{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["FRONT PAGE","CFR Return","Indschls 16-17"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":49,"defined_names":1537,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FRONT PAGE","index":0,"n_rows":102,"n_cols":25,"rows_kept":102,"cut":false,"hidden":false,"merged":[[8,3,9,3],[8,5,9,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choose your school"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akiva",3520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (N20)",3317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (NW2)",3300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Infant School",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Junior School",3514]
[null,null,null,"2016-17 CFR RETURN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barnfield School",2002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beis Yaakov",2079]
[null,null,null,"Choose your school",null,{"$f":"VLOOKUP(D9,X:Y,2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beit Shvidler",3524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bell Lane School",2003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bishop Douglass RC High",5408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blessed Dominic RC School",3511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookhill Nursery",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Infant School",2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Junior School",2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunswick Park School",2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chalgrove School",2067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Childs Hill School",2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Christ Church CE School",3302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Church Hill School",2011]
[null,null,null,"Deadline for return: Friday 9 June 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claremont",3522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colindale School",2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coppetts Wood School",2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Courtland School",2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cromer Road School",2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Danegrove School",2073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deansbrook Infant School",2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Infant School",2021]
[null,null,null,"Contacts;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Junior School",5200]
[null,null,null,"Claudette James 0208 359 7132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edgware Primary",2023]
[null,null,null,"Nicole Gibson      0208 359 7223 Tues/Weds/Thurs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairway School",2024]
[null,null,null,"Gary Topp            0208 359 7227 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finchley Catholic High School",5405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foulds School",2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Friern Barnet School",4003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frith Manor School",2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Infant School",2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Junior School",2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goldbeaters School",2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hampden Way Nursery",1001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hasmonean Primary School",3516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hollickwood School",2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holly Park School",2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holy Trinity CE