0,0,8500,0,0,0,0,0,0,0,0,743490,396186,0,159393,0,40129,0,109277,2800,3697,8283,0,13235,4984,21249,2400,12500,14595,2200,33570,0,2300,0,2170,900,1500,2000,3977,0,1675,5019,0,20843,3000,16527,13349,0,0,0,0,0,897758,null,5046,0,0,5046,null,0,24011,0,0,0,0,0,0,0,24011,null,67724.530000000028,0,0,9.9999999998544808E-2,0,0,67724.630000000034]
[793,9162067,2067,null,"Steam Mills Primary School",null,null,null,240864.91000000024,18042.68,0,4689.25,0,37169.629999999983,300766.4700000002,718776,0,30443,0,40270,37340,0,0,29361,6500,4500,0,0,0,0,52000,2500,0,0,0,0,921690,425806,2500,147065,26061,56995,0,51692,3750,2250,6848,2251,11342,3162,5500,5500,17000,9731,3750,37337,0,7350,0,6500,8500,2000,500,3697,0,5170,6153,0,26650,7500,24893,11521,0,0,0,56582,1000,986556,null,5305,0,0,5305,null,0,5305,0,0,0,0,0,4689,0,9994,null,197123.59000000023,0,0,0.25,0,34087.629999999976,231211.4700000002]
[920,9163365,3365,null,"Barnwood Church of England Primary School",null,null,null,156896.69000000041,2468,0,0,0,0,159364.69000000041,986421,0,69496,0,54740,36427,0,0,500,20000,0,0,15000,0,0,0,0,0,0,0,0,1182584,628252,27554,267031,45054,65707,43649,37743,0,2901,4420,0,20000,2096,3000,5300,22140,6191,2198,43771,0,2395,0,7985,4074,0,0,9302,0,1820,9284,0,16410,0,16287,16032,0,0,0,0,0,1310596,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,31352.69000000041,0,0,0,0,0,31352.69000000041]
[838,9163350,3350,null,"Westbury-on-Severn Church of England Primary School",null,null,null,156708.3300000001,3266.6400000000012,0,0,0,-3462.0299999999952,156512.94000000012,452571,0,27032,0,4895,23950,0,0,4000,0,1485,0,0,0,0,23500,2700,0,0,0,0,540133,352437,12000,89115,1157,37980,0,5370,350,3750,4671,0,10000,3897,900,850,20000,2295,12850,31030,0,2750,0,0,1000,0,0,3205,0,2175,2861,0,9550,3000,21918,12777,0,0,3000,26092,0,676980,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,23019.970000000114,0,0,0,0,-3354.0299999999952,19665.940000000119]
[657,9162070,2070,null,"The Rissington School",null,null,null,109689.46999999981,12157.300000000003,0,7321.0700000000006,0,18167.819999999978,147335.6599999998,1421873,0,156695,0,50240,54545,14043,1580,45000,0,3500,0,27500,1000,0,86000,5000,0,0,0,0,1866976,871986,500,324380,11172,97125,0,94753,7326,12804,14297,0,25849,7019,47133,4456,33863,54721,6479,117732,0,5074,0,10483,8117,500,0,8736,0,8592,7897,0,61330,4500,18959,25633,0,0,0,91854,4500,1987770,null,6858,0,0,6858,null,0,14179,0,0,0,0,0,0,0,14179,null,6406.7699999998149,0,0,7.0000000000618456E-2,0,12813.819999999978,19220.659999999792]
[765,9163065,3065,null,"Ruardean Church of England Primary School",null,null,null,71355.860000000044,52383.19,0,25.779999999998836,26302,0,150066.83000000005,587426,0,79671,0,24590,30439,0,386,6800,0,0,0,0,772,0,0,0,0,0,0,0,730084,360395,10500,155600,7016,51138,0,54583,3300,2200,4214,0,12657,4160,16016,4000,25000,8857,1800,24646,0,5500,0,0,3620,0,0,3290,0,3900,3778,0,22729,4450,11657,16696,0,0,0,0,0,821702,null,4979,0,0,4979,null,0,31307,0,0,0,0,0,0,0,31307,null,32121.050000000047,0,0,-0.22000000000116415,0,0,32120.830000000045]
[893,9163094,3094,null,"Leckhampton Church of England Primary School",null,null,null,719687.5999999973,24124.02,0,8252.4699999999939,0,0,752064.08999999729,3169029,0,55772,0,19695,133794,52624,10400,1070,0,7200,0,61914,0,0,0,0,0,0,0,0,3511498,2030673,50000,465791,31316,133845,0,48890,19502,12202,25021,0,141416,55683,65251,5500,54000,62244,6000,154533,0,0,0,0,11000,0,0,11354,0,20470,33846,0,122467,15000,28767,21814,0,0,0,0,0,3626585,null,10728,0,0,10728,null,0,0,0,0,0,0,0,18980,0,18980,null,628724.61999999732,0,0,0.4699999999938882,0,0,628725.08999999729]
[766,9162064,2064,null,"Woodside Primary School",null,null,null,7235.0300000000843,185.40000000000146,0,8.160000000000764,0,-3510.4400000000023,3918.1500000000842,682490,0,23987,0,19645,40705,0,0,-9650,0,17280,0,0,200,0,78000,1500,0,0,0,0,854157,389254,15400,116632,0,77180,0,19552,4400,2000,9110,2192,7311,2169,25528,2750,16000,12725,3750,22691,0,4250,0,4350,529,2000,0,3676,0,2550,6046,0,32158,0,8703,10211,0,0,0,69638,1500,874255,null,5204,0,0,5204,null,0,5212,0,0,0,0,0,0,0,5212,null,-21039.569999999912,0,0,0.16000000000076398,0,4851.5599999999977,-16187.849999999915]
[775,9162072,2072,null,"Sharpness Primary School",null,null,null,119525.83999999989,15994.289999999999,0,29428.22,0,0,164948.34999999989,712796,0,73548,0,30300,38898,0,0,0,0,0,0,14000,17565,0,0,0,0,0,0,0,887107,422261,2973,203431,21979,38166,0,20127,4158,5250,351,0,7265,4709,1092,4389,9230,14346,2163,80778,0,5000,0,0,0,2983,0,362,0,2617,3072,0,21861,12000,11861,14767,0,0,0,0,0,917191,null,5283,0,0,5283,null,0,34711,0,0,0,0,0,0,0,34711,null,105436.12999999989,0,0,0.22000000000116415,0,0,105436.34999999989]
[546,9162103,2103,null,"Berry Hill Primary School",null,null,null,19297.239999999612,21330,0,-4952.75,0,-67718.579999999987,-32044.090000000375,1124978,0,19258,0,55240,52259,0,13500,15000,24179,0,0,0,0,0,0,0,0,0,0,0,1304414,648474,11000,234767,47553,64890,38622,27619,0,6440,12116,0,16588,2756,3800,5500,19000,3643,2985,72310,0,3278,0,1300,6500,0,2000,4300,0,3858,10904,0,47500,11000,7000,20915,0,0,0,0,0,1336618,null,6194,0,0,6194,null,0,1241,0,0,0,0,0,0,0,1241,null,8423.2399999996123,0,0,0.25,0,-67718.579999999987,-59295.090000000375]
[582,9163313,3313,null,"Cam Hopton Church of England Primary School",null,null,null,29682.689999999711,19900.47,0,0,0,0,49583.159999999712,1110603,0,48581,0,44600,50869,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,1255653,617381,5950,236785,27459,56036,0,35810,300,2071,2684,0,19836,3899,13975,3700,12000,2146,3815,81754,0,4332,0,8145,0,6850,0,6716,0,10925,10334,0,48482,4750,18219,13523,0,0,0,0,0,1257877,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,47359.159999999712,0,0,0,0,0,47359.159999999712]
[374,9164032,4032,null,"Archway School",null,null,null,520342.0800000052,28263.77,0,33032.799999999988,169808.24,0,751446.89000000525,6687623,700294,177843,0,272315,0,11670,120400,16000,0,0,0,0,1000,0,0,0,0,0,0,0,7987145,4797618,15000,1160041,266541,431940,0,44900,41593,18510,3205,0,93850,20000,28000,29000,240000,144690,30000,195625,0,13000,4500,30500,12000,50000,14000,3714,128000,31400,39663,0,78165,81100,108643,48269,0,0,0,0,0,8203467,null,21480,0,0,21480,null,0,224321,0,0,0,0,0,0,0,224321,null,332283.85000000522,0,0,3.9999999979045242E-2,0,0,332283.89000000519]
[825,9163074,3074,null,"Tutshill Church of England Primary School",null,null,null,114856.31,17338.440000000002,0,15181.529999999999,0,0,147376.28,1099062,0,30454,0,36425,53765,0,6000,0,0,0,0,15000,0,0,0,0,0,0,0,0,1240706,691632,9600,178848,50580,55763,0,26682,5878,6735,647,1092,11136,19898,5607,3000,21500,28665,5900,67104,0,4500,0,4000,6009,200,100,2226,0,3820,11444,0,44758,28500,39706,24067,0,0,0,0,0,1359597,null,6396,0,0,6396,null,0,21578,0,0,0,0,0,0,0,21578,null,13303.75,0,0,-0.47000000000116415,0,0,13303.279999999999]
[852,9162114,2114,null,"Woolaston Primary School",null,null,null,51755.189999999937,8265.74,0,1490.9099999999999,0,0,61511.839999999938,800520,0,44134,0,29920,35137,0,6000,0,0,0,0,10000,0,0,0,0,0,0,0,0,925711,448942,13000,142797,16415,57497,0,22367,4488,2350,412,780,7135,5301,23037,3780,21910,16467,14150,41964,0,2850,0,1925,6650,0,75,1417,0,1400,7286,0,26125,16000,40445,17906,0,0,0,0,0,964871,null,5428,0,0,5428,null,0,6919,0,0,0,0,0,0,0,6919,null,20860.929999999935,0,0,-9.0000000000145519E-2,0,0,20860.839999999935]
[603,9163375,3375,null,"Cirencester Primary School",null,null,null,276000.9099999998,3401,0,-1.8189894035458565E-12,0,15594.999999999971,294996.9099999998,1747558,0,98108,0,161660,57337,7086,9681,31500,1500,0,0,19759,29,0,124056,50000,0,0,0,0,2308274,1036010,14000,429889,5743,119698,0,56602,9724,7750,952,8000,12222,9520,44724,7350,33500,36855,11314,77547,0,2389,0,5903,8689,1500,3750,8311,0,16250,16842,0,82371,21000,7294,88122,0,0,3000,151930,25721,2364472,null,7356,0,3000,10356,null,0,10356,0,0,0,0,0,0,0,10356,null,226798.90999999983,0,0,-1.8189894035458565E-12,0,11999.999999999971,238798.9099999998]
[616,9163322,3322,null,"Cranham Church of England Primary School",null,null,null,80744.260000000009,32122.120000000003,0,2286.1400000000012,0,0,115152.52,431689,0,23391,0,5245,26798,0,0,11700,3500,0,0,0,0,0,0,0,0,0,0,0,502323,253601,1600,113360,0,33601,0,41061,500,3100,2083,0,5500,0,13446,1800,6500,928,1050,22114,0,2200,0,2500,4500,0,0,790,0,3430,2753,0,18473,400,9997,8529,0,0,0,0,0,553816,null,0,0,0,0,null,0,2286,0,0,0,0,0,0,0,2286,null,61373.380000000005,0,0,0.14000000000123691,0,0,61373.520000000004]
[695,9163044,3044,null,"Littledean Church of England Primary School",null,null,null,41336.579999999973,5686.58,0,9048.6100000000042,0,1029.9899999999907,57101.759999999966,540665,0,36996,0,31000,25239,0,0,3000,0,0,0,500,4000,0,40211,0,0,0,0,0,681611,343440,0,167251,4472,42978,0,22879,3597,4465,223,0,6551,2868,27063,1500,10100,12974,2114,15638,0,4311,0,0,0,0,0,3090,0,1050,3940,0,18525,3552,16008,12495,0,0,0,44111,250,775445,null,4900,0,0,4900,null,0,13949,0,0,0,0,0,0,0,13949,null,-42660.840000000026,0,0,-0.38999999999577994,0,-3120.0100000000093,-45781.240000000034]
[547,9162141,2141,null,"Woodmancote School",null,null,null,419298.7999999997,14033.839999999997,0,0,0,42223.899999999994,475556.53999999969,2149347,0,138105,0,113490,90189,0,0,208800,0,0,0,0,14200,0,150849,0,0,0,0,0,2864980,1375190,5000,385338,20754,142282,0,165232,11069,8446,1278,0,50185,14495,48446,5652,26480,32756,8300,127294,0,4386,0,2000,0,19706,0,19473,0,13148,22617,0,116331,23500,50070,24105,0,0,0,132353,18884,2874770,null,8658,0,0,8658,null,0,8658,0,0,0,0,0,0,0,8658,null,423930.63999999966,0,0,0,0,41835.899999999994,465766.53999999969]
[733,9163057,3057,null,"Norton Church of England Primary School",null,null,null,106836.18000000009,878.36999999999989,0,11423.39,0,22557.420000000013,141695.3600000001,825700,0,52478,0,17710,38210,0,0,23000,0,0,0,0,0,0,62373,24422,0,0,0,0,1043893,570435,0,211615,0,58923,0,35214,4801,4200,454,0,3554,1263,18188,2499,6803,4890,12243,41679,0,3000,0,2446,0,0,0,0,0,5427,8044,0,27610,0,0,12262,0,0,0,76386,4441,1116377,null,5721,0,0,5721,null,0,17145,0,0,0,0,0,0,0,17145,null,29262.55000000009,0,0,-0.61000000000058208,0,28525.420000000013,57787.360000000102]
[691,9162075,2075,null,"Kingswood Primary School",null,null,null,55106.55000000001,29325.46,0,-1352.6699999999983,0,0,83079.340000000011,594374,0,36196,0,27870,40965,0,0,55189,0,0,0,2000,2270,0,0,0,0,0,0,0,758864,422748,1000,159076,3958,66047,0,10767,3816,4775,2297,0,10290,600,10973,1200,6300,12191,1000,54280,0,3300,0,0,0,0,0,2500,0,710,5020,0,26668,15745,16241,32834,0,0,0,0,0,874336,null,5114,0,0,5114,null,0,3761,0,0,0,0,0,0,0,3761,null,-31039.989999999991,0,0,0.33000000000174623,0,0,-31039.659999999989]
[936,9163011,3011,null,"Hempsted Church of England Primary School",null,null,null,-43155.629999999903,7611,0,3767.0599999999977,0,0,-31777.569999999905,1213773,0,113833,0,66995,50398,0,0,50860,20000,525,0,0,0,0,0,0,0,0,0,0,1516384,679880,5700,420991,24139,74499,0,48638,5891,1500,647,8000,9633,3600,28918,4434,17125,12556,2869,52639,0,5165,0,0,0,0,0,5485,0,5998,11444,0,68758,40424,170,16885,0,0,0,0,0,1555988,null,6373,0,0,6373,null,0,6373,0,0,0,0,0,0,0,6373,null,-75148.629999999903,0,0,3767.0599999999977,0,0,-71381.569999999905]
[940,9162004,2004,null,"Linden Primary School",null,null,null,103453.24000000031,0,0,2547.3999999999996,0,0,106000.64000000031,2242735,0,81000,0,166380,134425,12000,3000,48000,16000,0,0,21000,0,0,0,0,0,0,0,0,2724540,1312577,0,669823,55365,117569,99503,121130,8000,5900,1269,0,11878,3788,28500,8000,33000,42588,6500,78240,0,4980,0,0,4377,0,0,9940,0,9680,22455,0,57235,8000,23550,27373,0,0,0,0,0,2771220,null,8713,0,0,8713,null,0,2000,0,0,0,0,2547,6713,0,11260,null,56773.240000000311,0,0,0.3999999999996362,0,0,56773.640000000312]
[886,9162177,2177,null,"Gardners Lane Primary School",null,null,null,271266.70000000007,42552.26,0,6816.57,0,0,320635.53000000009,1722126,0,113321,0,167110,44916,0,0,10000,6000,0,0,8000,200,0,0,0,0,0,0,0,2071673,1010488,10000,498274,91095,82845,0,47674,400,4100,857,0,45880,4724,7007,6000,46000,7153,4200,115621,0,3400,0,13000,9000,1000,1500,2951,0,10475,15168,0,75598,40200,5000,112258,0,0,0,0,0,2271868,null,7037,0,0,7037,null,0,0,0,0,0,0,0,13854,0,13854,null,113623.96000000008,0,0,-0.43000000000029104,0,0,113623.53000000009]
[887,9162150,2150,null,"Gloucester Road Primary School",null,null,null,110200.82,19733.46,0,15497.19,0,66377.900000000009,211809.37,1229701,0,183059,0,79920,55031,0,0,53145,0,0,0,9000,0,0,90000,5000,0,0,0,0,1704856,871649,0,305404,47159,111117,0,42994,5650,11500,638,0,17239,1974,6007,4500,19500,15594,3500,82819,0,1500,0,250,750,0,0,201,0,6600,11282,2450,64708,20000,40850,28148,0,0,25000,65221,4750,1818954,null,25013,0,25000,50013,null,0,65510,0,0,0,0,0,0,0,65510,null,-9192.7200000000303,0,0,0.19000000000050932,0,91406.900000000023,82214.37]
[808,9163072,3072,null,"Temple Guiting Church of England School",null,null,null,106267.39000000009,4887.6900000000023,0,0,0,0,111155.08000000009,638551,0,5888,0,12120,39521,0,0,69652,0,0,0,0,0,0,0,0,0,0,0,0,765732,342983,9000,121122,17562,33709,0,19050,3109,1800,6233,0,51800,6011,2000,2980,11659,5739,7900,29161,0,1850,0,150,0,1500,0,4039,0,3800,5345,0,28737,2500,10620,36806,0,0,0,0,0,767165,null,5035,0,0,5035,null,0,5035,0,0,0,0,0,0,0,5035,null,109722.08000000009,0,0,0,0,0,109722.08000000009]
[892,9162160,2160,null,"Lakeside Primary School",null,null,null,107627.26000000004,96841,0,-0.13000000000101863,15882,0,220350.13000000003,2680830,0,158309,0,111080,143367,3500,30014,4720,0,10000,0,56000,71510,0,0,0,0,0,0,0,3269330,1701923,460,454418,87866,182532,0,50095,7365,10204,20135,0,26326,8880,68854,9057,69825,24950,18277,155835,0,5000,0,10490,3725,0,0,3600,0,7876,28036,0,124673,47312,179049,15641,0,0,27670,0,0,3350074,null,153106,0,27670,180776,null,0,187926,0,0,0,0,0,5670,3000,196596,null,76842.260000000038,46882,0,61.869999999998981,0,0,123786.13000000003]
[724,9163052,3052,null,"Nailsworth Church of England Primary School",null,null,null,3993.7900000003137,8856.7799999999988,0,6488.91,0,0,19339.480000000312,1038934,0,115515,0,59085,50081,0,13000,61460,20000,6000,0,32000,22879,0,0,0,0,0,0,0,1418954,628262,0,281162,47073,78269,38089,73532,6265,5150,4170,0,8584,2500,1247,3516,26135,17091,4195,127624,0,2095,0,2832,0,0,1811,5518,0,7019,10094,0,20648,8000,4500,15927,0,0,0,0,0,1431308,null,6239,0,0,6239,null,0,12728,0,0,0,0,0,0,0,12728,null,496.57000000031258,0,0,-9.0000000000145519E-2,0,0,496.48000000031243]
[857,9162136,2136,null,"Foxmoor Primary School",null,null,null,72964.740000000442,27540.710000000003,0,19763.639999999992,0,3321.8100000000268,123590.90000000046,1263675,0,40658,0,58950,61365,0,1750,106688,0,0,0,42906,0,0,63134,53000,0,0,0,0,1692126,815732,11500,283165,35412,67701,0,83007,7828,9182,735,0,29319,11640,5283,2431,18882,34055,11682,92477,0,500,0,8291,4439,0,0,17755,0,5209,13009,9500,38038,3623,16261,15780,0,0,0,106396,13060,1771892,null,6947,0,0,6947,null,0,26711,0,0,0,0,0,0,0,26711,null,18158.450000000448,5903,0,-0.36000000000785803,0,-0.18999999997322448,24060.900000000467]
[665,9163039,3039,null,"Haresfield Church of England Primary School",null,null,null,210948.18999999997,0,0,11897.17,0,0,222845.36,657869,0,0,0,14750,37440,0,0,12000,0,0,0,2000,0,0,0,0,0,0,0,0,724059,367141,6000,177121,0,46523,0,23948,2900,14905,317,0,10196,2600,18000,3500,18500,3593,2600,56979,0,5500,0,4500,6725,0,0,1092,0,3300,5614,0,25152,6000,23750,21674,0,0,0,0,0,858130,null,5125,0,0,5125,null,0,10022,0,0,0,0,0,7000,0,17022,null,76877.189999999973,0,0,0.17000000000007276,0,0,76877.359999999971]
[957,9165219,5219,null,"Heron Primary School",null,null,null,240235.51000000042,57515.199999999997,0,15385.770000000004,0,0,313136.48000000045,2057654,0,70415,0,100775,84937,0,20125,41970,49790,0,0,3850,0,0,0,0,0,0,0,0,2429516,1274669,20437,465811,89229,166953,77448,99585,2700,7182,1223,0,23590,10585,6207,8600,32000,8170,6105,47433,0,1724,0,10189,20326,1000,0,10597,0,4075,19084,0,37810,27000,8915,19448,0,0,0,0,0,2508095,null,8646,0,0,8646,null,0,24032,0,0,0,0,0,0,0,24032,null,219171.71000000043,0,0,-0.22999999999592546,0,0,219171.48000000045]
