ࡱ>  g2ɀ\p Martyn Scotton Ba==#F'8X@"1:Calibri1:Calibri1:Calibri1:Calibri1:Arial1:Arial1:Arial1:Arial1:Calibri1 :Calibri1:Calibri14:Calibri1 :Calibri1:Calibri1:Calibri1:Calibri1,8:Calibri18:Calibri18:Calibri1 :Calibri1>:14:1<:Calibri1?:Calibri1h8:Cambria1:Calibri1 :Calibri1h:Calibri1:Tahoma""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-.)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_-#,##0;[Red]\(#,##0\)#,##0_);\(#,##0\) 0.0% 0.000%                                                                       ff  +  ) + +  ,  * ,      P  P         `                a>    "X   "X  ""@ @   "@ @   H             H  @    ,!@   ,!@    ,!@       H2    x@ @ * x@ @ * x@ @ * x!@ @ *  x@ @ * x@ @ * x@ @ * x@ @ * x!@ @ * x@ @ * x@ @ * x@ @ * x@ @ * x@ @ * x!@ @ *  x@ @ * t@ @ * |@ @ * |@ @ * x@ @ * t@ @ * |@ @ * |@ @ * x!@ @ * t!@ @ * |!@ @ * |!@ @ * x@ @ * t@ @ * p@ @ * t@ @ * p!@ @ * t!@ @ * x@ @ * p@ @ * t@ @ * |!@ @ * !|!@ @ * t@ @ * p@ @ * p@ @ * t@ @ * |@ @ * p!@ @ * p@ @ *  x@ @ *  x!@ @ * |@ @ * |@ @ * | @ @ * | @ @ * |@ @ * p!@ @  p!@ @  t!@ @  |!!@ @  P !|!!@ @  t!@ @  p"@ @ * x"@ @ * t"@ @ * |!"@ @ * !|!"@ @ * |"@ @ * |"@ @ * p"@ @ * x"@ @ * x"@ @ * |"@ @ * |"@ @ * p"@ @  p"@ @  t"@ @  |!"@ @   @ !|!"@ @  |"@ @   |"@ @ *  |"@ @ * x"@ @ *  h"@ @ * | "@ @ * | "@ @ *  | "@ @ *    +  ,!@      |@ @ * | @ @ * !|!@ @ * !|!!@ @ * p@ @ * p@ @ * |!@ @ * |!@ @ * !|!@ @ * p@ @ * p!@ @ * p@ @ * p!@ @ * |!!@ @ * x@ @ * p@ @ * |!@ @ * |"@ @ * |"@ @ * |" @ @ * !|!@ @ * p!@ @ * !|"@ @ * !|"@ @ * !|" @ @ * x@ @ * "8"@ @  "8"@ @  "8 "@ @  x@ @ * x@ @ * x @ @ * ||$ݗ}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}-}   "-"??_-}-}   "-"??_-}-}   "-"??_-}-}   "-"??_-}-}   "-"??_-}-}  "-"??_-}-}  "-"??_-}A}  "-"??_-ef-@_- }A}  "-"??_-ef-@_- }A}  "-"??_-ef-@_- }A}  "-"??_-ef-@_- }A}  "-"??_-ef-@_- }A}  "-"??_-ef -@_- }A}  "-"??_-L-@_- }A}  "-"??_-L-@_- }A}  "-"??_-L-@_- }A}  "-"??_-L-@_- }A}  "-"??_-L-@_- }A}  "-"??_-L -@_- }A}  "-"??_-23-@_- }A}  "-"??_-23-@_- }A}  "-"??_-23-@_- }A}  "-"??_-23-@_- }A}   "-"??_-23-@_- }A}!  "-"??_-23 -@_- }A}"  "-"??_--@_- }A}#  "-"??_--@_- }A}$  "-"??_--@_- }A}%  "-"??_--@_- }A}&  "-"??_--@_- }A}'  "-"??_- -@_- }A}(  "-"??_--@_- }}) } "-"??_--@_-    }}*  "-"??_--@_- ??? ??? ??? ???}-}+  "-"??_-}-},  "-"??_-}-}/  "-"??_-}-}0  "-"??_-}-}2  "-"??_-}-}3  "-"??_-}A}4 a "-"??_--@_- }A}5  "-"??_--@_- }A}6  "-"??_-?-@_- }A}7  "-"??_-23-@_- }-}8  "-"??_-}-}9  "-"??_-}}: ??v "-"??_-̙-@_-    }A}; } "-"??_--@_- }A}< e "-"??_--@_- }}?  "-"??_--@_-    }}@ ??? "-"??_--@_- ??? ??? ??? ???}-}A  "-"??_-}-}D  "-"??_-}U}E  "-"??_--@_-  }-}F  "-"??_-}-}G  "-"??_-}A}H  "-"??_--@_- }-}J  "-"??_-}-}P  "-"??_-}-}Q  "-"??_-}-}R  "-"??_-}(}S "-"??_-}-}T  "-"??_-}-}U  "-"??_-}-}V  "-"??_-}-}W  "-"??_-}-}X  "-"??_-}-}Y  "-"??_-}-}Z  "-"??_-}(}[P "-"??_-}(}^ef "-"??_-}(}_ef "-"??_-}(}`ef "-"??_-}(}aef "-"??_-}(}cef "-"??_-}(}def "-"??_-}(}eef "-"??_-}(}fef "-"??_-}(}gef "-"??_-}(}hef "-"??_-}(}ief "-"??_-}(}jef "-"??_-}(}kef "-"??_-}(}lef "-"??_-}(}mef "-"??_-}(}oef "-"??_-}(}pef "-"??_-}(}qef "-"??_-}(}ref "-"??_-}(}sef "-"??_-}(}tef "-"??_-}(}uef "-"??_-}(}vef "-"??