{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["fnd budget","fnd base rates","pre fnd budg","fnd enro","fnd enro explain","charterinfo","distinfo","inflat","decile","codes"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":1,"defined_names":24,"comments":2,"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":"fnd budget","index":0,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,4)","v":479}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,5)","v":278}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,6)","v":117}]
[]
[" F Y 2 0    F O U N D A T I O N    B U D G E T"]
[{"$f":"VLOOKUP(orderCHA,charterinfo_a,2)","v":"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HADLEY pupils"}]
[null,null,"Items"," -  A L L    P U P I L S",null,null,null,null,null,null,null,"    -   S P E C I A L    P O P U L A T I O N    I N C R E M E N T S"]
[null,null,"Adj by"]
[null,null,"Wage","Pre-"," -- Kindergarten --",null,"Elem-"," Jr High/","High","Voca-",null,"Spec Ed In","Spec Ed",null,"English Learners"]
[null,null,"Fctr = w","School","Half","Full","entary","Middle","School","tional",null,"(3.79% of total)","Out","PK-5","6-8","9-12","EcoDis",null,"TOTAL**"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
["  F O U N D A T I O N    E N R O L L M E N T",null,null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3), rate_chafnd,3)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,4)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,5)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,6)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,7)","v":3},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,8)","v":8},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,10)","v":0.41689999999999999},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,11)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,12)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,13)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,14)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,15)","v":2},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,16)","v":11}]
[" "," "," "," "," "," "," ",null,null," "," "," "," ",null,null,null," "," "," "]
[1,"Administration","w",{"$f":"'fnd base rates'!$C110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$C111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$C112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$C113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$C114*$D$28*H$12","v":1175.79},{"$f":"'fnd base rates'!$C115*$D$28*I$12","v":3135.44},{"$f":"'fnd base rates'!$C119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$C120*$D$28*L$12","v":1127.7061619999999},{"$f":"'fnd base rates'!$C121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$C122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$C123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$C124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,3)*$D$28*Q$12","v":105.34},null,{"$f":"SUM(D14:Q14)","v":5544.2761620000001}]
[2,"Instructional Leadership","w",{"$f":"'fnd base rates'!$D110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$D111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$D112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$D113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$D114*$D$28*H$12","v":2123.58},{"$f":"'fnd base rates'!$D115*$D$28*I$12","v":5662.88},{"$f":"'fnd base rates'!$D119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$D120*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$D121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$D122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$D123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$D124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,4)*$D$28*Q$12","v":499.08},null,8285.5400000000009]
[3,"Classroom and Specialist Teachers","w",{"$f":"'fnd base rates'!$E110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$E111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$E112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$E113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$E114*$D$28*H$12","v":8568.75},{"$f":"'fnd base rates'!$E115*$D$28*I$12","v":33602.720000000001},{"$f":"'fnd base rates'!$E119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$E120*$D$28*L$12","v":3721.1451750000001},{"$f":"'fnd base rates'!$E121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$E122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$E123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$E124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,5)*$D$28*Q$12","v":4872.0600000000004},null,50764.675174999997]
[4,"Other Teaching Services","w",{"$f":"'fnd base rates'!$F110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$F111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$F112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$F113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$F114*$D$28*H$12","v":1797.75},{"$f":"'fnd base rates'!$F115*$D$28*I$12","v":3991.04},{"$f":"'fnd base rates'!$F119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$F120*$D$28*L$12","v":3474.3820650000002},{"$f":"'fnd base rates'!$F121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$F122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$F123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$F124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,6)*$D$28*Q$12","v":0},null,9263.1720650000007]
[5,"Professional Development","w",{"$f":"'fnd base rates'!$G110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$G111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$G112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$G113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$G114*$D$28*H$12","v":417.72},{"$f":"'fnd base rates'!$G115*$D$28*I$12","v":1080.08},{"$f":"'fnd base rates'!$G119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$G120*$D$28*L$12","v":179.50463299999998},{"$f":"'fnd base rates'!$G121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$G122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$G123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$G124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,7)*$D$28*Q$12","v":236.36},null,1913.6646329999999]
[6,"Instructional Equipment & Tech","nw",{"$f":"'fnd base rates'!$H110*D$12","v":0},{"$f":"'fnd base rates'!$H111*E$12","v":0},{"$f":"'fnd base rates'!$H112*F$12","v":0},{"$f":"'fnd base rates'!$H113*G$12","v":0},{"$f":"'fnd base rates'!$H114*H$12","v":1409.34},{"$f":"'fnd base rates'!$H115*I$12","v":6013.2},{"$f":"'fnd base rates'!$H119*J$12","v":0}," ",{"$f":"'fnd base rates'!$H120*L$12","v":156.67935800000001},{"$f":"'fnd base rates'!$H121*M$12","v":0},{"$f":"'fnd base rates'!$H122*N$12","v":0},{"$f":"'fnd base rates'!$H123*O$12","v":0},{"$f":"'fnd base rates'!$H124*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,8)*Q$12","v":36.24}," ",7615.4593580000001]
[7,"Guidance and Pschological","w",{"$f":"'fnd base rates'!$I110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$I111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$I112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$I113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$I114*$D$28*H$12","v":943.14},{"$f":"'fnd base rates'!$I115*$D$28*I$12","v":3152.72},{"$f":"'fnd base rates'!$I119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$I120*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$I121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$I122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$I123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$I124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,9)*$D$28*Q$12","v":197.28},null,4293.1399999999994]
[8,"Pupil Services","w",{"$f":"'fnd base rates'!$J110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$J111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$J112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$J113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$J114*$D$28*H$12","v":690.63},{"$f":"'fnd base rates'!$J115*$D$28*I$12","v":4246.8},{"$f":"'fnd base rates'!$J119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$J120*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$J121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$J122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$J123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$J124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,10)*$D$28*Q$12","v":1025.1400000000001},null,5962.5700000000006]
[9,"Operations and Maintenance","w",{"$f":"'fnd base rates'!$K110*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$K111*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$K112*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$K113*$D$28*G$12","v":0},{"$f":"'fnd base rates'!$K114*$D$28*H$12","v":2931.39},{"$f":"'fnd base rates'!$K115*$D$28*I$12","v":7579.44},{"$f":"'fnd base rates'!$K119*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$K120*$D$28*L$12","v":1259.700871},{"$f":"'fnd base rates'!$K121*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$K122*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$K123*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$K124*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,11)*$D$28*Q$12","v":0},null,11770.530870999999]
[10,"Employee Benefits & Fixed Charges","nw",{"$f":"'fnd base rates'!$L110*D$12","v":0},{"$f":"'fnd base rates'!$L111*E$12","v":0},{"$f":"'fnd base rates'!$L112*F$12","v":0},{"$f":"'fnd base rates'!$L113*G$12","v":0},{"$f":"'fnd base rates'!$L114*H$12","v":3209.3558685000003},{"$f":"'fnd base rates'!$L115*I$12","v":7742.8284534736131},{"$f":"'fnd base rates'!$L119*J$12","v":0},null,{"$f":"'fnd base rates'!$L120*L$12","v":1406.9675173914948},{"$f":"'fnd base rates'!$L121*M$12","v":0},{"$f":"'fnd base rates'!$L122*N$12","v":0},{"$f":"'fnd base rates'!$L123*O$12","v":0},{"$f":"'fnd base rates'!$L124*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,12)*Q$12","v":788.1},null,13147.251839365108]
[11,"Special Ed Tuition","nw",{"$f":"'fnd base rates'!$M110*D$12","v":0},{"$f":"'fnd base rates'!$M111*E$12","v":0},{"$f":"'fnd base rates'!$M112*F$12","v":0},{"$f":"'fnd base rates'!$M113*G$12","v":0},{"$f":"'fnd base rates'!$M114*H$12","v":0},{"$f":"'fnd base rates'!$M115*I$12","v":0},{"$f":"'fnd base rates'!$M119*J$12","v":0},null,{"$f":"'fnd base rates'!$M120*L$12","v":0},{"$f":"'fnd base rates'!$M121*M$12","v":0},{"$f":"'fnd base rates'!$M122*N$12","v":0},{"$f":"'fnd base rates'!$M123*O$12","v":0},{"$f":"'fnd base rates'!$M124*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+15),rate_basefnd,13)*Q$12","v":0},null,0]
[]
[12,"Total",null,{"$f":"SUM(D14:D24)","v":0},0,0,0,{"$f":"SUM(H14:H24)","v":23267.445868499999},76207.148453473623,0,0,11326.085781391495,0,0,0,0,7759.6,{"$f":"SUM(R14:R24)","v":0},{"$f":"SUM(S14:S24)","v":118560.28010336512}]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
[13,"Wage Adjustment Factor",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,8)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"F O U N D A T I O N   T U I T I O N   R A T E",null,{"$f":"IF(S12=0,0,ROUND(S26/S12,0))","v":10778}]
[14,"Low Income Decile",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,9)","v":4}]
["C A V E A T S"]
["-  Charter schools do not send special education pupils to other districts or private programs; this category is removed from the calculation.  ",null,null,null,null,null,null,null,null,null,null,"English Learners as a % of Total Full Rate and Budget",null,null,null,null,null,null,{"$f":"SUM(N26:P26)/S26","v":0}]
["    The in-district special education increment uses an \"assumed\" enrollment",null,null,null,null,null,null,null,null,null,null,"Economically Disadvantaged Proportion of Full Rate and Budget",null,null,null,null,null,null,{"$f":"Q26/S26","v":6.5448563323525402E-2}]
["    percentage of 3.79 percent, as outlined in the SWM budget proposal."]
["-  Total foundation enrollment includes only the All Pupils section.  Special Population Increments enrollment has already been counted in All Pupils cohorts."]
["-  Pre-kindergarten and half-time kindergarten pupils count as one-half in totals for ELL, EcoDis low income, and total foundation enrollment."]
["-  Each component of the foundation budget represents the enrollment on line 1 multiplied by the appropriate state-wide foundation allotment.  "]
["-  The wage adjustment factor is applied to the underlying base rates in all functions except instructional equipment, benefits, and special education.  "]
["-  October 2018 enrollment is being used to generate the FY20 rate.  "]

{"sheet":"fnd base rates","index":1,"n_rows":335,"n_cols":22,"rows_kept":335,"cut":false,"hidden":true,"merged":[[100,2,100,3],[99,2,99,3],[101,2,101,3]]}
[]
[]
[]
["FY19 Base Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Foundation Subsets",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[]
[1,"Pre-School",188.89,341.14,1564.22,401.18,61.86,226.4,113.81,45.26,434.37,481.69,null,3858.82]
[2,"Kindergarten-Half",188.89,341.14,1564.22,401.18,61.86,226.4,113.81,45.26,434.37,481.69,null,3858.82]
[3,"Kindergarten-Full",377.76,682.27,3128.44,802.38,123.78,452.8,227.65,90.57,868.72,963.36,null,7717.73]
[4,"Elementary",377.76,682.27,3128.4,802.38,123.8,452.8,227.65,135.84,868.72,963.4,null,7763.02]
[5,"Junior/Middle",377.76,682.27,2753.01,577.59,134.21,452.8,303.02,221.89,941.81,979.63,null,7423.9900000000007]
[6,"High School",377.76,682.27,4048.52,480.85,130.13,724.48,379.85,511.66,913.19,892.16,null,9140.8700000000008]
[7,"Special Ed-In School",2607.21,null,8603.1299999999992,8032.63,415.01,362.24,null,null,2912.38,3371.83,null,26304.43]
[8,"Special Ed-Tuitioned Out",2607.21,null,null,39.83,null,null,null,null,null,null,24754.080000000002,27401.120000000003]
[9,"Limited English PK ",44.69,78.209999999999994,536.30999999999995,78.209999999999994,22.35,55.87,33.520000000000003,11.17,134.08000000000001,122.91,null,1117.32]
[10,"Limited English K Half Time",44.69,78.209999999999994,536.30999999999995,78.209999999999994,22.35,55.87,33.520000000000003,11.17,134.08000000000001,122.91,null,1117.32]
[11,"Limited English K Full",89.04,155.82,1090.73,155.82,44.52,111.3,66.78,22.26,267.12,244.86,null,2248.25]
[12,"Limited English Elem",88.41,154.71,1082.96,154.71,44.2,110.51,66.3,22.1,265.22000000000003,243.11,null,2232.23]
[13,"Limited English Junior/Middle",93.24,163.16999999999999,1142.22,163.16999999999999,46.62,116.55,69.930000000000007,23.31,279.73,256.42,null,2354.36]
[14,"Limited English High School",69.11,120.94,846.55,120.94,34.549999999999997,86.38,51.83,17.28,207.32,190.04,null,1744.9399999999996]
[15,"Limited English Vocational",60.61,106.06,742.45,106.06,30.3,75.760000000000005,45.46,15.15,181.82,166.67,null,1530.3400000000001]
[16,"Vocational",377.76,682.27,6882.53,480.85,215.14,1267.83,379.85,511.66,1709.06,1330.21,null,13837.16]
[17,"Low Income 1",null,null,2823.264599938469,null,72.391399998422273,null,null,null,434.34839999053366,289.56559999368909,null,3619.5699999211138]
[18,"Low Income 2",null,null,2854.4645999384688,null,73.191399998422284,null,null,null,439.14839999053362,292.76559999368914,null,3659.5699999211138]
[19,"Low Income 3",null,null,2885.6645999384687,null,73.991399998422281,null,null,null,443.94839999053363,295.96559999368912,null,3699.5699999211138]
[20,"Low Income 4",null,null,2916.8645999384689,null,74.791399998422278,null,null,null,448.74839999053364,299.16559999368911,null,3739.5699999211138]
[21,"Low Income 5",null,null,2948.0645999384687,null,75.591399998422276,null,null,null,453.54839999053365,302.3655999936891,null,3779.5699999211138]
[22,"Low Income 6",null,null,2979.264599938469,null,76.391399998422273,null,null,null,458.34839999053366,305.56559999368909,null,3819.5699999211138]
[23,"Low Income 7",null,null,3010.4645999384688,null,77.191399998422284,null,null,null,463.14839999053362,308.76559999368914,null,3859.5699999211138]
[24,"Low Income 8",null,null,3041.6645999384687,null,77.991399998422281,null,null,null,467.94839999053363,311.96559999368912,null,3899.5699999211138]
[25,"Low Income 9",null,null,3072.8645999384689,null,78.791399998422278,null,null,null,472.74839999053364,315.16559999368911,null,3939.5699999211138]
[26,"Low Income 10",null,null,3104.0645999384687,null,79.591399998422276,null,null,null,477.54839999053365,318.3655999936891,null,3979.5699999211138]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Inflation Adjustment"]
[null,"FY19 inflation index",1]
[null,"FY20 inflation",3.7499999999999999E-2]
[null,"FY20 adjustment",{"$f":"C100+C101","v":1.0375000000000001},null,null,null,null,null,null,"Rates shaded in olive  are values, not changed by formula.  See notes."]
[]
["FY20 Proposed Foundation Budget Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-",null,"current",null,"SWM",null,"HWM",null,"House1"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures",null,"diff",null,"rates",null,"rates",null,"rates"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[1,"Pre-School",{"$f":"IF(C10>0,ROUND(C10*inflat,2),0)","v":195.97},353.93,1622.88,416.22,64.180000000000007,234.89,118.08,46.96,450.66,519.38359910089287,null,{"$f":"SUM(C110:M110)","v":4023.1535991008923},null,{"$f":"N110-R110","v":0},null,4023.1535991008923,null,4029.4358656177078,null,4023.1535991008923]
[2,"Kindergarten-Half",{"$f":"IF(C11>0,ROUND(C11*inflat,2),0)","v":195.97},353.93,1622.88,416.22,64.180000000000007,234.89,118.08,46.96,450.66,519.38359910089287,null,{"$f":"SUM(C111:M111)","v":4023.1535991008923},null,{"$f":"N111-R111","v":0},null,4023.1535991008923,null,4029.4358656177078,null,4023.1535991008923]
[3,"Kindergarten-Full",{"$f":"IF(C12>0,ROUND(C12*inflat,2),0)","v":391.93},707.86,3245.76,832.47,128.41999999999999,469.78,236.19,93.97,901.3,1038.750055344643,null,8046.4300553446428,null,0,null,8046.4300553446428,null,8058.9950645687504,null,8046.4300553446428]
[4,"Elementary",{"$f":"IF(C13>0,ROUND(C13*inflat,2),0)","v":391.93},707.86,3245.72,832.47,128.44,469.78,236.19,140.93,901.3,1038.7843410589285,null,8093.4043410589284,null,0,null,8093.4043410589284,null,8105.9683979020829,null,8093.4043410589284]
[5,"Junior/Middle",{"$f":"IF(C14>0,ROUND(C14*inflat,2),0)","v":391.93},707.86,2856.25,599.25,139.24,469.78,314.38,230.21,977.13,1069.7852895000001,null,7755.8152895000003,null,0,null,7755.8152895000003,null,7770.8411710833334,null,7755.8152895000003]
[6,"High School",{"$f":"IF(C15>0,ROUND(C15*inflat,2),0)","v":391.93},707.86,4200.34,498.88,135.01,751.65,394.09,530.85,947.43,967.85355668420164,null,9525.8935566842028,null,0,null,9525.8935566842028,null,9538.5091494649023,null,9525.8935566842028]
[7,"Blank",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C116:M116)","v":0},null,0,null,0,null,0,null,10575.883556684201]
[8,"Blank",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,"Blank",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,"Vocational",{"$f":"IF(C25>0,ROUND(C25*inflat,2),0)","v":391.93},707.86,7140.62,498.88,223.21,1315.37,394.09,530.85,1773.15,1395.8372553533572,null,{"$f":"SUM(C119:M119)","v":14371.797255353356},null,0,null,14371.797255353356,null,14382.735131245583,null,14371.797255353356]
[11,"Special Ed-In School",2704.98,0,8925.75,8333.85,430.57,375.82,0,0,3021.59,3374.8321357435711,0,27167.392135743572,null,0,null,27167.392135743572,null,27167.892491700833,null,27167.392135743572]
[12,"Special Ed-Tuitioned Out",2802.91,0,0,42.82,0,0,0,0,0,0,26612.12,29457.85,null,0,null,29457.85,null,29629.38,null,29457.85]
[13,"EL PK-5",90.14,157.74,1104.1099999999999,157.74,45.06,112.66,67.599999999999994,22.54,270.39999999999998,247.86,0,2275.85,null,0,null,2275.85,null,2177.17,null,2177.17]
[14,"EL jr/middle",94.28,164.99,1154.9000000000001,164.99,47.13,117.84,70.709999999999994,23.57,282.83,259.26,0,2380.5,null,0,null,2380.5,null,2721.46,null,2721.46]
[15,"EL high",73.59,128.79,901.48,128.79,36.79,91.98,55.19,18.399999999999999,220.77,202.37,0,1858.15,null,0,null,1858.15,null,3265.74,null,3265.74]
[16,"Low Income 1",50.98,241.54,2357.86,0,114.39,17.54,95.48,496.13,0,381.4,0,3755.32,null,0,null,3755.32,null,3755.32,null,3755.32]
[17,"Low Income 2",51.54,244.2,2383.92,0,115.66,17.73,96.53,501.61,0,385.62,0,3796.81,null,0,null,3796.81,null,3796.81,null,3796.81]
[18,"Low Income 3",52.1,246.87,2409.9699999999998,0,116.92,17.920000000000002,97.59,507.09,0,389.83,0,3838.29,null,0,null,3838.29,null,3838.29,null,3838.29]
[19,"Low Income 4",52.67,249.54,2436.0300000000002,0,118.18,18.12,98.64,512.57000000000005,0,394.05,0,3879.8,null,0,null,3879.8,null,3879.8,null,3879.8]
[20,"Low Income 5",53.23,252.21,2462.09,0,119.45,18.309999999999999,99.7,518.05999999999995,0,398.26,0,3921.3099999999995,null,0,null,3921.3099999999995,null,3921.3099999999995,null,3921.3099999999995]
[21,"Low Income 6",56.89,269.52,2631.09,0,127.65,19.57,106.54,553.62,0,425.6,0,4190.4800000000005,null,0,null,4190.4800000000005,null,3972.0599999999995,null,3970.7199999999993]
[22,"Low Income 7",58.24,275.94,2693.72,0,130.69,20.03,109.08,566.79999999999995,0,435.73,0,4290.2299999999996,null,0,null,4290.2299999999996,null,4026.04,null,4022.9300000000003]
[23,"Low Income 8",59.59,282.36,2756.36,0,133.72,20.5,111.61,579.97,0,445.86,0,4389.97,null,0,null,4389.97,null,4083.2900000000004,null,4077.93]
[24,"Low Income 9",60.95,288.77,2818.99,0,136.76,20.96,114.15,593.15,0,455.99,0,4489.7199999999993,null,0,null,4489.7199999999993,null,4143.7299999999996,null,4135.68]
[25,"Low Income 10",62.3,295.19,2881.62,0,139.80000000000001,21.43,116.69,606.33000000000004,0,466.13,0,4589.49,null,0,null,4589.49,null,4207.4399999999996,null,4196.1900000000005]
[26,"blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,25.939999999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[null,{"$f":"B110=B210","v":false},{"$f":"C110=C210","v":false},false,false,false,false,false,false,false,false,false,true,false," "]
[null,{"$f":"B111=B211","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B112=B212","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B113=B213","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B114=B214","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B115=B215","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B116=B216","v":false},true,true,true,true,true,true,true,true,true,true,true,true]
[null,{"$f":"B117=B217","v":false},true,true,true,true,true,true,true,true,true,true,true,true]
[null,{"$f":"B118=B218","v":false},true,true,true,true,true,true,true,true,true,true,true,true]
[null,{"$f":"B119=B219","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B120=B220","v":false},false,true,false,false,false,false,true,true,false,false,true,false]
[null,{"$f":"B121=B221","v":false},false,true,true,false,true,true,true,true,true,true,false,false]
[null,{"$f":"B122=B222","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B123=B223","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B124=B224","v":false},false,false,false,false,false,false,false,false,false,false,true,false]
[null,{"$f":"B125=B225","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B126=B226","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B127=B227","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B128=B228","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B129=B229","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B130=B230","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B131=B231","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B132=B232","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B133=B233","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B134=B234","v":false},false,false,false,true,false,false,false,false,true,false,true,false]
[null,{"$f":"B135=B235","v":false},true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"pre fnd budg","index":2,"n_rows":934,"n_cols":55,"rows_kept":934,"cut":false,"hidden":true,"merged":[[2,1,3,2]]}
["a",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,"# of rates",{"$f":"COUNTA(AZ10:AZ911)","v":902},"greater than 0",{"$f":"COUNTIF($AZ$10:$AZ$911,\">0\")","v":458},null,"High concentral HS EL schools have largest decline"]
[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,null,null,null,"less than $0",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<0\")","v":437},"= $0",{"$f":"COUNTIF($AZ$10:$AZ$911,\"=0\")","v":7},null,"HS/JR El schools have consistent declines"]
[null,"Insert chalocsend & school name from the FND ENRO sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w","w","w","w","w","nw","w","w","w","nw","nw",null,null,null,null,null,null,null,null,null,null,null,null,null,"< $20",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<0\")-AT4-AT5-AT6-AT7","v":395},"> $20",{"$f":"COUNTIF($AZ$10:$AZ$911,\">0\")-AV4-AV5-AV6-AV7","v":39},null,"Elementary schools with EL/Low Inc  have the higher gains  (lots of 1 kid rates)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K911)","v":1628.97990000001},null,null,null,{"$f":"SUM(M10:O911)","v":5761},{"$f":"SUM(P10:P911)","v":20762},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,"< $50",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<-49.999\")-AT5-AT6-AT7","v":11},"> $50",{"$f":"COUNTIF($AZ$10:$AZ$911,\">49.9999\")-AV5-AV6-AV7","v":62}]
[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,"Instruction-","Guid-",null,"Opera-","Employee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $100",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<-99.9999\")-AT6-AT7","v":21},"> $100",{"$f":"COUNTIF($AZ$10:$AZ$911,\">99.9999\")-AV6-AV7","v":102}]
[null,null,null,null,null,null,null,null,null,null,"Assumed","Assumed",null,null,null,null,"Total",null,null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Found-",null,null,null,null,null,"wage",{"$f":"SUM(AM10:AM1000000)","v":43274},null,null,null,null,null,"< $500",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<-499.9999\")-AT7","v":5},"> $200",{"$f":"COUNTIF($AZ$10:$AZ$911,\">199.9999\")-AV7","v":105}]
[null,null,null,null,null,null,null,"Junior","High  ",null,"Special Ed","Special Ed","EL","EL","EL","Ecodis","Found","WAF","Decile",null,"Admini-","Instructional","& Specialist","Teaching","s","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ation",null,null,"Cha","Loc","Sending","fct check",null,null,null,null,null,null,"< $1000",{"$f":"COUNTIF($AZ$10:$AZ$911,\"<-999.9999\")","v":5},"> $500",{"$f":"COUNTIF($AZ$10:$AZ$911,\">299.9999\")","v":150}]
["chalea","chalocsend","Charter","PK","KP","KF","Elem","Middle","School","voke","In School","Tuitioned","PK-5","6-8","9-12","Low Inc","Enro","Adjusted",null,null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","Budget",null,"chalocsend","LEA","LEA","LEA","1=good","enro","fnd budget","rate","diff","rate check",null,null,null,null,null,"projd","diff","projc","diff","projb","diff","proja-3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,null,null,null,null,"x",null,"x",null,"x"]
[409,409201072,"ALMA DEL MAR",{"$f":"'fnd enro'!D10","v":0},{"$f":"'fnd enro'!E10","v":0},{"$f":"'fnd enro'!F10","v":0},{"$f":"'fnd enro'!G10","v":2},{"$f":"'fnd enro'!H10","v":0},{"$f":"'fnd enro'!I10","v":0},{"$f":"'fnd enro'!J10","v":0},{"$f":"'fnd enro'!K10","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L10","v":0},{"$f":"'fnd enro'!M10+'fnd enro'!N10","v":0},{"$f":"'fnd enro'!O10","v":0},{"$f":"'fnd enro'!P10","v":0},{"$f":"'fnd enro'!Q10+'fnd enro'!R10","v":1},{"$f":"'fnd enro'!T10","v":2},{"$f":"VLOOKUP(B10,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S10)","v":10},null,{"$f":"(($D10*'fnd base rates'!C$110)\n+($E10*'fnd base rates'!C$111)\n+($F10*'fnd base rates'!C$112)\n+($G10*'fnd base rates'!C$113)\n+($H10*'fnd base rates'!C$114)\n+($I10*'fnd base rates'!C$115)\n+($J10*'fnd base rates'!C$119)\n+($K10*'fnd base rates'!C$120)\n+($M10*'fnd base rates'!C$122)\n+($N10*'fnd base rates'!C$123)\n+($O10*'fnd base rates'!C$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,3)))\n*$R10","v":1051.197484},{"$f":"(($D10*'fnd base rates'!D$110)\n+($E10*'fnd base rates'!D$111)\n+($F10*'fnd base rates'!D$112)\n+($G10*'fnd base rates'!D$113)\n+($H10*'fnd base rates'!D$114)\n+($I10*'fnd base rates'!D$115)\n+($J10*'fnd base rates'!D$119)\n+($K10*'fnd base rates'!D$120)\n+($M10*'fnd base rates'!D$122)\n+($N10*'fnd base rates'!D$123)\n+($O10*'fnd base rates'!D$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,4)))\n*$R10","v":1710.91},{"$f":"(($D10*'fnd base rates'!E$110)\n+($E10*'fnd base rates'!E$111)\n+($F10*'fnd base rates'!E$112)\n+($G10*'fnd base rates'!E$113)\n+($H10*'fnd base rates'!E$114)\n+($I10*'fnd base rates'!E$115)\n+($J10*'fnd base rates'!E$119)\n+($K10*'fnd base rates'!E$120)\n+($M10*'fnd base rates'!E$122)\n+($N10*'fnd base rates'!E$123)\n+($O10*'fnd base rates'!E$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,5)))\n*$R10","v":10049.63185},{"$f":"(($D10*'fnd base rates'!F$110)\n+($E10*'fnd base rates'!F$111)\n+($F10*'fnd base rates'!F$112)\n+($G10*'fnd base rates'!F$113)\n+($H10*'fnd base rates'!F$114)\n+($I10*'fnd base rates'!F$115)\n+($J10*'fnd base rates'!F$119)\n+($K10*'fnd base rates'!F$120)\n+($M10*'fnd base rates'!F$122)\n+($N10*'fnd base rates'!F$123)\n+($O10*'fnd base rates'!F$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,6)))\n*$R10","v":2296.6458300000004},{"$f":"(($D10*'fnd base rates'!G$110)\n+($E10*'fnd base rates'!G$111)\n+($F10*'fnd base rates'!G$112)\n+($G10*'fnd base rates'!G$113)\n+($H10*'fnd base rates'!G$114)\n+($I10*'fnd base rates'!G$115)\n+($J10*'fnd base rates'!G$119)\n+($K10*'fnd base rates'!G$120)\n+($M10*'fnd base rates'!G$122)\n+($N10*'fnd base rates'!G$123)\n+($O10*'fnd base rates'!G$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,7)))\n*$R10","v":429.317206},{"$f":"(($D10*'fnd base rates'!H$110)\n+($E10*'fnd base rates'!H$111)\n+($F10*'fnd base rates'!H$112)\n+($G10*'fnd base rates'!H$113)\n+($H10*'fnd base rates'!H$114)\n+($I10*'fnd base rates'!H$115)\n+($J10*'fnd base rates'!H$119)\n+($K10*'fnd base rates'!H$120)\n+($M10*'fnd base rates'!H$122)\n+($N10*'fnd base rates'!H$123)\n+($O10*'fnd base rates'!H$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D10*'fnd base rates'!I$110)\n+($E10*'fnd base rates'!I$111)\n+($F10*'fnd base rates'!I$112)\n+($G10*'fnd base rates'!I$113)\n+($H10*'fnd base rates'!I$114)\n+($I10*'fnd base rates'!I$115)\n+($J10*'fnd base rates'!I$119)\n+($K10*'fnd base rates'!I$120)\n+($M10*'fnd base rates'!I$122)\n+($N10*'fnd base rates'!I$123)\n+($O10*'fnd base rates'!I$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,9)))\n*$R10","v":589.06999999999994},{"$f":"(($D10*'fnd base rates'!J$110)\n+($E10*'fnd base rates'!J$111)\n+($F10*'fnd base rates'!J$112)\n+($G10*'fnd base rates'!J$113)\n+($H10*'fnd base rates'!J$114)\n+($I10*'fnd base rates'!J$115)\n+($J10*'fnd base rates'!J$119)\n+($K10*'fnd base rates'!J$120)\n+($M10*'fnd base rates'!J$122)\n+($N10*'fnd base rates'!J$123)\n+($O10*'fnd base rates'!J$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,10)))\n*$R10","v":888.19},{"$f":"(($D10*'fnd base rates'!K$110)\n+($E10*'fnd base rates'!K$111)\n+($F10*'fnd base rates'!K$112)\n+($G10*'fnd base rates'!K$113)\n+($H10*'fnd base rates'!K$114)\n+($I10*'fnd base rates'!K$115)\n+($J10*'fnd base rates'!K$119)\n+($K10*'fnd base rates'!K$120)\n+($M10*'fnd base rates'!K$122)\n+($N10*'fnd base rates'!K$123)\n+($O10*'fnd base rates'!K$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,11)))\n*$R10","v":2031.636522},{"$f":"(($D10*'fnd base rates'!L$110)\n+($E10*'fnd base rates'!L$111)\n+($F10*'fnd base rates'!L$112)\n+($G10*'fnd base rates'!L$113)\n+($H10*'fnd base rates'!L$114)\n+($I10*'fnd base rates'!L$115)\n+($J10*'fnd base rates'!L$119)\n+($K10*'fnd base rates'!L$120)\n+($M10*'fnd base rates'!L$122)\n+($N10*'fnd base rates'!L$123)\n+($O10*'fnd base rates'!L$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D10*'fnd base rates'!M$110)\n+($E10*'fnd base rates'!M$111)\n+($F10*'fnd base rates'!M$112)\n+($G10*'fnd base rates'!M$113)\n+($H10*'fnd base rates'!M$114)\n+($I10*'fnd base rates'!M$115)\n+($J10*'fnd base rates'!M$119)\n+($K10*'fnd base rates'!M$120)\n+($M10*'fnd base rates'!M$122)\n+($N10*'fnd base rates'!M$123)\n+($O10*'fnd base rates'!M$124)\n+($P10*VLOOKUP($S10+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U10:AE10)","v":22835.587006007219},null,{"$f":"B10","v":409201072},{"$f":"IF($B10<499999999,MID($B10,1,3),MID($B10,1,4))","v":"409"},{"$f":"IF($B10<499999999,MID($B10,4,3),MID($B10,5,3))","v":"201"},{"$f":"IF($B10<499999999,MID($B10,7,3),MID($B10,8,3))","v":"072"},{"$f":"IF(VLOOKUP(VALUE(IF(AH10<499999999,MID(AH10,4,3),MID(AH10,5,3))),distinfo,4)=R10,1,0)","v":1},{"$f":"enro","v":2},{"$f":"AF10","v":22835.587006007219},{"$f":"IF(OR(AF10=0,AM10=0),0,ROUND(AN10/AM10,0))","v":11418},{"$f":"AO10-AQ10","v":0},11418,null,null,null,null,null,11418,{"$f":"AW10-AY10","v":0},11418,{"$f":"AY10-BA10","v":190},11228,18,11210]
[409,409201094,"ALMA DEL MAR",{"$f":"'fnd enro'!D11","v":0},{"$f":"'fnd enro'!E11","v":0},{"$f":"'fnd enro'!F11","v":0},{"$f":"'fnd enro'!G11","v":1},{"$f":"'fnd enro'!H11","v":0},{"$f":"'fnd enro'!I11","v":0},{"$f":"'fnd enro'!J11","v":0},{"$f":"'fnd enro'!K11","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L11","v":0},{"$f":"'fnd enro'!M11+'fnd enro'!N11","v":0},{"$f":"'fnd enro'!O11","v":0},{"$f":"'fnd enro'!P11","v":0},{"$f":"'fnd enro'!Q11+'fnd enro'!R11","v":1},{"$f":"'fnd enro'!T11","v":1},1,{"$f":"VALUE('fnd enro'!S11)","v":10},null,{"$f":"(($D11*'fnd base rates'!C$110)\n+($E11*'fnd base rates'!C$111)\n+($F11*'fnd base rates'!C$112)\n+($G11*'fnd base rates'!C$113)\n+($H11*'fnd base rates'!C$114)\n+($I11*'fnd base rates'!C$115)\n+($J11*'fnd base rates'!C$119)\n+($K11*'fnd base rates'!C$120)\n+($M11*'fnd base rates'!C$122)\n+($N11*'fnd base rates'!C$123)\n+($O11*'fnd base rates'!C$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,3)))\n*$R11","v":556.74874199999999},{"$f":"(($D11*'fnd base rates'!D$110)\n+($E11*'fnd base rates'!D$111)\n+($F11*'fnd base rates'!D$112)\n+($G11*'fnd base rates'!D$113)\n+($H11*'fnd base rates'!D$114)\n+($I11*'fnd base rates'!D$115)\n+($J11*'fnd base rates'!D$119)\n+($K11*'fnd base rates'!D$120)\n+($M11*'fnd base rates'!D$122)\n+($N11*'fnd base rates'!D$123)\n+($O11*'fnd base rates'!D$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,4)))\n*$R11","v":1003.05},{"$f":"(($D11*'fnd base rates'!E$110)\n+($E11*'fnd base rates'!E$111)\n+($F11*'fnd base rates'!E$112)\n+($G11*'fnd base rates'!E$113)\n+($H11*'fnd base rates'!E$114)\n+($I11*'fnd base rates'!E$115)\n+($J11*'fnd base rates'!E$119)\n+($K11*'fnd base rates'!E$120)\n+($M11*'fnd base rates'!E$122)\n+($N11*'fnd base rates'!E$123)\n+($O11*'fnd base rates'!E$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,5)))\n*$R11","v":6465.6259250000003},{"$f":"(($D11*'fnd base rates'!F$110)\n+($E11*'fnd base rates'!F$111)\n+($F11*'fnd base rates'!F$112)\n+($G11*'fnd base rates'!F$113)\n+($H11*'fnd base rates'!F$114)\n+($I11*'fnd base rates'!F$115)\n+($J11*'fnd base rates'!F$119)\n+($K11*'fnd base rates'!F$120)\n+($M11*'fnd base rates'!F$122)\n+($N11*'fnd base rates'!F$123)\n+($O11*'fnd base rates'!F$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,6)))\n*$R11","v":1148.3229150000002},{"$f":"(($D11*'fnd base rates'!G$110)\n+($E11*'fnd base rates'!G$111)\n+($F11*'fnd base rates'!G$112)\n+($G11*'fnd base rates'!G$113)\n+($H11*'fnd base rates'!G$114)\n+($I11*'fnd base rates'!G$115)\n+($J11*'fnd base rates'!G$119)\n+($K11*'fnd base rates'!G$120)\n+($M11*'fnd base rates'!G$122)\n+($N11*'fnd base rates'!G$123)\n+($O11*'fnd base rates'!G$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,7)))\n*$R11","v":284.55860300000001},{"$f":"(($D11*'fnd base rates'!H$110)\n+($E11*'fnd base rates'!H$111)\n+($F11*'fnd base rates'!H$112)\n+($G11*'fnd base rates'!H$113)\n+($H11*'fnd base rates'!H$114)\n+($I11*'fnd base rates'!H$115)\n+($J11*'fnd base rates'!H$119)\n+($K11*'fnd base rates'!H$120)\n+($M11*'fnd base rates'!H$122)\n+($N11*'fnd base rates'!H$123)\n+($O11*'fnd base rates'!H$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D11*'fnd base rates'!I$110)\n+($E11*'fnd base rates'!I$111)\n+($F11*'fnd base rates'!I$112)\n+($G11*'fnd base rates'!I$113)\n+($H11*'fnd base rates'!I$114)\n+($I11*'fnd base rates'!I$115)\n+($J11*'fnd base rates'!I$119)\n+($K11*'fnd base rates'!I$120)\n+($M11*'fnd base rates'!I$122)\n+($N11*'fnd base rates'!I$123)\n+($O11*'fnd base rates'!I$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,9)))\n*$R11","v":352.88},{"$f":"(($D11*'fnd base rates'!J$110)\n+($E11*'fnd base rates'!J$111)\n+($F11*'fnd base rates'!J$112)\n+($G11*'fnd base rates'!J$113)\n+($H11*'fnd base rates'!J$114)\n+($I11*'fnd base rates'!J$115)\n+($J11*'fnd base rates'!J$119)\n+($K11*'fnd base rates'!J$120)\n+($M11*'fnd base rates'!J$122)\n+($N11*'fnd base rates'!J$123)\n+($O11*'fnd base rates'!J$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,10)))\n*$R11","v":747.26},{"$f":"(($D11*'fnd base rates'!K$110)\n+($E11*'fnd base rates'!K$111)\n+($F11*'fnd base rates'!K$112)\n+($G11*'fnd base rates'!K$113)\n+($H11*'fnd base rates'!K$114)\n+($I11*'fnd base rates'!K$115)\n+($J11*'fnd base rates'!K$119)\n+($K11*'fnd base rates'!K$120)\n+($M11*'fnd base rates'!K$122)\n+($N11*'fnd base rates'!K$123)\n+($O11*'fnd base rates'!K$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,11)))\n*$R11","v":1015.818261},{"$f":"(($D11*'fnd base rates'!L$110)\n+($E11*'fnd base rates'!L$111)\n+($F11*'fnd base rates'!L$112)\n+($G11*'fnd base rates'!L$113)\n+($H11*'fnd base rates'!L$114)\n+($I11*'fnd base rates'!L$115)\n+($J11*'fnd base rates'!L$119)\n+($K11*'fnd base rates'!L$120)\n+($M11*'fnd base rates'!L$122)\n+($N11*'fnd base rates'!L$123)\n+($O11*'fnd base rates'!L$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D11*'fnd base rates'!M$110)\n+($E11*'fnd base rates'!M$111)\n+($F11*'fnd base rates'!M$112)\n+($G11*'fnd base rates'!M$113)\n+($H11*'fnd base rates'!M$114)\n+($I11*'fnd base rates'!M$115)\n+($J11*'fnd base rates'!M$119)\n+($K11*'fnd base rates'!M$120)\n+($M11*'fnd base rates'!M$122)\n+($N11*'fnd base rates'!M$123)\n+($O11*'fnd base rates'!M$124)\n+($P11*VLOOKUP($S11+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U11:AE11)","v":13712.538503003609},null,409201094,{"$f":"IF($B11<499999999,MID($B11,1,3),MID($B11,1,4))","v":"409"},{"$f":"IF($B11<499999999,MID($B11,4,3),MID($B11,5,3))","v":"201"},{"$f":"IF($B11<499999999,MID($B11,7,3),MID($B11,8,3))","v":"094"},{"$f":"IF(VLOOKUP(VALUE(IF(AH11<499999999,MID(AH11,4,3),MID(AH11,5,3))),distinfo,4)=R11,1,0)","v":1},1,{"$f":"AF11","v":13712.538503003609},{"$f":"IF(OR(AF11=0,AM11=0),0,ROUND(AN11/AM11,0))","v":13713},0,13713,null,null,null,null,null,13713,{"$f":"AW11-AY11","v":0},13713,{"$f":"AY11-BA11","v":381},13332,24,13308]
[409,409201095,"ALMA DEL MAR",{"$f":"'fnd enro'!D12","v":0},{"$f":"'fnd enro'!E12","v":0},{"$f":"'fnd enro'!F12","v":0},{"$f":"'fnd enro'!G12","v":0},{"$f":"'fnd enro'!H12","v":1},{"$f":"'fnd enro'!I12","v":0},{"$f":"'fnd enro'!J12","v":0},{"$f":"'fnd enro'!K12","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L12","v":0},{"$f":"'fnd enro'!M12+'fnd enro'!N12","v":0},{"$f":"'fnd enro'!O12","v":0},{"$f":"'fnd enro'!P12","v":0},{"$f":"'fnd enro'!Q12+'fnd enro'!R12","v":1},{"$f":"'fnd enro'!T12","v":1},1,{"$f":"VALUE('fnd enro'!S12)","v":10},null,{"$f":"(($D12*'fnd base rates'!C$110)\n+($E12*'fnd base rates'!C$111)\n+($F12*'fnd base rates'!C$112)\n+($G12*'fnd base rates'!C$113)\n+($H12*'fnd base rates'!C$114)\n+($I12*'fnd base rates'!C$115)\n+($J12*'fnd base rates'!C$119)\n+($K12*'fnd base rates'!C$120)\n+($M12*'fnd base rates'!C$122)\n+($N12*'fnd base rates'!C$123)\n+($O12*'fnd base rates'!C$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,3)))\n*$R12","v":556.74874199999999},{"$f":"(($D12*'fnd base rates'!D$110)\n+($E12*'fnd base rates'!D$111)\n+($F12*'fnd base rates'!D$112)\n+($G12*'fnd base rates'!D$113)\n+($H12*'fnd base rates'!D$114)\n+($I12*'fnd base rates'!D$115)\n+($J12*'fnd base rates'!D$119)\n+($K12*'fnd base rates'!D$120)\n+($M12*'fnd base rates'!D$122)\n+($N12*'fnd base rates'!D$123)\n+($O12*'fnd base rates'!D$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,4)))\n*$R12","v":1003.05},{"$f":"(($D12*'fnd base rates'!E$110)\n+($E12*'fnd base rates'!E$111)\n+($F12*'fnd base rates'!E$112)\n+($G12*'fnd base rates'!E$113)\n+($H12*'fnd base rates'!E$114)\n+($I12*'fnd base rates'!E$115)\n+($J12*'fnd base rates'!E$119)\n+($K12*'fnd base rates'!E$120)\n+($M12*'fnd base rates'!E$122)\n+($N12*'fnd base rates'!E$123)\n+($O12*'fnd base rates'!E$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,5)))\n*$R12","v":6076.155925},{"$f":"(($D12*'fnd base rates'!F$110)\n+($E12*'fnd base rates'!F$111)\n+($F12*'fnd base rates'!F$112)\n+($G12*'fnd base rates'!F$113)\n+($H12*'fnd base rates'!F$114)\n+($I12*'fnd base rates'!F$115)\n+($J12*'fnd base rates'!F$119)\n+($K12*'fnd base rates'!F$120)\n+($M12*'fnd base rates'!F$122)\n+($N12*'fnd base rates'!F$123)\n+($O12*'fnd base rates'!F$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,6)))\n*$R12","v":915.10291500000005},{"$f":"(($D12*'fnd base rates'!G$110)\n+($E12*'fnd base rates'!G$111)\n+($F12*'fnd base rates'!G$112)\n+($G12*'fnd base rates'!G$113)\n+($H12*'fnd base rates'!G$114)\n+($I12*'fnd base rates'!G$115)\n+($J12*'fnd base rates'!G$119)\n+($K12*'fnd base rates'!G$120)\n+($M12*'fnd base rates'!G$122)\n+($N12*'fnd base rates'!G$123)\n+($O12*'fnd base rates'!G$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,7)))\n*$R12","v":295.35860300000002},{"$f":"(($D12*'fnd base rates'!H$110)\n+($E12*'fnd base rates'!H$111)\n+($F12*'fnd base rates'!H$112)\n+($G12*'fnd base rates'!H$113)\n+($H12*'fnd base rates'!H$114)\n+($I12*'fnd base rates'!H$115)\n+($J12*'fnd base rates'!H$119)\n+($K12*'fnd base rates'!H$120)\n+($M12*'fnd base rates'!H$122)\n+($N12*'fnd base rates'!H$123)\n+($O12*'fnd base rates'!H$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D12*'fnd base rates'!I$110)\n+($E12*'fnd base rates'!I$111)\n+($F12*'fnd base rates'!I$112)\n+($G12*'fnd base rates'!I$113)\n+($H12*'fnd base rates'!I$114)\n+($I12*'fnd base rates'!I$115)\n+($J12*'fnd base rates'!I$119)\n+($K12*'fnd base rates'!I$120)\n+($M12*'fnd base rates'!I$122)\n+($N12*'fnd base rates'!I$123)\n+($O12*'fnd base rates'!I$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,9)))\n*$R12","v":431.07},{"$f":"(($D12*'fnd base rates'!J$110)\n+($E12*'fnd base rates'!J$111)\n+($F12*'fnd base rates'!J$112)\n+($G12*'fnd base rates'!J$113)\n+($H12*'fnd base rates'!J$114)\n+($I12*'fnd base rates'!J$115)\n+($J12*'fnd base rates'!J$119)\n+($K12*'fnd base rates'!J$120)\n+($M12*'fnd base rates'!J$122)\n+($N12*'fnd base rates'!J$123)\n+($O12*'fnd base rates'!J$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,10)))\n*$R12","v":836.54000000000008},{"$f":"(($D12*'fnd base rates'!K$110)\n+($E12*'fnd base rates'!K$111)\n+($F12*'fnd base rates'!K$112)\n+($G12*'fnd base rates'!K$113)\n+($H12*'fnd base rates'!K$114)\n+($I12*'fnd base rates'!K$115)\n+($J12*'fnd base rates'!K$119)\n+($K12*'fnd base rates'!K$120)\n+($M12*'fnd base rates'!K$122)\n+($N12*'fnd base rates'!K$123)\n+($O12*'fnd base rates'!K$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,11)))\n*$R12","v":1091.648261},{"$f":"(($D12*'fnd base rates'!L$110)\n+($E12*'fnd base rates'!L$111)\n+($F12*'fnd base rates'!L$112)\n+($G12*'fnd base rates'!L$113)\n+($H12*'fnd base rates'!L$114)\n+($I12*'fnd base rates'!L$115)\n+($J12*'fnd base rates'!L$119)\n+($K12*'fnd base rates'!L$120)\n+($M12*'fnd base rates'!L$122)\n+($N12*'fnd base rates'!L$123)\n+($O12*'fnd base rates'!L$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D12*'fnd base rates'!M$110)\n+($E12*'fnd base rates'!M$111)\n+($F12*'fnd base rates'!M$112)\n+($G12*'fnd base rates'!M$113)\n+($H12*'fnd base rates'!M$114)\n+($I12*'fnd base rates'!M$115)\n+($J12*'fnd base rates'!M$119)\n+($K12*'fnd base rates'!M$120)\n+($M12*'fnd base rates'!M$122)\n+($N12*'fnd base rates'!M$123)\n+($O12*'fnd base rates'!M$124)\n+($P12*VLOOKUP($S12+15,rate_basefnd,13)))","v":0},13374.949451444683,null,409201095,"409","201","095",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[409,409201201,"ALMA DEL MAR",{"$f":"'fnd enro'!D13","v":0},{"$f":"'fnd enro'!E13","v":0},{"$f":"'fnd enro'!F13","v":53},{"$f":"'fnd enro'!G13","v":246},{"$f":"'fnd enro'!H13","v":135},{"$f":"'fnd enro'!I13","v":0},{"$f":"'fnd enro'!J13","v":0},{"$f":"'fnd enro'!K13","v":16.448599999999999},{"$f":"'fnd enro'!L13","v":0},{"$f":"'fnd enro'!M13+'fnd enro'!N13","v":98},{"$f":"'fnd enro'!O13","v":9},{"$f":"'fnd enro'!P13","v":0},{"$f":"'fnd enro'!Q13+'fnd enro'!R13","v":296},{"$f":"'fnd enro'!T13","v":434},1,{"$f":"VALUE('fnd enro'!S13)","v":10},null,{"$f":"(($D13*'fnd base rates'!C$110)\n+($E13*'fnd base rates'!C$111)\n+($F13*'fnd base rates'!C$112)\n+($G13*'fnd base rates'!C$113)\n+($H13*'fnd base rates'!C$114)\n+($I13*'fnd base rates'!C$115)\n+($J13*'fnd base rates'!C$119)\n+($K13*'fnd base rates'!C$120)\n+($M13*'fnd base rates'!C$122)\n+($N13*'fnd base rates'!C$123)\n+($O13*'fnd base rates'!C$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,3)))\n*$R13","v":242713.79402799997},{"$f":"(($D13*'fnd base rates'!D$110)\n+($E13*'fnd base rates'!D$111)\n+($F13*'fnd base rates'!D$112)\n+($G13*'fnd base rates'!D$113)\n+($H13*'fnd base rates'!D$114)\n+($I13*'fnd base rates'!D$115)\n+($J13*'fnd base rates'!D$119)\n+($K13*'fnd base rates'!D$120)\n+($M13*'fnd base rates'!D$122)\n+($N13*'fnd base rates'!D$123)\n+($O13*'fnd base rates'!D$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,4)))\n*$R13","v":411530.91},{"$f":"(($D13*'fnd base rates'!E$110)\n+($E13*'fnd base rates'!E$111)\n+($F13*'fnd base rates'!E$112)\n+($G13*'fnd base rates'!E$113)\n+($H13*'fnd base rates'!E$114)\n+($I13*'fnd base rates'!E$115)\n+($J13*'fnd base rates'!E$119)\n+($K13*'fnd base rates'!E$120)\n+($M13*'fnd base rates'!E$122)\n+($N13*'fnd base rates'!E$123)\n+($O13*'fnd base rates'!E$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,5)))\n*$R13","v":2474438.64145},{"$f":"(($D13*'fnd base rates'!F$110)\n+($E13*'fnd base rates'!F$111)\n+($F13*'fnd base rates'!F$112)\n+($G13*'fnd base rates'!F$113)\n+($H13*'fnd base rates'!F$114)\n+($I13*'fnd base rates'!F$115)\n+($J13*'fnd base rates'!F$119)\n+($K13*'fnd base rates'!F$120)\n+($M13*'fnd base rates'!F$122)\n+($N13*'fnd base rates'!F$123)\n+($O13*'fnd base rates'!F$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,6)))\n*$R13","v":483830.87511000002},{"$f":"(($D13*'fnd base rates'!G$110)\n+($E13*'fnd base rates'!G$111)\n+($F13*'fnd base rates'!G$112)\n+($G13*'fnd base rates'!G$113)\n+($H13*'fnd base rates'!G$114)\n+($I13*'fnd base rates'!G$115)\n+($J13*'fnd base rates'!G$119)\n+($K13*'fnd base rates'!G$120)\n+($M13*'fnd base rates'!G$122)\n+($N13*'fnd base rates'!G$123)\n+($O13*'fnd base rates'!G$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,7)))\n*$R13","v":110503.02370200001},{"$f":"(($D13*'fnd base rates'!H$110)\n+($E13*'fnd base rates'!H$111)\n+($F13*'fnd base rates'!H$112)\n+($G13*'fnd base rates'!H$113)\n+($H13*'fnd base rates'!H$114)\n+($I13*'fnd base rates'!H$115)\n+($J13*'fnd base rates'!H$119)\n+($K13*'fnd base rates'!H$120)\n+($M13*'fnd base rates'!H$122)\n+($N13*'fnd base rates'!H$123)\n+($O13*'fnd base rates'!H$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,8)))","v":228510.75285199998},{"$f":"(($D13*'fnd base rates'!I$110)\n+($E13*'fnd base rates'!I$111)\n+($F13*'fnd base rates'!I$112)\n+($G13*'fnd base rates'!I$113)\n+($H13*'fnd base rates'!I$114)\n+($I13*'fnd base rates'!I$115)\n+($J13*'fnd base rates'!I$119)\n+($K13*'fnd base rates'!I$120)\n+($M13*'fnd base rates'!I$122)\n+($N13*'fnd base rates'!I$123)\n+($O13*'fnd base rates'!I$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,9)))\n*$R13","v":154863.54},{"$f":"(($D13*'fnd base rates'!J$110)\n+($E13*'fnd base rates'!J$111)\n+($F13*'fnd base rates'!J$112)\n+($G13*'fnd base rates'!J$113)\n+($H13*'fnd base rates'!J$114)\n+($I13*'fnd base rates'!J$115)\n+($J13*'fnd base rates'!J$119)\n+($K13*'fnd base rates'!J$120)\n+($M13*'fnd base rates'!J$122)\n+($N13*'fnd base rates'!J$123)\n+($O13*'fnd base rates'!J$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,10)))\n*$R13","v":252622.27000000002},{"$f":"(($D13*'fnd base rates'!K$110)\n+($E13*'fnd base rates'!K$111)\n+($F13*'fnd base rates'!K$112)\n+($G13*'fnd base rates'!K$113)\n+($H13*'fnd base rates'!K$114)\n+($I13*'fnd base rates'!K$115)\n+($J13*'fnd base rates'!K$119)\n+($K13*'fnd base rates'!K$120)\n+($M13*'fnd base rates'!K$122)\n+($N13*'fnd base rates'!K$123)\n+($O13*'fnd base rates'!K$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,11)))\n*$R13","v":480146.8452739999},{"$f":"(($D13*'fnd base rates'!L$110)\n+($E13*'fnd base rates'!L$111)\n+($F13*'fnd base rates'!L$112)\n+($G13*'fnd base rates'!L$113)\n+($H13*'fnd base rates'!L$114)\n+($I13*'fnd base rates'!L$115)\n+($J13*'fnd base rates'!L$119)\n+($K13*'fnd base rates'!L$120)\n+($M13*'fnd base rates'!L$122)\n+($N13*'fnd base rates'!L$123)\n+($O13*'fnd base rates'!L$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,12)))","v":675125.07878425415},{"$f":"(($D13*'fnd base rates'!M$110)\n+($E13*'fnd base rates'!M$111)\n+($F13*'fnd base rates'!M$112)\n+($G13*'fnd base rates'!M$113)\n+($H13*'fnd base rates'!M$114)\n+($I13*'fnd base rates'!M$115)\n+($J13*'fnd base rates'!M$119)\n+($K13*'fnd base rates'!M$120)\n+($M13*'fnd base rates'!M$122)\n+($N13*'fnd base rates'!M$123)\n+($O13*'fnd base rates'!M$124)\n+($P13*VLOOKUP($S13+15,rate_basefnd,13)))","v":0},5514285.7312002536,null,409201201,"409","201","201",1,434,5514285.7312002536,12706,0,12706,null,null,null,null,null,12706,0,12706,274,12432,49,12383]