School",3304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JCoSS",5427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Livingstone School",2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manorside School ",2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mapledown School",7010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Martin Primary",3523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mathilda Marks Kennedy School",5948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Foundation School",5949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah High School for Girls",4004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Primary School",3513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monken Hadley CE School",3305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monkfrith School",2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Infant School",2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Junior School",2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Nursery",1002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northside School",2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northway School",7005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oak Lodge School",7000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakleigh School",7009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orion School",2077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Osidge School",5201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Our Lady of Lourdes RC School",3501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pardes House School",2078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Infant School",2071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Junior School",2072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah School",3512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacks Morasha",2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacred Heart RC School",3510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St James' Catholic High School",5407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Margaret's Nursery",1003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Mary's CE High School",5403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Agnes' RC School",3502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Andrew's CE School",3315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Catherine's RC School",3504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. John's CE School (N11)",3307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. John's CE School (N20)",3309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Joseph's RC Primary School",3509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's & St. Johns Primary",3521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's CE School (EN4)",3312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's CE School (N3)",3311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Michael's Catholic Grammar School",5404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Paul's CE School (N11)",3313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Paul's CE School (NW7)",3314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Theresa's RC School",3507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Vincent's RC School",3506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summerside School ",2052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunnyfields School",2070]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trent CE School",3316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tudor School",2055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underhill School",2057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wessex Gardens School",2076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitings Hill School",2060]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodcroft Primary",3518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodridge School",2054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northgate",1102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Pavilion",1100]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(X2:X98)","v":97}]