_-}(}wef "-"??_-}(}xef "-"??_-}(}yef "-"??_-}(}zef "-"??_-}(}{ef "-"??_-}(}|ef "-"??_-}(}}ef "-"??_-}(}~ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(} "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}-}  "-"??_-}-}  "-"??_-}-}  "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-}(}ef "-"??_-/  %/  %/  %/  %/  %/  %/  %/  %/  %/  %/  %/  %/  %/  %/  % 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 2. Comma 2 2/&Currency0. Currency [0]1 Currency 22Explanatory TextG5Explanatory Text %3 K Followed Hyperlink  % 4Good;Good  a%5 Heading 1G Heading 1 I}%O6 Heading 2G Heading 2 I}%?7 Heading 3G Heading 3 I}%238 Heading 49 Heading 4 I}%99 Hyperlink  % :InputuInput ̙ ??v% ; Linked CellK Linked Cell }% <NeutralANeutral  e%3Normal % =Normal 2 >Normal 3 ?Noteb Note   @OutputwOutput  ???%????????? ???A$PercentB Percent 2 CStyle 1 DTitle1Title I}% ETotalMTotal %OOF Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`5 Appendix 19 Appendix 2,@SVCEDCLR07CYPF_Childrens_Finance$Technical OfficeFair Funding & School SupportFair FundingA1 Formula20_21 ActualForum Funding Comparison table 20-21.xlsx presentation forum table DfE BaselineReportsSummary Rates IncreasingSheet2YYYYYY!  ;%LCHI_Pri_Option:"LCHI_Sec<LCHI_Sec<  ;6  ;  ;8ffb"Va0r(PDn"Va0r(PDPNG  IHDRc pHYs+tIME(A5tEXtAuthorH tEXtDescription !# tEXtCopyright:tEXtCreation time5 tEXtSoftware]p: tEXtDisclaimertEXtWarningtEXtSourcetEXtComment̖tEXtTitle'3PLTE IDATx炤*Q-3کeB&vU9 9;BBBPHPH A!A!!($($BBBPHPH A!A!!($($BBBPHPH U0į$IQHNsg;/y\! J%%0IrM( (yrQ( (erQ( ((C QC($0D! 0D!! ax( Q3D! gB0C|( Q3D! gB|($3D!9! |c'gz.C>(\C>RX>! (0oc<(|Jd C>%yLX>! 0ɻ[0DSR$,OI$ NaǤI$+I&cW<(X%#֦x4>)7ٹEЄa9¢x&(ύ2.ß7)p, $7-3CO/;3*ץO˧AVC5ӯZtT4(%]1?@!u5|RJ>Ba FݕQ%L{ ׺(%W(n3tO̧!0[fAGv0(:Bg&UAPB>3z:C‡X)r"k !DC+Eÿ?z]<\2tOMZ4˩CQx4F3s92J)Nٵ.>3HR4Sikl! oM2hZ!D]7PgR6!D]QfiNdQւCK(I뛾L%+:C[(IĀᨫA·2JMd5B% fh?J0VghwI%LfJ߱2J&2g! p:IrjYȔ (|8^pG-3tg8j(n? DEJ>'")g! ϰ+V[Ò9#p]!DV;EMqߖ ^̷P0`i>D3> 4Ɨ/+Sj-vԲn"(|. @᧫!wS"OE?Gmׅamn"(|.B{jPM49f+E-_ W-0 I`]B(w@le wkl)WWd8j.Uk/pe QP;S;d.Qupx"eXHh}F)JF}2 _u5vF)ފ(5BM1/)6CH#Qxwz K"Dj1/GuE(|BdQBڜ:&6נH{03ݢ0@V[VQZ+VP4Bo GDzcWUG1lVA+\^ a0 7GwWiya <ᨫA\ /KMz`8j8"gpՐ>³Rlrg8jx}-PxV~B '.'_ b;:y( E((<4$ v#2ᨫĚ! La&+OWÉPx\zSI^f(ՠ OCa-$d؟?R^NnF:( 8`B0D! aB0D! QÓ^d;a0J0`(t8^s Q0M簇! }0{sI0[u2l|^ Qaܯ;O^!FP\kb0(8L9cXcE2O]. 3ڄJ`z"uQ0/^vB|u/b ڄ= mB@J6NM21Sٖa:}ƇwGVaaM8s0U/Yi-.k66 S9>0 aq/5)jp><M!+M[]0a T0a u?m[@B{ӥ{Q藡f!Q胡V5QX(PV.%C-t2gBf87* AB [b06ea0kE^N:tRM Bav2_i1a > U Caɖa?N^c0VK,_ I DaðWZ4ePN(> )CPc}3U8 Ha SaP c+ 7\a` bب N/03DG1~ SA ! VA cKTC($L S!y^PᨃG*`ƭ?/@pwݰP2$VaC0x>A Ώ[ye8 Qp( \wYGG V'!+Aa€!P0FW.B_ :yB}wM&,&0o2!pr2=5!)4Ea_2'Th94apB[B {@G-B 51lՅDy:]1!VX@ !%vB߅м6b˰UZj@p tv M' M2ȭ6 M7L{ R8ð#dK3^!^!Z A+1a MF}!Vϰh3a uVbC1CPa%6+{ AB)01a 0CVQdXMu S4pP:+K0US`X͗ a] ;] h $ep(PhP ! Q8O3DCΓZ3FCfh(t! Q蒡!BCc0D+9B! Q腡<(tPhC:f( d! 2FMrX  CAbWhPF 9P6 ųÐQhQ![ЊRsI'3$(! aHPC0.$oOCN*i8`BLT4! }!Z,(ˡZ Q*ZGjP! $%*aB' },0Dt[_(tXlbO^{;GyW!! }G6UP(k QvW^( Q5GL0Dn+A;ß10DnZQW `Bif8m{aB./ QFwZ\e{PHN Qp- ÀV- 3_RZI5e $ d;}Lܞ&C Cape.RIyĐPX_.M0xI`Yu=5g$8EARfLja,ưR9<PXo4[ȭR0+Snɭ}"yhh s3αʟ?mL6fNj> Κ͊nGԉBn:' XR5;S[[8(7Jx gB8؈U~LPn0W~?