[409,409201293,"ALMA DEL MAR",{"$f":"'fnd enro'!D14","v":0},{"$f":"'fnd enro'!E14","v":0},{"$f":"'fnd enro'!F14","v":0},{"$f":"'fnd enro'!G14","v":1},{"$f":"'fnd enro'!H14","v":0},{"$f":"'fnd enro'!I14","v":0},{"$f":"'fnd enro'!J14","v":0},{"$f":"'fnd enro'!K14","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L14","v":0},{"$f":"'fnd enro'!M14+'fnd enro'!N14","v":0},{"$f":"'fnd enro'!O14","v":0},{"$f":"'fnd enro'!P14","v":0},{"$f":"'fnd enro'!Q14+'fnd enro'!R14","v":0},{"$f":"'fnd enro'!T14","v":1},1,{"$f":"VALUE('fnd enro'!S14)","v":1},null,{"$f":"(($D14*'fnd base rates'!C$110)\n+($E14*'fnd base rates'!C$111)\n+($F14*'fnd base rates'!C$112)\n+($G14*'fnd base rates'!C$113)\n+($H14*'fnd base rates'!C$114)\n+($I14*'fnd base rates'!C$115)\n+($J14*'fnd base rates'!C$119)\n+($K14*'fnd base rates'!C$120)\n+($M14*'fnd base rates'!C$122)\n+($N14*'fnd base rates'!C$123)\n+($O14*'fnd base rates'!C$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,3)))\n*$R14","v":494.44874200000004},{"$f":"(($D14*'fnd base rates'!D$110)\n+($E14*'fnd base rates'!D$111)\n+($F14*'fnd base rates'!D$112)\n+($G14*'fnd base rates'!D$113)\n+($H14*'fnd base rates'!D$114)\n+($I14*'fnd base rates'!D$115)\n+($J14*'fnd base rates'!D$119)\n+($K14*'fnd base rates'!D$120)\n+($M14*'fnd base rates'!D$122)\n+($N14*'fnd base rates'!D$123)\n+($O14*'fnd base rates'!D$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,4)))\n*$R14","v":707.86},{"$f":"(($D14*'fnd base rates'!E$110)\n+($E14*'fnd base rates'!E$111)\n+($F14*'fnd base rates'!E$112)\n+($G14*'fnd base rates'!E$113)\n+($H14*'fnd base rates'!E$114)\n+($I14*'fnd base rates'!E$115)\n+($J14*'fnd base rates'!E$119)\n+($K14*'fnd base rates'!E$120)\n+($M14*'fnd base rates'!E$122)\n+($N14*'fnd base rates'!E$123)\n+($O14*'fnd base rates'!E$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,5)))\n*$R14","v":3584.0059249999999},{"$f":"(($D14*'fnd base rates'!F$110)\n+($E14*'fnd base rates'!F$111)\n+($F14*'fnd base rates'!F$112)\n+($G14*'fnd base rates'!F$113)\n+($H14*'fnd base rates'!F$114)\n+($I14*'fnd base rates'!F$115)\n+($J14*'fnd base rates'!F$119)\n+($K14*'fnd base rates'!F$120)\n+($M14*'fnd base rates'!F$122)\n+($N14*'fnd base rates'!F$123)\n+($O14*'fnd base rates'!F$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,6)))\n*$R14","v":1148.3229150000002},{"$f":"(($D14*'fnd base rates'!G$110)\n+($E14*'fnd base rates'!G$111)\n+($F14*'fnd base rates'!G$112)\n+($G14*'fnd base rates'!G$113)\n+($H14*'fnd base rates'!G$114)\n+($I14*'fnd base rates'!G$115)\n+($J14*'fnd base rates'!G$119)\n+($K14*'fnd base rates'!G$120)\n+($M14*'fnd base rates'!G$122)\n+($N14*'fnd base rates'!G$123)\n+($O14*'fnd base rates'!G$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,7)))\n*$R14","v":144.75860299999999},{"$f":"(($D14*'fnd base rates'!H$110)\n+($E14*'fnd base rates'!H$111)\n+($F14*'fnd base rates'!H$112)\n+($G14*'fnd base rates'!H$113)\n+($H14*'fnd base rates'!H$114)\n+($I14*'fnd base rates'!H$115)\n+($J14*'fnd base rates'!H$119)\n+($K14*'fnd base rates'!H$120)\n+($M14*'fnd base rates'!H$122)\n+($N14*'fnd base rates'!H$123)\n+($O14*'fnd base rates'!H$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D14*'fnd base rates'!I$110)\n+($E14*'fnd base rates'!I$111)\n+($F14*'fnd base rates'!I$112)\n+($G14*'fnd base rates'!I$113)\n+($H14*'fnd base rates'!I$114)\n+($I14*'fnd base rates'!I$115)\n+($J14*'fnd base rates'!I$119)\n+($K14*'fnd base rates'!I$120)\n+($M14*'fnd base rates'!I$122)\n+($N14*'fnd base rates'!I$123)\n+($O14*'fnd base rates'!I$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,9)))\n*$R14","v":236.19},{"$f":"(($D14*'fnd base rates'!J$110)\n+($E14*'fnd base rates'!J$111)\n+($F14*'fnd base rates'!J$112)\n+($G14*'fnd base rates'!J$113)\n+($H14*'fnd base rates'!J$114)\n+($I14*'fnd base rates'!J$115)\n+($J14*'fnd base rates'!J$119)\n+($K14*'fnd base rates'!J$120)\n+($M14*'fnd base rates'!J$122)\n+($N14*'fnd base rates'!J$123)\n+($O14*'fnd base rates'!J$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,10)))\n*$R14","v":140.93},{"$f":"(($D14*'fnd base rates'!K$110)\n+($E14*'fnd base rates'!K$111)\n+($F14*'fnd base rates'!K$112)\n+($G14*'fnd base rates'!K$113)\n+($H14*'fnd base rates'!K$114)\n+($I14*'fnd base rates'!K$115)\n+($J14*'fnd base rates'!K$119)\n+($K14*'fnd base rates'!K$120)\n+($M14*'fnd base rates'!K$122)\n+($N14*'fnd base rates'!K$123)\n+($O14*'fnd base rates'!K$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,11)))\n*$R14","v":1015.818261},{"$f":"(($D14*'fnd base rates'!L$110)\n+($E14*'fnd base rates'!L$111)\n+($F14*'fnd base rates'!L$112)\n+($G14*'fnd base rates'!L$113)\n+($H14*'fnd base rates'!L$114)\n+($I14*'fnd base rates'!L$115)\n+($J14*'fnd base rates'!L$119)\n+($K14*'fnd base rates'!L$120)\n+($M14*'fnd base rates'!L$122)\n+($N14*'fnd base rates'!L$123)\n+($O14*'fnd base rates'!L$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D14*'fnd base rates'!M$110)\n+($E14*'fnd base rates'!M$111)\n+($F14*'fnd base rates'!M$112)\n+($G14*'fnd base rates'!M$113)\n+($H14*'fnd base rates'!M$114)\n+($I14*'fnd base rates'!M$115)\n+($J14*'fnd base rates'!M$119)\n+($K14*'fnd base rates'!M$120)\n+($M14*'fnd base rates'!M$122)\n+($N14*'fnd base rates'!M$123)\n+($O14*'fnd base rates'!M$124)\n+($P14*VLOOKUP($S14+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,409201293,"409","201","293",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[409,409201331,"ALMA DEL MAR",{"$f":"'fnd enro'!D15","v":0},{"$f":"'fnd enro'!E15","v":0},{"$f":"'fnd enro'!F15","v":0},{"$f":"'fnd enro'!G15","v":1},{"$f":"'fnd enro'!H15","v":1},{"$f":"'fnd enro'!I15","v":0},{"$f":"'fnd enro'!J15","v":0},{"$f":"'fnd enro'!K15","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L15","v":0},{"$f":"'fnd enro'!M15+'fnd enro'!N15","v":0},{"$f":"'fnd enro'!O15","v":0},{"$f":"'fnd enro'!P15","v":0},{"$f":"'fnd enro'!Q15+'fnd enro'!R15","v":0},{"$f":"'fnd enro'!T15","v":2},1,{"$f":"VALUE('fnd enro'!S15)","v":1},null,{"$f":"(($D15*'fnd base rates'!C$110)\n+($E15*'fnd base rates'!C$111)\n+($F15*'fnd base rates'!C$112)\n+($G15*'fnd base rates'!C$113)\n+($H15*'fnd base rates'!C$114)\n+($I15*'fnd base rates'!C$115)\n+($J15*'fnd base rates'!C$119)\n+($K15*'fnd base rates'!C$120)\n+($M15*'fnd base rates'!C$122)\n+($N15*'fnd base rates'!C$123)\n+($O15*'fnd base rates'!C$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,3)))\n*$R15","v":988.89748400000008},{"$f":"(($D15*'fnd base rates'!D$110)\n+($E15*'fnd base rates'!D$111)\n+($F15*'fnd base rates'!D$112)\n+($G15*'fnd base rates'!D$113)\n+($H15*'fnd base rates'!D$114)\n+($I15*'fnd base rates'!D$115)\n+($J15*'fnd base rates'!D$119)\n+($K15*'fnd base rates'!D$120)\n+($M15*'fnd base rates'!D$122)\n+($N15*'fnd base rates'!D$123)\n+($O15*'fnd base rates'!D$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,4)))\n*$R15","v":1415.72},{"$f":"(($D15*'fnd base rates'!E$110)\n+($E15*'fnd base rates'!E$111)\n+($F15*'fnd base rates'!E$112)\n+($G15*'fnd base rates'!E$113)\n+($H15*'fnd base rates'!E$114)\n+($I15*'fnd base rates'!E$115)\n+($J15*'fnd base rates'!E$119)\n+($K15*'fnd base rates'!E$120)\n+($M15*'fnd base rates'!E$122)\n+($N15*'fnd base rates'!E$123)\n+($O15*'fnd base rates'!E$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,5)))\n*$R15","v":6778.5418499999996},{"$f":"(($D15*'fnd base rates'!F$110)\n+($E15*'fnd base rates'!F$111)\n+($F15*'fnd base rates'!F$112)\n+($G15*'fnd base rates'!F$113)\n+($H15*'fnd base rates'!F$114)\n+($I15*'fnd base rates'!F$115)\n+($J15*'fnd base rates'!F$119)\n+($K15*'fnd base rates'!F$120)\n+($M15*'fnd base rates'!F$122)\n+($N15*'fnd base rates'!F$123)\n+($O15*'fnd base rates'!F$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,6)))\n*$R15","v":2063.4258300000001},{"$f":"(($D15*'fnd base rates'!G$110)\n+($E15*'fnd base rates'!G$111)\n+($F15*'fnd base rates'!G$112)\n+($G15*'fnd base rates'!G$113)\n+($H15*'fnd base rates'!G$114)\n+($I15*'fnd base rates'!G$115)\n+($J15*'fnd base rates'!G$119)\n+($K15*'fnd base rates'!G$120)\n+($M15*'fnd base rates'!G$122)\n+($N15*'fnd base rates'!G$123)\n+($O15*'fnd base rates'!G$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,7)))\n*$R15","v":300.317206},{"$f":"(($D15*'fnd base rates'!H$110)\n+($E15*'fnd base rates'!H$111)\n+($F15*'fnd base rates'!H$112)\n+($G15*'fnd base rates'!H$113)\n+($H15*'fnd base rates'!H$114)\n+($I15*'fnd base rates'!H$115)\n+($J15*'fnd base rates'!H$119)\n+($K15*'fnd base rates'!H$120)\n+($M15*'fnd base rates'!H$122)\n+($N15*'fnd base rates'!H$123)\n+($O15*'fnd base rates'!H$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D15*'fnd base rates'!I$110)\n+($E15*'fnd base rates'!I$111)\n+($F15*'fnd base rates'!I$112)\n+($G15*'fnd base rates'!I$113)\n+($H15*'fnd base rates'!I$114)\n+($I15*'fnd base rates'!I$115)\n+($J15*'fnd base rates'!I$119)\n+($K15*'fnd base rates'!I$120)\n+($M15*'fnd base rates'!I$122)\n+($N15*'fnd base rates'!I$123)\n+($O15*'fnd base rates'!I$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,9)))\n*$R15","v":550.56999999999994},{"$f":"(($D15*'fnd base rates'!J$110)\n+($E15*'fnd base rates'!J$111)\n+($F15*'fnd base rates'!J$112)\n+($G15*'fnd base rates'!J$113)\n+($H15*'fnd base rates'!J$114)\n+($I15*'fnd base rates'!J$115)\n+($J15*'fnd base rates'!J$119)\n+($K15*'fnd base rates'!J$120)\n+($M15*'fnd base rates'!J$122)\n+($N15*'fnd base rates'!J$123)\n+($O15*'fnd base rates'!J$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,10)))\n*$R15","v":371.14},{"$f":"(($D15*'fnd base rates'!K$110)\n+($E15*'fnd base rates'!K$111)\n+($F15*'fnd base rates'!K$112)\n+($G15*'fnd base rates'!K$113)\n+($H15*'fnd base rates'!K$114)\n+($I15*'fnd base rates'!K$115)\n+($J15*'fnd base rates'!K$119)\n+($K15*'fnd base rates'!K$120)\n+($M15*'fnd base rates'!K$122)\n+($N15*'fnd base rates'!K$123)\n+($O15*'fnd base rates'!K$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,11)))\n*$R15","v":2107.4665219999997},{"$f":"(($D15*'fnd base rates'!L$110)\n+($E15*'fnd base rates'!L$111)\n+($F15*'fnd base rates'!L$112)\n+($G15*'fnd base rates'!L$113)\n+($H15*'fnd base rates'!L$114)\n+($I15*'fnd base rates'!L$115)\n+($J15*'fnd base rates'!L$119)\n+($K15*'fnd base rates'!L$120)\n+($M15*'fnd base rates'!L$122)\n+($N15*'fnd base rates'!L$123)\n+($O15*'fnd base rates'!L$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D15*'fnd base rates'!M$110)\n+($E15*'fnd base rates'!M$111)\n+($F15*'fnd base rates'!M$112)\n+($G15*'fnd base rates'!M$113)\n+($H15*'fnd base rates'!M$114)\n+($I15*'fnd base rates'!M$115)\n+($J15*'fnd base rates'!M$119)\n+($K15*'fnd base rates'!M$120)\n+($M15*'fnd base rates'!M$122)\n+($N15*'fnd base rates'!M$123)\n+($O15*'fnd base rates'!M$124)\n+($P15*VLOOKUP($S15+15,rate_basefnd,13)))","v":0},17908.507954448291,null,409201331,"409","201","331",1,2,17908.507954448291,8954,0,8954,null,null,null,null,null,8954,0,8954,-3,8957,14,8943]
[410,410035035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D16","v":0},{"$f":"'fnd enro'!E16","v":0},{"$f":"'fnd enro'!F16","v":0},{"$f":"'fnd enro'!G16","v":93},{"$f":"'fnd enro'!H16","v":221},{"$f":"'fnd enro'!I16","v":256},{"$f":"'fnd enro'!J16","v":0},{"$f":"'fnd enro'!K16","v":21.603000000000002},{"$f":"'fnd enro'!L16","v":0},{"$f":"'fnd enro'!M16+'fnd enro'!N16","v":29},{"$f":"'fnd enro'!O16","v":24},{"$f":"'fnd enro'!P16","v":29},{"$f":"'fnd enro'!Q16+'fnd enro'!R16","v":297},{"$f":"'fnd enro'!T16","v":570},1.081,{"$f":"VALUE('fnd enro'!S16)","v":10},null,{"$f":"(($D16*'fnd base rates'!C$110)\n+($E16*'fnd base rates'!C$111)\n+($F16*'fnd base rates'!C$112)\n+($G16*'fnd base rates'!C$113)\n+($H16*'fnd base rates'!C$114)\n+($I16*'fnd base rates'!C$115)\n+($J16*'fnd base rates'!C$119)\n+($K16*'fnd base rates'!C$120)\n+($M16*'fnd base rates'!C$122)\n+($N16*'fnd base rates'!C$123)\n+($O16*'fnd base rates'!C$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,3)))\n*$R16","v":332245.10454813991},{"$f":"(($D16*'fnd base rates'!D$110)\n+($E16*'fnd base rates'!D$111)\n+($F16*'fnd base rates'!D$112)\n+($G16*'fnd base rates'!D$113)\n+($H16*'fnd base rates'!D$114)\n+($I16*'fnd base rates'!D$115)\n+($J16*'fnd base rates'!D$119)\n+($K16*'fnd base rates'!D$120)\n+($M16*'fnd base rates'!D$122)\n+($N16*'fnd base rates'!D$123)\n+($O16*'fnd base rates'!D$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,4)))\n*$R16","v":544197.84155999997},{"$f":"(($D16*'fnd base rates'!E$110)\n+($E16*'fnd base rates'!E$111)\n+($F16*'fnd base rates'!E$112)\n+($G16*'fnd base rates'!E$113)\n+($H16*'fnd base rates'!E$114)\n+($I16*'fnd base rates'!E$115)\n+($J16*'fnd base rates'!E$119)\n+($K16*'fnd base rates'!E$120)\n+($M16*'fnd base rates'!E$122)\n+($N16*'fnd base rates'!E$123)\n+($O16*'fnd base rates'!E$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,5)))\n*$R16","v":3397490.11750725},{"$f":"(($D16*'fnd base rates'!F$110)\n+($E16*'fnd base rates'!F$111)\n+($F16*'fnd base rates'!F$112)\n+($G16*'fnd base rates'!F$113)\n+($H16*'fnd base rates'!F$114)\n+($I16*'fnd base rates'!F$115)\n+($J16*'fnd base rates'!F$119)\n+($K16*'fnd base rates'!F$120)\n+($M16*'fnd base rates'!F$122)\n+($N16*'fnd base rates'!F$123)\n+($O16*'fnd base rates'!F$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,6)))\n*$R16","v":572792.20660555002},{"$f":"(($D16*'fnd base rates'!G$110)\n+($E16*'fnd base rates'!G$111)\n+($F16*'fnd base rates'!G$112)\n+($G16*'fnd base rates'!G$113)\n+($H16*'fnd base rates'!G$114)\n+($I16*'fnd base rates'!G$115)\n+($J16*'fnd base rates'!G$119)\n+($K16*'fnd base rates'!G$120)\n+($M16*'fnd base rates'!G$122)\n+($N16*'fnd base rates'!G$123)\n+($O16*'fnd base rates'!G$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,7)))\n*$R16","v":142266.61970051},{"$f":"(($D16*'fnd base rates'!H$110)\n+($E16*'fnd base rates'!H$111)\n+($F16*'fnd base rates'!H$112)\n+($G16*'fnd base rates'!H$113)\n+($H16*'fnd base rates'!H$114)\n+($I16*'fnd base rates'!H$115)\n+($J16*'fnd base rates'!H$119)\n+($K16*'fnd base rates'!H$120)\n+($M16*'fnd base rates'!H$122)\n+($N16*'fnd base rates'!H$123)\n+($O16*'fnd base rates'!H$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,8)))","v":363179.58945999993},{"$f":"(($D16*'fnd base rates'!I$110)\n+($E16*'fnd base rates'!I$111)\n+($F16*'fnd base rates'!I$112)\n+($G16*'fnd base rates'!I$113)\n+($H16*'fnd base rates'!I$114)\n+($I16*'fnd base rates'!I$115)\n+($J16*'fnd base rates'!I$119)\n+($K16*'fnd base rates'!I$120)\n+($M16*'fnd base rates'!I$122)\n+($N16*'fnd base rates'!I$123)\n+($O16*'fnd base rates'!I$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,9)))\n*$R16","v":251057.46117},{"$f":"(($D16*'fnd base rates'!J$110)\n+($E16*'fnd base rates'!J$111)\n+($F16*'fnd base rates'!J$112)\n+($G16*'fnd base rates'!J$113)\n+($H16*'fnd base rates'!J$114)\n+($I16*'fnd base rates'!J$115)\n+($J16*'fnd base rates'!J$119)\n+($K16*'fnd base rates'!J$120)\n+($M16*'fnd base rates'!J$122)\n+($N16*'fnd base rates'!J$123)\n+($O16*'fnd base rates'!J$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,10)))\n*$R16","v":412632.23944999999},{"$f":"(($D16*'fnd base rates'!K$110)\n+($E16*'fnd base rates'!K$111)\n+($F16*'fnd base rates'!K$112)\n+($G16*'fnd base rates'!K$113)\n+($H16*'fnd base rates'!K$114)\n+($I16*'fnd base rates'!K$115)\n+($J16*'fnd base rates'!K$119)\n+($K16*'fnd base rates'!K$120)\n+($M16*'fnd base rates'!K$122)\n+($N16*'fnd base rates'!K$123)\n+($O16*'fnd base rates'!K$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,11)))\n*$R16","v":679533.8622403699},{"$f":"(($D16*'fnd base rates'!L$110)\n+($E16*'fnd base rates'!L$111)\n+($F16*'fnd base rates'!L$112)\n+($G16*'fnd base rates'!L$113)\n+($H16*'fnd base rates'!L$114)\n+($I16*'fnd base rates'!L$115)\n+($J16*'fnd base rates'!L$119)\n+($K16*'fnd base rates'!L$120)\n+($M16*'fnd base rates'!L$122)\n+($N16*'fnd base rates'!L$123)\n+($O16*'fnd base rates'!L$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,12)))","v":811426.02183760423},{"$f":"(($D16*'fnd base rates'!M$110)\n+($E16*'fnd base rates'!M$111)\n+($F16*'fnd base rates'!M$112)\n+($G16*'fnd base rates'!M$113)\n+($H16*'fnd base rates'!M$114)\n+($I16*'fnd base rates'!M$115)\n+($J16*'fnd base rates'!M$119)\n+($K16*'fnd base rates'!M$120)\n+($M16*'fnd base rates'!M$122)\n+($N16*'fnd base rates'!M$123)\n+($O16*'fnd base rates'!M$124)\n+($P16*VLOOKUP($S16+15,rate_basefnd,13)))","v":0},7506821.0640794234,null,410035035,"410","035","035",1,570,7506821.0640794234,13170,0,13170,null,null,null,null,null,13170,0,13170,125,13045,113,12932]
[410,410035057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D17","v":0},{"$f":"'fnd enro'!E17","v":0},{"$f":"'fnd enro'!F17","v":0},{"$f":"'fnd enro'!G17","v":18},{"$f":"'fnd enro'!H17","v":107},{"$f":"'fnd enro'!I17","v":271},{"$f":"'fnd enro'!J17","v":0},{"$f":"'fnd enro'!K17","v":15.0084},{"$f":"'fnd enro'!L17","v":0},{"$f":"'fnd enro'!M17+'fnd enro'!N17","v":4},{"$f":"'fnd enro'!O17","v":7},{"$f":"'fnd enro'!P17","v":16},{"$f":"'fnd enro'!Q17+'fnd enro'!R17","v":223},{"$f":"'fnd enro'!T17","v":396},1.081,{"$f":"VALUE('fnd enro'!S17)","v":10},null,{"$f":"(($D17*'fnd base rates'!C$110)\n+($E17*'fnd base rates'!C$111)\n+($F17*'fnd base rates'!C$112)\n+($G17*'fnd base rates'!C$113)\n+($H17*'fnd base rates'!C$114)\n+($I17*'fnd base rates'!C$115)\n+($J17*'fnd base rates'!C$119)\n+($K17*'fnd base rates'!C$120)\n+($M17*'fnd base rates'!C$122)\n+($N17*'fnd base rates'!C$123)\n+($O17*'fnd base rates'!C$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,3)))\n*$R17","v":229055.85934039197},{"$f":"(($D17*'fnd base rates'!D$110)\n+($E17*'fnd base rates'!D$111)\n+($F17*'fnd base rates'!D$112)\n+($G17*'fnd base rates'!D$113)\n+($H17*'fnd base rates'!D$114)\n+($I17*'fnd base rates'!D$115)\n+($J17*'fnd base rates'!D$119)\n+($K17*'fnd base rates'!D$120)\n+($M17*'fnd base rates'!D$122)\n+($N17*'fnd base rates'!D$123)\n+($O17*'fnd base rates'!D$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,4)))\n*$R17","v":378335.36326000001},{"$f":"(($D17*'fnd base rates'!E$110)\n+($E17*'fnd base rates'!E$111)\n+($F17*'fnd base rates'!E$112)\n+($G17*'fnd base rates'!E$113)\n+($H17*'fnd base rates'!E$114)\n+($I17*'fnd base rates'!E$115)\n+($J17*'fnd base rates'!E$119)\n+($K17*'fnd base rates'!E$120)\n+($M17*'fnd base rates'!E$122)\n+($N17*'fnd base rates'!E$123)\n+($O17*'fnd base rates'!E$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,5)))\n*$R17","v":2492592.2375602997},{"$f":"(($D17*'fnd base rates'!F$110)\n+($E17*'fnd base rates'!F$111)\n+($F17*'fnd base rates'!F$112)\n+($G17*'fnd base rates'!F$113)\n+($H17*'fnd base rates'!F$114)\n+($I17*'fnd base rates'!F$115)\n+($J17*'fnd base rates'!F$119)\n+($K17*'fnd base rates'!F$120)\n+($M17*'fnd base rates'!F$122)\n+($N17*'fnd base rates'!F$123)\n+($O17*'fnd base rates'!F$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,6)))\n*$R17","v":371026.19726153999},{"$f":"(($D17*'fnd base rates'!G$110)\n+($E17*'fnd base rates'!G$111)\n+($F17*'fnd base rates'!G$112)\n+($G17*'fnd base rates'!G$113)\n+($H17*'fnd base rates'!G$114)\n+($I17*'fnd base rates'!G$115)\n+($J17*'fnd base rates'!G$119)\n+($K17*'fnd base rates'!G$120)\n+($M17*'fnd base rates'!G$122)\n+($N17*'fnd base rates'!G$123)\n+($O17*'fnd base rates'!G$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,7)))\n*$R17","v":100029.97479782799},{"$f":"(($D17*'fnd base rates'!H$110)\n+($E17*'fnd base rates'!H$111)\n+($F17*'fnd base rates'!H$112)\n+($G17*'fnd base rates'!H$113)\n+($H17*'fnd base rates'!H$114)\n+($I17*'fnd base rates'!H$115)\n+($J17*'fnd base rates'!H$119)\n+($K17*'fnd base rates'!H$120)\n+($M17*'fnd base rates'!H$122)\n+($N17*'fnd base rates'!H$123)\n+($O17*'fnd base rates'!H$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,8)))","v":275586.19688800006},{"$f":"(($D17*'fnd base rates'!I$110)\n+($E17*'fnd base rates'!I$111)\n+($F17*'fnd base rates'!I$112)\n+($G17*'fnd base rates'!I$113)\n+($H17*'fnd base rates'!I$114)\n+($I17*'fnd base rates'!I$115)\n+($J17*'fnd base rates'!I$119)\n+($K17*'fnd base rates'!I$120)\n+($M17*'fnd base rates'!I$122)\n+($N17*'fnd base rates'!I$123)\n+($O17*'fnd base rates'!I$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,9)))\n*$R17","v":186319.80875},{"$f":"(($D17*'fnd base rates'!J$110)\n+($E17*'fnd base rates'!J$111)\n+($F17*'fnd base rates'!J$112)\n+($G17*'fnd base rates'!J$113)\n+($H17*'fnd base rates'!J$114)\n+($I17*'fnd base rates'!J$115)\n+($J17*'fnd base rates'!J$119)\n+($K17*'fnd base rates'!J$120)\n+($M17*'fnd base rates'!J$122)\n+($N17*'fnd base rates'!J$123)\n+($O17*'fnd base rates'!J$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,10)))\n*$R17","v":331640.74669999996},{"$f":"(($D17*'fnd base rates'!K$110)\n+($E17*'fnd base rates'!K$111)\n+($F17*'fnd base rates'!K$112)\n+($G17*'fnd base rates'!K$113)\n+($H17*'fnd base rates'!K$114)\n+($I17*'fnd base rates'!K$115)\n+($J17*'fnd base rates'!K$119)\n+($K17*'fnd base rates'!K$120)\n+($M17*'fnd base rates'!K$122)\n+($N17*'fnd base rates'!K$123)\n+($O17*'fnd base rates'!K$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,11)))\n*$R17","v":464260.09826583596},{"$f":"(($D17*'fnd base rates'!L$110)\n+($E17*'fnd base rates'!L$111)\n+($F17*'fnd base rates'!L$112)\n+($G17*'fnd base rates'!L$113)\n+($H17*'fnd base rates'!L$114)\n+($I17*'fnd base rates'!L$115)\n+($J17*'fnd base rates'!L$119)\n+($K17*'fnd base rates'!L$120)\n+($M17*'fnd base rates'!L$122)\n+($N17*'fnd base rates'!L$123)\n+($O17*'fnd base rates'!L$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,12)))","v":556095.45860307314},{"$f":"(($D17*'fnd base rates'!M$110)\n+($E17*'fnd base rates'!M$111)\n+($F17*'fnd base rates'!M$112)\n+($G17*'fnd base rates'!M$113)\n+($H17*'fnd base rates'!M$114)\n+($I17*'fnd base rates'!M$115)\n+($J17*'fnd base rates'!M$119)\n+($K17*'fnd base rates'!M$120)\n+($M17*'fnd base rates'!M$122)\n+($N17*'fnd base rates'!M$123)\n+($O17*'fnd base rates'!M$124)\n+($P17*VLOOKUP($S17+15,rate_basefnd,13)))","v":0},5384941.9414269682,null,410035057,"410","035","057",1,396,5384941.9414269682,13598,0,13598,null,null,null,null,null,13598,0,13598,163,13435,39,13396]
[410,410035071,"EXCEL ACADEMY",{"$f":"'fnd enro'!D18","v":0},{"$f":"'fnd enro'!E18","v":0},{"$f":"'fnd enro'!F18","v":0},{"$f":"'fnd enro'!G18","v":0},{"$f":"'fnd enro'!H18","v":1},{"$f":"'fnd enro'!I18","v":0},{"$f":"'fnd enro'!J18","v":0},{"$f":"'fnd enro'!K18","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L18","v":0},{"$f":"'fnd enro'!M18+'fnd enro'!N18","v":0},{"$f":"'fnd enro'!O18","v":0},{"$f":"'fnd enro'!P18","v":0},{"$f":"'fnd enro'!Q18+'fnd enro'!R18","v":0},{"$f":"'fnd enro'!T18","v":1},1.081,{"$f":"VALUE('fnd enro'!S18)","v":1},null,{"$f":"(($D18*'fnd base rates'!C$110)\n+($E18*'fnd base rates'!C$111)\n+($F18*'fnd base rates'!C$112)\n+($G18*'fnd base rates'!C$113)\n+($H18*'fnd base rates'!C$114)\n+($I18*'fnd base rates'!C$115)\n+($J18*'fnd base rates'!C$119)\n+($K18*'fnd base rates'!C$120)\n+($M18*'fnd base rates'!C$122)\n+($N18*'fnd base rates'!C$123)\n+($O18*'fnd base rates'!C$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,3)))\n*$R18","v":534.49909010199997},{"$f":"(($D18*'fnd base rates'!D$110)\n+($E18*'fnd base rates'!D$111)\n+($F18*'fnd base rates'!D$112)\n+($G18*'fnd base rates'!D$113)\n+($H18*'fnd base rates'!D$114)\n+($I18*'fnd base rates'!D$115)\n+($J18*'fnd base rates'!D$119)\n+($K18*'fnd base rates'!D$120)\n+($M18*'fnd base rates'!D$122)\n+($N18*'fnd base rates'!D$123)\n+($O18*'fnd base rates'!D$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,4)))\n*$R18","v":765.19665999999995},{"$f":"(($D18*'fnd base rates'!E$110)\n+($E18*'fnd base rates'!E$111)\n+($F18*'fnd base rates'!E$112)\n+($G18*'fnd base rates'!E$113)\n+($H18*'fnd base rates'!E$114)\n+($I18*'fnd base rates'!E$115)\n+($J18*'fnd base rates'!E$119)\n+($K18*'fnd base rates'!E$120)\n+($M18*'fnd base rates'!E$122)\n+($N18*'fnd base rates'!E$123)\n+($O18*'fnd base rates'!E$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,5)))\n*$R18","v":3453.2933349250002},{"$f":"(($D18*'fnd base rates'!F$110)\n+($E18*'fnd base rates'!F$111)\n+($F18*'fnd base rates'!F$112)\n+($G18*'fnd base rates'!F$113)\n+($H18*'fnd base rates'!F$114)\n+($I18*'fnd base rates'!F$115)\n+($J18*'fnd base rates'!F$119)\n+($K18*'fnd base rates'!F$120)\n+($M18*'fnd base rates'!F$122)\n+($N18*'fnd base rates'!F$123)\n+($O18*'fnd base rates'!F$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,6)))\n*$R18","v":989.22625111499997},{"$f":"(($D18*'fnd base rates'!G$110)\n+($E18*'fnd base rates'!G$111)\n+($F18*'fnd base rates'!G$112)\n+($G18*'fnd base rates'!G$113)\n+($H18*'fnd base rates'!G$114)\n+($I18*'fnd base rates'!G$115)\n+($J18*'fnd base rates'!G$119)\n+($K18*'fnd base rates'!G$120)\n+($M18*'fnd base rates'!G$122)\n+($N18*'fnd base rates'!G$123)\n+($O18*'fnd base rates'!G$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,7)))\n*$R18","v":168.15884984300001},{"$f":"(($D18*'fnd base rates'!H$110)\n+($E18*'fnd base rates'!H$111)\n+($F18*'fnd base rates'!H$112)\n+($G18*'fnd base rates'!H$113)\n+($H18*'fnd base rates'!H$114)\n+($I18*'fnd base rates'!H$115)\n+($J18*'fnd base rates'!H$119)\n+($K18*'fnd base rates'!H$120)\n+($M18*'fnd base rates'!H$122)\n+($N18*'fnd base rates'!H$123)\n+($O18*'fnd base rates'!H$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D18*'fnd base rates'!I$110)\n+($E18*'fnd base rates'!I$111)\n+($F18*'fnd base rates'!I$112)\n+($G18*'fnd base rates'!I$113)\n+($H18*'fnd base rates'!I$114)\n+($I18*'fnd base rates'!I$115)\n+($J18*'fnd base rates'!I$119)\n+($K18*'fnd base rates'!I$120)\n+($M18*'fnd base rates'!I$122)\n+($N18*'fnd base rates'!I$123)\n+($O18*'fnd base rates'!I$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,9)))\n*$R18","v":339.84477999999996},{"$f":"(($D18*'fnd base rates'!J$110)\n+($E18*'fnd base rates'!J$111)\n+($F18*'fnd base rates'!J$112)\n+($G18*'fnd base rates'!J$113)\n+($H18*'fnd base rates'!J$114)\n+($I18*'fnd base rates'!J$115)\n+($J18*'fnd base rates'!J$119)\n+($K18*'fnd base rates'!J$120)\n+($M18*'fnd base rates'!J$122)\n+($N18*'fnd base rates'!J$123)\n+($O18*'fnd base rates'!J$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,10)))\n*$R18","v":248.85701},{"$f":"(($D18*'fnd base rates'!K$110)\n+($E18*'fnd base rates'!K$111)\n+($F18*'fnd base rates'!K$112)\n+($G18*'fnd base rates'!K$113)\n+($H18*'fnd base rates'!K$114)\n+($I18*'fnd base rates'!K$115)\n+($J18*'fnd base rates'!K$119)\n+($K18*'fnd base rates'!K$120)\n+($M18*'fnd base rates'!K$122)\n+($N18*'fnd base rates'!K$123)\n+($O18*'fnd base rates'!K$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,11)))\n*$R18","v":1180.0717701410001},{"$f":"(($D18*'fnd base rates'!L$110)\n+($E18*'fnd base rates'!L$111)\n+($F18*'fnd base rates'!L$112)\n+($G18*'fnd base rates'!L$113)\n+($H18*'fnd base rates'!L$114)\n+($I18*'fnd base rates'!L$115)\n+($J18*'fnd base rates'!L$119)\n+($K18*'fnd base rates'!L$120)\n+($M18*'fnd base rates'!L$122)\n+($N18*'fnd base rates'!L$123)\n+($O18*'fnd base rates'!L$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D18*'fnd base rates'!M$110)\n+($E18*'fnd base rates'!M$111)\n+($F18*'fnd base rates'!M$112)\n+($G18*'fnd base rates'!M$113)\n+($H18*'fnd base rates'!M$114)\n+($I18*'fnd base rates'!M$115)\n+($J18*'fnd base rates'!M$119)\n+($K18*'fnd base rates'!M$120)\n+($M18*'fnd base rates'!M$122)\n+($N18*'fnd base rates'!M$123)\n+($O18*'fnd base rates'!M$124)\n+($P18*VLOOKUP($S18+15,rate_basefnd,13)))","v":0},9360.862751570683,null,410035071,"410","035","071",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[410,410035093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D19","v":0},{"$f":"'fnd enro'!E19","v":0},{"$f":"'fnd enro'!F19","v":0},{"$f":"'fnd enro'!G19","v":0},{"$f":"'fnd enro'!H19","v":3},{"$f":"'fnd enro'!I19","v":8},{"$f":"'fnd enro'!J19","v":0},{"$f":"'fnd enro'!K19","v":0.41689999999999999},{"$f":"'fnd enro'!L19","v":0},{"$f":"'fnd enro'!M19+'fnd enro'!N19","v":0},{"$f":"'fnd enro'!O19","v":0},{"$f":"'fnd enro'!P19","v":0},{"$f":"'fnd enro'!Q19+'fnd enro'!R19","v":5},{"$f":"'fnd enro'!T19","v":11},1.081,{"$f":"VALUE('fnd enro'!S19)","v":9},null,{"$f":"(($D19*'fnd base rates'!C$110)\n+($E19*'fnd base rates'!C$111)\n+($F19*'fnd base rates'!C$112)\n+($G19*'fnd base rates'!C$113)\n+($H19*'fnd base rates'!C$114)\n+($I19*'fnd base rates'!C$115)\n+($J19*'fnd base rates'!C$119)\n+($K19*'fnd base rates'!C$120)\n+($M19*'fnd base rates'!C$122)\n+($N19*'fnd base rates'!C$123)\n+($O19*'fnd base rates'!C$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,3)))\n*$R19","v":6208.9247411219994},{"$f":"(($D19*'fnd base rates'!D$110)\n+($E19*'fnd base rates'!D$111)\n+($F19*'fnd base rates'!D$112)\n+($G19*'fnd base rates'!D$113)\n+($H19*'fnd base rates'!D$114)\n+($I19*'fnd base rates'!D$115)\n+($J19*'fnd base rates'!D$119)\n+($K19*'fnd base rates'!D$120)\n+($M19*'fnd base rates'!D$122)\n+($N19*'fnd base rates'!D$123)\n+($O19*'fnd base rates'!D$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,4)))\n*$R19","v":9977.9651099999992},{"$f":"(($D19*'fnd base rates'!E$110)\n+($E19*'fnd base rates'!E$111)\n+($F19*'fnd base rates'!E$112)\n+($G19*'fnd base rates'!E$113)\n+($H19*'fnd base rates'!E$114)\n+($I19*'fnd base rates'!E$115)\n+($J19*'fnd base rates'!E$119)\n+($K19*'fnd base rates'!E$120)\n+($M19*'fnd base rates'!E$122)\n+($N19*'fnd base rates'!E$123)\n+($O19*'fnd base rates'!E$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,5)))\n*$R19","v":64846.55795417499},{"$f":"(($D19*'fnd base rates'!F$110)\n+($E19*'fnd base rates'!F$111)\n+($F19*'fnd base rates'!F$112)\n+($G19*'fnd base rates'!F$113)\n+($H19*'fnd base rates'!F$114)\n+($I19*'fnd base rates'!F$115)\n+($J19*'fnd base rates'!F$119)\n+($K19*'fnd base rates'!F$120)\n+($M19*'fnd base rates'!F$122)\n+($N19*'fnd base rates'!F$123)\n+($O19*'fnd base rates'!F$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,6)))\n*$R19","v":10013.489002265},{"$f":"(($D19*'fnd base rates'!G$110)\n+($E19*'fnd base rates'!G$111)\n+($F19*'fnd base rates'!G$112)\n+($G19*'fnd base rates'!G$113)\n+($H19*'fnd base rates'!G$114)\n+($I19*'fnd base rates'!G$115)\n+($J19*'fnd base rates'!G$119)\n+($K19*'fnd base rates'!G$120)\n+($M19*'fnd base rates'!G$122)\n+($N19*'fnd base rates'!G$123)\n+($O19*'fnd base rates'!G$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,7)))\n*$R19","v":2552.3541082729998},{"$f":"(($D19*'fnd base rates'!H$110)\n+($E19*'fnd base rates'!H$111)\n+($F19*'fnd base rates'!H$112)\n+($G19*'fnd base rates'!H$113)\n+($H19*'fnd base rates'!H$114)\n+($I19*'fnd base rates'!H$115)\n+($J19*'fnd base rates'!H$119)\n+($K19*'fnd base rates'!H$120)\n+($M19*'fnd base rates'!H$122)\n+($N19*'fnd base rates'!H$123)\n+($O19*'fnd base rates'!H$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,8)))","v":7684.0193580000005},{"$f":"(($D19*'fnd base rates'!I$110)\n+($E19*'fnd base rates'!I$111)\n+($F19*'fnd base rates'!I$112)\n+($G19*'fnd base rates'!I$113)\n+($H19*'fnd base rates'!I$114)\n+($I19*'fnd base rates'!I$115)\n+($J19*'fnd base rates'!I$119)\n+($K19*'fnd base rates'!I$120)\n+($M19*'fnd base rates'!I$122)\n+($N19*'fnd base rates'!I$123)\n+($O19*'fnd base rates'!I$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,9)))\n*$R19","v":5044.6054099999992},{"$f":"(($D19*'fnd base rates'!J$110)\n+($E19*'fnd base rates'!J$111)\n+($F19*'fnd base rates'!J$112)\n+($G19*'fnd base rates'!J$113)\n+($H19*'fnd base rates'!J$114)\n+($I19*'fnd base rates'!J$115)\n+($J19*'fnd base rates'!J$119)\n+($K19*'fnd base rates'!J$120)\n+($M19*'fnd base rates'!J$122)\n+($N19*'fnd base rates'!J$123)\n+($O19*'fnd base rates'!J$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,10)))\n*$R19","v":8543.3375799999994},{"$f":"(($D19*'fnd base rates'!K$110)\n+($E19*'fnd base rates'!K$111)\n+($F19*'fnd base rates'!K$112)\n+($G19*'fnd base rates'!K$113)\n+($H19*'fnd base rates'!K$114)\n+($I19*'fnd base rates'!K$115)\n+($J19*'fnd base rates'!K$119)\n+($K19*'fnd base rates'!K$120)\n+($M19*'fnd base rates'!K$122)\n+($N19*'fnd base rates'!K$123)\n+($O19*'fnd base rates'!K$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,11)))\n*$R19","v":12723.943871550999},{"$f":"(($D19*'fnd base rates'!L$110)\n+($E19*'fnd base rates'!L$111)\n+($F19*'fnd base rates'!L$112)\n+($G19*'fnd base rates'!L$113)\n+($H19*'fnd base rates'!L$114)\n+($I19*'fnd base rates'!L$115)\n+($J19*'fnd base rates'!L$119)\n+($K19*'fnd base rates'!L$120)\n+($M19*'fnd base rates'!L$122)\n+($N19*'fnd base rates'!L$123)\n+($O19*'fnd base rates'!L$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,12)))","v":14639.101839365107},{"$f":"(($D19*'fnd base rates'!M$110)\n+($E19*'fnd base rates'!M$111)\n+($F19*'fnd base rates'!M$112)\n+($G19*'fnd base rates'!M$113)\n+($H19*'fnd base rates'!M$114)\n+($I19*'fnd base rates'!M$115)\n+($J19*'fnd base rates'!M$119)\n+($K19*'fnd base rates'!M$120)\n+($M19*'fnd base rates'!M$122)\n+($N19*'fnd base rates'!M$123)\n+($O19*'fnd base rates'!M$124)\n+($P19*VLOOKUP($S19+15,rate_basefnd,13)))","v":0},142234.29897475109,null,410035093,"410","035","093",1,11,142234.29897475109,12930,0,12930,null,null,null,null,null,12930,0,12930,167,12763,4,12759]
[410,410035155,"EXCEL ACADEMY",{"$f":"'fnd enro'!D20","v":0},{"$f":"'fnd enro'!E20","v":0},{"$f":"'fnd enro'!F20","v":0},{"$f":"'fnd enro'!G20","v":0},{"$f":"'fnd enro'!H20","v":0},{"$f":"'fnd enro'!I20","v":1},{"$f":"'fnd enro'!J20","v":0},{"$f":"'fnd enro'!K20","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L20","v":0},{"$f":"'fnd enro'!M20+'fnd enro'!N20","v":0},{"$f":"'fnd enro'!O20","v":0},{"$f":"'fnd enro'!P20","v":0},{"$f":"'fnd enro'!Q20+'fnd enro'!R20","v":0},{"$f":"'fnd enro'!T20","v":1},1.081,{"$f":"VALUE('fnd enro'!S20)","v":1},null,{"$f":"(($D20*'fnd base rates'!C$110)\n+($E20*'fnd base rates'!C$111)\n+($F20*'fnd base rates'!C$112)\n+($G20*'fnd base rates'!C$113)\n+($H20*'fnd base rates'!C$114)\n+($I20*'fnd base rates'!C$115)\n+($J20*'fnd base rates'!C$119)\n+($K20*'fnd base rates'!C$120)\n+($M20*'fnd base rates'!C$122)\n+($N20*'fnd base rates'!C$123)\n+($O20*'fnd base rates'!C$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,3)))\n*$R20","v":534.49909010199997},{"$f":"(($D20*'fnd base rates'!D$110)\n+($E20*'fnd base rates'!D$111)\n+($F20*'fnd base rates'!D$112)\n+($G20*'fnd base rates'!D$113)\n+($H20*'fnd base rates'!D$114)\n+($I20*'fnd base rates'!D$115)\n+($J20*'fnd base rates'!D$119)\n+($K20*'fnd base rates'!D$120)\n+($M20*'fnd base rates'!D$122)\n+($N20*'fnd base rates'!D$123)\n+($O20*'fnd base rates'!D$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,4)))\n*$R20","v":765.19665999999995},{"$f":"(($D20*'fnd base rates'!E$110)\n+($E20*'fnd base rates'!E$111)\n+($F20*'fnd base rates'!E$112)\n+($G20*'fnd base rates'!E$113)\n+($H20*'fnd base rates'!E$114)\n+($I20*'fnd base rates'!E$115)\n+($J20*'fnd base rates'!E$119)\n+($K20*'fnd base rates'!E$120)\n+($M20*'fnd base rates'!E$122)\n+($N20*'fnd base rates'!E$123)\n+($O20*'fnd base rates'!E$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,5)))\n*$R20","v":4906.2546249249999},{"$f":"(($D20*'fnd base rates'!F$110)\n+($E20*'fnd base rates'!F$111)\n+($F20*'fnd base rates'!F$112)\n+($G20*'fnd base rates'!F$113)\n+($H20*'fnd base rates'!F$114)\n+($I20*'fnd base rates'!F$115)\n+($J20*'fnd base rates'!F$119)\n+($K20*'fnd base rates'!F$120)\n+($M20*'fnd base rates'!F$122)\n+($N20*'fnd base rates'!F$123)\n+($O20*'fnd base rates'!F$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,6)))\n*$R20","v":880.72628111500001},{"$f":"(($D20*'fnd base rates'!G$110)\n+($E20*'fnd base rates'!G$111)\n+($F20*'fnd base rates'!G$112)\n+($G20*'fnd base rates'!G$113)\n+($H20*'fnd base rates'!G$114)\n+($I20*'fnd base rates'!G$115)\n+($J20*'fnd base rates'!G$119)\n+($K20*'fnd base rates'!G$120)\n+($M20*'fnd base rates'!G$122)\n+($N20*'fnd base rates'!G$123)\n+($O20*'fnd base rates'!G$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,7)))\n*$R20","v":163.58621984299998},{"$f":"(($D20*'fnd base rates'!H$110)\n+($E20*'fnd base rates'!H$111)\n+($F20*'fnd base rates'!H$112)\n+($G20*'fnd base rates'!H$113)\n+($H20*'fnd base rates'!H$114)\n+($I20*'fnd base rates'!H$115)\n+($J20*'fnd base rates'!H$119)\n+($K20*'fnd base rates'!H$120)\n+($M20*'fnd base rates'!H$122)\n+($N20*'fnd base rates'!H$123)\n+($O20*'fnd base rates'!H$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D20*'fnd base rates'!I$110)\n+($E20*'fnd base rates'!I$111)\n+($F20*'fnd base rates'!I$112)\n+($G20*'fnd base rates'!I$113)\n+($H20*'fnd base rates'!I$114)\n+($I20*'fnd base rates'!I$115)\n+($J20*'fnd base rates'!I$119)\n+($K20*'fnd base rates'!I$120)\n+($M20*'fnd base rates'!I$122)\n+($N20*'fnd base rates'!I$123)\n+($O20*'fnd base rates'!I$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,9)))\n*$R20","v":426.01128999999997},{"$f":"(($D20*'fnd base rates'!J$110)\n+($E20*'fnd base rates'!J$111)\n+($F20*'fnd base rates'!J$112)\n+($G20*'fnd base rates'!J$113)\n+($H20*'fnd base rates'!J$114)\n+($I20*'fnd base rates'!J$115)\n+($J20*'fnd base rates'!J$119)\n+($K20*'fnd base rates'!J$120)\n+($M20*'fnd base rates'!J$122)\n+($N20*'fnd base rates'!J$123)\n+($O20*'fnd base rates'!J$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,10)))\n*$R20","v":573.84884999999997},{"$f":"(($D20*'fnd base rates'!K$110)\n+($E20*'fnd base rates'!K$111)\n+($F20*'fnd base rates'!K$112)\n+($G20*'fnd base rates'!K$113)\n+($H20*'fnd base rates'!K$114)\n+($I20*'fnd base rates'!K$115)\n+($J20*'fnd base rates'!K$119)\n+($K20*'fnd base rates'!K$120)\n+($M20*'fnd base rates'!K$122)\n+($N20*'fnd base rates'!K$123)\n+($O20*'fnd base rates'!K$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,11)))\n*$R20","v":1147.966070141},{"$f":"(($D20*'fnd base rates'!L$110)\n+($E20*'fnd base rates'!L$111)\n+($F20*'fnd base rates'!L$112)\n+($G20*'fnd base rates'!L$113)\n+($H20*'fnd base rates'!L$114)\n+($I20*'fnd base rates'!L$115)\n+($J20*'fnd base rates'!L$119)\n+($K20*'fnd base rates'!L$120)\n+($M20*'fnd base rates'!L$122)\n+($N20*'fnd base rates'!L$123)\n+($O20*'fnd base rates'!L$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D20*'fnd base rates'!M$110)\n+($E20*'fnd base rates'!M$111)\n+($F20*'fnd base rates'!M$112)\n+($G20*'fnd base rates'!M$113)\n+($H20*'fnd base rates'!M$114)\n+($I20*'fnd base rates'!M$115)\n+($J20*'fnd base rates'!M$119)\n+($K20*'fnd base rates'!M$120)\n+($M20*'fnd base rates'!M$122)\n+($N20*'fnd base rates'!M$123)\n+($O20*'fnd base rates'!M$124)\n+($P20*VLOOKUP($S20+15,rate_basefnd,13)))","v":0},11259.742358754882,null,410035155,"410","035","155",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[410,410035163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D21","v":0},{"$f":"'fnd enro'!E21","v":0},{"$f":"'fnd enro'!F21","v":0},{"$f":"'fnd enro'!G21","v":1},{"$f":"'fnd enro'!H21","v":3},{"$f":"'fnd enro'!I21","v":15},{"$f":"'fnd enro'!J21","v":0},{"$f":"'fnd enro'!K21","v":0.72009999999999996},{"$f":"'fnd enro'!L21","v":0},{"$f":"'fnd enro'!M21+'fnd enro'!N21","v":0},{"$f":"'fnd enro'!O21","v":0},{"$f":"'fnd enro'!P21","v":0},{"$f":"'fnd enro'!Q21+'fnd enro'!R21","v":5},{"$f":"'fnd enro'!T21","v":19},1.081,{"$f":"VALUE('fnd enro'!S21)","v":5},null,{"$f":"(($D21*'fnd base rates'!C$110)\n+($E21*'fnd base rates'!C$111)\n+($F21*'fnd base rates'!C$112)\n+($G21*'fnd base rates'!C$113)\n+($H21*'fnd base rates'!C$114)\n+($I21*'fnd base rates'!C$115)\n+($J21*'fnd base rates'!C$119)\n+($K21*'fnd base rates'!C$120)\n+($M21*'fnd base rates'!C$122)\n+($N21*'fnd base rates'!C$123)\n+($O21*'fnd base rates'!C$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,3)))\n*$R21","v":10443.190861937999},{"$f":"(($D21*'fnd base rates'!D$110)\n+($E21*'fnd base rates'!D$111)\n+($F21*'fnd base rates'!D$112)\n+($G21*'fnd base rates'!D$113)\n+($H21*'fnd base rates'!D$114)\n+($I21*'fnd base rates'!D$115)\n+($J21*'fnd base rates'!D$119)\n+($K21*'fnd base rates'!D$120)\n+($M21*'fnd base rates'!D$122)\n+($N21*'fnd base rates'!D$123)\n+($O21*'fnd base rates'!D$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,4)))\n*$R21","v":15901.931589999998},{"$f":"(($D21*'fnd base rates'!E$110)\n+($E21*'fnd base rates'!E$111)\n+($F21*'fnd base rates'!E$112)\n+($G21*'fnd base rates'!E$113)\n+($H21*'fnd base rates'!E$114)\n+($I21*'fnd base rates'!E$115)\n+($J21*'fnd base rates'!E$119)\n+($K21*'fnd base rates'!E$120)\n+($M21*'fnd base rates'!E$122)\n+($N21*'fnd base rates'!E$123)\n+($O21*'fnd base rates'!E$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,5)))\n*$R21","v":101135.606233575},{"$f":"(($D21*'fnd base rates'!F$110)\n+($E21*'fnd base rates'!F$111)\n+($F21*'fnd base rates'!F$112)\n+($G21*'fnd base rates'!F$113)\n+($H21*'fnd base rates'!F$114)\n+($I21*'fnd base rates'!F$115)\n+($J21*'fnd base rates'!F$119)\n+($K21*'fnd base rates'!F$120)\n+($M21*'fnd base rates'!F$122)\n+($N21*'fnd base rates'!F$123)\n+($O21*'fnd base rates'!F$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,6)))\n*$R21","v":17419.910041184998},{"$f":"(($D21*'fnd base rates'!G$110)\n+($E21*'fnd base rates'!G$111)\n+($F21*'fnd base rates'!G$112)\n+($G21*'fnd base rates'!G$113)\n+($H21*'fnd base rates'!G$114)\n+($I21*'fnd base rates'!G$115)\n+($J21*'fnd base rates'!G$119)\n+($K21*'fnd base rates'!G$120)\n+($M21*'fnd base rates'!G$122)\n+($N21*'fnd base rates'!G$123)\n+($O21*'fnd base rates'!G$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,7)))\n*$R21","v":3760.3811470169999},{"$f":"(($D21*'fnd base rates'!H$110)\n+($E21*'fnd base rates'!H$111)\n+($F21*'fnd base rates'!H$112)\n+($G21*'fnd base rates'!H$113)\n+($H21*'fnd base rates'!H$114)\n+($I21*'fnd base rates'!H$115)\n+($J21*'fnd base rates'!H$119)\n+($K21*'fnd base rates'!H$120)\n+($M21*'fnd base rates'!H$122)\n+($N21*'fnd base rates'!H$123)\n+($O21*'fnd base rates'!H$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,8)))","v":13516.047981999998},{"$f":"(($D21*'fnd base rates'!I$110)\n+($E21*'fnd base rates'!I$111)\n+($F21*'fnd base rates'!I$112)\n+($G21*'fnd base rates'!I$113)\n+($H21*'fnd base rates'!I$114)\n+($I21*'fnd base rates'!I$115)\n+($J21*'fnd base rates'!I$119)\n+($K21*'fnd base rates'!I$120)\n+($M21*'fnd base rates'!I$122)\n+($N21*'fnd base rates'!I$123)\n+($O21*'fnd base rates'!I$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,9)))\n*$R21","v":8203.9035799999983},{"$f":"(($D21*'fnd base rates'!J$110)\n+($E21*'fnd base rates'!J$111)\n+($F21*'fnd base rates'!J$112)\n+($G21*'fnd base rates'!J$113)\n+($H21*'fnd base rates'!J$114)\n+($I21*'fnd base rates'!J$115)\n+($J21*'fnd base rates'!J$119)\n+($K21*'fnd base rates'!J$120)\n+($M21*'fnd base rates'!J$122)\n+($N21*'fnd base rates'!J$123)\n+($O21*'fnd base rates'!J$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,10)))\n*$R21","v":12306.763409999998},{"$f":"(($D21*'fnd base rates'!K$110)\n+($E21*'fnd base rates'!K$111)\n+($F21*'fnd base rates'!K$112)\n+($G21*'fnd base rates'!K$113)\n+($H21*'fnd base rates'!K$114)\n+($I21*'fnd base rates'!K$115)\n+($J21*'fnd base rates'!K$119)\n+($K21*'fnd base rates'!K$120)\n+($M21*'fnd base rates'!K$122)\n+($N21*'fnd base rates'!K$123)\n+($O21*'fnd base rates'!K$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,11)))\n*$R21","v":21857.805902678996},{"$f":"(($D21*'fnd base rates'!L$110)\n+($E21*'fnd base rates'!L$111)\n+($F21*'fnd base rates'!L$112)\n+($G21*'fnd base rates'!L$113)\n+($H21*'fnd base rates'!L$114)\n+($I21*'fnd base rates'!L$115)\n+($J21*'fnd base rates'!L$119)\n+($K21*'fnd base rates'!L$120)\n+($M21*'fnd base rates'!L$122)\n+($N21*'fnd base rates'!L$123)\n+($O21*'fnd base rates'!L$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,12)))","v":23187.460180770897},{"$f":"(($D21*'fnd base rates'!M$110)\n+($E21*'fnd base rates'!M$111)\n+($F21*'fnd base rates'!M$112)\n+($G21*'fnd base rates'!M$113)\n+($H21*'fnd base rates'!M$114)\n+($I21*'fnd base rates'!M$115)\n+($J21*'fnd base rates'!M$119)\n+($K21*'fnd base rates'!M$120)\n+($M21*'fnd base rates'!M$122)\n+($N21*'fnd base rates'!M$123)\n+($O21*'fnd base rates'!M$124)\n+($P21*VLOOKUP($S21+15,rate_basefnd,13)))","v":0},227733.00092916485,null,410035163,"410","035","163",1,19,227733.00092916485,11986,0,11986,null,null,null,null,null,11986,0,11986,-1,11987,5,11982]
[410,410035165,"EXCEL ACADEMY",{"$f":"'fnd enro'!D22","v":0},{"$f":"'fnd enro'!E22","v":0},{"$f":"'fnd enro'!F22","v":0},{"$f":"'fnd enro'!G22","v":1},{"$f":"'fnd enro'!H22","v":1},{"$f":"'fnd enro'!I22","v":2},{"$f":"'fnd enro'!J22","v":0},{"$f":"'fnd enro'!K22","v":0.15160000000000001},{"$f":"'fnd enro'!L22","v":0},{"$f":"'fnd enro'!M22+'fnd enro'!N22","v":0},{"$f":"'fnd enro'!O22","v":0},{"$f":"'fnd enro'!P22","v":0},{"$f":"'fnd enro'!Q22+'fnd enro'!R22","v":0},{"$f":"'fnd enro'!T22","v":4},1.081,{"$f":"VALUE('fnd enro'!S22)","v":1},null,{"$f":"(($D22*'fnd base rates'!C$110)\n+($E22*'fnd base rates'!C$111)\n+($F22*'fnd base rates'!C$112)\n+($G22*'fnd base rates'!C$113)\n+($H22*'fnd base rates'!C$114)\n+($I22*'fnd base rates'!C$115)\n+($J22*'fnd base rates'!C$119)\n+($K22*'fnd base rates'!C$120)\n+($M22*'fnd base rates'!C$122)\n+($N22*'fnd base rates'!C$123)\n+($O22*'fnd base rates'!C$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,3)))\n*$R22","v":2137.9963604079999},{"$f":"(($D22*'fnd base rates'!D$110)\n+($E22*'fnd base rates'!D$111)\n+($F22*'fnd base rates'!D$112)\n+($G22*'fnd base rates'!D$113)\n+($H22*'fnd base rates'!D$114)\n+($I22*'fnd base rates'!D$115)\n+($J22*'fnd base rates'!D$119)\n+($K22*'fnd base rates'!D$120)\n+($M22*'fnd base rates'!D$122)\n+($N22*'fnd base rates'!D$123)\n+($O22*'fnd base rates'!D$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,4)))\n*$R22","v":3060.7866399999998},{"$f":"(($D22*'fnd base rates'!E$110)\n+($E22*'fnd base rates'!E$111)\n+($F22*'fnd base rates'!E$112)\n+($G22*'fnd base rates'!E$113)\n+($H22*'fnd base rates'!E$114)\n+($I22*'fnd base rates'!E$115)\n+($J22*'fnd base rates'!E$119)\n+($K22*'fnd base rates'!E$120)\n+($M22*'fnd base rates'!E$122)\n+($N22*'fnd base rates'!E$123)\n+($O22*'fnd base rates'!E$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,5)))\n*$R22","v":17140.112989699999},{"$f":"(($D22*'fnd base rates'!F$110)\n+($E22*'fnd base rates'!F$111)\n+($F22*'fnd base rates'!F$112)\n+($G22*'fnd base rates'!F$113)\n+($H22*'fnd base rates'!F$114)\n+($I22*'fnd base rates'!F$115)\n+($J22*'fnd base rates'!F$119)\n+($K22*'fnd base rates'!F$120)\n+($M22*'fnd base rates'!F$122)\n+($N22*'fnd base rates'!F$123)\n+($O22*'fnd base rates'!F$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,6)))\n*$R22","v":3992.0158844600001},{"$f":"(($D22*'fnd base rates'!G$110)\n+($E22*'fnd base rates'!G$111)\n+($F22*'fnd base rates'!G$112)\n+($G22*'fnd base rates'!G$113)\n+($H22*'fnd base rates'!G$114)\n+($I22*'fnd base rates'!G$115)\n+($J22*'fnd base rates'!G$119)\n+($K22*'fnd base rates'!G$120)\n+($M22*'fnd base rates'!G$122)\n+($N22*'fnd base rates'!G$123)\n+($O22*'fnd base rates'!G$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,7)))\n*$R22","v":651.81533937200004},{"$f":"(($D22*'fnd base rates'!H$110)\n+($E22*'fnd base rates'!H$111)\n+($F22*'fnd base rates'!H$112)\n+($G22*'fnd base rates'!H$113)\n+($H22*'fnd base rates'!H$114)\n+($I22*'fnd base rates'!H$115)\n+($J22*'fnd base rates'!H$119)\n+($K22*'fnd base rates'!H$120)\n+($M22*'fnd base rates'!H$122)\n+($N22*'fnd base rates'!H$123)\n+($O22*'fnd base rates'!H$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,8)))","v":2499.8343119999995},{"$f":"(($D22*'fnd base rates'!I$110)\n+($E22*'fnd base rates'!I$111)\n+($F22*'fnd base rates'!I$112)\n+($G22*'fnd base rates'!I$113)\n+($H22*'fnd base rates'!I$114)\n+($I22*'fnd base rates'!I$115)\n+($J22*'fnd base rates'!I$119)\n+($K22*'fnd base rates'!I$120)\n+($M22*'fnd base rates'!I$122)\n+($N22*'fnd base rates'!I$123)\n+($O22*'fnd base rates'!I$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,9)))\n*$R22","v":1447.18875},{"$f":"(($D22*'fnd base rates'!J$110)\n+($E22*'fnd base rates'!J$111)\n+($F22*'fnd base rates'!J$112)\n+($G22*'fnd base rates'!J$113)\n+($H22*'fnd base rates'!J$114)\n+($I22*'fnd base rates'!J$115)\n+($J22*'fnd base rates'!J$119)\n+($K22*'fnd base rates'!J$120)\n+($M22*'fnd base rates'!J$122)\n+($N22*'fnd base rates'!J$123)\n+($O22*'fnd base rates'!J$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,10)))\n*$R22","v":1548.90004},{"$f":"(($D22*'fnd base rates'!K$110)\n+($E22*'fnd base rates'!K$111)\n+($F22*'fnd base rates'!K$112)\n+($G22*'fnd base rates'!K$113)\n+($H22*'fnd base rates'!K$114)\n+($I22*'fnd base rates'!K$115)\n+($J22*'fnd base rates'!K$119)\n+($K22*'fnd base rates'!K$120)\n+($M22*'fnd base rates'!K$122)\n+($N22*'fnd base rates'!K$123)\n+($O22*'fnd base rates'!K$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,11)))\n*$R22","v":4574.1034505639991},{"$f":"(($D22*'fnd base rates'!L$110)\n+($E22*'fnd base rates'!L$111)\n+($F22*'fnd base rates'!L$112)\n+($G22*'fnd base rates'!L$113)\n+($H22*'fnd base rates'!L$114)\n+($I22*'fnd base rates'!L$115)\n+($J22*'fnd base rates'!L$119)\n+($K22*'fnd base rates'!L$120)\n+($M22*'fnd base rates'!L$122)\n+($N22*'fnd base rates'!L$123)\n+($O22*'fnd base rates'!L$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,12)))","v":4555.9012957060577},{"$f":"(($D22*'fnd base rates'!M$110)\n+($E22*'fnd base rates'!M$111)\n+($F22*'fnd base rates'!M$112)\n+($G22*'fnd base rates'!M$113)\n+($H22*'fnd base rates'!M$114)\n+($I22*'fnd base rates'!M$115)\n+($J22*'fnd base rates'!M$119)\n+($K22*'fnd base rates'!M$120)\n+($M22*'fnd base rates'!M$122)\n+($N22*'fnd base rates'!M$123)\n+($O22*'fnd base rates'!M$124)\n+($P22*VLOOKUP($S22+15,rate_basefnd,13)))","v":0},41608.655062210055,null,410035165,"410","035","165",1,4,41608.655062210055,10402,0,10402,null,null,null,null,null,10402,0,10402,-2,10404,13,10391]
[410,410035176,"EXCEL ACADEMY",{"$f":"'fnd enro'!D23","v":0},{"$f":"'fnd enro'!E23","v":0},{"$f":"'fnd enro'!F23","v":0},{"$f":"'fnd enro'!G23","v":0},{"$f":"'fnd enro'!H23","v":0},{"$f":"'fnd enro'!I23","v":2},{"$f":"'fnd enro'!J23","v":0},{"$f":"'fnd enro'!K23","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L23","v":0},{"$f":"'fnd enro'!M23+'fnd enro'!N23","v":0},{"$f":"'fnd enro'!O23","v":0},{"$f":"'fnd enro'!P23","v":0},{"$f":"'fnd enro'!Q23+'fnd enro'!R23","v":2},{"$f":"'fnd enro'!T23","v":2},1.081,{"$f":"VALUE('fnd enro'!S23)","v":10},null,{"$f":"(($D23*'fnd base rates'!C$110)\n+($E23*'fnd base rates'!C$111)\n+($F23*'fnd base rates'!C$112)\n+($G23*'fnd base rates'!C$113)\n+($H23*'fnd base rates'!C$114)\n+($I23*'fnd base rates'!C$115)\n+($J23*'fnd base rates'!C$119)\n+($K23*'fnd base rates'!C$120)\n+($M23*'fnd base rates'!C$122)\n+($N23*'fnd base rates'!C$123)\n+($O23*'fnd base rates'!C$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,3)))\n*$R23","v":1203.690780204},{"$f":"(($D23*'fnd base rates'!D$110)\n+($E23*'fnd base rates'!D$111)\n+($F23*'fnd base rates'!D$112)\n+($G23*'fnd base rates'!D$113)\n+($H23*'fnd base rates'!D$114)\n+($I23*'fnd base rates'!D$115)\n+($J23*'fnd base rates'!D$119)\n+($K23*'fnd base rates'!D$120)\n+($M23*'fnd base rates'!D$122)\n+($N23*'fnd base rates'!D$123)\n+($O23*'fnd base rates'!D$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,4)))\n*$R23","v":2168.5940999999998},{"$f":"(($D23*'fnd base rates'!E$110)\n+($E23*'fnd base rates'!E$111)\n+($F23*'fnd base rates'!E$112)\n+($G23*'fnd base rates'!E$113)\n+($H23*'fnd base rates'!E$114)\n+($I23*'fnd base rates'!E$115)\n+($J23*'fnd base rates'!E$119)\n+($K23*'fnd base rates'!E$120)\n+($M23*'fnd base rates'!E$122)\n+($N23*'fnd base rates'!E$123)\n+($O23*'fnd base rates'!E$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,5)))\n*$R23","v":16042.57168985},{"$f":"(($D23*'fnd base rates'!F$110)\n+($E23*'fnd base rates'!F$111)\n+($F23*'fnd base rates'!F$112)\n+($G23*'fnd base rates'!F$113)\n+($H23*'fnd base rates'!F$114)\n+($I23*'fnd base rates'!F$115)\n+($J23*'fnd base rates'!F$119)\n+($K23*'fnd base rates'!F$120)\n+($M23*'fnd base rates'!F$122)\n+($N23*'fnd base rates'!F$123)\n+($O23*'fnd base rates'!F$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,6)))\n*$R23","v":1761.45256223},{"$f":"(($D23*'fnd base rates'!G$110)\n+($E23*'fnd base rates'!G$111)\n+($F23*'fnd base rates'!G$112)\n+($G23*'fnd base rates'!G$113)\n+($H23*'fnd base rates'!G$114)\n+($I23*'fnd base rates'!G$115)\n+($J23*'fnd base rates'!G$119)\n+($K23*'fnd base rates'!G$120)\n+($M23*'fnd base rates'!G$122)\n+($N23*'fnd base rates'!G$123)\n+($O23*'fnd base rates'!G$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,7)))\n*$R23","v":629.420039686},{"$f":"(($D23*'fnd base rates'!H$110)\n+($E23*'fnd base rates'!H$111)\n+($F23*'fnd base rates'!H$112)\n+($G23*'fnd base rates'!H$113)\n+($H23*'fnd base rates'!H$114)\n+($I23*'fnd base rates'!H$115)\n+($J23*'fnd base rates'!H$119)\n+($K23*'fnd base rates'!H$120)\n+($M23*'fnd base rates'!H$122)\n+($N23*'fnd base rates'!H$123)\n+($O23*'fnd base rates'!H$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D23*'fnd base rates'!I$110)\n+($E23*'fnd base rates'!I$111)\n+($F23*'fnd base rates'!I$112)\n+($G23*'fnd base rates'!I$113)\n+($H23*'fnd base rates'!I$114)\n+($I23*'fnd base rates'!I$115)\n+($J23*'fnd base rates'!I$119)\n+($K23*'fnd base rates'!I$120)\n+($M23*'fnd base rates'!I$122)\n+($N23*'fnd base rates'!I$123)\n+($O23*'fnd base rates'!I$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,9)))\n*$R23","v":1104.3063599999998},{"$f":"(($D23*'fnd base rates'!J$110)\n+($E23*'fnd base rates'!J$111)\n+($F23*'fnd base rates'!J$112)\n+($G23*'fnd base rates'!J$113)\n+($H23*'fnd base rates'!J$114)\n+($I23*'fnd base rates'!J$115)\n+($J23*'fnd base rates'!J$119)\n+($K23*'fnd base rates'!J$120)\n+($M23*'fnd base rates'!J$122)\n+($N23*'fnd base rates'!J$123)\n+($O23*'fnd base rates'!J$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,10)))\n*$R23","v":2458.5831600000001},{"$f":"(($D23*'fnd base rates'!K$110)\n+($E23*'fnd base rates'!K$111)\n+($F23*'fnd base rates'!K$112)\n+($G23*'fnd base rates'!K$113)\n+($H23*'fnd base rates'!K$114)\n+($I23*'fnd base rates'!K$115)\n+($J23*'fnd base rates'!K$119)\n+($K23*'fnd base rates'!K$120)\n+($M23*'fnd base rates'!K$122)\n+($N23*'fnd base rates'!K$123)\n+($O23*'fnd base rates'!K$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,11)))\n*$R23","v":2295.9321402820001},{"$f":"(($D23*'fnd base rates'!L$110)\n+($E23*'fnd base rates'!L$111)\n+($F23*'fnd base rates'!L$112)\n+($G23*'fnd base rates'!L$113)\n+($H23*'fnd base rates'!L$114)\n+($I23*'fnd base rates'!L$115)\n+($J23*'fnd base rates'!L$119)\n+($K23*'fnd base rates'!L$120)\n+($M23*'fnd base rates'!L$122)\n+($N23*'fnd base rates'!L$123)\n+($O23*'fnd base rates'!L$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D23*'fnd base rates'!M$110)\n+($E23*'fnd base rates'!M$111)\n+($F23*'fnd base rates'!M$112)\n+($G23*'fnd base rates'!M$113)\n+($H23*'fnd base rates'!M$114)\n+($I23*'fnd base rates'!M$115)\n+($J23*'fnd base rates'!M$119)\n+($K23*'fnd base rates'!M$120)\n+($M23*'fnd base rates'!M$122)\n+($N23*'fnd base rates'!M$123)\n+($O23*'fnd base rates'!M$124)\n+($P23*VLOOKUP($S23+15,rate_basefnd,13)))","v":0},32362.97737750976,null,410035176,"410","035","176",1,2,32362.97737750976,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[410,410035217,"EXCEL ACADEMY",{"$f":"'fnd enro'!D24","v":0},{"$f":"'fnd enro'!E24","v":0},{"$f":"'fnd enro'!F24","v":0},{"$f":"'fnd enro'!G24","v":0},{"$f":"'fnd enro'!H24","v":0},{"$f":"'fnd enro'!I24","v":1},{"$f":"'fnd enro'!J24","v":0},{"$f":"'fnd enro'!K24","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L24","v":0},{"$f":"'fnd enro'!M24+'fnd enro'!N24","v":0},{"$f":"'fnd enro'!O24","v":0},{"$f":"'fnd enro'!P24","v":0},{"$f":"'fnd enro'!Q24+'fnd enro'!R24","v":0},{"$f":"'fnd enro'!T24","v":1},1.081,{"$f":"VALUE('fnd enro'!S24)","v":1},null,{"$f":"(($D24*'fnd base rates'!C$110)\n+($E24*'fnd base rates'!C$111)\n+($F24*'fnd base rates'!C$112)\n+($G24*'fnd base rates'!C$113)\n+($H24*'fnd base rates'!C$114)\n+($I24*'fnd base rates'!C$115)\n+($J24*'fnd base rates'!C$119)\n+($K24*'fnd base rates'!C$120)\n+($M24*'fnd base rates'!C$122)\n+($N24*'fnd base rates'!C$123)\n+($O24*'fnd base rates'!C$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,3)))\n*$R24","v":534.49909010199997},{"$f":"(($D24*'fnd base rates'!D$110)\n+($E24*'fnd base rates'!D$111)\n+($F24*'fnd base rates'!D$112)\n+($G24*'fnd base rates'!D$113)\n+($H24*'fnd base rates'!D$114)\n+($I24*'fnd base rates'!D$115)\n+($J24*'fnd base rates'!D$119)\n+($K24*'fnd base rates'!D$120)\n+($M24*'fnd base rates'!D$122)\n+($N24*'fnd base rates'!D$123)\n+($O24*'fnd base rates'!D$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,4)))\n*$R24","v":765.19665999999995},{"$f":"(($D24*'fnd base rates'!E$110)\n+($E24*'fnd base rates'!E$111)\n+($F24*'fnd base rates'!E$112)\n+($G24*'fnd base rates'!E$113)\n+($H24*'fnd base rates'!E$114)\n+($I24*'fnd base rates'!E$115)\n+($J24*'fnd base rates'!E$119)\n+($K24*'fnd base rates'!E$120)\n+($M24*'fnd base rates'!E$122)\n+($N24*'fnd base rates'!E$123)\n+($O24*'fnd base rates'!E$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,5)))\n*$R24","v":4906.2546249249999},{"$f":"(($D24*'fnd base rates'!F$110)\n+($E24*'fnd base rates'!F$111)\n+($F24*'fnd base rates'!F$112)\n+($G24*'fnd base rates'!F$113)\n+($H24*'fnd base rates'!F$114)\n+($I24*'fnd base rates'!F$115)\n+($J24*'fnd base rates'!F$119)\n+($K24*'fnd base rates'!F$120)\n+($M24*'fnd base rates'!F$122)\n+($N24*'fnd base rates'!F$123)\n+($O24*'fnd base rates'!F$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,6)))\n*$R24","v":880.72628111500001},{"$f":"(($D24*'fnd base rates'!G$110)\n+($E24*'fnd base rates'!G$111)\n+($F24*'fnd base rates'!G$112)\n+($G24*'fnd base rates'!G$113)\n+($H24*'fnd base rates'!G$114)\n+($I24*'fnd base rates'!G$115)\n+($J24*'fnd base rates'!G$119)\n+($K24*'fnd base rates'!G$120)\n+($M24*'fnd base rates'!G$122)\n+($N24*'fnd base rates'!G$123)\n+($O24*'fnd base rates'!G$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,7)))\n*$R24","v":163.58621984299998},{"$f":"(($D24*'fnd base rates'!H$110)\n+($E24*'fnd base rates'!H$111)\n+($F24*'fnd base rates'!H$112)\n+($G24*'fnd base rates'!H$113)\n+($H24*'fnd base rates'!H$114)\n+($I24*'fnd base rates'!H$115)\n+($J24*'fnd base rates'!H$119)\n+($K24*'fnd base rates'!H$120)\n+($M24*'fnd base rates'!H$122)\n+($N24*'fnd base rates'!H$123)\n+($O24*'fnd base rates'!H$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D24*'fnd base rates'!I$110)\n+($E24*'fnd base rates'!I$111)\n+($F24*'fnd base rates'!I$112)\n+($G24*'fnd base rates'!I$113)\n+($H24*'fnd base rates'!I$114)\n+($I24*'fnd base rates'!I$115)\n+($J24*'fnd base rates'!I$119)\n+($K24*'fnd base rates'!I$120)\n+($M24*'fnd base rates'!I$122)\n+($N24*'fnd base rates'!I$123)\n+($O24*'fnd base rates'!I$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,9)))\n*$R24","v":426.01128999999997},{"$f":"(($D24*'fnd base rates'!J$110)\n+($E24*'fnd base rates'!J$111)\n+($F24*'fnd base rates'!J$112)\n+($G24*'fnd base rates'!J$113)\n+($H24*'fnd base rates'!J$114)\n+($I24*'fnd base rates'!J$115)\n+($J24*'fnd base rates'!J$119)\n+($K24*'fnd base rates'!J$120)\n+($M24*'fnd base rates'!J$122)\n+($N24*'fnd base rates'!J$123)\n+($O24*'fnd base rates'!J$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,10)))\n*$R24","v":573.84884999999997},{"$f":"(($D24*'fnd base rates'!K$110)\n+($E24*'fnd base rates'!K$111)\n+($F24*'fnd base rates'!K$112)\n+($G24*'fnd base rates'!K$113)\n+($H24*'fnd base rates'!K$114)\n+($I24*'fnd base rates'!K$115)\n+($J24*'fnd base rates'!K$119)\n+($K24*'fnd base rates'!K$120)\n+($M24*'fnd base rates'!K$122)\n+($N24*'fnd base rates'!K$123)\n+($O24*'fnd base rates'!K$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,11)))\n*$R24","v":1147.966070141},{"$f":"(($D24*'fnd base rates'!L$110)\n+($E24*'fnd base rates'!L$111)\n+($F24*'fnd base rates'!L$112)\n+($G24*'fnd base rates'!L$113)\n+($H24*'fnd base rates'!L$114)\n+($I24*'fnd base rates'!L$115)\n+($J24*'fnd base rates'!L$119)\n+($K24*'fnd base rates'!L$120)\n+($M24*'fnd base rates'!L$122)\n+($N24*'fnd base rates'!L$123)\n+($O24*'fnd base rates'!L$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D24*'fnd base rates'!M$110)\n+($E24*'fnd base rates'!M$111)\n+($F24*'fnd base rates'!M$112)\n+($G24*'fnd base rates'!M$113)\n+($H24*'fnd base rates'!M$114)\n+($I24*'fnd base rates'!M$115)\n+($J24*'fnd base rates'!M$119)\n+($K24*'fnd base rates'!M$120)\n+($M24*'fnd base rates'!M$122)\n+($N24*'fnd base rates'!M$123)\n+($O24*'fnd base rates'!M$124)\n+($P24*VLOOKUP($S24+15,rate_basefnd,13)))","v":0},11259.742358754882,null,410035217,"410","035","217",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[410,410035248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D25","v":0},{"$f":"'fnd enro'!E25","v":0},{"$f":"'fnd enro'!F25","v":0},{"$f":"'fnd enro'!G25","v":2},{"$f":"'fnd enro'!H25","v":13},{"$f":"'fnd enro'!I25","v":26},{"$f":"'fnd enro'!J25","v":0},{"$f":"'fnd enro'!K25","v":1.5539000000000001},{"$f":"'fnd enro'!L25","v":0},{"$f":"'fnd enro'!M25+'fnd enro'!N25","v":2},{"$f":"'fnd enro'!O25","v":2},{"$f":"'fnd enro'!P25","v":3},{"$f":"'fnd enro'!Q25+'fnd enro'!R25","v":16},{"$f":"'fnd enro'!T25","v":41},1.081,{"$f":"VALUE('fnd enro'!S25)","v":8},null,{"$f":"(($D25*'fnd base rates'!C$110)\n+($E25*'fnd base rates'!C$111)\n+($F25*'fnd base rates'!C$112)\n+($G25*'fnd base rates'!C$113)\n+($H25*'fnd base rates'!C$114)\n+($I25*'fnd base rates'!C$115)\n+($J25*'fnd base rates'!C$119)\n+($K25*'fnd base rates'!C$120)\n+($M25*'fnd base rates'!C$122)\n+($N25*'fnd base rates'!C$123)\n+($O25*'fnd base rates'!C$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,3)))\n*$R25","v":23582.499744182001},{"$f":"(($D25*'fnd base rates'!D$110)\n+($E25*'fnd base rates'!D$111)\n+($F25*'fnd base rates'!D$112)\n+($G25*'fnd base rates'!D$113)\n+($H25*'fnd base rates'!D$114)\n+($I25*'fnd base rates'!D$115)\n+($J25*'fnd base rates'!D$119)\n+($K25*'fnd base rates'!D$120)\n+($M25*'fnd base rates'!D$122)\n+($N25*'fnd base rates'!D$123)\n+($O25*'fnd base rates'!D$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,4)))\n*$R25","v":37372.169849999998},{"$f":"(($D25*'fnd base rates'!E$110)\n+($E25*'fnd base rates'!E$111)\n+($F25*'fnd base rates'!E$112)\n+($G25*'fnd base rates'!E$113)\n+($H25*'fnd base rates'!E$114)\n+($I25*'fnd base rates'!E$115)\n+($J25*'fnd base rates'!E$119)\n+($K25*'fnd base rates'!E$120)\n+($M25*'fnd base rates'!E$122)\n+($N25*'fnd base rates'!E$123)\n+($O25*'fnd base rates'!E$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,5)))\n*$R25","v":235685.53623192501},{"$f":"(($D25*'fnd base rates'!F$110)\n+($E25*'fnd base rates'!F$111)\n+($F25*'fnd base rates'!F$112)\n+($G25*'fnd base rates'!F$113)\n+($H25*'fnd base rates'!F$114)\n+($I25*'fnd base rates'!F$115)\n+($J25*'fnd base rates'!F$119)\n+($K25*'fnd base rates'!F$120)\n+($M25*'fnd base rates'!F$122)\n+($N25*'fnd base rates'!F$123)\n+($O25*'fnd base rates'!F$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,6)))\n*$R25","v":39356.906945715004},{"$f":"(($D25*'fnd base rates'!G$110)\n+($E25*'fnd base rates'!G$111)\n+($F25*'fnd base rates'!G$112)\n+($G25*'fnd base rates'!G$113)\n+($H25*'fnd base rates'!G$114)\n+($I25*'fnd base rates'!G$115)\n+($J25*'fnd base rates'!G$119)\n+($K25*'fnd base rates'!G$120)\n+($M25*'fnd base rates'!G$122)\n+($N25*'fnd base rates'!G$123)\n+($O25*'fnd base rates'!G$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,7)))\n*$R25","v":9383.7207335629992},{"$f":"(($D25*'fnd base rates'!H$110)\n+($E25*'fnd base rates'!H$111)\n+($F25*'fnd base rates'!H$112)\n+($G25*'fnd base rates'!H$113)\n+($H25*'fnd base rates'!H$114)\n+($I25*'fnd base rates'!H$115)\n+($J25*'fnd base rates'!H$119)\n+($K25*'fnd base rates'!H$120)\n+($M25*'fnd base rates'!H$122)\n+($N25*'fnd base rates'!H$123)\n+($O25*'fnd base rates'!H$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,8)))","v":28238.526697999998},{"$f":"(($D25*'fnd base rates'!I$110)\n+($E25*'fnd base rates'!I$111)\n+($F25*'fnd base rates'!I$112)\n+($G25*'fnd base rates'!I$113)\n+($H25*'fnd base rates'!I$114)\n+($I25*'fnd base rates'!I$115)\n+($J25*'fnd base rates'!I$119)\n+($K25*'fnd base rates'!I$120)\n+($M25*'fnd base rates'!I$122)\n+($N25*'fnd base rates'!I$123)\n+($O25*'fnd base rates'!I$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,9)))\n*$R25","v":18413.332409999999},{"$f":"(($D25*'fnd base rates'!J$110)\n+($E25*'fnd base rates'!J$111)\n+($F25*'fnd base rates'!J$112)\n+($G25*'fnd base rates'!J$113)\n+($H25*'fnd base rates'!J$114)\n+($I25*'fnd base rates'!J$115)\n+($J25*'fnd base rates'!J$119)\n+($K25*'fnd base rates'!J$120)\n+($M25*'fnd base rates'!J$122)\n+($N25*'fnd base rates'!J$123)\n+($O25*'fnd base rates'!J$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,10)))\n*$R25","v":28650.424030000006},{"$f":"(($D25*'fnd base rates'!K$110)\n+($E25*'fnd base rates'!K$111)\n+($F25*'fnd base rates'!K$112)\n+($G25*'fnd base rates'!K$113)\n+($H25*'fnd base rates'!K$114)\n+($I25*'fnd base rates'!K$115)\n+($J25*'fnd base rates'!K$119)\n+($K25*'fnd base rates'!K$120)\n+($M25*'fnd base rates'!K$122)\n+($N25*'fnd base rates'!K$123)\n+($O25*'fnd base rates'!K$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,11)))\n*$R25","v":49296.290285781011},{"$f":"(($D25*'fnd base rates'!L$110)\n+($E25*'fnd base rates'!L$111)\n+($F25*'fnd base rates'!L$112)\n+($G25*'fnd base rates'!L$113)\n+($H25*'fnd base rates'!L$114)\n+($I25*'fnd base rates'!L$115)\n+($J25*'fnd base rates'!L$119)\n+($K25*'fnd base rates'!L$120)\n+($M25*'fnd base rates'!L$122)\n+($N25*'fnd base rates'!L$123)\n+($O25*'fnd base rates'!L$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,12)))","v":55148.231575139034},{"$f":"(($D25*'fnd base rates'!M$110)\n+($E25*'fnd base rates'!M$111)\n+($F25*'fnd base rates'!M$112)\n+($G25*'fnd base rates'!M$113)\n+($H25*'fnd base rates'!M$114)\n+($I25*'fnd base rates'!M$115)\n+($J25*'fnd base rates'!M$119)\n+($K25*'fnd base rates'!M$120)\n+($M25*'fnd base rates'!M$122)\n+($N25*'fnd base rates'!M$123)\n+($O25*'fnd base rates'!M$124)\n+($P25*VLOOKUP($S25+15,rate_basefnd,13)))","v":0},525127.63850430504,null,410035248,"410","035","248",1,41,525127.63850430504,12808,0,12808,null,null,null,null,null,12808,0,12808,4,12804,90,12714]