{"sheet":"CFR Return","index":1,"n_rows":174,"n_cols":5,"rows_kept":174,"cut":false,"hidden":false,"merged":[[41,1,41,2],[56,0,57,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[33,1,33,2],[5,0,5,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[32,1,32,2]]}
[]
[]
[null,"School DfE No.",{"$f":"'FRONT PAGE'!$F$9","v":0}," ",{"$f":"'FRONT PAGE'!$F$9","v":0}]
[]
[]
["CFR Return - Division of Total Revenue and Capital Balances as at 31 March 2017"]
[]
[null,"School","Cost Centre"]
[null,{"$f":"VLOOKUP($C$3,$A$72:$C$174,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,$A$72:$C$174,3,0)","v":{"$error":"#N/A"}}]
[]
["CFR Heading","Description","Balance as at 31.03.17"]
[null,null,"£"]
["B01","Committed Revenue Balance"]
["B02","Uncommitted Revenue Balance"]
["B06","Community Focussed Extended Schl Bal"]
[null,"Total Revenue Balance",{"$f":"VLOOKUP($C$9,'Indschls 16-17'!$B$5:$O$116,3,0)","v":{"$error":"#N/A"}}]
[]
["B03","Devolved Formula Capital Balance"]
["B05","Other Capital Balances"]
[]
[null,"Total Capital Balance",{"$f":"VLOOKUP($C$9,'Indschls 16-17'!$B$5:$O$116,8,0)","v":{"$error":"#N/A"}}]
[]
[]
["Please enter figures to show the breakdown of your total revenue and total"]
["capital balance as at 31 March 2017"]
[]
[]
["B01","Committed Revenue Balances - This includes: "]
[null,"Committed cumulative balance of income, less expenditure from revenue funding sources during the financial year and any committed revenue balances from previous years - this includes revenue funding received during previous financial years from specific grants "]
[null,"Any unspent voluntary income"]
[null,"Any unspent and committed pupil-focused extended school funding and/or grants"]
[null,"Unspent amount of current financial year's Pupil Premium grant"]
["B02","Uncommitted Revenue Balance - Any revenue balances including "]
[null,"the previous years not committed - Not including  any balances from "]
[null,"B01 or B06"]
["B06","Community Focussed Sch Balance - Any unspent "]
[null,"community focussed school balances (I16 & I17 less E31 &"]
[null,"E32)"]
["B03","Devolved Formula Capital Balance - Any Devolved"]
[null,"Formula Capital funding not spent"]
["B05","Other Capital Balances - Other Capital balances not yet spent"]
[null,"can include unspent Direct Revenue Finance or Private capital Income"]
[]
[]
["I certify that the above figures give a fair indication as to the division of our Total"]
["Revenue and Total Capital Balances as at 31 March 2017"]
[]
[]
["Prepared by","_______________________________________"]
["Date","_______________________________________"]
["Signed by Head Teacher  ","_______________________________________"]
["Date","_______________________________________"]
[]
[]
[]
[]
["Please return this form to Claudette James, Schools Accountancy Section, Building 4 North London Business Park, London N11 1NP  - by Friday 9th June"]
[]
[]
[null,"Contacts;"]
[null,"Claudette James 0208 359 7132"]
[null,"Nicole Gibson 0208 359 7223"]
[null,"Gary Topp 0208 359 7227"]
[]
[]
[]
[]
[]
[]
[]
[]
[1000,"Brookhill Nursery",10130]
[1001,"Hampden Way Nursery",10131]
[1002,"Moss Hall Nursery",10132]
[1003,"St Margaret's Nursery",10133]
[2000,"Parkfield School",10120]
[2002,"Barnfield School",10044]
[2003,"Bell Lane School",10045]
[2007,"Brookland Junior School",10046]
[2008,"Brookland Infant School",10047]
[2009,"Brunswick Park School",10048]
[2010,"Childs Hill School",10049]
[2011,"Church Hill School",10051]
[2014,"Colindale School",10054]
[2015,"Coppetts Wood School",10055]
[2016,"Courtland School",10056]
[2017,"Cromer Road School",10057]