%d@c׬lX0JF;"1.Ib[l!OPXЦm8bvťf gvjW0gx̠7gd=l֎]$pR6d3{B Fc= FR%(D sFKx/Dx"XᜡP.(Wj.(+P8Y(\0T*wS/ Gesj'5o摃Uh}ow*&M9, WllN=ػN5 NV9kj|;m0dw~m {gp_಑V.!s:$:M T>^(:_Ȫj5?YqrN&a+\l|4rTn FR8%;#nMKZUk31@]afxpRf$yQ}bIa]F1R 4(fgA^ qv,R?K&(f eOcA'͞IۍatE럥X?O%X1NS{]R/ / p30dhΠp-WCBLs19E##]rq2VX89bS! mY0! g[oCbpvZYw(4Ma)8MNr$ Ӂ0ζfBo<ێ?B˳"Zsvgu($.ZmW8Q8gičB*Z+sʛlI)\0T{9b*mԟ0jB &(tc[*ݴNT-j7M@P&-OfQ*rUI8y YV//9ڎxSvF7t]]/ry涩ln#=6,3N#(\<1w6 :@HO};T>cR!PEF&ğaTōas&loU;rpY~lA59F0ڬ(__Gx %MZe٦$BBBPHPH A!A!!($($BBBPHPH A!A!!($($BBBPHPH A!A!!($($BBBPHPH A!A!!($($?EYxAUIENDB`@bZ   3 A@@    Appendix 2Col (a)Col (b)Col (b)-(a)=(c)Col ((b-a)/a)=(d)% DfESchool Status 19/20*School Budget share (2019-20) (pre dedel) 6NFF modeled funding in 2020-21 MFG 1.84% (pre dedel) @NFF modeled funding 20/21 compared to School Budget share 19/20 WPercentage change in NFF modeled funding 20/21 compared to School Budget share 19/20 %BORDESLEY VILLAGEAcademy+PA COMMUNITY TRUST (Formerly Prince Albert) MAPLEDENE Community KINGS HEATH SHAW HILLADDERLEY WHEELERS LANEBARFORD JAMES WATT PERRY BEECHES'Beeches Infant (Formerly PERRY BEECHES) OAKS, THE WEST HEATH ACOCKS GREENPAGANEL BIRCHES GREENBANNERS GATE PRIMARY SCHOOLBORDESLEY GREEN BROOKFIELDSERDINGTON HALLSLADENANSENCANTERBURY CROSSCHERRY ORCHARD)ARK ROSE Academy (formerly Primrose Hill) AmalgamatedCHILWELL CROFT PRIMARY NECHELLS EACT&Colmers Farm Primary (now Amalgamated) COLMORE J COLMORE I COTTERIDGE JARK TINDAL (formerly Tindal)PERCEY SHURMER SHIRESTONEST CLEMENT'S CECROMWELLST MICHAEL'S CE (B21) ANDERTON PARK REGENTS PARKOAKLANDS DORRINGTON SUMMERFIELD WARREN FARM MONTGOMERY5ST JOHN's & ST PETER's CE (formerly St Johns CE b16) BILLESLEY KINGS RISEMANSFIELD GREEN MOOR GREEN GEORGE DIXONREASIDE GILBERTSTONECONWAY GREENHOLMGREETGRENDONGUNTER HALL GREEN J HALL GREEN ILEA FOREST (formerly Ridpool) STORY WOOD TAME VALLEYHAWTHORN(MERRITTS BROOK E-ACT (formerly Trescott)0OASIS ACADEMY BLAKENHALE (formerly Blakenhale I)0OASIS ACADEMY SHORT HEATH (formerly Short Heath)ST GEORGE'S CE (B19)*OASIS ACADEMY WOODVIEW (formerly Woodview)0OASIS ACADEMY BLAKENHALE (formerly Blakenhale j)WARD ENDFOUR DWELLINGSHOBMOORJERVOISE KINGSLAND0OASIS ACADEMY BOULTON (formerly Matthew Boulton) KINGS NORTON LAKEY LANEST GEORGE'S CE (B16) HAWKESLEY CE YARNFIELDTIVERTONLOZELLSLYNDON GREEN JLYNDON GREEN I MARLBOROUGH I MARSH HILL CITY ROAD WOODHOUSEGRESTONECHIVENOR(OASIS ACADEMY FOUNDRY (formerly Foundry)NELSONALSTONTOWN WYNDCLIFFEPAGET PARK HILL BROWNMEAD ALLENS CROFTST COLUMBA'S RCPRINCETHORPE JPRINCETHORPE I RADDLEBARNST JOSEPH'S RC (B30)REDHILL REDNAL HILL J REDNAL HILL I MANOR PARK HIGHFIELDSEVERNE SLADEFIELD SOMERVILLE STANVILLESTARBANKYEW TREE"ARK CHAMBERLAIN (formerly oldknow) ST BENEDICT'S STECHFORD COLEBOURNE STIRCHLEYLADYPOOL SUNDRIDGE COURT FARMTHORNTON TIMBERLEY WORLDS END J(Cedars Academy (Formerly COTTESBROOKE J) YARDLEY WOODYORKMEAD BROADMEADOW J BROADMEADOW I BELLFIELD I BELLFIELD JWELSH HOUSE FARMMEADOWSORCHARDS (formley Ley Hill) CHILCOTEBLAKESLEY HALLNORTHFIELD MANOR TOPCLIFFEWILKES GREEN IWOODGATE MARLBOROUGH J DEYKIN AVENUE HOLLYWOODCOFTONWILKES GREEN J FEATHERSTONE BROOKVALEGLENMEAD