[798,9162091,2091,null,"Stow-on-the-Wold Primary School",null,null,null,-127760.80000000003,-1933.58,0,15676.33,0,-33955.629999999983,-147973.68000000002,632731,0,60000,0,18180,34215,0,2000,10000,0,0,0,10000,0,0,0,7000,0,0,0,0,774126,402289,20601,136743,26026,45782,0,26166,3121,2000,7055,0,12588,6125,2704,3850,16776,23827,2812,28709,0,0,0,6000,5697,0,0,0,0,5215,5182,0,26114,0,19580,11615,0,0,0,0,0,846577,null,5069,0,0,5069,null,0,20745,0,0,0,0,0,0,0,20745,null,-209145.38000000003,0,0,0.32999999999992724,0,-26955.629999999983,-236100.68000000002]
[776,9162084,2084,null,"Sheepscombe Primary School",null,null,null,11047.510000000017,9323.2999999999993,0,12966.82,0,0,33337.630000000019,500190,0,45471,0,4545,29825,0,0,34000,0,0,0,13500,9516,0,26500,6000,0,0,0,0,669547,364344,12120,81985,0,39272,0,3939,1750,1400,7210,0,5702,0,10804,500,10625,3244,1250,45253,0,2580,0,2500,700,0,0,1990,0,1410,3725,0,19227,0,13699,13131,0,0,0,0,32500,680860,null,4799,0,0,4799,null,0,17766,0,0,0,0,0,0,0,17766,null,9057.8100000000159,0,0,-0.18000000000029104,0,0,9057.6300000000156]
[884,9162147,2147,null,"Dunalley Primary School",null,null,null,390287.39000000031,14323.75,0,19452.59,0,145870.21000000002,569933.94000000041,2167923,0,152758,0,89170,98710,0,4600,137889,0,0,0,0,10000,0,200000,25000,0,0,0,0,2886050,1325219,0,580758,114439,155704,0,114608,13267,5876,19269,0,11000,13089,9500,8500,25000,43680,8600,226876,0,4820,0,0,5104,0,0,0,0,8716,19065,0,79167,22600,23750,28568,0,0,0,179424,74164,3120763,null,8736,0,0,8736,null,0,28189,0,0,0,0,0,0,0,28189,null,198486.14000000031,0,0,-0.40999999999985448,0,117282.21000000002,315767.94000000029]
[346,9165407,5407,null,"Rednock School",null,null,null,513583.04999999702,0,0,0,0,0,513583.04999999702,7617150,793540,351186,0,253360,7200,8750,98000,5000,0,0,0,315000,0,0,0,0,0,0,0,0,9449186,5776315,25000,1339251,174034,554904,0,83869,32836,21065,0,0,169451,23625,208180,12000,236750,38211,21144,560404,0,2000,0,2200,42000,13300,2500,2000,129800,50917,35478,0,72604,25800,92716,52974,0,0,50000,0,0,9851328,null,75600,0,50000,125600,null,0,100000,0,0,0,10000,15600,0,0,125600,null,111441.04999999702,0,0,0,0,0,111441.04999999702]
[934,9162026,2026,null,"Harewood Junior School",null,null,null,547388.20999999926,16229,0,0,0,0,563617.20999999926,1907280,0,25000,0,124765,19000,0,3500,1270,38000,0,0,31500,0,0,0,0,0,0,0,0,2150315,1141688,60000,479196,75126,103357,0,75457,3500,7000,1098,0,7571,10554,5000,5700,40800,25172,9270,123200,0,6000,0,5000,6500,0,0,3780,0,9700,19433,1000,39000,0,29631,29651,0,500,340000,0,0,2663884,null,7960,0,340000,347960,null,0,347960,0,0,0,0,0,0,0,347960,null,50048.209999999264,0,0,0,0,0,50048.209999999264]
[355,9165421,5421,null,"Pittville School",null,null,null,756568.28999999631,29407,0,670474.38,0,0,1456449.6699999962,6637051,0,500000,0,311000,0,15000,0,50000,190000,0,0,0,50000,0,0,0,0,0,0,0,7753051,4518255,30000,1096381,307973,497004,134492,0,35000,10000,0,0,80000,30000,10000,10000,131000,35289,25000,250000,0,0,0,0,0,187400,0,0,90000,20000,37325,0,140000,0,15000,60000,0,0,0,0,0,7750119,null,19000,6322500,0,6341500,null,0,4105000,19000,0,0,0,0,0,0,4124000,null,788907.28999999631,0,0,2887974.38,0,0,3676881.6699999962]
[942,9162031,2031,null,"Longlevens Infants and Junior School from 01/04/2024",null,null,null,498424.77999999933,16946,0,31574.070000000003,0,20738.310000000056,567683.15999999933,4201748,0,82582,0,160980,177525,0,16000,209500,0,0,0,86000,0,0,151560,20000,0,0,0,0,5105895,2567280,19000,862649,146783,313182,0,292631,18700,15500,2477,0,56233,7100,63050,10150,60359,108683,11000,165528,0,5000,1000,2500,27080,5000,0,19413,0,21000,38719,18600,185742,22000,75243,39476,0,0,23999,146660,12600,5364337,null,17270,0,23999,41269,null,0,38821,0,0,0,0,10500,18522,5000,72843,null,244628.77999999933,0,0,7.0000000003346941E-2,0,33038.310000000056,277667.15999999939]
[952,9162002,2002,null,"Tredworth Junior School",null,null,null,352085.33000000019,7945.31,0,-2575.25,0,0,357455.39000000019,1997402,0,104112,0,256040,19111,0,0,14367,0,0,0,4500,0,0,0,0,0,0,0,0,2395532,1332965,15000,469231,51696,154114,0,31457,10132,2987,952,0,29043,528,16789,7352,31500,22705,7356,83057,0,2837,7000,8570,5412,28090,0,9381,0,4864,16842,0,94901,10000,66064,18565,0,0,3000,0,0,2542390,null,7453,0,3000,10453,null,0,7878,0,0,0,0,0,0,0,7878,null,213172.64000000019,0,0,-0.25,0,0,213172.39000000019]
[805,9162097,2097,null,"Uplands Community Primary School",null,null,null,44544.369999999937,0,0,11060.739999999998,11264.75,45903.66,112773.51999999993,641489,0,74635,0,46745,34565,0,0,15750,0,0,0,1500,5000,0,67479,2827,0,0,0,0,889990,407696,2000,206576,1834,58601,0,22942,4069,5350,5179,1619,15583,1800,19330,3475,13900,12475,2100,52934,0,2600,0,2800,0,0,0,2782,0,2150,5668,0,34628,4000,14612,10293,0,0,0,70667,13795,1001458,null,5170,0,0,5170,null,0,27495,0,0,0,0,0,0,0,27495,null,-52767.630000000063,0,0,0.48999999999796273,0,31747.660000000003,-21019.480000000061]
[726,9165203,5203,null,"Picklenash Junior School",null,null,null,177167.75000000003,27664.79,0,19908.510000000002,0,0,224741.05000000005,1813685,0,68234,0,138050,72004,0,0,20258,18000,0,0,18000,0,0,0,0,0,0,0,0,2148231,960693,7500,433654,85202,86163,69449,51493,758,6000,14370,3358,22899,7595,6164,5150,25160,9742,3925,105246,0,2575,0,0,500,4360,2000,9234,0,3424,16626,0,27660,45000,59315,28444,0,0,0,0,0,2103659,null,11679,0,0,11679,null,0,31588,0,0,0,0,0,0,0,31588,null,249404.54000000004,0,0,-0.48999999999796273,0,0,249404.05000000005]
[906,9163097,3097,null,"St John's Church of England Primary School",null,null,null,101994.6200000002,11330.739999999998,0,3042.0499999999997,0,0,116367.41000000019,1149156,0,87981,0,58030,45654,0,0,0,0,0,0,7500,5100,0,0,0,0,0,0,0,1353421,760879,5000,289905,40838,63335,0,3649,4700,12510,604,6500,7088,362,2800,4500,15250,17340,1500,86821,0,5250,0,1000,1900,3000,0,5579,0,3600,11588,0,51932,5000,24183,15217,0,0,0,0,0,1451830,null,6228,0,0,6228,null,0,6228,0,0,0,0,0,3042,0,9270,null,14916.36000000019,0,0,4.9999999999727152E-2,0,0,14916.410000000189]
[529,9162172,2172,null,"Abbeymead Primary School",null,null,null,76255.400000000169,26165,0,2402.1699999999996,0,0,104822.57000000017,2170213,0,137177,0,85455,83931,0,15000,17000,0,0,0,0,0,0,0,0,0,0,0,0,2508776,1441368,21600,493354,92001,153029,0,90442,11378,5100,3401,530,20359,3500,8000,13553,46000,49721,7700,60083,0,5100,0,14500,1846,0,0,3780,0,4075,19148,0,83214,4400,21099,19887,0,0,0,0,0,2698168,null,9051,0,0,9051,null,0,11453,0,0,0,0,0,0,0,11453,null,-86971.599999999831,0,0,0.16999999999961801,0,0,-86971.429999999833]
[730,9163056,3056,null,"Northleach Church of England Primary School",null,null,null,-125912.35000000002,13720.24,0,8001.58,0,0,-104190.53000000001,725158,0,12694,0,29600,32441,0,0,20700,1500,0,0,7000,0,0,0,0,0,0,0,0,829093,471518,5000,96492,36085,50468,0,38687,3000,4900,3983,0,11360,3428,4700,4000,25000,22206,300,30116,0,3000,0,5500,7000,0,0,3707,0,5000,6208,0,26473,5000,21284,11323,0,0,0,0,0,905738,null,5350,0,0,5350,null,0,13352,0,0,0,0,0,0,0,13352,null,-188837.11000000002,0,0,-0.42000000000007276,0,0,-188837.53000000003]
[816,9162179,2179,null,"Meadowside Primary School",null,null,null,-24141.739999999812,11525.89,0,2455.1499999999996,0,0,-10160.699999999813,1134135,0,48963,0,38190,50893,0,1950,-7750,0,0,0,0,0,0,0,0,0,0,0,0,1266381,648913,19000,225844,44652,50967,0,29908,5141,3200,3300,666,7448,3000,3315,1925,18247,38185,3095,37362,0,2900,0,2500,1089,0,1200,5500,0,4105,11282,0,46303,1000,24095,26714,0,0,0,0,0,1270856,null,6363,0,0,6363,null,0,6363,0,0,0,0,0,2455,0,8818,null,-17090.849999999813,0,0,0.1499999999996362,0,0,-17090.699999999815]
[769,9163344,3344,null,"St Briavels Parochial Church of England Primary School",null,null,null,125593.75000000012,13250.739999999998,0,550.65999999999985,0,25289.000000000015,164684.15000000014,1085996,0,33934,0,29850,60665,0,0,20400,13000,0,0,10000,0,0,60000,15000,0,0,0,0,1328845,643853,15000,229152,30463,79605,37864,41316,1250,5200,485,0,23858,3222,11050,4027,25000,5190,5875,48676,0,5000,0,0,1500,14180,0,13343,0,9805,8583,0,36914,0,30135,16156,0,0,2840,95011,5231,1449784,null,4371,0,0,4371,null,0,4922,0,0,0,0,0,0,0,4922,null,43147.490000000093,0,0,-0.34000000000014552,0,47.000000000014552,43194.150000000111]
[532,9165205,5205,null,"Andoversford Primary School",null,null,null,-16717.650000000023,0,0,1.8189894035458565E-12,0,0,-16717.650000000023,521210,0,9563,0,19645,29115,0,0,39517,0,0,0,0,250,0,14500,8610,0,0,0,0,642410,331274,0,91190,0,37623,0,18497,100,2125,3963,0,8514,4688,23480,1700,15750,1896,2750,35959,0,3100,0,0,0,0,0,8402,0,3950,2212,0,21793,8000,17811,29606,0,0,0,19875,3235,697493,null,4821,0,0,4821,null,0,4821,0,0,0,0,0,0,0,4821,null,-71800.650000000023,0,0,1.8189894035458565E-12,0,0,-71800.650000000023]
[853,9163353,3353,null,"Woodchester Endowed Church of England Aided Primary School",null,null,null,76061.65000000014,13130.98,0,0,0,0,89192.630000000136,741737,0,7846,0,13575,39450,0,500,0,0,0,0,8500,0,0,0,0,0,0,0,0,811608,425506,9800,144095,500,48608,0,22694,0,3715,6715,1327,5395,3562,15800,2000,10000,2620,2200,48757,0,0,0,1500,0,1625,0,0,0,4928,2250,7341,0,22996,18033,17265,0,0,3779,0,0,833011,null,0,0,3779,3779,null,0,3779,0,0,0,0,0,0,0,3779,null,67789.630000000136,0,0,0,0,0,67789.630000000136]
[787,9163070,3070,null,"Southrop Church of England Primary School",null,null,null,-14098.179999999973,10314.24,0,8655.75,0,0,4871.8100000000268,379564,0,35294,0,17270,21248,0,0,7500,0,0,0,12000,2000,0,0,0,0,0,0,0,474876,284913,6000,69106,0,21209,0,19070,2643,2500,113,0,4901,1100,8961,484,3885,2844,3536,27147,0,0,0,583,2500,1545,0,0,0,11551,1052,1997,0,8844,7680,15541,0,0,0,0,0,509705,null,4416,0,0,4416,null,0,13072,0,0,0,0,0,0,0,13072,null,-38612.939999999973,0,0,-0.25,0,0,-38613.189999999973]
[682,9163042,3042,null,"Kempsford Church of England Primary School",null,null,null,98684.150000000052,15269.6,0,13339.529999999999,0,24927.5,152220.78000000006,558167,0,22600,0,20645,24348,0,0,36267,-55,0,0,0,0,0,18000,4000,0,0,0,0,683972,328409,0,149651,6056,34497,0,19361,2300,6000,1220,0,10797,1000,15564,2000,16500,16342,5575,21172,0,0,0,2000,0,0,1500,0,0,6290,4600,3886,0,13175,3000,16902,0,0,0,0,25000,712797,null,4884,0,0,4884,null,0,18224,0,0,0,0,0,0,0,18224,null,88128.750000000058,0,0,-0.47000000000116415,0,21927.5,110055.78000000006]
[598,9162051,2051,null,"Churcham Primary School",null,null,null,317554.07000000007,18974.77,0,5598.83,0,0,342127.6700000001,439643,0,15437,0,18180,23048,0,0,6000,0,0,0,500,0,0,0,0,0,0,0,0,502808,229544,10000,91639,0,36378,0,8994,1750,3360,3108,743,9141,3362,15752,1200,10000,3923,11031,43649,0,2500,0,900,253,0,0,3490,0,1940,2430,0,13072,2000,8465,12545,0,0,0,0,0,531169,null,4562,0,0,4562,null,0,10161,0,0,0,0,0,0,0,10161,null,308167.84000000008,0,0,-0.17000000000007276,0,0,308167.6700000001]
[749,9163060,3060,null,"Pauntley Church of England Primary School",null,null,null,203868.63999999993,7807.1,0,4322.130000000001,0,0.36000000000001364,215998.22999999992,344352,0,10481,0,7575,20725,0,0,9953,0,0,0,0,0,0,0,0,0,0,0,0,393086,179925,0,51352,13673,32242,11415,3847,1435,2060,1318,0,5149,2976,1501,350,11620,7353,463,37691,0,5150,0,0,0,0,0,2790,0,2130,577,0,710,15000,2190,19971,0,0,0,0,0,412888,null,4349,0,0,4349,null,0,8671,0,0,0,0,0,0,0,8671,null,191873.73999999993,0,0,0.13000000000101863,0,0.36000000000001364,191874.22999999992]
[763,9162123,2123,null,"Rodborough Community Primary School",null,null,null,45300.869999999915,-2556,0,7420.77,0,0,50165.639999999912,933059,0,59620,0,26005,48999,0,0,10900,1800,0,0,0,31850,0,0,0,0,0,0,0,1112233,639900,32880,194573,24700,73200,0,35200,3842,4325,3649,500,13547,15295,3507,3726,20600,11352,9602,37277,0,2740,0,11192,7270,25000,500,5880,0,3231,9716,0,37804,3200,35104,12718,0,0,0,0,0,1282030,null,6025,0,0,6025,null,0,13446,0,0,0,0,0,0,0,13446,null,-127052.13000000009,0,0,-0.22999999999956344,0,0,-127052.36000000009]
[855,9165204,5204,null,"Blue Coat CofE Primary School",null,null,null,190534.04999999958,0,0,0,0,0,190534.04999999958,1561125.2,0,73002,0,54283.68,108042.78,17175,11498,3936,0,0,0,0,6000,0,0,0,0,0,0,0,1835062.66,1011519.5599999999,10905,287759.01,86209.86,124512.97,0,49684.38,1202,0,7454.65,8202,13950,5920,6000,5680,12610,10210,6143.8,27829,0,5800,1250,3598,6489.31,7300,350,4811,0,6125,15049,0,70849,4000,9660,21243,0,0,0,0,0,1832316.5399999998,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,193280.16999999946,0,0,0,0,0,193280.16999999946]
[891,9162151,2151,null,"Greatfield Park Primary School",null,null,null,43472.329999999922,13444.18,0,2864.26,0,0,59780.769999999924,1025365,0,86005,0,73700,48413,0,6000,6000,0,0,0,0,0,0,0,0,0,0,0,0,1245483,687951,25000,256473,6328,84565,0,28551,5555,2300,570,0,17179,5285,26359,5990,16905,24825,1950,52451,0,2900,0,0,400,600,0,3800,0,5506,10094,0,47912,5000,19764,15980,0,0,0,0,0,1360193,null,6565,0,0,6565,null,0,9429,0,0,0,0,0,0,0,9429,null,-57793.490000000078,0,0,0.26000000000021828,0,0,-57793.230000000076]
[645,9163035,3035,null,"Fairford Church of England Primary School",null,null,null,107386.96999999987,4375.8899999999994,0,17081.309999999994,0,0,128844.16999999987,1659979,0,65301,0,75080,103704,33519,3500,80212,0,5940,0,42000,0,0,215000,36717,0,0,0,0,2320952,993394,1500,462661,12261,104644,0,99596,10225,4250,9760,0,27811,4876,51177,8000,33000,53585,7325,78005,0,5328,0,7718,11335,2000,0,21297,0,5286,17166,29052,70650,1500,35258,27065,0,0,0,212670,39047,2447442,null,10078,0,0,10078,null,0,27159,0,0,0,0,0,0,0,27159,null,-14727.14000000013,0,0,0.30999999999403371,0,0,-14726.830000000136]
[717,9162081,2081,null,"Mickleton Primary School",null,null,null,127814.63000000012,16387.189999999999,0,2723.09,0,0,146924.91000000012,1091708,0,67606,0,62815,46142,0,0,34000,0,0,0,7000,500,0,0,0,0,0,0,0,1309771,705285,11000,284499,29999,39345,0,0,5801,8785,4595,0,19582,9667,3000,5000,17500,28938,3600,61912,0,3300,0,6000,2550,2000,0,5363,0,1850,10526,0,51749,500,42074,25101,0,0,0,0,0,1389521,null,6222,0,0,6222,null,0,6222,0,0,0,0,0,0,2723,8945,null,64451.820000000123,0,0,9.0000000000145519E-2,0,0,64451.91000000012]
[667,9163041,3041,null,"Hatherop Church of England Primary School",null,null,null,86482.250000000087,3084,0,13944.87,0,0,103511.12000000008,568155,0,9563,0,12820,31911,0,0,19000,0,0,0,6000,0,0,0,0,0,0,0,0,647449,326289,11980,94724,9305,39740,0,23151,2000,5600,1529,317,11247,3944,21764,1400,15000,8234,4000,22481,0,2800,0,7900,0,0,0,5147,0,3600,4643,0,20017,1800,5620,9453,0,0,0,0,0,663685,null,4900,0,0,4900,null,0,18845,0,0,0,0,0,0,0,18845,null,73330.250000000087,0,0,-0.12999999999919964,0,0,73330.120000000083]
[640,9162107,2107,null,"Ellwood Primary School",null,null,null,115357.34000000007,5087.55,0,1859.2499999999982,0,0,122304.14000000007,821509,0,10581,0,52940,38013,0,0,5500,0,0,0,11652,6500,0,0,0,0,0,0,0,946695,529767,11000,154763,22005,46232,0,20805,4700,9900,424,0,16909,4935,2750,5000,12000,14222,3250,40871,0,0,0,4000,0,5250,5500,1000,0,6460,15500,7503,0,37645,9555,14723,0,0,0,0,0,1006669,null,5553,0,0,5553,null,0,7412,0,0,0,0,0,0,0,7412,null,60470.890000000072,0,0,0.24999999999818101,0,0,60471.140000000072]
[633,9162044,2044,null,"Eastcombe Primary School",null,null,null,122424.21000000006,38953.86,0,16965.71,0,0,178343.78000000006,410238,0,9563,0,10360,19997,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,457158,288249,1900,87854,0,31182,0,26325,2358,2040,1950,0,2888,0,8100,800,6200,4192,1550,32448,0,1400,0,0,0,0,0,790,0,1010,2807,0,8991,600,4420,10210,0,0,0,0,0,528264,null,4551,0,0,4551,null,0,21517,0,0,0,0,0,0,0,21517,null,90272.070000000065,0,0,-0.29000000000087311,0,0,90271.780000000057]
[907,9163363,3363,null,"St Mark's Church of England Junior School",null,null,null,-41995.969999999652,4525.3100000000013,0,0,0,0,-37470.659999999654,1224970,0,73143,0,54090,18350,1000,0,17500,0,0,0,30000,0,0,0,0,0,0,0,0,1419053,757597,5000,304115,55580,99248,0,27576,200,5775,711,0,19297,8788,3500,3100,16000,3468,5050,80614,0,2500,0,2500,7000,7000,0,9893,0,4800,10972,0,17820,5000,36020,15685,0,0,5000,0,0,1519809,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-138226.65999999965,0,0,0,0,0,-138226.65999999965]
[938,9163010,3010,null,"Kingsholm Church of England Primary School",null,null,null,139568.2699999981,9713.24,0,26707.129999999997,0,34281.869999999937,210270.50999999803,3485925,0,203531,0,315615,101354,1200,0,56050,52000,1760,0,20000,25000,0,165000,10000,0,0,0,0,4437435,1946128,20000,784095,132047,293111,137518,87837,20000,21500,26906,0,23151,7000,20507,10000,55000,28392,15250,145176,0,5000,0,14000,11000,30000,1000,13780,0,21000,33738,0,102300,55000,74106,44414,0,0,0,165734,5750,4350440,null,11054,0,0,11054,null,0,37761,0,0,0,0,0,0,0,37761,null,232760.50999999809,0,0,0.12999999999738066,0,37797.869999999937,270558.50999999803]