[2018,"Deansbrook Junior School",10058]
[2019,"Deansbrook Infant School",10059]
[2021,"Dollis Infant School",10061]
[2022,"Edgware Junior School",10062]
[2023,"Edgware Infant School",10063]
[2024,"Fairway School",10064]
[2025,"Foulds School",10065]
[2026,"Frith Manor School",10066]
[2027,"Garden Suburb Junior School",10067]
[2028,"Garden Suburb Infant School",10068]
[2029,"Goldbeaters School",10069]
[2031,"Hollickwood School",10071]
[2032,"Holly Park School",10072]
[2036,"Livingstone School",10074]
[2037,"Manorside School ",10075]
[2042,"Monkfrith School",10079]
[2043,"Moss Hall Junior School",10080]
[2044,"Moss Hall Infant School",10081]
[2045,"Northside School",10082]
[2052,"Summerside School ",10098]
[2054,"Woodridge School",10109]
[2055,"Tudor School",10101]
[2056,"Underhill Junior School",10102]
[2057,"Underhill Infant School",10103]
[2060,"Whitings Hill School",10105]
[2067,"Chalgrove School",10118]
[2070,"Sunnyfields School",10097]
[2071,"Queenswell Infant School",10119]
[2072,"Queenswell Junior School",10086]
[2073,"Danegrove School",10083]
[2074,"Hyde School",10122]
[2076,"Wessex Gardens School",10124]
[2077,"Orion School",10127]
[2078,"Pardes House School",10129]
[2079,"Beis Yaakov",10128]
[3300,"All Saints' CE School (NW2)",10040]
[3302,"Christ Church CE School",10050]
[3304,"Holy Trinity CE School",10073]
[3305,"Monken Hadley CE School",10078]
[3307,"St. John's CE School (N11)",10089]
[3309,"St. John's CE School (N20)",10116]
[3311,"St. Mary's CE School (N3)",10092]
[3312,"St. Mary's CE School (EN4)",10093]
[3313,"St. Paul's CE School (N11)",10094]
[3314,"St. Paul's CE School (NW7)",10095]
[3315,"St. Andrew's CE School",10099]
[3316,"Trent CE School",10100]
[3317,"All Saints' CE School (N20)",10042]
[3500,"Annunciation RC Infant School",10043]
[3501,"Our Lady of Lourdes RC School",10085]
[3502,"St. Agnes' RC School",10087]
[3504,"St. Catherine's RC School",10088]
[3506,"St. Vincent's RC School",10096]
[3507,"St. Theresa's RC School",10108]
[3508,"St. Joseph's RC Infant School",10111]
[3509,"St. Joseph's RC Junior School",10107]
[3510,"Sacred Heart RC School",10110]
[3511,"Blessed Dominic RC School",10115]
[3512,"Rosh Pinah School",10112]
[3513,"Menorah Primary School",10114]
[3514,"Annunciation RC Junior School",10117]
[3516,"Hasmonean Primary School",10121]
[3518,"Woodcroft Primary",10123]
[3519,"Broadfields Primary",10134]
[3520,"Akiva",11094]
[3521,"St. Mary's & St. Johns Primary",10698]
[3522,"Claremont Primary",10953]
[3523,"Martin Primary",11093]
[3524,"Beit Shvidler",11278]
[4003,"Friern Barnet School",10139]
[4004,"Menorah High School for Girls",11513]
[5200,"Dollis Junior School",10060]
[5201,"Osidge School",10084]
[5403,"St Mary's CE High School",10143]
[5404,"St. Michael's Catholic Grammar School",10148]
[5405,"Finchley Catholic High School",10145]
[5407,"St James' Catholic High School",10142]
[5408,"Bishop Douglass RC High",10137]
[5427,"JCoSS",11174]
[5948,"Mathilda Marks Kennedy School",10125]
[5949,"Menorah Foundation School",10126]
[7000,"Oak Lodge School",10156]
[7005,"Northway School",10157]
[7009,"Oakleigh School",10158]
[7010,"Mapledown School",10159]
[1102,"Northgate",10185]
[1100,"The Pavilion",10188]

{"sheet":"Indschls 16-17","index":2,"n_rows":116,"n_cols":15,"rows_kept":116,"cut":false,"hidden":false,"merged":[[0,2,0,14],[2,3,2,6],[2,8,2,10],[2,12,2,14]]}
[null,null,"Final Individual School Outturn Balances 2016-17"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"Revenue",null,null,null,null,"Capital",null,null,null,"Total Balance"]
[null,null,"School","As at 31.03.17","Balance as % Final Budget Share 14-15","As at 31.03.16","Increase / (decrease)",null,{"$f":"D4","v":"As at 31.03.17"},{"$f":"F4","v":"As at 31.03.16"},"Increase / (decrease)",null,{"$f":"D4","v":"As at 31.03.17"},{"$f":"F4","v":"As at 31.03.16"},"Increase / (decrease)"]
[1000,10130,"Brookhill",158461.67000000001,0,145359,13102.670000000013,null,1.25,1,0.25,null,158462.92000000001,145360,13102.920000000013]