BIRCHFIELDCOTTESBROOKE IARDENCHANDOS WATERMILLWELFORD HEATHFIELDFAIRWAY CHAD VALE HEATH MOUNT WOODTHORPENONSUCH WORLDS END IKITWELL BOLDMERE J BOLDMERE IMINWORTH WYLDE GREEN MOOR HALL Foundation MANEY HILLPENNS HOLLAND HOUSE HILLSTONEBENSONOSBORNEHIGHTERS HEATH KINGSTHORNE TURVES GREEN ASTON TOWER WOODCOCK HILL OVAL, THE GOSSEY LANE TWICKENHAM BARR VIEW GREEN MEADOWPEGASUSLEIGH ELMS FARM HEATHLANDS BELLS FARMNELSON MANDELA PARKFIELD ROBIN HOOD LITTLE SUTTON MERE GREENCOPPICECALSHOTGROVENEW HALL WESTMINSTER HOLLYFIELDFIRSHARBORNEWHITEHOUSE COMMONANGLESEYWYCHALLROOKERY WATTVILLEYENTON FORESTDALECHRISTCHURCH CEVoluntary Controlled MOSELEY CE QUINTON CE ST JAMES CEST MARY'S CE (B20)ST MATTHEW'S CEST SAVIOUR'S CEST MARY'S CE (B29)ST BARNABAS CEVoluntary AidedHOLY TRINITY CEST JOHN'S CE (B11)ST LAURENCE CEST VINCENT'S RCST MICHAEL'S CE (B32) ST THOMAS' CEGUARDIAN ANGELS RCHOLY FAMILY RCABBEY RCCHRIST THE KING RCCORPUS CHRISTI RCENGLISH MARTYRS RC MARYVALE RC ORATORY RC ROSARY RC HOLY SOULS RCOUR LADY OF LOURDES RCST AUGUSTINE'S RCST BRIGID'S RCST CATHERINE'S RC ST ANNE'S RC ST CHAD'S RCST JOSEPH'S RC (B7) ST FRANCIS RCST MARY'S RC (B17)ST PATRICK'S RCST EDMUND'S RCST THOMAS MORE'S RCST MARY & ST JOHN RCOUR LADY AND ST ROSE RC KING DAVID BOURNVILLE J BOURNVILLE IST EDWARD'S RC OUR LADY'S RC ST JAMES RCST WILFRID'S RCST JOHN FISHER'S RCST MARGARET MARY RCST PETER & PAUL RCST DUNSTAN'S RCST TERESA'S RC ST PAUL'S RCST GERARD'S RCST BERNADETTE'S RCOUR LADY OF FATIMA RCST BERNARD'S RC ST JUDE'S RCST AMBROSE BARLOW RC ST ALBANS RCST MARTIN de PORRES RC ST MARK'S RC ST PETER'S RCST CUTHBERTS RCST JOSEPH'S RC (B75) HOLY CROSS RCST NICHOLAS RC ST CLARE'S RCSACRED HEART RCST JOHN & ST MONICA RC HOLLY HILLAUDLEY SPRINGFIELDYARDLEY ST PETER'S CE HILL WEST HODGE HILL NEW OSCOTTCLIFTONALBERT BRADBEER FOUR OAKSHARPER BELL PRIMARYDEANERY WALMLEY J WALMLEY I ST FRANCIS CE AL-FURQAN&ERDINGTON ACADEMY (formerly KINGSBURY)&ARK KINGS (formerly Kings Norton High)"GREEN WOOD ( Formerly Castle Vale)WAVERLEY HILLCREST-ARK BOULTON ACADEMY (Formerly Golden Hillock)HODGE HILL GIRLS BOURNVILLESALTLEY COCKSHUT HILLLORDSWOOD BOYSLORDSWOOD GIRLSWASHWOOD HEATH BARTLEY GREENBORDESLEY GREEN GIRLSDAME ELIZABETH CADBURY QUEENSBRIDGE!SELLY PARK TECH COLLEGE FOR GIRLSTURVES GREEN GIRLSTURVES GREEN BOYSSTOCKLAND GREENHANDSWORTH WOOD GIRLS ASTON MANORHOLTEBROADWAY SWANSHURST HAMSTEAD HALLHOLYHEAD#Tile Cross (formerly International)MOSELEYYARDLEYSSUTTON COLDFIELD GIRLS JOHN WILLMOTT ARTHUR TERRY%ROCKWOOD ACADEMY (Formerly Park View) PLANTSBROOKBALAAM WOOD (Formerly Frankley) AL-HIJRAHST PAUL'S RC GIRLSST THOMAS AQUINAS RCST JOHN WALL RCBISHOP VESEY'SBISHOP WALSH RCST EDMUND CAMPION RCHOLY TRINITY RCCARDINAL WISEMAN RCARCHBISHOP ILSLEY RC BAVERSTOCKclosed SMALL HEATHHANDSWORTH GRAMMAR GREAT BARRKING EDWARD VI HANDSWORTHKING EDWARD VI FIVE WAYSKING EDWARD VI CAMP HILL GIRLSKING EDWARD VI CAMP HILL BOYSKING EDWARD VI ASTON HALL GREENFAIRFAX NINESTILESBISHOP CHALLONERKINGS NORTON GIRLSKINGS NORTON BOYS COLMERS FARM HEARTLANDSSHELDON HEATH ACADEMYSHENLEY ACADEMYARK ST ALBAN'S ACADEMYNORTH BIRMINGHAM