[559,9162045,2045,null,"Bledington Primary School",null,null,null,213688.22999999995,8106,0,19276.309999999998,0,0,241070.53999999995,585192,0,5415,0,8255,33004,0,0,6580,0,0,0,0,0,0,0,0,0,0,0,0,638446,361589,0,97854,11666,30126,0,17983,1875,3530,1938,0,9000,4176,3517,2500,11047,9731,0,23124,0,1200,0,0,3417,0,0,3500,0,1500,14404,0,19666,4500,4435,11700,0,0,0,0,0,653978,null,4911,0,0,4911,null,0,4911,0,0,0,0,0,19276,0,24187,null,206262.22999999995,0,0,0.30999999999767169,0,0,206262.53999999995]
[554,9162171,2171,null,"Beech Green Primary School",null,null,null,61968.539999999106,9921.25,0,1382.2200000000084,0,0,73272.009999999107,1855536,0,155082,0,80295,58543,1500,0,115144,0,0,0,27840,0,0,0,0,0,0,0,0,2293940,1124254,0,626503,68046,111783,0,142049,11000,9618,1086,0,15717,3354,3644,2820,36988,34676,5501,89366,0,3500,0,2455,3324,0,0,6910,0,2163,16942,0,62271,16330,13657,17479,0,0,0,0,0,2431436,null,8005,0,0,8005,null,0,9387,0,0,0,0,0,0,0,9387,null,-65606.210000000894,0,0,0.22000000000844011,0,0,-65605.990000000893]
[1106,9161106,1106,null,"The Altus School",null,null,null,770543.80999999971,9578,0,14938.729999999989,0,0,795060.53999999969,3335989,0,3715280,0,140000,17890,15000,0,100000,0,3000,0,0,0,0,0,0,0,0,0,0,7327159,2988139,0,2096367,45210,493535,84905,0,53760,20600,0,20000,111233,2560,84250,15000,112000,20000,50800,242356,0,35000,0,33500,0,51672,0,76925,22500,39060,36154,0,127602,0,590027,40688,0,0,0,0,0,7493843,null,10952,0,0,10952,null,0,25891,0,0,0,0,0,0,0,25891,null,613437.80999999971,0,0,-0.27000000001135049,0,0,613437.53999999969]
[818,9162098,2098,null,"Thrupp School",null,null,null,-47600.999999999927,10026.630000000001,0,14028.78,0,-3517.1900000000023,-27062.779999999926,800579,0,127395,0,26520,43474,0,0,32865,0,0,0,0,2000,0,0,108670,0,0,0,0,1141503,513824,10000,309176,765,49553,0,49286,4892,3200,4718,2155,9915,9362,23875,2000,11000,15469,4200,18684,0,3000,0,5750,4552,0,0,1439,0,5650,7395,0,35462,0,12225,18707,0,0,0,101511,3642,1241407,null,5553,0,0,5553,null,0,19582,0,0,0,0,0,0,0,19582,null,-140995.36999999994,0,0,-0.21999999999934516,0,-0.19000000000232831,-140995.77999999994]
[781,9162137,2137,null,"Gastrells Community Primary School",null,null,null,159555.44999999998,47,0,101.5,0,0,159703.94999999998,1091308,0,186280,0,28585,44747,0,-1278,21141,0,0,0,20000,0,0,0,0,0,0,0,0,1390783,657915,7600,357885,0,59773,0,59156,5890,8051,6862,3158,23350,19213,44783,5693,20776,23703,5411,63714,0,2426,0,2160,6075,0,0,3840,0,7994,9663,0,36253,7600,10612,41722,0,0,0,0,0,1501278,null,6092,0,0,6092,null,0,6193,0,0,0,0,0,0,0,6193,null,49107.449999999983,0,0,0.5,0,0,49107.949999999983]
[534,9162040,2040,null,"Ashchurch Primary School",null,null,null,69147.839999999982,7659.4499999999971,0,-1.8189894035458565E-12,0,0,76807.289999999979,817553,0,53844,0,41975,82233,0,1700,28500,0,0,0,2179,1300,0,0,0,0,0,0,0,1029284,561309,3000,163063,0,46553,0,51330,3000,1621,424,0,11911,7000,30800,6500,16000,9481,1500,42461,0,0,0,4750,0,2790,2750,2200,2000,3894,6850,7503,0,35274,12280,13209,0,0,0,0,0,1049453,null,5553,0,0,5553,null,0,5553,0,0,0,0,0,0,0,5553,null,56638.289999999979,0,0,-1.8189894035458565E-12,0,0,56638.289999999979]
[709,9162077,2077,null,"Lydbrook Primary School",null,null,null,-19850.939999999984,12776.3,0,2017.8799999999992,0,-14508.23000000001,-19564.989999999998,604376,0,39672,0,27510,30330,0,0,4500,0,0,0,422,0,0,20000,1000,0,0,0,0,727810,429623,10500,104849,0,46276,0,33020,3200,4250,254,0,11266,4612,22318,3250,22000,15941,2000,57863,0,2000,0,0,0,0,0,7871,0,700,4479,500,22610,0,0,12023,0,0,0,42953,500,864858,null,5035,0,0,5035,null,0,7053,0,0,0,0,0,0,0,7053,null,-121669.63999999998,0,0,-0.12000000000080036,0,-36961.23000000001,-158630.99]
[694,9163331,3331,null,"Leonard Stanley Church of England Primary School",null,null,null,45634.659999999625,180,0,3.637978807091713E-12,0,-1896.1799999999494,43918.479999999676,1051889,0,54235,0,46515,46373,0,4700,34272,6897,0,0,16000,0,0,113883,12674,0,0,0,0,1387438,706236,0,242281,14722,69066,4439,42850,0,5500,7007,1600,18064,4000,20000,4750,18700,3219,8200,54871,0,2500,0,16744,0,3500,0,8702,0,3550,10742,0,42759,9500,4200,15381,0,0,1500,106331,6873,1457787,null,0,0,1500,1500,null,0,1500,0,0,0,0,0,0,0,1500,null,-37887.340000000375,0,0,3.637978807091713E-12,0,11456.820000000051,-26430.520000000324]
[928,9162013,2013,null,"Elmbridge Primary School",null,null,null,-34541.9000000003,33733,0,14547.309999999996,0,0,13738.409999999696,3261375,0,105164,0,142140,115714,6000,15000,15200,1600,0,0,55000,0,0,0,0,0,0,0,0,3717193,2015794,42000,723095,150613,149162,0,83235,15426,11000,1909,0,30519,9202,12037,10000,65500,62517,6780,186205,0,3000,0,16400,2250,5000,0,11242,0,23640,33791,0,139673,10000,1764,26143,0,0,0,0,0,3847897,null,11026,0,0,11026,null,0,25573,0,0,0,0,0,0,0,25573,null,-131512.90000000031,0,0,0.3099999999958527,0,0,-131512.59000000032]
[842,9163080,3080,null,"Whitminster Endowed Church of England Primary School",null,null,null,140680.52000000002,1266.67,0,12494.130000000001,0,0,154441.32000000004,643517,0,25379,0,18850,43270,0,0,0,0,0,0,13000,0,0,0,0,0,0,0,0,744016,394818,6000,137718,15576,37736,0,13318,3051,3000,6803,1250,9417,1600,3000,5698,11000,12600,16069,29528,0,0,0,2600,0,2500,4325,0,1098,6951,2250,5506,0,26990,18649,15873,0,0,0,0,0,794924,null,5238,0,0,5238,null,0,17732,0,0,0,0,0,0,0,17732,null,91039.190000000031,0,0,0.13000000000101863,0,0,91039.320000000036]
[586,9162050,2050,null,"Chalford Hill Primary School",null,null,null,-59136.909999999807,11870.97,0,1239.8700000000001,0,0,-46026.069999999803,977078,0,25502,0,20670,54457,0,0,14000,0,0,0,0,0,0,0,0,0,0,0,0,1091707,648621,6250,195975,8759,67317,0,18358,4788,4700,4168,898,8594,2000,27758,2500,19800,5610,7487,27284,0,4464,0,0,736,0,0,1985,0,2698,8995,0,47030,1250,29930,13005,0,0,0,0,0,1170960,null,6227,0,0,6227,null,0,4859,0,0,0,2608,0,0,0,7467,null,-126518.9399999998,0,0,-0.12999999999988177,0,0,-126519.0699999998]
[811,9163073,3073,null,"Tewkesbury Church of England Primary School",null,null,null,5340.3999999996831,456.65,0,9378.2199999999993,0,22237.089999999997,37412.35999999968,1444686,0,58352,0,90335,69250,0,0,38000,25000,0,0,27105,5000,0,138000,12450,0,0,0,0,1908178,942538,0,258627,90099,101093,47484,59526,8044,3250,753,0,8000,2250,5900,3386,30000,54030,7000,54648,0,6426,0,17000,4000,0,0,0,0,5525,13333,0,47000,6000,0,16973,0,0,0,121619,14124,1928628,null,7004,0,0,7004,null,0,16382,0,0,0,0,0,0,0,16382,null,-29359.950000000317,0,0,0.21999999999934516,0,36944.089999999997,7584.3599999996804]
[948,9163004,3004,null,"St Paul's Church of England Primary School",null,null,null,304232.23999999993,47821.18,0,5168.33,0,31917.669999999969,389139.41999999993,1390627,0,101552,0,138580,43996,0,0,0,5000,0,0,4335,0,0,95000,5000,0,0,0,0,1784090,777063,0,376439,59524,75876,0,35725,6500,12400,647,0,23968,1000,4700,3000,19000,16093,20265,99413,0,6700,10000,2600,9200,6270,695,13761,0,7300,11444,0,73651,37857,69348,72065,0,0,0,100563,7500,1960567,null,6284,0,0,6284,null,0,11452,0,0,0,0,0,0,0,11452,null,183639.41999999993,0,0,0.32999999999992724,0,23854.669999999984,207494.4199999999]
[656,9162181,2181,null,"Grangefield Primary School",null,null,null,139401.18999999997,12288.95,0,6762.8300000000017,0,0,158452.96999999997,2189579,0,78126,0,93750,75238,0,0,9000,0,0,0,0,0,0,0,0,0,0,0,0,2445693,1331404,3000,502794,69382,86738,0,57524,11480,10407,23627,5586,19887,9589,7017,6300,32110,68483,2625,80104,0,9420,0,0,0,10000,0,3780,0,8836,22672,0,89334,18000,8175,25279,0,0,5000,0,0,2528553,null,8725,0,5000,13725,null,0,15488,0,0,0,0,0,5000,0,20488,null,68830.139999999985,0,0,-0.16999999999825377,0,0,68829.969999999987]
[671,9163367,3367,null,"Hillesley Church of England Primary School",null,null,null,-72264.450000000026,6239.0000000000009,5024.2,0,0,0,-61001.250000000029,365402,0,4009,0,6760,21487,0,150,17500,0,0,0,1000,7000,0,0,0,0,0,0,0,423308,213689,1238,69519,10810,26384,0,14871,200,500,2113,0,6000,600,1000,1200,13500,699,525,23616,0,0,0,2500,0,2030,0,0,0,1500,1950,1997,0,7723,12201,11799,0,0,2039,0,0,430203,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-67896.250000000029,0,0,0,0,0,-67896.250000000029]
[803,9162094,2094,null,"Stroud Valley Community Primary School",null,null,null,211213.7999999999,0,0,0,0,0,211213.7999999999,1430999,0,41545,0,109080,55286,0,0,52627,12700,0,4000,27000,0,0,0,0,0,0,0,0,1733237,792036,0,447158,15359,50969,35185,56972,6909,6054,18049,0,32572,550,44948,6113,27653,36855,4960,115668,0,0,0,4305,0,3605,0,13000,0,14625,10706,13496,0,54342,48563,21999,0,0,0,0,0,1882651,null,6869,0,0,6869,null,0,6869,0,0,0,0,0,0,0,6869,null,61799.799999999901,0,0,0,0,0,61799.799999999901]
[578,9163315,3315,null,"Bussage Church of England Primary School",null,null,null,8832.7499999999927,11039.96,0,0.48000000000001819,0,0,19873.189999999991,986104,0,32698,0,27120,42035,0,0,32274,0,0,0,0,2150,0,0,0,0,0,0,0,1122381,597600,10250,206453,25066,61998,0,63949,300,3080,5972,1350,14051,12905,3000,5000,16925,3568,3500,40020,0,1934,0,6250,4079,0,0,4964,0,3860,10094,0,33611,3300,18496,16217,0,0,0,0,0,1177792,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-35538.290000000008,0,0,0.48000000000001819,0,0,-35537.810000000005]
[817,9163373,3373,null,"Kingsway Primary School",null,null,null,43118.109999999564,18535.86,0,482.16999999999825,0,-5452.6499999998778,56683.489999999685,2243126,0,213412,0,133910,90037,10500,8528,38200,0,0,0,30000,4000,0,248441,18000,0,0,0,0,3038154,1355278,5000,499916,42738,130013,0,105953,9500,8280,1262,0,33809,652,38000,5000,50000,80775,6500,160010,0,5300,0,1000,0,0,0,3780,0,14400,22348,0,119063,21087,270260,31383,0,0,0,217049,43776,3282132,null,8657,0,0,8657,null,0,7482,0,0,0,0,0,1657,0,9139,null,-187940.03000000044,0,0,0.16999999999825377,0,163.35000000012224,-187776.51000000033]
[593,9162142,2142,null,"Glenfall Community Primary School",null,null,null,-21643.859999999979,2956.42,0,-8353.6099999999988,0,0,-27041.049999999981,1088717,0,180914,0,54180,85788,2000,10000,1500,41420,1500,2000,32727,11780,0,0,0,0,0,0,0,1512526,761781,12400,365572,17655,57213,66571,39241,5680,2420,7828,1800,14842,5474,26887,5000,22251,14959,4405,52572,0,2400,0,4005,0,0,3700,4663,0,1273,11120,0,37320,200,23746,17435,0,0,0,0,0,1590413,null,6329,0,0,6329,null,0,-7341,0,0,0,0,0,5316,0,-2025,null,-96574.439999999973,0,0,0.39000000000123691,0,0,-96574.049999999974]
[779,9163068,3068,null,"Shurdington Church of England Primary School",null,null,null,-83901.929999999877,4899.37,0,253.01999999999862,0,0,-78749.539999999877,1131565,0,66897,0,74026,51079,0,2000,33500,3000,0,6000,3000,4000,0,0,0,0,0,0,0,1375067,685283,26000,265026,22419,43764,0,59468,6129,2674,6613,3437,7109,9606,3707,7470,17877,26817,4242,41871,0,2562,0,2000,2632,0,0,900,0,2900,11111,0,54337,4000,4431,32967,0,0,0,0,0,1357352,null,6278,0,0,6278,null,0,6531,0,0,0,0,0,0,0,6531,null,-61287.559999999881,0,0,1.9999999998617568E-2,0,0,-61287.539999999884]
[768,9163360,3360,null,"St Mary's Church of England Infant School",null,null,null,60412.640000000058,0,0,-1617.08,0,0,58795.560000000056,951668,0,36445,0,29160,81661,0,0,48000,4000,0,0,2500,2000,0,0,0,0,0,0,0,1155434,562268,12000,250530,0,42431,0,34344,400,3600,540,0,17533,6159,28900,4000,32000,3343,0,35256,0,2250,0,2000,6000,0,0,1850,0,7200,9554,0,74067,2000,3540,8683,0,0,0,0,0,1150448,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,65398.640000000058,0,0,-1617.08,0,0,63781.560000000056]
[754,9163343,3343,null,"Prestbury St Mary's Church of England Junior School",null,null,null,20350.739999999845,3217,0,0,0,0,23567.739999999845,1387319,0,79055,0,69440,18650,0,0,35000,0,0,0,0,0,0,0,0,0,0,0,0,1589464,900404,10000,292013,9761,73417,0,70547,500,4018,808,0,13807,10507,20900,5000,18000,5039,0,59729,0,0,0,0,10000,0,0,2750,0,2000,14304,0,26090,11000,0,13505,0,0,0,0,0,1574099,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,38932.739999999845,0,0,0,0,0,38932.739999999845]
[735,9163310,3310,null,"Oakridge Parochial School",null,null,null,38148.580000000031,3817,0,0,0,0,41965.580000000031,366456,0,0,0,9090,19701,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,396247,196321,10000,81887,0,23645,0,12481,300,1300,1165,582,4845,0,7271,600,8900,558,1200,14872,0,0,0,2500,0,0,0,0,0,3874,500,1763,0,9335,13005,9739,0,0,0,0,0,406643,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,31569.580000000031,0,0,0,0,0,31569.580000000031]
[833,9163077,3077,null,"Upton St Leonards Church of England Primary School",null,null,null,199653.30999999988,7657.57,0,6566.2100000000137,0,0,213877.08999999991,2172002,0,170192,0,82221,95280,1000,0,128112,46700,0,0,5784,1760,0,0,0,0,0,0,0,2703051,1176674,27287,615317,90633,109512,75410,161059,12586,13700,7921,1659,22042,15000,39922,8000,29000,41896,11500,124455,0,2000,0,1750,5900,0,2000,23280,0,8410,22780,0,55012,19900,18749,18632,0,0,0,0,0,2761986,null,6275,0,0,6275,null,0,12841,0,0,0,0,0,0,0,12841,null,148375.87999999989,0,0,0.2100000000136788,0,0,148376.08999999991]
[604,9163319,3319,null,"Powell's Church of England Primary School",null,null,null,383719.37999999832,15761.57,0,1.1368683772161603E-13,0,0,399480.94999999832,2143723,0,128873,0,45460,90679,1709,2000,9063,0,0,0,39400,6000,0,0,0,0,0,0,0,2466907,1147254,32500,570798,90443,123082,0,86070,1300,7500,7579,0,31269,8362,6500,5831,42000,8299,6500,183113,0,5500,0,3000,7000,0,0,3780,0,12300,22672,0,85377,4800,11000,30735,0,0,10000,0,0,2554564,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,311823.94999999832,0,0,1.1368683772161603E-13,0,0,311823.94999999832]
[720,9163337,3337,null,"Miserden Church of England Primary School",null,null,null,-97492.349999999933,3056.0600000000004,0,0,0,-2713.8699999999953,-97150.159999999931,350381,0,635,0,8490,23608,0,0,6000,0,13500,0,0,0,0,18000,0,0,0,0,0,420614,245226,800,40812,0,39954,0,18669,250,1200,9844,770,6826,4045,10500,1300,17665,1529,1770,13182,0,2400,0,2100,0,0,0,3290,0,4800,1566,0,10766,3500,600,10726,0,0,0,17250,0,471340,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-145912.28999999992,0,0,0,0,-1963.8699999999953,-147876.15999999992]
[620,9162106,2106,null,"Coalway Community Infant School",null,null,null,-18991.819999999781,12267.400000000001,0,14922.26,0,0,8197.8400000002202,659541,0,70053,0,26152,51953,0,0,500,0,6000,0,0,0,0,0,0,0,0,0,0,814199,485269,10000,215359,765,55726,0,17601,3714,3150,15302,0,15339,1362,25584,4000,18000,21332,1250,28739,0,1750,500,6000,7000,2500,2500,2500,0,8500,5344,0,44614,5000,7326,14982,0,0,0,0,0,1031008,null,5283,0,0,5283,null,0,20205,0,0,0,0,0,0,0,20205,null,-223533.41999999978,0,0,0.26000000000021828,0,0,-223533.15999999977]
[937,9162028,2028,null,"Hillview Primary School",null,null,null,53385.650000000023,2834.5299999999997,0,2988.7700000000004,0,16018.639999999956,75227.589999999982,1137906,0,73054,0,51545,36428,0,1000,55000,0,8000,0,24790,1000,0,120000,10000,0,0,0,0,1518723,702638,2000,325204,42207,55465,0,66166,6000,1955,0,12136,7339,2862,2000,6000,17500,20334,4100,77575,0,2000,0,2250,5000,0,0,8649,0,3322,11918,0,34910,2000,0,22173,0,0,0,119252,8176,1571131,null,6362,0,0,6362,null,0,9351,0,0,0,0,0,0,0,9351,null,1240.1800000000221,0,0,-0.22999999999956344,0,18590.639999999956,19830.589999999978]
[683,9162145,2145,null,"Innsworth Infant School",null,null,null,220790.55000000005,17775.650000000001,0,25763.059999999998,0,0,264329.26,807088,0,64871,0,46496,61024,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,979929,499461,0,236612,15564,38381,0,15760,4270,2515,400,0,29969,4082,18097,3808,14400,15095,4030,51681,0,4675,0,500,16910,0,0,3126,0,3716,2697,0,63423,8500,17020,11411,0,0,0,0,0,1086103,null,5406,0,0,5406,null,0,31169,0,0,0,0,0,0,0,31169,null,132392.20000000004,0,0,5.9999999997671694E-2,0,0,132392.26000000004]
[767,9162065,2065,null,"St White's Primary School",null,null,null,586601.81000000017,21497,0,17105.620000000003,0,0,625204.43000000017,1450970,0,87872,0,101340,45755,1000,0,50800,4000,0,0,0,0,0,0,0,0,0,0,0,1741737,860959,0,393540,54800,99966,0,70836,8000,7750,3013,0,17292,3255,4000,5000,37000,61255,5000,87296,0,3150,0,8500,6000,0,0,6679,0,8450,13495,0,70958,18000,12500,22571,0,0,6803,0,0,1896068,null,7038,0,6803,13841,null,0,265947,0,0,0,0,0,15000,0,280947,null,453767.81000000017,0,0,-250000.38,0,0,203767.43000000017]