[410,410035262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D26","v":0},{"$f":"'fnd enro'!E26","v":0},{"$f":"'fnd enro'!F26","v":0},{"$f":"'fnd enro'!G26","v":0},{"$f":"'fnd enro'!H26","v":3},{"$f":"'fnd enro'!I26","v":6},{"$f":"'fnd enro'!J26","v":0},{"$f":"'fnd enro'!K26","v":0.34110000000000001},{"$f":"'fnd enro'!L26","v":0},{"$f":"'fnd enro'!M26+'fnd enro'!N26","v":0},{"$f":"'fnd enro'!O26","v":0},{"$f":"'fnd enro'!P26","v":0},{"$f":"'fnd enro'!Q26+'fnd enro'!R26","v":6},{"$f":"'fnd enro'!T26","v":9},1.081,{"$f":"VALUE('fnd enro'!S26)","v":10},null,{"$f":"(($D26*'fnd base rates'!C$110)\n+($E26*'fnd base rates'!C$111)\n+($F26*'fnd base rates'!C$112)\n+($G26*'fnd base rates'!C$113)\n+($H26*'fnd base rates'!C$114)\n+($I26*'fnd base rates'!C$115)\n+($J26*'fnd base rates'!C$119)\n+($K26*'fnd base rates'!C$120)\n+($M26*'fnd base rates'!C$122)\n+($N26*'fnd base rates'!C$123)\n+($O26*'fnd base rates'!C$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,3)))\n*$R26","v":5214.5696109179999},{"$f":"(($D26*'fnd base rates'!D$110)\n+($E26*'fnd base rates'!D$111)\n+($F26*'fnd base rates'!D$112)\n+($G26*'fnd base rates'!D$113)\n+($H26*'fnd base rates'!D$114)\n+($I26*'fnd base rates'!D$115)\n+($J26*'fnd base rates'!D$119)\n+($K26*'fnd base rates'!D$120)\n+($M26*'fnd base rates'!D$122)\n+($N26*'fnd base rates'!D$123)\n+($O26*'fnd base rates'!D$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,4)))\n*$R26","v":8801.3722799999996},{"$f":"(($D26*'fnd base rates'!E$110)\n+($E26*'fnd base rates'!E$111)\n+($F26*'fnd base rates'!E$112)\n+($G26*'fnd base rates'!E$113)\n+($H26*'fnd base rates'!E$114)\n+($I26*'fnd base rates'!E$115)\n+($J26*'fnd base rates'!E$119)\n+($K26*'fnd base rates'!E$120)\n+($M26*'fnd base rates'!E$122)\n+($N26*'fnd base rates'!E$123)\n+($O26*'fnd base rates'!E$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,5)))\n*$R26","v":58487.595074325},{"$f":"(($D26*'fnd base rates'!F$110)\n+($E26*'fnd base rates'!F$111)\n+($F26*'fnd base rates'!F$112)\n+($G26*'fnd base rates'!F$113)\n+($H26*'fnd base rates'!F$114)\n+($I26*'fnd base rates'!F$115)\n+($J26*'fnd base rates'!F$119)\n+($K26*'fnd base rates'!F$120)\n+($M26*'fnd base rates'!F$122)\n+($N26*'fnd base rates'!F$123)\n+($O26*'fnd base rates'!F$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,6)))\n*$R26","v":8252.036440034999},{"$f":"(($D26*'fnd base rates'!G$110)\n+($E26*'fnd base rates'!G$111)\n+($F26*'fnd base rates'!G$112)\n+($G26*'fnd base rates'!G$113)\n+($H26*'fnd base rates'!G$114)\n+($I26*'fnd base rates'!G$115)\n+($J26*'fnd base rates'!G$119)\n+($K26*'fnd base rates'!G$120)\n+($M26*'fnd base rates'!G$122)\n+($N26*'fnd base rates'!G$123)\n+($O26*'fnd base rates'!G$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,7)))\n*$R26","v":2392.7366685870002},{"$f":"(($D26*'fnd base rates'!H$110)\n+($E26*'fnd base rates'!H$111)\n+($F26*'fnd base rates'!H$112)\n+($G26*'fnd base rates'!H$113)\n+($H26*'fnd base rates'!H$114)\n+($I26*'fnd base rates'!H$115)\n+($J26*'fnd base rates'!H$119)\n+($K26*'fnd base rates'!H$120)\n+($M26*'fnd base rates'!H$122)\n+($N26*'fnd base rates'!H$123)\n+($O26*'fnd base rates'!H$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,8)))","v":6176.0122019999999},{"$f":"(($D26*'fnd base rates'!I$110)\n+($E26*'fnd base rates'!I$111)\n+($F26*'fnd base rates'!I$112)\n+($G26*'fnd base rates'!I$113)\n+($H26*'fnd base rates'!I$114)\n+($I26*'fnd base rates'!I$115)\n+($J26*'fnd base rates'!I$119)\n+($K26*'fnd base rates'!I$120)\n+($M26*'fnd base rates'!I$122)\n+($N26*'fnd base rates'!I$123)\n+($O26*'fnd base rates'!I$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,9)))\n*$R26","v":4332.4534199999998},{"$f":"(($D26*'fnd base rates'!J$110)\n+($E26*'fnd base rates'!J$111)\n+($F26*'fnd base rates'!J$112)\n+($G26*'fnd base rates'!J$113)\n+($H26*'fnd base rates'!J$114)\n+($I26*'fnd base rates'!J$115)\n+($J26*'fnd base rates'!J$119)\n+($K26*'fnd base rates'!J$120)\n+($M26*'fnd base rates'!J$122)\n+($N26*'fnd base rates'!J$123)\n+($O26*'fnd base rates'!J$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,10)))\n*$R26","v":8122.3205100000005},{"$f":"(($D26*'fnd base rates'!K$110)\n+($E26*'fnd base rates'!K$111)\n+($F26*'fnd base rates'!K$112)\n+($G26*'fnd base rates'!K$113)\n+($H26*'fnd base rates'!K$114)\n+($I26*'fnd base rates'!K$115)\n+($J26*'fnd base rates'!K$119)\n+($K26*'fnd base rates'!K$120)\n+($M26*'fnd base rates'!K$122)\n+($N26*'fnd base rates'!K$123)\n+($O26*'fnd base rates'!K$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,11)))\n*$R26","v":10428.011731269},{"$f":"(($D26*'fnd base rates'!L$110)\n+($E26*'fnd base rates'!L$111)\n+($F26*'fnd base rates'!L$112)\n+($G26*'fnd base rates'!L$113)\n+($H26*'fnd base rates'!L$114)\n+($I26*'fnd base rates'!L$115)\n+($J26*'fnd base rates'!L$119)\n+($K26*'fnd base rates'!L$120)\n+($M26*'fnd base rates'!L$122)\n+($N26*'fnd base rates'!L$123)\n+($O26*'fnd base rates'!L$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,12)))","v":12964.412450107342},{"$f":"(($D26*'fnd base rates'!M$110)\n+($E26*'fnd base rates'!M$111)\n+($F26*'fnd base rates'!M$112)\n+($G26*'fnd base rates'!M$113)\n+($H26*'fnd base rates'!M$114)\n+($I26*'fnd base rates'!M$115)\n+($J26*'fnd base rates'!M$119)\n+($K26*'fnd base rates'!M$120)\n+($M26*'fnd base rates'!M$122)\n+($N26*'fnd base rates'!M$123)\n+($O26*'fnd base rates'!M$124)\n+($P26*VLOOKUP($S26+15,rate_basefnd,13)))","v":0},125171.52038724134,null,410035262,"410","035","262",1,9,125171.52038724134,13908,0,13908,null,null,null,null,null,13908,0,13908,271,13637,22,13615]
[410,410035274,"EXCEL ACADEMY",{"$f":"'fnd enro'!D27","v":0},{"$f":"'fnd enro'!E27","v":0},{"$f":"'fnd enro'!F27","v":0},{"$f":"'fnd enro'!G27","v":0},{"$f":"'fnd enro'!H27","v":0},{"$f":"'fnd enro'!I27","v":1},{"$f":"'fnd enro'!J27","v":0},{"$f":"'fnd enro'!K27","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L27","v":0},{"$f":"'fnd enro'!M27+'fnd enro'!N27","v":0},{"$f":"'fnd enro'!O27","v":0},{"$f":"'fnd enro'!P27","v":0},{"$f":"'fnd enro'!Q27+'fnd enro'!R27","v":1},{"$f":"'fnd enro'!T27","v":1},1.081,{"$f":"VALUE('fnd enro'!S27)","v":10},null,{"$f":"(($D27*'fnd base rates'!C$110)\n+($E27*'fnd base rates'!C$111)\n+($F27*'fnd base rates'!C$112)\n+($G27*'fnd base rates'!C$113)\n+($H27*'fnd base rates'!C$114)\n+($I27*'fnd base rates'!C$115)\n+($J27*'fnd base rates'!C$119)\n+($K27*'fnd base rates'!C$120)\n+($M27*'fnd base rates'!C$122)\n+($N27*'fnd base rates'!C$123)\n+($O27*'fnd base rates'!C$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,3)))\n*$R27","v":601.84539010200001},{"$f":"(($D27*'fnd base rates'!D$110)\n+($E27*'fnd base rates'!D$111)\n+($F27*'fnd base rates'!D$112)\n+($G27*'fnd base rates'!D$113)\n+($H27*'fnd base rates'!D$114)\n+($I27*'fnd base rates'!D$115)\n+($J27*'fnd base rates'!D$119)\n+($K27*'fnd base rates'!D$120)\n+($M27*'fnd base rates'!D$122)\n+($N27*'fnd base rates'!D$123)\n+($O27*'fnd base rates'!D$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,4)))\n*$R27","v":1084.2970499999999},{"$f":"(($D27*'fnd base rates'!E$110)\n+($E27*'fnd base rates'!E$111)\n+($F27*'fnd base rates'!E$112)\n+($G27*'fnd base rates'!E$113)\n+($H27*'fnd base rates'!E$114)\n+($I27*'fnd base rates'!E$115)\n+($J27*'fnd base rates'!E$119)\n+($K27*'fnd base rates'!E$120)\n+($M27*'fnd base rates'!E$122)\n+($N27*'fnd base rates'!E$123)\n+($O27*'fnd base rates'!E$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,5)))\n*$R27","v":8021.2858449249998},{"$f":"(($D27*'fnd base rates'!F$110)\n+($E27*'fnd base rates'!F$111)\n+($F27*'fnd base rates'!F$112)\n+($G27*'fnd base rates'!F$113)\n+($H27*'fnd base rates'!F$114)\n+($I27*'fnd base rates'!F$115)\n+($J27*'fnd base rates'!F$119)\n+($K27*'fnd base rates'!F$120)\n+($M27*'fnd base rates'!F$122)\n+($N27*'fnd base rates'!F$123)\n+($O27*'fnd base rates'!F$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,6)))\n*$R27","v":880.72628111500001},{"$f":"(($D27*'fnd base rates'!G$110)\n+($E27*'fnd base rates'!G$111)\n+($F27*'fnd base rates'!G$112)\n+($G27*'fnd base rates'!G$113)\n+($H27*'fnd base rates'!G$114)\n+($I27*'fnd base rates'!G$115)\n+($J27*'fnd base rates'!G$119)\n+($K27*'fnd base rates'!G$120)\n+($M27*'fnd base rates'!G$122)\n+($N27*'fnd base rates'!G$123)\n+($O27*'fnd base rates'!G$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,7)))\n*$R27","v":314.710019843},{"$f":"(($D27*'fnd base rates'!H$110)\n+($E27*'fnd base rates'!H$111)\n+($F27*'fnd base rates'!H$112)\n+($G27*'fnd base rates'!H$113)\n+($H27*'fnd base rates'!H$114)\n+($I27*'fnd base rates'!H$115)\n+($J27*'fnd base rates'!H$119)\n+($K27*'fnd base rates'!H$120)\n+($M27*'fnd base rates'!H$122)\n+($N27*'fnd base rates'!H$123)\n+($O27*'fnd base rates'!H$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D27*'fnd base rates'!I$110)\n+($E27*'fnd base rates'!I$111)\n+($F27*'fnd base rates'!I$112)\n+($G27*'fnd base rates'!I$113)\n+($H27*'fnd base rates'!I$114)\n+($I27*'fnd base rates'!I$115)\n+($J27*'fnd base rates'!I$119)\n+($K27*'fnd base rates'!I$120)\n+($M27*'fnd base rates'!I$122)\n+($N27*'fnd base rates'!I$123)\n+($O27*'fnd base rates'!I$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,9)))\n*$R27","v":552.15317999999991},{"$f":"(($D27*'fnd base rates'!J$110)\n+($E27*'fnd base rates'!J$111)\n+($F27*'fnd base rates'!J$112)\n+($G27*'fnd base rates'!J$113)\n+($H27*'fnd base rates'!J$114)\n+($I27*'fnd base rates'!J$115)\n+($J27*'fnd base rates'!J$119)\n+($K27*'fnd base rates'!J$120)\n+($M27*'fnd base rates'!J$122)\n+($N27*'fnd base rates'!J$123)\n+($O27*'fnd base rates'!J$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,10)))\n*$R27","v":1229.2915800000001},{"$f":"(($D27*'fnd base rates'!K$110)\n+($E27*'fnd base rates'!K$111)\n+($F27*'fnd base rates'!K$112)\n+($G27*'fnd base rates'!K$113)\n+($H27*'fnd base rates'!K$114)\n+($I27*'fnd base rates'!K$115)\n+($J27*'fnd base rates'!K$119)\n+($K27*'fnd base rates'!K$120)\n+($M27*'fnd base rates'!K$122)\n+($N27*'fnd base rates'!K$123)\n+($O27*'fnd base rates'!K$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,11)))\n*$R27","v":1147.966070141},{"$f":"(($D27*'fnd base rates'!L$110)\n+($E27*'fnd base rates'!L$111)\n+($F27*'fnd base rates'!L$112)\n+($G27*'fnd base rates'!L$113)\n+($H27*'fnd base rates'!L$114)\n+($I27*'fnd base rates'!L$115)\n+($J27*'fnd base rates'!L$119)\n+($K27*'fnd base rates'!L$120)\n+($M27*'fnd base rates'!L$122)\n+($N27*'fnd base rates'!L$123)\n+($O27*'fnd base rates'!L$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D27*'fnd base rates'!M$110)\n+($E27*'fnd base rates'!M$111)\n+($F27*'fnd base rates'!M$112)\n+($G27*'fnd base rates'!M$113)\n+($H27*'fnd base rates'!M$114)\n+($I27*'fnd base rates'!M$115)\n+($J27*'fnd base rates'!M$119)\n+($K27*'fnd base rates'!M$120)\n+($M27*'fnd base rates'!M$122)\n+($N27*'fnd base rates'!M$123)\n+($O27*'fnd base rates'!M$124)\n+($P27*VLOOKUP($S27+15,rate_basefnd,13)))","v":0},16181.48868875488,null,410035274,"410","035","274",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[410,410035346,"EXCEL ACADEMY",{"$f":"'fnd enro'!D28","v":0},{"$f":"'fnd enro'!E28","v":0},{"$f":"'fnd enro'!F28","v":0},{"$f":"'fnd enro'!G28","v":0},{"$f":"'fnd enro'!H28","v":3},{"$f":"'fnd enro'!I28","v":8},{"$f":"'fnd enro'!J28","v":0},{"$f":"'fnd enro'!K28","v":0.41689999999999999},{"$f":"'fnd enro'!L28","v":0},{"$f":"'fnd enro'!M28+'fnd enro'!N28","v":0},{"$f":"'fnd enro'!O28","v":0},{"$f":"'fnd enro'!P28","v":2},{"$f":"'fnd enro'!Q28+'fnd enro'!R28","v":5},{"$f":"'fnd enro'!T28","v":11},1.081,{"$f":"VALUE('fnd enro'!S28)","v":9},null,{"$f":"(($D28*'fnd base rates'!C$110)\n+($E28*'fnd base rates'!C$111)\n+($F28*'fnd base rates'!C$112)\n+($G28*'fnd base rates'!C$113)\n+($H28*'fnd base rates'!C$114)\n+($I28*'fnd base rates'!C$115)\n+($J28*'fnd base rates'!C$119)\n+($K28*'fnd base rates'!C$120)\n+($M28*'fnd base rates'!C$122)\n+($N28*'fnd base rates'!C$123)\n+($O28*'fnd base rates'!C$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,3)))\n*$R28","v":6368.0263211219999},{"$f":"(($D28*'fnd base rates'!D$110)\n+($E28*'fnd base rates'!D$111)\n+($F28*'fnd base rates'!D$112)\n+($G28*'fnd base rates'!D$113)\n+($H28*'fnd base rates'!D$114)\n+($I28*'fnd base rates'!D$115)\n+($J28*'fnd base rates'!D$119)\n+($K28*'fnd base rates'!D$120)\n+($M28*'fnd base rates'!D$122)\n+($N28*'fnd base rates'!D$123)\n+($O28*'fnd base rates'!D$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,4)))\n*$R28","v":10256.409089999999},{"$f":"(($D28*'fnd base rates'!E$110)\n+($E28*'fnd base rates'!E$111)\n+($F28*'fnd base rates'!E$112)\n+($G28*'fnd base rates'!E$113)\n+($H28*'fnd base rates'!E$114)\n+($I28*'fnd base rates'!E$115)\n+($J28*'fnd base rates'!E$119)\n+($K28*'fnd base rates'!E$120)\n+($M28*'fnd base rates'!E$122)\n+($N28*'fnd base rates'!E$123)\n+($O28*'fnd base rates'!E$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,5)))\n*$R28","v":66795.557714174996},{"$f":"(($D28*'fnd base rates'!F$110)\n+($E28*'fnd base rates'!F$111)\n+($F28*'fnd base rates'!F$112)\n+($G28*'fnd base rates'!F$113)\n+($H28*'fnd base rates'!F$114)\n+($I28*'fnd base rates'!F$115)\n+($J28*'fnd base rates'!F$119)\n+($K28*'fnd base rates'!F$120)\n+($M28*'fnd base rates'!F$122)\n+($N28*'fnd base rates'!F$123)\n+($O28*'fnd base rates'!F$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,6)))\n*$R28","v":10291.932982265},{"$f":"(($D28*'fnd base rates'!G$110)\n+($E28*'fnd base rates'!G$111)\n+($F28*'fnd base rates'!G$112)\n+($G28*'fnd base rates'!G$113)\n+($H28*'fnd base rates'!G$114)\n+($I28*'fnd base rates'!G$115)\n+($J28*'fnd base rates'!G$119)\n+($K28*'fnd base rates'!G$120)\n+($M28*'fnd base rates'!G$122)\n+($N28*'fnd base rates'!G$123)\n+($O28*'fnd base rates'!G$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,7)))\n*$R28","v":2631.8940882729999},{"$f":"(($D28*'fnd base rates'!H$110)\n+($E28*'fnd base rates'!H$111)\n+($F28*'fnd base rates'!H$112)\n+($G28*'fnd base rates'!H$113)\n+($H28*'fnd base rates'!H$114)\n+($I28*'fnd base rates'!H$115)\n+($J28*'fnd base rates'!H$119)\n+($K28*'fnd base rates'!H$120)\n+($M28*'fnd base rates'!H$122)\n+($N28*'fnd base rates'!H$123)\n+($O28*'fnd base rates'!H$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,8)))","v":7867.9793580000005},{"$f":"(($D28*'fnd base rates'!I$110)\n+($E28*'fnd base rates'!I$111)\n+($F28*'fnd base rates'!I$112)\n+($G28*'fnd base rates'!I$113)\n+($H28*'fnd base rates'!I$114)\n+($I28*'fnd base rates'!I$115)\n+($J28*'fnd base rates'!I$119)\n+($K28*'fnd base rates'!I$120)\n+($M28*'fnd base rates'!I$122)\n+($N28*'fnd base rates'!I$123)\n+($O28*'fnd base rates'!I$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,9)))\n*$R28","v":5163.9261899999992},{"$f":"(($D28*'fnd base rates'!J$110)\n+($E28*'fnd base rates'!J$111)\n+($F28*'fnd base rates'!J$112)\n+($G28*'fnd base rates'!J$113)\n+($H28*'fnd base rates'!J$114)\n+($I28*'fnd base rates'!J$115)\n+($J28*'fnd base rates'!J$119)\n+($K28*'fnd base rates'!J$120)\n+($M28*'fnd base rates'!J$122)\n+($N28*'fnd base rates'!J$123)\n+($O28*'fnd base rates'!J$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,10)))\n*$R28","v":8583.1183799999999},{"$f":"(($D28*'fnd base rates'!K$110)\n+($E28*'fnd base rates'!K$111)\n+($F28*'fnd base rates'!K$112)\n+($G28*'fnd base rates'!K$113)\n+($H28*'fnd base rates'!K$114)\n+($I28*'fnd base rates'!K$115)\n+($J28*'fnd base rates'!K$119)\n+($K28*'fnd base rates'!K$120)\n+($M28*'fnd base rates'!K$122)\n+($N28*'fnd base rates'!K$123)\n+($O28*'fnd base rates'!K$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,11)))\n*$R28","v":13201.248611551},{"$f":"(($D28*'fnd base rates'!L$110)\n+($E28*'fnd base rates'!L$111)\n+($F28*'fnd base rates'!L$112)\n+($G28*'fnd base rates'!L$113)\n+($H28*'fnd base rates'!L$114)\n+($I28*'fnd base rates'!L$115)\n+($J28*'fnd base rates'!L$119)\n+($K28*'fnd base rates'!L$120)\n+($M28*'fnd base rates'!L$122)\n+($N28*'fnd base rates'!L$123)\n+($O28*'fnd base rates'!L$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,12)))","v":15043.841839365108},{"$f":"(($D28*'fnd base rates'!M$110)\n+($E28*'fnd base rates'!M$111)\n+($F28*'fnd base rates'!M$112)\n+($G28*'fnd base rates'!M$113)\n+($H28*'fnd base rates'!M$114)\n+($I28*'fnd base rates'!M$115)\n+($J28*'fnd base rates'!M$119)\n+($K28*'fnd base rates'!M$120)\n+($M28*'fnd base rates'!M$122)\n+($N28*'fnd base rates'!M$123)\n+($O28*'fnd base rates'!M$124)\n+($P28*VLOOKUP($S28+15,rate_basefnd,13)))","v":0},146203.9345747511,null,410035346,"410","035","346",1,11,146203.9345747511,13291,0,13291,null,null,null,null,null,13291,0,13291,-107,13398,18,13380]
[410,410057035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D29","v":0},{"$f":"'fnd enro'!E29","v":0},{"$f":"'fnd enro'!F29","v":0},{"$f":"'fnd enro'!G29","v":0},{"$f":"'fnd enro'!H29","v":9},{"$f":"'fnd enro'!I29","v":0},{"$f":"'fnd enro'!J29","v":0},{"$f":"'fnd enro'!K29","v":0.34110000000000001},{"$f":"'fnd enro'!L29","v":0},{"$f":"'fnd enro'!M29+'fnd enro'!N29","v":0},{"$f":"'fnd enro'!O29","v":4},{"$f":"'fnd enro'!P29","v":0},{"$f":"'fnd enro'!Q29+'fnd enro'!R29","v":7},{"$f":"'fnd enro'!T29","v":9},1.0369999999999999,{"$f":"VALUE('fnd enro'!S29)","v":10},null,{"$f":"(($D29*'fnd base rates'!C$110)\n+($E29*'fnd base rates'!C$111)\n+($F29*'fnd base rates'!C$112)\n+($G29*'fnd base rates'!C$113)\n+($H29*'fnd base rates'!C$114)\n+($I29*'fnd base rates'!C$115)\n+($J29*'fnd base rates'!C$119)\n+($K29*'fnd base rates'!C$120)\n+($M29*'fnd base rates'!C$122)\n+($N29*'fnd base rates'!C$123)\n+($O29*'fnd base rates'!C$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,3)))\n*$R29","v":5457.9992490859995},{"$f":"(($D29*'fnd base rates'!D$110)\n+($E29*'fnd base rates'!D$111)\n+($F29*'fnd base rates'!D$112)\n+($G29*'fnd base rates'!D$113)\n+($H29*'fnd base rates'!D$114)\n+($I29*'fnd base rates'!D$115)\n+($J29*'fnd base rates'!D$119)\n+($K29*'fnd base rates'!D$120)\n+($M29*'fnd base rates'!D$122)\n+($N29*'fnd base rates'!D$123)\n+($O29*'fnd base rates'!D$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,4)))\n*$R29","v":9433.620109999998},{"$f":"(($D29*'fnd base rates'!E$110)\n+($E29*'fnd base rates'!E$111)\n+($F29*'fnd base rates'!E$112)\n+($G29*'fnd base rates'!E$113)\n+($H29*'fnd base rates'!E$114)\n+($I29*'fnd base rates'!E$115)\n+($J29*'fnd base rates'!E$119)\n+($K29*'fnd base rates'!E$120)\n+($M29*'fnd base rates'!E$122)\n+($N29*'fnd base rates'!E$123)\n+($O29*'fnd base rates'!E$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,5)))\n*$R29","v":55522.808568025001},{"$f":"(($D29*'fnd base rates'!F$110)\n+($E29*'fnd base rates'!F$111)\n+($F29*'fnd base rates'!F$112)\n+($G29*'fnd base rates'!F$113)\n+($H29*'fnd base rates'!F$114)\n+($I29*'fnd base rates'!F$115)\n+($J29*'fnd base rates'!F$119)\n+($K29*'fnd base rates'!F$120)\n+($M29*'fnd base rates'!F$122)\n+($N29*'fnd base rates'!F$123)\n+($O29*'fnd base rates'!F$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,6)))\n*$R29","v":9225.0340256950003},{"$f":"(($D29*'fnd base rates'!G$110)\n+($E29*'fnd base rates'!G$111)\n+($F29*'fnd base rates'!G$112)\n+($G29*'fnd base rates'!G$113)\n+($H29*'fnd base rates'!G$114)\n+($I29*'fnd base rates'!G$115)\n+($J29*'fnd base rates'!G$119)\n+($K29*'fnd base rates'!G$120)\n+($M29*'fnd base rates'!G$122)\n+($N29*'fnd base rates'!G$123)\n+($O29*'fnd base rates'!G$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,7)))\n*$R29","v":2662.1318817989995},{"$f":"(($D29*'fnd base rates'!H$110)\n+($E29*'fnd base rates'!H$111)\n+($F29*'fnd base rates'!H$112)\n+($G29*'fnd base rates'!H$113)\n+($H29*'fnd base rates'!H$114)\n+($I29*'fnd base rates'!H$115)\n+($J29*'fnd base rates'!H$119)\n+($K29*'fnd base rates'!H$120)\n+($M29*'fnd base rates'!H$122)\n+($N29*'fnd base rates'!H$123)\n+($O29*'fnd base rates'!H$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,8)))","v":4977.5822019999996},{"$f":"(($D29*'fnd base rates'!I$110)\n+($E29*'fnd base rates'!I$111)\n+($F29*'fnd base rates'!I$112)\n+($G29*'fnd base rates'!I$113)\n+($H29*'fnd base rates'!I$114)\n+($I29*'fnd base rates'!I$115)\n+($J29*'fnd base rates'!I$119)\n+($K29*'fnd base rates'!I$120)\n+($M29*'fnd base rates'!I$122)\n+($N29*'fnd base rates'!I$123)\n+($O29*'fnd base rates'!I$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,9)))\n*$R29","v":4074.4663299999997},{"$f":"(($D29*'fnd base rates'!J$110)\n+($E29*'fnd base rates'!J$111)\n+($F29*'fnd base rates'!J$112)\n+($G29*'fnd base rates'!J$113)\n+($H29*'fnd base rates'!J$114)\n+($I29*'fnd base rates'!J$115)\n+($J29*'fnd base rates'!J$119)\n+($K29*'fnd base rates'!J$120)\n+($M29*'fnd base rates'!J$122)\n+($N29*'fnd base rates'!J$123)\n+($O29*'fnd base rates'!J$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,10)))\n*$R29","v":6647.6677600000003},{"$f":"(($D29*'fnd base rates'!K$110)\n+($E29*'fnd base rates'!K$111)\n+($F29*'fnd base rates'!K$112)\n+($G29*'fnd base rates'!K$113)\n+($H29*'fnd base rates'!K$114)\n+($I29*'fnd base rates'!K$115)\n+($J29*'fnd base rates'!K$119)\n+($K29*'fnd base rates'!K$120)\n+($M29*'fnd base rates'!K$122)\n+($N29*'fnd base rates'!K$123)\n+($O29*'fnd base rates'!K$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,11)))\n*$R29","v":11361.532059912999},{"$f":"(($D29*'fnd base rates'!L$110)\n+($E29*'fnd base rates'!L$111)\n+($F29*'fnd base rates'!L$112)\n+($G29*'fnd base rates'!L$113)\n+($H29*'fnd base rates'!L$114)\n+($I29*'fnd base rates'!L$115)\n+($J29*'fnd base rates'!L$119)\n+($K29*'fnd base rates'!L$120)\n+($M29*'fnd base rates'!L$122)\n+($N29*'fnd base rates'!L$123)\n+($O29*'fnd base rates'!L$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,12)))","v":15079.172847002133},{"$f":"(($D29*'fnd base rates'!M$110)\n+($E29*'fnd base rates'!M$111)\n+($F29*'fnd base rates'!M$112)\n+($G29*'fnd base rates'!M$113)\n+($H29*'fnd base rates'!M$114)\n+($I29*'fnd base rates'!M$115)\n+($J29*'fnd base rates'!M$119)\n+($K29*'fnd base rates'!M$120)\n+($M29*'fnd base rates'!M$122)\n+($N29*'fnd base rates'!M$123)\n+($O29*'fnd base rates'!M$124)\n+($P29*VLOOKUP($S29+15,rate_basefnd,13)))","v":0},124442.01503352012,null,410057035,"410","057","035",1,9,124442.01503352012,13827,0,13827,null,null,null,null,null,13827,0,13827,147,13680,315,13365]
[410,410057057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D30","v":0},{"$f":"'fnd enro'!E30","v":0},{"$f":"'fnd enro'!F30","v":0},{"$f":"'fnd enro'!G30","v":55},{"$f":"'fnd enro'!H30","v":147},{"$f":"'fnd enro'!I30","v":0},{"$f":"'fnd enro'!J30","v":0},{"$f":"'fnd enro'!K30","v":7.6558000000000002},{"$f":"'fnd enro'!L30","v":0},{"$f":"'fnd enro'!M30+'fnd enro'!N30","v":10},{"$f":"'fnd enro'!O30","v":22},{"$f":"'fnd enro'!P30","v":0},{"$f":"'fnd enro'!Q30+'fnd enro'!R30","v":125},{"$f":"'fnd enro'!T30","v":202},1.0369999999999999,{"$f":"VALUE('fnd enro'!S30)","v":10},null,{"$f":"(($D30*'fnd base rates'!C$110)\n+($E30*'fnd base rates'!C$111)\n+($F30*'fnd base rates'!C$112)\n+($G30*'fnd base rates'!C$113)\n+($H30*'fnd base rates'!C$114)\n+($I30*'fnd base rates'!C$115)\n+($J30*'fnd base rates'!C$119)\n+($K30*'fnd base rates'!C$120)\n+($M30*'fnd base rates'!C$122)\n+($N30*'fnd base rates'!C$123)\n+($O30*'fnd base rates'!C$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,3)))\n*$R30","v":114735.44900170798},{"$f":"(($D30*'fnd base rates'!D$110)\n+($E30*'fnd base rates'!D$111)\n+($F30*'fnd base rates'!D$112)\n+($G30*'fnd base rates'!D$113)\n+($H30*'fnd base rates'!D$114)\n+($I30*'fnd base rates'!D$115)\n+($J30*'fnd base rates'!D$119)\n+($K30*'fnd base rates'!D$120)\n+($M30*'fnd base rates'!D$122)\n+($N30*'fnd base rates'!D$123)\n+($O30*'fnd base rates'!D$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,4)))\n*$R30","v":191942.11504999999},{"$f":"(($D30*'fnd base rates'!E$110)\n+($E30*'fnd base rates'!E$111)\n+($F30*'fnd base rates'!E$112)\n+($G30*'fnd base rates'!E$113)\n+($H30*'fnd base rates'!E$114)\n+($I30*'fnd base rates'!E$115)\n+($J30*'fnd base rates'!E$119)\n+($K30*'fnd base rates'!E$120)\n+($M30*'fnd base rates'!E$122)\n+($N30*'fnd base rates'!E$123)\n+($O30*'fnd base rates'!E$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,5)))\n*$R30","v":1102713.1416034498},{"$f":"(($D30*'fnd base rates'!F$110)\n+($E30*'fnd base rates'!F$111)\n+($F30*'fnd base rates'!F$112)\n+($G30*'fnd base rates'!F$113)\n+($H30*'fnd base rates'!F$114)\n+($I30*'fnd base rates'!F$115)\n+($J30*'fnd base rates'!F$119)\n+($K30*'fnd base rates'!F$120)\n+($M30*'fnd base rates'!F$122)\n+($N30*'fnd base rates'!F$123)\n+($O30*'fnd base rates'!F$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,6)))\n*$R30","v":210391.81637670999},{"$f":"(($D30*'fnd base rates'!G$110)\n+($E30*'fnd base rates'!G$111)\n+($F30*'fnd base rates'!G$112)\n+($G30*'fnd base rates'!G$113)\n+($H30*'fnd base rates'!G$114)\n+($I30*'fnd base rates'!G$115)\n+($J30*'fnd base rates'!G$119)\n+($K30*'fnd base rates'!G$120)\n+($M30*'fnd base rates'!G$122)\n+($N30*'fnd base rates'!G$123)\n+($O30*'fnd base rates'!G$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,7)))\n*$R30","v":51633.575824822001},{"$f":"(($D30*'fnd base rates'!H$110)\n+($E30*'fnd base rates'!H$111)\n+($F30*'fnd base rates'!H$112)\n+($G30*'fnd base rates'!H$113)\n+($H30*'fnd base rates'!H$114)\n+($I30*'fnd base rates'!H$115)\n+($J30*'fnd base rates'!H$119)\n+($K30*'fnd base rates'!H$120)\n+($M30*'fnd base rates'!H$122)\n+($N30*'fnd base rates'!H$123)\n+($O30*'fnd base rates'!H$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,8)))","v":104170.59275599998},{"$f":"(($D30*'fnd base rates'!I$110)\n+($E30*'fnd base rates'!I$111)\n+($F30*'fnd base rates'!I$112)\n+($G30*'fnd base rates'!I$113)\n+($H30*'fnd base rates'!I$114)\n+($I30*'fnd base rates'!I$115)\n+($J30*'fnd base rates'!I$119)\n+($K30*'fnd base rates'!I$120)\n+($M30*'fnd base rates'!I$122)\n+($N30*'fnd base rates'!I$123)\n+($O30*'fnd base rates'!I$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,9)))\n*$R30","v":78835.000659999991},{"$f":"(($D30*'fnd base rates'!J$110)\n+($E30*'fnd base rates'!J$111)\n+($F30*'fnd base rates'!J$112)\n+($G30*'fnd base rates'!J$113)\n+($H30*'fnd base rates'!J$114)\n+($I30*'fnd base rates'!J$115)\n+($J30*'fnd base rates'!J$119)\n+($K30*'fnd base rates'!J$120)\n+($M30*'fnd base rates'!J$122)\n+($N30*'fnd base rates'!J$123)\n+($O30*'fnd base rates'!J$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,10)))\n*$R30","v":122497.91677},{"$f":"(($D30*'fnd base rates'!K$110)\n+($E30*'fnd base rates'!K$111)\n+($F30*'fnd base rates'!K$112)\n+($G30*'fnd base rates'!K$113)\n+($H30*'fnd base rates'!K$114)\n+($I30*'fnd base rates'!K$115)\n+($J30*'fnd base rates'!K$119)\n+($K30*'fnd base rates'!K$120)\n+($M30*'fnd base rates'!K$122)\n+($N30*'fnd base rates'!K$123)\n+($O30*'fnd base rates'!K$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,11)))\n*$R30","v":233603.49539471397},{"$f":"(($D30*'fnd base rates'!L$110)\n+($E30*'fnd base rates'!L$111)\n+($F30*'fnd base rates'!L$112)\n+($G30*'fnd base rates'!L$113)\n+($H30*'fnd base rates'!L$114)\n+($I30*'fnd base rates'!L$115)\n+($J30*'fnd base rates'!L$119)\n+($K30*'fnd base rates'!L$120)\n+($M30*'fnd base rates'!L$122)\n+($N30*'fnd base rates'!L$123)\n+($O30*'fnd base rates'!L$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,12)))","v":306677.18617956678},{"$f":"(($D30*'fnd base rates'!M$110)\n+($E30*'fnd base rates'!M$111)\n+($F30*'fnd base rates'!M$112)\n+($G30*'fnd base rates'!M$113)\n+($H30*'fnd base rates'!M$114)\n+($I30*'fnd base rates'!M$115)\n+($J30*'fnd base rates'!M$119)\n+($K30*'fnd base rates'!M$120)\n+($M30*'fnd base rates'!M$122)\n+($N30*'fnd base rates'!M$123)\n+($O30*'fnd base rates'!M$124)\n+($P30*VLOOKUP($S30+15,rate_basefnd,13)))","v":0},2517200.2896169703,null,410057057,"410","057","057",1,202,2517200.2896169703,12461,0,12461,null,null,null,null,null,12461,0,12461,207,12254,114,12140]
[410,410057093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D31","v":0},{"$f":"'fnd enro'!E31","v":0},{"$f":"'fnd enro'!F31","v":0},{"$f":"'fnd enro'!G31","v":0},{"$f":"'fnd enro'!H31","v":6},{"$f":"'fnd enro'!I31","v":0},{"$f":"'fnd enro'!J31","v":0},{"$f":"'fnd enro'!K31","v":0.22739999999999999},{"$f":"'fnd enro'!L31","v":0},{"$f":"'fnd enro'!M31+'fnd enro'!N31","v":0},{"$f":"'fnd enro'!O31","v":1},{"$f":"'fnd enro'!P31","v":0},{"$f":"'fnd enro'!Q31+'fnd enro'!R31","v":4},{"$f":"'fnd enro'!T31","v":6},1.0369999999999999,{"$f":"VALUE('fnd enro'!S31)","v":10},null,{"$f":"(($D31*'fnd base rates'!C$110)\n+($E31*'fnd base rates'!C$111)\n+($F31*'fnd base rates'!C$112)\n+($G31*'fnd base rates'!C$113)\n+($H31*'fnd base rates'!C$114)\n+($I31*'fnd base rates'!C$115)\n+($J31*'fnd base rates'!C$119)\n+($K31*'fnd base rates'!C$120)\n+($M31*'fnd base rates'!C$122)\n+($N31*'fnd base rates'!C$123)\n+($O31*'fnd base rates'!C$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,3)))\n*$R31","v":3432.6488327239995},{"$f":"(($D31*'fnd base rates'!D$110)\n+($E31*'fnd base rates'!D$111)\n+($F31*'fnd base rates'!D$112)\n+($G31*'fnd base rates'!D$113)\n+($H31*'fnd base rates'!D$114)\n+($I31*'fnd base rates'!D$115)\n+($J31*'fnd base rates'!D$119)\n+($K31*'fnd base rates'!D$120)\n+($M31*'fnd base rates'!D$122)\n+($N31*'fnd base rates'!D$123)\n+($O31*'fnd base rates'!D$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,4)))\n*$R31","v":5799.8476699999992},{"$f":"(($D31*'fnd base rates'!E$110)\n+($E31*'fnd base rates'!E$111)\n+($F31*'fnd base rates'!E$112)\n+($G31*'fnd base rates'!E$113)\n+($H31*'fnd base rates'!E$114)\n+($I31*'fnd base rates'!E$115)\n+($J31*'fnd base rates'!E$119)\n+($K31*'fnd base rates'!E$120)\n+($M31*'fnd base rates'!E$122)\n+($N31*'fnd base rates'!E$123)\n+($O31*'fnd base rates'!E$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,5)))\n*$R31","v":33026.993585349999},{"$f":"(($D31*'fnd base rates'!F$110)\n+($E31*'fnd base rates'!F$111)\n+($F31*'fnd base rates'!F$112)\n+($G31*'fnd base rates'!F$113)\n+($H31*'fnd base rates'!F$114)\n+($I31*'fnd base rates'!F$115)\n+($J31*'fnd base rates'!F$119)\n+($K31*'fnd base rates'!F$120)\n+($M31*'fnd base rates'!F$122)\n+($N31*'fnd base rates'!F$123)\n+($O31*'fnd base rates'!F$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,6)))\n*$R31","v":5864.86496713},{"$f":"(($D31*'fnd base rates'!G$110)\n+($E31*'fnd base rates'!G$111)\n+($F31*'fnd base rates'!G$112)\n+($G31*'fnd base rates'!G$113)\n+($H31*'fnd base rates'!G$114)\n+($I31*'fnd base rates'!G$115)\n+($J31*'fnd base rates'!G$119)\n+($K31*'fnd base rates'!G$120)\n+($M31*'fnd base rates'!G$122)\n+($N31*'fnd base rates'!G$123)\n+($O31*'fnd base rates'!G$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,7)))\n*$R31","v":1596.6498378659999},{"$f":"(($D31*'fnd base rates'!H$110)\n+($E31*'fnd base rates'!H$111)\n+($F31*'fnd base rates'!H$112)\n+($G31*'fnd base rates'!H$113)\n+($H31*'fnd base rates'!H$114)\n+($I31*'fnd base rates'!H$115)\n+($J31*'fnd base rates'!H$119)\n+($K31*'fnd base rates'!H$120)\n+($M31*'fnd base rates'!H$122)\n+($N31*'fnd base rates'!H$123)\n+($O31*'fnd base rates'!H$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,8)))","v":3107.7014679999997},{"$f":"(($D31*'fnd base rates'!I$110)\n+($E31*'fnd base rates'!I$111)\n+($F31*'fnd base rates'!I$112)\n+($G31*'fnd base rates'!I$113)\n+($H31*'fnd base rates'!I$114)\n+($I31*'fnd base rates'!I$115)\n+($J31*'fnd base rates'!I$119)\n+($K31*'fnd base rates'!I$120)\n+($M31*'fnd base rates'!I$122)\n+($N31*'fnd base rates'!I$123)\n+($O31*'fnd base rates'!I$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,9)))\n*$R31","v":2513.42875},{"$f":"(($D31*'fnd base rates'!J$110)\n+($E31*'fnd base rates'!J$111)\n+($F31*'fnd base rates'!J$112)\n+($G31*'fnd base rates'!J$113)\n+($H31*'fnd base rates'!J$114)\n+($I31*'fnd base rates'!J$115)\n+($J31*'fnd base rates'!J$119)\n+($K31*'fnd base rates'!J$120)\n+($M31*'fnd base rates'!J$122)\n+($N31*'fnd base rates'!J$123)\n+($O31*'fnd base rates'!J$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,10)))\n*$R31","v":3971.86555},{"$f":"(($D31*'fnd base rates'!K$110)\n+($E31*'fnd base rates'!K$111)\n+($F31*'fnd base rates'!K$112)\n+($G31*'fnd base rates'!K$113)\n+($H31*'fnd base rates'!K$114)\n+($I31*'fnd base rates'!K$115)\n+($J31*'fnd base rates'!K$119)\n+($K31*'fnd base rates'!K$120)\n+($M31*'fnd base rates'!K$122)\n+($N31*'fnd base rates'!K$123)\n+($O31*'fnd base rates'!K$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,11)))\n*$R31","v":7085.5301899419992},{"$f":"(($D31*'fnd base rates'!L$110)\n+($E31*'fnd base rates'!L$111)\n+($F31*'fnd base rates'!L$112)\n+($G31*'fnd base rates'!L$113)\n+($H31*'fnd base rates'!L$114)\n+($I31*'fnd base rates'!L$115)\n+($J31*'fnd base rates'!L$119)\n+($K31*'fnd base rates'!L$120)\n+($M31*'fnd base rates'!L$122)\n+($N31*'fnd base rates'!L$123)\n+($O31*'fnd base rates'!L$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,12)))","v":9309.9285646680892},{"$f":"(($D31*'fnd base rates'!M$110)\n+($E31*'fnd base rates'!M$111)\n+($F31*'fnd base rates'!M$112)\n+($G31*'fnd base rates'!M$113)\n+($H31*'fnd base rates'!M$114)\n+($I31*'fnd base rates'!M$115)\n+($J31*'fnd base rates'!M$119)\n+($K31*'fnd base rates'!M$120)\n+($M31*'fnd base rates'!M$122)\n+($N31*'fnd base rates'!M$123)\n+($O31*'fnd base rates'!M$124)\n+($P31*VLOOKUP($S31+15,rate_basefnd,13)))","v":0},75709.459415680089,null,410057093,"410","057","093",1,6,75709.459415680089,12618,0,12618,null,null,null,null,null,12618,0,12618,200,12418,473,11945]
[410,410057163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D32","v":0},{"$f":"'fnd enro'!E32","v":0},{"$f":"'fnd enro'!F32","v":0},{"$f":"'fnd enro'!G32","v":2},{"$f":"'fnd enro'!H32","v":3},{"$f":"'fnd enro'!I32","v":0},{"$f":"'fnd enro'!J32","v":0},{"$f":"'fnd enro'!K32","v":0.1895},{"$f":"'fnd enro'!L32","v":0},{"$f":"'fnd enro'!M32+'fnd enro'!N32","v":0},{"$f":"'fnd enro'!O32","v":0},{"$f":"'fnd enro'!P32","v":0},{"$f":"'fnd enro'!Q32+'fnd enro'!R32","v":2},{"$f":"'fnd enro'!T32","v":5},1.0369999999999999,{"$f":"VALUE('fnd enro'!S32)","v":8},null,{"$f":"(($D32*'fnd base rates'!C$110)\n+($E32*'fnd base rates'!C$111)\n+($F32*'fnd base rates'!C$112)\n+($G32*'fnd base rates'!C$113)\n+($H32*'fnd base rates'!C$114)\n+($I32*'fnd base rates'!C$115)\n+($J32*'fnd base rates'!C$119)\n+($K32*'fnd base rates'!C$120)\n+($M32*'fnd base rates'!C$122)\n+($N32*'fnd base rates'!C$123)\n+($O32*'fnd base rates'!C$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,3)))\n*$R32","v":2687.30638727},{"$f":"(($D32*'fnd base rates'!D$110)\n+($E32*'fnd base rates'!D$111)\n+($F32*'fnd base rates'!D$112)\n+($G32*'fnd base rates'!D$113)\n+($H32*'fnd base rates'!D$114)\n+($I32*'fnd base rates'!D$115)\n+($J32*'fnd base rates'!D$119)\n+($K32*'fnd base rates'!D$120)\n+($M32*'fnd base rates'!D$122)\n+($N32*'fnd base rates'!D$123)\n+($O32*'fnd base rates'!D$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,4)))\n*$R32","v":4255.8687399999999},{"$f":"(($D32*'fnd base rates'!E$110)\n+($E32*'fnd base rates'!E$111)\n+($F32*'fnd base rates'!E$112)\n+($G32*'fnd base rates'!E$113)\n+($H32*'fnd base rates'!E$114)\n+($I32*'fnd base rates'!E$115)\n+($J32*'fnd base rates'!E$119)\n+($K32*'fnd base rates'!E$120)\n+($M32*'fnd base rates'!E$122)\n+($N32*'fnd base rates'!E$123)\n+($O32*'fnd base rates'!E$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,5)))\n*$R32","v":23088.120191124999},{"$f":"(($D32*'fnd base rates'!F$110)\n+($E32*'fnd base rates'!F$111)\n+($F32*'fnd base rates'!F$112)\n+($G32*'fnd base rates'!F$113)\n+($H32*'fnd base rates'!F$114)\n+($I32*'fnd base rates'!F$115)\n+($J32*'fnd base rates'!F$119)\n+($K32*'fnd base rates'!F$120)\n+($M32*'fnd base rates'!F$122)\n+($N32*'fnd base rates'!F$123)\n+($O32*'fnd base rates'!F$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,6)))\n*$R32","v":5228.5068942749995},{"$f":"(($D32*'fnd base rates'!G$110)\n+($E32*'fnd base rates'!G$111)\n+($F32*'fnd base rates'!G$112)\n+($G32*'fnd base rates'!G$113)\n+($H32*'fnd base rates'!G$114)\n+($I32*'fnd base rates'!G$115)\n+($J32*'fnd base rates'!G$119)\n+($K32*'fnd base rates'!G$120)\n+($M32*'fnd base rates'!G$122)\n+($N32*'fnd base rates'!G$123)\n+($O32*'fnd base rates'!G$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,7)))\n*$R32","v":1061.5074365550001},{"$f":"(($D32*'fnd base rates'!H$110)\n+($E32*'fnd base rates'!H$111)\n+($F32*'fnd base rates'!H$112)\n+($G32*'fnd base rates'!H$113)\n+($H32*'fnd base rates'!H$114)\n+($I32*'fnd base rates'!H$115)\n+($J32*'fnd base rates'!H$119)\n+($K32*'fnd base rates'!H$120)\n+($M32*'fnd base rates'!H$122)\n+($N32*'fnd base rates'!H$123)\n+($O32*'fnd base rates'!H$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,8)))","v":2461.1178899999995},{"$f":"(($D32*'fnd base rates'!I$110)\n+($E32*'fnd base rates'!I$111)\n+($F32*'fnd base rates'!I$112)\n+($G32*'fnd base rates'!I$113)\n+($H32*'fnd base rates'!I$114)\n+($I32*'fnd base rates'!I$115)\n+($J32*'fnd base rates'!I$119)\n+($K32*'fnd base rates'!I$120)\n+($M32*'fnd base rates'!I$122)\n+($N32*'fnd base rates'!I$123)\n+($O32*'fnd base rates'!I$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,9)))\n*$R32","v":1699.3733799999998},{"$f":"(($D32*'fnd base rates'!J$110)\n+($E32*'fnd base rates'!J$111)\n+($F32*'fnd base rates'!J$112)\n+($G32*'fnd base rates'!J$113)\n+($H32*'fnd base rates'!J$114)\n+($I32*'fnd base rates'!J$115)\n+($J32*'fnd base rates'!J$119)\n+($K32*'fnd base rates'!J$120)\n+($M32*'fnd base rates'!J$122)\n+($N32*'fnd base rates'!J$123)\n+($O32*'fnd base rates'!J$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,10)))\n*$R32","v":2211.3299099999999},{"$f":"(($D32*'fnd base rates'!K$110)\n+($E32*'fnd base rates'!K$111)\n+($F32*'fnd base rates'!K$112)\n+($G32*'fnd base rates'!K$113)\n+($H32*'fnd base rates'!K$114)\n+($I32*'fnd base rates'!K$115)\n+($J32*'fnd base rates'!K$119)\n+($K32*'fnd base rates'!K$120)\n+($M32*'fnd base rates'!K$122)\n+($N32*'fnd base rates'!K$123)\n+($O32*'fnd base rates'!K$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,11)))\n*$R32","v":5502.9248132849989},{"$f":"(($D32*'fnd base rates'!L$110)\n+($E32*'fnd base rates'!L$111)\n+($F32*'fnd base rates'!L$112)\n+($G32*'fnd base rates'!L$113)\n+($H32*'fnd base rates'!L$114)\n+($I32*'fnd base rates'!L$115)\n+($J32*'fnd base rates'!L$119)\n+($K32*'fnd base rates'!L$120)\n+($M32*'fnd base rates'!L$122)\n+($N32*'fnd base rates'!L$123)\n+($O32*'fnd base rates'!L$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,12)))","v":6818.1752403412647},{"$f":"(($D32*'fnd base rates'!M$110)\n+($E32*'fnd base rates'!M$111)\n+($F32*'fnd base rates'!M$112)\n+($G32*'fnd base rates'!M$113)\n+($H32*'fnd base rates'!M$114)\n+($I32*'fnd base rates'!M$115)\n+($J32*'fnd base rates'!M$119)\n+($K32*'fnd base rates'!M$120)\n+($M32*'fnd base rates'!M$122)\n+($N32*'fnd base rates'!M$123)\n+($O32*'fnd base rates'!M$124)\n+($P32*VLOOKUP($S32+15,rate_basefnd,13)))","v":0},55014.230882851261,null,410057163,"410","057","163",1,5,55014.230882851261,11003,0,11003,null,null,null,null,null,11003,0,11003,124,10879,6,10873]
[410,410057176,"EXCEL ACADEMY",{"$f":"'fnd enro'!D33","v":0},{"$f":"'fnd enro'!E33","v":0},{"$f":"'fnd enro'!F33","v":0},{"$f":"'fnd enro'!G33","v":1},{"$f":"'fnd enro'!H33","v":0},{"$f":"'fnd enro'!I33","v":0},{"$f":"'fnd enro'!J33","v":0},{"$f":"'fnd enro'!K33","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L33","v":0},{"$f":"'fnd enro'!M33+'fnd enro'!N33","v":0},{"$f":"'fnd enro'!O33","v":0},{"$f":"'fnd enro'!P33","v":0},{"$f":"'fnd enro'!Q33+'fnd enro'!R33","v":1},{"$f":"'fnd enro'!T33","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!S33)","v":10},null,{"$f":"(($D33*'fnd base rates'!C$110)\n+($E33*'fnd base rates'!C$111)\n+($F33*'fnd base rates'!C$112)\n+($G33*'fnd base rates'!C$113)\n+($H33*'fnd base rates'!C$114)\n+($I33*'fnd base rates'!C$115)\n+($J33*'fnd base rates'!C$119)\n+($K33*'fnd base rates'!C$120)\n+($M33*'fnd base rates'!C$122)\n+($N33*'fnd base rates'!C$123)\n+($O33*'fnd base rates'!C$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,3)))\n*$R33","v":577.34844545399994},{"$f":"(($D33*'fnd base rates'!D$110)\n+($E33*'fnd base rates'!D$111)\n+($F33*'fnd base rates'!D$112)\n+($G33*'fnd base rates'!D$113)\n+($H33*'fnd base rates'!D$114)\n+($I33*'fnd base rates'!D$115)\n+($J33*'fnd base rates'!D$119)\n+($K33*'fnd base rates'!D$120)\n+($M33*'fnd base rates'!D$122)\n+($N33*'fnd base rates'!D$123)\n+($O33*'fnd base rates'!D$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,4)))\n*$R33","v":1040.1628499999999},{"$f":"(($D33*'fnd base rates'!E$110)\n+($E33*'fnd base rates'!E$111)\n+($F33*'fnd base rates'!E$112)\n+($G33*'fnd base rates'!E$113)\n+($H33*'fnd base rates'!E$114)\n+($I33*'fnd base rates'!E$115)\n+($J33*'fnd base rates'!E$119)\n+($K33*'fnd base rates'!E$120)\n+($M33*'fnd base rates'!E$122)\n+($N33*'fnd base rates'!E$123)\n+($O33*'fnd base rates'!E$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,5)))\n*$R33","v":6704.8540842249995},{"$f":"(($D33*'fnd base rates'!F$110)\n+($E33*'fnd base rates'!F$111)\n+($F33*'fnd base rates'!F$112)\n+($G33*'fnd base rates'!F$113)\n+($H33*'fnd base rates'!F$114)\n+($I33*'fnd base rates'!F$115)\n+($J33*'fnd base rates'!F$119)\n+($K33*'fnd base rates'!F$120)\n+($M33*'fnd base rates'!F$122)\n+($N33*'fnd base rates'!F$123)\n+($O33*'fnd base rates'!F$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,6)))\n*$R33","v":1190.8108628550001},{"$f":"(($D33*'fnd base rates'!G$110)\n+($E33*'fnd base rates'!G$111)\n+($F33*'fnd base rates'!G$112)\n+($G33*'fnd base rates'!G$113)\n+($H33*'fnd base rates'!G$114)\n+($I33*'fnd base rates'!G$115)\n+($J33*'fnd base rates'!G$119)\n+($K33*'fnd base rates'!G$120)\n+($M33*'fnd base rates'!G$122)\n+($N33*'fnd base rates'!G$123)\n+($O33*'fnd base rates'!G$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,7)))\n*$R33","v":295.08727131099999},{"$f":"(($D33*'fnd base rates'!H$110)\n+($E33*'fnd base rates'!H$111)\n+($F33*'fnd base rates'!H$112)\n+($G33*'fnd base rates'!H$113)\n+($H33*'fnd base rates'!H$114)\n+($I33*'fnd base rates'!H$115)\n+($J33*'fnd base rates'!H$119)\n+($K33*'fnd base rates'!H$120)\n+($M33*'fnd base rates'!H$122)\n+($N33*'fnd base rates'!H$123)\n+($O33*'fnd base rates'!H$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D33*'fnd base rates'!I$110)\n+($E33*'fnd base rates'!I$111)\n+($F33*'fnd base rates'!I$112)\n+($G33*'fnd base rates'!I$113)\n+($H33*'fnd base rates'!I$114)\n+($I33*'fnd base rates'!I$115)\n+($J33*'fnd base rates'!I$119)\n+($K33*'fnd base rates'!I$120)\n+($M33*'fnd base rates'!I$122)\n+($N33*'fnd base rates'!I$123)\n+($O33*'fnd base rates'!I$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,9)))\n*$R33","v":365.93655999999999},{"$f":"(($D33*'fnd base rates'!J$110)\n+($E33*'fnd base rates'!J$111)\n+($F33*'fnd base rates'!J$112)\n+($G33*'fnd base rates'!J$113)\n+($H33*'fnd base rates'!J$114)\n+($I33*'fnd base rates'!J$115)\n+($J33*'fnd base rates'!J$119)\n+($K33*'fnd base rates'!J$120)\n+($M33*'fnd base rates'!J$122)\n+($N33*'fnd base rates'!J$123)\n+($O33*'fnd base rates'!J$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,10)))\n*$R33","v":774.90861999999993},{"$f":"(($D33*'fnd base rates'!K$110)\n+($E33*'fnd base rates'!K$111)\n+($F33*'fnd base rates'!K$112)\n+($G33*'fnd base rates'!K$113)\n+($H33*'fnd base rates'!K$114)\n+($I33*'fnd base rates'!K$115)\n+($J33*'fnd base rates'!K$119)\n+($K33*'fnd base rates'!K$120)\n+($M33*'fnd base rates'!K$122)\n+($N33*'fnd base rates'!K$123)\n+($O33*'fnd base rates'!K$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,11)))\n*$R33","v":1053.4035366569999},{"$f":"(($D33*'fnd base rates'!L$110)\n+($E33*'fnd base rates'!L$111)\n+($F33*'fnd base rates'!L$112)\n+($G33*'fnd base rates'!L$113)\n+($H33*'fnd base rates'!L$114)\n+($I33*'fnd base rates'!L$115)\n+($J33*'fnd base rates'!L$119)\n+($K33*'fnd base rates'!L$120)\n+($M33*'fnd base rates'!L$122)\n+($N33*'fnd base rates'!L$123)\n+($O33*'fnd base rates'!L$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D33*'fnd base rates'!M$110)\n+($E33*'fnd base rates'!M$111)\n+($F33*'fnd base rates'!M$112)\n+($G33*'fnd base rates'!M$113)\n+($H33*'fnd base rates'!M$114)\n+($I33*'fnd base rates'!M$115)\n+($J33*'fnd base rates'!M$119)\n+($K33*'fnd base rates'!M$120)\n+($M33*'fnd base rates'!M$122)\n+($N33*'fnd base rates'!M$123)\n+($O33*'fnd base rates'!M$124)\n+($P33*VLOOKUP($S33+15,rate_basefnd,13)))","v":0},14140.786287505609,null,410057176,"410","057","176",1,1,14140.786287505609,14141,0,14141,null,null,null,null,null,14141,0,14141,394,13747,24,13723]