ACADEMYHARBORNE ACADEMYNishkam Primary School Free SchoolThe Olive School鶹Ƶ Ormiston AcademyNRA Perry Beeches ii The Free School$Aston University Engineering AcademyNishkam High SchoolWaverley Studio College!Perry Beeches III The Free School#The University of 鶹Ƶ School Perry Beeches IV The Free School/Perry Beeches V - The All Through Family School*King Solomon International Business SchoolEden Boys' School, 鶹Ƶ.Eden Boys' Leadership Academy, 鶹Ƶ EastThe Olive School, Small Heath*Eden Girls' Leadership Academy, 鶹Ƶ Free SchoolsTotal -Average % Appendix 12019/202020/21Movement/鶹Ƶ Formula Factors 2016/17Sector Unit Value Funding (b)% Allocated Through FactorUnit Value (c) Funding (d)Unit Value change Funding change (f)(a)(b)( c)(d)( e)(f)(g)%Basic Pupil Entitlement (AWPU)Primary (Years R-6)Key Stage 3 (Years 7-9)Key Stage 4 (Years 10-11) DeprivationFree School MealsPrimary SecondaryFree School Meals Ever 6IDACI - Band FIDACI - Band EIDACI - Band DIDACI - Band CIDACI - Band BIDACI - Band ALower Prior Attainment LPA - FSP LPA - KS2Pupil MobilityLACPrimary & SecondaryEALLump Sum Split SiteFormulaRatesActualPFIContractMFPPFTotal Funding for Schools Block Formula (excluding MFG Funding Total) MFGTotal-Additional funding from the high needs budgetGrowth fund (if applicable)"Falling rolls fund (if a<pplicable) Schools Block (excluding Growth)DfE funding CalculationGrowth funding 19/20 Total FundingBalance of funds.Primary and Secondary Budget Modelling 2020/21.z zs{X|6|}`+~ ~=sW52ʁ6# j  i  d J(  |Z ?{Aˊ[9_ea?ߏtV4l/ $gE@Ƙ;dLccB g2ɀ 7='  dMbP?_*+%,&x9&Krkub@ c/ {tKΑKGlzRQqP3B~wp`w&| icj -%,"D,.?Ԧ\0Ө`LmQ E"o ,}Q8׿-Uw^ BurܟQ_o3o׋}tv7,l[ͯ2J5Ox} 0EEvb7RA/Nk0IJ[7VZ-Z{tα61JS6|! O؅rFS[kYO z1>7IqU|@Kne`ߙe I2$O <Z*Q{0i!/9tY}>xҎh򻂰&'LkXߍ.?" 7XX BP(? BP(?&\(U} } $} I } m} I} m}  } I}  } $} } } } } I 7 ; @@; ,@,; , , , , , ,,,,,,,,,,,; ,,; ,; ,; G\\\\\\\\\\\\ G\]  \  \    ^ _ ` _ ab ` _ a b  ` `  ` c a de f e gb e e gb  e h  f  ig jk l k mn l k m n  l  m  k  m m  op.Ue/@p} ِAڭ!W?np+d@p36NA/6? n p`Ә[@ qxGz? p.gA rtGz?, BPR stfG@ty=5A ntϢ}@th`_A n  t"ac@ uqGz? t m,wYA v@Gz?R wxr]0@xίGA nxDaa҉@xL6A n  x@wf@ yGz? x2VQA zRGz?R { op|iMhg0? nppO&? nppp| A_J  }~ tA@ ~4D#iA n~ t @ t$jA n  t(\$@ u]C? tซ A v]C?  }~ tA@ ~όK^A n~ t @ t^A n  t(\$@ u]C? t`멠A v]C?   }~ tat@ ~"[AvA n~ t!o@ tWzwA n  t(\4@ uP? t{*A v&?  }~ t:@ ~V\Q|xA n~ t@ tf,kyA n  t>@ uL:? t@z-A v=L:?   }~ t@ ~Wz.=A n~ t@ t6nF4>A n  tGz$@ uUo$,? tk\@ vGo$,?  }t(\/r@~bɿ*9A n~ td@tf PF:A n  t(\$@ uzS? tiq@ vݕzS?  }~ t@~An/ EA n~ t~@tR*FA n  t Gz$@ u/jg0Y? t R@ v}jg0Y? }~ t!@~I`FA n~ tA@t oU=GA n  t.@ u\? tX<@ v\?  }~ t@~{3ZA n~ t_@t>*HK[A n  t.@ u |U? twA vt |U? }t%@~.ڒ'XA n~ t5@t*YA n  t@4@ u@ u,S? tX &@ v,S? "nn  Q@>QAB*C?n@ǎAS@? n 7E@ XbŊ? 9GA (75 ?   nn$nnDlHfx4@ ,!,"i@ #; $; %; &; '; (@ )i@ *; +; ,,-,.,/,0,1; 2,3,4,5; 6,   p%@ pRMkA (C? n~ p5@ pwlA <,ok? n p@4@ q@# dz?# Du9A# dz?#.[_ $ $ $$e A$VD?$n $$e A$~wMC? $ n $ $߁ % % %%Z z(^A%r|]Н?%\ %%f+2L_A%=i?% \ % % % Z A% Q?%]Z,A *\*@Psג?*GuT{A *\ * c"ߐ?* * zp* ؿ* + ++"kIA +\+3A+\ + ʓqA +  ,\\\~ , ,\\\~ ,,\\\\\\\ -]"-]]]]]U\\\\\\\ .] .]].dL|GA .]]]~ .0AA.