[881,9162165,2165,null,"Benhall Infant School",null,null,null,-90755.099999999977,0,0,14102.76,0,69122.94,-7529.3999999999796,998266,0,57965,0,25655,96088,0,2600,43475,0,0,0,0,1100,0,180000,15000,0,0,0,0,1420149,579460,7000,245390,26869,70415,0,58249,5000,3000,552,0,13718,1050,2500,2500,13600,20709,1500,15600,0,3000,0,6000,7950,0,1500,1901,0,1800,9771,0,89935,6500,34809,30191,0,0,0,171268,25280,1457017,null,6014,0,0,6014,null,0,20117,0,0,0,0,0,0,0,20117,null,-126075.09999999998,0,0,-0.23999999999978172,0,67574.94,-58500.39999999998]
[900,9165221,5221,null,"Oakwood Primary School",null,null,null,208581.72999999969,6690.55,0,11200,0,0,226472.27999999968,2175979,0,170456,0,209380,45436,0,0,10500,4000,0,0,0,10000,0,0,0,0,0,0,0,2625751,1214619,6997,874808,39492,80796,0,71671,400,10000,1077,0,29689,8362,48059,14500,68000,13432,5100,113055,0,3500,0,2500,2000,0,0,3707,0,12050,19055,0,100324,49364,1690,130713,0,0,0,0,0,2924960,null,8005,0,0,8005,null,0,19205,0,0,0,0,0,0,0,19205,null,-83936.720000000321,0,0,0,0,0,-83936.720000000321]
[610,9162122,2122,null,"Churchdown Parton Manor Junior School ",null,null,null,-171680.97999999975,0,0,2329.9699999999989,0,-24303.180000000037,-193654.18999999977,2094691,0,214312,0,125820,124033,0,0,52000,94842,0,0,24000,7000,0,123539,15718,0,0,0,0,2875955,1268835,6000,710531,42578,152472,0,90162,12988,2413,1202,0,30369,16929,74345,7900,47000,20318,8000,68763,0,4420,0,1500,0,0,0,9515,0,18872,21268,0,168759,56030,83434,30699,0,0,0,103968,16200,3075470,null,12432,0,0,12432,null,0,14762,0,0,0,0,0,0,0,14762,null,-390284.97999999975,0,0,-3.0000000001109584E-2,0,-5214.1800000000367,-395499.18999999983]
[553,9163020,3020,null,"Bisley Blue Coat Church of England Primary School",null,null,null,95580.759999999762,14030,0,410.06999999999971,0,25866.349999999995,135887.17999999976,475433,0,12233,0,16965,21594,0,0,17500,0,0,0,0,0,0,0,30284,0,0,0,0,574009,280926,4295,91624,0,37927,0,40805,3346,5400,3256,772,33143,2825,16273,1300,14095,3842,1475,38362,0,2743,0,550,0,600,0,2494,0,3482,2915,0,10189,10000,28490,12207,0,0,0,38752,17398,709486,null,4743,0,0,4743,null,0,5153,0,0,0,0,0,0,0,5153,null,-0.24000000023806933,0,0,6.9999999999708962E-2,0,0.34999999999126885,0.17999999975290848]
[686,9163372,3372,null,"King's Stanley CofE Primary School",null,null,null,106754.45999999986,2368.369999999999,0,9703.8199999999979,0,0,118826.64999999985,1059224,0,84508,0,21395,67546,0,0,59156,2500,13885,0,14000,1000,0,0,0,0,0,0,0,1323214,700058,8200,232765,46325,71541,0,80848,4750,5700,8916,0,13150,2943,2700,920,25333,7485,5250,77865,0,2650,0,5492,0,0,700,5235,0,3450,11805,0,41831,10300,13406,23882,0,0,0,0,0,1413500,null,6328,0,0,6328,null,0,9328,0,0,0,0,0,6704,0,16032,null,18836.829999999856,0,0,-0.18000000000211003,0,0,18836.649999999856]
[678,9162118,2118,null,"Innsworth Junior School",null,null,null,273622.06000000017,24491.689999999995,0,12734.619999999999,0,0,310848.37000000017,1192324,0,35537,0,108260,17950,0,0,64838,5040,0,0,24460,1131,0,0,0,0,0,0,0,1449540,773472,22500,255094,41932,52660,0,48977,6109,3775,601,0,13194,4586,2575,4340,21500,15095,5553,144917,0,4540,0,16000,721,0,0,2500,0,1906,10409,0,31803,22500,25021,15113,0,0,0,0,0,1547393,null,5958,0,0,5958,null,0,18693,0,0,0,0,0,0,0,18693,null,200260.75000000017,0,0,-0.38000000000101863,0,0,200260.37000000017]
[789,9163374,3374,null,"Isbourne Valley School",null,null,null,2174.5600000000654,1399.44,0,14580.17,0,0,18154.170000000064,572386,0,24667,0,13635,32346,0,0,0,0,0,0,11000,2000,0,0,0,0,0,0,0,656034,369936,0,101189,0,36622,0,16423,2686,4900,247,0,3804,4181,18919,1943,21000,13224,3266,21740,0,1500,0,3500,3000,0,0,4451,0,1729,4373,0,21031,9471,11075,9378,0,0,0,0,0,689588,null,4945,0,0,4945,null,0,19525,0,0,0,0,0,0,0,19525,null,-29979.999999999935,0,0,0.17000000000007276,0,0,-29979.829999999936]
[127,9167015,7015,null,"Bettridge School",null,null,null,-376687.12999999977,-9240.5000000000018,0,26984.190000000006,0,0,-358943.43999999977,2004465,0,2802151,0,75360,20106,0,57500,32175,-200,8448,26500,0,0,0,0,0,0,0,0,0,5026505,1926773,12000,2068761,206611,239976,0,18982,19000,19533,42086,10653,91981,0,14200,8500,85000,0,2750,194866,0,0,0,0,27610,1500,14400,0,20000,4562,32200,25597,0,17421,271166,32527,0,0,0,0,0,5408655,null,11239,0,0,11239,null,0,38223,0,0,0,0,0,0,0,38223,null,-768077.62999999977,0,0,0.19000000000596629,0,0,-768077.43999999971]
[771,9163345,3345,null,"Sapperton Church of England Primary School",null,null,null,83788.729999999952,11445.07,0,0,0,0,95233.799999999959,452838,0,7313,0,21200,21871,0,0,11000,0,0,0,0,0,0,0,0,0,0,0,0,514222,274526,12600,80318,2007,49087,0,17737,2213,6250,155,2725,5780,4638,1245,667,10151,938,4000,37501,0,0,0,840,0,1500,0,0,0,790,2655,2753,0,15447,1600,20921,0,0,500,0,0,559544,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,49911.799999999959,0,0,0,0,0,49911.799999999959]
[958,9162185,2185,null,"Coopers Edge School",null,null,null,248211.17999999985,21586.649999999994,0,13300.089999999998,0,9548.4700000000012,292646.3899999999,2258554,0,220000,0,102410,90324,0,10000,67250,23687,19400,0,46500,0,0,49920,0,0,0,0,0,2888045,1372525,5000,773349,81942,154013,71748,136572,400,7450,24882,0,22000,5000,38000,5000,44000,14355,11000,121676,0,1250,0,15000,4000,11000,0,14000,0,9450,21967,0,36800,5000,11566,62203,0,0,0,49920,0,3131068,null,8523,0,0,8523,null,0,13300,0,0,0,0,0,8523,0,21823,null,26774.829999999813,0,0,8.999999999832653E-2,0,9548.4700000000012,36323.38999999981]
[830,9165208,5208,null,"Tirlebrook Primary School",null,null,null,-31007.710000000243,2386.73,0,17330.98,0,-18219.540000000008,-29509.540000000252,1016959,0,76340,0,46410,56055,0,0,33770,13000,0,0,0,0,0,77532,1000,0,0,0,0,1321066,691227,10000,222637,34680,79687,43267,51051,600,4500,12902,2092,6621,4474,2000,6000,48000,4441,3000,65822,0,4500,0,0,0,1500,0,5204,0,6450,7070,0,21965,20000,11155,21722,0,0,0,78406,8100,1479073,null,6396,0,0,6396,null,0,23727,0,0,0,0,0,0,0,23727,null,-178653.98000000024,0,0,-2.0000000000436557E-2,0,-26193.540000000008,-204847.54000000024]
[888,9162178,2178,null,"Hesters Way Primary School",null,null,null,167274.29000000033,3809.9300000000003,0,6137.08,0,0,177221.30000000031,1262084,0,132535,0,140410,35446,0,0,10500,10000,0,0,0,0,0,0,0,0,0,0,0,1590975,743697,40000,455279,61005,67336,52541,10191,6852,5015,561,0,14169,6462,4900,5520,37710,18504,3400,67258,0,2579,0,9000,1900,500,0,6432,0,3850,9933,0,33600,32000,31234,17155,0,0,0,0,0,1748583,null,6036,0,0,6036,null,0,12173,0,0,0,0,0,0,0,12173,null,13476.220000000321,0,0,7.999999999992724E-2,0,0,13476.300000000321]
[551,9162056,2056,null,"Birdlip Primary School",null,null,null,121049.09000000008,2681,0,162.84000000000015,0,0,123892.93000000008,641610,0,0,0,14700,31381,0,0,2400,0,0,0,0,6162,0,0,0,0,0,0,0,696253,334398,1200,108032,0,53095,0,0,2391,4340,311,2500,7287,4700,9800,3500,19371,4691,14556,27184,0,0,0,3000,0,10080,1250,1250,0,3571,6062,5506,0,18244,18496,14802,0,0,0,0,0,679617,null,5136,0,0,5136,null,0,36923,0,0,0,0,0,0,0,36923,null,140366.09000000008,0,0,-31624.16,0,0,108741.93000000008]
[786,9163069,3069,null,"Ann Edwards Church of England Primary School",null,null,null,-477547.98999999976,12020.68,0,7398.48,0,0,-458128.82999999978,1199973,0,96108,0,68640,46637,0,500,43049,1500,0,0,25000,500,0,0,0,0,0,0,0,1481907,781762,1200,345551,26878,98673,0,83851,6739,2000,8675,2000,11194,3277,37000,2310,27200,24326,4400,58119,0,5205,0,6500,1457,500,100,4263,0,1748,12146,0,42400,1200,8411,26299,0,0,0,0,0,1635384,null,6621,0,0,6621,null,0,7398,0,0,0,0,0,6621,0,14019,null,-619004.30999999982,0,0,0.47999999999956344,0,0,-619003.82999999984]
[764,9162085,2085,null,"Rodmarton School",null,null,null,-154172.21999999994,5182.5400000000009,0,28630.370000000003,0,0,-120359.30999999994,525582,0,25868,0,9805,29303,0,0,23000,0,0,0,7000,0,0,0,0,0,0,0,0,620558,308233,4000,108237,0,32108,0,31719,2671,2584,405,0,2892,2384,12592,959,6857,5364,32878,24055,0,0,0,0,0,6848,1612,1396,0,2790,1695,3380,0,15982,22652,10434,0,0,0,0,0,644727,null,4765,0,0,4765,null,0,33395,0,0,0,0,0,0,0,33395,null,-173158.67999999993,0,0,0.37000000000261934,0,0,-173158.30999999994]
[851,9163352,3352,null,"Withington Church of England Primary School",null,null,null,77612.810000000012,4670.2100000000009,0,0,0,-2821.419999999991,79461.600000000035,268998,0,13040,0,7575,15412,0,0,0,0,0,0,6500,0,0,38591,16500,0,0,0,0,366616,126127,6000,49143,8704,25803,0,0,500,2100,37,3994,4386,525,1000,867,8400,778,2000,30771,0,3700,0,5550,1850,0,0,0,0,2719,467,0,7334,12545,8030,15865,0,0,0,67334,733,397262,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,64613.020000000026,0,0,0,0,-15797.419999999991,48815.600000000035]
[567,9163335,3335,null,"Brimscombe Church of England (VA) Primary School",null,null,null,-29664.979999999927,3009.95,0,0,0,23986.050000000003,-2668.9799999999232,621820,0,25750,0,25775,37589,0,2700,20888,7435,0,0,17500,2600,0,61000,0,0,0,0,0,823057,343407,1368,161243,0,34665,0,21536,3140,3000,1809,0,19972,6741,18573,1158,12606,2894,547,47932,0,3245,0,196,0,0,0,0,0,3508,5355,0,28652,1000,20202,26260,0,0,0,50399,700,820108,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-33607.029999999926,0,0,0,0,33887.050000000003,280.02000000007683]
[373,9165424,5424,null,"Maidenhill School",null,null,null,899174.22000000172,236223.08,0,-8.7311491370201111E-11,0,0,1135397.3000000017,5180560,0,379146,0,212830,0,6000,7500,25000,0,0,0,29349,0,0,0,0,0,0,0,0,5840385,3146609,15000,1014713,93661,425338,0,19200,38543,12000,0,498,112256,14984,93988,9000,131618,24590,28962,501989,0,18074,0,6896,35230,27500,10000,15900,60600,26470,27641,0,92860,90382,166235,34259,0,0,113034,0,0,6408030,null,16234,0,0,16234,null,0,16234,0,0,0,0,0,0,0,16234,null,567752.30000000168,0,0,-8.7311491370201111E-11,0,0,567752.30000000156]
[635,9162068,2068,null,"Eastington Primary School",null,null,null,83793.530000000028,4264.6499999999996,0,3613.1899999999987,0,0,91671.370000000024,780857,0,30668,0,10955,36070,0,0,0,0,0,0,13000,0,0,0,0,0,0,0,0,871550,481533,22347,124853,17416,42767,0,13693,2600,4580,11631,0,7420,2000,1800,3700,13000,14190,21500,34906,0,0,0,2364,0,3000,0,3000,0,6298,5880,7681,0,23604,12490,18516,0,0,0,0,0,902769,null,5575,0,0,5575,null,0,9188,0,0,0,0,0,0,0,9188,null,56839.180000000022,0,0,0.18999999999869033,0,0,56839.370000000024]
[807,9165214,5214,null,"Swindon Village Primary School",null,null,null,74983.950000001118,7847,0,8327.8100000000013,0,0,91158.760000001115,2147856,0,128500,0,113625,88760,15158,38000,10200,21906,0,0,47525,3044,0,0,0,0,0,0,0,2614574,1300576,4250,581231,33148,123226,0,48323,850,4732,1287,0,28378,3591,44500,8500,43000,10538,8750,120608,0,300,0,3000,2000,700,0,22430,0,17800,22780,0,131225,3000,2000,18485,0,0,0,0,0,2589208,null,8770,0,0,8770,null,0,17098,0,0,0,0,0,0,0,17098,null,108196.95000000112,0,0,-0.18999999999869033,0,0,108196.76000000112]
[926,9162030,2030,null,"Dinglewell Junior School",null,null,null,20303.169999999929,12507.880000000001,0,9292.07,0,0,42103.11999999993,1840739,0,135942,0,58505,19593,0,8100,81000,5000,0,0,15000,0,0,0,0,0,0,0,0,2163879,1135440,12000,529973,20133,87733,0,32565,7100,6291,6730,1409,9842,362,32280,11500,28500,33382,3000,109959,0,2300,0,1187,5000,0,0,6259,0,4454,19325,0,26446,14000,4250,17848,0,0,0,0,0,2169268,null,8061,0,0,8061,null,0,0,0,0,0,0,5953,5700,5700,17353,null,27422.04999999993,0,0,6.9999999999708962E-2,0,0,27422.11999999993]
[856,9165209,5209,null,"The British School",null,null,null,67829.430000000764,14917.8,0,667.14999999999304,0,0,83414.380000000761,925422,0,70720,0,35445,50171,0,10000,0,11000,0,0,0,0,0,0,0,0,0,0,0,1102758,552672,15000,240126,34147,63115,31418,24004,750,3000,6565,0,9002,8362,3000,6000,27000,5678,2750,21403,0,0,0,2000,0,12000,4714,4000,0,4774,2130,9126,0,19960,41656,23305,0,0,0,0,0,1177657,null,5913,0,0,5913,null,0,6580,0,0,0,0,0,0,0,6580,null,7848.2300000007672,0,0,0.14999999999304237,0,0,7848.3800000007604]
[933,9162025,2025,null,"Harewood Infant School",null,null,null,185083.48000000021,22089.300000000003,0,16946.07,0,0,224118.85000000021,1268276,0,8511,0,61265,97899,0,0,6708,0,0,0,4000,0,0,0,0,0,0,0,0,1446659,749147,5275,333683,68290,60905,0,40265,7005,2695,720,0,9769,2813,2500,1348,24736,0,1950,65514,0,1797,0,0,0,0,0,2478,0,7835,12739,0,81248,1269,15216,24184,0,0,0,0,0,1523381,null,6903,0,0,6903,null,0,23849,0,0,0,0,0,0,0,23849,null,130450.7800000002,0,0,6.9999999999708962E-2,0,0,130450.85000000021]
[693,9165210,5210,null,"Warden Hill Primary School",null,null,null,112611.74,4698.8,0,19177.269999999997,0,0,136487.81,2128314,0,100869,0,93315,89453,0,0,128842,0,0,0,33054,5000,0,0,0,0,0,0,0,2578847,1337284,48500,373895,98068,138117,0,191696,0,5380,1281,0,18200,11600,0,4400,55000,7822,5500,132790,0,0,0,5051,0,6750,5500,500,3200,3500,8200,22971,0,99658,5500,14995,0,0,0,0,0,2605358,null,8691,0,0,8691,null,0,27868,0,0,0,0,0,0,0,27868,null,90799.540000000008,0,0,0.26999999999679858,0,0,90799.81]
[585,9162117,2117,null,"Cashes Green Primary School",null,null,null,259195.72000000003,17653,0,0,0,8.0000000000183036E-2,276848.80000000005,1235528,0,176821,0,100305,32980,0,12000,50000,0,0,0,0,3000,0,0,0,0,0,0,0,1610634,843499,31000,336950,37674,70298,0,38222,6049,5000,1643,0,9550,5013,3700,10000,32518,19386,5750,76995,0,0,0,2200,0,13750,0,0,0,0,3000,10014,38030,38567,54056,18911,0,0,0,-0.28000000000000114,0.1999999999998181,1711774.92,null,6306,0,0,6306,null,0,6306,0,0,0,0,0,0,0,6306,null,175707.72000000006,0,0,0,0,8.0000000000183036E-2,175707.80000000005]
[535,9163086,3086,null,"Ashleworth Church of England Primary School",null,null,null,52548.790000000023,26586.83,0,9736.14,0,0,88871.760000000024,271496,0,47057,0,16665,17270,0,0,3500,0,0,0,750,0,0,0,0,0,0,0,0,356738,171817,1600,41956,0,19328,0,6860,950,1400,1464,0,2661,1771,8918,650,11500,2794,1680,27758,0,2500,0,400,510,0,0,2800,0,1100,1133,0,9125,1900,74105,11092,0,0,0,0,0,407772,null,4248,0,0,4248,null,0,13984,0,0,0,0,0,0,0,13984,null,28101.620000000024,0,0,0.13999999999941792,0,0,28101.760000000024]
[731,9163341,3341,null,"North Nibley CofE Primary School",null,null,null,148549.94000000003,0,0,0,0,0,148549.94000000003,656932,0,31460,0,9090,34338,0,0,32000,0,5000,0,31600,0,0,0,0,0,0,0,0,800420,367046,11176,111249,17901,49256,0,37296,1157,8740,6026,0,16317,1367,1940,2236,6200,1621,2009,79073,0,0,0,10000,0,0,9901,9000,0,1712,1289,5722,0,23686,22000,21905,0,0,0,0,0,825825,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,123144.94000000003,0,0,0,0,0,123144.94000000003]
[845,9163081,3081,null,"Willersey Church of England Primary School",null,null,null,127966.05000000005,19526,0,13060.490000000002,0,0,160552.54000000004,436540,0,6589,0,28785,22802,0,0,500,0,0,0,800,0,0,0,0,0,0,0,0,496016,222564,7000,89789,8723,31650,0,20135,2300,3800,3915,942,8000,0,2007,500,6000,5115,2850,34263,0,0,0,3300,0,0,0,0,0,2690,4900,2591,0,16729,7000,27582,0,0,0,0,0,514345,null,4563,0,0,4563,null,0,17623,0,0,0,0,0,0,0,17623,null,129163.05000000005,0,0,0.49000000000160071,0,0,129163.54000000005]
[580,9162143,2143,null,"Cam Everlands Primary School",null,null,null,103870.88000000021,18646.72,0,-5999.9999999999964,0,0,116517.60000000021,1153412,0,128916,0,86655,40839,0,4000,51386,0,0,0,0,0,0,0,0,0,0,0,0,1465208,686849,15500,419013,27871,65892,0,95004,5897,5190,14635,3501,17574,6762,4032,2000,25230,15206,6450,60796,0,4000,0,3110,1000,0,0,3174,0,6160,11174,0,56482,5000,17962,23792,0,0,0,0,0,1609256,null,6362,0,0,6362,null,0,362,0,0,0,0,0,0,0,362,null,-21530.39999999979,0,0,3.637978807091713E-12,0,0,-21530.399999999787]
[791,9162146,2146,null,"Stonehouse Park Infant School",null,null,null,-168205.30000000022,601.39,0,1574.38,0,-19474.250000000058,-185503.78000000026,731563,0,21534,0,46965,54749,0,0,40782,0,0,0,0,0,0,226731,3500,0,0,0,0,1125824,361085,0,148320,55012,64898,0,42412,4820,2041,339,0,16326,2060,3605,4120,32960,16947,3151,11938,0,6000,0,0,2000,0,0,2915,0,4639,5958,0,59045,6000,5443,15992,0,0,0,227195,2000,1107221,null,5316,0,0,5316,null,0,6890,0,0,0,0,0,0,0,6890,null,-150036.91000000021,0,0,0.38000000000010914,0,-18438.250000000058,-168474.78000000026]