[410,410057248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D34","v":0},{"$f":"'fnd enro'!E34","v":0},{"$f":"'fnd enro'!F34","v":0},{"$f":"'fnd enro'!G34","v":0},{"$f":"'fnd enro'!H34","v":6},{"$f":"'fnd enro'!I34","v":0},{"$f":"'fnd enro'!J34","v":0},{"$f":"'fnd enro'!K34","v":0.22739999999999999},{"$f":"'fnd enro'!L34","v":0},{"$f":"'fnd enro'!M34+'fnd enro'!N34","v":0},{"$f":"'fnd enro'!O34","v":0},{"$f":"'fnd enro'!P34","v":0},{"$f":"'fnd enro'!Q34+'fnd enro'!R34","v":1},{"$f":"'fnd enro'!T34","v":6},1.0369999999999999,{"$f":"VALUE('fnd enro'!S34)","v":3},null,{"$f":"(($D34*'fnd base rates'!C$110)\n+($E34*'fnd base rates'!C$111)\n+($F34*'fnd base rates'!C$112)\n+($G34*'fnd base rates'!C$113)\n+($H34*'fnd base rates'!C$114)\n+($I34*'fnd base rates'!C$115)\n+($J34*'fnd base rates'!C$119)\n+($K34*'fnd base rates'!C$120)\n+($M34*'fnd base rates'!C$122)\n+($N34*'fnd base rates'!C$123)\n+($O34*'fnd base rates'!C$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,3)))\n*$R34","v":3130.4877727239996},{"$f":"(($D34*'fnd base rates'!D$110)\n+($E34*'fnd base rates'!D$111)\n+($F34*'fnd base rates'!D$112)\n+($G34*'fnd base rates'!D$113)\n+($H34*'fnd base rates'!D$114)\n+($I34*'fnd base rates'!D$115)\n+($J34*'fnd base rates'!D$119)\n+($K34*'fnd base rates'!D$120)\n+($M34*'fnd base rates'!D$122)\n+($N34*'fnd base rates'!D$123)\n+($O34*'fnd base rates'!D$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,4)))\n*$R34","v":4660.3091099999992},{"$f":"(($D34*'fnd base rates'!E$110)\n+($E34*'fnd base rates'!E$111)\n+($F34*'fnd base rates'!E$112)\n+($G34*'fnd base rates'!E$113)\n+($H34*'fnd base rates'!E$114)\n+($I34*'fnd base rates'!E$115)\n+($J34*'fnd base rates'!E$119)\n+($K34*'fnd base rates'!E$120)\n+($M34*'fnd base rates'!E$122)\n+($N34*'fnd base rates'!E$123)\n+($O34*'fnd base rates'!E$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,5)))\n*$R34","v":22375.541415349999},{"$f":"(($D34*'fnd base rates'!F$110)\n+($E34*'fnd base rates'!F$111)\n+($F34*'fnd base rates'!F$112)\n+($G34*'fnd base rates'!F$113)\n+($H34*'fnd base rates'!F$114)\n+($I34*'fnd base rates'!F$115)\n+($J34*'fnd base rates'!F$119)\n+($K34*'fnd base rates'!F$120)\n+($M34*'fnd base rates'!F$122)\n+($N34*'fnd base rates'!F$123)\n+($O34*'fnd base rates'!F$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,6)))\n*$R34","v":5693.7703371300004},{"$f":"(($D34*'fnd base rates'!G$110)\n+($E34*'fnd base rates'!G$111)\n+($F34*'fnd base rates'!G$112)\n+($G34*'fnd base rates'!G$113)\n+($H34*'fnd base rates'!G$114)\n+($I34*'fnd base rates'!G$115)\n+($J34*'fnd base rates'!G$119)\n+($K34*'fnd base rates'!G$120)\n+($M34*'fnd base rates'!G$122)\n+($N34*'fnd base rates'!G$123)\n+($O34*'fnd base rates'!G$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,7)))\n*$R34","v":1089.1316678659998},{"$f":"(($D34*'fnd base rates'!H$110)\n+($E34*'fnd base rates'!H$111)\n+($F34*'fnd base rates'!H$112)\n+($G34*'fnd base rates'!H$113)\n+($H34*'fnd base rates'!H$114)\n+($I34*'fnd base rates'!H$115)\n+($J34*'fnd base rates'!H$119)\n+($K34*'fnd base rates'!H$120)\n+($M34*'fnd base rates'!H$122)\n+($N34*'fnd base rates'!H$123)\n+($O34*'fnd base rates'!H$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,8)))","v":2922.0614679999999},{"$f":"(($D34*'fnd base rates'!I$110)\n+($E34*'fnd base rates'!I$111)\n+($F34*'fnd base rates'!I$112)\n+($G34*'fnd base rates'!I$113)\n+($H34*'fnd base rates'!I$114)\n+($I34*'fnd base rates'!I$115)\n+($J34*'fnd base rates'!I$119)\n+($K34*'fnd base rates'!I$120)\n+($M34*'fnd base rates'!I$122)\n+($N34*'fnd base rates'!I$123)\n+($O34*'fnd base rates'!I$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,9)))\n*$R34","v":2057.2731899999999},{"$f":"(($D34*'fnd base rates'!J$110)\n+($E34*'fnd base rates'!J$111)\n+($F34*'fnd base rates'!J$112)\n+($G34*'fnd base rates'!J$113)\n+($H34*'fnd base rates'!J$114)\n+($I34*'fnd base rates'!J$115)\n+($J34*'fnd base rates'!J$119)\n+($K34*'fnd base rates'!J$120)\n+($M34*'fnd base rates'!J$122)\n+($N34*'fnd base rates'!J$123)\n+($O34*'fnd base rates'!J$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,10)))\n*$R34","v":1958.2189499999997},{"$f":"(($D34*'fnd base rates'!K$110)\n+($E34*'fnd base rates'!K$111)\n+($F34*'fnd base rates'!K$112)\n+($G34*'fnd base rates'!K$113)\n+($H34*'fnd base rates'!K$114)\n+($I34*'fnd base rates'!K$115)\n+($J34*'fnd base rates'!K$119)\n+($K34*'fnd base rates'!K$120)\n+($M34*'fnd base rates'!K$122)\n+($N34*'fnd base rates'!K$123)\n+($O34*'fnd base rates'!K$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,11)))\n*$R34","v":6792.2354799419991},{"$f":"(($D34*'fnd base rates'!L$110)\n+($E34*'fnd base rates'!L$111)\n+($F34*'fnd base rates'!L$112)\n+($G34*'fnd base rates'!L$113)\n+($H34*'fnd base rates'!L$114)\n+($I34*'fnd base rates'!L$115)\n+($J34*'fnd base rates'!L$119)\n+($K34*'fnd base rates'!L$120)\n+($M34*'fnd base rates'!L$122)\n+($N34*'fnd base rates'!L$123)\n+($O34*'fnd base rates'!L$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,12)))","v":7575.9785646680884},{"$f":"(($D34*'fnd base rates'!M$110)\n+($E34*'fnd base rates'!M$111)\n+($F34*'fnd base rates'!M$112)\n+($G34*'fnd base rates'!M$113)\n+($H34*'fnd base rates'!M$114)\n+($I34*'fnd base rates'!M$115)\n+($J34*'fnd base rates'!M$119)\n+($K34*'fnd base rates'!M$120)\n+($M34*'fnd base rates'!M$122)\n+($N34*'fnd base rates'!M$123)\n+($O34*'fnd base rates'!M$124)\n+($P34*VLOOKUP($S34+15,rate_basefnd,13)))","v":0},58255.007955680092,null,410057248,"410","057","248",1,6,58255.007955680092,9709,0,9709,null,null,null,null,null,9709,0,9709,-4,9713,11,9702]
[410,410057262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D35","v":0},{"$f":"'fnd enro'!E35","v":0},{"$f":"'fnd enro'!F35","v":0},{"$f":"'fnd enro'!G35","v":0},{"$f":"'fnd enro'!H35","v":1},{"$f":"'fnd enro'!I35","v":0},{"$f":"'fnd enro'!J35","v":0},{"$f":"'fnd enro'!K35","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L35","v":0},{"$f":"'fnd enro'!M35+'fnd enro'!N35","v":0},{"$f":"'fnd enro'!O35","v":0},{"$f":"'fnd enro'!P35","v":0},{"$f":"'fnd enro'!Q35+'fnd enro'!R35","v":0},{"$f":"'fnd enro'!T35","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!S35)","v":1},null,{"$f":"(($D35*'fnd base rates'!C$110)\n+($E35*'fnd base rates'!C$111)\n+($F35*'fnd base rates'!C$112)\n+($G35*'fnd base rates'!C$113)\n+($H35*'fnd base rates'!C$114)\n+($I35*'fnd base rates'!C$115)\n+($J35*'fnd base rates'!C$119)\n+($K35*'fnd base rates'!C$120)\n+($M35*'fnd base rates'!C$122)\n+($N35*'fnd base rates'!C$123)\n+($O35*'fnd base rates'!C$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,3)))\n*$R35","v":512.74334545399995},{"$f":"(($D35*'fnd base rates'!D$110)\n+($E35*'fnd base rates'!D$111)\n+($F35*'fnd base rates'!D$112)\n+($G35*'fnd base rates'!D$113)\n+($H35*'fnd base rates'!D$114)\n+($I35*'fnd base rates'!D$115)\n+($J35*'fnd base rates'!D$119)\n+($K35*'fnd base rates'!D$120)\n+($M35*'fnd base rates'!D$122)\n+($N35*'fnd base rates'!D$123)\n+($O35*'fnd base rates'!D$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,4)))\n*$R35","v":734.05081999999993},{"$f":"(($D35*'fnd base rates'!E$110)\n+($E35*'fnd base rates'!E$111)\n+($F35*'fnd base rates'!E$112)\n+($G35*'fnd base rates'!E$113)\n+($H35*'fnd base rates'!E$114)\n+($I35*'fnd base rates'!E$115)\n+($J35*'fnd base rates'!E$119)\n+($K35*'fnd base rates'!E$120)\n+($M35*'fnd base rates'!E$122)\n+($N35*'fnd base rates'!E$123)\n+($O35*'fnd base rates'!E$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,5)))\n*$R35","v":3312.7337542249998},{"$f":"(($D35*'fnd base rates'!F$110)\n+($E35*'fnd base rates'!F$111)\n+($F35*'fnd base rates'!F$112)\n+($G35*'fnd base rates'!F$113)\n+($H35*'fnd base rates'!F$114)\n+($I35*'fnd base rates'!F$115)\n+($J35*'fnd base rates'!F$119)\n+($K35*'fnd base rates'!F$120)\n+($M35*'fnd base rates'!F$122)\n+($N35*'fnd base rates'!F$123)\n+($O35*'fnd base rates'!F$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,6)))\n*$R35","v":948.96172285499995},{"$f":"(($D35*'fnd base rates'!G$110)\n+($E35*'fnd base rates'!G$111)\n+($F35*'fnd base rates'!G$112)\n+($G35*'fnd base rates'!G$113)\n+($H35*'fnd base rates'!G$114)\n+($I35*'fnd base rates'!G$115)\n+($J35*'fnd base rates'!G$119)\n+($K35*'fnd base rates'!G$120)\n+($M35*'fnd base rates'!G$122)\n+($N35*'fnd base rates'!G$123)\n+($O35*'fnd base rates'!G$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,7)))\n*$R35","v":161.314271311},{"$f":"(($D35*'fnd base rates'!H$110)\n+($E35*'fnd base rates'!H$111)\n+($F35*'fnd base rates'!H$112)\n+($G35*'fnd base rates'!H$113)\n+($H35*'fnd base rates'!H$114)\n+($I35*'fnd base rates'!H$115)\n+($J35*'fnd base rates'!H$119)\n+($K35*'fnd base rates'!H$120)\n+($M35*'fnd base rates'!H$122)\n+($N35*'fnd base rates'!H$123)\n+($O35*'fnd base rates'!H$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D35*'fnd base rates'!I$110)\n+($E35*'fnd base rates'!I$111)\n+($F35*'fnd base rates'!I$112)\n+($G35*'fnd base rates'!I$113)\n+($H35*'fnd base rates'!I$114)\n+($I35*'fnd base rates'!I$115)\n+($J35*'fnd base rates'!I$119)\n+($K35*'fnd base rates'!I$120)\n+($M35*'fnd base rates'!I$122)\n+($N35*'fnd base rates'!I$123)\n+($O35*'fnd base rates'!I$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,9)))\n*$R35","v":326.01205999999996},{"$f":"(($D35*'fnd base rates'!J$110)\n+($E35*'fnd base rates'!J$111)\n+($F35*'fnd base rates'!J$112)\n+($G35*'fnd base rates'!J$113)\n+($H35*'fnd base rates'!J$114)\n+($I35*'fnd base rates'!J$115)\n+($J35*'fnd base rates'!J$119)\n+($K35*'fnd base rates'!J$120)\n+($M35*'fnd base rates'!J$122)\n+($N35*'fnd base rates'!J$123)\n+($O35*'fnd base rates'!J$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,10)))\n*$R35","v":238.72776999999999},{"$f":"(($D35*'fnd base rates'!K$110)\n+($E35*'fnd base rates'!K$111)\n+($F35*'fnd base rates'!K$112)\n+($G35*'fnd base rates'!K$113)\n+($H35*'fnd base rates'!K$114)\n+($I35*'fnd base rates'!K$115)\n+($J35*'fnd base rates'!K$119)\n+($K35*'fnd base rates'!K$120)\n+($M35*'fnd base rates'!K$122)\n+($N35*'fnd base rates'!K$123)\n+($O35*'fnd base rates'!K$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,11)))\n*$R35","v":1132.0392466569999},{"$f":"(($D35*'fnd base rates'!L$110)\n+($E35*'fnd base rates'!L$111)\n+($F35*'fnd base rates'!L$112)\n+($G35*'fnd base rates'!L$113)\n+($H35*'fnd base rates'!L$114)\n+($I35*'fnd base rates'!L$115)\n+($J35*'fnd base rates'!L$119)\n+($K35*'fnd base rates'!L$120)\n+($M35*'fnd base rates'!L$122)\n+($N35*'fnd base rates'!L$123)\n+($O35*'fnd base rates'!L$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D35*'fnd base rates'!M$110)\n+($E35*'fnd base rates'!M$111)\n+($F35*'fnd base rates'!M$112)\n+($G35*'fnd base rates'!M$113)\n+($H35*'fnd base rates'!M$114)\n+($I35*'fnd base rates'!M$115)\n+($J35*'fnd base rates'!M$119)\n+($K35*'fnd base rates'!M$120)\n+($M35*'fnd base rates'!M$122)\n+($N35*'fnd base rates'!M$123)\n+($O35*'fnd base rates'!M$124)\n+($P35*VLOOKUP($S35+15,rate_basefnd,13)))","v":0},9048.2979959466811,null,410057262,"410","057","262",1,1,9048.2979959466811,9048,0,9048,null,null,null,null,null,9048,0,9048,-4,9052,15,9037]
[412,412035016,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D36","v":0},{"$f":"'fnd enro'!E36","v":0},{"$f":"'fnd enro'!F36","v":0},{"$f":"'fnd enro'!G36","v":0},{"$f":"'fnd enro'!H36","v":0},{"$f":"'fnd enro'!I36","v":2},{"$f":"'fnd enro'!J36","v":0},{"$f":"'fnd enro'!K36","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L36","v":0},{"$f":"'fnd enro'!M36+'fnd enro'!N36","v":0},{"$f":"'fnd enro'!O36","v":0},{"$f":"'fnd enro'!P36","v":0},{"$f":"'fnd enro'!Q36+'fnd enro'!R36","v":1},{"$f":"'fnd enro'!T36","v":2},1.081,{"$f":"VALUE('fnd enro'!S36)","v":10},null,{"$f":"(($D36*'fnd base rates'!C$110)\n+($E36*'fnd base rates'!C$111)\n+($F36*'fnd base rates'!C$112)\n+($G36*'fnd base rates'!C$113)\n+($H36*'fnd base rates'!C$114)\n+($I36*'fnd base rates'!C$115)\n+($J36*'fnd base rates'!C$119)\n+($K36*'fnd base rates'!C$120)\n+($M36*'fnd base rates'!C$122)\n+($N36*'fnd base rates'!C$123)\n+($O36*'fnd base rates'!C$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,3)))\n*$R36","v":1136.3444802040001},{"$f":"(($D36*'fnd base rates'!D$110)\n+($E36*'fnd base rates'!D$111)\n+($F36*'fnd base rates'!D$112)\n+($G36*'fnd base rates'!D$113)\n+($H36*'fnd base rates'!D$114)\n+($I36*'fnd base rates'!D$115)\n+($J36*'fnd base rates'!D$119)\n+($K36*'fnd base rates'!D$120)\n+($M36*'fnd base rates'!D$122)\n+($N36*'fnd base rates'!D$123)\n+($O36*'fnd base rates'!D$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,4)))\n*$R36","v":1849.49371},{"$f":"(($D36*'fnd base rates'!E$110)\n+($E36*'fnd base rates'!E$111)\n+($F36*'fnd base rates'!E$112)\n+($G36*'fnd base rates'!E$113)\n+($H36*'fnd base rates'!E$114)\n+($I36*'fnd base rates'!E$115)\n+($J36*'fnd base rates'!E$119)\n+($K36*'fnd base rates'!E$120)\n+($M36*'fnd base rates'!E$122)\n+($N36*'fnd base rates'!E$123)\n+($O36*'fnd base rates'!E$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,5)))\n*$R36","v":12927.540469849999},{"$f":"(($D36*'fnd base rates'!F$110)\n+($E36*'fnd base rates'!F$111)\n+($F36*'fnd base rates'!F$112)\n+($G36*'fnd base rates'!F$113)\n+($H36*'fnd base rates'!F$114)\n+($I36*'fnd base rates'!F$115)\n+($J36*'fnd base rates'!F$119)\n+($K36*'fnd base rates'!F$120)\n+($M36*'fnd base rates'!F$122)\n+($N36*'fnd base rates'!F$123)\n+($O36*'fnd base rates'!F$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,6)))\n*$R36","v":1761.45256223},{"$f":"(($D36*'fnd base rates'!G$110)\n+($E36*'fnd base rates'!G$111)\n+($F36*'fnd base rates'!G$112)\n+($G36*'fnd base rates'!G$113)\n+($H36*'fnd base rates'!G$114)\n+($I36*'fnd base rates'!G$115)\n+($J36*'fnd base rates'!G$119)\n+($K36*'fnd base rates'!G$120)\n+($M36*'fnd base rates'!G$122)\n+($N36*'fnd base rates'!G$123)\n+($O36*'fnd base rates'!G$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,7)))\n*$R36","v":478.29623968599998},{"$f":"(($D36*'fnd base rates'!H$110)\n+($E36*'fnd base rates'!H$111)\n+($F36*'fnd base rates'!H$112)\n+($G36*'fnd base rates'!H$113)\n+($H36*'fnd base rates'!H$114)\n+($I36*'fnd base rates'!H$115)\n+($J36*'fnd base rates'!H$119)\n+($K36*'fnd base rates'!H$120)\n+($M36*'fnd base rates'!H$122)\n+($N36*'fnd base rates'!H$123)\n+($O36*'fnd base rates'!H$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D36*'fnd base rates'!I$110)\n+($E36*'fnd base rates'!I$111)\n+($F36*'fnd base rates'!I$112)\n+($G36*'fnd base rates'!I$113)\n+($H36*'fnd base rates'!I$114)\n+($I36*'fnd base rates'!I$115)\n+($J36*'fnd base rates'!I$119)\n+($K36*'fnd base rates'!I$120)\n+($M36*'fnd base rates'!I$122)\n+($N36*'fnd base rates'!I$123)\n+($O36*'fnd base rates'!I$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,9)))\n*$R36","v":978.16446999999982},{"$f":"(($D36*'fnd base rates'!J$110)\n+($E36*'fnd base rates'!J$111)\n+($F36*'fnd base rates'!J$112)\n+($G36*'fnd base rates'!J$113)\n+($H36*'fnd base rates'!J$114)\n+($I36*'fnd base rates'!J$115)\n+($J36*'fnd base rates'!J$119)\n+($K36*'fnd base rates'!J$120)\n+($M36*'fnd base rates'!J$122)\n+($N36*'fnd base rates'!J$123)\n+($O36*'fnd base rates'!J$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,10)))\n*$R36","v":1803.1404300000002},{"$f":"(($D36*'fnd base rates'!K$110)\n+($E36*'fnd base rates'!K$111)\n+($F36*'fnd base rates'!K$112)\n+($G36*'fnd base rates'!K$113)\n+($H36*'fnd base rates'!K$114)\n+($I36*'fnd base rates'!K$115)\n+($J36*'fnd base rates'!K$119)\n+($K36*'fnd base rates'!K$120)\n+($M36*'fnd base rates'!K$122)\n+($N36*'fnd base rates'!K$123)\n+($O36*'fnd base rates'!K$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,11)))\n*$R36","v":2295.9321402820001},{"$f":"(($D36*'fnd base rates'!L$110)\n+($E36*'fnd base rates'!L$111)\n+($F36*'fnd base rates'!L$112)\n+($G36*'fnd base rates'!L$113)\n+($H36*'fnd base rates'!L$114)\n+($I36*'fnd base rates'!L$115)\n+($J36*'fnd base rates'!L$119)\n+($K36*'fnd base rates'!L$120)\n+($M36*'fnd base rates'!L$122)\n+($N36*'fnd base rates'!L$123)\n+($O36*'fnd base rates'!L$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D36*'fnd base rates'!M$110)\n+($E36*'fnd base rates'!M$111)\n+($F36*'fnd base rates'!M$112)\n+($G36*'fnd base rates'!M$113)\n+($H36*'fnd base rates'!M$114)\n+($I36*'fnd base rates'!M$115)\n+($J36*'fnd base rates'!M$119)\n+($K36*'fnd base rates'!M$120)\n+($M36*'fnd base rates'!M$122)\n+($N36*'fnd base rates'!M$123)\n+($O36*'fnd base rates'!M$124)\n+($P36*VLOOKUP($S36+15,rate_basefnd,13)))","v":0},27441.231047509762,null,412035016,"412","035","016",1,2,27441.231047509762,13721,0,13721,null,null,null,null,null,13721,0,13721,204,13517,19,13498]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D37","v":0},{"$f":"'fnd enro'!E37","v":0},{"$f":"'fnd enro'!F37","v":0},{"$f":"'fnd enro'!G37","v":69},{"$f":"'fnd enro'!H37","v":221},{"$f":"'fnd enro'!I37","v":198},{"$f":"'fnd enro'!J37","v":0},{"$f":"'fnd enro'!K37","v":18.495200000000001},{"$f":"'fnd enro'!L37","v":0},{"$f":"'fnd enro'!M37+'fnd enro'!N37","v":19},{"$f":"'fnd enro'!O37","v":29},{"$f":"'fnd enro'!P37","v":13},{"$f":"'fnd enro'!Q37+'fnd enro'!R37","v":247},{"$f":"'fnd enro'!T37","v":488},1.081,{"$f":"VALUE('fnd enro'!S37)","v":10},null,{"$f":"(($D37*'fnd base rates'!C$110)\n+($E37*'fnd base rates'!C$111)\n+($F37*'fnd base rates'!C$112)\n+($G37*'fnd base rates'!C$113)\n+($H37*'fnd base rates'!C$114)\n+($I37*'fnd base rates'!C$115)\n+($J37*'fnd base rates'!C$119)\n+($K37*'fnd base rates'!C$120)\n+($M37*'fnd base rates'!C$122)\n+($N37*'fnd base rates'!C$123)\n+($O37*'fnd base rates'!C$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,3)))\n*$R37","v":283311.22151977604},{"$f":"(($D37*'fnd base rates'!D$110)\n+($E37*'fnd base rates'!D$111)\n+($F37*'fnd base rates'!D$112)\n+($G37*'fnd base rates'!D$113)\n+($H37*'fnd base rates'!D$114)\n+($I37*'fnd base rates'!D$115)\n+($J37*'fnd base rates'!D$119)\n+($K37*'fnd base rates'!D$120)\n+($M37*'fnd base rates'!D$122)\n+($N37*'fnd base rates'!D$123)\n+($O37*'fnd base rates'!D$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,4)))\n*$R37","v":462455.74565},{"$f":"(($D37*'fnd base rates'!E$110)\n+($E37*'fnd base rates'!E$111)\n+($F37*'fnd base rates'!E$112)\n+($G37*'fnd base rates'!E$113)\n+($H37*'fnd base rates'!E$114)\n+($I37*'fnd base rates'!E$115)\n+($J37*'fnd base rates'!E$119)\n+($K37*'fnd base rates'!E$120)\n+($M37*'fnd base rates'!E$122)\n+($N37*'fnd base rates'!E$123)\n+($O37*'fnd base rates'!E$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,5)))\n*$R37","v":2842907.1458633998},{"$f":"(($D37*'fnd base rates'!F$110)\n+($E37*'fnd base rates'!F$111)\n+($F37*'fnd base rates'!F$112)\n+($G37*'fnd base rates'!F$113)\n+($H37*'fnd base rates'!F$114)\n+($I37*'fnd base rates'!F$115)\n+($J37*'fnd base rates'!F$119)\n+($K37*'fnd base rates'!F$120)\n+($M37*'fnd base rates'!F$122)\n+($N37*'fnd base rates'!F$123)\n+($O37*'fnd base rates'!F$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,6)))\n*$R37","v":488877.04230412003},{"$f":"(($D37*'fnd base rates'!G$110)\n+($E37*'fnd base rates'!G$111)\n+($F37*'fnd base rates'!G$112)\n+($G37*'fnd base rates'!G$113)\n+($H37*'fnd base rates'!G$114)\n+($I37*'fnd base rates'!G$115)\n+($J37*'fnd base rates'!G$119)\n+($K37*'fnd base rates'!G$120)\n+($M37*'fnd base rates'!G$122)\n+($N37*'fnd base rates'!G$123)\n+($O37*'fnd base rates'!G$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,7)))\n*$R37","v":120598.13096338401},{"$f":"(($D37*'fnd base rates'!H$110)\n+($E37*'fnd base rates'!H$111)\n+($F37*'fnd base rates'!H$112)\n+($G37*'fnd base rates'!H$113)\n+($H37*'fnd base rates'!H$114)\n+($I37*'fnd base rates'!H$115)\n+($J37*'fnd base rates'!H$119)\n+($K37*'fnd base rates'!H$120)\n+($M37*'fnd base rates'!H$122)\n+($N37*'fnd base rates'!H$123)\n+($O37*'fnd base rates'!H$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,8)))","v":304060.61606399994},{"$f":"(($D37*'fnd base rates'!I$110)\n+($E37*'fnd base rates'!I$111)\n+($F37*'fnd base rates'!I$112)\n+($G37*'fnd base rates'!I$113)\n+($H37*'fnd base rates'!I$114)\n+($I37*'fnd base rates'!I$115)\n+($J37*'fnd base rates'!I$119)\n+($K37*'fnd base rates'!I$120)\n+($M37*'fnd base rates'!I$122)\n+($N37*'fnd base rates'!I$123)\n+($O37*'fnd base rates'!I$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,9)))\n*$R37","v":212610.86379999996},{"$f":"(($D37*'fnd base rates'!J$110)\n+($E37*'fnd base rates'!J$111)\n+($F37*'fnd base rates'!J$112)\n+($G37*'fnd base rates'!J$113)\n+($H37*'fnd base rates'!J$114)\n+($I37*'fnd base rates'!J$115)\n+($J37*'fnd base rates'!J$119)\n+($K37*'fnd base rates'!J$120)\n+($M37*'fnd base rates'!J$122)\n+($N37*'fnd base rates'!J$123)\n+($O37*'fnd base rates'!J$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,10)))\n*$R37","v":342486.07377999998},{"$f":"(($D37*'fnd base rates'!K$110)\n+($E37*'fnd base rates'!K$111)\n+($F37*'fnd base rates'!K$112)\n+($G37*'fnd base rates'!K$113)\n+($H37*'fnd base rates'!K$114)\n+($I37*'fnd base rates'!K$115)\n+($J37*'fnd base rates'!K$119)\n+($K37*'fnd base rates'!K$120)\n+($M37*'fnd base rates'!K$122)\n+($N37*'fnd base rates'!K$123)\n+($O37*'fnd base rates'!K$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,11)))\n*$R37","v":581384.67543880781},{"$f":"(($D37*'fnd base rates'!L$110)\n+($E37*'fnd base rates'!L$111)\n+($F37*'fnd base rates'!L$112)\n+($G37*'fnd base rates'!L$113)\n+($H37*'fnd base rates'!L$114)\n+($I37*'fnd base rates'!L$115)\n+($J37*'fnd base rates'!L$119)\n+($K37*'fnd base rates'!L$120)\n+($M37*'fnd base rates'!L$122)\n+($N37*'fnd base rates'!L$123)\n+($O37*'fnd base rates'!L$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,12)))","v":692144.66805304249},{"$f":"(($D37*'fnd base rates'!M$110)\n+($E37*'fnd base rates'!M$111)\n+($F37*'fnd base rates'!M$112)\n+($G37*'fnd base rates'!M$113)\n+($H37*'fnd base rates'!M$114)\n+($I37*'fnd base rates'!M$115)\n+($J37*'fnd base rates'!M$119)\n+($K37*'fnd base rates'!M$120)\n+($M37*'fnd base rates'!M$122)\n+($N37*'fnd base rates'!M$123)\n+($O37*'fnd base rates'!M$124)\n+($P37*VLOOKUP($S37+15,rate_basefnd,13)))","v":0},6330836.1834365297,null,412035035,"412","035","035",1,488,6330836.1834365297,12973,0,12973,null,null,null,null,null,12973,0,12973,148,12825,16,12809]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D38","v":0},{"$f":"'fnd enro'!E38","v":0},{"$f":"'fnd enro'!F38","v":0},{"$f":"'fnd enro'!G38","v":0},{"$f":"'fnd enro'!H38","v":3},{"$f":"'fnd enro'!I38","v":3},{"$f":"'fnd enro'!J38","v":0},{"$f":"'fnd enro'!K38","v":0.22739999999999999},{"$f":"'fnd enro'!L38","v":0},{"$f":"'fnd enro'!M38+'fnd enro'!N38","v":0},{"$f":"'fnd enro'!O38","v":0},{"$f":"'fnd enro'!P38","v":0},{"$f":"'fnd enro'!Q38+'fnd enro'!R38","v":3},{"$f":"'fnd enro'!T38","v":6},1.081,{"$f":"VALUE('fnd enro'!S38)","v":10},null,{"$f":"(($D38*'fnd base rates'!C$110)\n+($E38*'fnd base rates'!C$111)\n+($F38*'fnd base rates'!C$112)\n+($G38*'fnd base rates'!C$113)\n+($H38*'fnd base rates'!C$114)\n+($I38*'fnd base rates'!C$115)\n+($J38*'fnd base rates'!C$119)\n+($K38*'fnd base rates'!C$120)\n+($M38*'fnd base rates'!C$122)\n+($N38*'fnd base rates'!C$123)\n+($O38*'fnd base rates'!C$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,3)))\n*$R38","v":3409.0334406119996},{"$f":"(($D38*'fnd base rates'!D$110)\n+($E38*'fnd base rates'!D$111)\n+($F38*'fnd base rates'!D$112)\n+($G38*'fnd base rates'!D$113)\n+($H38*'fnd base rates'!D$114)\n+($I38*'fnd base rates'!D$115)\n+($J38*'fnd base rates'!D$119)\n+($K38*'fnd base rates'!D$120)\n+($M38*'fnd base rates'!D$122)\n+($N38*'fnd base rates'!D$123)\n+($O38*'fnd base rates'!D$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,4)))\n*$R38","v":5548.4811299999992},{"$f":"(($D38*'fnd base rates'!E$110)\n+($E38*'fnd base rates'!E$111)\n+($F38*'fnd base rates'!E$112)\n+($G38*'fnd base rates'!E$113)\n+($H38*'fnd base rates'!E$114)\n+($I38*'fnd base rates'!E$115)\n+($J38*'fnd base rates'!E$119)\n+($K38*'fnd base rates'!E$120)\n+($M38*'fnd base rates'!E$122)\n+($N38*'fnd base rates'!E$123)\n+($O38*'fnd base rates'!E$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,5)))\n*$R38","v":34423.737539549998},{"$f":"(($D38*'fnd base rates'!F$110)\n+($E38*'fnd base rates'!F$111)\n+($F38*'fnd base rates'!F$112)\n+($G38*'fnd base rates'!F$113)\n+($H38*'fnd base rates'!F$114)\n+($I38*'fnd base rates'!F$115)\n+($J38*'fnd base rates'!F$119)\n+($K38*'fnd base rates'!F$120)\n+($M38*'fnd base rates'!F$122)\n+($N38*'fnd base rates'!F$123)\n+($O38*'fnd base rates'!F$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,6)))\n*$R38","v":5609.8575966899998},{"$f":"(($D38*'fnd base rates'!G$110)\n+($E38*'fnd base rates'!G$111)\n+($F38*'fnd base rates'!G$112)\n+($G38*'fnd base rates'!G$113)\n+($H38*'fnd base rates'!G$114)\n+($I38*'fnd base rates'!G$115)\n+($J38*'fnd base rates'!G$119)\n+($K38*'fnd base rates'!G$120)\n+($M38*'fnd base rates'!G$122)\n+($N38*'fnd base rates'!G$123)\n+($O38*'fnd base rates'!G$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,7)))\n*$R38","v":1448.606609058},{"$f":"(($D38*'fnd base rates'!H$110)\n+($E38*'fnd base rates'!H$111)\n+($F38*'fnd base rates'!H$112)\n+($G38*'fnd base rates'!H$113)\n+($H38*'fnd base rates'!H$114)\n+($I38*'fnd base rates'!H$115)\n+($J38*'fnd base rates'!H$119)\n+($K38*'fnd base rates'!H$120)\n+($M38*'fnd base rates'!H$122)\n+($N38*'fnd base rates'!H$123)\n+($O38*'fnd base rates'!H$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,8)))","v":3814.0414679999999},{"$f":"(($D38*'fnd base rates'!I$110)\n+($E38*'fnd base rates'!I$111)\n+($F38*'fnd base rates'!I$112)\n+($G38*'fnd base rates'!I$113)\n+($H38*'fnd base rates'!I$114)\n+($I38*'fnd base rates'!I$115)\n+($J38*'fnd base rates'!I$119)\n+($K38*'fnd base rates'!I$120)\n+($M38*'fnd base rates'!I$122)\n+($N38*'fnd base rates'!I$123)\n+($O38*'fnd base rates'!I$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,9)))\n*$R38","v":2675.99388},{"$f":"(($D38*'fnd base rates'!J$110)\n+($E38*'fnd base rates'!J$111)\n+($F38*'fnd base rates'!J$112)\n+($G38*'fnd base rates'!J$113)\n+($H38*'fnd base rates'!J$114)\n+($I38*'fnd base rates'!J$115)\n+($J38*'fnd base rates'!J$119)\n+($K38*'fnd base rates'!J$120)\n+($M38*'fnd base rates'!J$122)\n+($N38*'fnd base rates'!J$123)\n+($O38*'fnd base rates'!J$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,10)))\n*$R38","v":4434.4457700000003},{"$f":"(($D38*'fnd base rates'!K$110)\n+($E38*'fnd base rates'!K$111)\n+($F38*'fnd base rates'!K$112)\n+($G38*'fnd base rates'!K$113)\n+($H38*'fnd base rates'!K$114)\n+($I38*'fnd base rates'!K$115)\n+($J38*'fnd base rates'!K$119)\n+($K38*'fnd base rates'!K$120)\n+($M38*'fnd base rates'!K$122)\n+($N38*'fnd base rates'!K$123)\n+($O38*'fnd base rates'!K$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,11)))\n*$R38","v":6984.113520846},{"$f":"(($D38*'fnd base rates'!L$110)\n+($E38*'fnd base rates'!L$111)\n+($F38*'fnd base rates'!L$112)\n+($G38*'fnd base rates'!L$113)\n+($H38*'fnd base rates'!L$114)\n+($I38*'fnd base rates'!L$115)\n+($J38*'fnd base rates'!L$119)\n+($K38*'fnd base rates'!L$120)\n+($M38*'fnd base rates'!L$122)\n+($N38*'fnd base rates'!L$123)\n+($O38*'fnd base rates'!L$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,12)))","v":8278.7433662206931},{"$f":"(($D38*'fnd base rates'!M$110)\n+($E38*'fnd base rates'!M$111)\n+($F38*'fnd base rates'!M$112)\n+($G38*'fnd base rates'!M$113)\n+($H38*'fnd base rates'!M$114)\n+($I38*'fnd base rates'!M$115)\n+($J38*'fnd base rates'!M$119)\n+($K38*'fnd base rates'!M$120)\n+($M38*'fnd base rates'!M$122)\n+($N38*'fnd base rates'!M$123)\n+($O38*'fnd base rates'!M$124)\n+($P38*VLOOKUP($S38+15,rate_basefnd,13)))","v":0},76627.054320976691,null,412035044,"412","035","044",1,6,76627.054320976691,12771,0,12771,null,null,null,null,null,12771,0,12771,202,12569,6,12563]
[412,412035057,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D39","v":0},{"$f":"'fnd enro'!E39","v":0},{"$f":"'fnd enro'!F39","v":0},{"$f":"'fnd enro'!G39","v":0},{"$f":"'fnd enro'!H39","v":0},{"$f":"'fnd enro'!I39","v":2},{"$f":"'fnd enro'!J39","v":0},{"$f":"'fnd enro'!K39","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L39","v":0},{"$f":"'fnd enro'!M39+'fnd enro'!N39","v":0},{"$f":"'fnd enro'!O39","v":0},{"$f":"'fnd enro'!P39","v":0},{"$f":"'fnd enro'!Q39+'fnd enro'!R39","v":2},{"$f":"'fnd enro'!T39","v":2},1.081,{"$f":"VALUE('fnd enro'!S39)","v":10},null,{"$f":"(($D39*'fnd base rates'!C$110)\n+($E39*'fnd base rates'!C$111)\n+($F39*'fnd base rates'!C$112)\n+($G39*'fnd base rates'!C$113)\n+($H39*'fnd base rates'!C$114)\n+($I39*'fnd base rates'!C$115)\n+($J39*'fnd base rates'!C$119)\n+($K39*'fnd base rates'!C$120)\n+($M39*'fnd base rates'!C$122)\n+($N39*'fnd base rates'!C$123)\n+($O39*'fnd base rates'!C$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,3)))\n*$R39","v":1203.690780204},{"$f":"(($D39*'fnd base rates'!D$110)\n+($E39*'fnd base rates'!D$111)\n+($F39*'fnd base rates'!D$112)\n+($G39*'fnd base rates'!D$113)\n+($H39*'fnd base rates'!D$114)\n+($I39*'fnd base rates'!D$115)\n+($J39*'fnd base rates'!D$119)\n+($K39*'fnd base rates'!D$120)\n+($M39*'fnd base rates'!D$122)\n+($N39*'fnd base rates'!D$123)\n+($O39*'fnd base rates'!D$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,4)))\n*$R39","v":2168.5940999999998},{"$f":"(($D39*'fnd base rates'!E$110)\n+($E39*'fnd base rates'!E$111)\n+($F39*'fnd base rates'!E$112)\n+($G39*'fnd base rates'!E$113)\n+($H39*'fnd base rates'!E$114)\n+($I39*'fnd base rates'!E$115)\n+($J39*'fnd base rates'!E$119)\n+($K39*'fnd base rates'!E$120)\n+($M39*'fnd base rates'!E$122)\n+($N39*'fnd base rates'!E$123)\n+($O39*'fnd base rates'!E$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,5)))\n*$R39","v":16042.57168985},{"$f":"(($D39*'fnd base rates'!F$110)\n+($E39*'fnd base rates'!F$111)\n+($F39*'fnd base rates'!F$112)\n+($G39*'fnd base rates'!F$113)\n+($H39*'fnd base rates'!F$114)\n+($I39*'fnd base rates'!F$115)\n+($J39*'fnd base rates'!F$119)\n+($K39*'fnd base rates'!F$120)\n+($M39*'fnd base rates'!F$122)\n+($N39*'fnd base rates'!F$123)\n+($O39*'fnd base rates'!F$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,6)))\n*$R39","v":1761.45256223},{"$f":"(($D39*'fnd base rates'!G$110)\n+($E39*'fnd base rates'!G$111)\n+($F39*'fnd base rates'!G$112)\n+($G39*'fnd base rates'!G$113)\n+($H39*'fnd base rates'!G$114)\n+($I39*'fnd base rates'!G$115)\n+($J39*'fnd base rates'!G$119)\n+($K39*'fnd base rates'!G$120)\n+($M39*'fnd base rates'!G$122)\n+($N39*'fnd base rates'!G$123)\n+($O39*'fnd base rates'!G$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,7)))\n*$R39","v":629.420039686},{"$f":"(($D39*'fnd base rates'!H$110)\n+($E39*'fnd base rates'!H$111)\n+($F39*'fnd base rates'!H$112)\n+($G39*'fnd base rates'!H$113)\n+($H39*'fnd base rates'!H$114)\n+($I39*'fnd base rates'!H$115)\n+($J39*'fnd base rates'!H$119)\n+($K39*'fnd base rates'!H$120)\n+($M39*'fnd base rates'!H$122)\n+($N39*'fnd base rates'!H$123)\n+($O39*'fnd base rates'!H$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D39*'fnd base rates'!I$110)\n+($E39*'fnd base rates'!I$111)\n+($F39*'fnd base rates'!I$112)\n+($G39*'fnd base rates'!I$113)\n+($H39*'fnd base rates'!I$114)\n+($I39*'fnd base rates'!I$115)\n+($J39*'fnd base rates'!I$119)\n+($K39*'fnd base rates'!I$120)\n+($M39*'fnd base rates'!I$122)\n+($N39*'fnd base rates'!I$123)\n+($O39*'fnd base rates'!I$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,9)))\n*$R39","v":1104.3063599999998},{"$f":"(($D39*'fnd base rates'!J$110)\n+($E39*'fnd base rates'!J$111)\n+($F39*'fnd base rates'!J$112)\n+($G39*'fnd base rates'!J$113)\n+($H39*'fnd base rates'!J$114)\n+($I39*'fnd base rates'!J$115)\n+($J39*'fnd base rates'!J$119)\n+($K39*'fnd base rates'!J$120)\n+($M39*'fnd base rates'!J$122)\n+($N39*'fnd base rates'!J$123)\n+($O39*'fnd base rates'!J$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,10)))\n*$R39","v":2458.5831600000001},{"$f":"(($D39*'fnd base rates'!K$110)\n+($E39*'fnd base rates'!K$111)\n+($F39*'fnd base rates'!K$112)\n+($G39*'fnd base rates'!K$113)\n+($H39*'fnd base rates'!K$114)\n+($I39*'fnd base rates'!K$115)\n+($J39*'fnd base rates'!K$119)\n+($K39*'fnd base rates'!K$120)\n+($M39*'fnd base rates'!K$122)\n+($N39*'fnd base rates'!K$123)\n+($O39*'fnd base rates'!K$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,11)))\n*$R39","v":2295.9321402820001},{"$f":"(($D39*'fnd base rates'!L$110)\n+($E39*'fnd base rates'!L$111)\n+($F39*'fnd base rates'!L$112)\n+($G39*'fnd base rates'!L$113)\n+($H39*'fnd base rates'!L$114)\n+($I39*'fnd base rates'!L$115)\n+($J39*'fnd base rates'!L$119)\n+($K39*'fnd base rates'!L$120)\n+($M39*'fnd base rates'!L$122)\n+($N39*'fnd base rates'!L$123)\n+($O39*'fnd base rates'!L$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D39*'fnd base rates'!M$110)\n+($E39*'fnd base rates'!M$111)\n+($F39*'fnd base rates'!M$112)\n+($G39*'fnd base rates'!M$113)\n+($H39*'fnd base rates'!M$114)\n+($I39*'fnd base rates'!M$115)\n+($J39*'fnd base rates'!M$119)\n+($K39*'fnd base rates'!M$120)\n+($M39*'fnd base rates'!M$122)\n+($N39*'fnd base rates'!M$123)\n+($O39*'fnd base rates'!M$124)\n+($P39*VLOOKUP($S39+15,rate_basefnd,13)))","v":0},32362.97737750976,null,412035057,"412","035","057",1,2,32362.97737750976,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[412,412035073,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D40","v":0},{"$f":"'fnd enro'!E40","v":0},{"$f":"'fnd enro'!F40","v":0},{"$f":"'fnd enro'!G40","v":0},{"$f":"'fnd enro'!H40","v":0},{"$f":"'fnd enro'!I40","v":1},{"$f":"'fnd enro'!J40","v":0},{"$f":"'fnd enro'!K40","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L40","v":0},{"$f":"'fnd enro'!M40+'fnd enro'!N40","v":0},{"$f":"'fnd enro'!O40","v":0},{"$f":"'fnd enro'!P40","v":0},{"$f":"'fnd enro'!Q40+'fnd enro'!R40","v":1},{"$f":"'fnd enro'!T40","v":1},1.081,{"$f":"VALUE('fnd enro'!S40)","v":10},null,{"$f":"(($D40*'fnd base rates'!C$110)\n+($E40*'fnd base rates'!C$111)\n+($F40*'fnd base rates'!C$112)\n+($G40*'fnd base rates'!C$113)\n+($H40*'fnd base rates'!C$114)\n+($I40*'fnd base rates'!C$115)\n+($J40*'fnd base rates'!C$119)\n+($K40*'fnd base rates'!C$120)\n+($M40*'fnd base rates'!C$122)\n+($N40*'fnd base rates'!C$123)\n+($O40*'fnd base rates'!C$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,3)))\n*$R40","v":601.84539010200001},{"$f":"(($D40*'fnd base rates'!D$110)\n+($E40*'fnd base rates'!D$111)\n+($F40*'fnd base rates'!D$112)\n+($G40*'fnd base rates'!D$113)\n+($H40*'fnd base rates'!D$114)\n+($I40*'fnd base rates'!D$115)\n+($J40*'fnd base rates'!D$119)\n+($K40*'fnd base rates'!D$120)\n+($M40*'fnd base rates'!D$122)\n+($N40*'fnd base rates'!D$123)\n+($O40*'fnd base rates'!D$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,4)))\n*$R40","v":1084.2970499999999},{"$f":"(($D40*'fnd base rates'!E$110)\n+($E40*'fnd base rates'!E$111)\n+($F40*'fnd base rates'!E$112)\n+($G40*'fnd base rates'!E$113)\n+($H40*'fnd base rates'!E$114)\n+($I40*'fnd base rates'!E$115)\n+($J40*'fnd base rates'!E$119)\n+($K40*'fnd base rates'!E$120)\n+($M40*'fnd base rates'!E$122)\n+($N40*'fnd base rates'!E$123)\n+($O40*'fnd base rates'!E$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,5)))\n*$R40","v":8021.2858449249998},{"$f":"(($D40*'fnd base rates'!F$110)\n+($E40*'fnd base rates'!F$111)\n+($F40*'fnd base rates'!F$112)\n+($G40*'fnd base rates'!F$113)\n+($H40*'fnd base rates'!F$114)\n+($I40*'fnd base rates'!F$115)\n+($J40*'fnd base rates'!F$119)\n+($K40*'fnd base rates'!F$120)\n+($M40*'fnd base rates'!F$122)\n+($N40*'fnd base rates'!F$123)\n+($O40*'fnd base rates'!F$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,6)))\n*$R40","v":880.72628111500001},{"$f":"(($D40*'fnd base rates'!G$110)\n+($E40*'fnd base rates'!G$111)\n+($F40*'fnd base rates'!G$112)\n+($G40*'fnd base rates'!G$113)\n+($H40*'fnd base rates'!G$114)\n+($I40*'fnd base rates'!G$115)\n+($J40*'fnd base rates'!G$119)\n+($K40*'fnd base rates'!G$120)\n+($M40*'fnd base rates'!G$122)\n+($N40*'fnd base rates'!G$123)\n+($O40*'fnd base rates'!G$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,7)))\n*$R40","v":314.710019843},{"$f":"(($D40*'fnd base rates'!H$110)\n+($E40*'fnd base rates'!H$111)\n+($F40*'fnd base rates'!H$112)\n+($G40*'fnd base rates'!H$113)\n+($H40*'fnd base rates'!H$114)\n+($I40*'fnd base rates'!H$115)\n+($J40*'fnd base rates'!H$119)\n+($K40*'fnd base rates'!H$120)\n+($M40*'fnd base rates'!H$122)\n+($N40*'fnd base rates'!H$123)\n+($O40*'fnd base rates'!H$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D40*'fnd base rates'!I$110)\n+($E40*'fnd base rates'!I$111)\n+($F40*'fnd base rates'!I$112)\n+($G40*'fnd base rates'!I$113)\n+($H40*'fnd base rates'!I$114)\n+($I40*'fnd base rates'!I$115)\n+($J40*'fnd base rates'!I$119)\n+($K40*'fnd base rates'!I$120)\n+($M40*'fnd base rates'!I$122)\n+($N40*'fnd base rates'!I$123)\n+($O40*'fnd base rates'!I$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,9)))\n*$R40","v":552.15317999999991},{"$f":"(($D40*'fnd base rates'!J$110)\n+($E40*'fnd base rates'!J$111)\n+($F40*'fnd base rates'!J$112)\n+($G40*'fnd base rates'!J$113)\n+($H40*'fnd base rates'!J$114)\n+($I40*'fnd base rates'!J$115)\n+($J40*'fnd base rates'!J$119)\n+($K40*'fnd base rates'!J$120)\n+($M40*'fnd base rates'!J$122)\n+($N40*'fnd base rates'!J$123)\n+($O40*'fnd base rates'!J$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,10)))\n*$R40","v":1229.2915800000001},{"$f":"(($D40*'fnd base rates'!K$110)\n+($E40*'fnd base rates'!K$111)\n+($F40*'fnd base rates'!K$112)\n+($G40*'fnd base rates'!K$113)\n+($H40*'fnd base rates'!K$114)\n+($I40*'fnd base rates'!K$115)\n+($J40*'fnd base rates'!K$119)\n+($K40*'fnd base rates'!K$120)\n+($M40*'fnd base rates'!K$122)\n+($N40*'fnd base rates'!K$123)\n+($O40*'fnd base rates'!K$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,11)))\n*$R40","v":1147.966070141},{"$f":"(($D40*'fnd base rates'!L$110)\n+($E40*'fnd base rates'!L$111)\n+($F40*'fnd base rates'!L$112)\n+($G40*'fnd base rates'!L$113)\n+($H40*'fnd base rates'!L$114)\n+($I40*'fnd base rates'!L$115)\n+($J40*'fnd base rates'!L$119)\n+($K40*'fnd base rates'!L$120)\n+($M40*'fnd base rates'!L$122)\n+($N40*'fnd base rates'!L$123)\n+($O40*'fnd base rates'!L$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D40*'fnd base rates'!M$110)\n+($E40*'fnd base rates'!M$111)\n+($F40*'fnd base rates'!M$112)\n+($G40*'fnd base rates'!M$113)\n+($H40*'fnd base rates'!M$114)\n+($I40*'fnd base rates'!M$115)\n+($J40*'fnd base rates'!M$119)\n+($K40*'fnd base rates'!M$120)\n+($M40*'fnd base rates'!M$122)\n+($N40*'fnd base rates'!M$123)\n+($O40*'fnd base rates'!M$124)\n+($P40*VLOOKUP($S40+15,rate_basefnd,13)))","v":0},16181.48868875488,null,412035073,"412","035","073",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[412,412035189,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D41","v":0},{"$f":"'fnd enro'!E41","v":0},{"$f":"'fnd enro'!F41","v":0},{"$f":"'fnd enro'!G41","v":1},{"$f":"'fnd enro'!H41","v":0},{"$f":"'fnd enro'!I41","v":1},{"$f":"'fnd enro'!J41","v":0},{"$f":"'fnd enro'!K41","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L41","v":0},{"$f":"'fnd enro'!M41+'fnd enro'!N41","v":0},{"$f":"'fnd enro'!O41","v":0},{"$f":"'fnd enro'!P41","v":0},{"$f":"'fnd enro'!Q41+'fnd enro'!R41","v":1},{"$f":"'fnd enro'!T41","v":2},1.081,{"$f":"VALUE('fnd enro'!S41)","v":10},null,{"$f":"(($D41*'fnd base rates'!C$110)\n+($E41*'fnd base rates'!C$111)\n+($F41*'fnd base rates'!C$112)\n+($G41*'fnd base rates'!C$113)\n+($H41*'fnd base rates'!C$114)\n+($I41*'fnd base rates'!C$115)\n+($J41*'fnd base rates'!C$119)\n+($K41*'fnd base rates'!C$120)\n+($M41*'fnd base rates'!C$122)\n+($N41*'fnd base rates'!C$123)\n+($O41*'fnd base rates'!C$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,3)))\n*$R41","v":1136.3444802040001},{"$f":"(($D41*'fnd base rates'!D$110)\n+($E41*'fnd base rates'!D$111)\n+($F41*'fnd base rates'!D$112)\n+($G41*'fnd base rates'!D$113)\n+($H41*'fnd base rates'!D$114)\n+($I41*'fnd base rates'!D$115)\n+($J41*'fnd base rates'!D$119)\n+($K41*'fnd base rates'!D$120)\n+($M41*'fnd base rates'!D$122)\n+($N41*'fnd base rates'!D$123)\n+($O41*'fnd base rates'!D$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,4)))\n*$R41","v":1849.49371},{"$f":"(($D41*'fnd base rates'!E$110)\n+($E41*'fnd base rates'!E$111)\n+($F41*'fnd base rates'!E$112)\n+($G41*'fnd base rates'!E$113)\n+($H41*'fnd base rates'!E$114)\n+($I41*'fnd base rates'!E$115)\n+($J41*'fnd base rates'!E$119)\n+($K41*'fnd base rates'!E$120)\n+($M41*'fnd base rates'!E$122)\n+($N41*'fnd base rates'!E$123)\n+($O41*'fnd base rates'!E$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,5)))\n*$R41","v":11895.596249849999},{"$f":"(($D41*'fnd base rates'!F$110)\n+($E41*'fnd base rates'!F$111)\n+($F41*'fnd base rates'!F$112)\n+($G41*'fnd base rates'!F$113)\n+($H41*'fnd base rates'!F$114)\n+($I41*'fnd base rates'!F$115)\n+($J41*'fnd base rates'!F$119)\n+($K41*'fnd base rates'!F$120)\n+($M41*'fnd base rates'!F$122)\n+($N41*'fnd base rates'!F$123)\n+($O41*'fnd base rates'!F$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,6)))\n*$R41","v":2122.06335223},{"$f":"(($D41*'fnd base rates'!G$110)\n+($E41*'fnd base rates'!G$111)\n+($F41*'fnd base rates'!G$112)\n+($G41*'fnd base rates'!G$113)\n+($H41*'fnd base rates'!G$114)\n+($I41*'fnd base rates'!G$115)\n+($J41*'fnd base rates'!G$119)\n+($K41*'fnd base rates'!G$120)\n+($M41*'fnd base rates'!G$122)\n+($N41*'fnd base rates'!G$123)\n+($O41*'fnd base rates'!G$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,7)))\n*$R41","v":471.19406968599998},{"$f":"(($D41*'fnd base rates'!H$110)\n+($E41*'fnd base rates'!H$111)\n+($F41*'fnd base rates'!H$112)\n+($G41*'fnd base rates'!H$113)\n+($H41*'fnd base rates'!H$114)\n+($I41*'fnd base rates'!H$115)\n+($J41*'fnd base rates'!H$119)\n+($K41*'fnd base rates'!H$120)\n+($M41*'fnd base rates'!H$122)\n+($N41*'fnd base rates'!H$123)\n+($O41*'fnd base rates'!H$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D41*'fnd base rates'!I$110)\n+($E41*'fnd base rates'!I$111)\n+($F41*'fnd base rates'!I$112)\n+($G41*'fnd base rates'!I$113)\n+($H41*'fnd base rates'!I$114)\n+($I41*'fnd base rates'!I$115)\n+($J41*'fnd base rates'!I$119)\n+($K41*'fnd base rates'!I$120)\n+($M41*'fnd base rates'!I$122)\n+($N41*'fnd base rates'!I$123)\n+($O41*'fnd base rates'!I$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,9)))\n*$R41","v":807.47456999999997},{"$f":"(($D41*'fnd base rates'!J$110)\n+($E41*'fnd base rates'!J$111)\n+($F41*'fnd base rates'!J$112)\n+($G41*'fnd base rates'!J$113)\n+($H41*'fnd base rates'!J$114)\n+($I41*'fnd base rates'!J$115)\n+($J41*'fnd base rates'!J$119)\n+($K41*'fnd base rates'!J$120)\n+($M41*'fnd base rates'!J$122)\n+($N41*'fnd base rates'!J$123)\n+($O41*'fnd base rates'!J$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,10)))\n*$R41","v":1381.6369100000002},{"$f":"(($D41*'fnd base rates'!K$110)\n+($E41*'fnd base rates'!K$111)\n+($F41*'fnd base rates'!K$112)\n+($G41*'fnd base rates'!K$113)\n+($H41*'fnd base rates'!K$114)\n+($I41*'fnd base rates'!K$115)\n+($J41*'fnd base rates'!K$119)\n+($K41*'fnd base rates'!K$120)\n+($M41*'fnd base rates'!K$122)\n+($N41*'fnd base rates'!K$123)\n+($O41*'fnd base rates'!K$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,11)))\n*$R41","v":2246.0656102819999},{"$f":"(($D41*'fnd base rates'!L$110)\n+($E41*'fnd base rates'!L$111)\n+($F41*'fnd base rates'!L$112)\n+($G41*'fnd base rates'!L$113)\n+($H41*'fnd base rates'!L$114)\n+($I41*'fnd base rates'!L$115)\n+($J41*'fnd base rates'!L$119)\n+($K41*'fnd base rates'!L$120)\n+($M41*'fnd base rates'!L$122)\n+($N41*'fnd base rates'!L$123)\n+($O41*'fnd base rates'!L$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,12)))","v":2728.5801736324929},{"$f":"(($D41*'fnd base rates'!M$110)\n+($E41*'fnd base rates'!M$111)\n+($F41*'fnd base rates'!M$112)\n+($G41*'fnd base rates'!M$113)\n+($H41*'fnd base rates'!M$114)\n+($I41*'fnd base rates'!M$115)\n+($J41*'fnd base rates'!M$119)\n+($K41*'fnd base rates'!M$120)\n+($M41*'fnd base rates'!M$122)\n+($N41*'fnd base rates'!M$123)\n+($O41*'fnd base rates'!M$124)\n+($P41*VLOOKUP($S41+15,rate_basefnd,13)))","v":0},25909.796281884494,null,412035189,"412","035","189",1,2,25909.796281884494,12955,0,12955,null,null,null,null,null,12955,0,12955,204,12751,19,12732]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D42","v":0},{"$f":"'fnd enro'!E42","v":0},{"$f":"'fnd enro'!F42","v":0},{"$f":"'fnd enro'!G42","v":1},{"$f":"'fnd enro'!H42","v":0},{"$f":"'fnd enro'!I42","v":5},{"$f":"'fnd enro'!J42","v":0},{"$f":"'fnd enro'!K42","v":0.22739999999999999},{"$f":"'fnd enro'!L42","v":0},{"$f":"'fnd enro'!M42+'fnd enro'!N42","v":0},{"$f":"'fnd enro'!O42","v":0},{"$f":"'fnd enro'!P42","v":0},{"$f":"'fnd enro'!Q42+'fnd enro'!R42","v":2},{"$f":"'fnd enro'!T42","v":6},1.081,{"$f":"VALUE('fnd enro'!S42)","v":7},null,{"$f":"(($D42*'fnd base rates'!C$110)\n+($E42*'fnd base rates'!C$111)\n+($F42*'fnd base rates'!C$112)\n+($G42*'fnd base rates'!C$113)\n+($H42*'fnd base rates'!C$114)\n+($I42*'fnd base rates'!C$115)\n+($J42*'fnd base rates'!C$119)\n+($K42*'fnd base rates'!C$120)\n+($M42*'fnd base rates'!C$122)\n+($N42*'fnd base rates'!C$123)\n+($O42*'fnd base rates'!C$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,3)))\n*$R42","v":3332.9094206119998},{"$f":"(($D42*'fnd base rates'!D$110)\n+($E42*'fnd base rates'!D$111)\n+($F42*'fnd base rates'!D$112)\n+($G42*'fnd base rates'!D$113)\n+($H42*'fnd base rates'!D$114)\n+($I42*'fnd base rates'!D$115)\n+($J42*'fnd base rates'!D$119)\n+($K42*'fnd base rates'!D$120)\n+($M42*'fnd base rates'!D$122)\n+($N42*'fnd base rates'!D$123)\n+($O42*'fnd base rates'!D$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,4)))\n*$R42","v":5187.76224},{"$f":"(($D42*'fnd base rates'!E$110)\n+($E42*'fnd base rates'!E$111)\n+($F42*'fnd base rates'!E$112)\n+($G42*'fnd base rates'!E$113)\n+($H42*'fnd base rates'!E$114)\n+($I42*'fnd base rates'!E$115)\n+($J42*'fnd base rates'!E$119)\n+($K42*'fnd base rates'!E$120)\n+($M42*'fnd base rates'!E$122)\n+($N42*'fnd base rates'!E$123)\n+($O42*'fnd base rates'!E$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,5)))\n*$R42","v":34229.406169549999},{"$f":"(($D42*'fnd base rates'!F$110)\n+($E42*'fnd base rates'!F$111)\n+($F42*'fnd base rates'!F$112)\n+($G42*'fnd base rates'!F$113)\n+($H42*'fnd base rates'!F$114)\n+($I42*'fnd base rates'!F$115)\n+($J42*'fnd base rates'!F$119)\n+($K42*'fnd base rates'!F$120)\n+($M42*'fnd base rates'!F$122)\n+($N42*'fnd base rates'!F$123)\n+($O42*'fnd base rates'!F$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,6)))\n*$R42","v":5644.9684766899991},{"$f":"(($D42*'fnd base rates'!G$110)\n+($E42*'fnd base rates'!G$111)\n+($F42*'fnd base rates'!G$112)\n+($G42*'fnd base rates'!G$113)\n+($H42*'fnd base rates'!G$114)\n+($I42*'fnd base rates'!G$115)\n+($J42*'fnd base rates'!G$119)\n+($K42*'fnd base rates'!G$120)\n+($M42*'fnd base rates'!G$122)\n+($N42*'fnd base rates'!G$123)\n+($O42*'fnd base rates'!G$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,7)))\n*$R42","v":1256.966929058},{"$f":"(($D42*'fnd base rates'!H$110)\n+($E42*'fnd base rates'!H$111)\n+($F42*'fnd base rates'!H$112)\n+($G42*'fnd base rates'!H$113)\n+($H42*'fnd base rates'!H$114)\n+($I42*'fnd base rates'!H$115)\n+($J42*'fnd base rates'!H$119)\n+($K42*'fnd base rates'!H$120)\n+($M42*'fnd base rates'!H$122)\n+($N42*'fnd base rates'!H$123)\n+($O42*'fnd base rates'!H$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,8)))","v":4353.5514680000006},{"$f":"(($D42*'fnd base rates'!I$110)\n+($E42*'fnd base rates'!I$111)\n+($F42*'fnd base rates'!I$112)\n+($G42*'fnd base rates'!I$113)\n+($H42*'fnd base rates'!I$114)\n+($I42*'fnd base rates'!I$115)\n+($J42*'fnd base rates'!I$119)\n+($K42*'fnd base rates'!I$120)\n+($M42*'fnd base rates'!I$122)\n+($N42*'fnd base rates'!I$123)\n+($O42*'fnd base rates'!I$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,9)))\n*$R42","v":2621.2087999999994},{"$f":"(($D42*'fnd base rates'!J$110)\n+($E42*'fnd base rates'!J$111)\n+($F42*'fnd base rates'!J$112)\n+($G42*'fnd base rates'!J$113)\n+($H42*'fnd base rates'!J$114)\n+($I42*'fnd base rates'!J$115)\n+($J42*'fnd base rates'!J$119)\n+($K42*'fnd base rates'!J$120)\n+($M42*'fnd base rates'!J$122)\n+($N42*'fnd base rates'!J$123)\n+($O42*'fnd base rates'!J$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,10)))\n*$R42","v":4247.0111799999995},{"$f":"(($D42*'fnd base rates'!K$110)\n+($E42*'fnd base rates'!K$111)\n+($F42*'fnd base rates'!K$112)\n+($G42*'fnd base rates'!K$113)\n+($H42*'fnd base rates'!K$114)\n+($I42*'fnd base rates'!K$115)\n+($J42*'fnd base rates'!K$119)\n+($K42*'fnd base rates'!K$120)\n+($M42*'fnd base rates'!K$122)\n+($N42*'fnd base rates'!K$123)\n+($O42*'fnd base rates'!K$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,11)))\n*$R42","v":6837.9298908459996},{"$f":"(($D42*'fnd base rates'!L$110)\n+($E42*'fnd base rates'!L$111)\n+($F42*'fnd base rates'!L$112)\n+($G42*'fnd base rates'!L$113)\n+($H42*'fnd base rates'!L$114)\n+($I42*'fnd base rates'!L$115)\n+($J42*'fnd base rates'!L$119)\n+($K42*'fnd base rates'!L$120)\n+($M42*'fnd base rates'!L$122)\n+($N42*'fnd base rates'!L$123)\n+($O42*'fnd base rates'!L$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,12)))","v":7516.9489521480245},{"$f":"(($D42*'fnd base rates'!M$110)\n+($E42*'fnd base rates'!M$111)\n+($F42*'fnd base rates'!M$112)\n+($G42*'fnd base rates'!M$113)\n+($H42*'fnd base rates'!M$114)\n+($I42*'fnd base rates'!M$115)\n+($J42*'fnd base rates'!M$119)\n+($K42*'fnd base rates'!M$120)\n+($M42*'fnd base rates'!M$122)\n+($N42*'fnd base rates'!M$123)\n+($O42*'fnd base rates'!M$124)\n+($P42*VLOOKUP($S42+15,rate_basefnd,13)))","v":0},75228.663526904027,null,412035220,"412","035","220",1,6,75228.663526904027,12538,0,12538,null,null,null,null,null,12538,0,12538,93,12445,14,12431]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D43","v":0},{"$f":"'fnd enro'!E43","v":0},{"$f":"'fnd enro'!F43","v":0},{"$f":"'fnd enro'!G43","v":1},{"$f":"'fnd enro'!H43","v":0},{"$f":"'fnd enro'!I43","v":8},{"$f":"'fnd enro'!J43","v":0},{"$f":"'fnd enro'!K43","v":0.34110000000000001},{"$f":"'fnd enro'!L43","v":0},{"$f":"'fnd enro'!M43+'fnd enro'!N43","v":0},{"$f":"'fnd enro'!O43","v":0},{"$f":"'fnd enro'!P43","v":1},{"$f":"'fnd enro'!Q43+'fnd enro'!R43","v":5},{"$f":"'fnd enro'!T43","v":9},1.081,{"$f":"VALUE('fnd enro'!S43)","v":10},null,{"$f":"(($D43*'fnd base rates'!C$110)\n+($E43*'fnd base rates'!C$111)\n+($F43*'fnd base rates'!C$112)\n+($G43*'fnd base rates'!C$113)\n+($H43*'fnd base rates'!C$114)\n+($I43*'fnd base rates'!C$115)\n+($J43*'fnd base rates'!C$119)\n+($K43*'fnd base rates'!C$120)\n+($M43*'fnd base rates'!C$122)\n+($N43*'fnd base rates'!C$123)\n+($O43*'fnd base rates'!C$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,3)))\n*$R43","v":5226.7741009179999},{"$f":"(($D43*'fnd base rates'!D$110)\n+($E43*'fnd base rates'!D$111)\n+($F43*'fnd base rates'!D$112)\n+($G43*'fnd base rates'!D$113)\n+($H43*'fnd base rates'!D$114)\n+($I43*'fnd base rates'!D$115)\n+($J43*'fnd base rates'!D$119)\n+($K43*'fnd base rates'!D$120)\n+($M43*'fnd base rates'!D$122)\n+($N43*'fnd base rates'!D$123)\n+($O43*'fnd base rates'!D$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,4)))\n*$R43","v":8621.49388},{"$f":"(($D43*'fnd base rates'!E$110)\n+($E43*'fnd base rates'!E$111)\n+($F43*'fnd base rates'!E$112)\n+($G43*'fnd base rates'!E$113)\n+($H43*'fnd base rates'!E$114)\n+($I43*'fnd base rates'!E$115)\n+($J43*'fnd base rates'!E$119)\n+($K43*'fnd base rates'!E$120)\n+($M43*'fnd base rates'!E$122)\n+($N43*'fnd base rates'!E$123)\n+($O43*'fnd base rates'!E$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,5)))\n*$R43","v":59674.003384324998},{"$f":"(($D43*'fnd base rates'!F$110)\n+($E43*'fnd base rates'!F$111)\n+($F43*'fnd base rates'!F$112)\n+($G43*'fnd base rates'!F$113)\n+($H43*'fnd base rates'!F$114)\n+($I43*'fnd base rates'!F$115)\n+($J43*'fnd base rates'!F$119)\n+($K43*'fnd base rates'!F$120)\n+($M43*'fnd base rates'!F$122)\n+($N43*'fnd base rates'!F$123)\n+($O43*'fnd base rates'!F$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,6)))\n*$R43","v":8426.369310035001},{"$f":"(($D43*'fnd base rates'!G$110)\n+($E43*'fnd base rates'!G$111)\n+($F43*'fnd base rates'!G$112)\n+($G43*'fnd base rates'!G$113)\n+($H43*'fnd base rates'!G$114)\n+($I43*'fnd base rates'!G$115)\n+($J43*'fnd base rates'!G$119)\n+($K43*'fnd base rates'!G$120)\n+($M43*'fnd base rates'!G$122)\n+($N43*'fnd base rates'!G$123)\n+($O43*'fnd base rates'!G$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,7)))\n*$R43","v":2260.5627985869996},{"$f":"(($D43*'fnd base rates'!H$110)\n+($E43*'fnd base rates'!H$111)\n+($F43*'fnd base rates'!H$112)\n+($G43*'fnd base rates'!H$113)\n+($H43*'fnd base rates'!H$114)\n+($I43*'fnd base rates'!H$115)\n+($J43*'fnd base rates'!H$119)\n+($K43*'fnd base rates'!H$120)\n+($M43*'fnd base rates'!H$122)\n+($N43*'fnd base rates'!H$123)\n+($O43*'fnd base rates'!H$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,8)))","v":6810.3022019999989},{"$f":"(($D43*'fnd base rates'!I$110)\n+($E43*'fnd base rates'!I$111)\n+($F43*'fnd base rates'!I$112)\n+($G43*'fnd base rates'!I$113)\n+($H43*'fnd base rates'!I$114)\n+($I43*'fnd base rates'!I$115)\n+($J43*'fnd base rates'!I$119)\n+($K43*'fnd base rates'!I$120)\n+($M43*'fnd base rates'!I$122)\n+($N43*'fnd base rates'!I$123)\n+($O43*'fnd base rates'!I$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,9)))\n*$R43","v":4353.7815499999997},{"$f":"(($D43*'fnd base rates'!J$110)\n+($E43*'fnd base rates'!J$111)\n+($F43*'fnd base rates'!J$112)\n+($G43*'fnd base rates'!J$113)\n+($H43*'fnd base rates'!J$114)\n+($I43*'fnd base rates'!J$115)\n+($J43*'fnd base rates'!J$119)\n+($K43*'fnd base rates'!J$120)\n+($M43*'fnd base rates'!J$122)\n+($N43*'fnd base rates'!J$123)\n+($O43*'fnd base rates'!J$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,10)))\n*$R43","v":8040.2401800000007},{"$f":"(($D43*'fnd base rates'!K$110)\n+($E43*'fnd base rates'!K$111)\n+($F43*'fnd base rates'!K$112)\n+($G43*'fnd base rates'!K$113)\n+($H43*'fnd base rates'!K$114)\n+($I43*'fnd base rates'!K$115)\n+($J43*'fnd base rates'!K$119)\n+($K43*'fnd base rates'!K$120)\n+($M43*'fnd base rates'!K$122)\n+($N43*'fnd base rates'!K$123)\n+($O43*'fnd base rates'!K$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,11)))\n*$R43","v":10520.480471269},{"$f":"(($D43*'fnd base rates'!L$110)\n+($E43*'fnd base rates'!L$111)\n+($F43*'fnd base rates'!L$112)\n+($G43*'fnd base rates'!L$113)\n+($H43*'fnd base rates'!L$114)\n+($I43*'fnd base rates'!L$115)\n+($J43*'fnd base rates'!L$119)\n+($K43*'fnd base rates'!L$120)\n+($M43*'fnd base rates'!L$122)\n+($N43*'fnd base rates'!L$123)\n+($O43*'fnd base rates'!L$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,12)))","v":12465.788036034675},{"$f":"(($D43*'fnd base rates'!M$110)\n+($E43*'fnd base rates'!M$111)\n+($F43*'fnd base rates'!M$112)\n+($G43*'fnd base rates'!M$113)\n+($H43*'fnd base rates'!M$114)\n+($I43*'fnd base rates'!M$115)\n+($J43*'fnd base rates'!M$119)\n+($K43*'fnd base rates'!M$120)\n+($M43*'fnd base rates'!M$122)\n+($N43*'fnd base rates'!M$123)\n+($O43*'fnd base rates'!M$124)\n+($P43*VLOOKUP($S43+15,rate_basefnd,13)))","v":0},126399.79591316867,null,412035244,"412","035","244",1,9,126399.79591316867,14044,0,14044,null,null,null,null,null,14044,0,14044,59,13985,19,13966]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D44","v":0},{"$f":"'fnd enro'!E44","v":0},{"$f":"'fnd enro'!F44","v":0},{"$f":"'fnd enro'!G44","v":0},{"$f":"'fnd enro'!H44","v":3},{"$f":"'fnd enro'!I44","v":3},{"$f":"'fnd enro'!J44","v":0},{"$f":"'fnd enro'!K44","v":0.22739999999999999},{"$f":"'fnd enro'!L44","v":0},{"$f":"'fnd enro'!M44+'fnd enro'!N44","v":0},{"$f":"'fnd enro'!O44","v":0},{"$f":"'fnd enro'!P44","v":0},{"$f":"'fnd enro'!Q44+'fnd enro'!R44","v":0},{"$f":"'fnd enro'!T44","v":6},1.081,{"$f":"VALUE('fnd enro'!S44)","v":1},null,{"$f":"(($D44*'fnd base rates'!C$110)\n+($E44*'fnd base rates'!C$111)\n+($F44*'fnd base rates'!C$112)\n+($G44*'fnd base rates'!C$113)\n+($H44*'fnd base rates'!C$114)\n+($I44*'fnd base rates'!C$115)\n+($J44*'fnd base rates'!C$119)\n+($K44*'fnd base rates'!C$120)\n+($M44*'fnd base rates'!C$122)\n+($N44*'fnd base rates'!C$123)\n+($O44*'fnd base rates'!C$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,3)))\n*$R44","v":3206.9945406119996},{"$f":"(($D44*'fnd base rates'!D$110)\n+($E44*'fnd base rates'!D$111)\n+($F44*'fnd base rates'!D$112)\n+($G44*'fnd base rates'!D$113)\n+($H44*'fnd base rates'!D$114)\n+($I44*'fnd base rates'!D$115)\n+($J44*'fnd base rates'!D$119)\n+($K44*'fnd base rates'!D$120)\n+($M44*'fnd base rates'!D$122)\n+($N44*'fnd base rates'!D$123)\n+($O44*'fnd base rates'!D$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,4)))\n*$R44","v":4591.1799599999995},{"$f":"(($D44*'fnd base rates'!E$110)\n+($E44*'fnd base rates'!E$111)\n+($F44*'fnd base rates'!E$112)\n+($G44*'fnd