\\\\\\\ /] /]]~ /j@ /]]]~ /j@/\\\\\0UUUUUUUU 1UUU1WVbA 1UUU139A~ 2Z 3] 3U3UUUU3VA 4U4UUUUUU~ 4o 5U5UUUUUU5mA 6U6UUUUUU6;A2 ((T4d`DB26PH0(  >@PB(     ! ! ! !ggD g2ɀ Dt$!2CT&e.v6  dMbP?_*+%,&C&G&x6 b!]̀lΊ^{aoA8ހ=$ Q]!#ڨ*rgdS-)/6SeՉu(*k0Kڈ{ybx2xt"ChV%g]$[]Wk!z,ٻykcx̷:Sb?cؗ7XnOppm5*д5V <Y -j3);Iی|]IJHw@ȽG0IbTjoԕBցC/EZ͠cSueLN!Z[8t9uTnV5Bwr3L̐"}[րɋ @?G6xU}ar|H V gJa/3=qc/wԞ`&'w+(S9.%?C FG,vtmGNȟN ZP1@R'!tp;9%o@&-y}=FЫp@[?{w8 a2[0Fnu읎 LqZ\CzH,1O`&40ẼijmX/ kGԼD68?Y =t~:^|.eL~J5Ub'T.x} 0EEvb7RA/Nk0IJ[7VZ-Z{tα61JS6|! O؅rFS[kYO z1>7IqU|@Kne`ߙe I2$O <Z*Q{0i!/9tY}>xҎh򻂰&'LkXߍ.?" 5XX BP(? BP(?&\(U} $ } 2} I} } } } I; @ ,,,,,, , , , , ,,,,,,,,,,,,,,,, ,,, GGGGGG G H H H H I J K L M M L ~ Nn O N Px :;APMԲ;AQY@R҂̫?~ NΉ O N P)rLEAPQFAQy}E@R^^rEr?~ N҉ O NPgy5APM$Z6AQn@Rd?~ N։ N NP oCAP9eCAQ=#j+#@RFf9?~ N<1IA N NPq?APY?AQU\j@RѮG\?~ N N NPCAPI!2'DAQ@' N@R*_8?~ N N N PS\aDA Pb͜qDA Q@ @ R.l?~ N N N PUG?A Q{j,@ R)oUS?~ N@1IA N N PVoN5:A PL7X:A Q8B@ Roܑ?~ N N N Pc#05A PIRem5A Qw{s @ Ra[?~ N N NPЬd>APl>?AQ$@RAݑ?~ N N NP4 'j?~ N N NPU=;AQZa@R@%?~ NL1IA N% NP/{x:AP͕Gr&;AQFh@R(fL֑?~ Sf S& S' PP~ QR~ N~ N( N P*~D>APD:>AQ@b\@R{GƑ?~ NP1IA N) N P.R(G,APAc;,AQ@2;@RkG}?~ N N* NP\=APw t>AQ`$@RuMe?Dl08brrrrrrrrrrrrrrrrrrrrrrrrrPrr ,!,",#,$,%,&,',(,),*,+,,,-,.,/,0,1,2,3,4,5,6,7,8,9,:,;,<,=,>,?,~ N N+ N P?"yE"JT0A(P"+`0A(Qu@(RI#?~ )N )N4 )N)PkZypDA)Pv6 2DA)QrN@)RVd>?~ *N *N5 *N*PsPOCA*PQ^DA*Q$@P@*Rǣ ?~ +NX1IA +N6 +N +Pb&A2PcЫ>A2Q9]@2RCw=Ñ?~ 3N 3N> 3N 3PxNg=A3P$՚ >A3Qgf@3R'WƑ?~ 4N 4N? 4N 4PCVC8A4PF.A<QE"c@<Rΰ|ܐ?~ =N2 =NH =N=P8=A=PJJ=A=Q@;”_/@=Rgtّ?~ >N6 >NI >N>Py# 6A>PE$6A>Q36@>RO?~ ?Nh1IA ?NJ ?N ?P~{@A?P(oG%AA?QWG@?RbC?Dlrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrr@,A,B,C,D,E,F,G,H,I,J,K,L,M,N,O,P,Q,R,S,T,U,V,W,X,Y,Z,[,\,],^,_,~ @NF @NK @N@Pi2A@P>3A@Q{SQh@@R@?~ ANJ ANL AN APxJ⚨/AAPbF0AAQ^Ȫ@ARLɐ?~ BNN BNM BNBPR>1ABP=n1ABQ@xk@BR,n?~ CNR CNN CN CP(/ACP"0Q'0ACQ@Ԯ@CRoː?~ DNZ DNO DN DP8:2ADPU3ADQUT#@DR?~ EN^ ENP EN EP/;AEP-^;@GRNˑ?~ HNn HNS HN HP Y 7AHP[4*8AHQf@HRG{?~ INr INT INIP, KAIP_ LAIQ@?`@IRRaor?~ JNv JNU JN JPOt;AJP,SAKQe:Kw@KR_Α?~ LN~ LNW LN LP-U /ALPG\x.0ALQ lE@LRU¿ϐ?~ MN MNX MNMP3R+>a5AMPf鏿5AMQ%o@MR y?~ NN NNY NN NP93Y0ANPu$͐0ANQO| @NR?~ ON ONZ ONOPeH:AOP(|:AOQ0@ORđ?~ PN PN[ PNPP(5;APP:e ;APQWGOS:@PRTĶƑ?~ QNt1IA QN\ QN QP@ 60AQP.mI{0AQQX@QRQpِ?~ RN RN] RN RP˓UY1ARPR:T1ARQf@RR߼?~ SN SN^ SN SP~CASPQg8DASQ(r@SR'䙅?~ TN TN_ TN TPjX%w.ATPii.ATQ/$@TREw]=?~ UN UN` UNUPUsm >AUPO[X?AUQ 5o@URU-?~ VNx1IA VNa VNVP:7AVP݊h7AVQ@:ƺh@@VROG?~ WNƋ WNb WNWP\%2AWPo D2AWQD@WRā!D;?~ XNҋ XNc XN XP/q63AXPՌ3AXQ QR@XRI\;?~ YN֋ YNd YNYPE4^_>AYP~Hy~?AYQHMCs@YRԟ ?~ ZNʌ ZNe ZN ZPV+=AZP&^=AZQ`FѼB,@ZRv%g?~ [N|1IA [Nf [N [P&RAfQQߩ@fRn?~ gN* gNr gN gPgFYr-AgPv\.C{.AgQyzE@gR4js?~ hN. hNs hNhPfP~2AhP_Cj2AhQ@\|@hR%7?~ iN2 iNt iN iP&-Q0-AiPb-AiQN,Q@iRi??~ jN6 jNu jNjPu`“8AjPW9AjQ@`ݛ/@jR6;Ʋ?~ kN: kNv kN kP,]=+AkP8+AkQbf@kRNUـ?~ lN> lNw lNlP^' 0AlP.IP0AlQ@lRAO?~ mN1IA mNx mNmPg88AmPl,ʆ 9AmQj)@mR&by?~ nNF nNy nNnP2 2AnPPx5U3AnQV&@nRf@@.?~ oNJ oNz oN oP-=AoPɈC=AoQ`@-@oR?~ pNV pN{ pN pPUyKApPR8ALApQQ @pRx+CZ.?~ qNf qN| qNqP4W%=AqP&>ק=AqQAaO@qR4 {?~ rNz rN} rNrPL8ArPN8ArQɖ@rR?~ sN1IA sN~ sNsPy&GAsPGHAsQ3@sRQB\5`?~ tN tN tNtP0؊2AtPG3AtQu=@tR4a??