[797,9162090,2090,null,"Park Junior School",null,null,null,268759.78999999998,0,0,-0.22000000000116415,0,0,268759.56999999995,1083902,0,151688,0,114220,18035,0,6000,0,0,0,0,14000,0,0,0,0,0,0,0,0,1387845,539755,0,332313,58379,59745,0,43997,6151,5974,519,11496,18665,2318,3090,5665,24320,19960,2575,61688,0,2575,0,14935,6480,0,0,1785,0,5047,9176,0,35008,28500,76000,18856,0,0,0,0,0,1394972,null,6329,0,0,6329,null,0,6329,0,0,0,0,0,0,0,6329,null,261632.78999999998,0,0,-0.22000000000116415,0,0,261632.56999999998]
[609,9163027,3027,null,"Coberley Church of England Primary School",null,null,null,83478.649999999951,5216.08,0,-7.2759576141834259E-12,0,0,88694.729999999952,519628,0,0,0,2960,28549,0,0,5000,0,0,0,9500,0,0,0,0,0,0,0,0,565637,295614,1800,77563,0,53223,0,4928,2307,3500,2010,0,9202,4000,18054,2000,15000,4990,11500,43266,0,0,0,1500,0,2000,2000,0,1000,3995,3800,3725,0,13914,16500,19418,0,0,0,0,0,616809,null,4787,0,0,4787,null,0,4787,0,0,0,0,0,0,0,4787,null,37522.729999999952,0,0,-7.2759576141834259E-12,0,0,37522.729999999945]
[800,9163025,3025,null,"Stratton Church of England Primary School",null,null,null,-344600.44999999995,0,0,27162.639999999999,0,0,-317437.80999999994,1046252,0,97767,0,16550,52795,0,1500,54393,2500,0,0,17000,0,0,0,0,0,0,0,0,1288757,620030,3000,280216,29296,65280,0,65222,5209,6000,610,0,16576,5162,3100,2900,20285,15594,2100,51600,0,0,0,3426,0,3500,996,0,0,5500,1625,10796,8000,43851,24600,14809,0,0,0,0,0,1309283,null,6216,0,0,6216,null,0,33378,0,0,0,0,0,0,0,33378,null,-365126.44999999995,0,0,0.63999999999941792,0,0,-365125.80999999994]
[890,9163093,3093,null,"Holy Trinity Church of England Primary School",null,null,null,-173462.42000000022,24,0,868.9300000000012,0,0,-172569.49000000022,1155848,0,77284,0,58505,52367,0,1500,53509,0,0,0,15300,0,0,0,0,0,0,0,0,1414313,707784,5000,259837,37354,56484,0,72343,5900,8346,622,0,12094,0,6507,4000,14633,16467,3000,65950,0,4100,0,8750,20550,0,0,2974,0,2550,9300,0,52372,8000,25142,27834,0,0,0,0,0,1437893,null,6295,0,0,6295,null,0,7165,0,0,0,0,0,0,0,7165,null,-197018.42000000022,0,0,-1.0699999999987995,0,0,-197019.49000000022]
[672,9163327,3327,null,"Horsley Church of England Primary School",null,null,null,68518.069999999847,5079.9500000000007,0,-510.84,0,-1377.01,71710.169999999853,619141,0,35562,0,8880,37189,0,0,15061,0,0,0,0,0,0,0,0,0,0,0,0,715833,372821,10000,172394,0,53263,0,43340,200,7500,3938,0,7405,1500,17818,4000,16987,1747,2640,30442,0,2862,0,1562,0,0,0,0,0,5050,5344,0,24325,0,13937,11507,0,0,0,0,0,810582,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,-21150.980000000152,0,0,-510.84,0,-1377.01,-23038.830000000151]
[558,9162042,2042,null,"Blakeney Primary School",null,null,null,-76349.179999999906,12369.27,0,23399.9,0,0,-40580.0099999999,1123449,0,46535,0,51425,64329,0,0,4214,0,0,0,8000,0,0,0,0,0,0,0,0,1297952,594762,10000,264369,31265,75754,0,28550,6018,9600,10476,0,9789,4759,2400,5500,27500,18213,8700,106129,0,4200,2000,6000,15750,1000,1000,6672,0,3209,8421,0,46889,5000,2500,21909,0,0,5000,0,0,1343334,null,10137,0,0,10137,null,0,33537,0,0,0,0,0,0,0,33537,null,-109361.9099999999,0,0,-9.9999999998544808E-2,0,0,-109362.00999999989]
[837,9162102,2102,null,"Walmore Hill Primary School",null,null,null,36373.680000000066,8602,0,31009.439999999999,0,3572.5499999999993,79557.670000000071,423985,0,0,0,5920,22377,0,0,4890,0,0,0,0,0,0,10000,1200,0,0,0,0,468372,230169,2500,109251,0,41898,0,17502,2168,2255,4816,0,6144,3000,2000,1155,5775,8109,12510,36696,0,2000,0,1000,4200,2500,9500,3290,0,2300,2051,0,8234,2500,0,16643,0,0,0,22822,0,562988,null,4574,0,0,4574,null,0,35583,0,0,0,0,0,0,0,35583,null,-38018.319999999934,0,0,0.43999999999869033,0,-8049.4500000000007,-46067.329999999929]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,17415522.379999995,4484570.01,-77014.149999999994,1152354.1400000001,91095,630616.17999999959,23697143.560000002,0,1430321,15740418,0,10398314,268047,465749,423532.1495,3453458,718259,155238,17330,1748252,331948,0,3518056,573779,0,2000,1264009,7817739.7850000001,250499111.33450001,0,2083774,48930042,5306307,12706844,995519,6449166,883831,1090971,882086,145137,3301914,1133131,2550897,871617,4109137,2474948,885252,12821889.4,2653473,2653473,2653473,2653473,2653473,2653473,2653473,2653473,285275.93999999994,1374654,1723865.64,249975,6934186.7000000002,1556402,3560317,4278264,0,2250,1755864,3832760,532959,258612770.67999998,0,1041118,530,1345596,2387244,0,17500,3229130.98,6295,443116,443116,443116,443116,443116,443116,3696041.98,0,13739228.8345,115000,0,-65348.840000000011,0,353732.17999999982,14142612.174499998,null,null,null,null,null,null,null,null,null,null,null,16680353.699999999,2166642.8200000003,18846996.52,4983763.7,-1846.1800000000003,4981917.5199999996,null,182149287.34309906,160.10384851908199,179.74805164809774]
[]
[]
[null,null,null,726,"Glebe Infant","From 01/04/2018 with Picklenash Junior under 726 Picklenash Junior"]
[null,null,null,null,"Picklenash","From 01/04/2018 with Glebe Infant under 726 Picklenash Junior"]
[null,null,null,681,"Kemble Primary","academy from 01/04/2018 next fin year"]
[null,null,null,780,"Siddington Primary","academy from 01/04/2018 next fin year"]
[null,null,null,584,"Cam Woodfield Jun","academy from 01/04/2018 next fin year"]
[]
[null,null,null,681,"Kemble Primary","academy from 01/04/2018 next fin year"]
[null,null,null,780,"Siddington Primary","academy from 01/04/2018 next fin year"]
[null,null,null,584,"Cam Woodfield Jun","academy from 01/04/2018 next fin year"]

{"sheet":"School Data","index":12,"n_rows":302,"n_cols":20,"rows_kept":302,"cut":false,"hidden":true,"merged":[]}
["School LA Number","EstablishmentName","DfE No","DfE No (shortened)","URN","Type","Type 2","EstablishmentTypeGroup (name)","TypeOfEstablishment (name)","Planned Conversion Date","TRUST NAME","Bank Account School/Academy","Vendor Number","Debtor Number","Central School Cost Centre"]
[1108,"Abbey View",9161108,1108,139660,"Not applicable","Free Schools","Free schools alternative provision","Free schools alternative provision",null,"CCT LEARNING","Yes",163336,113468,null,"Tewkesbury",null,null,null,{"$f":"A2","v":1108}]
[529,"Abbeymead Primary School",9162172,2172,115601,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107529,"Gloucester",null,null,null,{"$f":"A3","v":529}]
[125,"Alderman Knight School",9167019,7019,115825,"Not applicable","Special schools","Community special school","Community special school",null,null,null,null,null,107125,"Tewkesbury",null,null,null,125]
[382,"All Saints' Academy, Cheltenham",9166905,6905,136016,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2011-09-01","ALL SAINTS' ACADEMY, CHELTENHAM","Yes",149270,110437,null,"Tewkesbury",null,null,null,382]
[530,"Amberley Parochial School",9163334,3334,149830,"Primary","Academies","Academy converter","Academy converter","2023-06-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",201854,122638,null,"Stroud",null,null,null,530]
[531,"Ampney Crucis Church of England Primary School",9163308,3308,115673,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107531,"South Cotswolds",null,null,null,531]
[532,"Andoversford Primary School",9165205,5205,115735,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",101529,100533,null,"North Cotswolds",null,null,null,532]
[632,"Ann Cam Church of England Primary School",9163323,3323,149677,"Primary","Academies","Academy converter","Academy converter","2023-04-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",200420,122447,null,"Forest of Dean",null,null,null,632]
[786,"Ann Edwards Church of England Primary School",9163069,3069,115650,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107786,"South Cotswolds",null,null,null,786]
[374,"Archway School",9164032,4032,115723,"Secondary","Local authority maintained schools","Community school","Community school",null,null,"Yes",101416,100438,null,"Stroud",null,null,null,374]
[534,"Ashchurch Primary School",9162040,2040,115500,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107534,"Tewkesbury",null,null,null,534]
[535,"Ashleworth Church of England Primary School",9163086,3086,115663,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107535,"Forest of Dean",null,null,null,535]
[538,"Avening Primary School",9162041,2041,149619,"Primary","Academies","Academy converter","Academy converter","2023-09-01","THE ATHELSTAN TRUST","Yes",203170,122742,null,"South Cotswolds","Was previously cost centre 107538",null,null,538]
[539,"Aylburton Church of England Primary School",9163018,3018,148211,"Primary","Academies","Academy converter","Academy converter","2021-01-01","SEVERN FEDERATION ACADEMY TRUST","Yes",190953,120724,null,"Forest of Dean",null,null,null,539]
[331,"Balcarras School",9165408,5408,136474,"Secondary","Academies","Academy converter","Academy converter","2011-02-01","THE BALCARRAS TRUST","Yes",147250,109558,null,"Cheltenham",null,null,null,331]
[920,"Barnwood Church of England Primary School",9163365,3365,115714,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,"Yes",102371,100656,null,"Gloucester",null,null,null,920]
[389,"Barnwood Park School",9164012,4012,151538,"Secondary","Academies","Academy converter","Academy converter","2025-01-01","GREENSHAW LEARNING TRUST","Yes",208425,123982,null,"Gloucester","Previous vendor no 100853. Previous Debto Number 100400. New numbers relates to Academy",null,null,389]
[141,"Battledown Centre for Children and Families",9167022,7022,147562,"Not applicable","Academies","Academy special converter","Academy special converter","2020-04-01","SAND ACADEMIES TRUST","Yes",184401,120196,null,"Cheltenham",null,null,null,141]
[554,"Beech Green Primary School",9162171,2171,115600,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",102109,100380,null,"Gloucester",null,null,null,554]
[143,"Belmont School",9167023,7023,147577,"Not applicable","Academies","Academy special converter","Academy special converter","2020-07-01","SAND ACADEMIES TRUST","Yes",184401,120381,null,"Cheltenham",null,null,null,143]
[881,"Benhall Infant School",9162165,2165,115598,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107881,"Cheltenham",null,null,null,881]
[545,"Berkeley Primary School",9162043,2043,143207,"Primary","Academies","Academy converter","Academy converter","2016-09-01","COTSWOLD BEACON ACADEMY TRUST","Yes",174006,116882,null,"Stroud",null,null,null,545]
[546,"Berry Hill Primary School",9162103,2103,115549,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107546,"Forest of Dean","Changed from a bank account school to a central school with effect from 1st April 2024",null,null,546]
[127,"Bettridge School",9167015,7015,115821,"Not applicable","Special schools","Community special school","Community special school",null,null,null,null,null,107127,"Cheltenham",null,null,null,127]
[548,"Bibury Church of England Primary School",9163019,3019,146812,"Primary","Academies","Academy converter","Academy converter","2019-02-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",183952,118977,null,"North Cotswolds",null,null,null,548]
[551,"Birdlip Primary School",9162056,2056,115515,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107551,"North Cotswolds",null,null,null,551]
[552,"Bishops Cleeve Primary Academy",9162135,2135,137271,"Primary","Academies","Academy converter","Academy converter","2011-08-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",149988,110261,null,"Tewkesbury",null,null,null,552]
[553,"Bisley Blue Coat Church of England Primary School",9163020,3020,115612,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107553,"North Cotswolds",null,null,null,553]
[558,"Blakeney Primary School",9162042,2042,115502,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107558,"Forest of Dean",null,null,null,558]
[559,"Bledington Primary School",9162045,2045,115505,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107559,"North Cotswolds",null,null,null,559]
[560,"Blockley Church of England Primary School",9163021,3021,139524,"Primary","Academies","Academy converter","Academy converter","2013-04-01","BLOCKLEY EDUCATIONAL ACADEMY","Yes",158808,110434,null,"North Cotswolds",null,null,null,560]
[560,"Blockley Church of England Primary School",9163021,3021,139524,"Primary","Academies","Academy converter","Academy converter",null,"BLOCKLEY EDUCATIONAL ACADEMY","Yes",158808,110434,null,"North Cotswolds",null,null,null,560]
[855,"Blue Coat CofE Primary School",9165204,5204,115734,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,"Yes",101978,100449,null,"Stroud",null,null,null,855]
[563,"Bourton-on-the-Water Primary School",9162046,2046,139291,"Primary","Academies","Academy converter","Academy converter","2013-02-01","BOURTON-ON-THE-WATER PRIMARY ACADEMY","Yes",157863,112140,null,"North Cotswolds",null,null,null,563]
[565,"Bream Church of England Primary School",9162104,2104,148230,"Primary","Academies","Academy sponsor led","Academy sponsor led","2021-02-01","SEVERN FEDERATION ACADEMY TRUST","Yes",190953,120697,null,"Forest of Dean",null,null,null,565]
[567,"Brimscombe Church of England (VA) Primary School",9163335,3335,115690,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107567,"North Cotswolds",null,null,null,567]
[572,"Brockworth Primary Academy",9162001,2001,138674,"Primary","Academies","Academy sponsor led","Academy sponsor led","2012-09-01","LIFT SCHOOLS","Yes",155659,111848,null,"North Cotswolds",null,null,null,572]
[574,"Bromesberrow St Mary's Church of England Primary School",9163311,3311,151067,"Primary","Academies","Academy converter","Academy converter","2024-09-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",207352,123697,null,"Forest of Dean","Pre Academy Conversion Vendor No 191520, Debtor No 107179",null,null,574]
[147,"Brook Academy",9167007,7007,149073,"Not applicable","Free Schools","Free schools special","Free schools special","2022-09-01","CABOT LEARNING FEDERATION","Yes",153117,122161,null,"North Cotswolds","Changed Sponsors",null,null,147]
[578,"Bussage Church of England Primary School",9163315,3315,115678,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107578,"Stroud",null,null,null,578]
[801,"Callowell Primary School",9162129,2129,150052,"Primary","Academies","Academy sponsor led","Academy sponsor led","2023-07-01","COTSWOLD BEACON ACADEMY TRUST","Yes",201437,122646,null,"Stroud",null,null,null,801]
[921,"Calton Primary School",9162008,2008,150931,"Primary","Academies","Academy converter","Academy converter","2024-09-01","SAND ACADEMIES TRUST","Yes",205948,122154,null,"Gloucester","Pre Academy Conversion Cost Centre 107921",null,null,921]
[580,"Cam Everlands Primary School",9162143,2143,115578,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107580,"Stroud",null,null,null,580]
[582,"Cam Hopton Church of England Primary School",9163313,3313,115676,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107582,"Stroud",null,null,null,582]
[583,"Cam Woodfield Infant School",9162138,2138,115574,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107583,"Stroud",null,null,null,583]
[584,"Cam Woodfield Junior School",9162058,2058,145729,"Primary","Academies","Academy sponsor led","Academy sponsor led","2018-04-01","COTSWOLD BEACON ACADEMY TRUST","Yes",100211,118283,null,"Stroud",null,null,null,584]
[736,"Carrant Brook Junior School",9162174,2174,150854,"Primary","Academies","Academy sponsor led","Academy sponsor led","2024-05-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",206033,123470,null,"Tewkesbury",null,null,null,736]
[585,"Cashes Green Primary School",9162117,2117,115561,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107585,"Stroud",null,null,null,585]
[579,"Castle Hill Primary School",9162132,2132,115569,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107579,"North Cotswolds",null,null,null,579]
[586,"Chalford Hill Primary School",9162050,2050,115509,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107586,"Stroud",null,null,null,586]
[590,"Charlton Kings Infants' School",9165207,5207,136999,"Primary","Academies","Academy converter","Academy converter","2011-08-01","CHARLTON KINGS INFANTS' SCHOOL","Yes",150046,110263,null,"Cheltenham",null,null,null,590]
[589,"Charlton Kings Junior School",9165206,5206,137266,"Primary","Academies","Academy converter","Academy converter","2011-08-01","CHARLTON KINGS JUNIOR SCHOOL","Yes",150047,110265,null,"Cheltenham",null,null,null,589]
[396,"Cheltenham Bournside School and Sixth Form Centre",9165418,5418,136725,"Secondary","Academies","Academy converter","Academy converter","2011-05-01","CHELTENHAM BOURNSIDE SCHOOL AND SIXTH FORM CENTRE","Yes",148318,109983,null,"Cheltenham",null,null,null,396]