base rates'!E$113)\n+($H44*'fnd base rates'!E$114)\n+($I44*'fnd base rates'!E$115)\n+($J44*'fnd base rates'!E$119)\n+($K44*'fnd base rates'!E$120)\n+($M44*'fnd base rates'!E$122)\n+($N44*'fnd base rates'!E$123)\n+($O44*'fnd base rates'!E$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,5)))\n*$R44","v":25078.64387955},{"$f":"(($D44*'fnd base rates'!F$110)\n+($E44*'fnd base rates'!F$111)\n+($F44*'fnd base rates'!F$112)\n+($G44*'fnd base rates'!F$113)\n+($H44*'fnd base rates'!F$114)\n+($I44*'fnd base rates'!F$115)\n+($J44*'fnd base rates'!F$119)\n+($K44*'fnd base rates'!F$120)\n+($M44*'fnd base rates'!F$122)\n+($N44*'fnd base rates'!F$123)\n+($O44*'fnd base rates'!F$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,6)))\n*$R44","v":5609.8575966899998},{"$f":"(($D44*'fnd base rates'!G$110)\n+($E44*'fnd base rates'!G$111)\n+($F44*'fnd base rates'!G$112)\n+($G44*'fnd base rates'!G$113)\n+($H44*'fnd base rates'!G$114)\n+($I44*'fnd base rates'!G$115)\n+($J44*'fnd base rates'!G$119)\n+($K44*'fnd base rates'!G$120)\n+($M44*'fnd base rates'!G$122)\n+($N44*'fnd base rates'!G$123)\n+($O44*'fnd base rates'!G$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,7)))\n*$R44","v":995.2352090579999},{"$f":"(($D44*'fnd base rates'!H$110)\n+($E44*'fnd base rates'!H$111)\n+($F44*'fnd base rates'!H$112)\n+($G44*'fnd base rates'!H$113)\n+($H44*'fnd base rates'!H$114)\n+($I44*'fnd base rates'!H$115)\n+($J44*'fnd base rates'!H$119)\n+($K44*'fnd base rates'!H$120)\n+($M44*'fnd base rates'!H$122)\n+($N44*'fnd base rates'!H$123)\n+($O44*'fnd base rates'!H$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,8)))","v":3749.7514679999999},{"$f":"(($D44*'fnd base rates'!I$110)\n+($E44*'fnd base rates'!I$111)\n+($F44*'fnd base rates'!I$112)\n+($G44*'fnd base rates'!I$113)\n+($H44*'fnd base rates'!I$114)\n+($I44*'fnd base rates'!I$115)\n+($J44*'fnd base rates'!I$119)\n+($K44*'fnd base rates'!I$120)\n+($M44*'fnd base rates'!I$122)\n+($N44*'fnd base rates'!I$123)\n+($O44*'fnd base rates'!I$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,9)))\n*$R44","v":2297.5682099999999},{"$f":"(($D44*'fnd base rates'!J$110)\n+($E44*'fnd base rates'!J$111)\n+($F44*'fnd base rates'!J$112)\n+($G44*'fnd base rates'!J$113)\n+($H44*'fnd base rates'!J$114)\n+($I44*'fnd base rates'!J$115)\n+($J44*'fnd base rates'!J$119)\n+($K44*'fnd base rates'!J$120)\n+($M44*'fnd base rates'!J$122)\n+($N44*'fnd base rates'!J$123)\n+($O44*'fnd base rates'!J$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,10)))\n*$R44","v":2468.1175800000001},{"$f":"(($D44*'fnd base rates'!K$110)\n+($E44*'fnd base rates'!K$111)\n+($F44*'fnd base rates'!K$112)\n+($G44*'fnd base rates'!K$113)\n+($H44*'fnd base rates'!K$114)\n+($I44*'fnd base rates'!K$115)\n+($J44*'fnd base rates'!K$119)\n+($K44*'fnd base rates'!K$120)\n+($M44*'fnd base rates'!K$122)\n+($N44*'fnd base rates'!K$123)\n+($O44*'fnd base rates'!K$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,11)))\n*$R44","v":6984.113520846},{"$f":"(($D44*'fnd base rates'!L$110)\n+($E44*'fnd base rates'!L$111)\n+($F44*'fnd base rates'!L$112)\n+($G44*'fnd base rates'!L$113)\n+($H44*'fnd base rates'!L$114)\n+($I44*'fnd base rates'!L$115)\n+($J44*'fnd base rates'!L$119)\n+($K44*'fnd base rates'!L$120)\n+($M44*'fnd base rates'!L$122)\n+($N44*'fnd base rates'!L$123)\n+($O44*'fnd base rates'!L$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,12)))","v":6880.3533662206928},{"$f":"(($D44*'fnd base rates'!M$110)\n+($E44*'fnd base rates'!M$111)\n+($F44*'fnd base rates'!M$112)\n+($G44*'fnd base rates'!M$113)\n+($H44*'fnd base rates'!M$114)\n+($I44*'fnd base rates'!M$115)\n+($J44*'fnd base rates'!M$119)\n+($K44*'fnd base rates'!M$120)\n+($M44*'fnd base rates'!M$122)\n+($N44*'fnd base rates'!M$123)\n+($O44*'fnd base rates'!M$124)\n+($P44*VLOOKUP($S44+15,rate_basefnd,13)))","v":0},61861.815330976693,null,412035285,"412","035","285",1,6,61861.815330976693,10310,0,10310,null,null,null,null,null,10310,0,10310,-3,10313,14,10299]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D45","v":0},{"$f":"'fnd enro'!E45","v":0},{"$f":"'fnd enro'!F45","v":0},{"$f":"'fnd enro'!G45","v":0},{"$f":"'fnd enro'!H45","v":1},{"$f":"'fnd enro'!I45","v":0},{"$f":"'fnd enro'!J45","v":0},{"$f":"'fnd enro'!K45","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L45","v":0},{"$f":"'fnd enro'!M45+'fnd enro'!N45","v":0},{"$f":"'fnd enro'!O45","v":0},{"$f":"'fnd enro'!P45","v":0},{"$f":"'fnd enro'!Q45+'fnd enro'!R45","v":0},{"$f":"'fnd enro'!T45","v":1},1.081,{"$f":"VALUE('fnd enro'!S45)","v":1},null,{"$f":"(($D45*'fnd base rates'!C$110)\n+($E45*'fnd base rates'!C$111)\n+($F45*'fnd base rates'!C$112)\n+($G45*'fnd base rates'!C$113)\n+($H45*'fnd base rates'!C$114)\n+($I45*'fnd base rates'!C$115)\n+($J45*'fnd base rates'!C$119)\n+($K45*'fnd base rates'!C$120)\n+($M45*'fnd base rates'!C$122)\n+($N45*'fnd base rates'!C$123)\n+($O45*'fnd base rates'!C$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,3)))\n*$R45","v":534.49909010199997},{"$f":"(($D45*'fnd base rates'!D$110)\n+($E45*'fnd base rates'!D$111)\n+($F45*'fnd base rates'!D$112)\n+($G45*'fnd base rates'!D$113)\n+($H45*'fnd base rates'!D$114)\n+($I45*'fnd base rates'!D$115)\n+($J45*'fnd base rates'!D$119)\n+($K45*'fnd base rates'!D$120)\n+($M45*'fnd base rates'!D$122)\n+($N45*'fnd base rates'!D$123)\n+($O45*'fnd base rates'!D$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,4)))\n*$R45","v":765.19665999999995},{"$f":"(($D45*'fnd base rates'!E$110)\n+($E45*'fnd base rates'!E$111)\n+($F45*'fnd base rates'!E$112)\n+($G45*'fnd base rates'!E$113)\n+($H45*'fnd base rates'!E$114)\n+($I45*'fnd base rates'!E$115)\n+($J45*'fnd base rates'!E$119)\n+($K45*'fnd base rates'!E$120)\n+($M45*'fnd base rates'!E$122)\n+($N45*'fnd base rates'!E$123)\n+($O45*'fnd base rates'!E$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,5)))\n*$R45","v":3453.2933349250002},{"$f":"(($D45*'fnd base rates'!F$110)\n+($E45*'fnd base rates'!F$111)\n+($F45*'fnd base rates'!F$112)\n+($G45*'fnd base rates'!F$113)\n+($H45*'fnd base rates'!F$114)\n+($I45*'fnd base rates'!F$115)\n+($J45*'fnd base rates'!F$119)\n+($K45*'fnd base rates'!F$120)\n+($M45*'fnd base rates'!F$122)\n+($N45*'fnd base rates'!F$123)\n+($O45*'fnd base rates'!F$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,6)))\n*$R45","v":989.22625111499997},{"$f":"(($D45*'fnd base rates'!G$110)\n+($E45*'fnd base rates'!G$111)\n+($F45*'fnd base rates'!G$112)\n+($G45*'fnd base rates'!G$113)\n+($H45*'fnd base rates'!G$114)\n+($I45*'fnd base rates'!G$115)\n+($J45*'fnd base rates'!G$119)\n+($K45*'fnd base rates'!G$120)\n+($M45*'fnd base rates'!G$122)\n+($N45*'fnd base rates'!G$123)\n+($O45*'fnd base rates'!G$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,7)))\n*$R45","v":168.15884984300001},{"$f":"(($D45*'fnd base rates'!H$110)\n+($E45*'fnd base rates'!H$111)\n+($F45*'fnd base rates'!H$112)\n+($G45*'fnd base rates'!H$113)\n+($H45*'fnd base rates'!H$114)\n+($I45*'fnd base rates'!H$115)\n+($J45*'fnd base rates'!H$119)\n+($K45*'fnd base rates'!H$120)\n+($M45*'fnd base rates'!H$122)\n+($N45*'fnd base rates'!H$123)\n+($O45*'fnd base rates'!H$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D45*'fnd base rates'!I$110)\n+($E45*'fnd base rates'!I$111)\n+($F45*'fnd base rates'!I$112)\n+($G45*'fnd base rates'!I$113)\n+($H45*'fnd base rates'!I$114)\n+($I45*'fnd base rates'!I$115)\n+($J45*'fnd base rates'!I$119)\n+($K45*'fnd base rates'!I$120)\n+($M45*'fnd base rates'!I$122)\n+($N45*'fnd base rates'!I$123)\n+($O45*'fnd base rates'!I$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,9)))\n*$R45","v":339.84477999999996},{"$f":"(($D45*'fnd base rates'!J$110)\n+($E45*'fnd base rates'!J$111)\n+($F45*'fnd base rates'!J$112)\n+($G45*'fnd base rates'!J$113)\n+($H45*'fnd base rates'!J$114)\n+($I45*'fnd base rates'!J$115)\n+($J45*'fnd base rates'!J$119)\n+($K45*'fnd base rates'!J$120)\n+($M45*'fnd base rates'!J$122)\n+($N45*'fnd base rates'!J$123)\n+($O45*'fnd base rates'!J$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,10)))\n*$R45","v":248.85701},{"$f":"(($D45*'fnd base rates'!K$110)\n+($E45*'fnd base rates'!K$111)\n+($F45*'fnd base rates'!K$112)\n+($G45*'fnd base rates'!K$113)\n+($H45*'fnd base rates'!K$114)\n+($I45*'fnd base rates'!K$115)\n+($J45*'fnd base rates'!K$119)\n+($K45*'fnd base rates'!K$120)\n+($M45*'fnd base rates'!K$122)\n+($N45*'fnd base rates'!K$123)\n+($O45*'fnd base rates'!K$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,11)))\n*$R45","v":1180.0717701410001},{"$f":"(($D45*'fnd base rates'!L$110)\n+($E45*'fnd base rates'!L$111)\n+($F45*'fnd base rates'!L$112)\n+($G45*'fnd base rates'!L$113)\n+($H45*'fnd base rates'!L$114)\n+($I45*'fnd base rates'!L$115)\n+($J45*'fnd base rates'!L$119)\n+($K45*'fnd base rates'!L$120)\n+($M45*'fnd base rates'!L$122)\n+($N45*'fnd base rates'!L$123)\n+($O45*'fnd base rates'!L$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D45*'fnd base rates'!M$110)\n+($E45*'fnd base rates'!M$111)\n+($F45*'fnd base rates'!M$112)\n+($G45*'fnd base rates'!M$113)\n+($H45*'fnd base rates'!M$114)\n+($I45*'fnd base rates'!M$115)\n+($J45*'fnd base rates'!M$119)\n+($K45*'fnd base rates'!M$120)\n+($M45*'fnd base rates'!M$122)\n+($N45*'fnd base rates'!M$123)\n+($O45*'fnd base rates'!M$124)\n+($P45*VLOOKUP($S45+15,rate_basefnd,13)))","v":0},9360.862751570683,null,412035293,"412","035","293",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[412,412035314,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D46","v":0},{"$f":"'fnd enro'!E46","v":0},{"$f":"'fnd enro'!F46","v":0},{"$f":"'fnd enro'!G46","v":0},{"$f":"'fnd enro'!H46","v":0},{"$f":"'fnd enro'!I46","v":1},{"$f":"'fnd enro'!J46","v":0},{"$f":"'fnd enro'!K46","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L46","v":0},{"$f":"'fnd enro'!M46+'fnd enro'!N46","v":0},{"$f":"'fnd enro'!O46","v":0},{"$f":"'fnd enro'!P46","v":0},{"$f":"'fnd enro'!Q46+'fnd enro'!R46","v":0},{"$f":"'fnd enro'!T46","v":1},1.081,{"$f":"VALUE('fnd enro'!S46)","v":1},null,{"$f":"(($D46*'fnd base rates'!C$110)\n+($E46*'fnd base rates'!C$111)\n+($F46*'fnd base rates'!C$112)\n+($G46*'fnd base rates'!C$113)\n+($H46*'fnd base rates'!C$114)\n+($I46*'fnd base rates'!C$115)\n+($J46*'fnd base rates'!C$119)\n+($K46*'fnd base rates'!C$120)\n+($M46*'fnd base rates'!C$122)\n+($N46*'fnd base rates'!C$123)\n+($O46*'fnd base rates'!C$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,3)))\n*$R46","v":534.49909010199997},{"$f":"(($D46*'fnd base rates'!D$110)\n+($E46*'fnd base rates'!D$111)\n+($F46*'fnd base rates'!D$112)\n+($G46*'fnd base rates'!D$113)\n+($H46*'fnd base rates'!D$114)\n+($I46*'fnd base rates'!D$115)\n+($J46*'fnd base rates'!D$119)\n+($K46*'fnd base rates'!D$120)\n+($M46*'fnd base rates'!D$122)\n+($N46*'fnd base rates'!D$123)\n+($O46*'fnd base rates'!D$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,4)))\n*$R46","v":765.19665999999995},{"$f":"(($D46*'fnd base rates'!E$110)\n+($E46*'fnd base rates'!E$111)\n+($F46*'fnd base rates'!E$112)\n+($G46*'fnd base rates'!E$113)\n+($H46*'fnd base rates'!E$114)\n+($I46*'fnd base rates'!E$115)\n+($J46*'fnd base rates'!E$119)\n+($K46*'fnd base rates'!E$120)\n+($M46*'fnd base rates'!E$122)\n+($N46*'fnd base rates'!E$123)\n+($O46*'fnd base rates'!E$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,5)))\n*$R46","v":4906.2546249249999},{"$f":"(($D46*'fnd base rates'!F$110)\n+($E46*'fnd base rates'!F$111)\n+($F46*'fnd base rates'!F$112)\n+($G46*'fnd base rates'!F$113)\n+($H46*'fnd base rates'!F$114)\n+($I46*'fnd base rates'!F$115)\n+($J46*'fnd base rates'!F$119)\n+($K46*'fnd base rates'!F$120)\n+($M46*'fnd base rates'!F$122)\n+($N46*'fnd base rates'!F$123)\n+($O46*'fnd base rates'!F$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,6)))\n*$R46","v":880.72628111500001},{"$f":"(($D46*'fnd base rates'!G$110)\n+($E46*'fnd base rates'!G$111)\n+($F46*'fnd base rates'!G$112)\n+($G46*'fnd base rates'!G$113)\n+($H46*'fnd base rates'!G$114)\n+($I46*'fnd base rates'!G$115)\n+($J46*'fnd base rates'!G$119)\n+($K46*'fnd base rates'!G$120)\n+($M46*'fnd base rates'!G$122)\n+($N46*'fnd base rates'!G$123)\n+($O46*'fnd base rates'!G$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,7)))\n*$R46","v":163.58621984299998},{"$f":"(($D46*'fnd base rates'!H$110)\n+($E46*'fnd base rates'!H$111)\n+($F46*'fnd base rates'!H$112)\n+($G46*'fnd base rates'!H$113)\n+($H46*'fnd base rates'!H$114)\n+($I46*'fnd base rates'!H$115)\n+($J46*'fnd base rates'!H$119)\n+($K46*'fnd base rates'!H$120)\n+($M46*'fnd base rates'!H$122)\n+($N46*'fnd base rates'!H$123)\n+($O46*'fnd base rates'!H$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D46*'fnd base rates'!I$110)\n+($E46*'fnd base rates'!I$111)\n+($F46*'fnd base rates'!I$112)\n+($G46*'fnd base rates'!I$113)\n+($H46*'fnd base rates'!I$114)\n+($I46*'fnd base rates'!I$115)\n+($J46*'fnd base rates'!I$119)\n+($K46*'fnd base rates'!I$120)\n+($M46*'fnd base rates'!I$122)\n+($N46*'fnd base rates'!I$123)\n+($O46*'fnd base rates'!I$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,9)))\n*$R46","v":426.01128999999997},{"$f":"(($D46*'fnd base rates'!J$110)\n+($E46*'fnd base rates'!J$111)\n+($F46*'fnd base rates'!J$112)\n+($G46*'fnd base rates'!J$113)\n+($H46*'fnd base rates'!J$114)\n+($I46*'fnd base rates'!J$115)\n+($J46*'fnd base rates'!J$119)\n+($K46*'fnd base rates'!J$120)\n+($M46*'fnd base rates'!J$122)\n+($N46*'fnd base rates'!J$123)\n+($O46*'fnd base rates'!J$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,10)))\n*$R46","v":573.84884999999997},{"$f":"(($D46*'fnd base rates'!K$110)\n+($E46*'fnd base rates'!K$111)\n+($F46*'fnd base rates'!K$112)\n+($G46*'fnd base rates'!K$113)\n+($H46*'fnd base rates'!K$114)\n+($I46*'fnd base rates'!K$115)\n+($J46*'fnd base rates'!K$119)\n+($K46*'fnd base rates'!K$120)\n+($M46*'fnd base rates'!K$122)\n+($N46*'fnd base rates'!K$123)\n+($O46*'fnd base rates'!K$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,11)))\n*$R46","v":1147.966070141},{"$f":"(($D46*'fnd base rates'!L$110)\n+($E46*'fnd base rates'!L$111)\n+($F46*'fnd base rates'!L$112)\n+($G46*'fnd base rates'!L$113)\n+($H46*'fnd base rates'!L$114)\n+($I46*'fnd base rates'!L$115)\n+($J46*'fnd base rates'!L$119)\n+($K46*'fnd base rates'!L$120)\n+($M46*'fnd base rates'!L$122)\n+($N46*'fnd base rates'!L$123)\n+($O46*'fnd base rates'!L$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D46*'fnd base rates'!M$110)\n+($E46*'fnd base rates'!M$111)\n+($F46*'fnd base rates'!M$112)\n+($G46*'fnd base rates'!M$113)\n+($H46*'fnd base rates'!M$114)\n+($I46*'fnd base rates'!M$115)\n+($J46*'fnd base rates'!M$119)\n+($K46*'fnd base rates'!M$120)\n+($M46*'fnd base rates'!M$122)\n+($N46*'fnd base rates'!M$123)\n+($O46*'fnd base rates'!M$124)\n+($P46*VLOOKUP($S46+15,rate_basefnd,13)))","v":0},11259.742358754882,null,412035314,"412","035","314",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[412,412035335,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D47","v":0},{"$f":"'fnd enro'!E47","v":0},{"$f":"'fnd enro'!F47","v":0},{"$f":"'fnd enro'!G47","v":0},{"$f":"'fnd enro'!H47","v":0},{"$f":"'fnd enro'!I47","v":1},{"$f":"'fnd enro'!J47","v":0},{"$f":"'fnd enro'!K47","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L47","v":0},{"$f":"'fnd enro'!M47+'fnd enro'!N47","v":0},{"$f":"'fnd enro'!O47","v":0},{"$f":"'fnd enro'!P47","v":0},{"$f":"'fnd enro'!Q47+'fnd enro'!R47","v":0},{"$f":"'fnd enro'!T47","v":1},1.081,{"$f":"VALUE('fnd enro'!S47)","v":1},null,{"$f":"(($D47*'fnd base rates'!C$110)\n+($E47*'fnd base rates'!C$111)\n+($F47*'fnd base rates'!C$112)\n+($G47*'fnd base rates'!C$113)\n+($H47*'fnd base rates'!C$114)\n+($I47*'fnd base rates'!C$115)\n+($J47*'fnd base rates'!C$119)\n+($K47*'fnd base rates'!C$120)\n+($M47*'fnd base rates'!C$122)\n+($N47*'fnd base rates'!C$123)\n+($O47*'fnd base rates'!C$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,3)))\n*$R47","v":534.49909010199997},{"$f":"(($D47*'fnd base rates'!D$110)\n+($E47*'fnd base rates'!D$111)\n+($F47*'fnd base rates'!D$112)\n+($G47*'fnd base rates'!D$113)\n+($H47*'fnd base rates'!D$114)\n+($I47*'fnd base rates'!D$115)\n+($J47*'fnd base rates'!D$119)\n+($K47*'fnd base rates'!D$120)\n+($M47*'fnd base rates'!D$122)\n+($N47*'fnd base rates'!D$123)\n+($O47*'fnd base rates'!D$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,4)))\n*$R47","v":765.19665999999995},{"$f":"(($D47*'fnd base rates'!E$110)\n+($E47*'fnd base rates'!E$111)\n+($F47*'fnd base rates'!E$112)\n+($G47*'fnd base rates'!E$113)\n+($H47*'fnd base rates'!E$114)\n+($I47*'fnd base rates'!E$115)\n+($J47*'fnd base rates'!E$119)\n+($K47*'fnd base rates'!E$120)\n+($M47*'fnd base rates'!E$122)\n+($N47*'fnd base rates'!E$123)\n+($O47*'fnd base rates'!E$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,5)))\n*$R47","v":4906.2546249249999},{"$f":"(($D47*'fnd base rates'!F$110)\n+($E47*'fnd base rates'!F$111)\n+($F47*'fnd base rates'!F$112)\n+($G47*'fnd base rates'!F$113)\n+($H47*'fnd base rates'!F$114)\n+($I47*'fnd base rates'!F$115)\n+($J47*'fnd base rates'!F$119)\n+($K47*'fnd base rates'!F$120)\n+($M47*'fnd base rates'!F$122)\n+($N47*'fnd base rates'!F$123)\n+($O47*'fnd base rates'!F$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,6)))\n*$R47","v":880.72628111500001},{"$f":"(($D47*'fnd base rates'!G$110)\n+($E47*'fnd base rates'!G$111)\n+($F47*'fnd base rates'!G$112)\n+($G47*'fnd base rates'!G$113)\n+($H47*'fnd base rates'!G$114)\n+($I47*'fnd base rates'!G$115)\n+($J47*'fnd base rates'!G$119)\n+($K47*'fnd base rates'!G$120)\n+($M47*'fnd base rates'!G$122)\n+($N47*'fnd base rates'!G$123)\n+($O47*'fnd base rates'!G$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,7)))\n*$R47","v":163.58621984299998},{"$f":"(($D47*'fnd base rates'!H$110)\n+($E47*'fnd base rates'!H$111)\n+($F47*'fnd base rates'!H$112)\n+($G47*'fnd base rates'!H$113)\n+($H47*'fnd base rates'!H$114)\n+($I47*'fnd base rates'!H$115)\n+($J47*'fnd base rates'!H$119)\n+($K47*'fnd base rates'!H$120)\n+($M47*'fnd base rates'!H$122)\n+($N47*'fnd base rates'!H$123)\n+($O47*'fnd base rates'!H$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D47*'fnd base rates'!I$110)\n+($E47*'fnd base rates'!I$111)\n+($F47*'fnd base rates'!I$112)\n+($G47*'fnd base rates'!I$113)\n+($H47*'fnd base rates'!I$114)\n+($I47*'fnd base rates'!I$115)\n+($J47*'fnd base rates'!I$119)\n+($K47*'fnd base rates'!I$120)\n+($M47*'fnd base rates'!I$122)\n+($N47*'fnd base rates'!I$123)\n+($O47*'fnd base rates'!I$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,9)))\n*$R47","v":426.01128999999997},{"$f":"(($D47*'fnd base rates'!J$110)\n+($E47*'fnd base rates'!J$111)\n+($F47*'fnd base rates'!J$112)\n+($G47*'fnd base rates'!J$113)\n+($H47*'fnd base rates'!J$114)\n+($I47*'fnd base rates'!J$115)\n+($J47*'fnd base rates'!J$119)\n+($K47*'fnd base rates'!J$120)\n+($M47*'fnd base rates'!J$122)\n+($N47*'fnd base rates'!J$123)\n+($O47*'fnd base rates'!J$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,10)))\n*$R47","v":573.84884999999997},{"$f":"(($D47*'fnd base rates'!K$110)\n+($E47*'fnd base rates'!K$111)\n+($F47*'fnd base rates'!K$112)\n+($G47*'fnd base rates'!K$113)\n+($H47*'fnd base rates'!K$114)\n+($I47*'fnd base rates'!K$115)\n+($J47*'fnd base rates'!K$119)\n+($K47*'fnd base rates'!K$120)\n+($M47*'fnd base rates'!K$122)\n+($N47*'fnd base rates'!K$123)\n+($O47*'fnd base rates'!K$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,11)))\n*$R47","v":1147.966070141},{"$f":"(($D47*'fnd base rates'!L$110)\n+($E47*'fnd base rates'!L$111)\n+($F47*'fnd base rates'!L$112)\n+($G47*'fnd base rates'!L$113)\n+($H47*'fnd base rates'!L$114)\n+($I47*'fnd base rates'!L$115)\n+($J47*'fnd base rates'!L$119)\n+($K47*'fnd base rates'!L$120)\n+($M47*'fnd base rates'!L$122)\n+($N47*'fnd base rates'!L$123)\n+($O47*'fnd base rates'!L$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D47*'fnd base rates'!M$110)\n+($E47*'fnd base rates'!M$111)\n+($F47*'fnd base rates'!M$112)\n+($G47*'fnd base rates'!M$113)\n+($H47*'fnd base rates'!M$114)\n+($I47*'fnd base rates'!M$115)\n+($J47*'fnd base rates'!M$119)\n+($K47*'fnd base rates'!M$120)\n+($M47*'fnd base rates'!M$122)\n+($N47*'fnd base rates'!M$123)\n+($O47*'fnd base rates'!M$124)\n+($P47*VLOOKUP($S47+15,rate_basefnd,13)))","v":0},11259.742358754882,null,412035335,"412","035","335",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[412,412035336,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D48","v":0},{"$f":"'fnd enro'!E48","v":0},{"$f":"'fnd enro'!F48","v":0},{"$f":"'fnd enro'!G48","v":0},{"$f":"'fnd enro'!H48","v":0},{"$f":"'fnd enro'!I48","v":1},{"$f":"'fnd enro'!J48","v":0},{"$f":"'fnd enro'!K48","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L48","v":0},{"$f":"'fnd enro'!M48+'fnd enro'!N48","v":0},{"$f":"'fnd enro'!O48","v":0},{"$f":"'fnd enro'!P48","v":0},{"$f":"'fnd enro'!Q48+'fnd enro'!R48","v":0},{"$f":"'fnd enro'!T48","v":1},1.081,{"$f":"VALUE('fnd enro'!S48)","v":1},null,{"$f":"(($D48*'fnd base rates'!C$110)\n+($E48*'fnd base rates'!C$111)\n+($F48*'fnd base rates'!C$112)\n+($G48*'fnd base rates'!C$113)\n+($H48*'fnd base rates'!C$114)\n+($I48*'fnd base rates'!C$115)\n+($J48*'fnd base rates'!C$119)\n+($K48*'fnd base rates'!C$120)\n+($M48*'fnd base rates'!C$122)\n+($N48*'fnd base rates'!C$123)\n+($O48*'fnd base rates'!C$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,3)))\n*$R48","v":534.49909010199997},{"$f":"(($D48*'fnd base rates'!D$110)\n+($E48*'fnd base rates'!D$111)\n+($F48*'fnd base rates'!D$112)\n+($G48*'fnd base rates'!D$113)\n+($H48*'fnd base rates'!D$114)\n+($I48*'fnd base rates'!D$115)\n+($J48*'fnd base rates'!D$119)\n+($K48*'fnd base rates'!D$120)\n+($M48*'fnd base rates'!D$122)\n+($N48*'fnd base rates'!D$123)\n+($O48*'fnd base rates'!D$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,4)))\n*$R48","v":765.19665999999995},{"$f":"(($D48*'fnd base rates'!E$110)\n+($E48*'fnd base rates'!E$111)\n+($F48*'fnd base rates'!E$112)\n+($G48*'fnd base rates'!E$113)\n+($H48*'fnd base rates'!E$114)\n+($I48*'fnd base rates'!E$115)\n+($J48*'fnd base rates'!E$119)\n+($K48*'fnd base rates'!E$120)\n+($M48*'fnd base rates'!E$122)\n+($N48*'fnd base rates'!E$123)\n+($O48*'fnd base rates'!E$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,5)))\n*$R48","v":4906.2546249249999},{"$f":"(($D48*'fnd base rates'!F$110)\n+($E48*'fnd base rates'!F$111)\n+($F48*'fnd base rates'!F$112)\n+($G48*'fnd base rates'!F$113)\n+($H48*'fnd base rates'!F$114)\n+($I48*'fnd base rates'!F$115)\n+($J48*'fnd base rates'!F$119)\n+($K48*'fnd base rates'!F$120)\n+($M48*'fnd base rates'!F$122)\n+($N48*'fnd base rates'!F$123)\n+($O48*'fnd base rates'!F$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,6)))\n*$R48","v":880.72628111500001},{"$f":"(($D48*'fnd base rates'!G$110)\n+($E48*'fnd base rates'!G$111)\n+($F48*'fnd base rates'!G$112)\n+($G48*'fnd base rates'!G$113)\n+($H48*'fnd base rates'!G$114)\n+($I48*'fnd base rates'!G$115)\n+($J48*'fnd base rates'!G$119)\n+($K48*'fnd base rates'!G$120)\n+($M48*'fnd base rates'!G$122)\n+($N48*'fnd base rates'!G$123)\n+($O48*'fnd base rates'!G$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,7)))\n*$R48","v":163.58621984299998},{"$f":"(($D48*'fnd base rates'!H$110)\n+($E48*'fnd base rates'!H$111)\n+($F48*'fnd base rates'!H$112)\n+($G48*'fnd base rates'!H$113)\n+($H48*'fnd base rates'!H$114)\n+($I48*'fnd base rates'!H$115)\n+($J48*'fnd base rates'!H$119)\n+($K48*'fnd base rates'!H$120)\n+($M48*'fnd base rates'!H$122)\n+($N48*'fnd base rates'!H$123)\n+($O48*'fnd base rates'!H$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D48*'fnd base rates'!I$110)\n+($E48*'fnd base rates'!I$111)\n+($F48*'fnd base rates'!I$112)\n+($G48*'fnd base rates'!I$113)\n+($H48*'fnd base rates'!I$114)\n+($I48*'fnd base rates'!I$115)\n+($J48*'fnd base rates'!I$119)\n+($K48*'fnd base rates'!I$120)\n+($M48*'fnd base rates'!I$122)\n+($N48*'fnd base rates'!I$123)\n+($O48*'fnd base rates'!I$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,9)))\n*$R48","v":426.01128999999997},{"$f":"(($D48*'fnd base rates'!J$110)\n+($E48*'fnd base rates'!J$111)\n+($F48*'fnd base rates'!J$112)\n+($G48*'fnd base rates'!J$113)\n+($H48*'fnd base rates'!J$114)\n+($I48*'fnd base rates'!J$115)\n+($J48*'fnd base rates'!J$119)\n+($K48*'fnd base rates'!J$120)\n+($M48*'fnd base rates'!J$122)\n+($N48*'fnd base rates'!J$123)\n+($O48*'fnd base rates'!J$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,10)))\n*$R48","v":573.84884999999997},{"$f":"(($D48*'fnd base rates'!K$110)\n+($E48*'fnd base rates'!K$111)\n+($F48*'fnd base rates'!K$112)\n+($G48*'fnd base rates'!K$113)\n+($H48*'fnd base rates'!K$114)\n+($I48*'fnd base rates'!K$115)\n+($J48*'fnd base rates'!K$119)\n+($K48*'fnd base rates'!K$120)\n+($M48*'fnd base rates'!K$122)\n+($N48*'fnd base rates'!K$123)\n+($O48*'fnd base rates'!K$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,11)))\n*$R48","v":1147.966070141},{"$f":"(($D48*'fnd base rates'!L$110)\n+($E48*'fnd base rates'!L$111)\n+($F48*'fnd base rates'!L$112)\n+($G48*'fnd base rates'!L$113)\n+($H48*'fnd base rates'!L$114)\n+($I48*'fnd base rates'!L$115)\n+($J48*'fnd base rates'!L$119)\n+($K48*'fnd base rates'!L$120)\n+($M48*'fnd base rates'!L$122)\n+($N48*'fnd base rates'!L$123)\n+($O48*'fnd base rates'!L$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D48*'fnd base rates'!M$110)\n+($E48*'fnd base rates'!M$111)\n+($F48*'fnd base rates'!M$112)\n+($G48*'fnd base rates'!M$113)\n+($H48*'fnd base rates'!M$114)\n+($I48*'fnd base rates'!M$115)\n+($J48*'fnd base rates'!M$119)\n+($K48*'fnd base rates'!M$120)\n+($M48*'fnd base rates'!M$122)\n+($N48*'fnd base rates'!M$123)\n+($O48*'fnd base rates'!M$124)\n+($P48*VLOOKUP($S48+15,rate_basefnd,13)))","v":0},11259.742358754882,null,412035336,"412","035","336",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[413,413114091,"FOUR RIVERS",{"$f":"'fnd enro'!D49","v":0},{"$f":"'fnd enro'!E49","v":0},{"$f":"'fnd enro'!F49","v":0},{"$f":"'fnd enro'!G49","v":0},{"$f":"'fnd enro'!H49","v":0},{"$f":"'fnd enro'!I49","v":4},{"$f":"'fnd enro'!J49","v":0},{"$f":"'fnd enro'!K49","v":0.15160000000000001},{"$f":"'fnd enro'!L49","v":0},{"$f":"'fnd enro'!M49+'fnd enro'!N49","v":0},{"$f":"'fnd enro'!O49","v":0},{"$f":"'fnd enro'!P49","v":0},{"$f":"'fnd enro'!Q49+'fnd enro'!R49","v":2},{"$f":"'fnd enro'!T49","v":4},1,{"$f":"VALUE('fnd enro'!S49)","v":10},null,{"$f":"(($D49*'fnd base rates'!C$110)\n+($E49*'fnd base rates'!C$111)\n+($F49*'fnd base rates'!C$112)\n+($G49*'fnd base rates'!C$113)\n+($H49*'fnd base rates'!C$114)\n+($I49*'fnd base rates'!C$115)\n+($J49*'fnd base rates'!C$119)\n+($K49*'fnd base rates'!C$120)\n+($M49*'fnd base rates'!C$122)\n+($N49*'fnd base rates'!C$123)\n+($O49*'fnd base rates'!C$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,3)))\n*$R49","v":2102.3949680000001},{"$f":"(($D49*'fnd base rates'!D$110)\n+($E49*'fnd base rates'!D$111)\n+($F49*'fnd base rates'!D$112)\n+($G49*'fnd base rates'!D$113)\n+($H49*'fnd base rates'!D$114)\n+($I49*'fnd base rates'!D$115)\n+($J49*'fnd base rates'!D$119)\n+($K49*'fnd base rates'!D$120)\n+($M49*'fnd base rates'!D$122)\n+($N49*'fnd base rates'!D$123)\n+($O49*'fnd base rates'!D$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,4)))\n*$R49","v":3421.82},{"$f":"(($D49*'fnd base rates'!E$110)\n+($E49*'fnd base rates'!E$111)\n+($F49*'fnd base rates'!E$112)\n+($G49*'fnd base rates'!E$113)\n+($H49*'fnd base rates'!E$114)\n+($I49*'fnd base rates'!E$115)\n+($J49*'fnd base rates'!E$119)\n+($K49*'fnd base rates'!E$120)\n+($M49*'fnd base rates'!E$122)\n+($N49*'fnd base rates'!E$123)\n+($O49*'fnd base rates'!E$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,5)))\n*$R49","v":23917.743699999999},{"$f":"(($D49*'fnd base rates'!F$110)\n+($E49*'fnd base rates'!F$111)\n+($F49*'fnd base rates'!F$112)\n+($G49*'fnd base rates'!F$113)\n+($H49*'fnd base rates'!F$114)\n+($I49*'fnd base rates'!F$115)\n+($J49*'fnd base rates'!F$119)\n+($K49*'fnd base rates'!F$120)\n+($M49*'fnd base rates'!F$122)\n+($N49*'fnd base rates'!F$123)\n+($O49*'fnd base rates'!F$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,6)))\n*$R49","v":3258.9316600000002},{"$f":"(($D49*'fnd base rates'!G$110)\n+($E49*'fnd base rates'!G$111)\n+($F49*'fnd base rates'!G$112)\n+($G49*'fnd base rates'!G$113)\n+($H49*'fnd base rates'!G$114)\n+($I49*'fnd base rates'!G$115)\n+($J49*'fnd base rates'!G$119)\n+($K49*'fnd base rates'!G$120)\n+($M49*'fnd base rates'!G$122)\n+($N49*'fnd base rates'!G$123)\n+($O49*'fnd base rates'!G$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,7)))\n*$R49","v":884.91441199999997},{"$f":"(($D49*'fnd base rates'!H$110)\n+($E49*'fnd base rates'!H$111)\n+($F49*'fnd base rates'!H$112)\n+($G49*'fnd base rates'!H$113)\n+($H49*'fnd base rates'!H$114)\n+($I49*'fnd base rates'!H$115)\n+($J49*'fnd base rates'!H$119)\n+($K49*'fnd base rates'!H$120)\n+($M49*'fnd base rates'!H$122)\n+($N49*'fnd base rates'!H$123)\n+($O49*'fnd base rates'!H$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,8)))","v":3106.4343119999999},{"$f":"(($D49*'fnd base rates'!I$110)\n+($E49*'fnd base rates'!I$111)\n+($F49*'fnd base rates'!I$112)\n+($G49*'fnd base rates'!I$113)\n+($H49*'fnd base rates'!I$114)\n+($I49*'fnd base rates'!I$115)\n+($J49*'fnd base rates'!I$119)\n+($K49*'fnd base rates'!I$120)\n+($M49*'fnd base rates'!I$122)\n+($N49*'fnd base rates'!I$123)\n+($O49*'fnd base rates'!I$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,9)))\n*$R49","v":1809.7399999999998},{"$f":"(($D49*'fnd base rates'!J$110)\n+($E49*'fnd base rates'!J$111)\n+($F49*'fnd base rates'!J$112)\n+($G49*'fnd base rates'!J$113)\n+($H49*'fnd base rates'!J$114)\n+($I49*'fnd base rates'!J$115)\n+($J49*'fnd base rates'!J$119)\n+($K49*'fnd base rates'!J$120)\n+($M49*'fnd base rates'!J$122)\n+($N49*'fnd base rates'!J$123)\n+($O49*'fnd base rates'!J$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,10)))\n*$R49","v":3336.0600000000004},{"$f":"(($D49*'fnd base rates'!K$110)\n+($E49*'fnd base rates'!K$111)\n+($F49*'fnd base rates'!K$112)\n+($G49*'fnd base rates'!K$113)\n+($H49*'fnd base rates'!K$114)\n+($I49*'fnd base rates'!K$115)\n+($J49*'fnd base rates'!K$119)\n+($K49*'fnd base rates'!K$120)\n+($M49*'fnd base rates'!K$122)\n+($N49*'fnd base rates'!K$123)\n+($O49*'fnd base rates'!K$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,11)))\n*$R49","v":4247.793044},{"$f":"(($D49*'fnd base rates'!L$110)\n+($E49*'fnd base rates'!L$111)\n+($F49*'fnd base rates'!L$112)\n+($G49*'fnd base rates'!L$113)\n+($H49*'fnd base rates'!L$114)\n+($I49*'fnd base rates'!L$115)\n+($J49*'fnd base rates'!L$119)\n+($K49*'fnd base rates'!L$120)\n+($M49*'fnd base rates'!L$122)\n+($N49*'fnd base rates'!L$123)\n+($O49*'fnd base rates'!L$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,12)))","v":5315.2987785155319},{"$f":"(($D49*'fnd base rates'!M$110)\n+($E49*'fnd base rates'!M$111)\n+($F49*'fnd base rates'!M$112)\n+($G49*'fnd base rates'!M$113)\n+($H49*'fnd base rates'!M$114)\n+($I49*'fnd base rates'!M$115)\n+($J49*'fnd base rates'!M$119)\n+($K49*'fnd base rates'!M$120)\n+($M49*'fnd base rates'!M$122)\n+($N49*'fnd base rates'!M$123)\n+($O49*'fnd base rates'!M$124)\n+($P49*VLOOKUP($S49+15,rate_basefnd,13)))","v":0},51401.130874515526,null,413114091,"413","114","091",1,4,51401.130874515526,12850,0,12850,null,null,null,null,null,12850,0,12850,189,12661,18,12643]
[413,413114114,"FOUR RIVERS",{"$f":"'fnd enro'!D50","v":0},{"$f":"'fnd enro'!E50","v":0},{"$f":"'fnd enro'!F50","v":0},{"$f":"'fnd enro'!G50","v":0},{"$f":"'fnd enro'!H50","v":27},{"$f":"'fnd enro'!I50","v":38},{"$f":"'fnd enro'!J50","v":0},{"$f":"'fnd enro'!K50","v":2.4634999999999998},{"$f":"'fnd enro'!L50","v":0},{"$f":"'fnd enro'!M50+'fnd enro'!N50","v":0},{"$f":"'fnd enro'!O50","v":0},{"$f":"'fnd enro'!P50","v":0},{"$f":"'fnd enro'!Q50+'fnd enro'!R50","v":24},{"$f":"'fnd enro'!T50","v":65},1,{"$f":"VALUE('fnd enro'!S50)","v":8},null,{"$f":"(($D50*'fnd base rates'!C$110)\n+($E50*'fnd base rates'!C$111)\n+($F50*'fnd base rates'!C$112)\n+($G50*'fnd base rates'!C$113)\n+($H50*'fnd base rates'!C$114)\n+($I50*'fnd base rates'!C$115)\n+($J50*'fnd base rates'!C$119)\n+($K50*'fnd base rates'!C$120)\n+($M50*'fnd base rates'!C$122)\n+($N50*'fnd base rates'!C$123)\n+($O50*'fnd base rates'!C$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,3)))\n*$R50","v":33569.328229999999},{"$f":"(($D50*'fnd base rates'!D$110)\n+($E50*'fnd base rates'!D$111)\n+($F50*'fnd base rates'!D$112)\n+($G50*'fnd base rates'!D$113)\n+($H50*'fnd base rates'!D$114)\n+($I50*'fnd base rates'!D$115)\n+($J50*'fnd base rates'!D$119)\n+($K50*'fnd base rates'!D$120)\n+($M50*'fnd base rates'!D$122)\n+($N50*'fnd base rates'!D$123)\n+($O50*'fnd base rates'!D$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,4)))\n*$R50","v":52787.54},{"$f":"(($D50*'fnd base rates'!E$110)\n+($E50*'fnd base rates'!E$111)\n+($F50*'fnd base rates'!E$112)\n+($G50*'fnd base rates'!E$113)\n+($H50*'fnd base rates'!E$114)\n+($I50*'fnd base rates'!E$115)\n+($J50*'fnd base rates'!E$119)\n+($K50*'fnd base rates'!E$120)\n+($M50*'fnd base rates'!E$122)\n+($N50*'fnd base rates'!E$123)\n+($O50*'fnd base rates'!E$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,5)))\n*$R50","v":324872.89512500004},{"$f":"(($D50*'fnd base rates'!F$110)\n+($E50*'fnd base rates'!F$111)\n+($F50*'fnd base rates'!F$112)\n+($G50*'fnd base rates'!F$113)\n+($H50*'fnd base rates'!F$114)\n+($I50*'fnd base rates'!F$115)\n+($J50*'fnd base rates'!F$119)\n+($K50*'fnd base rates'!F$120)\n+($M50*'fnd base rates'!F$122)\n+($N50*'fnd base rates'!F$123)\n+($O50*'fnd base rates'!F$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,6)))\n*$R50","v":55667.629475000002},{"$f":"(($D50*'fnd base rates'!G$110)\n+($E50*'fnd base rates'!G$111)\n+($F50*'fnd base rates'!G$112)\n+($G50*'fnd base rates'!G$113)\n+($H50*'fnd base rates'!G$114)\n+($I50*'fnd base rates'!G$115)\n+($J50*'fnd base rates'!G$119)\n+($K50*'fnd base rates'!G$120)\n+($M50*'fnd base rates'!G$122)\n+($N50*'fnd base rates'!G$123)\n+($O50*'fnd base rates'!G$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,7)))\n*$R50","v":13159.849194999999},{"$f":"(($D50*'fnd base rates'!H$110)\n+($E50*'fnd base rates'!H$111)\n+($F50*'fnd base rates'!H$112)\n+($G50*'fnd base rates'!H$113)\n+($H50*'fnd base rates'!H$114)\n+($I50*'fnd base rates'!H$115)\n+($J50*'fnd base rates'!H$119)\n+($K50*'fnd base rates'!H$120)\n+($M50*'fnd base rates'!H$122)\n+($N50*'fnd base rates'!H$123)\n+($O50*'fnd base rates'!H$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,8)))","v":42664.592570000001},{"$f":"(($D50*'fnd base rates'!I$110)\n+($E50*'fnd base rates'!I$111)\n+($F50*'fnd base rates'!I$112)\n+($G50*'fnd base rates'!I$113)\n+($H50*'fnd base rates'!I$114)\n+($I50*'fnd base rates'!I$115)\n+($J50*'fnd base rates'!I$119)\n+($K50*'fnd base rates'!I$120)\n+($M50*'fnd base rates'!I$122)\n+($N50*'fnd base rates'!I$123)\n+($O50*'fnd base rates'!I$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,9)))\n*$R50","v":26142.32},{"$f":"(($D50*'fnd base rates'!J$110)\n+($E50*'fnd base rates'!J$111)\n+($F50*'fnd base rates'!J$112)\n+($G50*'fnd base rates'!J$113)\n+($H50*'fnd base rates'!J$114)\n+($I50*'fnd base rates'!J$115)\n+($J50*'fnd base rates'!J$119)\n+($K50*'fnd base rates'!J$120)\n+($M50*'fnd base rates'!J$122)\n+($N50*'fnd base rates'!J$123)\n+($O50*'fnd base rates'!J$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,10)))\n*$R50","v":40307.25},{"$f":"(($D50*'fnd base rates'!K$110)\n+($E50*'fnd base rates'!K$111)\n+($F50*'fnd base rates'!K$112)\n+($G50*'fnd base rates'!K$113)\n+($H50*'fnd base rates'!K$114)\n+($I50*'fnd base rates'!K$115)\n+($J50*'fnd base rates'!K$119)\n+($K50*'fnd base rates'!K$120)\n+($M50*'fnd base rates'!K$122)\n+($N50*'fnd base rates'!K$123)\n+($O50*'fnd base rates'!K$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,11)))\n*$R50","v":69828.536964999992},{"$f":"(($D50*'fnd base rates'!L$110)\n+($E50*'fnd base rates'!L$111)\n+($F50*'fnd base rates'!L$112)\n+($G50*'fnd base rates'!L$113)\n+($H50*'fnd base rates'!L$114)\n+($I50*'fnd base rates'!L$115)\n+($J50*'fnd base rates'!L$119)\n+($K50*'fnd base rates'!L$120)\n+($M50*'fnd base rates'!L$122)\n+($N50*'fnd base rates'!L$123)\n+($O50*'fnd base rates'!L$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,12)))","v":84677.176936903954},{"$f":"(($D50*'fnd base rates'!M$110)\n+($E50*'fnd base rates'!M$111)\n+($F50*'fnd base rates'!M$112)\n+($G50*'fnd base rates'!M$113)\n+($H50*'fnd base rates'!M$114)\n+($I50*'fnd base rates'!M$115)\n+($J50*'fnd base rates'!M$119)\n+($K50*'fnd base rates'!M$120)\n+($M50*'fnd base rates'!M$122)\n+($N50*'fnd base rates'!M$123)\n+($O50*'fnd base rates'!M$124)\n+($P50*VLOOKUP($S50+15,rate_basefnd,13)))","v":0},743677.11849690403,null,413114114,"413","114","114",1,65,743677.11849690403,11441,0,11441,null,null,null,null,null,11441,0,11441,110,11331,16,11315]
[413,413114210,"FOUR RIVERS",{"$f":"'fnd enro'!D51","v":0},{"$f":"'fnd enro'!E51","v":0},{"$f":"'fnd enro'!F51","v":0},{"$f":"'fnd enro'!G51","v":0},{"$f":"'fnd enro'!H51","v":0},{"$f":"'fnd enro'!I51","v":1},{"$f":"'fnd enro'!J51","v":0},{"$f":"'fnd enro'!K51","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L51","v":0},{"$f":"'fnd enro'!M51+'fnd enro'!N51","v":0},{"$f":"'fnd enro'!O51","v":0},{"$f":"'fnd enro'!P51","v":0},{"$f":"'fnd enro'!Q51+'fnd enro'!R51","v":0},{"$f":"'fnd enro'!T51","v":1},1,{"$f":"VALUE('fnd enro'!S51)","v":1},null,{"$f":"(($D51*'fnd base rates'!C$110)\n+($E51*'fnd base rates'!C$111)\n+($F51*'fnd base rates'!C$112)\n+($G51*'fnd base rates'!C$113)\n+($H51*'fnd base rates'!C$114)\n+($I51*'fnd base rates'!C$115)\n+($J51*'fnd base rates'!C$119)\n+($K51*'fnd base rates'!C$120)\n+($M51*'fnd base rates'!C$122)\n+($N51*'fnd base rates'!C$123)\n+($O51*'fnd base rates'!C$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,3)))\n*$R51","v":494.44874200000004},{"$f":"(($D51*'fnd base rates'!D$110)\n+($E51*'fnd base rates'!D$111)\n+($F51*'fnd base rates'!D$112)\n+($G51*'fnd base rates'!D$113)\n+($H51*'fnd base rates'!D$114)\n+($I51*'fnd base rates'!D$115)\n+($J51*'fnd base rates'!D$119)\n+($K51*'fnd base rates'!D$120)\n+($M51*'fnd base rates'!D$122)\n+($N51*'fnd base rates'!D$123)\n+($O51*'fnd base rates'!D$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,4)))\n*$R51","v":707.86},{"$f":"(($D51*'fnd base rates'!E$110)\n+($E51*'fnd base rates'!E$111)\n+($F51*'fnd base rates'!E$112)\n+($G51*'fnd base rates'!E$113)\n+($H51*'fnd base rates'!E$114)\n+($I51*'fnd base rates'!E$115)\n+($J51*'fnd base rates'!E$119)\n+($K51*'fnd base rates'!E$120)\n+($M51*'fnd base rates'!E$122)\n+($N51*'fnd base rates'!E$123)\n+($O51*'fnd base rates'!E$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,5)))\n*$R51","v":4538.6259250000003},{"$f":"(($D51*'fnd base rates'!F$110)\n+($E51*'fnd base rates'!F$111)\n+($F51*'fnd base rates'!F$112)\n+($G51*'fnd base rates'!F$113)\n+($H51*'fnd base rates'!F$114)\n+($I51*'fnd base rates'!F$115)\n+($J51*'fnd base rates'!F$119)\n+($K51*'fnd base rates'!F$120)\n+($M51*'fnd base rates'!F$122)\n+($N51*'fnd base rates'!F$123)\n+($O51*'fnd base rates'!F$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,6)))\n*$R51","v":814.73291500000005},{"$f":"(($D51*'fnd base rates'!G$110)\n+($E51*'fnd base rates'!G$111)\n+($F51*'fnd base rates'!G$112)\n+($G51*'fnd base rates'!G$113)\n+($H51*'fnd base rates'!G$114)\n+($I51*'fnd base rates'!G$115)\n+($J51*'fnd base rates'!G$119)\n+($K51*'fnd base rates'!G$120)\n+($M51*'fnd base rates'!G$122)\n+($N51*'fnd base rates'!G$123)\n+($O51*'fnd base rates'!G$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,7)))\n*$R51","v":151.32860299999999},{"$f":"(($D51*'fnd base rates'!H$110)\n+($E51*'fnd base rates'!H$111)\n+($F51*'fnd base rates'!H$112)\n+($G51*'fnd base rates'!H$113)\n+($H51*'fnd base rates'!H$114)\n+($I51*'fnd base rates'!H$115)\n+($J51*'fnd base rates'!H$119)\n+($K51*'fnd base rates'!H$120)\n+($M51*'fnd base rates'!H$122)\n+($N51*'fnd base rates'!H$123)\n+($O51*'fnd base rates'!H$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D51*'fnd base rates'!I$110)\n+($E51*'fnd base rates'!I$111)\n+($F51*'fnd base rates'!I$112)\n+($G51*'fnd base rates'!I$113)\n+($H51*'fnd base rates'!I$114)\n+($I51*'fnd base rates'!I$115)\n+($J51*'fnd base rates'!I$119)\n+($K51*'fnd base rates'!I$120)\n+($M51*'fnd base rates'!I$122)\n+($N51*'fnd base rates'!I$123)\n+($O51*'fnd base rates'!I$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,9)))\n*$R51","v":394.09},{"$f":"(($D51*'fnd base rates'!J$110)\n+($E51*'fnd base rates'!J$111)\n+($F51*'fnd base rates'!J$112)\n+($G51*'fnd base rates'!J$113)\n+($H51*'fnd base rates'!J$114)\n+($I51*'fnd base rates'!J$115)\n+($J51*'fnd base rates'!J$119)\n+($K51*'fnd base rates'!J$120)\n+($M51*'fnd base rates'!J$122)\n+($N51*'fnd base rates'!J$123)\n+($O51*'fnd base rates'!J$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,10)))\n*$R51","v":530.85},{"$f":"(($D51*'fnd base rates'!K$110)\n+($E51*'fnd base rates'!K$111)\n+($F51*'fnd base rates'!K$112)\n+($G51*'fnd base rates'!K$113)\n+($H51*'fnd base rates'!K$114)\n+($I51*'fnd base rates'!K$115)\n+($J51*'fnd base rates'!K$119)\n+($K51*'fnd base rates'!K$120)\n+($M51*'fnd base rates'!K$122)\n+($N51*'fnd base rates'!K$123)\n+($O51*'fnd base rates'!K$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,11)))\n*$R51","v":1061.948261},{"$f":"(($D51*'fnd base rates'!L$110)\n+($E51*'fnd base rates'!L$111)\n+($F51*'fnd base rates'!L$112)\n+($G51*'fnd base rates'!L$113)\n+($H51*'fnd base rates'!L$114)\n+($I51*'fnd base rates'!L$115)\n+($J51*'fnd base rates'!L$119)\n+($K51*'fnd base rates'!L$120)\n+($M51*'fnd base rates'!L$122)\n+($N51*'fnd base rates'!L$123)\n+($O51*'fnd base rates'!L$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D51*'fnd base rates'!M$110)\n+($E51*'fnd base rates'!M$111)\n+($F51*'fnd base rates'!M$112)\n+($G51*'fnd base rates'!M$113)\n+($H51*'fnd base rates'!M$114)\n+($I51*'fnd base rates'!M$115)\n+($J51*'fnd base rates'!M$119)\n+($K51*'fnd base rates'!M$120)\n+($M51*'fnd base rates'!M$122)\n+($N51*'fnd base rates'!M$123)\n+($O51*'fnd base rates'!M$124)\n+($P51*VLOOKUP($S51+15,rate_basefnd,13)))","v":0},10555.537718628882,null,413114210,"413","114","210",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[413,413114253,"FOUR RIVERS",{"$f":"'fnd enro'!D52","v":0},{"$f":"'fnd enro'!E52","v":0},{"$f":"'fnd enro'!F52","v":0},{"$f":"'fnd enro'!G52","v":0},{"$f":"'fnd enro'!H52","v":1},{"$f":"'fnd enro'!I52","v":2},{"$f":"'fnd enro'!J52","v":0},{"$f":"'fnd enro'!K52","v":0.1137},{"$f":"'fnd enro'!L52","v":0},{"$f":"'fnd enro'!M52+'fnd enro'!N52","v":0},{"$f":"'fnd enro'!O52","v":0},{"$f":"'fnd enro'!P52","v":0},{"$f":"'fnd enro'!Q52+'fnd enro'!R52","v":0},{"$f":"'fnd enro'!T52","v":3},1,{"$f":"VALUE('fnd enro'!S52)","v":1},null,{"$f":"(($D52*'fnd base rates'!C$110)\n+($E52*'fnd base rates'!C$111)\n+($F52*'fnd base rates'!C$112)\n+($G52*'fnd base rates'!C$113)\n+($H52*'fnd base rates'!C$114)\n+($I52*'fnd base rates'!C$115)\n+($J52*'fnd base rates'!C$119)\n+($K52*'fnd base rates'!C$120)\n+($M52*'fnd base rates'!C$122)\n+($N52*'fnd base rates'!C$123)\n+($O52*'fnd base rates'!C$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,3)))\n*$R52","v":1483.3462259999999},{"$f":"(($D52*'fnd base rates'!D$110)\n+($E52*'fnd base rates'!D$111)\n+($F52*'fnd base rates'!D$112)\n+($G52*'fnd base rates'!D$113)\n+($H52*'fnd base rates'!D$114)\n+($I52*'fnd base rates'!D$115)\n+($J52*'fnd base rates'!D$119)\n+($K52*'fnd base rates'!D$120)\n+($M52*'fnd base rates'!D$122)\n+($N52*'fnd base rates'!D$123)\n+($O52*'fnd base rates'!D$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,4)))\n*$R52","v":2123.58},{"$f":"(($D52*'fnd base rates'!E$110)\n+($E52*'fnd base rates'!E$111)\n+($F52*'fnd base rates'!E$112)\n+($G52*'fnd base rates'!E$113)\n+($H52*'fnd base rates'!E$114)\n+($I52*'fnd base rates'!E$115)\n+($J52*'fnd base rates'!E$119)\n+($K52*'fnd base rates'!E$120)\n+($M52*'fnd base rates'!E$122)\n+($N52*'fnd base rates'!E$123)\n+($O52*'fnd base rates'!E$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,5)))\n*$R52","v":12271.787775000001},{"$f":"(($D52*'fnd base rates'!F$110)\n+($E52*'fnd base rates'!F$111)\n+($F52*'fnd base rates'!F$112)\n+($G52*'fnd base rates'!F$113)\n+($H52*'fnd base rates'!F$114)\n+($I52*'fnd base rates'!F$115)\n+($J52*'fnd base rates'!F$119)\n+($K52*'fnd base rates'!F$120)\n+($M52*'fnd base rates'!F$122)\n+($N52*'fnd base rates'!F$123)\n+($O52*'fnd base rates'!F$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,6)))\n*$R52","v":2544.568745},{"$f":"(($D52*'fnd base rates'!G$110)\n+($E52*'fnd base rates'!G$111)\n+($F52*'fnd base rates'!G$112)\n+($G52*'fnd base rates'!G$113)\n+($H52*'fnd base rates'!G$114)\n+($I52*'fnd base rates'!G$115)\n+($J52*'fnd base rates'!G$119)\n+($K52*'fnd base rates'!G$120)\n+($M52*'fnd base rates'!G$122)\n+($N52*'fnd base rates'!G$123)\n+($O52*'fnd base rates'!G$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,7)))\n*$R52","v":458.21580899999998},{"$f":"(($D52*'fnd base rates'!H$110)\n+($E52*'fnd base rates'!H$111)\n+($F52*'fnd base rates'!H$112)\n+($G52*'fnd base rates'!H$113)\n+($H52*'fnd base rates'!H$114)\n+($I52*'fnd base rates'!H$115)\n+($J52*'fnd base rates'!H$119)\n+($K52*'fnd base rates'!H$120)\n+($M52*'fnd base rates'!H$122)\n+($N52*'fnd base rates'!H$123)\n+($O52*'fnd base rates'!H$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,8)))","v":2015.8107339999999},{"$f":"(($D52*'fnd base rates'!I$110)\n+($E52*'fnd base rates'!I$111)\n+($F52*'fnd base rates'!I$112)\n+($G52*'fnd base rates'!I$113)\n+($H52*'fnd base rates'!I$114)\n+($I52*'fnd base rates'!I$115)\n+($J52*'fnd base rates'!I$119)\n+($K52*'fnd base rates'!I$120)\n+($M52*'fnd base rates'!I$122)\n+($N52*'fnd base rates'!I$123)\n+($O52*'fnd base rates'!I$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,9)))\n*$R52","v":1102.56},{"$f":"(($D52*'fnd base rates'!J$110)\n+($E52*'fnd base rates'!J$111)\n+($F52*'fnd base rates'!J$112)\n+($G52*'fnd base rates'!J$113)\n+($H52*'fnd base rates'!J$114)\n+($I52*'fnd base rates'!J$115)\n+($J52*'fnd base rates'!J$119)\n+($K52*'fnd base rates'!J$120)\n+($M52*'fnd base rates'!J$122)\n+($N52*'fnd base rates'!J$123)\n+($O52*'fnd base rates'!J$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,10)))\n*$R52","v":1291.9100000000001},{"$f":"(($D52*'fnd base rates'!K$110)\n+($E52*'fnd base rates'!K$111)\n+($F52*'fnd base rates'!K$112)\n+($G52*'fnd base rates'!K$113)\n+($H52*'fnd base rates'!K$114)\n+($I52*'fnd base rates'!K$115)\n+($J52*'fnd base rates'!K$119)\n+($K52*'fnd base rates'!K$120)\n+($M52*'fnd base rates'!K$122)\n+($N52*'fnd base rates'!K$123)\n+($O52*'fnd base rates'!K$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,11)))\n*$R52","v":3215.5447829999998},{"$f":"(($D52*'fnd base rates'!L$110)\n+($E52*'fnd base rates'!L$111)\n+($F52*'fnd base rates'!L$112)\n+($G52*'fnd base rates'!L$113)\n+($H52*'fnd base rates'!L$114)\n+($I52*'fnd base rates'!L$115)\n+($J52*'fnd base rates'!L$119)\n+($K52*'fnd base rates'!L$120)\n+($M52*'fnd base rates'!L$122)\n+($N52*'fnd base rates'!L$123)\n+($O52*'fnd base rates'!L$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,12)))","v":3389.2108167024476},{"$f":"(($D52*'fnd base rates'!M$110)\n+($E52*'fnd base rates'!M$111)\n+($F52*'fnd base rates'!M$112)\n+($G52*'fnd base rates'!M$113)\n+($H52*'fnd base rates'!M$114)\n+($I52*'fnd base rates'!M$115)\n+($J52*'fnd base rates'!M$119)\n+($K52*'fnd base rates'!M$120)\n+($M52*'fnd base rates'!M$122)\n+($N52*'fnd base rates'!M$123)\n+($O52*'fnd base rates'!M$124)\n+($P52*VLOOKUP($S52+15,rate_basefnd,13)))","v":0},29896.534888702452,null,413114253,"413","114","253",1,3,29896.534888702452,9966,0,9966,null,null,null,null,null,9966,0,9966,-2,9968,13,9955]
[413,413114670,"FOUR RIVERS",{"$f":"'fnd enro'!D53","v":0},{"$f":"'fnd enro'!E53","v":0},{"$f":"'fnd enro'!F53","v":0},{"$f":"'fnd enro'!G53","v":0},{"$f":"'fnd enro'!H53","v":10},{"$f":"'fnd enro'!I53","v":18},{"$f":"'fnd enro'!J53","v":0},{"$f":"'fnd enro'!K53","v":1.0611999999999999},{"$f":"'fnd enro'!L53","v":0},{"$f":"'fnd enro'!M53+'fnd enro'!N53","v":0},{"$f":"'fnd enro'!O53","v":0},{"$f":"'fnd enro'!P53","v":0},{"$f":"'fnd enro'!Q53+'fnd enro'!R53","v":3},{"$f":"'fnd enro'!T53","v":28},1,{"$f":"VALUE('fnd enro'!S53)","v":2},null,{"$f":"(($D53*'fnd base rates'!C$110)\n+($E53*'fnd base rates'!C$111)\n+($F53*'fnd base rates'!C$112)\n+($G53*'fnd base rates'!C$113)\n+($H53*'fnd base rates'!C$114)\n+($I53*'fnd base rates'!C$115)\n+($J53*'fnd base rates'!C$119)\n+($K53*'fnd base rates'!C$120)\n+($M53*'fnd base rates'!C$122)\n+($N53*'fnd base rates'!C$123)\n+($O53*'fnd base rates'!C$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,3)))\n*$R53","v":13999.184776000002},{"$f":"(($D53*'fnd base rates'!D$110)\n+($E53*'fnd base rates'!D$111)\n+($F53*'fnd base rates'!D$112)\n+($G53*'fnd base rates'!D$113)\n+($H53*'fnd base rates'!D$114)\n+($I53*'fnd base rates'!D$115)\n+($J53*'fnd base rates'!D$119)\n+($K53*'fnd base rates'!D$120)\n+($M53*'fnd base rates'!D$122)\n+($N53*'fnd base rates'!D$123)\n+($O53*'fnd base rates'!D$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,4)))\n*$R53","v":20552.68},{"$f":"(($D53*'fnd base rates'!E$110)\n+($E53*'fnd base rates'!E$111)\n+($F53*'fnd base rates'!E$112)\n+($G53*'fnd base rates'!E$113)\n+($H53*'fnd base rates'!E$114)\n+($I53*'fnd base rates'!E$115)\n+($J53*'fnd base rates'!E$119)\n+($K53*'fnd base rates'!E$120)\n+($M53*'fnd base rates'!E$122)\n+($N53*'fnd base rates'!E$123)\n+($O53*'fnd base rates'!E$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,5)))\n*$R53","v":120792.38589999999},{"$f":"(($D53*'fnd base rates'!F$110)\n+($E53*'fnd base rates'!F$111)\n+($F53*'fnd base rates'!F$112)\n+($G53*'fnd base rates'!F$113)\n+($H53*'fnd base rates'!F$114)\n+($I53*'fnd base rates'!F$115)\n+($J53*'fnd base rates'!F$119)\n+($K53*'fnd base rates'!F$120)\n+($M53*'fnd base rates'!F$122)\n+($N53*'fnd base rates'!F$123)\n+($O53*'fnd base rates'!F$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,6)))\n*$R53","v":23816.22162},{"$f":"(($D53*'fnd base rates'!G$110)\n+($E53*'fnd base rates'!G$111)\n+($F53*'fnd base rates'!G$112)\n+($G53*'fnd base rates'!G$113)\n+($H53*'fnd base rates'!G$114)\n+($I53*'fnd base rates'!G$115)\n+($J53*'fnd base rates'!G$119)\n+($K53*'fnd base rates'!G$120)\n+($M53*'fnd base rates'!G$122)\n+($N53*'fnd base rates'!G$123)\n+($O53*'fnd base rates'!G$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,7)))\n*$R53","v":4626.4808840000005},{"$f":"(($D53*'fnd base rates'!H$110)\n+($E53*'fnd base rates'!H$111)\n+($F53*'fnd base rates'!H$112)\n+($G53*'fnd base rates'!H$113)\n+($H53*'fnd base rates'!H$114)\n+($I53*'fnd base rates'!H$115)\n+($J53*'fnd base rates'!H$119)\n+($K53*'fnd base rates'!H$120)\n+($M53*'fnd base rates'!H$122)\n+($N53*'fnd base rates'!H$123)\n+($O53*'fnd base rates'!H$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,8)))","v":18679.510183999999},{"$f":"(($D53*'fnd base rates'!I$110)\n+($E53*'fnd base rates'!I$111)\n+($F53*'fnd base rates'!I$112)\n+($G53*'fnd base rates'!I$113)\n+($H53*'fnd base rates'!I$114)\n+($I53*'fnd base rates'!I$115)\n+($J53*'fnd base rates'!I$119)\n+($K53*'fnd base rates'!I$120)\n+($M53*'fnd base rates'!I$122)\n+($N53*'fnd base rates'!I$123)\n+($O53*'fnd base rates'!I$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,9)))\n*$R53","v":10527.01},{"$f":"(($D53*'fnd base rates'!J$110)\n+($E53*'fnd base rates'!J$111)\n+($F53*'fnd base rates'!J$112)\n+($G53*'fnd base rates'!J$113)\n+($H53*'fnd base rates'!J$114)\n+($I53*'fnd base rates'!J$115)\n+($J53*'fnd base rates'!J$119)\n+($K53*'fnd base rates'!J$120)\n+($M53*'fnd base rates'!J$122)\n+($N53*'fnd base rates'!J$123)\n+($O53*'fnd base rates'!J$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,10)))\n*$R53","v":13362.230000000001},{"$f":"(($D53*'fnd base rates'!K$110)\n+($E53*'fnd base rates'!K$111)\n+($F53*'fnd base rates'!K$112)\n+($G53*'fnd base rates'!K$113)\n+($H53*'fnd base rates'!K$114)\n+($I53*'fnd base rates'!K$115)\n+($J53*'fnd base rates'!K$119)\n+($K53*'fnd base rates'!K$120)\n+($M53*'fnd base rates'!K$122)\n+($N53*'fnd base rates'!K$123)\n+($O53*'fnd base rates'!K$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,11)))\n*$R53","v":30031.551307999998},{"$f":"(($D53*'fnd base rates'!L$110)\n+($E53*'fnd base rates'!L$111)\n+($F53*'fnd base rates'!L$112)\n+($G53*'fnd base rates'!L$113)\n+($H53*'fnd base rates'!L$114)\n+($I53*'fnd base rates'!L$115)\n+($J53*'fnd base rates'!L$119)\n+($K53*'fnd base rates'!L$120)\n+($M53*'fnd base rates'!L$122)\n+($N53*'fnd base rates'!L$123)\n+($O53*'fnd base rates'!L$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,12)))","v":32857.448777766702},{"$f":"(($D53*'fnd base rates'!M$110)\n+($E53*'fnd base rates'!M$111)\n+($F53*'fnd base rates'!M$112)\n+($G53*'fnd base rates'!M$113)\n+($H53*'fnd base rates'!M$114)\n+($I53*'fnd base rates'!M$115)\n+($J53*'fnd base rates'!M$119)\n+($K53*'fnd base rates'!M$120)\n+($M53*'fnd base rates'!M$122)\n+($N53*'fnd base rates'!M$123)\n+($O53*'fnd base rates'!M$124)\n+($P53*VLOOKUP($S53+15,rate_basefnd,13)))","v":0},289244.70344976668,null,413114670,"413","114","670",1,28,289244.70344976668,10330,0,10330,null,null,null,null,null,10330,0,10330,-3,10333,14,10319]