[1001,10131,"Hampden Way",125592.15,0,192316,-66723.850000000006,null,8014.7,11251,-3236.3,null,133606.85,203567,-69960.149999999994]
[1002,10132,"Moss Hall",302766.64,0,275577,27189.640000000014,null,10046,9914,132,null,312812.64,285491,27321.640000000014]
[1003,10133,"St Margarets",29080.69000000001,0,131617,-102536.31,null,1054.8499999999999,6125,-5070.1499999999996,null,30135.540000000008,137742,-107606.45999999999]
[]
[null,null,"Sub Total - Nursery Sector",{"$f":"SUM(D5:D8)","v":615901.15},{"$f":"SUM(E5:E8)","v":0},{"$f":"SUM(F5:F8)","v":744869},{"$f":"SUM(G5:G8)","v":-128967.84999999998},null,{"$f":"SUM(I5:I8)","v":19116.8},27291,-8174.2,0,635017.95000000007,772160,-137142.04999999996]
[]
[3520,11094,"Akiva",-34411.530000000035,0,9539,-43950.530000000035,null,9.3132257461547854E-12,-43244,43244.000000000007,null,-34411.530000000028,-33705,-706.53000000002794]
[3317,10042,"All Saints' CE School (N20)",151873.35,0,135381,16492.350000000006,null,0,0,0,null,151873.35,135381,16492.350000000006]
[3300,10040,"All Saints' CE School (NW2)",205150.3,0,152778,52372.299999999988,null,0,0,0,null,205150.3,152778,52372.299999999988]
[3500,10043,"Annunciation RC Infant School",122676.40000000004,0,126014,-3337.5999999999622,null,0,0,0,null,122676.40000000004,126014,-3337.5999999999622]
[3514,10117,"Annunciation RC Junior School",60712.28,0,29980,30732.28,null,0,0,0,null,60712.28,29980,30732.28]
[2002,10044,"Barnfield School",375651.24,0,387326,-11674.760000000009,null,-1.07,-1,-7.0000000000000062E-2,null,375650.17,387325,-11674.830000000016]
[2079,10128,"Beis Yaakov",15010.959999999995,0,-84532,99542.959999999992,null,0,0,0,null,15010.959999999995,-84532,99542.959999999992]
[3524,11278,"Beit Shvidler Jewish Primary",58611.57,0,100592,-41980.43,null,0,0,0,null,58611.57,100592,-41980.43]
[2003,10045,"Bell Lane School",80741.78,0,73706,7035.7799999999988,null,8826.48,0,8826.48,null,89568.26,73706,15862.259999999995]
[3511,10115,"Blessed Dominic RC School",74706.869999999981,0,106981,-32274.130000000019,null,1,1,0,null,74707.869999999981,106982,-32274.130000000019]
[2008,10047,"Brookland Infant School",49818.019999999924,0,26946,22872.019999999924,null,1423.94,14434,-13010.06,null,51241.959999999926,41380,9861.9599999999264]
[2007,10046,"Brookland Junior School",181476.19,0,133651,47825.19,null,912,0,912,null,182388.19,133651,48737.19]
[2009,10048,"Brunswick Park School",119745.33,0,144529,-24783.67,null,0,2455,-2455,null,119745.33,146984,-27238.67]
[2067,10118,"Chalgrove School",126744.1,0,84969,41775.100000000006,null,-1.5,3855,-3856.5,null,126742.6,88824,37918.600000000006]
[2010,10049,"Childs Hill School",39642.400000000001,0,117316,-77673.600000000006,null,0,-299,299,null,39642.400000000001,117017,-77374.600000000006]
[3302,10050,"Christ Church CE School",175744.10000000006,0,71319,104425.10000000006,null,0,0,0,null,175744.10000000006,71319,104425.10000000006]
[2011,10051,"Church Hill School",89142.43,0,34425,54717.429999999993,null,161.5,4604,-4442.5,null,89303.93,39029,50274.929999999993]
[3522,10953,"Claremont Primary",0,0,250778,-250778,null,0,-69013,69013,null,0,181765,-181765]
[2014,10054,"Colindale School",691029.48,0,666977,24052.479999999981,null,0,0,0,null,691029.48,666977,24052.479999999981]
[2015,10055,"Coppetts Wood School",416463.80000000005,0,349579,66884.800000000047,null,7066.75,0,7066.75,null,423530.55000000005,349579,73951.550000000047]
[2016,10056,"Courtland School",12493.329999999994,0,17215,-4721.6700000000055,null,11092.19,8226,2866.1900000000005,null,23585.519999999997,25441,-1855.4800000000032]
[2017,10057,"Cromer Road School",137978.37,0,193508,-55529.630000000005,null,14715.2,9203,5512.2000000000007,null,152693.57,202711,-50017.429999999993]
[2073,10083,"Danegrove School",461078.79,0,437563,23515.789999999979,null,-0.25,6619,-6619.25,null,461078.54,444182,16896.539999999979]