~ uN uN uNuPAUcAuP$2~dAuQ KyAuR\Qs?~ vN vN vN vPd1s=AvP?[sp=AvQ`;x]U@vRۺz?~ wS wS wS'wPwPQwR~ xN xN xNxP_С49AxPYIv9AxQ])@xR(;ȑ?~ yN1IA yN yNyPbK2AQgLz@R Iב?~ N^ N NP}[R;APc;AQAQڣԃ@R*?Dlrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrr,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,~ N N N P꼖[U>APt MF?AQ@ч.U@RtVD `?~ N N N P4Il5.APs\h.AQ~@RQ?KQ?~ N1IA N NPb$`F:AP]:AQ@-N)@RYaW?~ N N NPҠ-;AP僛;AQ'!A@RD!Oד?~ N N NPҁ ,AP p߄,AQTJ@RrUH?~ N N N P(hQ.APf.AQV@R`I\s?~ N N NP!^2AP~2AQ{@R:-?~ NƎ N NPv.AP{ɗH/AQ T?@R %!?~ N N NP\Tp5APr|5AQ'j@R*} z?~ N N NPf-[0AP=-t1AQ5e@R̒y?~ N N NP<.APuG~.AQ ׃@Rnΐ?~ N2 N NPzS:APfR9:AQ}F@R 7Ο>ˑ?~ N2IA N NPb&0APΡL441AQ ? @Rbs ?~ NR N NP,v4AP5AQ*@RG)0h?~ Nf N NPb.+APdF+AQ@)8>@Rt#?~ Nv N NPk{D'APw'AQқ.@Rl^;?~ N N N P^3*c=AP X=AQGYL@R^c✅?~ N N NPiAAP9 6BAQ=@RϘ~ǒ?~ N N NPH8APY3$9AQ@f R@R_o߯?~ N N NPˡ}/APIB" 0AQ >@R;?~ N N NPx(=APO_=AQ8E@RL2ڑ?~ N~ N N PA1d2;APE1~;AQ@ @R!v?~ N N N P÷AP>;}@N?AQڻ@R ̑?~ Nʐ N N P%>=q:APڠ:AQs"@Rn FF?~ Nΐ N N P׳s:APF82CO/;AQNv@R(W?~ NҐ N N P]q3/APA%*)/AQwV@R ?~ N֐ N N P-^|yAAPuu~KAAQҤ!{@R0=?~ Nڐ N NPxvZ*=AQb6@R9]?~ N2IA N NPl_Í0APs&0AQi1@R',?~ N N NPAgzI=AP"b\=AQ2ܨd@R4w"0?~ N N N PgfFAP}\FAQZo@Rk$?~ N N N PZ*CAP.`fCAQݨ͑@R(_?~ N O NPp8APo!8AQ@] )@RvK?~ N O N PHk>APX?AQYF@R,+Gȑ?~ N 2IA O NPz7] ,8APn8AQ` J-a@R7 ?~ N O NP#Λ,=AP#=AQ@|R@RNÄ?~ N O NPϏ?]FAPhOR{FAQ@f]@R YH?~ N O NP#c9AP0kHɋ9AQ@R@Rs[0¾?~ N O N P3OWS=APs{=AQ{r}D@RI?~ N* O NP`*:APh;:AQAm@RTlQő?~ N. O N P͛ O NPvAHAPkha:IAQq}o@R?[?~ N(2IA O N Pnd>APz̾51?AQAA@Rg(͑͢?~ NF O N PE)(=AP7cZ>AQ@pg`@R6bL;‘?~ NJ O NPMB9AAPv'AAQ-3M@R'g?~ NV O NPvR ZBAP?IOBAQbM@R͐ ?~ NZ O NP$*2APy2AQJlC@R#;Z23b?~ Nj O NPG\GQ 1AP0/R1AQw.@R}PZ?~ Nn O NP'*APUtR*AQE@R?~ Nr O N Pǩ*AP q&+AQK*{ C@R`e?~ N O NPvw=AP-<;=AQ͹X@R[p,g?~ N O N Pؖ{8APSݲ9AQ)o@R??~ N43IA O NPD|hv>2AP^H2AQRh=@Rأ4-?~ N O NPWzh O N P:AP[G#k;AQў@R"]R?~ NJ O N PJe5APޤ9L`5AQeH䨹@RҴL?~ NR O NP;G:1AP$Z1AQŜKD@RZlt?~ NV O NPʣN 0AP!uN0AQ@R{H(Ԑ?~ NZ O NPkN9APGhj:AQ@3\@R?~ N^ O NPP;:APɒÌ:AQ@y'~@R|L^?~ N3IA O NP$bFf;AP'o)d-AP3=Ro.AQ@_jo;@R6̯?~ N O N Pglm9AP:AQ*L@RVޑ?~ N O NP/AP2e`%0AQ-#@Ra5S+̐?~ N O NPxzS0APRl3<1AQV@RZ$?~ N O NPkR0APY珗0AQ{ 4@Ro˄ܐ?~ N O NPu"0APˡIF1AQU;nw@R#1?~ N O NP?hT=AP.->AQSw@R `‘?~ N3IA O NPbnu8AP(g8AQۋ@Rpg܌?~ Nʞ O NPN//AP$v0AQ,e@R;LȐ?~ NΞ O NPgՏʜ0AP0AQ@H@R c?~ N֞ O NP`ŗ7AP {ڵZ"8AQ@RLp}?~ N O  N P}r;APKC-7[Ȑ?~ N O  NPл=6APNo&{ 6AQZ@Ro7k?~ N O  NP =r0AP˒C!0AQ@pUS@RU!ڐ?Dlrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrr,,,,,,,,, , , , , ,,,,,,,,,,,,,,,,,,,~ N O NPWB28AP=+-d8AQ@K5x@Rxˑ?~ N O NP Џm.APri".AQj@Rwسl?~ N O N PJ!٪h ,AP&AW,},AQ77@R#?~ N O NPo;APä9;AQzG@RaǪ?~ N3IA O NPJs~+APc,فE+AQ@Fx]@R@. O NPtO\:APei:AQ@|1@Rf?~ NF O NPr ~/APJ#0AQ`@RӒ_%ʐ?~ NR O NPk*APl+AQ@>e@Rh Vl?~ NV O NPJ#Q+APDhduv+AQt@RDڞr?~ NZ O NPka1!,APje%,AQ@(p@Rq?~ N^ O  NPݥ:n@,APh_O,AQbnn8@R>Ws?~ Nf O! NP0SZ-APlF\!.AQJ_@R1]?~ Nj O" NPwt% .APJ/AQ-R]"@RfVŐ?~ N O# N P:쉞5APQ3Ơ6AQfYz@R٤Y?~ N O$ N P K*AP'E).*AQ @R' ^?~ N O% N PƩ)APd`d*AQߺu'@R[N?~ N O& NPYHT>AP(>AQh z@R6:Ǒ?~ NƟ O' NPֹ/AP0 80AQ Z0@Ryѐ?~ Nʟ O( NP3X.AP09D.AQ@.@R9ٺ?~ NΟ O) NPd-AP2G.AQz; @RFsW?~ Nҟ O* N P{W%=MAPMAQ@RVehL?~ N O+ N P oyAAPmIHBAQ<0@RwL2?~ N O, NPDMJAP! 