[413,413114674,"FOUR RIVERS",{"$f":"'fnd enro'!D54","v":0},{"$f":"'fnd enro'!E54","v":0},{"$f":"'fnd enro'!F54","v":0},{"$f":"'fnd enro'!G54","v":0},{"$f":"'fnd enro'!H54","v":14},{"$f":"'fnd enro'!I54","v":27},{"$f":"'fnd enro'!J54","v":0},{"$f":"'fnd enro'!K54","v":1.5539000000000001},{"$f":"'fnd enro'!L54","v":0},{"$f":"'fnd enro'!M54+'fnd enro'!N54","v":0},{"$f":"'fnd enro'!O54","v":0},{"$f":"'fnd enro'!P54","v":0},{"$f":"'fnd enro'!Q54+'fnd enro'!R54","v":12},{"$f":"'fnd enro'!T54","v":41},1,{"$f":"VALUE('fnd enro'!S54)","v":6},null,{"$f":"(($D54*'fnd base rates'!C$110)\n+($E54*'fnd base rates'!C$111)\n+($F54*'fnd base rates'!C$112)\n+($G54*'fnd base rates'!C$113)\n+($H54*'fnd base rates'!C$114)\n+($I54*'fnd base rates'!C$115)\n+($J54*'fnd base rates'!C$119)\n+($K54*'fnd base rates'!C$120)\n+($M54*'fnd base rates'!C$122)\n+($N54*'fnd base rates'!C$123)\n+($O54*'fnd base rates'!C$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,3)))\n*$R54","v":20955.078422000002},{"$f":"(($D54*'fnd base rates'!D$110)\n+($E54*'fnd base rates'!D$111)\n+($F54*'fnd base rates'!D$112)\n+($G54*'fnd base rates'!D$113)\n+($H54*'fnd base rates'!D$114)\n+($I54*'fnd base rates'!D$115)\n+($J54*'fnd base rates'!D$119)\n+($K54*'fnd base rates'!D$120)\n+($M54*'fnd base rates'!D$122)\n+($N54*'fnd base rates'!D$123)\n+($O54*'fnd base rates'!D$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,4)))\n*$R54","v":32256.5},{"$f":"(($D54*'fnd base rates'!E$110)\n+($E54*'fnd base rates'!E$111)\n+($F54*'fnd base rates'!E$112)\n+($G54*'fnd base rates'!E$113)\n+($H54*'fnd base rates'!E$114)\n+($I54*'fnd base rates'!E$115)\n+($J54*'fnd base rates'!E$119)\n+($K54*'fnd base rates'!E$120)\n+($M54*'fnd base rates'!E$122)\n+($N54*'fnd base rates'!E$123)\n+($O54*'fnd base rates'!E$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,5)))\n*$R54","v":198839.48292500002},{"$f":"(($D54*'fnd base rates'!F$110)\n+($E54*'fnd base rates'!F$111)\n+($F54*'fnd base rates'!F$112)\n+($G54*'fnd base rates'!F$113)\n+($H54*'fnd base rates'!F$114)\n+($I54*'fnd base rates'!F$115)\n+($J54*'fnd base rates'!F$119)\n+($K54*'fnd base rates'!F$120)\n+($M54*'fnd base rates'!F$122)\n+($N54*'fnd base rates'!F$123)\n+($O54*'fnd base rates'!F$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,6)))\n*$R54","v":34809.229514999999},{"$f":"(($D54*'fnd base rates'!G$110)\n+($E54*'fnd base rates'!G$111)\n+($F54*'fnd base rates'!G$112)\n+($G54*'fnd base rates'!G$113)\n+($H54*'fnd base rates'!G$114)\n+($I54*'fnd base rates'!G$115)\n+($J54*'fnd base rates'!G$119)\n+($K54*'fnd base rates'!G$120)\n+($M54*'fnd base rates'!G$122)\n+($N54*'fnd base rates'!G$123)\n+($O54*'fnd base rates'!G$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,7)))\n*$R54","v":7795.4927229999994},{"$f":"(($D54*'fnd base rates'!H$110)\n+($E54*'fnd base rates'!H$111)\n+($F54*'fnd base rates'!H$112)\n+($G54*'fnd base rates'!H$113)\n+($H54*'fnd base rates'!H$114)\n+($I54*'fnd base rates'!H$115)\n+($J54*'fnd base rates'!H$119)\n+($K54*'fnd base rates'!H$120)\n+($M54*'fnd base rates'!H$122)\n+($N54*'fnd base rates'!H$123)\n+($O54*'fnd base rates'!H$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,8)))","v":27690.296698000002},{"$f":"(($D54*'fnd base rates'!I$110)\n+($E54*'fnd base rates'!I$111)\n+($F54*'fnd base rates'!I$112)\n+($G54*'fnd base rates'!I$113)\n+($H54*'fnd base rates'!I$114)\n+($I54*'fnd base rates'!I$115)\n+($J54*'fnd base rates'!I$119)\n+($K54*'fnd base rates'!I$120)\n+($M54*'fnd base rates'!I$122)\n+($N54*'fnd base rates'!I$123)\n+($O54*'fnd base rates'!I$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,9)))\n*$R54","v":16320.229999999998},{"$f":"(($D54*'fnd base rates'!J$110)\n+($E54*'fnd base rates'!J$111)\n+($F54*'fnd base rates'!J$112)\n+($G54*'fnd base rates'!J$113)\n+($H54*'fnd base rates'!J$114)\n+($I54*'fnd base rates'!J$115)\n+($J54*'fnd base rates'!J$119)\n+($K54*'fnd base rates'!J$120)\n+($M54*'fnd base rates'!J$122)\n+($N54*'fnd base rates'!J$123)\n+($O54*'fnd base rates'!J$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,10)))\n*$R54","v":24199.33},{"$f":"(($D54*'fnd base rates'!K$110)\n+($E54*'fnd base rates'!K$111)\n+($F54*'fnd base rates'!K$112)\n+($G54*'fnd base rates'!K$113)\n+($H54*'fnd base rates'!K$114)\n+($I54*'fnd base rates'!K$115)\n+($J54*'fnd base rates'!K$119)\n+($K54*'fnd base rates'!K$120)\n+($M54*'fnd base rates'!K$122)\n+($N54*'fnd base rates'!K$123)\n+($O54*'fnd base rates'!K$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,11)))\n*$R54","v":43955.678700999997},{"$f":"(($D54*'fnd base rates'!L$110)\n+($E54*'fnd base rates'!L$111)\n+($F54*'fnd base rates'!L$112)\n+($G54*'fnd base rates'!L$113)\n+($H54*'fnd base rates'!L$114)\n+($I54*'fnd base rates'!L$115)\n+($J54*'fnd base rates'!L$119)\n+($K54*'fnd base rates'!L$120)\n+($M54*'fnd base rates'!L$122)\n+($N54*'fnd base rates'!L$123)\n+($O54*'fnd base rates'!L$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,12)))","v":51460.391739205385},{"$f":"(($D54*'fnd base rates'!M$110)\n+($E54*'fnd base rates'!M$111)\n+($F54*'fnd base rates'!M$112)\n+($G54*'fnd base rates'!M$113)\n+($H54*'fnd base rates'!M$114)\n+($I54*'fnd base rates'!M$115)\n+($J54*'fnd base rates'!M$119)\n+($K54*'fnd base rates'!M$120)\n+($M54*'fnd base rates'!M$122)\n+($N54*'fnd base rates'!M$123)\n+($O54*'fnd base rates'!M$124)\n+($P54*VLOOKUP($S54+15,rate_basefnd,13)))","v":0},458281.71072320541,null,413114674,"413","114","674",1,41,458281.71072320541,11178,0,11178,null,null,null,null,null,11178,0,11178,62,11116,14,11102]
[413,413114683,"FOUR RIVERS",{"$f":"'fnd enro'!D55","v":0},{"$f":"'fnd enro'!E55","v":0},{"$f":"'fnd enro'!F55","v":0},{"$f":"'fnd enro'!G55","v":0},{"$f":"'fnd enro'!H55","v":1},{"$f":"'fnd enro'!I55","v":1},{"$f":"'fnd enro'!J55","v":0},{"$f":"'fnd enro'!K55","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L55","v":0},{"$f":"'fnd enro'!M55+'fnd enro'!N55","v":0},{"$f":"'fnd enro'!O55","v":0},{"$f":"'fnd enro'!P55","v":0},{"$f":"'fnd enro'!Q55+'fnd enro'!R55","v":0},{"$f":"'fnd enro'!T55","v":2},1,{"$f":"VALUE('fnd enro'!S55)","v":1},null,{"$f":"(($D55*'fnd base rates'!C$110)\n+($E55*'fnd base rates'!C$111)\n+($F55*'fnd base rates'!C$112)\n+($G55*'fnd base rates'!C$113)\n+($H55*'fnd base rates'!C$114)\n+($I55*'fnd base rates'!C$115)\n+($J55*'fnd base rates'!C$119)\n+($K55*'fnd base rates'!C$120)\n+($M55*'fnd base rates'!C$122)\n+($N55*'fnd base rates'!C$123)\n+($O55*'fnd base rates'!C$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,3)))\n*$R55","v":988.89748400000008},{"$f":"(($D55*'fnd base rates'!D$110)\n+($E55*'fnd base rates'!D$111)\n+($F55*'fnd base rates'!D$112)\n+($G55*'fnd base rates'!D$113)\n+($H55*'fnd base rates'!D$114)\n+($I55*'fnd base rates'!D$115)\n+($J55*'fnd base rates'!D$119)\n+($K55*'fnd base rates'!D$120)\n+($M55*'fnd base rates'!D$122)\n+($N55*'fnd base rates'!D$123)\n+($O55*'fnd base rates'!D$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,4)))\n*$R55","v":1415.72},{"$f":"(($D55*'fnd base rates'!E$110)\n+($E55*'fnd base rates'!E$111)\n+($F55*'fnd base rates'!E$112)\n+($G55*'fnd base rates'!E$113)\n+($H55*'fnd base rates'!E$114)\n+($I55*'fnd base rates'!E$115)\n+($J55*'fnd base rates'!E$119)\n+($K55*'fnd base rates'!E$120)\n+($M55*'fnd base rates'!E$122)\n+($N55*'fnd base rates'!E$123)\n+($O55*'fnd base rates'!E$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,5)))\n*$R55","v":7733.1618500000004},{"$f":"(($D55*'fnd base rates'!F$110)\n+($E55*'fnd base rates'!F$111)\n+($F55*'fnd base rates'!F$112)\n+($G55*'fnd base rates'!F$113)\n+($H55*'fnd base rates'!F$114)\n+($I55*'fnd base rates'!F$115)\n+($J55*'fnd base rates'!F$119)\n+($K55*'fnd base rates'!F$120)\n+($M55*'fnd base rates'!F$122)\n+($N55*'fnd base rates'!F$123)\n+($O55*'fnd base rates'!F$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,6)))\n*$R55","v":1729.8358300000002},{"$f":"(($D55*'fnd base rates'!G$110)\n+($E55*'fnd base rates'!G$111)\n+($F55*'fnd base rates'!G$112)\n+($G55*'fnd base rates'!G$113)\n+($H55*'fnd base rates'!G$114)\n+($I55*'fnd base rates'!G$115)\n+($J55*'fnd base rates'!G$119)\n+($K55*'fnd base rates'!G$120)\n+($M55*'fnd base rates'!G$122)\n+($N55*'fnd base rates'!G$123)\n+($O55*'fnd base rates'!G$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,7)))\n*$R55","v":306.88720599999999},{"$f":"(($D55*'fnd base rates'!H$110)\n+($E55*'fnd base rates'!H$111)\n+($F55*'fnd base rates'!H$112)\n+($G55*'fnd base rates'!H$113)\n+($H55*'fnd base rates'!H$114)\n+($I55*'fnd base rates'!H$115)\n+($J55*'fnd base rates'!H$119)\n+($K55*'fnd base rates'!H$120)\n+($M55*'fnd base rates'!H$122)\n+($N55*'fnd base rates'!H$123)\n+($O55*'fnd base rates'!H$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D55*'fnd base rates'!I$110)\n+($E55*'fnd base rates'!I$111)\n+($F55*'fnd base rates'!I$112)\n+($G55*'fnd base rates'!I$113)\n+($H55*'fnd base rates'!I$114)\n+($I55*'fnd base rates'!I$115)\n+($J55*'fnd base rates'!I$119)\n+($K55*'fnd base rates'!I$120)\n+($M55*'fnd base rates'!I$122)\n+($N55*'fnd base rates'!I$123)\n+($O55*'fnd base rates'!I$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,9)))\n*$R55","v":708.47},{"$f":"(($D55*'fnd base rates'!J$110)\n+($E55*'fnd base rates'!J$111)\n+($F55*'fnd base rates'!J$112)\n+($G55*'fnd base rates'!J$113)\n+($H55*'fnd base rates'!J$114)\n+($I55*'fnd base rates'!J$115)\n+($J55*'fnd base rates'!J$119)\n+($K55*'fnd base rates'!J$120)\n+($M55*'fnd base rates'!J$122)\n+($N55*'fnd base rates'!J$123)\n+($O55*'fnd base rates'!J$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,10)))\n*$R55","v":761.06000000000006},{"$f":"(($D55*'fnd base rates'!K$110)\n+($E55*'fnd base rates'!K$111)\n+($F55*'fnd base rates'!K$112)\n+($G55*'fnd base rates'!K$113)\n+($H55*'fnd base rates'!K$114)\n+($I55*'fnd base rates'!K$115)\n+($J55*'fnd base rates'!K$119)\n+($K55*'fnd base rates'!K$120)\n+($M55*'fnd base rates'!K$122)\n+($N55*'fnd base rates'!K$123)\n+($O55*'fnd base rates'!K$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,11)))\n*$R55","v":2153.5965219999998},{"$f":"(($D55*'fnd base rates'!L$110)\n+($E55*'fnd base rates'!L$111)\n+($F55*'fnd base rates'!L$112)\n+($G55*'fnd base rates'!L$113)\n+($H55*'fnd base rates'!L$114)\n+($I55*'fnd base rates'!L$115)\n+($J55*'fnd base rates'!L$119)\n+($K55*'fnd base rates'!L$120)\n+($M55*'fnd base rates'!L$122)\n+($N55*'fnd base rates'!L$123)\n+($O55*'fnd base rates'!L$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D55*'fnd base rates'!M$110)\n+($E55*'fnd base rates'!M$111)\n+($F55*'fnd base rates'!M$112)\n+($G55*'fnd base rates'!M$113)\n+($H55*'fnd base rates'!M$114)\n+($I55*'fnd base rates'!M$115)\n+($J55*'fnd base rates'!M$119)\n+($K55*'fnd base rates'!M$120)\n+($M55*'fnd base rates'!M$122)\n+($N55*'fnd base rates'!M$123)\n+($O55*'fnd base rates'!M$124)\n+($P55*VLOOKUP($S55+15,rate_basefnd,13)))","v":0},19340.997170073562,null,413114683,"413","114","683",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[413,413114717,"FOUR RIVERS",{"$f":"'fnd enro'!D56","v":0},{"$f":"'fnd enro'!E56","v":0},{"$f":"'fnd enro'!F56","v":0},{"$f":"'fnd enro'!G56","v":0},{"$f":"'fnd enro'!H56","v":10},{"$f":"'fnd enro'!I56","v":37},{"$f":"'fnd enro'!J56","v":0},{"$f":"'fnd enro'!K56","v":1.7813000000000001},{"$f":"'fnd enro'!L56","v":0},{"$f":"'fnd enro'!M56+'fnd enro'!N56","v":0},{"$f":"'fnd enro'!O56","v":0},{"$f":"'fnd enro'!P56","v":0},{"$f":"'fnd enro'!Q56+'fnd enro'!R56","v":18},{"$f":"'fnd enro'!T56","v":47},1,{"$f":"VALUE('fnd enro'!S56)","v":8},null,{"$f":"(($D56*'fnd base rates'!C$110)\n+($E56*'fnd base rates'!C$111)\n+($F56*'fnd base rates'!C$112)\n+($G56*'fnd base rates'!C$113)\n+($H56*'fnd base rates'!C$114)\n+($I56*'fnd base rates'!C$115)\n+($J56*'fnd base rates'!C$119)\n+($K56*'fnd base rates'!C$120)\n+($M56*'fnd base rates'!C$122)\n+($N56*'fnd base rates'!C$123)\n+($O56*'fnd base rates'!C$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,3)))\n*$R56","v":24311.710874},{"$f":"(($D56*'fnd base rates'!D$110)\n+($E56*'fnd base rates'!D$111)\n+($F56*'fnd base rates'!D$112)\n+($G56*'fnd base rates'!D$113)\n+($H56*'fnd base rates'!D$114)\n+($I56*'fnd base rates'!D$115)\n+($J56*'fnd base rates'!D$119)\n+($K56*'fnd base rates'!D$120)\n+($M56*'fnd base rates'!D$122)\n+($N56*'fnd base rates'!D$123)\n+($O56*'fnd base rates'!D$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,4)))\n*$R56","v":38351.9},{"$f":"(($D56*'fnd base rates'!E$110)\n+($E56*'fnd base rates'!E$111)\n+($F56*'fnd base rates'!E$112)\n+($G56*'fnd base rates'!E$113)\n+($H56*'fnd base rates'!E$114)\n+($I56*'fnd base rates'!E$115)\n+($J56*'fnd base rates'!E$119)\n+($K56*'fnd base rates'!E$120)\n+($M56*'fnd base rates'!E$122)\n+($N56*'fnd base rates'!E$123)\n+($O56*'fnd base rates'!E$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,5)))\n*$R56","v":249488.99847500003},{"$f":"(($D56*'fnd base rates'!F$110)\n+($E56*'fnd base rates'!F$111)\n+($F56*'fnd base rates'!F$112)\n+($G56*'fnd base rates'!F$113)\n+($H56*'fnd base rates'!F$114)\n+($I56*'fnd base rates'!F$115)\n+($J56*'fnd base rates'!F$119)\n+($K56*'fnd base rates'!F$120)\n+($M56*'fnd base rates'!F$122)\n+($N56*'fnd base rates'!F$123)\n+($O56*'fnd base rates'!F$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,6)))\n*$R56","v":39296.147005000006},{"$f":"(($D56*'fnd base rates'!G$110)\n+($E56*'fnd base rates'!G$111)\n+($F56*'fnd base rates'!G$112)\n+($G56*'fnd base rates'!G$113)\n+($H56*'fnd base rates'!G$114)\n+($I56*'fnd base rates'!G$115)\n+($J56*'fnd base rates'!G$119)\n+($K56*'fnd base rates'!G$120)\n+($M56*'fnd base rates'!G$122)\n+($N56*'fnd base rates'!G$123)\n+($O56*'fnd base rates'!G$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,7)))\n*$R56","v":9561.7043410000006},{"$f":"(($D56*'fnd base rates'!H$110)\n+($E56*'fnd base rates'!H$111)\n+($F56*'fnd base rates'!H$112)\n+($G56*'fnd base rates'!H$113)\n+($H56*'fnd base rates'!H$114)\n+($I56*'fnd base rates'!H$115)\n+($J56*'fnd base rates'!H$119)\n+($K56*'fnd base rates'!H$120)\n+($M56*'fnd base rates'!H$122)\n+($N56*'fnd base rates'!H$123)\n+($O56*'fnd base rates'!H$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,8)))","v":33547.298166},{"$f":"(($D56*'fnd base rates'!I$110)\n+($E56*'fnd base rates'!I$111)\n+($F56*'fnd base rates'!I$112)\n+($G56*'fnd base rates'!I$113)\n+($H56*'fnd base rates'!I$114)\n+($I56*'fnd base rates'!I$115)\n+($J56*'fnd base rates'!I$119)\n+($K56*'fnd base rates'!I$120)\n+($M56*'fnd base rates'!I$122)\n+($N56*'fnd base rates'!I$123)\n+($O56*'fnd base rates'!I$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,9)))\n*$R56","v":19734.11},{"$f":"(($D56*'fnd base rates'!J$110)\n+($E56*'fnd base rates'!J$111)\n+($F56*'fnd base rates'!J$112)\n+($G56*'fnd base rates'!J$113)\n+($H56*'fnd base rates'!J$114)\n+($I56*'fnd base rates'!J$115)\n+($J56*'fnd base rates'!J$119)\n+($K56*'fnd base rates'!J$120)\n+($M56*'fnd base rates'!J$122)\n+($N56*'fnd base rates'!J$123)\n+($O56*'fnd base rates'!J$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,10)))\n*$R56","v":32383.010000000002},{"$f":"(($D56*'fnd base rates'!K$110)\n+($E56*'fnd base rates'!K$111)\n+($F56*'fnd base rates'!K$112)\n+($G56*'fnd base rates'!K$113)\n+($H56*'fnd base rates'!K$114)\n+($I56*'fnd base rates'!K$115)\n+($J56*'fnd base rates'!K$119)\n+($K56*'fnd base rates'!K$120)\n+($M56*'fnd base rates'!K$122)\n+($N56*'fnd base rates'!K$123)\n+($O56*'fnd base rates'!K$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,11)))\n*$R56","v":50208.568266999995},{"$f":"(($D56*'fnd base rates'!L$110)\n+($E56*'fnd base rates'!L$111)\n+($F56*'fnd base rates'!L$112)\n+($G56*'fnd base rates'!L$113)\n+($H56*'fnd base rates'!L$114)\n+($I56*'fnd base rates'!L$115)\n+($J56*'fnd base rates'!L$119)\n+($K56*'fnd base rates'!L$120)\n+($M56*'fnd base rates'!L$122)\n+($N56*'fnd base rates'!L$123)\n+($O56*'fnd base rates'!L$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,12)))","v":60545.502975715484},{"$f":"(($D56*'fnd base rates'!M$110)\n+($E56*'fnd base rates'!M$111)\n+($F56*'fnd base rates'!M$112)\n+($G56*'fnd base rates'!M$113)\n+($H56*'fnd base rates'!M$114)\n+($I56*'fnd base rates'!M$115)\n+($J56*'fnd base rates'!M$119)\n+($K56*'fnd base rates'!M$120)\n+($M56*'fnd base rates'!M$122)\n+($N56*'fnd base rates'!M$123)\n+($O56*'fnd base rates'!M$124)\n+($P56*VLOOKUP($S56+15,rate_basefnd,13)))","v":0},557428.95010371553,null,413114717,"413","114","717",1,47,557428.95010371553,11860,0,11860,null,null,null,null,null,11860,0,11860,115,11745,15,11730]
[413,413114720,"FOUR RIVERS",{"$f":"'fnd enro'!D57","v":0},{"$f":"'fnd enro'!E57","v":0},{"$f":"'fnd enro'!F57","v":0},{"$f":"'fnd enro'!G57","v":0},{"$f":"'fnd enro'!H57","v":0},{"$f":"'fnd enro'!I57","v":1},{"$f":"'fnd enro'!J57","v":0},{"$f":"'fnd enro'!K57","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L57","v":0},{"$f":"'fnd enro'!M57+'fnd enro'!N57","v":0},{"$f":"'fnd enro'!O57","v":0},{"$f":"'fnd enro'!P57","v":0},{"$f":"'fnd enro'!Q57+'fnd enro'!R57","v":0},{"$f":"'fnd enro'!T57","v":1},1,{"$f":"VALUE('fnd enro'!S57)","v":1},null,{"$f":"(($D57*'fnd base rates'!C$110)\n+($E57*'fnd base rates'!C$111)\n+($F57*'fnd base rates'!C$112)\n+($G57*'fnd base rates'!C$113)\n+($H57*'fnd base rates'!C$114)\n+($I57*'fnd base rates'!C$115)\n+($J57*'fnd base rates'!C$119)\n+($K57*'fnd base rates'!C$120)\n+($M57*'fnd base rates'!C$122)\n+($N57*'fnd base rates'!C$123)\n+($O57*'fnd base rates'!C$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,3)))\n*$R57","v":494.44874200000004},{"$f":"(($D57*'fnd base rates'!D$110)\n+($E57*'fnd base rates'!D$111)\n+($F57*'fnd base rates'!D$112)\n+($G57*'fnd base rates'!D$113)\n+($H57*'fnd base rates'!D$114)\n+($I57*'fnd base rates'!D$115)\n+($J57*'fnd base rates'!D$119)\n+($K57*'fnd base rates'!D$120)\n+($M57*'fnd base rates'!D$122)\n+($N57*'fnd base rates'!D$123)\n+($O57*'fnd base rates'!D$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,4)))\n*$R57","v":707.86},{"$f":"(($D57*'fnd base rates'!E$110)\n+($E57*'fnd base rates'!E$111)\n+($F57*'fnd base rates'!E$112)\n+($G57*'fnd base rates'!E$113)\n+($H57*'fnd base rates'!E$114)\n+($I57*'fnd base rates'!E$115)\n+($J57*'fnd base rates'!E$119)\n+($K57*'fnd base rates'!E$120)\n+($M57*'fnd base rates'!E$122)\n+($N57*'fnd base rates'!E$123)\n+($O57*'fnd base rates'!E$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,5)))\n*$R57","v":4538.6259250000003},{"$f":"(($D57*'fnd base rates'!F$110)\n+($E57*'fnd base rates'!F$111)\n+($F57*'fnd base rates'!F$112)\n+($G57*'fnd base rates'!F$113)\n+($H57*'fnd base rates'!F$114)\n+($I57*'fnd base rates'!F$115)\n+($J57*'fnd base rates'!F$119)\n+($K57*'fnd base rates'!F$120)\n+($M57*'fnd base rates'!F$122)\n+($N57*'fnd base rates'!F$123)\n+($O57*'fnd base rates'!F$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,6)))\n*$R57","v":814.73291500000005},{"$f":"(($D57*'fnd base rates'!G$110)\n+($E57*'fnd base rates'!G$111)\n+($F57*'fnd base rates'!G$112)\n+($G57*'fnd base rates'!G$113)\n+($H57*'fnd base rates'!G$114)\n+($I57*'fnd base rates'!G$115)\n+($J57*'fnd base rates'!G$119)\n+($K57*'fnd base rates'!G$120)\n+($M57*'fnd base rates'!G$122)\n+($N57*'fnd base rates'!G$123)\n+($O57*'fnd base rates'!G$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,7)))\n*$R57","v":151.32860299999999},{"$f":"(($D57*'fnd base rates'!H$110)\n+($E57*'fnd base rates'!H$111)\n+($F57*'fnd base rates'!H$112)\n+($G57*'fnd base rates'!H$113)\n+($H57*'fnd base rates'!H$114)\n+($I57*'fnd base rates'!H$115)\n+($J57*'fnd base rates'!H$119)\n+($K57*'fnd base rates'!H$120)\n+($M57*'fnd base rates'!H$122)\n+($N57*'fnd base rates'!H$123)\n+($O57*'fnd base rates'!H$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D57*'fnd base rates'!I$110)\n+($E57*'fnd base rates'!I$111)\n+($F57*'fnd base rates'!I$112)\n+($G57*'fnd base rates'!I$113)\n+($H57*'fnd base rates'!I$114)\n+($I57*'fnd base rates'!I$115)\n+($J57*'fnd base rates'!I$119)\n+($K57*'fnd base rates'!I$120)\n+($M57*'fnd base rates'!I$122)\n+($N57*'fnd base rates'!I$123)\n+($O57*'fnd base rates'!I$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,9)))\n*$R57","v":394.09},{"$f":"(($D57*'fnd base rates'!J$110)\n+($E57*'fnd base rates'!J$111)\n+($F57*'fnd base rates'!J$112)\n+($G57*'fnd base rates'!J$113)\n+($H57*'fnd base rates'!J$114)\n+($I57*'fnd base rates'!J$115)\n+($J57*'fnd base rates'!J$119)\n+($K57*'fnd base rates'!J$120)\n+($M57*'fnd base rates'!J$122)\n+($N57*'fnd base rates'!J$123)\n+($O57*'fnd base rates'!J$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,10)))\n*$R57","v":530.85},{"$f":"(($D57*'fnd base rates'!K$110)\n+($E57*'fnd base rates'!K$111)\n+($F57*'fnd base rates'!K$112)\n+($G57*'fnd base rates'!K$113)\n+($H57*'fnd base rates'!K$114)\n+($I57*'fnd base rates'!K$115)\n+($J57*'fnd base rates'!K$119)\n+($K57*'fnd base rates'!K$120)\n+($M57*'fnd base rates'!K$122)\n+($N57*'fnd base rates'!K$123)\n+($O57*'fnd base rates'!K$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,11)))\n*$R57","v":1061.948261},{"$f":"(($D57*'fnd base rates'!L$110)\n+($E57*'fnd base rates'!L$111)\n+($F57*'fnd base rates'!L$112)\n+($G57*'fnd base rates'!L$113)\n+($H57*'fnd base rates'!L$114)\n+($I57*'fnd base rates'!L$115)\n+($J57*'fnd base rates'!L$119)\n+($K57*'fnd base rates'!L$120)\n+($M57*'fnd base rates'!L$122)\n+($N57*'fnd base rates'!L$123)\n+($O57*'fnd base rates'!L$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D57*'fnd base rates'!M$110)\n+($E57*'fnd base rates'!M$111)\n+($F57*'fnd base rates'!M$112)\n+($G57*'fnd base rates'!M$113)\n+($H57*'fnd base rates'!M$114)\n+($I57*'fnd base rates'!M$115)\n+($J57*'fnd base rates'!M$119)\n+($K57*'fnd base rates'!M$120)\n+($M57*'fnd base rates'!M$122)\n+($N57*'fnd base rates'!M$123)\n+($O57*'fnd base rates'!M$124)\n+($P57*VLOOKUP($S57+15,rate_basefnd,13)))","v":0},10555.537718628882,null,413114720,"413","114","720",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[413,413114750,"FOUR RIVERS",{"$f":"'fnd enro'!D58","v":0},{"$f":"'fnd enro'!E58","v":0},{"$f":"'fnd enro'!F58","v":0},{"$f":"'fnd enro'!G58","v":0},{"$f":"'fnd enro'!H58","v":10},{"$f":"'fnd enro'!I58","v":11},{"$f":"'fnd enro'!J58","v":0},{"$f":"'fnd enro'!K58","v":0.79590000000000005},{"$f":"'fnd enro'!L58","v":0},{"$f":"'fnd enro'!M58+'fnd enro'!N58","v":0},{"$f":"'fnd enro'!O58","v":0},{"$f":"'fnd enro'!P58","v":0},{"$f":"'fnd enro'!Q58+'fnd enro'!R58","v":4},{"$f":"'fnd enro'!T58","v":21},1,{"$f":"VALUE('fnd enro'!S58)","v":4},null,{"$f":"(($D58*'fnd base rates'!C$110)\n+($E58*'fnd base rates'!C$111)\n+($F58*'fnd base rates'!C$112)\n+($G58*'fnd base rates'!C$113)\n+($H58*'fnd base rates'!C$114)\n+($I58*'fnd base rates'!C$115)\n+($J58*'fnd base rates'!C$119)\n+($K58*'fnd base rates'!C$120)\n+($M58*'fnd base rates'!C$122)\n+($N58*'fnd base rates'!C$123)\n+($O58*'fnd base rates'!C$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,3)))\n*$R58","v":10594.103582000002},{"$f":"(($D58*'fnd base rates'!D$110)\n+($E58*'fnd base rates'!D$111)\n+($F58*'fnd base rates'!D$112)\n+($G58*'fnd base rates'!D$113)\n+($H58*'fnd base rates'!D$114)\n+($I58*'fnd base rates'!D$115)\n+($J58*'fnd base rates'!D$119)\n+($K58*'fnd base rates'!D$120)\n+($M58*'fnd base rates'!D$122)\n+($N58*'fnd base rates'!D$123)\n+($O58*'fnd base rates'!D$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,4)))\n*$R58","v":15863.220000000001},{"$f":"(($D58*'fnd base rates'!E$110)\n+($E58*'fnd base rates'!E$111)\n+($F58*'fnd base rates'!E$112)\n+($G58*'fnd base rates'!E$113)\n+($H58*'fnd base rates'!E$114)\n+($I58*'fnd base rates'!E$115)\n+($J58*'fnd base rates'!E$119)\n+($K58*'fnd base rates'!E$120)\n+($M58*'fnd base rates'!E$122)\n+($N58*'fnd base rates'!E$123)\n+($O58*'fnd base rates'!E$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,5)))\n*$R58","v":91614.364425000007},{"$f":"(($D58*'fnd base rates'!F$110)\n+($E58*'fnd base rates'!F$111)\n+($F58*'fnd base rates'!F$112)\n+($G58*'fnd base rates'!F$113)\n+($H58*'fnd base rates'!F$114)\n+($I58*'fnd base rates'!F$115)\n+($J58*'fnd base rates'!F$119)\n+($K58*'fnd base rates'!F$120)\n+($M58*'fnd base rates'!F$122)\n+($N58*'fnd base rates'!F$123)\n+($O58*'fnd base rates'!F$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,6)))\n*$R58","v":18113.091215},{"$f":"(($D58*'fnd base rates'!G$110)\n+($E58*'fnd base rates'!G$111)\n+($F58*'fnd base rates'!G$112)\n+($G58*'fnd base rates'!G$113)\n+($H58*'fnd base rates'!G$114)\n+($I58*'fnd base rates'!G$115)\n+($J58*'fnd base rates'!G$119)\n+($K58*'fnd base rates'!G$120)\n+($M58*'fnd base rates'!G$122)\n+($N58*'fnd base rates'!G$123)\n+($O58*'fnd base rates'!G$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,7)))\n*$R58","v":3692.9206629999999},{"$f":"(($D58*'fnd base rates'!H$110)\n+($E58*'fnd base rates'!H$111)\n+($F58*'fnd base rates'!H$112)\n+($G58*'fnd base rates'!H$113)\n+($H58*'fnd base rates'!H$114)\n+($I58*'fnd base rates'!H$115)\n+($J58*'fnd base rates'!H$119)\n+($K58*'fnd base rates'!H$120)\n+($M58*'fnd base rates'!H$122)\n+($N58*'fnd base rates'!H$123)\n+($O58*'fnd base rates'!H$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,8)))","v":13337.545137999998},{"$f":"(($D58*'fnd base rates'!I$110)\n+($E58*'fnd base rates'!I$111)\n+($F58*'fnd base rates'!I$112)\n+($G58*'fnd base rates'!I$113)\n+($H58*'fnd base rates'!I$114)\n+($I58*'fnd base rates'!I$115)\n+($J58*'fnd base rates'!I$119)\n+($K58*'fnd base rates'!I$120)\n+($M58*'fnd base rates'!I$122)\n+($N58*'fnd base rates'!I$123)\n+($O58*'fnd base rates'!I$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,9)))\n*$R58","v":7873.35},{"$f":"(($D58*'fnd base rates'!J$110)\n+($E58*'fnd base rates'!J$111)\n+($F58*'fnd base rates'!J$112)\n+($G58*'fnd base rates'!J$113)\n+($H58*'fnd base rates'!J$114)\n+($I58*'fnd base rates'!J$115)\n+($J58*'fnd base rates'!J$119)\n+($K58*'fnd base rates'!J$120)\n+($M58*'fnd base rates'!J$122)\n+($N58*'fnd base rates'!J$123)\n+($O58*'fnd base rates'!J$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,10)))\n*$R58","v":10191.730000000001},{"$f":"(($D58*'fnd base rates'!K$110)\n+($E58*'fnd base rates'!K$111)\n+($F58*'fnd base rates'!K$112)\n+($G58*'fnd base rates'!K$113)\n+($H58*'fnd base rates'!K$114)\n+($I58*'fnd base rates'!K$115)\n+($J58*'fnd base rates'!K$119)\n+($K58*'fnd base rates'!K$120)\n+($M58*'fnd base rates'!K$122)\n+($N58*'fnd base rates'!K$123)\n+($O58*'fnd base rates'!K$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,11)))\n*$R58","v":22597.913481},{"$f":"(($D58*'fnd base rates'!L$110)\n+($E58*'fnd base rates'!L$111)\n+($F58*'fnd base rates'!L$112)\n+($G58*'fnd base rates'!L$113)\n+($H58*'fnd base rates'!L$114)\n+($I58*'fnd base rates'!L$115)\n+($J58*'fnd base rates'!L$119)\n+($K58*'fnd base rates'!L$120)\n+($M58*'fnd base rates'!L$122)\n+($N58*'fnd base rates'!L$123)\n+($O58*'fnd base rates'!L$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,12)))","v":25606.470915364527},{"$f":"(($D58*'fnd base rates'!M$110)\n+($E58*'fnd base rates'!M$111)\n+($F58*'fnd base rates'!M$112)\n+($G58*'fnd base rates'!M$113)\n+($H58*'fnd base rates'!M$114)\n+($I58*'fnd base rates'!M$115)\n+($J58*'fnd base rates'!M$119)\n+($K58*'fnd base rates'!M$120)\n+($M58*'fnd base rates'!M$122)\n+($N58*'fnd base rates'!M$123)\n+($O58*'fnd base rates'!M$124)\n+($P58*VLOOKUP($S58+15,rate_basefnd,13)))","v":0},219484.70941936455,null,413114750,"413","114","750",1,21,219484.70941936455,10452,0,10452,null,null,null,null,null,10452,0,10452,-3,10455,14,10441]
[413,413114755,"FOUR RIVERS",{"$f":"'fnd enro'!D59","v":0},{"$f":"'fnd enro'!E59","v":0},{"$f":"'fnd enro'!F59","v":0},{"$f":"'fnd enro'!G59","v":0},{"$f":"'fnd enro'!H59","v":2},{"$f":"'fnd enro'!I59","v":4},{"$f":"'fnd enro'!J59","v":0},{"$f":"'fnd enro'!K59","v":0.22739999999999999},{"$f":"'fnd enro'!L59","v":0},{"$f":"'fnd enro'!M59+'fnd enro'!N59","v":0},{"$f":"'fnd enro'!O59","v":0},{"$f":"'fnd enro'!P59","v":0},{"$f":"'fnd enro'!Q59+'fnd enro'!R59","v":2},{"$f":"'fnd enro'!T59","v":6},1,{"$f":"VALUE('fnd enro'!S59)","v":7},null,{"$f":"(($D59*'fnd base rates'!C$110)\n+($E59*'fnd base rates'!C$111)\n+($F59*'fnd base rates'!C$112)\n+($G59*'fnd base rates'!C$113)\n+($H59*'fnd base rates'!C$114)\n+($I59*'fnd base rates'!C$115)\n+($J59*'fnd base rates'!C$119)\n+($K59*'fnd base rates'!C$120)\n+($M59*'fnd base rates'!C$122)\n+($N59*'fnd base rates'!C$123)\n+($O59*'fnd base rates'!C$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,3)))\n*$R59","v":3083.1724519999998},{"$f":"(($D59*'fnd base rates'!D$110)\n+($E59*'fnd base rates'!D$111)\n+($F59*'fnd base rates'!D$112)\n+($G59*'fnd base rates'!D$113)\n+($H59*'fnd base rates'!D$114)\n+($I59*'fnd base rates'!D$115)\n+($J59*'fnd base rates'!D$119)\n+($K59*'fnd base rates'!D$120)\n+($M59*'fnd base rates'!D$122)\n+($N59*'fnd base rates'!D$123)\n+($O59*'fnd base rates'!D$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,4)))\n*$R59","v":4799.04},{"$f":"(($D59*'fnd base rates'!E$110)\n+($E59*'fnd base rates'!E$111)\n+($F59*'fnd base rates'!E$112)\n+($G59*'fnd base rates'!E$113)\n+($H59*'fnd base rates'!E$114)\n+($I59*'fnd base rates'!E$115)\n+($J59*'fnd base rates'!E$119)\n+($K59*'fnd base rates'!E$120)\n+($M59*'fnd base rates'!E$122)\n+($N59*'fnd base rates'!E$123)\n+($O59*'fnd base rates'!E$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,5)))\n*$R59","v":29931.01555},{"$f":"(($D59*'fnd base rates'!F$110)\n+($E59*'fnd base rates'!F$111)\n+($F59*'fnd base rates'!F$112)\n+($G59*'fnd base rates'!F$113)\n+($H59*'fnd base rates'!F$114)\n+($I59*'fnd base rates'!F$115)\n+($J59*'fnd base rates'!F$119)\n+($K59*'fnd base rates'!F$120)\n+($M59*'fnd base rates'!F$122)\n+($N59*'fnd base rates'!F$123)\n+($O59*'fnd base rates'!F$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,6)))\n*$R59","v":5089.1374900000001},{"$f":"(($D59*'fnd base rates'!G$110)\n+($E59*'fnd base rates'!G$111)\n+($F59*'fnd base rates'!G$112)\n+($G59*'fnd base rates'!G$113)\n+($H59*'fnd base rates'!G$114)\n+($I59*'fnd base rates'!G$115)\n+($J59*'fnd base rates'!G$119)\n+($K59*'fnd base rates'!G$120)\n+($M59*'fnd base rates'!G$122)\n+($N59*'fnd base rates'!G$123)\n+($O59*'fnd base rates'!G$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,7)))\n*$R59","v":1177.811618},{"$f":"(($D59*'fnd base rates'!H$110)\n+($E59*'fnd base rates'!H$111)\n+($F59*'fnd base rates'!H$112)\n+($G59*'fnd base rates'!H$113)\n+($H59*'fnd base rates'!H$114)\n+($I59*'fnd base rates'!H$115)\n+($J59*'fnd base rates'!H$119)\n+($K59*'fnd base rates'!H$120)\n+($M59*'fnd base rates'!H$122)\n+($N59*'fnd base rates'!H$123)\n+($O59*'fnd base rates'!H$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,8)))","v":4071.6814679999998},{"$f":"(($D59*'fnd base rates'!I$110)\n+($E59*'fnd base rates'!I$111)\n+($F59*'fnd base rates'!I$112)\n+($G59*'fnd base rates'!I$113)\n+($H59*'fnd base rates'!I$114)\n+($I59*'fnd base rates'!I$115)\n+($J59*'fnd base rates'!I$119)\n+($K59*'fnd base rates'!I$120)\n+($M59*'fnd base rates'!I$122)\n+($N59*'fnd base rates'!I$123)\n+($O59*'fnd base rates'!I$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,9)))\n*$R59","v":2423.2799999999997},{"$f":"(($D59*'fnd base rates'!J$110)\n+($E59*'fnd base rates'!J$111)\n+($F59*'fnd base rates'!J$112)\n+($G59*'fnd base rates'!J$113)\n+($H59*'fnd base rates'!J$114)\n+($I59*'fnd base rates'!J$115)\n+($J59*'fnd base rates'!J$119)\n+($K59*'fnd base rates'!J$120)\n+($M59*'fnd base rates'!J$122)\n+($N59*'fnd base rates'!J$123)\n+($O59*'fnd base rates'!J$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,10)))\n*$R59","v":3717.42},{"$f":"(($D59*'fnd base rates'!K$110)\n+($E59*'fnd base rates'!K$111)\n+($F59*'fnd base rates'!K$112)\n+($G59*'fnd base rates'!K$113)\n+($H59*'fnd base rates'!K$114)\n+($I59*'fnd base rates'!K$115)\n+($J59*'fnd base rates'!K$119)\n+($K59*'fnd base rates'!K$120)\n+($M59*'fnd base rates'!K$122)\n+($N59*'fnd base rates'!K$123)\n+($O59*'fnd base rates'!K$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,11)))\n*$R59","v":6431.0895659999996},{"$f":"(($D59*'fnd base rates'!L$110)\n+($E59*'fnd base rates'!L$111)\n+($F59*'fnd base rates'!L$112)\n+($G59*'fnd base rates'!L$113)\n+($H59*'fnd base rates'!L$114)\n+($I59*'fnd base rates'!L$115)\n+($J59*'fnd base rates'!L$119)\n+($K59*'fnd base rates'!L$120)\n+($M59*'fnd base rates'!L$122)\n+($N59*'fnd base rates'!L$123)\n+($O59*'fnd base rates'!L$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,12)))","v":7649.8816334048952},{"$f":"(($D59*'fnd base rates'!M$110)\n+($E59*'fnd base rates'!M$111)\n+($F59*'fnd base rates'!M$112)\n+($G59*'fnd base rates'!M$113)\n+($H59*'fnd base rates'!M$114)\n+($I59*'fnd base rates'!M$115)\n+($J59*'fnd base rates'!M$119)\n+($K59*'fnd base rates'!M$120)\n+($M59*'fnd base rates'!M$122)\n+($N59*'fnd base rates'!M$123)\n+($O59*'fnd base rates'!M$124)\n+($P59*VLOOKUP($S59+15,rate_basefnd,13)))","v":0},68373.529777404896,null,413114755,"413","114","755",1,6,68373.529777404896,11396,0,11396,null,null,null,null,null,11396,0,11396,86,11310,14,11296]
[414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D60","v":0},{"$f":"'fnd enro'!E60","v":0},{"$f":"'fnd enro'!F60","v":0},{"$f":"'fnd enro'!G60","v":0},{"$f":"'fnd enro'!H60","v":2},{"$f":"'fnd enro'!I60","v":1},{"$f":"'fnd enro'!J60","v":0},{"$f":"'fnd enro'!K60","v":0.1137},{"$f":"'fnd enro'!L60","v":0},{"$f":"'fnd enro'!M60+'fnd enro'!N60","v":0},{"$f":"'fnd enro'!O60","v":0},{"$f":"'fnd enro'!P60","v":0},{"$f":"'fnd enro'!Q60+'fnd enro'!R60","v":0},{"$f":"'fnd enro'!T60","v":3},1,{"$f":"VALUE('fnd enro'!S60)","v":1},null,{"$f":"(($D60*'fnd base rates'!C$110)\n+($E60*'fnd base rates'!C$111)\n+($F60*'fnd base rates'!C$112)\n+($G60*'fnd base rates'!C$113)\n+($H60*'fnd base rates'!C$114)\n+($I60*'fnd base rates'!C$115)\n+($J60*'fnd base rates'!C$119)\n+($K60*'fnd base rates'!C$120)\n+($M60*'fnd base rates'!C$122)\n+($N60*'fnd base rates'!C$123)\n+($O60*'fnd base rates'!C$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,3)))\n*$R60","v":1483.3462259999999},{"$f":"(($D60*'fnd base rates'!D$110)\n+($E60*'fnd base rates'!D$111)\n+($F60*'fnd base rates'!D$112)\n+($G60*'fnd base rates'!D$113)\n+($H60*'fnd base rates'!D$114)\n+($I60*'fnd base rates'!D$115)\n+($J60*'fnd base rates'!D$119)\n+($K60*'fnd base rates'!D$120)\n+($M60*'fnd base rates'!D$122)\n+($N60*'fnd base rates'!D$123)\n+($O60*'fnd base rates'!D$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,4)))\n*$R60","v":2123.58},{"$f":"(($D60*'fnd base rates'!E$110)\n+($E60*'fnd base rates'!E$111)\n+($F60*'fnd base rates'!E$112)\n+($G60*'fnd base rates'!E$113)\n+($H60*'fnd base rates'!E$114)\n+($I60*'fnd base rates'!E$115)\n+($J60*'fnd base rates'!E$119)\n+($K60*'fnd base rates'!E$120)\n+($M60*'fnd base rates'!E$122)\n+($N60*'fnd base rates'!E$123)\n+($O60*'fnd base rates'!E$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,5)))\n*$R60","v":10927.697775000001},{"$f":"(($D60*'fnd base rates'!F$110)\n+($E60*'fnd base rates'!F$111)\n+($F60*'fnd base rates'!F$112)\n+($G60*'fnd base rates'!F$113)\n+($H60*'fnd base rates'!F$114)\n+($I60*'fnd base rates'!F$115)\n+($J60*'fnd base rates'!F$119)\n+($K60*'fnd base rates'!F$120)\n+($M60*'fnd base rates'!F$122)\n+($N60*'fnd base rates'!F$123)\n+($O60*'fnd base rates'!F$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,6)))\n*$R60","v":2644.9387450000004},{"$f":"(($D60*'fnd base rates'!G$110)\n+($E60*'fnd base rates'!G$111)\n+($F60*'fnd base rates'!G$112)\n+($G60*'fnd base rates'!G$113)\n+($H60*'fnd base rates'!G$114)\n+($I60*'fnd base rates'!G$115)\n+($J60*'fnd base rates'!G$119)\n+($K60*'fnd base rates'!G$120)\n+($M60*'fnd base rates'!G$122)\n+($N60*'fnd base rates'!G$123)\n+($O60*'fnd base rates'!G$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,7)))\n*$R60","v":462.445809},{"$f":"(($D60*'fnd base rates'!H$110)\n+($E60*'fnd base rates'!H$111)\n+($F60*'fnd base rates'!H$112)\n+($G60*'fnd base rates'!H$113)\n+($H60*'fnd base rates'!H$114)\n+($I60*'fnd base rates'!H$115)\n+($J60*'fnd base rates'!H$119)\n+($K60*'fnd base rates'!H$120)\n+($M60*'fnd base rates'!H$122)\n+($N60*'fnd base rates'!H$123)\n+($O60*'fnd base rates'!H$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,8)))","v":1733.940734},{"$f":"(($D60*'fnd base rates'!I$110)\n+($E60*'fnd base rates'!I$111)\n+($F60*'fnd base rates'!I$112)\n+($G60*'fnd base rates'!I$113)\n+($H60*'fnd base rates'!I$114)\n+($I60*'fnd base rates'!I$115)\n+($J60*'fnd base rates'!I$119)\n+($K60*'fnd base rates'!I$120)\n+($M60*'fnd base rates'!I$122)\n+($N60*'fnd base rates'!I$123)\n+($O60*'fnd base rates'!I$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,9)))\n*$R60","v":1022.8499999999999},{"$f":"(($D60*'fnd base rates'!J$110)\n+($E60*'fnd base rates'!J$111)\n+($F60*'fnd base rates'!J$112)\n+($G60*'fnd base rates'!J$113)\n+($H60*'fnd base rates'!J$114)\n+($I60*'fnd base rates'!J$115)\n+($J60*'fnd base rates'!J$119)\n+($K60*'fnd base rates'!J$120)\n+($M60*'fnd base rates'!J$122)\n+($N60*'fnd base rates'!J$123)\n+($O60*'fnd base rates'!J$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,10)))\n*$R60","v":991.27},{"$f":"(($D60*'fnd base rates'!K$110)\n+($E60*'fnd base rates'!K$111)\n+($F60*'fnd base rates'!K$112)\n+($G60*'fnd base rates'!K$113)\n+($H60*'fnd base rates'!K$114)\n+($I60*'fnd base rates'!K$115)\n+($J60*'fnd base rates'!K$119)\n+($K60*'fnd base rates'!K$120)\n+($M60*'fnd base rates'!K$122)\n+($N60*'fnd base rates'!K$123)\n+($O60*'fnd base rates'!K$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,11)))\n*$R60","v":3245.2447830000001},{"$f":"(($D60*'fnd base rates'!L$110)\n+($E60*'fnd base rates'!L$111)\n+($F60*'fnd base rates'!L$112)\n+($G60*'fnd base rates'!L$113)\n+($H60*'fnd base rates'!L$114)\n+($I60*'fnd base rates'!L$115)\n+($J60*'fnd base rates'!L$119)\n+($K60*'fnd base rates'!L$120)\n+($M60*'fnd base rates'!L$122)\n+($N60*'fnd base rates'!L$123)\n+($O60*'fnd base rates'!L$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,12)))","v":3491.1425495182457},{"$f":"(($D60*'fnd base rates'!M$110)\n+($E60*'fnd base rates'!M$111)\n+($F60*'fnd base rates'!M$112)\n+($G60*'fnd base rates'!M$113)\n+($H60*'fnd base rates'!M$114)\n+($I60*'fnd base rates'!M$115)\n+($J60*'fnd base rates'!M$119)\n+($K60*'fnd base rates'!M$120)\n+($M60*'fnd base rates'!M$122)\n+($N60*'fnd base rates'!M$123)\n+($O60*'fnd base rates'!M$124)\n+($P60*VLOOKUP($S60+15,rate_basefnd,13)))","v":0},28126.456621518246,null,414603063,"414","603","063",1,3,28126.456621518246,9375,0,9375,null,null,null,null,null,9375,0,9375,-4,9379,14,9365]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D61","v":0},{"$f":"'fnd enro'!E61","v":0},{"$f":"'fnd enro'!F61","v":0},{"$f":"'fnd enro'!G61","v":0},{"$f":"'fnd enro'!H61","v":1},{"$f":"'fnd enro'!I61","v":1},{"$f":"'fnd enro'!J61","v":0},{"$f":"'fnd enro'!K61","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L61","v":0},{"$f":"'fnd enro'!M61+'fnd enro'!N61","v":0},{"$f":"'fnd enro'!O61","v":0},{"$f":"'fnd enro'!P61","v":0},{"$f":"'fnd enro'!Q61+'fnd enro'!R61","v":1},{"$f":"'fnd enro'!T61","v":2},1,{"$f":"VALUE('fnd enro'!S61)","v":10},null,{"$f":"(($D61*'fnd base rates'!C$110)\n+($E61*'fnd base rates'!C$111)\n+($F61*'fnd base rates'!C$112)\n+($G61*'fnd base rates'!C$113)\n+($H61*'fnd base rates'!C$114)\n+($I61*'fnd base rates'!C$115)\n+($J61*'fnd base rates'!C$119)\n+($K61*'fnd base rates'!C$120)\n+($M61*'fnd base rates'!C$122)\n+($N61*'fnd base rates'!C$123)\n+($O61*'fnd base rates'!C$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,3)))\n*$R61","v":1051.197484},{"$f":"(($D61*'fnd base rates'!D$110)\n+($E61*'fnd base rates'!D$111)\n+($F61*'fnd base rates'!D$112)\n+($G61*'fnd base rates'!D$113)\n+($H61*'fnd base rates'!D$114)\n+($I61*'fnd base rates'!D$115)\n+($J61*'fnd base rates'!D$119)\n+($K61*'fnd base rates'!D$120)\n+($M61*'fnd base rates'!D$122)\n+($N61*'fnd base rates'!D$123)\n+($O61*'fnd base rates'!D$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,4)))\n*$R61","v":1710.91},{"$f":"(($D61*'fnd base rates'!E$110)\n+($E61*'fnd base rates'!E$111)\n+($F61*'fnd base rates'!E$112)\n+($G61*'fnd base rates'!E$113)\n+($H61*'fnd base rates'!E$114)\n+($I61*'fnd base rates'!E$115)\n+($J61*'fnd base rates'!E$119)\n+($K61*'fnd base rates'!E$120)\n+($M61*'fnd base rates'!E$122)\n+($N61*'fnd base rates'!E$123)\n+($O61*'fnd base rates'!E$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,5)))\n*$R61","v":10614.781849999999},{"$f":"(($D61*'fnd base rates'!F$110)\n+($E61*'fnd base rates'!F$111)\n+($F61*'fnd base rates'!F$112)\n+($G61*'fnd base rates'!F$113)\n+($H61*'fnd base rates'!F$114)\n+($I61*'fnd base rates'!F$115)\n+($J61*'fnd base rates'!F$119)\n+($K61*'fnd base rates'!F$120)\n+($M61*'fnd base rates'!F$122)\n+($N61*'fnd base rates'!F$123)\n+($O61*'fnd base rates'!F$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,6)))\n*$R61","v":1729.8358300000002},{"$f":"(($D61*'fnd base rates'!G$110)\n+($E61*'fnd base rates'!G$111)\n+($F61*'fnd base rates'!G$112)\n+($G61*'fnd base rates'!G$113)\n+($H61*'fnd base rates'!G$114)\n+($I61*'fnd base rates'!G$115)\n+($J61*'fnd base rates'!G$119)\n+($K61*'fnd base rates'!G$120)\n+($M61*'fnd base rates'!G$122)\n+($N61*'fnd base rates'!G$123)\n+($O61*'fnd base rates'!G$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,7)))\n*$R61","v":446.687206},{"$f":"(($D61*'fnd base rates'!H$110)\n+($E61*'fnd base rates'!H$111)\n+($F61*'fnd base rates'!H$112)\n+($G61*'fnd base rates'!H$113)\n+($H61*'fnd base rates'!H$114)\n+($I61*'fnd base rates'!H$115)\n+($J61*'fnd base rates'!H$119)\n+($K61*'fnd base rates'!H$120)\n+($M61*'fnd base rates'!H$122)\n+($N61*'fnd base rates'!H$123)\n+($O61*'fnd base rates'!H$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D61*'fnd base rates'!I$110)\n+($E61*'fnd base rates'!I$111)\n+($F61*'fnd base rates'!I$112)\n+($G61*'fnd base rates'!I$113)\n+($H61*'fnd base rates'!I$114)\n+($I61*'fnd base rates'!I$115)\n+($J61*'fnd base rates'!I$119)\n+($K61*'fnd base rates'!I$120)\n+($M61*'fnd base rates'!I$122)\n+($N61*'fnd base rates'!I$123)\n+($O61*'fnd base rates'!I$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,9)))\n*$R61","v":825.16000000000008},{"$f":"(($D61*'fnd base rates'!J$110)\n+($E61*'fnd base rates'!J$111)\n+($F61*'fnd base rates'!J$112)\n+($G61*'fnd base rates'!J$113)\n+($H61*'fnd base rates'!J$114)\n+($I61*'fnd base rates'!J$115)\n+($J61*'fnd base rates'!J$119)\n+($K61*'fnd base rates'!J$120)\n+($M61*'fnd base rates'!J$122)\n+($N61*'fnd base rates'!J$123)\n+($O61*'fnd base rates'!J$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,10)))\n*$R61","v":1367.39},{"$f":"(($D61*'fnd base rates'!K$110)\n+($E61*'fnd base rates'!K$111)\n+($F61*'fnd base rates'!K$112)\n+($G61*'fnd base rates'!K$113)\n+($H61*'fnd base rates'!K$114)\n+($I61*'fnd base rates'!K$115)\n+($J61*'fnd base rates'!K$119)\n+($K61*'fnd base rates'!K$120)\n+($M61*'fnd base rates'!K$122)\n+($N61*'fnd base rates'!K$123)\n+($O61*'fnd base rates'!K$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,11)))\n*$R61","v":2153.5965219999998},{"$f":"(($D61*'fnd base rates'!L$110)\n+($E61*'fnd base rates'!L$111)\n+($F61*'fnd base rates'!L$112)\n+($G61*'fnd base rates'!L$113)\n+($H61*'fnd base rates'!L$114)\n+($I61*'fnd base rates'!L$115)\n+($J61*'fnd base rates'!L$119)\n+($K61*'fnd base rates'!L$120)\n+($M61*'fnd base rates'!L$122)\n+($N61*'fnd base rates'!L$123)\n+($O61*'fnd base rates'!L$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D61*'fnd base rates'!M$110)\n+($E61*'fnd base rates'!M$111)\n+($F61*'fnd base rates'!M$112)\n+($G61*'fnd base rates'!M$113)\n+($H61*'fnd base rates'!M$114)\n+($I61*'fnd base rates'!M$115)\n+($J61*'fnd base rates'!M$119)\n+($K61*'fnd base rates'!M$120)\n+($M61*'fnd base rates'!M$122)\n+($N61*'fnd base rates'!M$123)\n+($O61*'fnd base rates'!M$124)\n+($P61*VLOOKUP($S61+15,rate_basefnd,13)))","v":0},23930.487170073564,null,414603098,"414","603","098",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,19,11758]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D62","v":0},{"$f":"'fnd enro'!E62","v":0},{"$f":"'fnd enro'!F62","v":0},{"$f":"'fnd enro'!G62","v":0},{"$f":"'fnd enro'!H62","v":52},{"$f":"'fnd enro'!I62","v":21},{"$f":"'fnd enro'!J62","v":0},{"$f":"'fnd enro'!K62","v":2.7667000000000002},{"$f":"'fnd enro'!L62","v":0},{"$f":"'fnd enro'!M62+'fnd enro'!N62","v":0},{"$f":"'fnd enro'!O62","v":0},{"$f":"'fnd enro'!P62","v":0},{"$f":"'fnd enro'!Q62+'fnd enro'!R62","v":44},{"$f":"'fnd enro'!T62","v":73},1,{"$f":"VALUE('fnd enro'!S62)","v":10},null,{"$f":"(($D62*'fnd base rates'!C$110)\n+($E62*'fnd base rates'!C$111)\n+($F62*'fnd base rates'!C$112)\n+($G62*'fnd base rates'!C$113)\n+($H62*'fnd base rates'!C$114)\n+($I62*'fnd base rates'!C$115)\n+($J62*'fnd base rates'!C$119)\n+($K62*'fnd base rates'!C$120)\n+($M62*'fnd base rates'!C$122)\n+($N62*'fnd base rates'!C$123)\n+($O62*'fnd base rates'!C$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,3)))\n*$R62","v":38835.958165999997},{"$f":"(($D62*'fnd base rates'!D$110)\n+($E62*'fnd base rates'!D$111)\n+($F62*'fnd base rates'!D$112)\n+($G62*'fnd base rates'!D$113)\n+($H62*'fnd base rates'!D$114)\n+($I62*'fnd base rates'!D$115)\n+($J62*'fnd base rates'!D$119)\n+($K62*'fnd base rates'!D$120)\n+($M62*'fnd base rates'!D$122)\n+($N62*'fnd base rates'!D$123)\n+($O62*'fnd base rates'!D$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,4)))\n*$R62","v":64662.14},{"$f":"(($D62*'fnd base rates'!E$110)\n+($E62*'fnd base rates'!E$111)\n+($F62*'fnd base rates'!E$112)\n+($G62*'fnd base rates'!E$113)\n+($H62*'fnd base rates'!E$114)\n+($I62*'fnd base rates'!E$115)\n+($J62*'fnd base rates'!E$119)\n+($K62*'fnd base rates'!E$120)\n+($M62*'fnd base rates'!E$122)\n+($N62*'fnd base rates'!E$123)\n+($O62*'fnd base rates'!E$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,5)))\n*$R62","v":388218.29252500006},{"$f":"(($D62*'fnd base rates'!F$110)\n+($E62*'fnd base rates'!F$111)\n+($F62*'fnd base rates'!F$112)\n+($G62*'fnd base rates'!F$113)\n+($H62*'fnd base rates'!F$114)\n+($I62*'fnd base rates'!F$115)\n+($J62*'fnd base rates'!F$119)\n+($K62*'fnd base rates'!F$120)\n+($M62*'fnd base rates'!F$122)\n+($N62*'fnd base rates'!F$123)\n+($O62*'fnd base rates'!F$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,6)))\n*$R62","v":64694.742794999998},{"$f":"(($D62*'fnd base rates'!G$110)\n+($E62*'fnd base rates'!G$111)\n+($F62*'fnd base rates'!G$112)\n+($G62*'fnd base rates'!G$113)\n+($H62*'fnd base rates'!G$114)\n+($I62*'fnd base rates'!G$115)\n+($J62*'fnd base rates'!G$119)\n+($K62*'fnd base rates'!G$120)\n+($M62*'fnd base rates'!G$122)\n+($N62*'fnd base rates'!G$123)\n+($O62*'fnd base rates'!G$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,7)))\n*$R62","v":17418.148019},{"$f":"(($D62*'fnd base rates'!H$110)\n+($E62*'fnd base rates'!H$111)\n+($F62*'fnd base rates'!H$112)\n+($G62*'fnd base rates'!H$113)\n+($H62*'fnd base rates'!H$114)\n+($I62*'fnd base rates'!H$115)\n+($J62*'fnd base rates'!H$119)\n+($K62*'fnd base rates'!H$120)\n+($M62*'fnd base rates'!H$122)\n+($N62*'fnd base rates'!H$123)\n+($O62*'fnd base rates'!H$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,8)))","v":42195.911194},{"$f":"(($D62*'fnd base rates'!I$110)\n+($E62*'fnd base rates'!I$111)\n+($F62*'fnd base rates'!I$112)\n+($G62*'fnd base rates'!I$113)\n+($H62*'fnd base rates'!I$114)\n+($I62*'fnd base rates'!I$115)\n+($J62*'fnd base rates'!I$119)\n+($K62*'fnd base rates'!I$120)\n+($M62*'fnd base rates'!I$122)\n+($N62*'fnd base rates'!I$123)\n+($O62*'fnd base rates'!I$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,9)))\n*$R62","v":29758.010000000002},{"$f":"(($D62*'fnd base rates'!J$110)\n+($E62*'fnd base rates'!J$111)\n+($F62*'fnd base rates'!J$112)\n+($G62*'fnd base rates'!J$113)\n+($H62*'fnd base rates'!J$114)\n+($I62*'fnd base rates'!J$115)\n+($J62*'fnd base rates'!J$119)\n+($K62*'fnd base rates'!J$120)\n+($M62*'fnd base rates'!J$122)\n+($N62*'fnd base rates'!J$123)\n+($O62*'fnd base rates'!J$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,10)))\n*$R62","v":49797.29},{"$f":"(($D62*'fnd base rates'!K$110)\n+($E62*'fnd base rates'!K$111)\n+($F62*'fnd base rates'!K$112)\n+($G62*'fnd base rates'!K$113)\n+($H62*'fnd base rates'!K$114)\n+($I62*'fnd base rates'!K$115)\n+($J62*'fnd base rates'!K$119)\n+($K62*'fnd base rates'!K$120)\n+($M62*'fnd base rates'!K$122)\n+($N62*'fnd base rates'!K$123)\n+($O62*'fnd base rates'!K$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,11)))\n*$R62","v":79066.623053000003},{"$f":"(($D62*'fnd base rates'!L$110)\n+($E62*'fnd base rates'!L$111)\n+($F62*'fnd base rates'!L$112)\n+($G62*'fnd base rates'!L$113)\n+($H62*'fnd base rates'!L$114)\n+($I62*'fnd base rates'!L$115)\n+($J62*'fnd base rates'!L$119)\n+($K62*'fnd base rates'!L$120)\n+($M62*'fnd base rates'!L$122)\n+($N62*'fnd base rates'!L$123)\n+($O62*'fnd base rates'!L$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,12)))","v":105800.62781432997},{"$f":"(($D62*'fnd base rates'!M$110)\n+($E62*'fnd base rates'!M$111)\n+($F62*'fnd base rates'!M$112)\n+($G62*'fnd base rates'!M$113)\n+($H62*'fnd base rates'!M$114)\n+($I62*'fnd base rates'!M$115)\n+($J62*'fnd base rates'!M$119)\n+($K62*'fnd base rates'!M$120)\n+($M62*'fnd base rates'!M$122)\n+($N62*'fnd base rates'!M$123)\n+($O62*'fnd base rates'!M$124)\n+($P62*VLOOKUP($S62+15,rate_basefnd,13)))","v":0},880447.74356632994,null,414603209,"414","603","209",1,73,880447.74356632994,12061,0,12061,null,null,null,null,null,12061,0,12061,227,11834,21,11813]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D63","v":0},{"$f":"'fnd enro'!E63","v":0},{"$f":"'fnd enro'!F63","v":0},{"$f":"'fnd enro'!G63","v":0},{"$f":"'fnd enro'!H63","v":90},{"$f":"'fnd enro'!I63","v":85},{"$f":"'fnd enro'!J63","v":0},{"$f":"'fnd enro'!K63","v":6.6325000000000003},{"$f":"'fnd enro'!L63","v":0},{"$f":"'fnd enro'!M63+'fnd enro'!N63","v":0},{"$f":"'fnd enro'!O63","v":0},{"$f":"'fnd enro'!P63","v":2},{"$f":"'fnd enro'!Q63+'fnd enro'!R63","v":91},{"$f":"'fnd enro'!T63","v":175},1,{"$f":"VALUE('fnd enro'!S63)","v":10},null,{"$f":"(($D63*'fnd base rates'!C$110)\n+($E63*'fnd base rates'!C$111)\n+($F63*'fnd base rates'!C$112)\n+($G63*'fnd base rates'!C$113)\n+($H63*'fnd base rates'!C$114)\n+($I63*'fnd base rates'!C$115)\n+($J63*'fnd base rates'!C$119)\n+($K63*'fnd base rates'!C$120)\n+($M63*'fnd base rates'!C$122)\n+($N63*'fnd base rates'!C$123)\n+($O63*'fnd base rates'!C$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,3)))\n*$R63","v":92345.009850000002},{"$f":"(($D63*'fnd base rates'!D$110)\n+($E63*'fnd base rates'!D$111)\n+($F63*'fnd base rates'!D$112)\n+($G63*'fnd base rates'!D$113)\n+($H63*'fnd base rates'!D$114)\n+($I63*'fnd base rates'!D$115)\n+($J63*'fnd base rates'!D$119)\n+($K63*'fnd base rates'!D$120)\n+($M63*'fnd base rates'!D$122)\n+($N63*'fnd base rates'!D$123)\n+($O63*'fnd base rates'!D$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,4)))\n*$R63","v":150995.37},{"$f":"(($D63*'fnd base rates'!E$110)\n+($E63*'fnd base rates'!E$111)\n+($F63*'fnd base rates'!E$112)\n+($G63*'fnd base rates'!E$113)\n+($H63*'fnd base rates'!E$114)\n+($I63*'fnd base rates'!E$115)\n+($J63*'fnd base rates'!E$119)\n+($K63*'fnd base rates'!E$120)\n+($M63*'fnd base rates'!E$122)\n+($N63*'fnd base rates'!E$123)\n+($O63*'fnd base rates'!E$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,5)))\n*$R63","v":937321.81687500002},{"$f":"(($D63*'fnd base rates'!F$110)\n+($E63*'fnd base rates'!F$111)\n+($F63*'fnd base rates'!F$112)\n+($G63*'fnd base rates'!F$113)\n+($H63*'fnd base rates'!F$114)\n+($I63*'fnd base rates'!F$115)\n+($J63*'fnd base rates'!F$119)\n+($K63*'fnd base rates'!F$120)\n+($M63*'fnd base rates'!F$122)\n+($N63*'fnd base rates'!F$123)\n+($O63*'fnd base rates'!F$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,6)))\n*$R63","v":151869.14012500001},{"$f":"(($D63*'fnd base rates'!G$110)\n+($E63*'fnd base rates'!G$111)\n+($F63*'fnd base rates'!G$112)\n+($G63*'fnd base rates'!G$113)\n+($H63*'fnd base rates'!G$114)\n+($I63*'fnd base rates'!G$115)\n+($J63*'fnd base rates'!G$119)\n+($K63*'fnd base rates'!G$120)\n+($M63*'fnd base rates'!G$122)\n+($N63*'fnd base rates'!G$123)\n+($O63*'fnd base rates'!G$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,7)))\n*$R63","v":39658.585525000002},{"$f":"(($D63*'fnd base rates'!H$110)\n+($E63*'fnd base rates'!H$111)\n+($F63*'fnd base rates'!H$112)\n+($G63*'fnd base rates'!H$113)\n+($H63*'fnd base rates'!H$114)\n+($I63*'fnd base rates'!H$115)\n+($J63*'fnd base rates'!H$119)\n+($K63*'fnd base rates'!H$120)\n+($M63*'fnd base rates'!H$122)\n+($N63*'fnd base rates'!H$123)\n+($O63*'fnd base rates'!H$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,8)))","v":110797.16615},{"$f":"(($D63*'fnd base rates'!I$110)\n+($E63*'fnd base rates'!I$111)\n+($F63*'fnd base rates'!I$112)\n+($G63*'fnd base rates'!I$113)\n+($H63*'fnd base rates'!I$114)\n+($I63*'fnd base rates'!I$115)\n+($J63*'fnd base rates'!I$119)\n+($K63*'fnd base rates'!I$120)\n+($M63*'fnd base rates'!I$122)\n+($N63*'fnd base rates'!I$123)\n+($O63*'fnd base rates'!I$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,9)))\n*$R63","v":72521.02},{"$f":"(($D63*'fnd base rates'!J$110)\n+($E63*'fnd base rates'!J$111)\n+($F63*'fnd base rates'!J$112)\n+($G63*'fnd base rates'!J$113)\n+($H63*'fnd base rates'!J$114)\n+($I63*'fnd base rates'!J$115)\n+($J63*'fnd base rates'!J$119)\n+($K63*'fnd base rates'!J$120)\n+($M63*'fnd base rates'!J$122)\n+($N63*'fnd base rates'!J$123)\n+($O63*'fnd base rates'!J$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,10)))\n*$R63","v":121053.98000000001},{"$f":"(($D63*'fnd base rates'!K$110)\n+($E63*'fnd base rates'!K$111)\n+($F63*'fnd base rates'!K$112)\n+($G63*'fnd base rates'!K$113)\n+($H63*'fnd base rates'!K$114)\n+($I63*'fnd base rates'!K$115)\n+($J63*'fnd base rates'!K$119)\n+($K63*'fnd base rates'!K$120)\n+($M63*'fnd base rates'!K$122)\n+($N63*'fnd base rates'!K$123)\n+($O63*'fnd base rates'!K$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,11)))\n*$R63","v":188955.485675},{"$f":"(($D63*'fnd base rates'!L$110)\n+($E63*'fnd base rates'!L$111)\n+($F63*'fnd base rates'!L$112)\n+($G63*'fnd base rates'!L$113)\n+($H63*'fnd base rates'!L$114)\n+($I63*'fnd base rates'!L$115)\n+($J63*'fnd base rates'!L$119)\n+($K63*'fnd base rates'!L$120)\n+($M63*'fnd base rates'!L$122)\n+($N63*'fnd base rates'!L$123)\n+($O63*'fnd base rates'!L$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,12)))","v":243754.37251347641},{"$f":"(($D63*'fnd base rates'!M$110)\n+($E63*'fnd base rates'!M$111)\n+($F63*'fnd base rates'!M$112)\n+($G63*'fnd base rates'!M$113)\n+($H63*'fnd base rates'!M$114)\n+($I63*'fnd base rates'!M$115)\n+($J63*'fnd base rates'!M$119)\n+($K63*'fnd base rates'!M$120)\n+($M63*'fnd base rates'!M$122)\n+($N63*'fnd base rates'!M$123)\n+($O63*'fnd base rates'!M$124)\n+($P63*VLOOKUP($S63+15,rate_basefnd,13)))","v":0},2109271.946713476,null,414603236,"414","603","236",1,175,2109271.946713476,12053,0,12053,null,null,null,null,null,12053,0,12053,180,11873,19,11854]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D64","v":0},{"$f":"'fnd enro'!E64","v":0},{"$f":"'fnd enro'!F64","v":0},{"$f":"'fnd enro'!G64","v":0},{"$f":"'fnd enro'!H64","v":1},{"$f":"'fnd enro'!I64","v":2},{"$f":"'fnd enro'!J64","v":0},{"$f":"'fnd enro'!K64","v":0.1137},{"$f":"'fnd enro'!L64","v":0},{"$f":"'fnd enro'!M64+'fnd enro'!N64","v":0},{"$f":"'fnd