[614,"Chesterton Primary School",9162080,2080,146326,"Primary","Academies","Academy sponsor led","Academy sponsor led","2018-09-01","CORINIUM EDUCATION TRUST","Yes",181729,118729,null,"South Cotswolds",null,null,null,614]
[332,"Chipping Campden School",9165414,5414,136960,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","CHIPPING CAMPDEN SCHOOL","Yes",149989,110256,null,"North Cotswolds",null,null,null,332]
[335,"Chosen Hill School",9165412,5412,136623,"Secondary","Academies","Academy converter","Academy converter","2011-04-01","CHOSEN HILL SCHOOL","Yes",147702,109877,null,"North Cotswolds",null,null,null,335]
[882,"Christ Church CofE Primary School",9165215,5215,138940,"Primary","Academies","Academy converter","Academy converter","2012-11-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",156606,112074,null,"Cheltenham",null,null,null,882]
[598,"Churcham Primary School",9162051,2051,115510,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107598,"Forest of Dean",null,null,null,598]
[599,"Churchdown Parton Manor Infant School",9162052,2052,115511,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107610,"North Cotswolds","Infs and jun on one code",null,null,599]
[610,"Churchdown Parton Manor Junior School",9162122,2122,115564,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107610,"North Cotswolds","Infs and jun on one code",null,null,610]
[336,"Churchdown School",9165409,5409,137634,"Secondary","Academies","Academy converter","Academy converter","2011-11-01","CHURCHDOWN SCHOOL","Yes",151233,110662,null,"North Cotswolds",null,null,null,336]
[600,"Churchdown Village Infant School",9162144,2144,137173,"Primary","Academies","Academy converter","Academy converter","2011-08-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",151143,110270,null,"North Cotswolds",null,null,null,600]
[612,"Churchdown Village Junior School",9162053,2053,115512,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",101671,100382,null,"North Cotswolds",null,null,null,612]
[339,"Cirencester Deer Park School",9165420,5420,136527,"Secondary","Academies","Academy converter","Academy converter","2011-04-01","CORINIUM EDUCATION TRUST","Yes",147700,109806,null,"South Cotswolds",null,null,null,339]
[334,"Cirencester Kingshill School",9165419,5419,137217,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","CIRENCESTER KINGSHILL SCHOOL","Yes",150044,110257,null,"South Cotswolds",null,null,null,334]
[603,"Cirencester Primary School",9163375,3375,135985,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107603,"South Cotswolds",null,null,null,{"$f":"A67","v":603}]
[964,"Clearwater Church of England Primary Academy",9162036,2036,143712,"Primary","Free Schools","Free schools","Free schools","2017-09-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",178235,117569,null,"Gloucester",null,null,null,964]
[605,"Clearwell Church of England Primary School",9163053,3053,115638,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107605,"Forest of Dean",null,null,null,605]
[328,"Cleeve School",9164024,4024,136772,"Secondary","Academies","Academy converter","Academy converter","2011-06-01","CLEEVE SCHOOL","Yes",148687,109994,null,"Tewkesbury",null,null,null,328]
[606,"Coaley Church of England Primary Academy",9162039,2039,145408,"Primary","Academies","Academy sponsor led","Academy sponsor led","2018-02-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",180651,118172,null,"Stroud",null,null,null,606]
[620,"Coalway Community Infant School",9162106,2106,115551,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107620,"Forest of Dean",null,null,null,620]
[569,"Coalway Junior School",9162105,2105,115550,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107569,"Forest of Dean",null,null,null,569]
[609,"Coberley Church of England Primary School",9163027,3027,115617,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107609,"North Cotswolds",null,null,null,609]
[536,"Cold Aston Church of England Primary School",9163017,3017,149254,"Primary","Academies","Academy converter","Academy converter","2022-10-01","NORTH COTSWOLD SCHOOLS FEDERATION MAT","Yes",199394,122013,null,"North Cotswolds",null,null,null,536]
[924,"Coney Hill Community Primary School",9162175,2175,115603,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107924,"Gloucester",null,null,null,924]
[958,"Coopers Edge School",9162185,2185,136074,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,"The Coopers Edge Trust",null,null,null,107958,"North Cotswolds",null,null,null,958]
[616,"Cranham Church of England Primary School",9163322,3322,115682,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107616,"North Cotswolds",null,null,null,616]
[619,"Deerhurst and Apperley Church of England Primary School",9163030,3030,115619,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107619,"Tewkesbury",null,null,null,619]
[325,"Dene Magna School",9165422,5422,137387,"Secondary","Academies","Academy converter","Academy converter","2011-09-01","FOREST OF DEAN TRUST","Yes",150584,110435,null,"Forest of Dean",null,null,null,325]
[344,"Denmark Road High School",9164002,4002,136666,"Secondary","Academies","Academy converter","Academy converter","2011-04-01","DENMARK ROAD HIGH SCHOOL","Yes",147701,109878,null,"Gloucester",null,null,null,344]
[925,"Dinglewell Infant School",9162034,2034,115499,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107925,"Gloucester",null,null,null,925]
[926,"Dinglewell Junior School",9162030,2030,115495,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107926,"Gloucester",null,null,null,926]
[622,"Down Ampney Church of England Primary School",9163087,3087,151271,"Primary","Academies","Academy converter","Academy converter","2025-01-01","CORINIUM EDUCATION TRUST","Yes",208423,123972,null,"South Cotswolds","Previous Cost Centre 107622",null,null,622]
[628,"Drybrook Primary School",9162093,2093,147895,"Primary","Academies","Academy sponsor led","Academy sponsor led","2020-04-01","FOREST OF DEAN TRUST","Yes",187929,120183,null,"Forest of Dean",null,null,null,628]
[884,"Dunalley Primary School",9162147,2147,115582,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",102113,100588,null,"Cheltenham",null,null,null,884]
[630,"Dursley Church of England Primary Academy",9162009,2009,139337,"Primary","Academies","Academy sponsor led","Academy sponsor led","2013-06-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",159217,112800,null,"Stroud",null,null,null,630]
[633,"Eastcombe Primary School",9162044,2044,115504,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107633,"North Cotswolds",null,null,null,633]
[635,"Eastington Primary School",9162068,2068,115523,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107635,"Stroud",null,null,null,635]
[640,"Ellwood Primary School",9162107,2107,115552,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107640,"Forest of Dean",null,null,null,640]
[928,"Elmbridge Primary School",9162013,2013,115487,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107928,"Tewkesbury",null,null,null,928]
[643,"English Bicknor Church of England Primary School",9163034,3034,148946,"Primary","Academies","Academy converter","Academy converter","2022-03-01","SEVERN FEDERATION ACADEMY TRUST","Yes",190953,121789,null,"Forest of Dean",null,null,null,643]
[645,"Fairford Church of England Primary School",9163035,3035,115622,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,"Yes",102114,100567,null,"South Cotswolds",null,null,null,645]
[349,"Farmor's School",9164513,4513,137097,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","FARMOR'S SCHOOL","Yes",149990,110243,null,"South Cotswolds",null,null,null,349]
[756,"Field Court Church of England Infant Academy",9163061,3061,137477,"Primary","Academies","Academy converter","Academy converter","2011-09-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",151325,110262,null,"Gloucester",null,null,null,756]
[757,"Field Court Junior School",9162168,2168,137432,"Primary","Academies","Academy converter","Academy converter","2011-09-01","FIELD COURT JUNIOR SCHOOL","Yes",151032,110436,null,"Gloucester",null,null,null,757]
[929,"Finlay Community School",9162200,2200,135727,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107929,"Gloucester",null,null,null,929]
[327,"Five Acres High School",9164009,4009,144013,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2017-09-01","GREENSHAW LEARNING TRUST","Yes",177387,117733,null,"Forest of Dean",null,null,null,327]
[555,"Forest View Primary School",9162061,2061,139150,"Primary","Academies","Academy converter","Academy converter","2013-02-01","FOREST OF DEAN TRUST","Yes",157905,112378,null,"Forest of Dean",null,null,null,555]
[857,"Foxmoor Primary School",9162136,2136,115572,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",101046,100383,null,"Stroud",null,null,null,857]
[886,"Gardners Lane Primary School",9162177,2177,131249,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,"Child and Family Learning Trust",null,null,null,107886,"Cheltenham",null,null,null,886]
[781,"Gastrells Community Primary School",9162137,2137,115573,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107781,"Stroud",null,null,null,781]
[727,"Glebe Infants' School",9165211,5211,115741,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107726,"Forest of Dean",null,null,null,727]
[593,"Glenfall Community Primary School",9162142,2142,115577,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107593,"Cheltenham",null,null,null,593]
[350,"Gloucester Academy",9164019,4019,148036,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2020-06-01","GREENSHAW LEARNING TRUST","Yes",188534,108915,null,"Gloucester",null,null,null,350]
[887,"Gloucester Road Primary School",9162150,2150,115585,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107887,"Cheltenham",null,null,null,887]
[1104,"Gloucestershire Hospital Education Service",9161104,1104,131367,"Not applicable","Local authority maintained schools","Pupil referral unit","Pupil referral unit",null,null,null,null,null,101500,"Cheltenham",null,null,null,1104]
[655,"Gotherington Primary School",9162069,2069,137207,"Primary","Academies","Academy converter","Academy converter","2011-08-01","GOTHERINGTON PRIMARY SCHOOL","Yes",150753,110264,null,"Tewkesbury",null,null,null,655]
[939,"Grange Primary Academy",9162063,2063,146311,"Primary","Academies","Academy sponsor led","Academy sponsor led","2018-09-01","GREENSHAW LEARNING TRUST","Yes",199515,115818,null,"Gloucester",null,null,null,939]
[656,"Grangefield Primary School",9162181,2181,131784,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107656,"Tewkesbury",null,null,null,656]
[965,"Great Oldbury Primary Academy",9162115,2115,148595,"Primary","Free Schools","Free schools","Free schools","2021-09-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",192377,121152,null,"Stroud","Opening 01/09/2021",null,null,965]
[891,"Greatfield Park Primary School",9162151,2151,115586,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107891,"Cheltenham",null,null,null,891]
[658,"Gretton Primary School",9162113,2113,137854,"Primary","Academies","Academy converter","Academy converter","2012-02-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",152660,110840,null,"Tewkesbury",null,null,null,658]
[664,"Hardwicke Parochial Primary Academy",9163326,3326,141575,"Primary","Academies","Academy converter","Academy converter","2014-12-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",166559,114705,null,"North Cotswolds",null,null,null,664]
[665,"Haresfield Church of England Primary School",9163039,3039,115626,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107665,"North Cotswolds",null,null,null,665]
[933,"Harewood Infant School",9162025,2025,115491,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107933,"Gloucester",null,null,null,933]
[934,"Harewood Junior School",9162026,2026,115492,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,"The South Gloucester Learning Trust","Yes",102115,100331,null,"Gloucester",null,null,null,934]
[666,"Hartpury Church of England Primary School",9163040,3040,147310,"Primary","Academies","Academy converter","Academy converter","2019-07-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",185022,119502,null,"Forest of Dean",null,null,null,666]
[935,"Hatherley Infant School",9162166,2166,150837,"Primary","Academies","Academy sponsor led","Academy sponsor led","2024-05-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",206142,123485,null,"Gloucester","Previous Cost Centre 107935",null,null,935]
[667,"Hatherop Church of England Primary School",9163041,3041,115628,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107667,"North Cotswolds",null,null,null,667]
[145,"Heart of the Forest Community Special School",9167025,7025,134190,"Not applicable","Special schools","Community special school","Community special school",null,null,null,null,null,107145,"Forest of Dean",null,null,null,145]
[936,"Hempsted Church of England Primary School",9163011,3011,115608,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107936,"Gloucester",null,null,null,936]
[343,"Henley Bank High School",9164017,4017,145480,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2018-01-01","GREENSHAW LEARNING TRUST","Yes",152274,118070,null,"North Cotswolds","Formerly Millbrook Academy",null,null,343]
[957,"Heron Primary School",9165219,5219,115749,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",100971,100387,null,"Gloucester",null,null,null,957]
[888,"Hesters Way Primary School",9162178,2178,131250,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107888,"Tewkesbury",null,null,null,888]
[670,"Highnam CofE Primary Academy",9163084,3084,137102,"Primary","Academies","Academy converter","Academy converter","2011-08-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",150585,110271,null,"Forest of Dean",null,null,null,670]
[671,"Hillesley Church of England Primary School",9163367,3367,115716,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107671,"South Cotswolds",null,null,null,671]
[937,"Hillview Primary School",9162028,2028,115494,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107937,"Gloucester",null,null,null,937]
[330,"Holmleigh Park High School",9164018,4018,147300,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2019-06-01","GREENSHAW LEARNING TRUST","Yes",184815,113327,null,"Gloucester","Formerly Beaufort Co-operative Academy",null,null,330]
[591,"Holy Apostles' Church of England Primary School",9163316,3316,115679,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,"Yes",101555,100386,null,"Cheltenham",null,null,null,591]
[890,"Holy Trinity Church of England Primary School",9163093,3093,115666,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107890,"Cheltenham",null,null,null,{"$f":"A131","v":890}]
[702,"Hope Brook CofE Primary School",9162184,2184,151113,"Primary","Academies","Academy converter","Academy converter","2024-09-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",207337,123694,null,"Forest of Dean","Pre Academy Conversion Cost Centre 107702",null,null,702]
[672,"Horsley Church of England Primary School",9163327,3327,115685,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107672,"Stroud",null,null,null,672]
[677,"Huntley Church of England Primary School",9163328,3328,115686,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107677,"Forest of Dean",null,null,null,677]
[962,"Hunts Grove Primary Academy",9162022,2022,141696,"Primary","Academies","Academy sponsor led","Academy sponsor led","2015-03-01","GREENSHAW LEARNING TRUST","Yes",186756,120510,null,"North Cotswolds",null,null,null,962]
[683,"Innsworth Infant School",9162145,2145,115580,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107683,"Tewkesbury",null,null,null,683]
[678,"Innsworth Junior School",9162118,2118,115562,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107678,"Tewkesbury",null,null,null,678]
[789,"Isbourne Valley School",9163374,3374,135437,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107789,"Tewkesbury",null,null,null,789]
[388,"Katharine Lady Berkeley's School",9165406,5406,137033,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","KATHARINE LADY BERKELEY'S SCHOOL","Yes",149991,110269,null,"South Cotswolds",null,null,null,388]