[2019,10059,"Deansbrook Infant School",36222.559999999925,0,76196,-39973.440000000075,null,15618.25,7836,7782.25,null,51840.809999999925,84032,-32191.190000000075]
[2021,10061,"Dollis Infant School",84238.55,0,40780,43458.55,null,16523.97,1,16522.97,null,100762.52,40781,59981.520000000004]
[5200,10060,"Dollis Junior School",32911.349999999991,0,43160,-10248.650000000009,null,5264,-1,5265,null,38175.349999999991,43159,-4983.6500000000087]
[2023,10063,"Edgware Primary",16604.280000000042,0,64214,-47609.719999999958,null,641.6,2173,-1531.4,null,17245.880000000041,66387,-49141.119999999959]
[2024,10064,"Fairway School",170460.72000000015,0,127647,42813.720000000147,null,39959.07,37670,2289.0699999999997,null,210419.79000000015,165317,45102.790000000154]
[2025,10065,"Foulds School",96651.58,0,61881,34770.58,null,9042.85,9350,-307.14999999999964,null,105694.43000000001,71231,34463.430000000008]
[2026,10066,"Frith Manor School",1968.9499999999814,0,53961,-51992.050000000017,null,10303.18,14262,-3958.8199999999997,null,12272.129999999981,68223,-55950.870000000017]
[2028,10068,"Garden Suburb Infant School",54373.43,0,71415,-17041.57,null,11223,4298,6925,null,65596.429999999993,75713,-10116.570000000007]
[2027,10067,"Garden Suburb Junior School",105199.21,0,80447,24752.210000000006,null,3259.23,2055,1204.23,null,108458.44,82502,25956.440000000002]
[2029,10069,"Goldbeaters School",-10195.159999999993,0,44470,-54665.159999999989,null,8969.25,-1,8970.25,null,-1225.9099999999926,44469,-45694.909999999989]
[3516,10121,"Hasmonean Primary School",-1986.0299999999907,0,-63009,61022.970000000008,null,0,0,0,null,-1986.0299999999907,-63009,61022.970000000008]
[2031,10071,"Hollickwood School",156272.67000000001,0,72869,83403.670000000013,null,7817.05,1203,6614.05,null,164089.72,74072,90017.72]
[2032,10072,"Holly Park School",74560.370000000024,0,20887,53673.370000000024,null,-0.5,9,-9.5,null,74559.870000000024,20896,53663.870000000024]
[3304,10073,"Holy Trinity CE School",126491.16,0,34290,92201.16,null,-1,-1,0,null,126490.16,34289,92201.16]
[2036,10074,"Livingstone School",452448.91,0,393161,59287.909999999974,null,0,32,-32,null,452448.91,393193,59255.909999999974]
[2037,10075,"Manorside School ",13575.99,0,-16299,29874.989999999998,null,7717,333,7384,null,21292.989999999998,-15966,37258.99]
[3523,11093,"Martin Primary",178533.05,0,134766,43767.049999999988,null,4214.38,0,4214.38,null,182747.43,134766,47981.429999999993]
[5948,10125,"Mathilda Marks Kennedy School",24291.070000000003,0,16469,7822.0700000000033,null,0,0,0,null,24291.070000000003,16469,7822.0700000000033]
[5949,10126,"Menorah Foundation School",64642.850000000028,0,23476,41166.850000000028,null,0,0,0,null,64642.850000000028,23476,41166.850000000028]
[3513,10114,"Menorah Primary School",-1759.5700000000302,0,-25388,23628.429999999971,null,0.4,0,0.4,null,-1759.1700000000301,-25388,23628.829999999969]
[3305,10078,"Monken Hadley CE School",163465.47,0,63203,100262.47,null,0,0,0,null,163465.47,63203,100262.47]
[2042,10079,"Monkfrith School",122305.27,0,111743,10562.270000000004,null,0.44,6779,-6778.56,null,122305.71,118522,3783.7100000000064]
[2044,10081,"Moss Hall Infant School",72560.579999999958,0,105846,-33285.420000000042,null,0.25,0,0.25,null,72560.829999999958,105846,-33285.170000000042]
[2043,10080,"Moss Hall Junior School",208724.80000000008,0,191665,17059.800000000076,null,8331.25,0,8331.25,null,217056.05000000008,191665,25391.050000000076]
[2045,10082,"Northside School",399998.71,0,442174,-42175.289999999979,null,13508.96,19142,-5633.0400000000009,null,413507.67000000004,461316,-47808.329999999958]
[2077,10127,"Orion School",120926.72000000003,0,143585,-22658.27999999997,null,-14020.25,-20292,6271.75,null,106906.47000000003,123293,-16386.52999999997]
[5201,10084,"Osidge School",188193.17999999996,0,180845,7348.1799999999639,null,0.25,0,0.25,null,188193.42999999996,180845,7348.4299999999639]