2ڐJAQ(@RʦR?Dlrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrr ,!,",#,$,%,&,',(,),*,+,,,-,.,/,0,1,2,3,4,5,6,7,8,9,:,;,<,=,>,?,~ N O- N P*0`T\:A P  :A Q@a6p\@ Rё?~ !N !O. !N !Pz>*l8A!P^:h8A!Q#~Ͼ@!Rg㯅?~ "N "O/ "N "PHA"PB+[IA"QY@"R ;4?~ #N #O0 #N#PEt 'BA#PʢIpyBA#Q@l@#RnnP#?~ $N4IA $O1 $N$P*PA$P 5vPA$Qa@$RP?~ %N& %O2 %N %P.ڏ'Bz@)RLxO?~ *Nλ *O7 *N*Pjŀy0A*P 0A*Q-b@*R8:R?~ +Nֻ +O8 +N +P4+A+P24,A+Q@+Ra憐?~ ,Nv ,O9 ,N,P=sȞCA,P5'CA,Q R@,RAl4?-NONPP~ -Q-R~ .N1IA .O: .N .P{iUA.PX|EVA.Q@A.RTT?~ /N /O; /N /P`aSA/P+`SA/Q@?m@/RD\Im?~ 0N 0OU 0N 0Px]]KA0PfC LA0Q@7Dy@0RHRjF?~ 1N 1O< 1N 1PRr?SA1P)gSA1Q/@@1R4l~?~ 2N& 2O= 2N 2PIrC`A2Pķ5`A2QpA2RL?~ 3N2 3O> 3N 3P[OGA3P"GHA3QԱ"@3R0q3?~ 4N6 4O? 4N 4PUUA4PO`8VA4Q@%F<@4RSC,?~ 5N> 5O@ 5N5Pb, +PA5P#e|vPA5Q@=0m@5Rı8?~ 6NF 6OA 6N 6P~.K~QA6P *RA6Q`(mLA6Rok.?~ 7NJ 7OB 7N 7PU6%ZA7PS>ZA7Q@*S@7RA{Ԏ?~ 8NZ 8OC 8N 8Psw ]A8PE]A8QwJ-A8R :?~ 9Nv 9OD 9N 9PSVAA9P,`MAA9QX+@9RƓ;VN?~ :N :OE :N :Pq<MA:P_앞DMA:Q@:RkO?~ ;N ;O ;N;PINaNA;P&rNA;Q[D_@;R*VI}?~ <NR <OF <N <P5F`A<PM6`A<QA<Ru?~ =N =OG =N =P0%YpTA=P?_koTA=QNy+@=R#ֱ&x?~ >N~ >O >N >P+{UA>P+:UA>Q @>RTM?~ ?NΪ ?OH ?N?PVl;MOA?PGOA?Q g7@?RT㔟?Dzlrrrrrrrrrrrrr,rrrrrrrrrrrrrrrrr@,A,B,C,D,E,F,G,H,I,J,K,L,M,N,O,P,Q,R,S,T,U,V,W,X,Y,Z,[,\,],^,_,~ @N @OI @N @P2OA@Paat0PA@QҚ5@@@RYY a\?~ AN AOJ ANAPR\TAAPb?"6ZuTAAQ#;Wv[@AR7-R?~ BNƫ BOK BNBPY+PABPsȩvPABQħ[@BR=?~ CN COL CNCPIԊKACPi%LACQ}@CRb(r?~ DN DOM DNDP^WeNADPҲi|OADQ @DRD{’?~ EN EO ENEPG\NLAEP;"LAEQ HOO HN HPLJRAHP-@hnRAHQ~@HR~l?~ INr IOP IN IP 6Z RAIPЯPW SAIQoӒ@IR"zq?~ JN~ JOQ JNJP'WAJP;XAJQ{@JRx ؒ?~ KN KOR KN KP I'XAKPd@]Rxu1?~ ^N^ ^Oe ^N^P'SA^PԸ}[TA^Q?j@^RZ{}?~ _Nl6IA _Of _N_P#N:MA_PDi8NA_Q@yw@_R0G%#?Dlrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrr`,a,b, c,d,e,f,g,h,i,j,k,l,m,n,o,p,q,r,s,t,u,v,w,x,y,z,{,|,},~,,~ `N `Og `N`P׫fNA`PLAdQJ@dR(տ|?~ eN eOm eN eP#TaAePyaAeQ > 6+AeRxZ̥?~ fN fOn fN fPd# \MAfPNAfQ_jF9AfRL?~ gN gOo gN gPaTPAgPR@rRa@?~ sNf sOz sN sPQCqSAsPRTAsQ?@sR釒?~ tNj tO{ tN tPV7WAtP|MsHPXAtQ L@tRW+?~ uNn uO| uN uPd.`UAuP(VAuQZMEAuR5>ǘ?~ vNr vO} vN vPӵPAvPh QAvQB@vR9*ņNq?~ wNv wO~ wN wPs:.UAwP) r%UAwQm:z@wR.~?~ xNz xO xN xPu}#NAxP7JNAxQ@QuC@xR^cT?yNONPPQR~ zNH1IA zO zNzP}T9AzPO69AzQ Q@zR u?~ {N^ {O {N{P|d:A{P;(r;A{Q@g]@{Rz?~ |N 5IA |O |N|P]DoW=A|P'=A|QV\u@|R?~ }N }O }N}P( 0HA}PƚTLIA}QV@}R. w=?~ ~N ~O ~N~P˙ =:A~PG$;A~Q4}Nt@~Rv:ڑ?~ N O NP?FAPqrGAQnst @Rt?DDlrrPrrrrrrrrrrrrrrrrrrrrrrrrrrr,,,,,,,,,,; ,,,,,,,,,,~ N* O NP .1APV:߬w1AQ)B,@R誃;?~ N. O NP\`LGAP$oGAQr9@Rq;9?~ N: O NP'5O0KAP;Ŋ>ﰪ3@Fd ;( \  y; y( \  ; y( \ ;y( \& yT;y( %@LAZ%y@LAZ%@LAZ LAA&B$ (;y( %@LAZ LAA&B$(;y( %@LAZ LAA&B$(;y( %@LAZ LAA&B$;y( \(;y( %@LAZ LAA&B$xx;xy( \xx(;xy( %x@LAZ LAA&B$(;y( %@LAZ LAA&B$;y( \(;y( %@LAZ LAA&B${{;( a\Ro cr{{  ;( a\Ro cr{{  ;( a\Ro cr{{ ;( a\Ro cr{{ ;( a\Ro cr{{ ;( a\Ro cr{{;( a\Ro cr{{;( a\Ro cr{{ ;( a\Ro cr{{ ;( a\Ro cr{{x ;( a\Ro cr{{x ;( a\Ro cr{{ ;( a\Ro cr{{;( a\Ro cr{{;( a\Ro crggD Oh+'0HPh Justin PinkneyJustin PinkneyMicrosoft Excel@u@5j@՜.+,0X PXt | Service 鶹Ƶ  Appendix 1 Appendix 2'Appendix 1'!Print_Area'Appendix 2'!Print_Area'Appendix 2'!Print_Titles  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FG gWorkbookSummaryInformation(DocumentSummaryInformation8