enro'!O64","v":0},{"$f":"'fnd enro'!P64","v":0},{"$f":"'fnd enro'!Q64+'fnd enro'!R64","v":0},{"$f":"'fnd enro'!T64","v":3},1,{"$f":"VALUE('fnd enro'!S64)","v":1},null,{"$f":"(($D64*'fnd base rates'!C$110)\n+($E64*'fnd base rates'!C$111)\n+($F64*'fnd base rates'!C$112)\n+($G64*'fnd base rates'!C$113)\n+($H64*'fnd base rates'!C$114)\n+($I64*'fnd base rates'!C$115)\n+($J64*'fnd base rates'!C$119)\n+($K64*'fnd base rates'!C$120)\n+($M64*'fnd base rates'!C$122)\n+($N64*'fnd base rates'!C$123)\n+($O64*'fnd base rates'!C$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,3)))\n*$R64","v":1483.3462259999999},{"$f":"(($D64*'fnd base rates'!D$110)\n+($E64*'fnd base rates'!D$111)\n+($F64*'fnd base rates'!D$112)\n+($G64*'fnd base rates'!D$113)\n+($H64*'fnd base rates'!D$114)\n+($I64*'fnd base rates'!D$115)\n+($J64*'fnd base rates'!D$119)\n+($K64*'fnd base rates'!D$120)\n+($M64*'fnd base rates'!D$122)\n+($N64*'fnd base rates'!D$123)\n+($O64*'fnd base rates'!D$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,4)))\n*$R64","v":2123.58},{"$f":"(($D64*'fnd base rates'!E$110)\n+($E64*'fnd base rates'!E$111)\n+($F64*'fnd base rates'!E$112)\n+($G64*'fnd base rates'!E$113)\n+($H64*'fnd base rates'!E$114)\n+($I64*'fnd base rates'!E$115)\n+($J64*'fnd base rates'!E$119)\n+($K64*'fnd base rates'!E$120)\n+($M64*'fnd base rates'!E$122)\n+($N64*'fnd base rates'!E$123)\n+($O64*'fnd base rates'!E$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,5)))\n*$R64","v":12271.787775000001},{"$f":"(($D64*'fnd base rates'!F$110)\n+($E64*'fnd base rates'!F$111)\n+($F64*'fnd base rates'!F$112)\n+($G64*'fnd base rates'!F$113)\n+($H64*'fnd base rates'!F$114)\n+($I64*'fnd base rates'!F$115)\n+($J64*'fnd base rates'!F$119)\n+($K64*'fnd base rates'!F$120)\n+($M64*'fnd base rates'!F$122)\n+($N64*'fnd base rates'!F$123)\n+($O64*'fnd base rates'!F$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,6)))\n*$R64","v":2544.568745},{"$f":"(($D64*'fnd base rates'!G$110)\n+($E64*'fnd base rates'!G$111)\n+($F64*'fnd base rates'!G$112)\n+($G64*'fnd base rates'!G$113)\n+($H64*'fnd base rates'!G$114)\n+($I64*'fnd base rates'!G$115)\n+($J64*'fnd base rates'!G$119)\n+($K64*'fnd base rates'!G$120)\n+($M64*'fnd base rates'!G$122)\n+($N64*'fnd base rates'!G$123)\n+($O64*'fnd base rates'!G$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,7)))\n*$R64","v":458.21580899999998},{"$f":"(($D64*'fnd base rates'!H$110)\n+($E64*'fnd base rates'!H$111)\n+($F64*'fnd base rates'!H$112)\n+($G64*'fnd base rates'!H$113)\n+($H64*'fnd base rates'!H$114)\n+($I64*'fnd base rates'!H$115)\n+($J64*'fnd base rates'!H$119)\n+($K64*'fnd base rates'!H$120)\n+($M64*'fnd base rates'!H$122)\n+($N64*'fnd base rates'!H$123)\n+($O64*'fnd base rates'!H$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,8)))","v":2015.8107339999999},{"$f":"(($D64*'fnd base rates'!I$110)\n+($E64*'fnd base rates'!I$111)\n+($F64*'fnd base rates'!I$112)\n+($G64*'fnd base rates'!I$113)\n+($H64*'fnd base rates'!I$114)\n+($I64*'fnd base rates'!I$115)\n+($J64*'fnd base rates'!I$119)\n+($K64*'fnd base rates'!I$120)\n+($M64*'fnd base rates'!I$122)\n+($N64*'fnd base rates'!I$123)\n+($O64*'fnd base rates'!I$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,9)))\n*$R64","v":1102.56},{"$f":"(($D64*'fnd base rates'!J$110)\n+($E64*'fnd base rates'!J$111)\n+($F64*'fnd base rates'!J$112)\n+($G64*'fnd base rates'!J$113)\n+($H64*'fnd base rates'!J$114)\n+($I64*'fnd base rates'!J$115)\n+($J64*'fnd base rates'!J$119)\n+($K64*'fnd base rates'!J$120)\n+($M64*'fnd base rates'!J$122)\n+($N64*'fnd base rates'!J$123)\n+($O64*'fnd base rates'!J$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,10)))\n*$R64","v":1291.9100000000001},{"$f":"(($D64*'fnd base rates'!K$110)\n+($E64*'fnd base rates'!K$111)\n+($F64*'fnd base rates'!K$112)\n+($G64*'fnd base rates'!K$113)\n+($H64*'fnd base rates'!K$114)\n+($I64*'fnd base rates'!K$115)\n+($J64*'fnd base rates'!K$119)\n+($K64*'fnd base rates'!K$120)\n+($M64*'fnd base rates'!K$122)\n+($N64*'fnd base rates'!K$123)\n+($O64*'fnd base rates'!K$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,11)))\n*$R64","v":3215.5447829999998},{"$f":"(($D64*'fnd base rates'!L$110)\n+($E64*'fnd base rates'!L$111)\n+($F64*'fnd base rates'!L$112)\n+($G64*'fnd base rates'!L$113)\n+($H64*'fnd base rates'!L$114)\n+($I64*'fnd base rates'!L$115)\n+($J64*'fnd base rates'!L$119)\n+($K64*'fnd base rates'!L$120)\n+($M64*'fnd base rates'!L$122)\n+($N64*'fnd base rates'!L$123)\n+($O64*'fnd base rates'!L$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,12)))","v":3389.2108167024476},{"$f":"(($D64*'fnd base rates'!M$110)\n+($E64*'fnd base rates'!M$111)\n+($F64*'fnd base rates'!M$112)\n+($G64*'fnd base rates'!M$113)\n+($H64*'fnd base rates'!M$114)\n+($I64*'fnd base rates'!M$115)\n+($J64*'fnd base rates'!M$119)\n+($K64*'fnd base rates'!M$120)\n+($M64*'fnd base rates'!M$122)\n+($N64*'fnd base rates'!M$123)\n+($O64*'fnd base rates'!M$124)\n+($P64*VLOOKUP($S64+15,rate_basefnd,13)))","v":0},29896.534888702452,null,414603263,"414","603","263",1,3,29896.534888702452,9966,0,9966,null,null,null,null,null,9966,0,9966,-2,9968,13,9955]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D65","v":0},{"$f":"'fnd enro'!E65","v":0},{"$f":"'fnd enro'!F65","v":0},{"$f":"'fnd enro'!G65","v":0},{"$f":"'fnd enro'!H65","v":46},{"$f":"'fnd enro'!I65","v":37},{"$f":"'fnd enro'!J65","v":0},{"$f":"'fnd enro'!K65","v":3.1457000000000002},{"$f":"'fnd enro'!L65","v":0},{"$f":"'fnd enro'!M65+'fnd enro'!N65","v":0},{"$f":"'fnd enro'!O65","v":0},{"$f":"'fnd enro'!P65","v":1},{"$f":"'fnd enro'!Q65+'fnd enro'!R65","v":36},{"$f":"'fnd enro'!T65","v":83},1,{"$f":"VALUE('fnd enro'!S65)","v":9},null,{"$f":"(($D65*'fnd base rates'!C$110)\n+($E65*'fnd base rates'!C$111)\n+($F65*'fnd base rates'!C$112)\n+($G65*'fnd base rates'!C$113)\n+($H65*'fnd base rates'!C$114)\n+($I65*'fnd base rates'!C$115)\n+($J65*'fnd base rates'!C$119)\n+($K65*'fnd base rates'!C$120)\n+($M65*'fnd base rates'!C$122)\n+($N65*'fnd base rates'!C$123)\n+($O65*'fnd base rates'!C$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,3)))\n*$R65","v":43307.035585999991},{"$f":"(($D65*'fnd base rates'!D$110)\n+($E65*'fnd base rates'!D$111)\n+($F65*'fnd base rates'!D$112)\n+($G65*'fnd base rates'!D$113)\n+($H65*'fnd base rates'!D$114)\n+($I65*'fnd base rates'!D$115)\n+($J65*'fnd base rates'!D$119)\n+($K65*'fnd base rates'!D$120)\n+($M65*'fnd base rates'!D$122)\n+($N65*'fnd base rates'!D$123)\n+($O65*'fnd base rates'!D$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,4)))\n*$R65","v":69276.89},{"$f":"(($D65*'fnd base rates'!E$110)\n+($E65*'fnd base rates'!E$111)\n+($F65*'fnd base rates'!E$112)\n+($G65*'fnd base rates'!E$113)\n+($H65*'fnd base rates'!E$114)\n+($I65*'fnd base rates'!E$115)\n+($J65*'fnd base rates'!E$119)\n+($K65*'fnd base rates'!E$120)\n+($M65*'fnd base rates'!E$122)\n+($N65*'fnd base rates'!E$123)\n+($O65*'fnd base rates'!E$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,5)))\n*$R65","v":417262.93177499995},{"$f":"(($D65*'fnd base rates'!F$110)\n+($E65*'fnd base rates'!F$111)\n+($F65*'fnd base rates'!F$112)\n+($G65*'fnd base rates'!F$113)\n+($H65*'fnd base rates'!F$114)\n+($I65*'fnd base rates'!F$115)\n+($J65*'fnd base rates'!F$119)\n+($K65*'fnd base rates'!F$120)\n+($M65*'fnd base rates'!F$122)\n+($N65*'fnd base rates'!F$123)\n+($O65*'fnd base rates'!F$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,6)))\n*$R65","v":72368.641944999996},{"$f":"(($D65*'fnd base rates'!G$110)\n+($E65*'fnd base rates'!G$111)\n+($F65*'fnd base rates'!G$112)\n+($G65*'fnd base rates'!G$113)\n+($H65*'fnd base rates'!G$114)\n+($I65*'fnd base rates'!G$115)\n+($J65*'fnd base rates'!G$119)\n+($K65*'fnd base rates'!G$120)\n+($M65*'fnd base rates'!G$122)\n+($N65*'fnd base rates'!G$123)\n+($O65*'fnd base rates'!G$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,7)))\n*$R65","v":17715.004048999999},{"$f":"(($D65*'fnd base rates'!H$110)\n+($E65*'fnd base rates'!H$111)\n+($F65*'fnd base rates'!H$112)\n+($G65*'fnd base rates'!H$113)\n+($H65*'fnd base rates'!H$114)\n+($I65*'fnd base rates'!H$115)\n+($J65*'fnd base rates'!H$119)\n+($K65*'fnd base rates'!H$120)\n+($M65*'fnd base rates'!H$122)\n+($N65*'fnd base rates'!H$123)\n+($O65*'fnd base rates'!H$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,8)))","v":51449.686973999997},{"$f":"(($D65*'fnd base rates'!I$110)\n+($E65*'fnd base rates'!I$111)\n+($F65*'fnd base rates'!I$112)\n+($G65*'fnd base rates'!I$113)\n+($H65*'fnd base rates'!I$114)\n+($I65*'fnd base rates'!I$115)\n+($J65*'fnd base rates'!I$119)\n+($K65*'fnd base rates'!I$120)\n+($M65*'fnd base rates'!I$122)\n+($N65*'fnd base rates'!I$123)\n+($O65*'fnd base rates'!I$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,9)))\n*$R65","v":33207.399999999994},{"$f":"(($D65*'fnd base rates'!J$110)\n+($E65*'fnd base rates'!J$111)\n+($F65*'fnd base rates'!J$112)\n+($G65*'fnd base rates'!J$113)\n+($H65*'fnd base rates'!J$114)\n+($I65*'fnd base rates'!J$115)\n+($J65*'fnd base rates'!J$119)\n+($K65*'fnd base rates'!J$120)\n+($M65*'fnd base rates'!J$122)\n+($N65*'fnd base rates'!J$123)\n+($O65*'fnd base rates'!J$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,10)))\n*$R65","v":51602.91},{"$f":"(($D65*'fnd base rates'!K$110)\n+($E65*'fnd base rates'!K$111)\n+($F65*'fnd base rates'!K$112)\n+($G65*'fnd base rates'!K$113)\n+($H65*'fnd base rates'!K$114)\n+($I65*'fnd base rates'!K$115)\n+($J65*'fnd base rates'!K$119)\n+($K65*'fnd base rates'!K$120)\n+($M65*'fnd base rates'!K$122)\n+($N65*'fnd base rates'!K$123)\n+($O65*'fnd base rates'!K$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,11)))\n*$R65","v":89728.675663000002},{"$f":"(($D65*'fnd base rates'!L$110)\n+($E65*'fnd base rates'!L$111)\n+($F65*'fnd base rates'!L$112)\n+($G65*'fnd base rates'!L$113)\n+($H65*'fnd base rates'!L$114)\n+($I65*'fnd base rates'!L$115)\n+($J65*'fnd base rates'!L$119)\n+($K65*'fnd base rates'!L$120)\n+($M65*'fnd base rates'!L$122)\n+($N65*'fnd base rates'!L$123)\n+($O65*'fnd base rates'!L$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,12)))","v":112254.924363724},{"$f":"(($D65*'fnd base rates'!M$110)\n+($E65*'fnd base rates'!M$111)\n+($F65*'fnd base rates'!M$112)\n+($G65*'fnd base rates'!M$113)\n+($H65*'fnd base rates'!M$114)\n+($I65*'fnd base rates'!M$115)\n+($J65*'fnd base rates'!M$119)\n+($K65*'fnd base rates'!M$120)\n+($M65*'fnd base rates'!M$122)\n+($N65*'fnd base rates'!M$123)\n+($O65*'fnd base rates'!M$124)\n+($P65*VLOOKUP($S65+15,rate_basefnd,13)))","v":0},958174.10035572387,null,414603603,"414","603","603",1,83,958174.10035572387,11544,0,11544,null,null,null,null,null,11544,0,11544,130,11414,17,11397]
[414,414603618,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D66","v":0},{"$f":"'fnd enro'!E66","v":0},{"$f":"'fnd enro'!F66","v":0},{"$f":"'fnd enro'!G66","v":0},{"$f":"'fnd enro'!H66","v":0},{"$f":"'fnd enro'!I66","v":1},{"$f":"'fnd enro'!J66","v":0},{"$f":"'fnd enro'!K66","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L66","v":0},{"$f":"'fnd enro'!M66+'fnd enro'!N66","v":0},{"$f":"'fnd enro'!O66","v":0},{"$f":"'fnd enro'!P66","v":0},{"$f":"'fnd enro'!Q66+'fnd enro'!R66","v":1},{"$f":"'fnd enro'!T66","v":1},1,{"$f":"VALUE('fnd enro'!S66)","v":10},null,{"$f":"(($D66*'fnd base rates'!C$110)\n+($E66*'fnd base rates'!C$111)\n+($F66*'fnd base rates'!C$112)\n+($G66*'fnd base rates'!C$113)\n+($H66*'fnd base rates'!C$114)\n+($I66*'fnd base rates'!C$115)\n+($J66*'fnd base rates'!C$119)\n+($K66*'fnd base rates'!C$120)\n+($M66*'fnd base rates'!C$122)\n+($N66*'fnd base rates'!C$123)\n+($O66*'fnd base rates'!C$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,3)))\n*$R66","v":556.74874199999999},{"$f":"(($D66*'fnd base rates'!D$110)\n+($E66*'fnd base rates'!D$111)\n+($F66*'fnd base rates'!D$112)\n+($G66*'fnd base rates'!D$113)\n+($H66*'fnd base rates'!D$114)\n+($I66*'fnd base rates'!D$115)\n+($J66*'fnd base rates'!D$119)\n+($K66*'fnd base rates'!D$120)\n+($M66*'fnd base rates'!D$122)\n+($N66*'fnd base rates'!D$123)\n+($O66*'fnd base rates'!D$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,4)))\n*$R66","v":1003.05},{"$f":"(($D66*'fnd base rates'!E$110)\n+($E66*'fnd base rates'!E$111)\n+($F66*'fnd base rates'!E$112)\n+($G66*'fnd base rates'!E$113)\n+($H66*'fnd base rates'!E$114)\n+($I66*'fnd base rates'!E$115)\n+($J66*'fnd base rates'!E$119)\n+($K66*'fnd base rates'!E$120)\n+($M66*'fnd base rates'!E$122)\n+($N66*'fnd base rates'!E$123)\n+($O66*'fnd base rates'!E$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,5)))\n*$R66","v":7420.2459250000002},{"$f":"(($D66*'fnd base rates'!F$110)\n+($E66*'fnd base rates'!F$111)\n+($F66*'fnd base rates'!F$112)\n+($G66*'fnd base rates'!F$113)\n+($H66*'fnd base rates'!F$114)\n+($I66*'fnd base rates'!F$115)\n+($J66*'fnd base rates'!F$119)\n+($K66*'fnd base rates'!F$120)\n+($M66*'fnd base rates'!F$122)\n+($N66*'fnd base rates'!F$123)\n+($O66*'fnd base rates'!F$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,6)))\n*$R66","v":814.73291500000005},{"$f":"(($D66*'fnd base rates'!G$110)\n+($E66*'fnd base rates'!G$111)\n+($F66*'fnd base rates'!G$112)\n+($G66*'fnd base rates'!G$113)\n+($H66*'fnd base rates'!G$114)\n+($I66*'fnd base rates'!G$115)\n+($J66*'fnd base rates'!G$119)\n+($K66*'fnd base rates'!G$120)\n+($M66*'fnd base rates'!G$122)\n+($N66*'fnd base rates'!G$123)\n+($O66*'fnd base rates'!G$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,7)))\n*$R66","v":291.128603},{"$f":"(($D66*'fnd base rates'!H$110)\n+($E66*'fnd base rates'!H$111)\n+($F66*'fnd base rates'!H$112)\n+($G66*'fnd base rates'!H$113)\n+($H66*'fnd base rates'!H$114)\n+($I66*'fnd base rates'!H$115)\n+($J66*'fnd base rates'!H$119)\n+($K66*'fnd base rates'!H$120)\n+($M66*'fnd base rates'!H$122)\n+($N66*'fnd base rates'!H$123)\n+($O66*'fnd base rates'!H$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D66*'fnd base rates'!I$110)\n+($E66*'fnd base rates'!I$111)\n+($F66*'fnd base rates'!I$112)\n+($G66*'fnd base rates'!I$113)\n+($H66*'fnd base rates'!I$114)\n+($I66*'fnd base rates'!I$115)\n+($J66*'fnd base rates'!I$119)\n+($K66*'fnd base rates'!I$120)\n+($M66*'fnd base rates'!I$122)\n+($N66*'fnd base rates'!I$123)\n+($O66*'fnd base rates'!I$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,9)))\n*$R66","v":510.78},{"$f":"(($D66*'fnd base rates'!J$110)\n+($E66*'fnd base rates'!J$111)\n+($F66*'fnd base rates'!J$112)\n+($G66*'fnd base rates'!J$113)\n+($H66*'fnd base rates'!J$114)\n+($I66*'fnd base rates'!J$115)\n+($J66*'fnd base rates'!J$119)\n+($K66*'fnd base rates'!J$120)\n+($M66*'fnd base rates'!J$122)\n+($N66*'fnd base rates'!J$123)\n+($O66*'fnd base rates'!J$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,10)))\n*$R66","v":1137.18},{"$f":"(($D66*'fnd base rates'!K$110)\n+($E66*'fnd base rates'!K$111)\n+($F66*'fnd base rates'!K$112)\n+($G66*'fnd base rates'!K$113)\n+($H66*'fnd base rates'!K$114)\n+($I66*'fnd base rates'!K$115)\n+($J66*'fnd base rates'!K$119)\n+($K66*'fnd base rates'!K$120)\n+($M66*'fnd base rates'!K$122)\n+($N66*'fnd base rates'!K$123)\n+($O66*'fnd base rates'!K$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,11)))\n*$R66","v":1061.948261},{"$f":"(($D66*'fnd base rates'!L$110)\n+($E66*'fnd base rates'!L$111)\n+($F66*'fnd base rates'!L$112)\n+($G66*'fnd base rates'!L$113)\n+($H66*'fnd base rates'!L$114)\n+($I66*'fnd base rates'!L$115)\n+($J66*'fnd base rates'!L$119)\n+($K66*'fnd base rates'!L$120)\n+($M66*'fnd base rates'!L$122)\n+($N66*'fnd base rates'!L$123)\n+($O66*'fnd base rates'!L$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D66*'fnd base rates'!M$110)\n+($E66*'fnd base rates'!M$111)\n+($F66*'fnd base rates'!M$112)\n+($G66*'fnd base rates'!M$113)\n+($H66*'fnd base rates'!M$114)\n+($I66*'fnd base rates'!M$115)\n+($J66*'fnd base rates'!M$119)\n+($K66*'fnd base rates'!M$120)\n+($M66*'fnd base rates'!M$122)\n+($N66*'fnd base rates'!M$123)\n+($O66*'fnd base rates'!M$124)\n+($P66*VLOOKUP($S66+15,rate_basefnd,13)))","v":0},15145.027718628882,null,414603618,"414","603","618",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D67","v":0},{"$f":"'fnd enro'!E67","v":0},{"$f":"'fnd enro'!F67","v":0},{"$f":"'fnd enro'!G67","v":0},{"$f":"'fnd enro'!H67","v":14},{"$f":"'fnd enro'!I67","v":8},{"$f":"'fnd enro'!J67","v":0},{"$f":"'fnd enro'!K67","v":0.83379999999999999},{"$f":"'fnd enro'!L67","v":0},{"$f":"'fnd enro'!M67+'fnd enro'!N67","v":0},{"$f":"'fnd enro'!O67","v":0},{"$f":"'fnd enro'!P67","v":0},{"$f":"'fnd enro'!Q67+'fnd enro'!R67","v":6},{"$f":"'fnd enro'!T67","v":22},1,{"$f":"VALUE('fnd enro'!S67)","v":6},null,{"$f":"(($D67*'fnd base rates'!C$110)\n+($E67*'fnd base rates'!C$111)\n+($F67*'fnd base rates'!C$112)\n+($G67*'fnd base rates'!C$113)\n+($H67*'fnd base rates'!C$114)\n+($I67*'fnd base rates'!C$115)\n+($J67*'fnd base rates'!C$119)\n+($K67*'fnd base rates'!C$120)\n+($M67*'fnd base rates'!C$122)\n+($N67*'fnd base rates'!C$123)\n+($O67*'fnd base rates'!C$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,3)))\n*$R67","v":11219.212324},{"$f":"(($D67*'fnd base rates'!D$110)\n+($E67*'fnd base rates'!D$111)\n+($F67*'fnd base rates'!D$112)\n+($G67*'fnd base rates'!D$113)\n+($H67*'fnd base rates'!D$114)\n+($I67*'fnd base rates'!D$115)\n+($J67*'fnd base rates'!D$119)\n+($K67*'fnd base rates'!D$120)\n+($M67*'fnd base rates'!D$122)\n+($N67*'fnd base rates'!D$123)\n+($O67*'fnd base rates'!D$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,4)))\n*$R67","v":17190.04},{"$f":"(($D67*'fnd base rates'!E$110)\n+($E67*'fnd base rates'!E$111)\n+($F67*'fnd base rates'!E$112)\n+($G67*'fnd base rates'!E$113)\n+($H67*'fnd base rates'!E$114)\n+($I67*'fnd base rates'!E$115)\n+($J67*'fnd base rates'!E$119)\n+($K67*'fnd base rates'!E$120)\n+($M67*'fnd base rates'!E$122)\n+($N67*'fnd base rates'!E$123)\n+($O67*'fnd base rates'!E$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,5)))\n*$R67","v":96819.050350000005},{"$f":"(($D67*'fnd base rates'!F$110)\n+($E67*'fnd base rates'!F$111)\n+($F67*'fnd base rates'!F$112)\n+($G67*'fnd base rates'!F$113)\n+($H67*'fnd base rates'!F$114)\n+($I67*'fnd base rates'!F$115)\n+($J67*'fnd base rates'!F$119)\n+($K67*'fnd base rates'!F$120)\n+($M67*'fnd base rates'!F$122)\n+($N67*'fnd base rates'!F$123)\n+($O67*'fnd base rates'!F$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,6)))\n*$R67","v":19329.30413},{"$f":"(($D67*'fnd base rates'!G$110)\n+($E67*'fnd base rates'!G$111)\n+($F67*'fnd base rates'!G$112)\n+($G67*'fnd base rates'!G$113)\n+($H67*'fnd base rates'!G$114)\n+($I67*'fnd base rates'!G$115)\n+($J67*'fnd base rates'!G$119)\n+($K67*'fnd base rates'!G$120)\n+($M67*'fnd base rates'!G$122)\n+($N67*'fnd base rates'!G$123)\n+($O67*'fnd base rates'!G$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,7)))\n*$R67","v":4154.3492660000002},{"$f":"(($D67*'fnd base rates'!H$110)\n+($E67*'fnd base rates'!H$111)\n+($F67*'fnd base rates'!H$112)\n+($G67*'fnd base rates'!H$113)\n+($H67*'fnd base rates'!H$114)\n+($I67*'fnd base rates'!H$115)\n+($J67*'fnd base rates'!H$119)\n+($K67*'fnd base rates'!H$120)\n+($M67*'fnd base rates'!H$122)\n+($N67*'fnd base rates'!H$123)\n+($O67*'fnd base rates'!H$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,8)))","v":13020.898716},{"$f":"(($D67*'fnd base rates'!I$110)\n+($E67*'fnd base rates'!I$111)\n+($F67*'fnd base rates'!I$112)\n+($G67*'fnd base rates'!I$113)\n+($H67*'fnd base rates'!I$114)\n+($I67*'fnd base rates'!I$115)\n+($J67*'fnd base rates'!I$119)\n+($K67*'fnd base rates'!I$120)\n+($M67*'fnd base rates'!I$122)\n+($N67*'fnd base rates'!I$123)\n+($O67*'fnd base rates'!I$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,9)))\n*$R67","v":8193.2799999999988},{"$f":"(($D67*'fnd base rates'!J$110)\n+($E67*'fnd base rates'!J$111)\n+($F67*'fnd base rates'!J$112)\n+($G67*'fnd base rates'!J$113)\n+($H67*'fnd base rates'!J$114)\n+($I67*'fnd base rates'!J$115)\n+($J67*'fnd base rates'!J$119)\n+($K67*'fnd base rates'!J$120)\n+($M67*'fnd base rates'!J$122)\n+($N67*'fnd base rates'!J$123)\n+($O67*'fnd base rates'!J$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,10)))\n*$R67","v":10791.46},{"$f":"(($D67*'fnd base rates'!K$110)\n+($E67*'fnd base rates'!K$111)\n+($F67*'fnd base rates'!K$112)\n+($G67*'fnd base rates'!K$113)\n+($H67*'fnd base rates'!K$114)\n+($I67*'fnd base rates'!K$115)\n+($J67*'fnd base rates'!K$119)\n+($K67*'fnd base rates'!K$120)\n+($M67*'fnd base rates'!K$122)\n+($N67*'fnd base rates'!K$123)\n+($O67*'fnd base rates'!K$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,11)))\n*$R67","v":23778.661741999997},{"$f":"(($D67*'fnd base rates'!L$110)\n+($E67*'fnd base rates'!L$111)\n+($F67*'fnd base rates'!L$112)\n+($G67*'fnd base rates'!L$113)\n+($H67*'fnd base rates'!L$114)\n+($I67*'fnd base rates'!L$115)\n+($J67*'fnd base rates'!L$119)\n+($K67*'fnd base rates'!L$120)\n+($M67*'fnd base rates'!L$122)\n+($N67*'fnd base rates'!L$123)\n+($O67*'fnd base rates'!L$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,12)))","v":28087.357541256606},{"$f":"(($D67*'fnd base rates'!M$110)\n+($E67*'fnd base rates'!M$111)\n+($F67*'fnd base rates'!M$112)\n+($G67*'fnd base rates'!M$113)\n+($H67*'fnd base rates'!M$114)\n+($I67*'fnd base rates'!M$115)\n+($J67*'fnd base rates'!M$119)\n+($K67*'fnd base rates'!M$120)\n+($M67*'fnd base rates'!M$122)\n+($N67*'fnd base rates'!M$123)\n+($O67*'fnd base rates'!M$124)\n+($P67*VLOOKUP($S67+15,rate_basefnd,13)))","v":0},232583.61406925661,null,414603635,"414","603","635",1,22,232583.61406925661,10572,0,10572,null,null,null,null,null,10572,0,10572,56,10516,15,10501]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D68","v":0},{"$f":"'fnd enro'!E68","v":0},{"$f":"'fnd enro'!F68","v":0},{"$f":"'fnd enro'!G68","v":0},{"$f":"'fnd enro'!H68","v":6},{"$f":"'fnd enro'!I68","v":10},{"$f":"'fnd enro'!J68","v":0},{"$f":"'fnd enro'!K68","v":0.60640000000000005},{"$f":"'fnd enro'!L68","v":0},{"$f":"'fnd enro'!M68+'fnd enro'!N68","v":0},{"$f":"'fnd enro'!O68","v":0},{"$f":"'fnd enro'!P68","v":0},{"$f":"'fnd enro'!Q68+'fnd enro'!R68","v":6},{"$f":"'fnd enro'!T68","v":16},1,{"$f":"VALUE('fnd enro'!S68)","v":8},null,{"$f":"(($D68*'fnd base rates'!C$110)\n+($E68*'fnd base rates'!C$111)\n+($F68*'fnd base rates'!C$112)\n+($G68*'fnd base rates'!C$113)\n+($H68*'fnd base rates'!C$114)\n+($I68*'fnd base rates'!C$115)\n+($J68*'fnd base rates'!C$119)\n+($K68*'fnd base rates'!C$120)\n+($M68*'fnd base rates'!C$122)\n+($N68*'fnd base rates'!C$123)\n+($O68*'fnd base rates'!C$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,3)))\n*$R68","v":8268.7198720000015},{"$f":"(($D68*'fnd base rates'!D$110)\n+($E68*'fnd base rates'!D$111)\n+($F68*'fnd base rates'!D$112)\n+($G68*'fnd base rates'!D$113)\n+($H68*'fnd base rates'!D$114)\n+($I68*'fnd base rates'!D$115)\n+($J68*'fnd base rates'!D$119)\n+($K68*'fnd base rates'!D$120)\n+($M68*'fnd base rates'!D$122)\n+($N68*'fnd base rates'!D$123)\n+($O68*'fnd base rates'!D$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,4)))\n*$R68","v":13019.92},{"$f":"(($D68*'fnd base rates'!E$110)\n+($E68*'fnd base rates'!E$111)\n+($F68*'fnd base rates'!E$112)\n+($G68*'fnd base rates'!E$113)\n+($H68*'fnd base rates'!E$114)\n+($I68*'fnd base rates'!E$115)\n+($J68*'fnd base rates'!E$119)\n+($K68*'fnd base rates'!E$120)\n+($M68*'fnd base rates'!E$122)\n+($N68*'fnd base rates'!E$123)\n+($O68*'fnd base rates'!E$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,5)))\n*$R68","v":81091.6348},{"$f":"(($D68*'fnd base rates'!F$110)\n+($E68*'fnd base rates'!F$111)\n+($F68*'fnd base rates'!F$112)\n+($G68*'fnd base rates'!F$113)\n+($H68*'fnd base rates'!F$114)\n+($I68*'fnd base rates'!F$115)\n+($J68*'fnd base rates'!F$119)\n+($K68*'fnd base rates'!F$120)\n+($M68*'fnd base rates'!F$122)\n+($N68*'fnd base rates'!F$123)\n+($O68*'fnd base rates'!F$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,6)))\n*$R68","v":13637.94664},{"$f":"(($D68*'fnd base rates'!G$110)\n+($E68*'fnd base rates'!G$111)\n+($F68*'fnd base rates'!G$112)\n+($G68*'fnd base rates'!G$113)\n+($H68*'fnd base rates'!G$114)\n+($I68*'fnd base rates'!G$115)\n+($J68*'fnd base rates'!G$119)\n+($K68*'fnd base rates'!G$120)\n+($M68*'fnd base rates'!G$122)\n+($N68*'fnd base rates'!G$123)\n+($O68*'fnd base rates'!G$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,7)))\n*$R68","v":3248.9576479999996},{"$f":"(($D68*'fnd base rates'!H$110)\n+($E68*'fnd base rates'!H$111)\n+($F68*'fnd base rates'!H$112)\n+($G68*'fnd base rates'!H$113)\n+($H68*'fnd base rates'!H$114)\n+($I68*'fnd base rates'!H$115)\n+($J68*'fnd base rates'!H$119)\n+($K68*'fnd base rates'!H$120)\n+($M68*'fnd base rates'!H$122)\n+($N68*'fnd base rates'!H$123)\n+($O68*'fnd base rates'!H$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,8)))","v":10686.077248},{"$f":"(($D68*'fnd base rates'!I$110)\n+($E68*'fnd base rates'!I$111)\n+($F68*'fnd base rates'!I$112)\n+($G68*'fnd base rates'!I$113)\n+($H68*'fnd base rates'!I$114)\n+($I68*'fnd base rates'!I$115)\n+($J68*'fnd base rates'!I$119)\n+($K68*'fnd base rates'!I$120)\n+($M68*'fnd base rates'!I$122)\n+($N68*'fnd base rates'!I$123)\n+($O68*'fnd base rates'!I$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,9)))\n*$R68","v":6496.8399999999992},{"$f":"(($D68*'fnd base rates'!J$110)\n+($E68*'fnd base rates'!J$111)\n+($F68*'fnd base rates'!J$112)\n+($G68*'fnd base rates'!J$113)\n+($H68*'fnd base rates'!J$114)\n+($I68*'fnd base rates'!J$115)\n+($J68*'fnd base rates'!J$119)\n+($K68*'fnd base rates'!J$120)\n+($M68*'fnd base rates'!J$122)\n+($N68*'fnd base rates'!J$123)\n+($O68*'fnd base rates'!J$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,10)))\n*$R68","v":10169.58},{"$f":"(($D68*'fnd base rates'!K$110)\n+($E68*'fnd base rates'!K$111)\n+($F68*'fnd base rates'!K$112)\n+($G68*'fnd base rates'!K$113)\n+($H68*'fnd base rates'!K$114)\n+($I68*'fnd base rates'!K$115)\n+($J68*'fnd base rates'!K$119)\n+($K68*'fnd base rates'!K$120)\n+($M68*'fnd base rates'!K$122)\n+($N68*'fnd base rates'!K$123)\n+($O68*'fnd base rates'!K$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,11)))\n*$R68","v":17169.372175999997},{"$f":"(($D68*'fnd base rates'!L$110)\n+($E68*'fnd base rates'!L$111)\n+($F68*'fnd base rates'!L$112)\n+($G68*'fnd base rates'!L$113)\n+($H68*'fnd base rates'!L$114)\n+($I68*'fnd base rates'!L$115)\n+($J68*'fnd base rates'!L$119)\n+($K68*'fnd base rates'!L$120)\n+($M68*'fnd base rates'!L$122)\n+($N68*'fnd base rates'!L$123)\n+($O68*'fnd base rates'!L$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,12)))","v":20818.90551095692},{"$f":"(($D68*'fnd base rates'!M$110)\n+($E68*'fnd base rates'!M$111)\n+($F68*'fnd base rates'!M$112)\n+($G68*'fnd base rates'!M$113)\n+($H68*'fnd base rates'!M$114)\n+($I68*'fnd base rates'!M$115)\n+($J68*'fnd base rates'!M$119)\n+($K68*'fnd base rates'!M$120)\n+($M68*'fnd base rates'!M$122)\n+($N68*'fnd base rates'!M$123)\n+($O68*'fnd base rates'!M$124)\n+($P68*VLOOKUP($S68+15,rate_basefnd,13)))","v":0},184607.95389495691,null,414603715,"414","603","715",1,16,184607.95389495691,11538,0,11538,null,null,null,null,null,11538,0,11538,112,11426,16,11410]
[416,416035035,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D69","v":0},{"$f":"'fnd enro'!E69","v":0},{"$f":"'fnd enro'!F69","v":0},{"$f":"'fnd enro'!G69","v":0},{"$f":"'fnd enro'!H69","v":231},{"$f":"'fnd enro'!I69","v":275},{"$f":"'fnd enro'!J69","v":0},{"$f":"'fnd enro'!K69","v":19.177399999999999},{"$f":"'fnd enro'!L69","v":0},{"$f":"'fnd enro'!M69+'fnd enro'!N69","v":0},{"$f":"'fnd enro'!O69","v":69},{"$f":"'fnd enro'!P69","v":44},{"$f":"'fnd enro'!Q69+'fnd enro'!R69","v":276},{"$f":"'fnd enro'!T69","v":506},1.081,{"$f":"VALUE('fnd enro'!S69)","v":10},null,{"$f":"(($D69*'fnd base rates'!C$110)\n+($E69*'fnd base rates'!C$111)\n+($F69*'fnd base rates'!C$112)\n+($G69*'fnd base rates'!C$113)\n+($H69*'fnd base rates'!C$114)\n+($I69*'fnd base rates'!C$115)\n+($J69*'fnd base rates'!C$119)\n+($K69*'fnd base rates'!C$120)\n+($M69*'fnd base rates'!C$122)\n+($N69*'fnd base rates'!C$123)\n+($O69*'fnd base rates'!C$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,3)))\n*$R69","v":299576.604071612},{"$f":"(($D69*'fnd base rates'!D$110)\n+($E69*'fnd base rates'!D$111)\n+($F69*'fnd base rates'!D$112)\n+($G69*'fnd base rates'!D$113)\n+($H69*'fnd base rates'!D$114)\n+($I69*'fnd base rates'!D$115)\n+($J69*'fnd base rates'!D$119)\n+($K69*'fnd base rates'!D$120)\n+($M69*'fnd base rates'!D$122)\n+($N69*'fnd base rates'!D$123)\n+($O69*'fnd base rates'!D$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,4)))\n*$R69","v":493693.42427000002},{"$f":"(($D69*'fnd base rates'!E$110)\n+($E69*'fnd base rates'!E$111)\n+($F69*'fnd base rates'!E$112)\n+($G69*'fnd base rates'!E$113)\n+($H69*'fnd base rates'!E$114)\n+($I69*'fnd base rates'!E$115)\n+($J69*'fnd base rates'!E$119)\n+($K69*'fnd base rates'!E$120)\n+($M69*'fnd base rates'!E$122)\n+($N69*'fnd base rates'!E$123)\n+($O69*'fnd base rates'!E$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,5)))\n*$R69","v":3135700.2297620499},{"$f":"(($D69*'fnd base rates'!F$110)\n+($E69*'fnd base rates'!F$111)\n+($F69*'fnd base rates'!F$112)\n+($G69*'fnd base rates'!F$113)\n+($H69*'fnd base rates'!F$114)\n+($I69*'fnd base rates'!F$115)\n+($J69*'fnd base rates'!F$119)\n+($K69*'fnd base rates'!F$120)\n+($M69*'fnd base rates'!F$122)\n+($N69*'fnd base rates'!F$123)\n+($O69*'fnd base rates'!F$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,6)))\n*$R69","v":489143.19798418996},{"$f":"(($D69*'fnd base rates'!G$110)\n+($E69*'fnd base rates'!G$111)\n+($F69*'fnd base rates'!G$112)\n+($G69*'fnd base rates'!G$113)\n+($H69*'fnd base rates'!G$114)\n+($I69*'fnd base rates'!G$115)\n+($J69*'fnd base rates'!G$119)\n+($K69*'fnd base rates'!G$120)\n+($M69*'fnd base rates'!G$122)\n+($N69*'fnd base rates'!G$123)\n+($O69*'fnd base rates'!G$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,7)))\n*$R69","v":130806.33270055799},{"$f":"(($D69*'fnd base rates'!H$110)\n+($E69*'fnd base rates'!H$111)\n+($F69*'fnd base rates'!H$112)\n+($G69*'fnd base rates'!H$113)\n+($H69*'fnd base rates'!H$114)\n+($I69*'fnd base rates'!H$115)\n+($J69*'fnd base rates'!H$119)\n+($K69*'fnd base rates'!H$120)\n+($M69*'fnd base rates'!H$122)\n+($N69*'fnd base rates'!H$123)\n+($O69*'fnd base rates'!H$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,8)))","v":340522.94046800002},{"$f":"(($D69*'fnd base rates'!I$110)\n+($E69*'fnd base rates'!I$111)\n+($F69*'fnd base rates'!I$112)\n+($G69*'fnd base rates'!I$113)\n+($H69*'fnd base rates'!I$114)\n+($I69*'fnd base rates'!I$115)\n+($J69*'fnd base rates'!I$119)\n+($K69*'fnd base rates'!I$120)\n+($M69*'fnd base rates'!I$122)\n+($N69*'fnd base rates'!I$123)\n+($O69*'fnd base rates'!I$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,9)))\n*$R69","v":238371.65591999996},{"$f":"(($D69*'fnd base rates'!J$110)\n+($E69*'fnd base rates'!J$111)\n+($F69*'fnd base rates'!J$112)\n+($G69*'fnd base rates'!J$113)\n+($H69*'fnd base rates'!J$114)\n+($I69*'fnd base rates'!J$115)\n+($J69*'fnd base rates'!J$119)\n+($K69*'fnd base rates'!J$120)\n+($M69*'fnd base rates'!J$122)\n+($N69*'fnd base rates'!J$123)\n+($O69*'fnd base rates'!J$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,10)))\n*$R69","v":398829.83687},{"$f":"(($D69*'fnd base rates'!K$110)\n+($E69*'fnd base rates'!K$111)\n+($F69*'fnd base rates'!K$112)\n+($G69*'fnd base rates'!K$113)\n+($H69*'fnd base rates'!K$114)\n+($I69*'fnd base rates'!K$115)\n+($J69*'fnd base rates'!K$119)\n+($K69*'fnd base rates'!K$120)\n+($M69*'fnd base rates'!K$122)\n+($N69*'fnd base rates'!K$123)\n+($O69*'fnd base rates'!K$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,11)))\n*$R69","v":619883.95934134605},{"$f":"(($D69*'fnd base rates'!L$110)\n+($E69*'fnd base rates'!L$111)\n+($F69*'fnd base rates'!L$112)\n+($G69*'fnd base rates'!L$113)\n+($H69*'fnd base rates'!L$114)\n+($I69*'fnd base rates'!L$115)\n+($J69*'fnd base rates'!L$119)\n+($K69*'fnd base rates'!L$120)\n+($M69*'fnd base rates'!L$122)\n+($N69*'fnd base rates'!L$123)\n+($O69*'fnd base rates'!L$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,12)))","v":733445.73576266423},{"$f":"(($D69*'fnd base rates'!M$110)\n+($E69*'fnd base rates'!M$111)\n+($F69*'fnd base rates'!M$112)\n+($G69*'fnd base rates'!M$113)\n+($H69*'fnd base rates'!M$114)\n+($I69*'fnd base rates'!M$115)\n+($J69*'fnd base rates'!M$119)\n+($K69*'fnd base rates'!M$120)\n+($M69*'fnd base rates'!M$122)\n+($N69*'fnd base rates'!M$123)\n+($O69*'fnd base rates'!M$124)\n+($P69*VLOOKUP($S69+15,rate_basefnd,13)))","v":0},6879973.9171504201,null,416035035,"416","035","035",1,506,6879973.9171504201,13597,0,13597,null,null,null,null,null,13597,0,13597,41,13556,149,13407]
[416,416035044,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D70","v":0},{"$f":"'fnd enro'!E70","v":0},{"$f":"'fnd enro'!F70","v":0},{"$f":"'fnd enro'!G70","v":0},{"$f":"'fnd enro'!H70","v":2},{"$f":"'fnd enro'!I70","v":3},{"$f":"'fnd enro'!J70","v":0},{"$f":"'fnd enro'!K70","v":0.1895},{"$f":"'fnd enro'!L70","v":0},{"$f":"'fnd enro'!M70+'fnd enro'!N70","v":0},{"$f":"'fnd enro'!O70","v":0},{"$f":"'fnd enro'!P70","v":1},{"$f":"'fnd enro'!Q70+'fnd enro'!R70","v":2},{"$f":"'fnd enro'!T70","v":5},1.081,{"$f":"VALUE('fnd enro'!S70)","v":8},null,{"$f":"(($D70*'fnd base rates'!C$110)\n+($E70*'fnd base rates'!C$111)\n+($F70*'fnd base rates'!C$112)\n+($G70*'fnd base rates'!C$113)\n+($H70*'fnd base rates'!C$114)\n+($I70*'fnd base rates'!C$115)\n+($J70*'fnd base rates'!C$119)\n+($K70*'fnd base rates'!C$120)\n+($M70*'fnd base rates'!C$122)\n+($N70*'fnd base rates'!C$123)\n+($O70*'fnd base rates'!C$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,3)))\n*$R70","v":2880.8798205100002},{"$f":"(($D70*'fnd base rates'!D$110)\n+($E70*'fnd base rates'!D$111)\n+($F70*'fnd base rates'!D$112)\n+($G70*'fnd base rates'!D$113)\n+($H70*'fnd base rates'!D$114)\n+($I70*'fnd base rates'!D$115)\n+($J70*'fnd base rates'!D$119)\n+($K70*'fnd base rates'!D$120)\n+($M70*'fnd base rates'!D$122)\n+($N70*'fnd base rates'!D$123)\n+($O70*'fnd base rates'!D$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,4)))\n*$R70","v":4575.6676100000004},{"$f":"(($D70*'fnd base rates'!E$110)\n+($E70*'fnd base rates'!E$111)\n+($F70*'fnd base rates'!E$112)\n+($G70*'fnd base rates'!E$113)\n+($H70*'fnd base rates'!E$114)\n+($I70*'fnd base rates'!E$115)\n+($J70*'fnd base rates'!E$119)\n+($K70*'fnd base rates'!E$120)\n+($M70*'fnd base rates'!E$122)\n+($N70*'fnd base rates'!E$123)\n+($O70*'fnd base rates'!E$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,5)))\n*$R70","v":28559.100744625001},{"$f":"(($D70*'fnd base rates'!F$110)\n+($E70*'fnd base rates'!F$111)\n+($F70*'fnd base rates'!F$112)\n+($G70*'fnd base rates'!F$113)\n+($H70*'fnd base rates'!F$114)\n+($I70*'fnd base rates'!F$115)\n+($J70*'fnd base rates'!F$119)\n+($K70*'fnd base rates'!F$120)\n+($M70*'fnd base rates'!F$122)\n+($N70*'fnd base rates'!F$123)\n+($O70*'fnd base rates'!F$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,6)))\n*$R70","v":4759.8533355750005},{"$f":"(($D70*'fnd base rates'!G$110)\n+($E70*'fnd base rates'!G$111)\n+($F70*'fnd base rates'!G$112)\n+($G70*'fnd base rates'!G$113)\n+($H70*'fnd base rates'!G$114)\n+($I70*'fnd base rates'!G$115)\n+($J70*'fnd base rates'!G$119)\n+($K70*'fnd base rates'!G$120)\n+($M70*'fnd base rates'!G$122)\n+($N70*'fnd base rates'!G$123)\n+($O70*'fnd base rates'!G$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,7)))\n*$R70","v":1155.948989215},{"$f":"(($D70*'fnd base rates'!H$110)\n+($E70*'fnd base rates'!H$111)\n+($F70*'fnd base rates'!H$112)\n+($G70*'fnd base rates'!H$113)\n+($H70*'fnd base rates'!H$114)\n+($I70*'fnd base rates'!H$115)\n+($J70*'fnd base rates'!H$119)\n+($K70*'fnd base rates'!H$120)\n+($M70*'fnd base rates'!H$122)\n+($N70*'fnd base rates'!H$123)\n+($O70*'fnd base rates'!H$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,8)))","v":3398.7078899999997},{"$f":"(($D70*'fnd base rates'!I$110)\n+($E70*'fnd base rates'!I$111)\n+($F70*'fnd base rates'!I$112)\n+($G70*'fnd base rates'!I$113)\n+($H70*'fnd base rates'!I$114)\n+($I70*'fnd base rates'!I$115)\n+($J70*'fnd base rates'!I$119)\n+($K70*'fnd base rates'!I$120)\n+($M70*'fnd base rates'!I$122)\n+($N70*'fnd base rates'!I$123)\n+($O70*'fnd base rates'!I$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,9)))\n*$R70","v":2258.6846399999999},{"$f":"(($D70*'fnd base rates'!J$110)\n+($E70*'fnd base rates'!J$111)\n+($F70*'fnd base rates'!J$112)\n+($G70*'fnd base rates'!J$113)\n+($H70*'fnd base rates'!J$114)\n+($I70*'fnd base rates'!J$115)\n+($J70*'fnd base rates'!J$119)\n+($K70*'fnd base rates'!J$120)\n+($M70*'fnd base rates'!J$122)\n+($N70*'fnd base rates'!J$123)\n+($O70*'fnd base rates'!J$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,10)))\n*$R70","v":3493.0461100000002},{"$f":"(($D70*'fnd base rates'!K$110)\n+($E70*'fnd base rates'!K$111)\n+($F70*'fnd base rates'!K$112)\n+($G70*'fnd base rates'!K$113)\n+($H70*'fnd base rates'!K$114)\n+($I70*'fnd base rates'!K$115)\n+($J70*'fnd base rates'!K$119)\n+($K70*'fnd base rates'!K$120)\n+($M70*'fnd base rates'!K$122)\n+($N70*'fnd base rates'!K$123)\n+($O70*'fnd base rates'!K$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,11)))\n*$R70","v":6042.6941207050004},{"$f":"(($D70*'fnd base rates'!L$110)\n+($E70*'fnd base rates'!L$111)\n+($F70*'fnd base rates'!L$112)\n+($G70*'fnd base rates'!L$113)\n+($H70*'fnd base rates'!L$114)\n+($I70*'fnd base rates'!L$115)\n+($J70*'fnd base rates'!L$119)\n+($K70*'fnd base rates'!L$120)\n+($M70*'fnd base rates'!L$122)\n+($N70*'fnd base rates'!L$123)\n+($O70*'fnd base rates'!L$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,12)))","v":6776.7519387760121},{"$f":"(($D70*'fnd base rates'!M$110)\n+($E70*'fnd base rates'!M$111)\n+($F70*'fnd base rates'!M$112)\n+($G70*'fnd base rates'!M$113)\n+($H70*'fnd base rates'!M$114)\n+($I70*'fnd base rates'!M$115)\n+($J70*'fnd base rates'!M$119)\n+($K70*'fnd base rates'!M$120)\n+($M70*'fnd base rates'!M$122)\n+($N70*'fnd base rates'!M$123)\n+($O70*'fnd base rates'!M$124)\n+($P70*VLOOKUP($S70+15,rate_basefnd,13)))","v":0},63901.335199406021,null,416035044,"416","035","044",1,5,63901.335199406021,12780,0,12780,null,null,null,null,null,12780,0,12780,-171,12951,702,12249]
[416,416035073,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D71","v":0},{"$f":"'fnd enro'!E71","v":0},{"$f":"'fnd enro'!F71","v":0},{"$f":"'fnd enro'!G71","v":0},{"$f":"'fnd enro'!H71","v":1},{"$f":"'fnd enro'!I71","v":0},{"$f":"'fnd enro'!J71","v":0},{"$f":"'fnd enro'!K71","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L71","v":0},{"$f":"'fnd enro'!M71+'fnd enro'!N71","v":0},{"$f":"'fnd enro'!O71","v":1},{"$f":"'fnd enro'!P71","v":0},{"$f":"'fnd enro'!Q71+'fnd enro'!R71","v":1},{"$f":"'fnd enro'!T71","v":1},1.081,{"$f":"VALUE('fnd enro'!S71)","v":10},null,{"$f":"(($D71*'fnd base rates'!C$110)\n+($E71*'fnd base rates'!C$111)\n+($F71*'fnd base rates'!C$112)\n+($G71*'fnd base rates'!C$113)\n+($H71*'fnd base rates'!C$114)\n+($I71*'fnd base rates'!C$115)\n+($J71*'fnd base rates'!C$119)\n+($K71*'fnd base rates'!C$120)\n+($M71*'fnd base rates'!C$122)\n+($N71*'fnd base rates'!C$123)\n+($O71*'fnd base rates'!C$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,3)))\n*$R71","v":703.76207010199994},{"$f":"(($D71*'fnd base rates'!D$110)\n+($E71*'fnd base rates'!D$111)\n+($F71*'fnd base rates'!D$112)\n+($G71*'fnd base rates'!D$113)\n+($H71*'fnd base rates'!D$114)\n+($I71*'fnd base rates'!D$115)\n+($J71*'fnd base rates'!D$119)\n+($K71*'fnd base rates'!D$120)\n+($M71*'fnd base rates'!D$122)\n+($N71*'fnd base rates'!D$123)\n+($O71*'fnd base rates'!D$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,4)))\n*$R71","v":1262.6512399999999},{"$f":"(($D71*'fnd base rates'!E$110)\n+($E71*'fnd base rates'!E$111)\n+($F71*'fnd base rates'!E$112)\n+($G71*'fnd base rates'!E$113)\n+($H71*'fnd base rates'!E$114)\n+($I71*'fnd base rates'!E$115)\n+($J71*'fnd base rates'!E$119)\n+($K71*'fnd base rates'!E$120)\n+($M71*'fnd base rates'!E$122)\n+($N71*'fnd base rates'!E$123)\n+($O71*'fnd base rates'!E$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,5)))\n*$R71","v":7816.7714549249995},{"$f":"(($D71*'fnd base rates'!F$110)\n+($E71*'fnd base rates'!F$111)\n+($F71*'fnd base rates'!F$112)\n+($G71*'fnd base rates'!F$113)\n+($H71*'fnd base rates'!F$114)\n+($I71*'fnd base rates'!F$115)\n+($J71*'fnd base rates'!F$119)\n+($K71*'fnd base rates'!F$120)\n+($M71*'fnd base rates'!F$122)\n+($N71*'fnd base rates'!F$123)\n+($O71*'fnd base rates'!F$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,6)))\n*$R71","v":1167.5804411150002},{"$f":"(($D71*'fnd base rates'!G$110)\n+($E71*'fnd base rates'!G$111)\n+($F71*'fnd base rates'!G$112)\n+($G71*'fnd base rates'!G$113)\n+($H71*'fnd base rates'!G$114)\n+($I71*'fnd base rates'!G$115)\n+($J71*'fnd base rates'!G$119)\n+($K71*'fnd base rates'!G$120)\n+($M71*'fnd base rates'!G$122)\n+($N71*'fnd base rates'!G$123)\n+($O71*'fnd base rates'!G$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,7)))\n*$R71","v":370.23017984299997},{"$f":"(($D71*'fnd base rates'!H$110)\n+($E71*'fnd base rates'!H$111)\n+($F71*'fnd base rates'!H$112)\n+($G71*'fnd base rates'!H$113)\n+($H71*'fnd base rates'!H$114)\n+($I71*'fnd base rates'!H$115)\n+($J71*'fnd base rates'!H$119)\n+($K71*'fnd base rates'!H$120)\n+($M71*'fnd base rates'!H$122)\n+($N71*'fnd base rates'!H$123)\n+($O71*'fnd base rates'!H$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,8)))","v":623.29357799999991},{"$f":"(($D71*'fnd base rates'!I$110)\n+($E71*'fnd base rates'!I$111)\n+($F71*'fnd base rates'!I$112)\n+($G71*'fnd base rates'!I$113)\n+($H71*'fnd base rates'!I$114)\n+($I71*'fnd base rates'!I$115)\n+($J71*'fnd base rates'!I$119)\n+($K71*'fnd base rates'!I$120)\n+($M71*'fnd base rates'!I$122)\n+($N71*'fnd base rates'!I$123)\n+($O71*'fnd base rates'!I$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,9)))\n*$R71","v":542.42417999999998},{"$f":"(($D71*'fnd base rates'!J$110)\n+($E71*'fnd base rates'!J$111)\n+($F71*'fnd base rates'!J$112)\n+($G71*'fnd base rates'!J$113)\n+($H71*'fnd base rates'!J$114)\n+($I71*'fnd base rates'!J$115)\n+($J71*'fnd base rates'!J$119)\n+($K71*'fnd base rates'!J$120)\n+($M71*'fnd base rates'!J$122)\n+($N71*'fnd base rates'!J$123)\n+($O71*'fnd base rates'!J$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,10)))\n*$R71","v":929.77891},{"$f":"(($D71*'fnd base rates'!K$110)\n+($E71*'fnd base rates'!K$111)\n+($F71*'fnd base rates'!K$112)\n+($G71*'fnd base rates'!K$113)\n+($H71*'fnd base rates'!K$114)\n+($I71*'fnd base rates'!K$115)\n+($J71*'fnd base rates'!K$119)\n+($K71*'fnd base rates'!K$120)\n+($M71*'fnd base rates'!K$122)\n+($N71*'fnd base rates'!K$123)\n+($O71*'fnd base rates'!K$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,11)))\n*$R71","v":1485.811000141},{"$f":"(($D71*'fnd base rates'!L$110)\n+($E71*'fnd base rates'!L$111)\n+($F71*'fnd base rates'!L$112)\n+($G71*'fnd base rates'!L$113)\n+($H71*'fnd base rates'!L$114)\n+($I71*'fnd base rates'!L$115)\n+($J71*'fnd base rates'!L$119)\n+($K71*'fnd base rates'!L$120)\n+($M71*'fnd base rates'!L$122)\n+($N71*'fnd base rates'!L$123)\n+($O71*'fnd base rates'!L$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,12)))","v":1923.0814274446816},{"$f":"(($D71*'fnd base rates'!M$110)\n+($E71*'fnd base rates'!M$111)\n+($F71*'fnd base rates'!M$112)\n+($G71*'fnd base rates'!M$113)\n+($H71*'fnd base rates'!M$114)\n+($I71*'fnd base rates'!M$115)\n+($J71*'fnd base rates'!M$119)\n+($K71*'fnd base rates'!M$120)\n+($M71*'fnd base rates'!M$122)\n+($N71*'fnd base rates'!M$123)\n+($O71*'fnd base rates'!M$124)\n+($P71*VLOOKUP($S71+15,rate_basefnd,13)))","v":0},16825.38448157068,null,416035073,"416","035","073",1,1,16825.38448157068,16825,0,16825,null,null,null,null,null,16825,0,16825,42,16783,27,16756]
[416,416035244,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D72","v":0},{"$f":"'fnd enro'!E72","v":0},{"$f":"'fnd enro'!F72","v":0},{"$f":"'fnd enro'!G72","v":0},{"$f":"'fnd enro'!H72","v":3},{"$f":"'fnd enro'!I72","v":5},{"$f":"'fnd enro'!J72","v":0},{"$f":"'fnd enro'!K72","v":0.30320000000000003},{"$f":"'fnd enro'!L72","v":0},{"$f":"'fnd enro'!M72+'fnd enro'!N72","v":0},{"$f":"'fnd enro'!O72","v":2},{"$f":"'fnd enro'!P72","v":1},{"$f":"'fnd enro'!Q72+'fnd enro'!R72","v":4},{"$f":"'fnd enro'!T72","v":8},1.081,{"$f":"VALUE('fnd enro'!S72)","v":10},null,{"$f":"(($D72*'fnd base rates'!C$110)\n+($E72*'fnd base rates'!C$111)\n+($F72*'fnd base rates'!C$112)\n+($G72*'fnd base rates'!C$113)\n+($H72*'fnd base rates'!C$114)\n+($I72*'fnd base rates'!C$115)\n+($J72*'fnd base rates'!C$119)\n+($K72*'fnd base rates'!C$120)\n+($M72*'fnd base rates'!C$122)\n+($N72*'fnd base rates'!C$123)\n+($O72*'fnd base rates'!C$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,3)))\n*$R72","v":4828.7620708160002},{"$f":"(($D72*'fnd base rates'!D$110)\n+($E72*'fnd base rates'!D$111)\n+($F72*'fnd base rates'!D$112)\n+($G72*'fnd base rates'!D$113)\n+($H72*'fnd base rates'!D$114)\n+($I72*'fnd base rates'!D$115)\n+($J72*'fnd base rates'!D$119)\n+($K72*'fnd base rates'!D$120)\n+($M72*'fnd base rates'!D$122)\n+($N72*'fnd base rates'!D$123)\n+($O72*'fnd base rates'!D$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,4)))\n*$R72","v":7893.9052100000008},{"$f":"(($D72*'fnd base rates'!E$110)\n+($E72*'fnd base rates'!E$111)\n+($F72*'fnd base rates'!E$112)\n+($G72*'fnd base rates'!E$113)\n+($H72*'fnd base rates'!E$114)\n+($I72*'fnd base rates'!E$115)\n+($J72*'fnd base rates'!E$119)\n+($K72*'fnd base rates'!E$120)\n+($M72*'fnd base rates'!E$122)\n+($N72*'fnd base rates'!E$123)\n+($O72*'fnd base rates'!E$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,5)))\n*$R72","v":50822.671689400006},{"$f":"(($D72*'fnd base rates'!F$110)\n+($E72*'fnd base rates'!F$111)\n+($F72*'fnd base rates'!F$112)\n+($G72*'fnd base rates'!F$113)\n+($H72*'fnd base rates'!F$114)\n+($I72*'fnd base rates'!F$115)\n+($J72*'fnd base rates'!F$119)\n+($K72*'fnd base rates'!F$120)\n+($M72*'fnd base rates'!F$122)\n+($N72*'fnd base rates'!F$123)\n+($O72*'fnd base rates'!F$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,6)))\n*$R72","v":7867.2405289200005},{"$f":"(($D72*'fnd base rates'!G$110)\n+($E72*'fnd base rates'!G$111)\n+($F72*'fnd base rates'!G$112)\n+($G72*'fnd base rates'!G$113)\n+($H72*'fnd base rates'!G$114)\n+($I72*'fnd base rates'!G$115)\n+($J72*'fnd base rates'!G$119)\n+($K72*'fnd base rates'!G$120)\n+($M72*'fnd base rates'!G$122)\n+($N72*'fnd base rates'!G$123)\n+($O72*'fnd base rates'!G$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,7)))\n*$R72","v":2068.5678987439996},{"$f":"(($D72*'fnd base rates'!H$110)\n+($E72*'fnd base rates'!H$111)\n+($F72*'fnd base rates'!H$112)\n+($G72*'fnd base rates'!H$113)\n+($H72*'fnd base rates'!H$114)\n+($I72*'fnd base rates'!H$115)\n+($J72*'fnd base rates'!H$119)\n+($K72*'fnd base rates'!H$120)\n+($M72*'fnd base rates'!H$122)\n+($N72*'fnd base rates'!H$123)\n+($O72*'fnd base rates'!H$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,8)))","v":5694.9186239999999},{"$f":"(($D72*'fnd base rates'!I$110)\n+($E72*'fnd base rates'!I$111)\n+($F72*'fnd base rates'!I$112)\n+($G72*'fnd base rates'!I$113)\n+($H72*'fnd base rates'!I$114)\n+($I72*'fnd base rates'!I$115)\n+($J72*'fnd base rates'!I$119)\n+($K72*'fnd base rates'!I$120)\n+($M72*'fnd base rates'!I$122)\n+($N72*'fnd base rates'!I$123)\n+($O72*'fnd base rates'!I$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,9)))\n*$R72","v":3866.6937600000001},{"$f":"(($D72*'fnd base rates'!J$110)\n+($E72*'fnd base rates'!J$111)\n+($F72*'fnd base rates'!J$112)\n+($G72*'fnd base rates'!J$113)\n+($H72*'fnd base rates'!J$114)\n+($I72*'fnd base rates'!J$115)\n+($J72*'fnd base rates'!J$119)\n+($K72*'fnd base rates'!J$120)\n+($M72*'fnd base rates'!J$122)\n+($N72*'fnd base rates'!J$123)\n+($O72*'fnd base rates'!J$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,10)))\n*$R72","v":6308.4349399999992},{"$f":"(($D72*'fnd base rates'!K$110)\n+($E72*'fnd base rates'!K$111)\n+($F72*'fnd base rates'!K$112)\n+($G72*'fnd base rates'!K$113)\n+($H72*'fnd base rates'!K$114)\n+($I72*'fnd base rates'!K$115)\n+($J72*'fnd base rates'!K$119)\n+($K72*'fnd base rates'!K$120)\n+($M72*'fnd base rates'!K$122)\n+($N72*'fnd base rates'!K$123)\n+($O72*'fnd base rates'!K$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,11)))\n*$R72","v":10130.176491127999},{"$f":"(($D72*'fnd base rates'!L$110)\n+($E72*'fnd base rates'!L$111)\n+($F72*'fnd base rates'!L$112)\n+($G72*'fnd base rates'!L$113)\n+($H72*'fnd base rates'!L$114)\n+($I72*'fnd base rates'!L$115)\n+($J72*'fnd base rates'!L$119)\n+($K72*'fnd base rates'!L$120)\n+($M72*'fnd base rates'!L$122)\n+($N72*'fnd base rates'!L$123)\n+($O72*'fnd base rates'!L$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,12)))","v":11657.282755478462},{"$f":"(($D72*'fnd base rates'!M$110)\n+($E72*'fnd base rates'!M$111)\n+($F72*'fnd base rates'!M$112)\n+($G72*'fnd base rates'!M$113)\n+($H72*'fnd base rates'!M$114)\n+($I72*'fnd base rates'!M$115)\n+($J72*'fnd base rates'!M$119)\n+($K72*'fnd base rates'!M$120)\n+($M72*'fnd base rates'!M$122)\n+($N72*'fnd base rates'!M$123)\n+($O72*'fnd base rates'!M$124)\n+($P72*VLOOKUP($S72+15,rate_basefnd,13)))","v":0},111138.65396848645,null,416035244,"416","035","244",1,8,111138.65396848645,13892,0,13892,null,null,null,null,null,13892,0,13892,-76,13968,1182,12786]