[3501,10085,"Our Lady of Lourdes RC School",61777.65,0,72948,-11170.349999999999,null,1,1,0,null,61778.65,72949,-11170.349999999999]
[2078,10129,"Pardes House School",51517.460000000137,0,-51622,103139.46000000014,null,0,0,0,null,51517.460000000137,-51622,103139.46000000014]
[2071,10119,"Queenswell Infant School",18395.929999999997,0,92195,-73799.070000000007,null,7691,0,7691,null,26086.929999999997,92195,-66108.070000000007]
[2072,10086,"Queenswell Junior School",66538.999999999985,0,73146,-6607.0000000000146,null,1872.28,-1,1873.28,null,68411.279999999984,73145,-4733.7200000000157]
[3512,10112,"Rosh Pinah School",32369.779999999995,0,-8597,40966.78,null,0,0,0,null,32369.779999999995,-8597,40966.78]
[3510,10110,"Sacred Heart RC School",144436.76,0,143552,884.76000000000931,null,0,0,0,null,144436.76,143552,884.76000000000931]
[2041,11381,"Sacks Morasha",64165.840000000018,0,79532,-15366.159999999982,null,1,1,0,null,64166.840000000018,79533,-15366.159999999982]
[3502,10087,"St. Agnes' RC School",300440.30000000005,0,265780,34660.300000000047,null,1,1,0,null,300441.30000000005,265781,34660.300000000047]
[3315,10099,"St. Andrew's CE School",172133.77,0,171915,218.76999999998952,null,0,0,0,null,172133.77,171915,218.76999999998952]
[3504,10088,"St. Catherine's RC School",231122.71,0,158282,72840.709999999992,null,0,0,0,null,231122.71,158282,72840.709999999992]
[3307,10089,"St. John's CE School (N11)",49400.71,0,108062,-58661.29,null,0,0,0,null,49400.71,108062,-58661.29]
[3309,10116,"St. John's CE School (N20)",27280.65,0,29886,-2605.3499999999985,null,0,0,0,null,27280.65,29886,-2605.3499999999985]
[3509,10107,"St. Joseph's RC Primary",-101168.42,0,16860,-118028.42,null,0,0,0,null,-101168.42,16860,-118028.42]
[3521,10698,"St. Mary's & St. Johns Primary",370562.22,0,177419,193143.21999999997,null,2371.77,20238,-17866.23,null,372933.99,197657,175276.99]
[3312,10093,"St. Mary's CE School (EN4)",62592.800000000017,0,33828,28764.800000000017,null,0,0,0,null,62592.800000000017,33828,28764.800000000017]
[3311,10092,"St. Mary's CE School (N3)",78078.320000000007,0,100768,-22689.679999999993,null,0,0,0,null,78078.320000000007,100768,-22689.679999999993]
[3313,10094,"St. Paul's CE School (N11)",253746.14,0,253157,589.14000000001397,null,0,0,0,null,253746.14,253157,589.14000000001397]
[3314,10095,"St. Paul's CE School (NW7)",23741.940000000006,0,46511,-22769.059999999994,null,0,0,0,null,23741.940000000006,46511,-22769.059999999994]
[3507,10108,"St. Theresa's RC School",23559.100000000006,0,19330,4229.1000000000058,null,0,0,0,null,23559.100000000006,19330,4229.1000000000058]
[3506,10096,"St. Vincent's RC School",115609.13,0,132717,-17107.869999999995,null,-1.0000000000023284,-1,-2.3283597272438783E-12,null,115608.13,132716,-17107.869999999995]
[2052,10098,"Summerside School ",100079.32,0,45582,54497.320000000007,null,2374.2399999999998,0,2374.2399999999998,null,102453.56000000001,45582,56871.560000000012]
[2070,10097,"Sunnyfields School",143408.13,0,95344,48064.130000000005,null,6674,1,6673,null,150082.13,95345,54737.130000000005]
[3316,10100,"Trent CE School",13208.269999999997,0,16258,-3049.7300000000032,null,0,0,0,null,13208.269999999997,16258,-3049.7300000000032]
[2055,10101,"Tudor School",-48708.07999999998,0,20564,-69272.079999999987,null,1483.29,6544,-5060.71,null,-47224.789999999979,27108,-74332.789999999979]
[2057,10103,"Underhill School",184595.15,0,157517,27078.149999999994,null,0.34,0,0.34,null,184595.49,157517,27078.489999999991]
[2076,10124,"Wessex Gardens School",192232.30999999985,0,365842,-173609.69000000015,null,16066,45921,-29855,null,208298.30999999985,411763,-203464.69000000015]
[2060,10105,"Whitings Hill School",141636.04999999999,0,233083,-91446.950000000012,null,-1669.75,-15094,13424.25,null,139966.29999999999,217989,-78022.700000000012]
[3518,10123,"Woodcroft Primary",97408.86,0,129979,-32570.14,null,2919.21,9110,-6190.79,null,100328.07,139089,-38760.929999999993]