[681,"Kemble Primary School",9162073,2073,145606,"Primary","Academies","Academy converter","Academy converter","2018-04-01","CORINIUM EDUCATION TRUST","Yes",180567,118282,null,"South Cotswolds",null,null,null,681]
[682,"Kempsford Church of England Primary School",9163042,3042,115629,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107682,"South Cotswolds",null,null,null,682]
[686,"King's Stanley CofE Primary School",9163372,3372,135266,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107686,"Stroud",null,null,null,686]
[938,"Kingsholm Church of England Primary School",9163010,3010,115607,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,"Yes",102116,100590,null,"Gloucester",null,null,null,938]
[817,"Kingsway Primary School",9163373,3373,135353,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107817,"Gloucester",null,null,null,817]
[691,"Kingswood Primary School",9162075,2075,115529,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107691,"South Cotswolds",null,null,null,691]
[696,"Lakefield CofE Primary School",9163101,3101,143208,"Primary","Academies","Academy converter","Academy converter","2016-09-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",109289,116883,null,"Stroud",null,null,null,696]
[892,"Lakeside Primary School",9162160,2160,115594,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107892,"Cheltenham",null,null,null,892]
[893,"Leckhampton Church of England Primary School",9163094,3094,115667,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,"Yes",100798,100510,null,"Cheltenham",null,null,null,893]
[564,"Leighterton Primary School",9162047,2047,149620,"Primary","Academies","Academy converter","Academy converter","2023-05-01","THE ATHELSTAN TRUST","Yes",201373,122649,null,"South Cotswolds",null,null,null,564]
[694,"Leonard Stanley Church of England Primary School",9163331,3331,115688,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107694,"Stroud",null,null,null,694]
[940,"Linden Primary School",9162004,2004,115483,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107940,"Gloucester",null,null,null,940]
[695,"Littledean Church of England Primary School",9163044,3044,115631,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107695,"Forest of Dean",null,null,null,695]
[699,"Longborough Church of England Primary School",9163045,3045,149255,"Primary","Academies","Academy converter","Academy converter","2022-10-01","NORTH COTSWOLD SCHOOLS FEDERATION MAT","Yes",199394,122014,null,"North Cotswolds",null,null,null,699]
[963,"Longford Park Primary Academy",9162029,2029,143655,"Primary","Free Schools","Free schools","Free schools","2017-09-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",176259,117010,null,"Tewkesbury",null,null,null,963]
[941,"Longlevens Infant School",9162033,2033,115498,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",100405,100508,null,"Tewkesbury","Converted to bank account school from 1st April 2024",null,null,941]
[942,"Longlevens Junior School",9162031,2031,115496,"Primary","Local authority maintained schools","Community school","Community school",null,null,"Yes",100405,100508,null,"Tewkesbury",null,null,null,942]
[705,"Longney Church of England Primary Academy",9163047,3047,142434,"Primary","Academies","Academy converter","Academy converter","2015-11-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",170721,115776,null,"North Cotswolds",null,null,null,705]
[709,"Lydbrook Primary School",9162077,2077,115531,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107709,"Forest of Dean",null,null,null,709]
[710,"Lydney Church of England Community School",9163048,3048,148212,"Primary","Academies","Academy converter","Academy converter","2021-01-01","SEVERN FEDERATION ACADEMY TRUST","Yes",190953,120725,null,"Forest of Dean",null,null,null,710]
[373,"Maidenhill School",9165424,5424,115775,"Secondary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",102262,100313,null,"Stroud",null,null,null,373]
[375,"Marling School",9165401,5401,137123,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","COTSWOLD BEACON ACADEMY TRUST","Yes",150045,110114,null,"Stroud",null,null,null,375]
[816,"Meadowside Primary School",9162179,2179,131782,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107816,"Gloucester",null,null,null,816]
[714,"Meysey Hampton Church of England Primary School",9163050,3050,115636,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107714,"South Cotswolds",null,null,null,714]
[717,"Mickleton Primary School",9162081,2081,115533,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107717,"North Cotswolds",null,null,null,717]
[718,"Minchinhampton Primary Academy",9165217,5217,141547,"Primary","Academies","Academy converter","Academy converter","2014-11-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",166321,114625,null,"North Cotswolds",null,null,null,718]
[720,"Miserden Church of England Primary School",9163337,3337,115692,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107720,"North Cotswolds",null,null,null,720]
[721,"Mitcheldean Endowed Primary School",9163338,3338,115693,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107721,"Forest of Dean",null,null,null,721]
[814,"Mitton Manor Primary School",9162125,2125,140511,"Primary","Academies","Academy converter","Academy converter","2014-01-01","MITTON MANOR PRIMARY ACADEMY","Yes",161085,113548,null,"Tewkesbury",null,null,null,814]
[945,"Moat Primary Academy",9162037,2037,144472,"Primary","Academies","Academy sponsor led","Academy sponsor led","2017-06-01","GREENSHAW LEARNING TRUST","Yes",204073,117554,null,"Gloucester",null,null,null,945]
[724,"Nailsworth Church of England Primary School",9163052,3052,115637,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107724,"Stroud",null,null,null,724]
[898,"Naunton Park Primary School",9162155,2155,115590,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107898,"Cheltenham",null,null,null,898]
[363,"Newent Community School and Sixth Form Centre",9165411,5411,138746,"Secondary","Academies","Academy converter","Academy converter","2012-09-01","NEWENT COMMUNITY SCHOOL AND SIXTH FORM CENTRE","Yes",155952,111916,null,"Forest of Dean",null,null,null,363]
[728,"Newnham St Peter's Church of England Primary School",9163340,3340,150091,"Primary","Academies","Academy converter","Academy converter","2023-10-01","SEVERN FEDERATION ACADEMY TRUST","Yes",190953,122812,null,"Forest of Dean",null,null,null,728]
[729,"North Cerney Church of England Primary Academy",9163055,3055,142438,"Primary","Academies","Academy converter","Academy converter","2015-11-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",170967,115860,null,"North Cotswolds",null,null,null,729]
[731,"North Nibley CofE Primary School",9163341,3341,115695,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107731,"Stroud",null,null,null,731]
[730,"Northleach Church of England Primary School",9163056,3056,115641,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107730,"North Cotswolds",null,null,null,730]
[732,"Northway Infant School",9162119,2119,151066,"Primary","Academies","Academy converter","Academy converter","2024-09-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",206823,108290,null,"Tewkesbury","Pre Academy Conversion Cost Centre 107732",null,null,732]
[733,"Norton Church of England Primary School",9163057,3057,115642,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107733,"Tewkesbury",null,null,null,733]
[526,"Oak Hill Church of England Primary School",9162167,2167,150838,"Primary","Academies","Academy sponsor led","Academy sponsor led","2024-07-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",206834,123592,null,"Tewkesbury","previous cost centre 107526",null,null,526]
[735,"Oakridge Parochial School",9163310,3310,115674,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107735,"North Cotswolds",null,null,null,735]
[900,"Oakwood Primary School",9165221,5221,135857,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,"Child and Family Learning Trust",null,null,null,107900,"Cheltenham",null,null,null,900]
[543,"Offa's Mead Academy",9162006,2006,138786,"Primary","Academies","Academy sponsor led","Academy sponsor led","2012-09-01","LIFT SCHOOLS","Yes",156819,111889,null,"Forest of Dean",null,null,null,543]
[797,"Park Junior School",9162090,2090,115539,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107797,"Stroud",null,null,null,797]
[743,"Parkend Primary School",9162108,2108,115553,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107743,"Forest of Dean",null,null,null,743]
[137,"Paternoster School",9167004,7004,147158,"Not applicable","Academies","Academy special sponsor led","Academy special sponsor led","2019-06-01","SAND ACADEMIES TRUST","Yes",184401,119424,null,"South Cotswolds",null,null,null,137]
[398,"Pate's Grammar School",9165403,5403,136353,"Secondary","Academies","Academy converter","Academy converter","2010-12-01","PATE'S GRAMMAR SCHOOL","Yes",145923,109312,null,"Cheltenham",null,null,null,398]
[749,"Pauntley Church of England Primary School",9163060,3060,115643,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107749,"Forest of Dean",null,null,null,749]
[130,"Peak Academy",9167026,7026,149396,"Not applicable","Academies","Academy special sponsor led","Academy special sponsor led","2012-09-01","REACH SOUTH ACADEMY TRUST","Yes",197825,111867,null,"Stroud","Changed Trust",null,null,130]
[726,"Picklenash Junior School",9165203,5203,115733,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107726,"Forest of Dean",null,null,null,726]
[750,"Pillowell Community Primary School",9162109,2109,115554,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107558,"Forest of Dean","Code income &/or expenditure to 107558 (Blakeney)",null,null,750]
[355,"Pittville School",9165421,5421,115772,"Secondary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",102261,100148,null,"Cheltenham",null,null,null,355]
[604,"Powell's Church of England Primary School",9163319,3319,115681,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,"Yes",101450,100465,null,"South Cotswolds",null,null,null,604]
[754,"Prestbury St Mary's Church of England Junior School",9163343,3343,115696,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107754,"Tewkesbury",null,null,null,754]
[755,"Primrose Hill Church of England Primary Academy",9162010,2010,139643,"Primary","Academies","Academy sponsor led","Academy sponsor led","2013-10-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",161120,113306,null,"Forest of Dean",null,null,null,755]
[815,"Queen Margaret Primary Academy",9162163,2163,150684,"Primary","Academies","Academy sponsor led","Academy sponsor led","2024-02-01","CABOT LEARNING FEDERATION","Yes",204845,123212,null,"Tewkesbury","Previous cost centre 107815",null,null,{"$f":"A195","v":815}]
[759,"Randwick Church of England Primary School",9163063,3063,115645,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107759,"Stroud",null,null,null,759]
[761,"Redbrook Church of England Primary School",9163054,3054,115639,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107769,"Forest of Dean","Code income &/or expenditure to 107769 (St Briavels)",null,null,761]
[708,"Redmarley Church of England Primary School",9163064,3064,137132,"Primary","Academies","Academy converter","Academy converter","2011-08-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",150586,110275,null,"Forest of Dean",null,null,null,708]
[346,"Rednock School",9165407,5407,115758,"Secondary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",101498,100145,null,"Stroud",null,null,null,346]
[340,"Ribston Hall High School",9165400,5400,136767,"Secondary","Academies","Academy converter","Academy converter","2011-06-01","RIBSTON HALL HIGH SCHOOL ACADEMY TRUST","Yes",148495,109992,null,"Gloucester",null,null,null,340]
[946,"Robinswood Primary Academy",9165200,5200,136528,"Primary","Academies","Academy converter","Academy converter","2011-04-01","GREENSHAW LEARNING TRUST","Yes",206413,110032,null,"Gloucester",null,null,null,946]
[763,"Rodborough Community Primary School",9162123,2123,115565,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107763,"Stroud",null,null,null,763]
[764,"Rodmarton Primary School",9162085,2085,115535,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107764,"South Cotswolds",null,null,null,764]
[902,"Rowanfield Infant School",9162158,2158,144898,"Primary","Academies","Academy converter","Academy converter","2017-09-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",174636,117803,null,"Cheltenham",null,null,null,902]
[903,"Rowanfield Junior School",9162157,2157,137255,"Primary","Academies","Academy converter","Academy converter","2011-08-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",150043,110276,null,"Cheltenham",null,null,null,903]
[765,"Ruardean Church of England Primary School",9163065,3065,115647,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107765,"Forest of Dean",null,null,null,765]
[771,"Sapperton Church of England Primary School",9163345,3345,115698,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107771,"North Cotswolds",null,null,null,771]
[369,"Severn Vale School",9164064,4064,137298,"Secondary","Academies","Academy converter","Academy converter","2011-08-17","SEVERN VALE SCHOOL","Yes",149995,110259,null,"Gloucester",null,null,null,369]
[711,"Severnbanks Primary School",9165216,5216,139165,"Primary","Academies","Academy converter","Academy converter","2013-01-01","SEVERN FEDERATION ACADEMY TRUST","Yes",157793,112141,null,"Forest of Dean",null,null,null,711]
[399,"SGS Berkeley Green UTC",9164010,4010,144761,"Secondary","Free Schools","University technical college","University technical college",null,"SOUTH GLOUCESTERSHIRE AND STROUD ACADEMY TRUST","Yes",173415,118039,null,"Stroud",null,null,null,399]
[337,"SGS Forest High School",9164006,4006,138496,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2012-09-01","SOUTH GLOUCESTERSHIRE AND STROUD ACADEMY TRUST","Yes",167552,111888,null,"Forest of Dean",null,null,null,337]
[775,"Sharpness Primary School",9162072,2072,115526,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107775,"Stroud",null,null,null,775]
[776,"Sheepscombe Primary School",9162084,2084,115534,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107776,"North Cotswolds",null,null,null,776]
[777,"Sherborne Church of England Primary School",9163067,3067,151418,"Primary","Academies","Academy converter","Academy converter","2025-02-01","CORINIUM EDUCATION TRUST","Yes",208135,123973,null,"North Cotswolds","Previous Cost Centre 107777",null,null,777]
[779,"Shurdington Church of England Primary School",9163068,3068,115649,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107779,"North Cotswolds",null,null,null,779]
[780,"Siddington Church of England Primary School",9163089,3089,145607,"Primary","Academies","Academy converter","Academy converter","2018-04-01","CORINIUM EDUCATION TRUST","Yes",180568,118189,null,"South Cotswolds",null,null,null,780]
[380,"Sir Thomas Rich's School",9164001,4001,136306,"Secondary","Academies","Academy converter","Academy converter","2010-10-01","SIR THOMAS RICH'S SCHOOL","Yes",145025,109020,null,"Tewkesbury",null,null,null,380]
[379,"Sir William Romney's School",9165428,5428,136985,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","THE ATHELSTAN TRUST","Yes",149815,110242,null,"South Cotswolds",null,null,null,379]
[148,"Sladewood Academy",9167027,7027,149763,"Not applicable","Free Schools","Free schools special","Free schools special","2023-09-01","SAND ACADEMIES TRUST","Yes",184401,122774,null,"Stroud",null,null,null,148]
[782,"Slimbridge Primary School",9162086,2086,115536,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107782,"Stroud",null,null,null,782]
[784,"Soudley School",9162066,2066,115521,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107784,"Forest of Dean",null,null,null,784]
[787,"Southrop Church of England Primary School",9163070,3070,115651,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107787,"North Cotswolds",null,null,null,787]
[880,"Springbank Primary Academy",9162164,2164,137194,"Primary","Academies","Academy converter","Academy converter","2011-08-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",150796,110260,null,"Tewkesbury",null,null,null,880]