[2054,10109,"Woodridge School",70041.06,0,119899,-49857.94,null,4757.5,13390,-8632.5,null,74798.559999999998,133289,-58490.44]
[]
[null,null,"Sub Total - Primary Sector",{"$f":"SUM(D12:D90)","v":9503963.0900000017},{"$f":"SUM(E12:E90)","v":0},{"$f":"SUM(F12:F90)","v":9160731},{"$f":"SUM(G12:G90)","v":343232.09000000043},null,{"$f":"SUM(I12:I90)","v":237110.74999999997},{"$f":"SUM(J12:J90)","v":101799},{"$f":"SUM(K12:K90)","v":135311.75},null,{"$f":"D92+I92","v":9741073.8400000017},{"$f":"F92+J92","v":9262530},{"$f":"M92-N92","v":478543.84000000171}]
[]
[5408,10137,"Bishop Douglass RC High",-0.1,0,83487,-83487.100000000006,null,0,0,0,null,-0.1,83487,-83487.100000000006]
[5405,10145,"Finchley Catholic High School",514620.15,0,517084,-2463.8499999999767,null,0.82,0,0.82,null,514620.97000000003,517084,-2463.0299999999697]
[4003,10139,"Friern Barnet School",220868.72,0,300510,-79641.279999999999,null,29130.79,9491,19639.79,null,249999.51,310001,-60001.489999999991]
[5427,11174,"JCoSS",-1427.170000000149,0,123972,-125399.17000000014,null,0,0,0,null,-1427.170000000149,123972,-125399.17000000014]
[null,11513,"Menorah High",30055.439999999999,null,0,30055.439999999999,null,0,0,0,null,30055.439999999999,0,30055.439999999999]
[5407,10142,"St James' Catholic High School",124247.51999999996,0,108187,16060.51999999996,null,0,0,0,null,124247.51999999996,108187,16060.51999999996]
[5403,10143,"St Mary's CE High ",6181.68,0,225826,-219644.32,null,0,0,0,null,6181.68,225826,-219644.32]
[5404,10148,"St. Michael's Catholic Gram'r Sch.",-98516.75,0,11789,-110305.75,null,4443,4443,0,null,-94073.75,16232,-110305.75]
[]
[null,null,"Sub Total - Secondary Sector",{"$f":"SUM(D94:D102)","v":796029.48999999987},{"$f":"SUM(E94:E102)","v":0},{"$f":"SUM(F94:F102)","v":1370855},{"$f":"SUM(G94:G102)","v":-574825.51000000024},null,{"$f":"SUM(I94:I102)","v":33574.61},{"$f":"SUM(J94:J102)","v":13934},{"$f":"SUM(K94:K102)","v":19640.61},null,{"$f":"D103+I103","v":829604.09999999986},{"$f":"F103+J103","v":1384789},{"$f":"M103-N103","v":-555184.90000000014}]
[]
[7010,10159,"Mapledown School",77439.449999999852,0,118167,-40727.550000000148,null,6463.75,0,6463.75,null,83903.199999999852,118167,-34263.800000000148]
[7005,10157,"Northway School",182559.20999999985,0,107766,74793.209999999846,null,-0.08,-790,789.92,null,182559.12999999986,106976,75583.129999999859]
[7000,10156,"Oak Lodge School",163008.26,0,144502,18506.260000000009,null,2579.3100000000022,3166,-586.68999999999778,null,165587.57,147668,17919.570000000007]
[7009,10158,"Oakleigh School",203251.04,0,154313,48938.040000000008,null,1790.13,1712,78.130000000000109,null,205041.17,156025,49016.170000000013]
[]
[null,null,"Sub Total - Special Sector",{"$f":"SUM(D105:D109)","v":626257.95999999973},{"$f":"SUM(E105:E109)","v":0},{"$f":"SUM(F105:F109)","v":524748},{"$f":"SUM(G105:G109)","v":101509.95999999972},null,{"$f":"SUM(I105:I109)","v":10833.110000000004},{"$f":"SUM(J105:J109)","v":4088},{"$f":"SUM(K105:K109)","v":6745.1100000000024},null,{"$f":"D110+I110","v":637091.06999999972},{"$f":"F110+J110","v":528836},{"$f":"M110-N110","v":108255.06999999972}]
[]
[null,10185,"Northgate School",130915.42,0,72845,58070.42,null,13665.38,9182,4483.3799999999992,null,144580.79999999999,82027,62553.799999999988]
[null,10188,"Pavilion Study Centre",59022.410000000149,0,260791,-201768.58999999985,null,10651.25,9072,1579.25,null,69673.660000000149,269863,-200189.33999999985]
[null,null,"Sub Total - Pupil referral units",189937.83000000013,0,333636,-143698.16999999987,0,24316.629999999997,18254,6062.6299999999992,0,214254.46000000014,351890,-137635.53999999986]
[]
[null,null,"Sub Total All Sectors",{"$f":"D110+D103+D92+D10+D114","v":11732089.520000001},0,12134839,-402749.47999999992,0,324951.89999999997,165366,159585.9,0,12057041.420000002,12300205,{"$f":"O110+O103+O92+O10+O114","v":-243163.57999999853}]