[592,"St Andrew's Church of England Primary School",9163317,3317,151589,"Primary","Academies","Academy converter","Academy converter","2025-04-01","NORTH COTSWOLD SCHOOLS FEDERATION MAT","Yes",209244,124252,null,"North Cotswolds","Previous cost centre 107592",null,null,592]
[769,"St Briavels Parochial Church of England Primary School",9163344,3344,115697,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107769,"Forest of Dean",null,null,null,769]
[596,"St Catharine's Catholic Primary School",9163354,3354,150342,"Primary","Academies","Academy converter","Academy converter","2024-01-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",203575,123130,null,"North Cotswolds","Previous Cost Centre 107596",null,null,596]
[722,"St David's Church of England Primary School",9165213,5213,139170,"Primary","Academies","Academy converter","Academy converter","2013-01-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",157215,112142,null,"North Cotswolds",null,null,null,722]
[594,"St James and Ebrington Church of England Primary School",9163364,3364,149257,"Primary","Academies","Academy converter","Academy converter","2022-10-01","NORTH COTSWOLD SCHOOLS FEDERATION MAT","Yes",199394,122015,null,"North Cotswolds",null,null,null,594]
[947,"St James' Church of England Junior School",9162156,2156,150509,"Primary","Academies","Academy sponsor led","Academy sponsor led","2024-05-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",206139,123486,null,"Gloucester","Previous Cost Centre 107947",null,null,947]
[905,"St James' Church of England Primary School",9163096,3096,144089,"Primary","Academies","Academy converter","Academy converter","2017-04-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",175874,117374,null,"Cheltenham",null,null,null,905]
[611,"St John's C of E Academy",9162038,2038,145123,"Primary","Academies","Academy converter","Academy converter","2017-09-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",155753,111875,null,"Forest of Dean",null,null,null,611]
[906,"St John's Church of England Primary School",9163097,3097,115669,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107906,"Cheltenham",null,null,null,906]
[734,"St Joseph's Catholic Primary School",9163356,3356,150343,"Primary","Academies","Academy converter","Academy converter","2024-01-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",204126,123129,null,"Stroud","Previous Cost Centre 107734",null,null,734]
[692,"St Lawrence Church of England Primary School",9163330,3330,145524,"Primary","Academies","Academy converter","Academy converter","2018-03-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",179374,118211,null,"South Cotswolds",null,null,null,692]
[907,"St Mark's Church of England Junior School",9163363,3363,115712,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107907,"Cheltenham","Changed from a bank account school to a central school with effect from 1st April 2024",null,null,907]
[613,"St Mary's Catholic Primary School",9163358,3358,137031,"Primary","Academies","Academy converter","Academy converter","2011-08-01","ST MARY'S CATHOLIC PRIMARY SCHOOL, CHURCHDOWN","Yes",150342,110273,null,"North Cotswolds",null,null,null,613]
[768,"St Mary's Church of England Infant School",9163360,3360,115711,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107768,"Tewkesbury",null,null,null,768]
[810,"St Mary's Church of England Primary School",9163348,3348,149831,"Primary","Academies","Academy converter","Academy converter","2023-06-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",201974,122639,null,"South Cotswolds",null,null,null,810]
[581,"St Matthew's Church of England Primary School",9162088,2088,147360,"Primary","Academies","Academy sponsor led","Academy sponsor led","2019-08-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",186150,119561,null,"Stroud",null,null,null,581]
[948,"St Paul's Church of England Primary School",9163004,3004,115605,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107948,"Gloucester",null,null,null,948]
[381,"St Peter's Catholic High School and Sixth Form Centre",9164600,4600,136982,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","ST PETER'S CATHOLIC HIGH SCHOOL & SIXTH FORM CENTRE","Yes",149992,110258,null,"Gloucester",null,null,null,381]
[955,"St Peter's Catholic Primary School",9163370,3370,150350,"Primary","Academies","Academy converter","Academy converter","2024-01-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",109740,123132,null,"Tewkesbury","Old Vendor No 109740/Old Debtor No 102019",null,null,955]
[912,"St Thomas More Catholic Primary School",9163359,3359,150344,"Primary","Academies","Academy converter","Academy converter","2024-01-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",203582,123131,null,"Cheltenham","Previous Cost Centre 107912",null,null,912]
[767,"St White's Primary School",9162065,2065,115520,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107767,"Forest of Dean",null,null,null,767]
[615,"Staunton and Corse Church of England Primary School",9163366,3366,137149,"Primary","Academies","Academy converter","Academy converter","2011-08-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",151144,110244,null,"Forest of Dean",null,null,null,615]
[793,"Steam Mills Primary School",9162067,2067,115522,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107793,"Forest of Dean",null,null,null,793]
[660,"Stone with Woodford Church of England Primary School",9163038,3038,139987,"Primary","Academies","Academy converter","Academy converter","2013-08-01","STONE WITH WOODFORD C OF E PRIMARY SCHOOL","Yes",160765,113029,null,"Stroud",null,null,null,660]
[791,"Stonehouse Park Infant School",9162146,2146,115581,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107791,"Stroud",null,null,null,791]
[798,"Stow-on-the-Wold Primary School",9162091,2091,115540,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107798,"North Cotswolds",null,null,null,798]
[800,"Stratton Church of England Primary School",9163025,3025,115615,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107800,"South Cotswolds",null,null,null,800]
[377,"Stroud High School",9165402,5402,136874,"Secondary","Academies","Academy converter","Academy converter","2011-07-01","STROUD HIGH SCHOOL","Yes",150583,110113,null,"Stroud",null,null,null,377]
[803,"Stroud Valley Community Primary School",9162094,2094,115541,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107803,"Stroud",null,null,null,803]
[806,"Swell Church of England Primary School",9163071,3071,149256,"Primary","Academies","Academy converter","Academy converter","2022-10-01","NORTH COTSWOLD SCHOOLS FEDERATION MAT","Yes",199394,122016,null,"North Cotswolds",null,null,null,806]
[807,"Swindon Village Primary School",9165214,5214,115744,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",102263,100611,null,"Tewkesbury",null,null,null,807]
[808,"Temple Guiting Church of England School",9163072,3072,115653,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107808,"North Cotswolds",null,null,null,808]
[391,"Tewkesbury Academy",9165405,5405,137752,"Secondary","Academies","Academy converter","Academy converter","2012-01-01","CABOT LEARNING FEDERATION","Yes",152168,110764,null,"Tewkesbury",null,null,null,391]
[811,"Tewkesbury Church of England Primary School",9163073,3073,115654,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107811,"Tewkesbury",null,null,null,811]
[1106,"The Altus School",9161106,1106,135330,"Not applicable","Local authority maintained schools","Pupil referral unit","Pupil referral unit",null,null,null,null,null,101520,"Gloucester",null,null,null,1106]
[856,"The British School",9165209,5209,115739,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,"Yes",101290,100509,null,"Stroud",null,null,null,{"$f":"A259","v":856}]
[904,"The Catholic School of Saint Gregory the Great",9165201,5201,150345,"Primary","Academies","Academy converter","Academy converter","2024-01-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",101627,123133,null,"Cheltenham","Old Vendor No 101627/Old Debtor No 100436",null,null,904]
[372,"The Cotswold Academy",9165410,5410,136292,"Secondary","Academies","Academy converter","Academy converter","2010-09-06","THE COTSWOLD SCHOOL ACADEMY TRUST","Yes",144158,108909,null,"North Cotswolds",null,null,null,372]
[742,"The Croft Primary School",9162130,2130,115568,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107742,"North Cotswolds",null,null,null,742]
[342,"The Crypt School",9165404,5404,136578,"Secondary","Academies","Academy converter","Academy converter","2011-04-01","THE CRYPT SCHOOL","Yes",147663,109993,null,"Gloucester",null,null,null,342]
[360,"The Dean Academy",9164005,4005,138421,"Secondary","Academies","Academy sponsor led","Academy sponsor led","2012-11-01","THE ATHELSTAN TRUST","Yes",157699,112075,null,"Forest of Dean",null,null,null,360]
[397,"The High School Leckhampton",9164022,4022,148563,"Secondary","Free Schools","Free schools","Free schools","2021-09-01","THE BALCARRAS TRUST","Yes",147250,"TBC",null,"Cheltenham","Opening 01/09/2021",null,null,397]
[812,"The John Moore Primary School",9162180,2180,131783,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107812,"Tewkesbury",null,null,null,812]
[144,"The Milestone School",9167024,7024,147116,"Not applicable","Academies","Academy special converter","Academy special converter","2019-06-01","SAND ACADEMIES TRUST","Yes",184401,119423,null,"Tewkesbury",null,null,null,144]
[126,"The Ridge Academy",9167003,7003,138430,"Not applicable","Academies","Academy special sponsor led","Academy special sponsor led","2012-09-01","LIFT SCHOOLS","Yes",156095,111887,null,"Cheltenham",null,null,null,126]
[657,"The Rissington School",9162070,2070,115525,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107657,"North Cotswolds",null,null,null,657]
[544,"The Rosary Catholic Primary School",9163357,3357,137410,"Primary","Academies","Academy converter","Academy converter","2011-09-01","LITTLE WAY CATHOLIC EDUCATIONAL TRUST","Yes",151145,123134,null,"Stroud",null,null,null,544]
[139,"The Shrubberies School",9167017,7017,115823,"Not applicable","Special schools","Community special school","Community special school",null,null,null,null,null,107139,"Stroud",null,null,null,139]
[348,"Thomas Keble School",9164068,4068,137059,"Secondary","Academies","Academy converter","Academy converter","2011-08-01","THOMAS KEBLE SCHOOL","Yes",149994,110272,null,"North Cotswolds",null,null,null,348]
[818,"Thrupp School",9162098,2098,115544,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107818,"Stroud",null,null,null,818]
[819,"Tibberton Community Primary School and Early Years",9162099,2099,151065,"Primary","Academies","Academy converter","Academy converter","2024-09-01","PRIMARY QUEST MULTI-ACADEMY TRUST","Yes",207141,123695,null,"Forest of Dean","Pre Academy Conversion Cost Centre 107819",null,null,819]
[830,"Tirlebrook Primary School",9165208,5208,115738,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107830,"Tewkesbury","Changed from a bank account school to a central school 1st April 2025",null,null,830]
[795,"Tredington Community Primary School",9162095,2095,148060,"Primary","Academies","Academy sponsor led","Academy sponsor led","2020-09-01","GLOUCESTERSHIRE LEARNING ALLIANCE","Yes",190415,120439,null,"Tewkesbury",null,null,null,795]
[951,"Tredworth Infant and Nursery Academy",9162032,2032,140789,"Primary","Academies","Academy converter","Academy converter","2014-04-01","TREDWORTH INFANT AND NURSERY ACADEMY","Yes",163219,114006,null,"Gloucester",null,null,null,951]
[952,"Tredworth Junior School",9162002,2002,115482,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107952,"Gloucester",null,null,null,952]
[825,"Tutshill Church of England Primary School",9163074,3074,115655,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107825,"Forest of Dean",null,null,null,825]
[827,"Twyning School",9162101,2101,115547,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107827,"Tewkesbury",null,null,null,827]
[829,"Uley Church of England Primary School",9163076,3076,115657,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107829,"Stroud",null,null,null,829]
[805,"Uplands Community Primary School",9162097,2097,115543,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107805,"Stroud",null,null,null,805]
[833,"Upton St Leonards Church of England Primary School",9163077,3077,115658,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,"Yes",102122,100592,null,"North Cotswolds",null,null,null,833]
[837,"Walmore Hill Primary School",9162102,2102,115548,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107837,"Forest of Dean",null,null,null,837]
[693,"Warden Hill Primary School",9165210,5210,115740,"Primary","Local authority maintained schools","Foundation school","Foundation school",null,null,null,null,null,107693,"Cheltenham",null,null,null,693]
[835,"Watermoor Church of England Primary School",9162121,2121,149142,"Primary","Academies","Academy sponsor led","Academy sponsor led","2022-07-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",198096,110193,null,"South Cotswolds",null,null,null,835]
[960,"Waterwells Primary Academy",9162019,2019,139693,"Primary","Academies","Academy sponsor led","Academy sponsor led","2013-09-01","GREENSHAW LEARNING TRUST","Yes",163386,113309,null,"Gloucester",null,null,null,960]
[838,"Westbury-on-Severn Church of England Primary School",9163350,3350,115701,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107838,"Forest of Dean",null,null,null,838]
[841,"Whiteshill Primary School",9162111,2111,142451,"Primary","Academies","Academy converter","Academy converter","2015-11-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",171163,115777,null,"Stroud",null,null,null,841]
[842,"Whitminster Endowed Church of England Primary School",9163080,3080,115660,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107842,"Stroud",null,null,null,842]
[956,"Widden Primary School",9162133,2133,150125,"Primary","Academies","Academy sponsor led","Academy sponsor led","2023-09-01","GREENSHAW LEARNING TRUST","Yes",202967,122153,null,"Gloucester","Was previous cost centre 107956",null,null,956]
[845,"Willersey Church of England Primary School",9163081,3081,115661,"Primary","Local authority maintained schools","Voluntary controlled school","Voluntary controlled school",null,null,null,null,null,107845,"North Cotswolds",null,null,null,845]
[954,"Willow Primary Academy",9162092,2092,147726,"Primary","Academies","Academy sponsor led","Academy sponsor led","2021-04-01","SAND ACADEMIES TRUST","Yes",192164,120869,null,"Gloucester","Formerly Tuffley Primary School",null,null,954]
[848,"Winchcombe Abbey Church of England Primary School",9163368,3368,140797,"Primary","Academies","Academy converter","Academy converter","2014-04-01","THE DIOCESE OF GLOUCESTER ACADEMIES TRUST","Yes",163551,114005,null,"Tewkesbury",null,null,null,848]
[386,"Winchcombe School",9165417,5417,136764,"Secondary","Academies","Academy converter","Academy converter","2011-06-01","THE BALCARRAS TRUST","Yes",148688,109879,null,"Tewkesbury",null,null,null,386]
[851,"Withington Church of England Primary School",9163352,3352,115703,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107851,"North Cotswolds",null,null,null,851]
[853,"Woodchester Endowed Church of England Aided Primary School",9163353,3353,115704,"Primary","Local authority maintained schools","Voluntary aided school","Voluntary aided school",null,null,null,null,null,107853,"Stroud",null,null,null,853]
[547,"Woodmancote School",9162141,2141,115576,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107547,"Tewkesbury",null,null,null,547]
[766,"Woodside Primary School",9162064,2064,115519,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107766,"Forest of Dean",null,null,null,766]
[852,"Woolaston Primary School",9162114,2114,115559,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107852,"Forest of Dean",null,null,null,852]
[392,"Wyedean School and Sixth Form Centre",9165415,5415,137382,"Secondary","Academies","Academy converter","Academy converter","2011-09-01","WYEDEAN SCHOOL AND SIXTH FORM CENTRE","Yes",151064,110274,null,"Forest of Dean",null,null,null,392]
[862,"Yorkley Primary School",9162110,2110,115555,"Primary","Local authority maintained schools","Community school","Community school",null,null,null,null,null,107862,"Forest of Dean",null,null,null,862]