[416,416035285,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D73","v":0},{"$f":"'fnd enro'!E73","v":0},{"$f":"'fnd enro'!F73","v":0},{"$f":"'fnd enro'!G73","v":0},{"$f":"'fnd enro'!H73","v":0},{"$f":"'fnd enro'!I73","v":3},{"$f":"'fnd enro'!J73","v":0},{"$f":"'fnd enro'!K73","v":0.1137},{"$f":"'fnd enro'!L73","v":0},{"$f":"'fnd enro'!M73+'fnd enro'!N73","v":0},{"$f":"'fnd enro'!O73","v":0},{"$f":"'fnd enro'!P73","v":0},{"$f":"'fnd enro'!Q73+'fnd enro'!R73","v":0},{"$f":"'fnd enro'!T73","v":3},1.081,{"$f":"VALUE('fnd enro'!S73)","v":1},null,{"$f":"(($D73*'fnd base rates'!C$110)\n+($E73*'fnd base rates'!C$111)\n+($F73*'fnd base rates'!C$112)\n+($G73*'fnd base rates'!C$113)\n+($H73*'fnd base rates'!C$114)\n+($I73*'fnd base rates'!C$115)\n+($J73*'fnd base rates'!C$119)\n+($K73*'fnd base rates'!C$120)\n+($M73*'fnd base rates'!C$122)\n+($N73*'fnd base rates'!C$123)\n+($O73*'fnd base rates'!C$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,3)))\n*$R73","v":1603.4972703059998},{"$f":"(($D73*'fnd base rates'!D$110)\n+($E73*'fnd base rates'!D$111)\n+($F73*'fnd base rates'!D$112)\n+($G73*'fnd base rates'!D$113)\n+($H73*'fnd base rates'!D$114)\n+($I73*'fnd base rates'!D$115)\n+($J73*'fnd base rates'!D$119)\n+($K73*'fnd base rates'!D$120)\n+($M73*'fnd base rates'!D$122)\n+($N73*'fnd base rates'!D$123)\n+($O73*'fnd base rates'!D$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,4)))\n*$R73","v":2295.5899799999997},{"$f":"(($D73*'fnd base rates'!E$110)\n+($E73*'fnd base rates'!E$111)\n+($F73*'fnd base rates'!E$112)\n+($G73*'fnd base rates'!E$113)\n+($H73*'fnd base rates'!E$114)\n+($I73*'fnd base rates'!E$115)\n+($J73*'fnd base rates'!E$119)\n+($K73*'fnd base rates'!E$120)\n+($M73*'fnd base rates'!E$122)\n+($N73*'fnd base rates'!E$123)\n+($O73*'fnd base rates'!E$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,5)))\n*$R73","v":14718.763874775001},{"$f":"(($D73*'fnd base rates'!F$110)\n+($E73*'fnd base rates'!F$111)\n+($F73*'fnd base rates'!F$112)\n+($G73*'fnd base rates'!F$113)\n+($H73*'fnd base rates'!F$114)\n+($I73*'fnd base rates'!F$115)\n+($J73*'fnd base rates'!F$119)\n+($K73*'fnd base rates'!F$120)\n+($M73*'fnd base rates'!F$122)\n+($N73*'fnd base rates'!F$123)\n+($O73*'fnd base rates'!F$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,6)))\n*$R73","v":2642.1788433449997},{"$f":"(($D73*'fnd base rates'!G$110)\n+($E73*'fnd base rates'!G$111)\n+($F73*'fnd base rates'!G$112)\n+($G73*'fnd base rates'!G$113)\n+($H73*'fnd base rates'!G$114)\n+($I73*'fnd base rates'!G$115)\n+($J73*'fnd base rates'!G$119)\n+($K73*'fnd base rates'!G$120)\n+($M73*'fnd base rates'!G$122)\n+($N73*'fnd base rates'!G$123)\n+($O73*'fnd base rates'!G$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,7)))\n*$R73","v":490.75865952899994},{"$f":"(($D73*'fnd base rates'!H$110)\n+($E73*'fnd base rates'!H$111)\n+($F73*'fnd base rates'!H$112)\n+($G73*'fnd base rates'!H$113)\n+($H73*'fnd base rates'!H$114)\n+($I73*'fnd base rates'!H$115)\n+($J73*'fnd base rates'!H$119)\n+($K73*'fnd base rates'!H$120)\n+($M73*'fnd base rates'!H$122)\n+($N73*'fnd base rates'!H$123)\n+($O73*'fnd base rates'!H$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,8)))","v":2297.680734},{"$f":"(($D73*'fnd base rates'!I$110)\n+($E73*'fnd base rates'!I$111)\n+($F73*'fnd base rates'!I$112)\n+($G73*'fnd base rates'!I$113)\n+($H73*'fnd base rates'!I$114)\n+($I73*'fnd base rates'!I$115)\n+($J73*'fnd base rates'!I$119)\n+($K73*'fnd base rates'!I$120)\n+($M73*'fnd base rates'!I$122)\n+($N73*'fnd base rates'!I$123)\n+($O73*'fnd base rates'!I$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,9)))\n*$R73","v":1278.03387},{"$f":"(($D73*'fnd base rates'!J$110)\n+($E73*'fnd base rates'!J$111)\n+($F73*'fnd base rates'!J$112)\n+($G73*'fnd base rates'!J$113)\n+($H73*'fnd base rates'!J$114)\n+($I73*'fnd base rates'!J$115)\n+($J73*'fnd base rates'!J$119)\n+($K73*'fnd base rates'!J$120)\n+($M73*'fnd base rates'!J$122)\n+($N73*'fnd base rates'!J$123)\n+($O73*'fnd base rates'!J$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,10)))\n*$R73","v":1721.54655},{"$f":"(($D73*'fnd base rates'!K$110)\n+($E73*'fnd base rates'!K$111)\n+($F73*'fnd base rates'!K$112)\n+($G73*'fnd base rates'!K$113)\n+($H73*'fnd base rates'!K$114)\n+($I73*'fnd base rates'!K$115)\n+($J73*'fnd base rates'!K$119)\n+($K73*'fnd base rates'!K$120)\n+($M73*'fnd base rates'!K$122)\n+($N73*'fnd base rates'!K$123)\n+($O73*'fnd base rates'!K$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,11)))\n*$R73","v":3443.8982104229999},{"$f":"(($D73*'fnd base rates'!L$110)\n+($E73*'fnd base rates'!L$111)\n+($F73*'fnd base rates'!L$112)\n+($G73*'fnd base rates'!L$113)\n+($H73*'fnd base rates'!L$114)\n+($I73*'fnd base rates'!L$115)\n+($J73*'fnd base rates'!L$119)\n+($K73*'fnd base rates'!L$120)\n+($M73*'fnd base rates'!L$122)\n+($N73*'fnd base rates'!L$123)\n+($O73*'fnd base rates'!L$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,12)))","v":3287.279083886649},{"$f":"(($D73*'fnd base rates'!M$110)\n+($E73*'fnd base rates'!M$111)\n+($F73*'fnd base rates'!M$112)\n+($G73*'fnd base rates'!M$113)\n+($H73*'fnd base rates'!M$114)\n+($I73*'fnd base rates'!M$115)\n+($J73*'fnd base rates'!M$119)\n+($K73*'fnd base rates'!M$120)\n+($M73*'fnd base rates'!M$122)\n+($N73*'fnd base rates'!M$123)\n+($O73*'fnd base rates'!M$124)\n+($P73*VLOOKUP($S73+15,rate_basefnd,13)))","v":0},33779.227076264651,null,416035285,"416","035","285",1,3,33779.227076264651,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[416,416035305,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D74","v":0},{"$f":"'fnd enro'!E74","v":0},{"$f":"'fnd enro'!F74","v":0},{"$f":"'fnd enro'!G74","v":0},{"$f":"'fnd enro'!H74","v":0},{"$f":"'fnd enro'!I74","v":2},{"$f":"'fnd enro'!J74","v":0},{"$f":"'fnd enro'!K74","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L74","v":0},{"$f":"'fnd enro'!M74+'fnd enro'!N74","v":0},{"$f":"'fnd enro'!O74","v":0},{"$f":"'fnd enro'!P74","v":0},{"$f":"'fnd enro'!Q74+'fnd enro'!R74","v":2},{"$f":"'fnd enro'!T74","v":2},{"$f":"VLOOKUP(B74,charterinfo_b,6)","v":1.081},{"$f":"VALUE('fnd enro'!S74)","v":10},null,{"$f":"(($D74*'fnd base rates'!C$110)\n+($E74*'fnd base rates'!C$111)\n+($F74*'fnd base rates'!C$112)\n+($G74*'fnd base rates'!C$113)\n+($H74*'fnd base rates'!C$114)\n+($I74*'fnd base rates'!C$115)\n+($J74*'fnd base rates'!C$119)\n+($K74*'fnd base rates'!C$120)\n+($M74*'fnd base rates'!C$122)\n+($N74*'fnd base rates'!C$123)\n+($O74*'fnd base rates'!C$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,3)))\n*$R74","v":1203.690780204},{"$f":"(($D74*'fnd base rates'!D$110)\n+($E74*'fnd base rates'!D$111)\n+($F74*'fnd base rates'!D$112)\n+($G74*'fnd base rates'!D$113)\n+($H74*'fnd base rates'!D$114)\n+($I74*'fnd base rates'!D$115)\n+($J74*'fnd base rates'!D$119)\n+($K74*'fnd base rates'!D$120)\n+($M74*'fnd base rates'!D$122)\n+($N74*'fnd base rates'!D$123)\n+($O74*'fnd base rates'!D$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,4)))\n*$R74","v":2168.5940999999998},{"$f":"(($D74*'fnd base rates'!E$110)\n+($E74*'fnd base rates'!E$111)\n+($F74*'fnd base rates'!E$112)\n+($G74*'fnd base rates'!E$113)\n+($H74*'fnd base rates'!E$114)\n+($I74*'fnd base rates'!E$115)\n+($J74*'fnd base rates'!E$119)\n+($K74*'fnd base rates'!E$120)\n+($M74*'fnd base rates'!E$122)\n+($N74*'fnd base rates'!E$123)\n+($O74*'fnd base rates'!E$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,5)))\n*$R74","v":16042.57168985},{"$f":"(($D74*'fnd base rates'!F$110)\n+($E74*'fnd base rates'!F$111)\n+($F74*'fnd base rates'!F$112)\n+($G74*'fnd base rates'!F$113)\n+($H74*'fnd base rates'!F$114)\n+($I74*'fnd base rates'!F$115)\n+($J74*'fnd base rates'!F$119)\n+($K74*'fnd base rates'!F$120)\n+($M74*'fnd base rates'!F$122)\n+($N74*'fnd base rates'!F$123)\n+($O74*'fnd base rates'!F$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,6)))\n*$R74","v":1761.45256223},{"$f":"(($D74*'fnd base rates'!G$110)\n+($E74*'fnd base rates'!G$111)\n+($F74*'fnd base rates'!G$112)\n+($G74*'fnd base rates'!G$113)\n+($H74*'fnd base rates'!G$114)\n+($I74*'fnd base rates'!G$115)\n+($J74*'fnd base rates'!G$119)\n+($K74*'fnd base rates'!G$120)\n+($M74*'fnd base rates'!G$122)\n+($N74*'fnd base rates'!G$123)\n+($O74*'fnd base rates'!G$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,7)))\n*$R74","v":629.420039686},{"$f":"(($D74*'fnd base rates'!H$110)\n+($E74*'fnd base rates'!H$111)\n+($F74*'fnd base rates'!H$112)\n+($G74*'fnd base rates'!H$113)\n+($H74*'fnd base rates'!H$114)\n+($I74*'fnd base rates'!H$115)\n+($J74*'fnd base rates'!H$119)\n+($K74*'fnd base rates'!H$120)\n+($M74*'fnd base rates'!H$122)\n+($N74*'fnd base rates'!H$123)\n+($O74*'fnd base rates'!H$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D74*'fnd base rates'!I$110)\n+($E74*'fnd base rates'!I$111)\n+($F74*'fnd base rates'!I$112)\n+($G74*'fnd base rates'!I$113)\n+($H74*'fnd base rates'!I$114)\n+($I74*'fnd base rates'!I$115)\n+($J74*'fnd base rates'!I$119)\n+($K74*'fnd base rates'!I$120)\n+($M74*'fnd base rates'!I$122)\n+($N74*'fnd base rates'!I$123)\n+($O74*'fnd base rates'!I$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,9)))\n*$R74","v":1104.3063599999998},{"$f":"(($D74*'fnd base rates'!J$110)\n+($E74*'fnd base rates'!J$111)\n+($F74*'fnd base rates'!J$112)\n+($G74*'fnd base rates'!J$113)\n+($H74*'fnd base rates'!J$114)\n+($I74*'fnd base rates'!J$115)\n+($J74*'fnd base rates'!J$119)\n+($K74*'fnd base rates'!J$120)\n+($M74*'fnd base rates'!J$122)\n+($N74*'fnd base rates'!J$123)\n+($O74*'fnd base rates'!J$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,10)))\n*$R74","v":2458.5831600000001},{"$f":"(($D74*'fnd base rates'!K$110)\n+($E74*'fnd base rates'!K$111)\n+($F74*'fnd base rates'!K$112)\n+($G74*'fnd base rates'!K$113)\n+($H74*'fnd base rates'!K$114)\n+($I74*'fnd base rates'!K$115)\n+($J74*'fnd base rates'!K$119)\n+($K74*'fnd base rates'!K$120)\n+($M74*'fnd base rates'!K$122)\n+($N74*'fnd base rates'!K$123)\n+($O74*'fnd base rates'!K$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,11)))\n*$R74","v":2295.9321402820001},{"$f":"(($D74*'fnd base rates'!L$110)\n+($E74*'fnd base rates'!L$111)\n+($F74*'fnd base rates'!L$112)\n+($G74*'fnd base rates'!L$113)\n+($H74*'fnd base rates'!L$114)\n+($I74*'fnd base rates'!L$115)\n+($J74*'fnd base rates'!L$119)\n+($K74*'fnd base rates'!L$120)\n+($M74*'fnd base rates'!L$122)\n+($N74*'fnd base rates'!L$123)\n+($O74*'fnd base rates'!L$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D74*'fnd base rates'!M$110)\n+($E74*'fnd base rates'!M$111)\n+($F74*'fnd base rates'!M$112)\n+($G74*'fnd base rates'!M$113)\n+($H74*'fnd base rates'!M$114)\n+($I74*'fnd base rates'!M$115)\n+($J74*'fnd base rates'!M$119)\n+($K74*'fnd base rates'!M$120)\n+($M74*'fnd base rates'!M$122)\n+($N74*'fnd base rates'!M$123)\n+($O74*'fnd base rates'!M$124)\n+($P74*VLOOKUP($S74+15,rate_basefnd,13)))","v":0},32362.97737750976,null,{"$f":"B74","v":416035305},"416","035","305",1,{"$f":"enro","v":2},32362.97737750976,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[416,416035307,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D75","v":0},{"$f":"'fnd enro'!E75","v":0},{"$f":"'fnd enro'!F75","v":0},{"$f":"'fnd enro'!G75","v":0},{"$f":"'fnd enro'!H75","v":0},{"$f":"'fnd enro'!I75","v":1},{"$f":"'fnd enro'!J75","v":0},{"$f":"'fnd enro'!K75","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L75","v":0},{"$f":"'fnd enro'!M75+'fnd enro'!N75","v":0},{"$f":"'fnd enro'!O75","v":0},{"$f":"'fnd enro'!P75","v":0},{"$f":"'fnd enro'!Q75+'fnd enro'!R75","v":0},{"$f":"'fnd enro'!T75","v":1},1.081,{"$f":"VALUE('fnd enro'!S75)","v":1},null,{"$f":"(($D75*'fnd base rates'!C$110)\n+($E75*'fnd base rates'!C$111)\n+($F75*'fnd base rates'!C$112)\n+($G75*'fnd base rates'!C$113)\n+($H75*'fnd base rates'!C$114)\n+($I75*'fnd base rates'!C$115)\n+($J75*'fnd base rates'!C$119)\n+($K75*'fnd base rates'!C$120)\n+($M75*'fnd base rates'!C$122)\n+($N75*'fnd base rates'!C$123)\n+($O75*'fnd base rates'!C$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,3)))\n*$R75","v":534.49909010199997},{"$f":"(($D75*'fnd base rates'!D$110)\n+($E75*'fnd base rates'!D$111)\n+($F75*'fnd base rates'!D$112)\n+($G75*'fnd base rates'!D$113)\n+($H75*'fnd base rates'!D$114)\n+($I75*'fnd base rates'!D$115)\n+($J75*'fnd base rates'!D$119)\n+($K75*'fnd base rates'!D$120)\n+($M75*'fnd base rates'!D$122)\n+($N75*'fnd base rates'!D$123)\n+($O75*'fnd base rates'!D$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,4)))\n*$R75","v":765.19665999999995},{"$f":"(($D75*'fnd base rates'!E$110)\n+($E75*'fnd base rates'!E$111)\n+($F75*'fnd base rates'!E$112)\n+($G75*'fnd base rates'!E$113)\n+($H75*'fnd base rates'!E$114)\n+($I75*'fnd base rates'!E$115)\n+($J75*'fnd base rates'!E$119)\n+($K75*'fnd base rates'!E$120)\n+($M75*'fnd base rates'!E$122)\n+($N75*'fnd base rates'!E$123)\n+($O75*'fnd base rates'!E$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,5)))\n*$R75","v":4906.2546249249999},{"$f":"(($D75*'fnd base rates'!F$110)\n+($E75*'fnd base rates'!F$111)\n+($F75*'fnd base rates'!F$112)\n+($G75*'fnd base rates'!F$113)\n+($H75*'fnd base rates'!F$114)\n+($I75*'fnd base rates'!F$115)\n+($J75*'fnd base rates'!F$119)\n+($K75*'fnd base rates'!F$120)\n+($M75*'fnd base rates'!F$122)\n+($N75*'fnd base rates'!F$123)\n+($O75*'fnd base rates'!F$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,6)))\n*$R75","v":880.72628111500001},{"$f":"(($D75*'fnd base rates'!G$110)\n+($E75*'fnd base rates'!G$111)\n+($F75*'fnd base rates'!G$112)\n+($G75*'fnd base rates'!G$113)\n+($H75*'fnd base rates'!G$114)\n+($I75*'fnd base rates'!G$115)\n+($J75*'fnd base rates'!G$119)\n+($K75*'fnd base rates'!G$120)\n+($M75*'fnd base rates'!G$122)\n+($N75*'fnd base rates'!G$123)\n+($O75*'fnd base rates'!G$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,7)))\n*$R75","v":163.58621984299998},{"$f":"(($D75*'fnd base rates'!H$110)\n+($E75*'fnd base rates'!H$111)\n+($F75*'fnd base rates'!H$112)\n+($G75*'fnd base rates'!H$113)\n+($H75*'fnd base rates'!H$114)\n+($I75*'fnd base rates'!H$115)\n+($J75*'fnd base rates'!H$119)\n+($K75*'fnd base rates'!H$120)\n+($M75*'fnd base rates'!H$122)\n+($N75*'fnd base rates'!H$123)\n+($O75*'fnd base rates'!H$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D75*'fnd base rates'!I$110)\n+($E75*'fnd base rates'!I$111)\n+($F75*'fnd base rates'!I$112)\n+($G75*'fnd base rates'!I$113)\n+($H75*'fnd base rates'!I$114)\n+($I75*'fnd base rates'!I$115)\n+($J75*'fnd base rates'!I$119)\n+($K75*'fnd base rates'!I$120)\n+($M75*'fnd base rates'!I$122)\n+($N75*'fnd base rates'!I$123)\n+($O75*'fnd base rates'!I$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,9)))\n*$R75","v":426.01128999999997},{"$f":"(($D75*'fnd base rates'!J$110)\n+($E75*'fnd base rates'!J$111)\n+($F75*'fnd base rates'!J$112)\n+($G75*'fnd base rates'!J$113)\n+($H75*'fnd base rates'!J$114)\n+($I75*'fnd base rates'!J$115)\n+($J75*'fnd base rates'!J$119)\n+($K75*'fnd base rates'!J$120)\n+($M75*'fnd base rates'!J$122)\n+($N75*'fnd base rates'!J$123)\n+($O75*'fnd base rates'!J$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,10)))\n*$R75","v":573.84884999999997},{"$f":"(($D75*'fnd base rates'!K$110)\n+($E75*'fnd base rates'!K$111)\n+($F75*'fnd base rates'!K$112)\n+($G75*'fnd base rates'!K$113)\n+($H75*'fnd base rates'!K$114)\n+($I75*'fnd base rates'!K$115)\n+($J75*'fnd base rates'!K$119)\n+($K75*'fnd base rates'!K$120)\n+($M75*'fnd base rates'!K$122)\n+($N75*'fnd base rates'!K$123)\n+($O75*'fnd base rates'!K$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,11)))\n*$R75","v":1147.966070141},{"$f":"(($D75*'fnd base rates'!L$110)\n+($E75*'fnd base rates'!L$111)\n+($F75*'fnd base rates'!L$112)\n+($G75*'fnd base rates'!L$113)\n+($H75*'fnd base rates'!L$114)\n+($I75*'fnd base rates'!L$115)\n+($J75*'fnd base rates'!L$119)\n+($K75*'fnd base rates'!L$120)\n+($M75*'fnd base rates'!L$122)\n+($N75*'fnd base rates'!L$123)\n+($O75*'fnd base rates'!L$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D75*'fnd base rates'!M$110)\n+($E75*'fnd base rates'!M$111)\n+($F75*'fnd base rates'!M$112)\n+($G75*'fnd base rates'!M$113)\n+($H75*'fnd base rates'!M$114)\n+($I75*'fnd base rates'!M$115)\n+($J75*'fnd base rates'!M$119)\n+($K75*'fnd base rates'!M$120)\n+($M75*'fnd base rates'!M$122)\n+($N75*'fnd base rates'!M$123)\n+($O75*'fnd base rates'!M$124)\n+($P75*VLOOKUP($S75+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U75:AE75)","v":11259.742358754882},null,416035307,{"$f":"IF($B75<499999999,MID($B75,1,3),MID($B75,1,4))","v":"416"},{"$f":"IF($B75<499999999,MID($B75,4,3),MID($B75,5,3))","v":"035"},{"$f":"IF($B75<499999999,MID($B75,7,3),MID($B75,8,3))","v":"307"},{"$f":"IF(VLOOKUP(VALUE(IF(AH75<499999999,MID(AH75,4,3),MID(AH75,5,3))),distinfo,4)=R75,1,0)","v":1},1,{"$f":"AF75","v":11259.742358754882},{"$f":"IF(OR(AF75=0,AM75=0),0,ROUND(AN75/AM75,0))","v":11260},{"$f":"AO75-AQ75","v":0},11260,null,null,null,null,null,11260,{"$f":"AW75-AY75","v":0},11260,{"$f":"AY75-BA75","v":-1},11261,13,11248]
[417,417035035,"BRIDGE BOSTON",{"$f":"'fnd enro'!D76","v":35},{"$f":"'fnd enro'!E76","v":0},{"$f":"'fnd enro'!F76","v":36},{"$f":"'fnd enro'!G76","v":190},{"$f":"'fnd enro'!H76","v":61},{"$f":"'fnd enro'!I76","v":0},{"$f":"'fnd enro'!J76","v":0},{"$f":"'fnd enro'!K76","v":10.8773},{"$f":"'fnd enro'!L76","v":0},{"$f":"'fnd enro'!M76+'fnd enro'!N76","v":73},{"$f":"'fnd enro'!O76","v":5},{"$f":"'fnd enro'!P76","v":0},{"$f":"'fnd enro'!Q76+'fnd enro'!R76","v":207},{"$f":"'fnd enro'!T76","v":305},1.081,{"$f":"VALUE('fnd enro'!S76)","v":10},null,{"$f":"(($D76*'fnd base rates'!C$110)\n+($E76*'fnd base rates'!C$111)\n+($F76*'fnd base rates'!C$112)\n+($G76*'fnd base rates'!C$113)\n+($H76*'fnd base rates'!C$114)\n+($I76*'fnd base rates'!C$115)\n+($J76*'fnd base rates'!C$119)\n+($K76*'fnd base rates'!C$120)\n+($M76*'fnd base rates'!C$122)\n+($N76*'fnd base rates'!C$123)\n+($O76*'fnd base rates'!C$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,3)))\n*$R76","v":182379.24912927399},{"$f":"(($D76*'fnd base rates'!D$110)\n+($E76*'fnd base rates'!D$111)\n+($F76*'fnd base rates'!D$112)\n+($G76*'fnd base rates'!D$113)\n+($H76*'fnd base rates'!D$114)\n+($I76*'fnd base rates'!D$115)\n+($J76*'fnd base rates'!D$119)\n+($K76*'fnd base rates'!D$120)\n+($M76*'fnd base rates'!D$122)\n+($N76*'fnd base rates'!D$123)\n+($O76*'fnd base rates'!D$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,4)))\n*$R76","v":312395.67126999999},{"$f":"(($D76*'fnd base rates'!E$110)\n+($E76*'fnd base rates'!E$111)\n+($F76*'fnd base rates'!E$112)\n+($G76*'fnd base rates'!E$113)\n+($H76*'fnd base rates'!E$114)\n+($I76*'fnd base rates'!E$115)\n+($J76*'fnd base rates'!E$119)\n+($K76*'fnd base rates'!E$120)\n+($M76*'fnd base rates'!E$122)\n+($N76*'fnd base rates'!E$123)\n+($O76*'fnd base rates'!E$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,5)))\n*$R76","v":1885830.5958534747},{"$f":"(($D76*'fnd base rates'!F$110)\n+($E76*'fnd base rates'!F$111)\n+($F76*'fnd base rates'!F$112)\n+($G76*'fnd base rates'!F$113)\n+($H76*'fnd base rates'!F$114)\n+($I76*'fnd base rates'!F$115)\n+($J76*'fnd base rates'!F$119)\n+($K76*'fnd base rates'!F$120)\n+($M76*'fnd base rates'!F$122)\n+($N76*'fnd base rates'!F$123)\n+($O76*'fnd base rates'!F$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,6)))\n*$R76","v":369972.17066000501},{"$f":"(($D76*'fnd base rates'!G$110)\n+($E76*'fnd base rates'!G$111)\n+($F76*'fnd base rates'!G$112)\n+($G76*'fnd base rates'!G$113)\n+($H76*'fnd base rates'!G$114)\n+($I76*'fnd base rates'!G$115)\n+($J76*'fnd base rates'!G$119)\n+($K76*'fnd base rates'!G$120)\n+($M76*'fnd base rates'!G$122)\n+($N76*'fnd base rates'!G$123)\n+($O76*'fnd base rates'!G$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,7)))\n*$R76","v":83143.741114940989},{"$f":"(($D76*'fnd base rates'!H$110)\n+($E76*'fnd base rates'!H$111)\n+($F76*'fnd base rates'!H$112)\n+($G76*'fnd base rates'!H$113)\n+($H76*'fnd base rates'!H$114)\n+($I76*'fnd base rates'!H$115)\n+($J76*'fnd base rates'!H$119)\n+($K76*'fnd base rates'!H$120)\n+($M76*'fnd base rates'!H$122)\n+($N76*'fnd base rates'!H$123)\n+($O76*'fnd base rates'!H$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,8)))","v":160385.30688600001},{"$f":"(($D76*'fnd base rates'!I$110)\n+($E76*'fnd base rates'!I$111)\n+($F76*'fnd base rates'!I$112)\n+($G76*'fnd base rates'!I$113)\n+($H76*'fnd base rates'!I$114)\n+($I76*'fnd base rates'!I$115)\n+($J76*'fnd base rates'!I$119)\n+($K76*'fnd base rates'!I$120)\n+($M76*'fnd base rates'!I$122)\n+($N76*'fnd base rates'!I$123)\n+($O76*'fnd base rates'!I$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,9)))\n*$R76","v":114728.80010000001},{"$f":"(($D76*'fnd base rates'!J$110)\n+($E76*'fnd base rates'!J$111)\n+($F76*'fnd base rates'!J$112)\n+($G76*'fnd base rates'!J$113)\n+($H76*'fnd base rates'!J$114)\n+($I76*'fnd base rates'!J$115)\n+($J76*'fnd base rates'!J$119)\n+($K76*'fnd base rates'!J$120)\n+($M76*'fnd base rates'!J$122)\n+($N76*'fnd base rates'!J$123)\n+($O76*'fnd base rates'!J$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,10)))\n*$R76","v":187142.29841000002},{"$f":"(($D76*'fnd base rates'!K$110)\n+($E76*'fnd base rates'!K$111)\n+($F76*'fnd base rates'!K$112)\n+($G76*'fnd base rates'!K$113)\n+($H76*'fnd base rates'!K$114)\n+($I76*'fnd base rates'!K$115)\n+($J76*'fnd base rates'!K$119)\n+($K76*'fnd base rates'!K$120)\n+($M76*'fnd base rates'!K$122)\n+($N76*'fnd base rates'!K$123)\n+($O76*'fnd base rates'!K$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,11)))\n*$R76","v":360072.366500467},{"$f":"(($D76*'fnd base rates'!L$110)\n+($E76*'fnd base rates'!L$111)\n+($F76*'fnd base rates'!L$112)\n+($G76*'fnd base rates'!L$113)\n+($H76*'fnd base rates'!L$114)\n+($I76*'fnd base rates'!L$115)\n+($J76*'fnd base rates'!L$119)\n+($K76*'fnd base rates'!L$120)\n+($M76*'fnd base rates'!L$122)\n+($N76*'fnd base rates'!L$123)\n+($O76*'fnd base rates'!L$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,12)))","v":470787.4070117583},{"$f":"(($D76*'fnd base rates'!M$110)\n+($E76*'fnd base rates'!M$111)\n+($F76*'fnd base rates'!M$112)\n+($G76*'fnd base rates'!M$113)\n+($H76*'fnd base rates'!M$114)\n+($I76*'fnd base rates'!M$115)\n+($J76*'fnd base rates'!M$119)\n+($K76*'fnd base rates'!M$120)\n+($M76*'fnd base rates'!M$122)\n+($N76*'fnd base rates'!M$123)\n+($O76*'fnd base rates'!M$124)\n+($P76*VLOOKUP($S76+15,rate_basefnd,13)))","v":0},4126837.6069359202,null,417035035,"417","035","035",1,305,4126837.6069359202,13531,0,13531,null,null,null,null,null,13531,0,13531,296,13235,2,13233]
[417,417035100,"BRIDGE BOSTON",{"$f":"'fnd enro'!D77","v":0},{"$f":"'fnd enro'!E77","v":0},{"$f":"'fnd enro'!F77","v":1},{"$f":"'fnd enro'!G77","v":2},{"$f":"'fnd enro'!H77","v":0},{"$f":"'fnd enro'!I77","v":0},{"$f":"'fnd enro'!J77","v":0},{"$f":"'fnd enro'!K77","v":0.1137},{"$f":"'fnd enro'!L77","v":0},{"$f":"'fnd enro'!M77+'fnd enro'!N77","v":0},{"$f":"'fnd enro'!O77","v":0},{"$f":"'fnd enro'!P77","v":0},{"$f":"'fnd enro'!Q77+'fnd enro'!R77","v":3},{"$f":"'fnd enro'!T77","v":3},1.081,{"$f":"VALUE('fnd enro'!S77)","v":10},null,{"$f":"(($D77*'fnd base rates'!C$110)\n+($E77*'fnd base rates'!C$111)\n+($F77*'fnd base rates'!C$112)\n+($G77*'fnd base rates'!C$113)\n+($H77*'fnd base rates'!C$114)\n+($I77*'fnd base rates'!C$115)\n+($J77*'fnd base rates'!C$119)\n+($K77*'fnd base rates'!C$120)\n+($M77*'fnd base rates'!C$122)\n+($N77*'fnd base rates'!C$123)\n+($O77*'fnd base rates'!C$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,3)))\n*$R77","v":1805.5361703059996},{"$f":"(($D77*'fnd base rates'!D$110)\n+($E77*'fnd base rates'!D$111)\n+($F77*'fnd base rates'!D$112)\n+($G77*'fnd base rates'!D$113)\n+($H77*'fnd base rates'!D$114)\n+($I77*'fnd base rates'!D$115)\n+($J77*'fnd base rates'!D$119)\n+($K77*'fnd base rates'!D$120)\n+($M77*'fnd base rates'!D$122)\n+($N77*'fnd base rates'!D$123)\n+($O77*'fnd base rates'!D$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,4)))\n*$R77","v":3252.8911499999995},{"$f":"(($D77*'fnd base rates'!E$110)\n+($E77*'fnd base rates'!E$111)\n+($F77*'fnd base rates'!E$112)\n+($G77*'fnd base rates'!E$113)\n+($H77*'fnd base rates'!E$114)\n+($I77*'fnd base rates'!E$115)\n+($J77*'fnd base rates'!E$119)\n+($K77*'fnd base rates'!E$120)\n+($M77*'fnd base rates'!E$122)\n+($N77*'fnd base rates'!E$123)\n+($O77*'fnd base rates'!E$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,5)))\n*$R77","v":20968.068114775},{"$f":"(($D77*'fnd base rates'!F$110)\n+($E77*'fnd base rates'!F$111)\n+($F77*'fnd base rates'!F$112)\n+($G77*'fnd base rates'!F$113)\n+($H77*'fnd base rates'!F$114)\n+($I77*'fnd base rates'!F$115)\n+($J77*'fnd base rates'!F$119)\n+($K77*'fnd base rates'!F$120)\n+($M77*'fnd base rates'!F$122)\n+($N77*'fnd base rates'!F$123)\n+($O77*'fnd base rates'!F$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,6)))\n*$R77","v":3724.0112133450002},{"$f":"(($D77*'fnd base rates'!G$110)\n+($E77*'fnd base rates'!G$111)\n+($F77*'fnd base rates'!G$112)\n+($G77*'fnd base rates'!G$113)\n+($H77*'fnd base rates'!G$114)\n+($I77*'fnd base rates'!G$115)\n+($J77*'fnd base rates'!G$119)\n+($K77*'fnd base rates'!G$120)\n+($M77*'fnd base rates'!G$122)\n+($N77*'fnd base rates'!G$123)\n+($O77*'fnd base rates'!G$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,7)))\n*$R77","v":922.80192952899995},{"$f":"(($D77*'fnd base rates'!H$110)\n+($E77*'fnd base rates'!H$111)\n+($F77*'fnd base rates'!H$112)\n+($G77*'fnd base rates'!H$113)\n+($H77*'fnd base rates'!H$114)\n+($I77*'fnd base rates'!H$115)\n+($J77*'fnd base rates'!H$119)\n+($K77*'fnd base rates'!H$120)\n+($M77*'fnd base rates'!H$122)\n+($N77*'fnd base rates'!H$123)\n+($O77*'fnd base rates'!H$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D77*'fnd base rates'!I$110)\n+($E77*'fnd base rates'!I$111)\n+($F77*'fnd base rates'!I$112)\n+($G77*'fnd base rates'!I$113)\n+($H77*'fnd base rates'!I$114)\n+($I77*'fnd base rates'!I$115)\n+($J77*'fnd base rates'!I$119)\n+($K77*'fnd base rates'!I$120)\n+($M77*'fnd base rates'!I$122)\n+($N77*'fnd base rates'!I$123)\n+($O77*'fnd base rates'!I$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,9)))\n*$R77","v":1144.3898399999998},{"$f":"(($D77*'fnd base rates'!J$110)\n+($E77*'fnd base rates'!J$111)\n+($F77*'fnd base rates'!J$112)\n+($G77*'fnd base rates'!J$113)\n+($H77*'fnd base rates'!J$114)\n+($I77*'fnd base rates'!J$115)\n+($J77*'fnd base rates'!J$119)\n+($K77*'fnd base rates'!J$120)\n+($M77*'fnd base rates'!J$122)\n+($N77*'fnd base rates'!J$123)\n+($O77*'fnd base rates'!J$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,10)))\n*$R77","v":2372.6004200000002},{"$f":"(($D77*'fnd base rates'!K$110)\n+($E77*'fnd base rates'!K$111)\n+($F77*'fnd base rates'!K$112)\n+($G77*'fnd base rates'!K$113)\n+($H77*'fnd base rates'!K$114)\n+($I77*'fnd base rates'!K$115)\n+($J77*'fnd base rates'!K$119)\n+($K77*'fnd base rates'!K$120)\n+($M77*'fnd base rates'!K$122)\n+($N77*'fnd base rates'!K$123)\n+($O77*'fnd base rates'!K$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,11)))\n*$R77","v":3294.2986204229996},{"$f":"(($D77*'fnd base rates'!L$110)\n+($E77*'fnd base rates'!L$111)\n+($F77*'fnd base rates'!L$112)\n+($G77*'fnd base rates'!L$113)\n+($H77*'fnd base rates'!L$114)\n+($I77*'fnd base rates'!L$115)\n+($J77*'fnd base rates'!L$119)\n+($K77*'fnd base rates'!L$120)\n+($M77*'fnd base rates'!L$122)\n+($N77*'fnd base rates'!L$123)\n+($O77*'fnd base rates'!L$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,12)))","v":4898.4271512965443},{"$f":"(($D77*'fnd base rates'!M$110)\n+($E77*'fnd base rates'!M$111)\n+($F77*'fnd base rates'!M$112)\n+($G77*'fnd base rates'!M$113)\n+($H77*'fnd base rates'!M$114)\n+($I77*'fnd base rates'!M$115)\n+($J77*'fnd base rates'!M$119)\n+($K77*'fnd base rates'!M$120)\n+($M77*'fnd base rates'!M$122)\n+($N77*'fnd base rates'!M$123)\n+($O77*'fnd base rates'!M$124)\n+($P77*VLOOKUP($S77+15,rate_basefnd,13)))","v":0},43899.385343674548,null,417035100,"417","035","100",1,3,43899.385343674548,14633,0,14633,null,null,null,null,null,14633,0,14633,409,14224,24,14200]
[417,417035122,"BRIDGE BOSTON",{"$f":"'fnd enro'!D78","v":1},{"$f":"'fnd enro'!E78","v":0},{"$f":"'fnd enro'!F78","v":0},{"$f":"'fnd enro'!G78","v":1},{"$f":"'fnd enro'!H78","v":1},{"$f":"'fnd enro'!I78","v":0},{"$f":"'fnd enro'!J78","v":0},{"$f":"'fnd enro'!K78","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L78","v":0},{"$f":"'fnd enro'!M78+'fnd enro'!N78","v":1},{"$f":"'fnd enro'!O78","v":1},{"$f":"'fnd enro'!P78","v":0},{"$f":"'fnd enro'!Q78+'fnd enro'!R78","v":3},{"$f":"'fnd enro'!T78","v":3},1.081,{"$f":"VALUE('fnd enro'!S78)","v":10},null,{"$f":"(($D78*'fnd base rates'!C$110)\n+($E78*'fnd base rates'!C$111)\n+($F78*'fnd base rates'!C$112)\n+($G78*'fnd base rates'!C$113)\n+($H78*'fnd base rates'!C$114)\n+($I78*'fnd base rates'!C$115)\n+($J78*'fnd base rates'!C$119)\n+($K78*'fnd base rates'!C$120)\n+($M78*'fnd base rates'!C$122)\n+($N78*'fnd base rates'!C$123)\n+($O78*'fnd base rates'!C$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,3)))\n*$R78","v":1682.2386702040001},{"$f":"(($D78*'fnd base rates'!D$110)\n+($E78*'fnd base rates'!D$111)\n+($F78*'fnd base rates'!D$112)\n+($G78*'fnd base rates'!D$113)\n+($H78*'fnd base rates'!D$114)\n+($I78*'fnd base rates'!D$115)\n+($J78*'fnd base rates'!D$119)\n+($K78*'fnd base rates'!D$120)\n+($M78*'fnd base rates'!D$122)\n+($N78*'fnd base rates'!D$123)\n+($O78*'fnd base rates'!D$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,4)))\n*$R78","v":3219.1639499999997},{"$f":"(($D78*'fnd base rates'!E$110)\n+($E78*'fnd base rates'!E$111)\n+($F78*'fnd base rates'!E$112)\n+($G78*'fnd base rates'!E$113)\n+($H78*'fnd base rates'!E$114)\n+($I78*'fnd base rates'!E$115)\n+($J78*'fnd base rates'!E$119)\n+($K78*'fnd base rates'!E$120)\n+($M78*'fnd base rates'!E$122)\n+($N78*'fnd base rates'!E$123)\n+($O78*'fnd base rates'!E$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,5)))\n*$R78","v":20869.020489850001},{"$f":"(($D78*'fnd base rates'!F$110)\n+($E78*'fnd base rates'!F$111)\n+($F78*'fnd base rates'!F$112)\n+($G78*'fnd base rates'!F$113)\n+($H78*'fnd base rates'!F$114)\n+($I78*'fnd base rates'!F$115)\n+($J78*'fnd base rates'!F$119)\n+($K78*'fnd base rates'!F$120)\n+($M78*'fnd base rates'!F$122)\n+($N78*'fnd base rates'!F$123)\n+($O78*'fnd base rates'!F$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,6)))\n*$R78","v":3029.36827223},{"$f":"(($D78*'fnd base rates'!G$110)\n+($E78*'fnd base rates'!G$111)\n+($F78*'fnd base rates'!G$112)\n+($G78*'fnd base rates'!G$113)\n+($H78*'fnd base rates'!G$114)\n+($I78*'fnd base rates'!G$115)\n+($J78*'fnd base rates'!G$119)\n+($K78*'fnd base rates'!G$120)\n+($M78*'fnd base rates'!G$122)\n+($N78*'fnd base rates'!G$123)\n+($O78*'fnd base rates'!G$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,7)))\n*$R78","v":947.05026968599998},{"$f":"(($D78*'fnd base rates'!H$110)\n+($E78*'fnd base rates'!H$111)\n+($F78*'fnd base rates'!H$112)\n+($G78*'fnd base rates'!H$113)\n+($H78*'fnd base rates'!H$114)\n+($I78*'fnd base rates'!H$115)\n+($J78*'fnd base rates'!H$119)\n+($K78*'fnd base rates'!H$120)\n+($M78*'fnd base rates'!H$122)\n+($N78*'fnd base rates'!H$123)\n+($O78*'fnd base rates'!H$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,8)))","v":1497.7271559999997},{"$f":"(($D78*'fnd base rates'!I$110)\n+($E78*'fnd base rates'!I$111)\n+($F78*'fnd base rates'!I$112)\n+($G78*'fnd base rates'!I$113)\n+($H78*'fnd base rates'!I$114)\n+($I78*'fnd base rates'!I$115)\n+($J78*'fnd base rates'!I$119)\n+($K78*'fnd base rates'!I$120)\n+($M78*'fnd base rates'!I$122)\n+($N78*'fnd base rates'!I$123)\n+($O78*'fnd base rates'!I$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,9)))\n*$R78","v":1250.7494299999998},{"$f":"(($D78*'fnd base rates'!J$110)\n+($E78*'fnd base rates'!J$111)\n+($F78*'fnd base rates'!J$112)\n+($G78*'fnd base rates'!J$113)\n+($H78*'fnd base rates'!J$114)\n+($I78*'fnd base rates'!J$115)\n+($J78*'fnd base rates'!J$119)\n+($K78*'fnd base rates'!J$120)\n+($M78*'fnd base rates'!J$122)\n+($N78*'fnd base rates'!J$123)\n+($O78*'fnd base rates'!J$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,10)))\n*$R78","v":2468.1392000000001},{"$f":"(($D78*'fnd base rates'!K$110)\n+($E78*'fnd base rates'!K$111)\n+($F78*'fnd base rates'!K$112)\n+($G78*'fnd base rates'!K$113)\n+($H78*'fnd base rates'!K$114)\n+($I78*'fnd base rates'!K$115)\n+($J78*'fnd base rates'!K$119)\n+($K78*'fnd base rates'!K$120)\n+($M78*'fnd base rates'!K$122)\n+($N78*'fnd base rates'!K$123)\n+($O78*'fnd base rates'!K$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,11)))\n*$R78","v":3363.3764002819998},{"$f":"(($D78*'fnd base rates'!L$110)\n+($E78*'fnd base rates'!L$111)\n+($F78*'fnd base rates'!L$112)\n+($G78*'fnd base rates'!L$113)\n+($H78*'fnd base rates'!L$114)\n+($I78*'fnd base rates'!L$115)\n+($J78*'fnd base rates'!L$119)\n+($K78*'fnd base rates'!L$120)\n+($M78*'fnd base rates'!L$122)\n+($N78*'fnd base rates'!L$123)\n+($O78*'fnd base rates'!L$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,12)))","v":4789.2755055491834},{"$f":"(($D78*'fnd base rates'!M$110)\n+($E78*'fnd base rates'!M$111)\n+($F78*'fnd base rates'!M$112)\n+($G78*'fnd base rates'!M$113)\n+($H78*'fnd base rates'!M$114)\n+($I78*'fnd base rates'!M$115)\n+($J78*'fnd base rates'!M$119)\n+($K78*'fnd base rates'!M$120)\n+($M78*'fnd base rates'!M$122)\n+($N78*'fnd base rates'!M$123)\n+($O78*'fnd base rates'!M$124)\n+($P78*VLOOKUP($S78+15,rate_basefnd,13)))","v":0},43116.109343801189,null,417035122,"417","035","122",1,3,43116.109343801189,14372,0,14372,null,null,null,null,null,14372,0,14372,320,14052,23,14029]
[417,417035133,"BRIDGE BOSTON",{"$f":"'fnd enro'!D79","v":1},{"$f":"'fnd enro'!E79","v":0},{"$f":"'fnd enro'!F79","v":0},{"$f":"'fnd enro'!G79","v":1},{"$f":"'fnd enro'!H79","v":0},{"$f":"'fnd enro'!I79","v":0},{"$f":"'fnd enro'!J79","v":0},{"$f":"'fnd enro'!K79","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L79","v":0},{"$f":"'fnd enro'!M79+'fnd enro'!N79","v":0},{"$f":"'fnd enro'!O79","v":0},{"$f":"'fnd enro'!P79","v":0},{"$f":"'fnd enro'!Q79+'fnd enro'!R79","v":0},{"$f":"'fnd enro'!T79","v":2},1.081,{"$f":"VALUE('fnd enro'!S79)","v":1},null,{"$f":"(($D79*'fnd base rates'!C$110)\n+($E79*'fnd base rates'!C$111)\n+($F79*'fnd base rates'!C$112)\n+($G79*'fnd base rates'!C$113)\n+($H79*'fnd base rates'!C$114)\n+($I79*'fnd base rates'!C$115)\n+($J79*'fnd base rates'!C$119)\n+($K79*'fnd base rates'!C$120)\n+($M79*'fnd base rates'!C$122)\n+($N79*'fnd base rates'!C$123)\n+($O79*'fnd base rates'!C$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,3)))\n*$R79","v":746.34266010199997},{"$f":"(($D79*'fnd base rates'!D$110)\n+($E79*'fnd base rates'!D$111)\n+($F79*'fnd base rates'!D$112)\n+($G79*'fnd base rates'!D$113)\n+($H79*'fnd base rates'!D$114)\n+($I79*'fnd base rates'!D$115)\n+($J79*'fnd base rates'!D$119)\n+($K79*'fnd base rates'!D$120)\n+($M79*'fnd base rates'!D$122)\n+($N79*'fnd base rates'!D$123)\n+($O79*'fnd base rates'!D$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,4)))\n*$R79","v":1147.7949899999999},{"$f":"(($D79*'fnd base rates'!E$110)\n+($E79*'fnd base rates'!E$111)\n+($F79*'fnd base rates'!E$112)\n+($G79*'fnd base rates'!E$113)\n+($H79*'fnd base rates'!E$114)\n+($I79*'fnd base rates'!E$115)\n+($J79*'fnd base rates'!E$119)\n+($K79*'fnd base rates'!E$120)\n+($M79*'fnd base rates'!E$122)\n+($N79*'fnd base rates'!E$123)\n+($O79*'fnd base rates'!E$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,5)))\n*$R79","v":5628.6436849250003},{"$f":"(($D79*'fnd base rates'!F$110)\n+($E79*'fnd base rates'!F$111)\n+($F79*'fnd base rates'!F$112)\n+($G79*'fnd base rates'!F$113)\n+($H79*'fnd base rates'!F$114)\n+($I79*'fnd base rates'!F$115)\n+($J79*'fnd base rates'!F$119)\n+($K79*'fnd base rates'!F$120)\n+($M79*'fnd base rates'!F$122)\n+($N79*'fnd base rates'!F$123)\n+($O79*'fnd base rates'!F$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,6)))\n*$R79","v":1691.270891115},{"$f":"(($D79*'fnd base rates'!G$110)\n+($E79*'fnd base rates'!G$111)\n+($F79*'fnd base rates'!G$112)\n+($G79*'fnd base rates'!G$113)\n+($H79*'fnd base rates'!G$114)\n+($I79*'fnd base rates'!G$115)\n+($J79*'fnd base rates'!G$119)\n+($K79*'fnd base rates'!G$120)\n+($M79*'fnd base rates'!G$122)\n+($N79*'fnd base rates'!G$123)\n+($O79*'fnd base rates'!G$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,7)))\n*$R79","v":225.86262984299998},{"$f":"(($D79*'fnd base rates'!H$110)\n+($E79*'fnd base rates'!H$111)\n+($F79*'fnd base rates'!H$112)\n+($G79*'fnd base rates'!H$113)\n+($H79*'fnd base rates'!H$114)\n+($I79*'fnd base rates'!H$115)\n+($J79*'fnd base rates'!H$119)\n+($K79*'fnd base rates'!H$120)\n+($M79*'fnd base rates'!H$122)\n+($N79*'fnd base rates'!H$123)\n+($O79*'fnd base rates'!H$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,8)))","v":718.91357799999992},{"$f":"(($D79*'fnd base rates'!I$110)\n+($E79*'fnd base rates'!I$111)\n+($F79*'fnd base rates'!I$112)\n+($G79*'fnd base rates'!I$113)\n+($H79*'fnd base rates'!I$114)\n+($I79*'fnd base rates'!I$115)\n+($J79*'fnd base rates'!I$119)\n+($K79*'fnd base rates'!I$120)\n+($M79*'fnd base rates'!I$122)\n+($N79*'fnd base rates'!I$123)\n+($O79*'fnd base rates'!I$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,9)))\n*$R79","v":382.96586999999994},{"$f":"(($D79*'fnd base rates'!J$110)\n+($E79*'fnd base rates'!J$111)\n+($F79*'fnd base rates'!J$112)\n+($G79*'fnd base rates'!J$113)\n+($H79*'fnd base rates'!J$114)\n+($I79*'fnd base rates'!J$115)\n+($J79*'fnd base rates'!J$119)\n+($K79*'fnd base rates'!J$120)\n+($M79*'fnd base rates'!J$122)\n+($N79*'fnd base rates'!J$123)\n+($O79*'fnd base rates'!J$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,10)))\n*$R79","v":203.10909000000001},{"$f":"(($D79*'fnd base rates'!K$110)\n+($E79*'fnd base rates'!K$111)\n+($F79*'fnd base rates'!K$112)\n+($G79*'fnd base rates'!K$113)\n+($H79*'fnd base rates'!K$114)\n+($I79*'fnd base rates'!K$115)\n+($J79*'fnd base rates'!K$119)\n+($K79*'fnd base rates'!K$120)\n+($M79*'fnd base rates'!K$122)\n+($N79*'fnd base rates'!K$123)\n+($O79*'fnd base rates'!K$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,11)))\n*$R79","v":1585.263000141},{"$f":"(($D79*'fnd base rates'!L$110)\n+($E79*'fnd base rates'!L$111)\n+($F79*'fnd base rates'!L$112)\n+($G79*'fnd base rates'!L$113)\n+($H79*'fnd base rates'!L$114)\n+($I79*'fnd base rates'!L$115)\n+($J79*'fnd base rates'!L$119)\n+($K79*'fnd base rates'!L$120)\n+($M79*'fnd base rates'!L$122)\n+($N79*'fnd base rates'!L$123)\n+($O79*'fnd base rates'!L$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,12)))","v":1686.0740781045026},{"$f":"(($D79*'fnd base rates'!M$110)\n+($E79*'fnd base rates'!M$111)\n+($F79*'fnd base rates'!M$112)\n+($G79*'fnd base rates'!M$113)\n+($H79*'fnd base rates'!M$114)\n+($I79*'fnd base rates'!M$115)\n+($J79*'fnd base rates'!M$119)\n+($K79*'fnd base rates'!M$120)\n+($M79*'fnd base rates'!M$122)\n+($N79*'fnd base rates'!M$123)\n+($O79*'fnd base rates'!M$124)\n+($P79*VLOOKUP($S79+15,rate_basefnd,13)))","v":0},14016.240472230504,null,417035133,"417","035","133",1,2,14016.240472230504,7008,0,7008,null,null,null,null,null,7008,0,7008,-4,7012,10,7002]
[417,417035211,"BRIDGE BOSTON",{"$f":"'fnd enro'!D80","v":0},{"$f":"'fnd enro'!E80","v":0},{"$f":"'fnd enro'!F80","v":0},{"$f":"'fnd enro'!G80","v":1},{"$f":"'fnd enro'!H80","v":0},{"$f":"'fnd enro'!I80","v":0},{"$f":"'fnd enro'!J80","v":0},{"$f":"'fnd enro'!K80","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L80","v":0},{"$f":"'fnd enro'!M80+'fnd enro'!N80","v":0},{"$f":"'fnd enro'!O80","v":0},{"$f":"'fnd enro'!P80","v":0},{"$f":"'fnd enro'!Q80+'fnd enro'!R80","v":1},{"$f":"'fnd enro'!T80","v":1},1.081,{"$f":"VALUE('fnd enro'!S80)","v":10},null,{"$f":"(($D80*'fnd base rates'!C$110)\n+($E80*'fnd base rates'!C$111)\n+($F80*'fnd base rates'!C$112)\n+($G80*'fnd base rates'!C$113)\n+($H80*'fnd base rates'!C$114)\n+($I80*'fnd base rates'!C$115)\n+($J80*'fnd base rates'!C$119)\n+($K80*'fnd base rates'!C$120)\n+($M80*'fnd base rates'!C$122)\n+($N80*'fnd base rates'!C$123)\n+($O80*'fnd base rates'!C$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,3)))\n*$R80","v":601.84539010200001},{"$f":"(($D80*'fnd base rates'!D$110)\n+($E80*'fnd base rates'!D$111)\n+($F80*'fnd base rates'!D$112)\n+($G80*'fnd base rates'!D$113)\n+($H80*'fnd base rates'!D$114)\n+($I80*'fnd base rates'!D$115)\n+($J80*'fnd base rates'!D$119)\n+($K80*'fnd base rates'!D$120)\n+($M80*'fnd base rates'!D$122)\n+($N80*'fnd base rates'!D$123)\n+($O80*'fnd base rates'!D$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,4)))\n*$R80","v":1084.2970499999999},{"$f":"(($D80*'fnd base rates'!E$110)\n+($E80*'fnd base rates'!E$111)\n+($F80*'fnd base rates'!E$112)\n+($G80*'fnd base rates'!E$113)\n+($H80*'fnd base rates'!E$114)\n+($I80*'fnd base rates'!E$115)\n+($J80*'fnd base rates'!E$119)\n+($K80*'fnd base rates'!E$120)\n+($M80*'fnd base rates'!E$122)\n+($N80*'fnd base rates'!E$123)\n+($O80*'fnd base rates'!E$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,5)))\n*$R80","v":6989.3416249250004},{"$f":"(($D80*'fnd base rates'!F$110)\n+($E80*'fnd base rates'!F$111)\n+($F80*'fnd base rates'!F$112)\n+($G80*'fnd base rates'!F$113)\n+($H80*'fnd base rates'!F$114)\n+($I80*'fnd base rates'!F$115)\n+($J80*'fnd base rates'!F$119)\n+($K80*'fnd base rates'!F$120)\n+($M80*'fnd base rates'!F$122)\n+($N80*'fnd base rates'!F$123)\n+($O80*'fnd base rates'!F$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,6)))\n*$R80","v":1241.3370711150001},{"$f":"(($D80*'fnd base rates'!G$110)\n+($E80*'fnd base rates'!G$111)\n+($F80*'fnd base rates'!G$112)\n+($G80*'fnd base rates'!G$113)\n+($H80*'fnd base rates'!G$114)\n+($I80*'fnd base rates'!G$115)\n+($J80*'fnd base rates'!G$119)\n+($K80*'fnd base rates'!G$120)\n+($M80*'fnd base rates'!G$122)\n+($N80*'fnd base rates'!G$123)\n+($O80*'fnd base rates'!G$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,7)))\n*$R80","v":307.607849843},{"$f":"(($D80*'fnd base rates'!H$110)\n+($E80*'fnd base rates'!H$111)\n+($F80*'fnd base rates'!H$112)\n+($G80*'fnd base rates'!H$113)\n+($H80*'fnd base rates'!H$114)\n+($I80*'fnd base rates'!H$115)\n+($J80*'fnd base rates'!H$119)\n+($K80*'fnd base rates'!H$120)\n+($M80*'fnd base rates'!H$122)\n+($N80*'fnd base rates'!H$123)\n+($O80*'fnd base rates'!H$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D80*'fnd base rates'!I$110)\n+($E80*'fnd base rates'!I$111)\n+($F80*'fnd base rates'!I$112)\n+($G80*'fnd base rates'!I$113)\n+($H80*'fnd base rates'!I$114)\n+($I80*'fnd base rates'!I$115)\n+($J80*'fnd base rates'!I$119)\n+($K80*'fnd base rates'!I$120)\n+($M80*'fnd base rates'!I$122)\n+($N80*'fnd base rates'!I$123)\n+($O80*'fnd base rates'!I$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,9)))\n*$R80","v":381.46328},{"$f":"(($D80*'fnd base rates'!J$110)\n+($E80*'fnd base rates'!J$111)\n+($F80*'fnd base rates'!J$112)\n+($G80*'fnd base rates'!J$113)\n+($H80*'fnd base rates'!J$114)\n+($I80*'fnd base rates'!J$115)\n+($J80*'fnd base rates'!J$119)\n+($K80*'fnd base rates'!J$120)\n+($M80*'fnd base rates'!J$122)\n+($N80*'fnd base rates'!J$123)\n+($O80*'fnd base rates'!J$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,10)))\n*$R80","v":807.78805999999997},{"$f":"(($D80*'fnd base rates'!K$110)\n+($E80*'fnd base rates'!K$111)\n+($F80*'fnd base rates'!K$112)\n+($G80*'fnd base rates'!K$113)\n+($H80*'fnd base rates'!K$114)\n+($I80*'fnd base rates'!K$115)\n+($J80*'fnd base rates'!K$119)\n+($K80*'fnd base rates'!K$120)\n+($M80*'fnd base rates'!K$122)\n+($N80*'fnd base rates'!K$123)\n+($O80*'fnd base rates'!K$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,11)))\n*$R80","v":1098.099540141},{"$f":"(($D80*'fnd base rates'!L$110)\n+($E80*'fnd base rates'!L$111)\n+($F80*'fnd base rates'!L$112)\n+($G80*'fnd base rates'!L$113)\n+($H80*'fnd base rates'!L$114)\n+($I80*'fnd base rates'!L$115)\n+($J80*'fnd base rates'!L$119)\n+($K80*'fnd base rates'!L$120)\n+($M80*'fnd base rates'!L$122)\n+($N80*'fnd base rates'!L$123)\n+($O80*'fnd base rates'!L$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D80*'fnd base rates'!M$110)\n+($E80*'fnd base rates'!M$111)\n+($F80*'fnd base rates'!M$112)\n+($G80*'fnd base rates'!M$113)\n+($H80*'fnd base rates'!M$114)\n+($I80*'fnd base rates'!M$115)\n+($J80*'fnd base rates'!M$119)\n+($K80*'fnd base rates'!M$120)\n+($M80*'fnd base rates'!M$122)\n+($N80*'fnd base rates'!M$123)\n+($O80*'fnd base rates'!M$124)\n+($P80*VLOOKUP($S80+15,rate_basefnd,13)))","v":0},14650.05392312961,null,417035211,"417","035","211",1,1,14650.05392312961,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[417,417035244,"BRIDGE BOSTON",{"$f":"'fnd enro'!D81","v":1},{"$f":"'fnd enro'!E81","v":0},{"$f":"'fnd enro'!F81","v":0},{"$f":"'fnd enro'!G81","v":4},{"$f":"'fnd enro'!H81","v":1},{"$f":"'fnd enro'!I81","v":0},{"$f":"'fnd enro'!J81","v":0},{"$f":"'fnd enro'!K81","v":0.1895},{"$f":"'fnd enro'!L81","v":0},{"$f":"'fnd enro'!M81+'fnd enro'!N81","v":3},{"$f":"'fnd enro'!O81","v":1},{"$f":"'fnd enro'!P81","v":0},{"$f":"'fnd enro'!Q81+'fnd enro'!R81","v":3},{"$f":"'fnd enro'!T81","v":6},1.081,{"$f":"VALUE('fnd enro'!S81)","v":10},null,{"$f":"(($D81*'fnd base rates'!C$110)\n+($E81*'fnd base rates'!C$111)\n+($F81*'fnd base rates'!C$112)\n+($G81*'fnd base rates'!C$113)\n+($H81*'fnd base rates'!C$114)\n+($I81*'fnd base rates'!C$115)\n+($J81*'fnd base rates'!C$119)\n+($K81*'fnd base rates'!C$120)\n+($M81*'fnd base rates'!C$122)\n+($N81*'fnd base rates'!C$123)\n+($O81*'fnd base rates'!C$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,3)))\n*$R81","v":3480.6186205100003},{"$f":"(($D81*'fnd base rates'!D$110)\n+($E81*'fnd base rates'!D$111)\n+($F81*'fnd base rates'!D$112)\n+($G81*'fnd base rates'!D$113)\n+($H81*'fnd base rates'!D$114)\n+($I81*'fnd base rates'!D$115)\n+($J81*'fnd base rates'!D$119)\n+($K81*'fnd base rates'!D$120)\n+($M81*'fnd base rates'!D$122)\n+($N81*'fnd base rates'!D$123)\n+($O81*'fnd base rates'!D$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,4)))\n*$R81","v":5855.7878099999989},{"$f":"(($D81*'fnd base rates'!E$110)\n+($E81*'fnd base rates'!E$111)\n+($F81*'fnd base rates'!E$112)\n+($G81*'fnd base rates'!E$113)\n+($H81*'fnd base rates'!E$114)\n+($I81*'fnd base rates'!E$115)\n+($J81*'fnd base rates'!E$119)\n+($K81*'fnd base rates'!E$120)\n+($M81*'fnd base rates'!E$122)\n+($N81*'fnd base rates'!E$123)\n+($O81*'fnd base rates'!E$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,5)))\n*$R81","v":34879.037524625004},{"$f":"(($D81*'fnd base rates'!F$110)\n+($E81*'fnd base rates'!F$111)\n+($F81*'fnd base rates'!F$112)\n+($G81*'fnd base rates'!F$113)\n+($H81*'fnd base rates'!F$114)\n+($I81*'fnd base rates'!F$115)\n+($J81*'fnd base rates'!F$119)\n+($K81*'fnd base rates'!F$120)\n+($M81*'fnd base rates'!F$122)\n+($N81*'fnd base rates'!F$123)\n+($O81*'fnd base rates'!F$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,6)))\n*$R81","v":7094.4133655750002},{"$f":"(($D81*'fnd base rates'!G$110)\n+($E81*'fnd base rates'!G$111)\n+($F81*'fnd base rates'!G$112)\n+($G81*'fnd base rates'!G$113)\n+($H81*'fnd base rates'!G$114)\n+($I81*'fnd base rates'!G$115)\n+($J81*'fnd base rates'!G$119)\n+($K81*'fnd base rates'!G$120)\n+($M81*'fnd base rates'!G$122)\n+($N81*'fnd base rates'!G$123)\n+($O81*'fnd base rates'!G$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,7)))\n*$R81","v":1513.922139215},{"$f":"(($D81*'fnd base rates'!H$110)\n+($E81*'fnd base rates'!H$111)\n+($F81*'fnd base rates'!H$112)\n+($G81*'fnd base rates'!H$113)\n+($H81*'fnd base rates'!H$114)\n+($I81*'fnd base rates'!H$115)\n+($J81*'fnd base rates'!H$119)\n+($K81*'fnd base rates'!H$120)\n+($M81*'fnd base rates'!H$122)\n+($N81*'fnd base rates'!H$123)\n+($O81*'fnd base rates'!H$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,8)))","v":3175.11789},{"$f":"(($D81*'fnd base rates'!I$110)\n+($E81*'fnd base rates'!I$111)\n+($F81*'fnd base rates'!I$112)\n+($G81*'fnd base rates'!I$113)\n+($H81*'fnd base rates'!I$114)\n+($I81*'fnd base rates'!I$115)\n+($J81*'fnd base rates'!I$119)\n+($K81*'fnd base rates'!I$120)\n+($M81*'fnd base rates'!I$122)\n+($N81*'fnd base rates'!I$123)\n+($O81*'fnd base rates'!I$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,9)))\n*$R81","v":2162.8647999999998},{"$f":"(($D81*'fnd base rates'!J$110)\n+($E81*'fnd base rates'!J$111)\n+($F81*'fnd base rates'!J$112)\n+($G81*'fnd base rates'!J$113)\n+($H81*'fnd base rates'!J$114)\n+($I81*'fnd base rates'!J$115)\n+($J81*'fnd base rates'!J$119)\n+($K81*'fnd base rates'!J$120)\n+($M81*'fnd base rates'!J$122)\n+($N81*'fnd base rates'!J$123)\n+($O81*'fnd base rates'!J$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,10)))\n*$R81","v":2973.9066700000008},{"$f":"(($D81*'fnd base rates'!K$110)\n+($E81*'fnd base rates'!K$111)\n+($F81*'fnd base rates'!K$112)\n+($G81*'fnd base rates'!K$113)\n+($H81*'fnd base rates'!K$114)\n+($I81*'fnd base rates'!K$115)\n+($J81*'fnd base rates'!K$119)\n+($K81*'fnd base rates'!K$120)\n+($M81*'fnd base rates'!K$122)\n+($N81*'fnd base rates'!K$123)\n+($O81*'fnd base rates'!K$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,11)))\n*$R81","v":7242.2798207049991},{"$f":"(($D81*'fnd base rates'!L$110)\n+($E81*'fnd base rates'!L$111)\n+($F81*'fnd base rates'!L$112)\n+($G81*'fnd base rates'!L$113)\n+($H81*'fnd base rates'!L$114)\n+($I81*'fnd base rates'!L$115)\n+($J81*'fnd base rates'!L$119)\n+($K81*'fnd base rates'!L$120)\n+($M81*'fnd base rates'!L$122)\n+($N81*'fnd base rates'!L$123)\n+($O81*'fnd base rates'!L$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,12)))","v":8785.0669425600136},{"$f":"(($D81*'fnd base rates'!M$110)\n+($E81*'fnd base rates'!M$111)\n+($F81*'fnd base rates'!M$112)\n+($G81*'fnd base rates'!M$113)\n+($H81*'fnd base rates'!M$114)\n+($I81*'fnd base rates'!M$115)\n+($J81*'fnd base rates'!M$119)\n+($K81*'fnd base rates'!M$120)\n+($M81*'fnd base rates'!M$122)\n+($N81*'fnd base rates'!M$123)\n+($O81*'fnd base rates'!M$124)\n+($P81*VLOOKUP($S81+15,rate_basefnd,13)))","v":0},77163.015583190019,null,417035244,"417","035","244",1,6,77163.015583190019,12861,0,12861,null,null,null,null,null,12861,0,12861,195,12666,18,12648]
[417,417035293,"BRIDGE BOSTON",{"$f":"'fnd enro'!D82","v":0},{"$f":"'fnd enro'!E82","v":0},{"$f":"'fnd enro'!F82","v":0},{"$f":"'fnd enro'!G82","v":2},{"$f":"'fnd enro'!H82","v":0},{"$f":"'fnd enro'!I82","v":0},{"$f":"'fnd enro'!J82","v":0},{"$f":"'fnd enro'!K82","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L82","v":0},{"$f":"'fnd enro'!M82+'fnd enro'!N82","v":0},{"$f":"'fnd enro'!O82","v":0},{"$f":"'fnd enro'!P82","v":0},{"$f":"'fnd enro'!Q82+'fnd enro'!R82","v":2},{"$f":"'fnd enro'!T82","v":2},1.081,{"$f":"VALUE('fnd enro'!S82)","v":10},null,{"$f":"(($D82*'fnd base rates'!C$110)\n+($E82*'fnd base rates'!C$111)\n+($F82*'fnd base rates'!C$112)\n+($G82*'fnd base rates'!C$113)\n+($H82*'fnd base rates'!C$114)\n+($I82*'fnd base rates'!C$115)\n+($J82*'fnd base rates'!C$119)\n+($K82*'fnd base rates'!C$120)\n+($M82*'fnd base rates'!C$122)\n+($N82*'fnd base rates'!C$123)\n+($O82*'fnd base rates'!C$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,3)))\n*$R82","v":1203.690780204},{"$f":"(($D82*'fnd base rates'!D$110)\n+($E82*'fnd base rates'!D$111)\n+($F82*'fnd base rates'!D$112)\n+($G82*'fnd base rates'!D$113)\n+($H82*'fnd base rates'!D$114)\n+($I82*'fnd base rates'!D$115)\n+($J82*'fnd base rates'!D$119)\n+($K82*'fnd base rates'!D$120)\n+($M82*'fnd base rates'!D$122)\n+($N82*'fnd base rates'!D$123)\n+($O82*'fnd base rates'!D$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,4)))\n*$R82","v":2168.5940999999998},{"$f":"(($D82*'fnd base rates'!E$110)\n+($E82*'fnd base rates'!E$111)\n+($F82*'fnd base rates'!E$112)\n+($G82*'fnd base rates'!E$113)\n+($H82*'fnd base rates'!E$114)\n+($I82*'fnd base rates'!E$115)\n+($J82*'fnd base rates'!E$119)\n+($K82*'fnd base rates'!E$120)\n+($M82*'fnd base rates'!E$122)\n+($N82*'fnd base rates'!E$123)\n+($O82*'fnd base rates'!E$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,5)))\n*$R82","v":13978.683249850001},{"$f":"(($D82*'fnd base rates'!F$110)\n+($E82*'fnd base rates'!F$111)\n+($F82*'fnd base rates'!F$112)\n+($G82*'fnd base rates'!F$113)\n+($H82*'fnd base rates'!F$114)\n+($I82*'fnd base rates'!F$115)\n+($J82*'fnd base rates'!F$119)\n+($K82*'fnd base rates'!F$120)\n+($M82*'fnd base rates'!F$122)\n+($N82*'fnd base rates'!F$123)\n+($O82*'fnd base rates'!F$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,6)))\n*$R82","v":2482.6741422300001},{"$f":"(($D82*'fnd base rates'!G$110)\n+($E82*'fnd base rates'!G$111)\n+($F82*'fnd base rates'!G$112)\n+($G82*'fnd base rates'!G$113)\n+($H82*'fnd base rates'!G$114)\n+($I82*'fnd base rates'!G$115)\n+($J82*'fnd base rates'!G$119)\n+($K82*'fnd base rates'!G$120)\n+($M82*'fnd base rates'!G$122)\n+($N82*'fnd base rates'!G$123)\n+($O82*'fnd base rates'!G$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,7)))\n*$R82","v":615.21569968599999},{"$f":"(($D82*'fnd base rates'!H$110)\n+($E82*'fnd base rates'!H$111)\n+($F82*'fnd base rates'!H$112)\n+($G82*'fnd base rates'!H$113)\n+($H82*'fnd base rates'!H$114)\n+($I82*'fnd base rates'!H$115)\n+($J82*'fnd base rates'!H$119)\n+($K82*'fnd base rates'!H$120)\n+($M82*'fnd base rates'!H$122)\n+($N82*'fnd base rates'!H$123)\n+($O82*'fnd base rates'!H$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D82*'fnd base rates'!I$110)\n+($E82*'fnd base rates'!I$111)\n+($F82*'fnd base rates'!I$112)\n+($G82*'fnd base rates'!I$113)\n+($H82*'fnd base rates'!I$114)\n+($I82*'fnd base rates'!I$115)\n+($J82*'fnd base rates'!I$119)\n+($K82*'fnd base rates'!I$120)\n+($M82*'fnd base rates'!I$122)\n+($N82*'fnd base rates'!I$123)\n+($O82*'fnd base rates'!I$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,9)))\n*$R82","v":762.92655999999999},{"$f":"(($D82*'fnd base rates'!J$110)\n+($E82*'fnd base rates'!J$111)\n+($F82*'fnd base rates'!J$112)\n+($G82*'fnd base rates'!J$113)\n+($H82*'fnd base rates'!J$114)\n+($I82*'fnd base rates'!J$115)\n+($J82*'fnd base rates'!J$119)\n+($K82*'fnd base rates'!J$120)\n+($M82*'fnd base rates'!J$122)\n+($N82*'fnd base rates'!J$123)\n+($O82*'fnd base rates'!J$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,10)))\n*$R82","v":1615.5761199999999},{"$f":"(($D82*'fnd base rates'!K$110)\n+($E82*'fnd base rates'!K$111)\n+($F82*'fnd base rates'!K$112)\n+($G82*'fnd base rates'!K$113)\n+($H82*'fnd base rates'!K$114)\n+($I82*'fnd base rates'!K$115)\n+($J82*'fnd base rates'!K$119)\n+($K82*'fnd base rates'!K$120)\n+($M82*'fnd base rates'!K$122)\n+($N82*'fnd base rates'!K$123)\n+($O82*'fnd base rates'!K$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,11)))\n*$R82","v":2196.1990802820001},{"$f":"(($D82*'fnd base rates'!L$110)\n+($E82*'fnd base rates'!L$111)\n+($F82*'fnd base rates'!L$112)\n+($G82*'fnd base rates'!L$113)\n+($H82*'fnd base rates'!L$114)\n+($I82*'fnd base rates'!L$115)\n+($J82*'fnd base rates'!L$119)\n+($K82*'fnd base rates'!L$120)\n+($M82*'fnd base rates'!L$122)\n+($N82*'fnd base rates'!L$123)\n+($O82*'fnd base rates'!L$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,12)))","v":3265.6409580072195},{"$f":"(($D82*'fnd base rates'!M$110)\n+($E82*'fnd base rates'!M$111)\n+($F82*'fnd base rates'!M$112)\n+($G82*'fnd base rates'!M$113)\n+($H82*'fnd base rates'!M$114)\n+($I82*'fnd base rates'!M$115)\n+($J82*'fnd base rates'!M$119)\n+($K82*'fnd base rates'!M$120)\n+($M82*'fnd base rates'!M$122)\n+($N82*'fnd base rates'!M$123)\n+($O82*'fnd base rates'!M$124)\n+($P82*VLOOKUP($S82+15,rate_basefnd,13)))","v":0},29300.10784625922,null,417035293,"417","035","293",1,2,29300.10784625922,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[418,418100014,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D83","v":0},{"$f":"'fnd enro'!E83","v":0},{"$f":"'fnd enro'!F83","v":0},{"$f":"'fnd enro'!G83","v":0},{"$f":"'fnd enro'!H83","v":9},{"$f":"'fnd enro'!I83","v":0},{"$f":"'fnd enro'!J83","v":0},{"$f":"'fnd enro'!K83","v":0.34110000000000001},{"$f":"'fnd enro'!L83","v":0},{"$f":"'fnd enro'!M83+'fnd enro'!N83","v":0},{"$f":"'fnd enro'!O83","v":0},{"$f":"'fnd enro'!P83","v":0},{"$f":"'fnd enro'!Q83+'fnd enro'!R83","v":2},{"$f":"'fnd enro'!T83","v":9},1.036,{"$f":"VALUE('fnd enro'!S83)","v":5},null,{"$f":"(($D83*'fnd base rates'!C$110)\n+($E83*'fnd base rates'!C$111)\n+($F83*'fnd base rates'!C$112)\n+($G83*'fnd base rates'!C$113)\n+($H83*'fnd base rates'!C$114)\n+($I83*'fnd base rates'!C$115)\n+($J83*'fnd base rates'!C$119)\n+($K83*'fnd base rates'!C$120)\n+($M83*'fnd base rates'!C$122)\n+($N83*'fnd base rates'!C$123)\n+($O83*'fnd base rates'!C$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,3)))\n*$R83","v":4720.5326304079999},{"$f":"(($D83*'fnd base rates'!D$110)\n+($E83*'fnd base rates'!D$111)\n+($F83*'fnd base rates'!D$112)\n+($G83*'fnd base rates'!D$113)\n+($H83*'fnd base rates'!D$114)\n+($I83*'fnd base rates'!D$115)\n+($J83*'fnd base rates'!D$119)\n+($K83*'fnd base rates'!D$120)\n+($M83*'fnd base rates'!D$122)\n+($N83*'fnd base rates'!D$123)\n+($O83*'fnd base rates'!D$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,4)))\n*$R83","v":7122.6657599999999},{"$f":"(($D83*'fnd base rates'!E$110)\n+($E83*'fnd base rates'!E$111)\n+($F83*'fnd base rates'!E$112)\n+($G83*'fnd base rates'!E$113)\n+($H83*'fnd base rates'!E$114)\n+($I83*'fnd base rates'!E$115)\n+($J83*'fnd base rates'!E$119)\n+($K83*'fnd base rates'!E$120)\n+($M83*'fnd base rates'!E$122)\n+($N83*'fnd base rates'!E$123)\n+($O83*'fnd base rates'!E$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,5)))\n*$R83","v":34887.303444699995},{"$f":"(($D83*'fnd base rates'!F$110)\n+($E83*'fnd base rates'!F$111)\n+($F83*'fnd base rates'!F$112)\n+($G83*'fnd base rates'!F$113)\n+($H83*'fnd base rates'!F$114)\n+($I83*'fnd base rates'!F$115)\n+($J83*'fnd base rates'!F$119)\n+($K83*'fnd base rates'!F$120)\n+($M83*'fnd base rates'!F$122)\n+($N83*'fnd base rates'!F$123)\n+($O83*'fnd base rates'!F$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,6)))\n*$R83","v":8532.4195794600018},{"$f":"(($D83*'fnd base rates'!G$110)\n+($E83*'fnd base rates'!G$111)\n+($F83*'fnd base rates'!G$112)\n+($G83*'fnd base rates'!G$113)\n+($H83*'fnd base rates'!G$114)\n+($I83*'fnd base rates'!G$115)\n+($J83*'fnd base rates'!G$119)\n+($K83*'fnd base rates'!G$120)\n+($M83*'fnd base rates'!G$122)\n+($N83*'fnd base rates'!G$123)\n+($O83*'fnd base rates'!G$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,7)))\n*$R83","v":1697.928814372},{"$f":"(($D83*'fnd base rates'!H$110)\n+($E83*'fnd base rates'!H$111)\n+($F83*'fnd base rates'!H$112)\n+($G83*'fnd base rates'!H$113)\n+($H83*'fnd base rates'!H$114)\n+($I83*'fnd base rates'!H$115)\n+($J83*'fnd base rates'!H$119)\n+($K83*'fnd base rates'!H$120)\n+($M83*'fnd base rates'!H$122)\n+($N83*'fnd base rates'!H$123)\n+($O83*'fnd base rates'!H$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,8)))","v":4392.8322019999996},{"$f":"(($D83*'fnd base rates'!I$110)\n+($E83*'fnd base rates'!I$111)\n+($F83*'fnd base rates'!I$112)\n+($G83*'fnd base rates'!I$113)\n+($H83*'fnd base rates'!I$114)\n+($I83*'fnd base rates'!I$115)\n+($J83*'fnd base rates'!I$119)\n+($K83*'fnd base rates'!I$120)\n+($M83*'fnd base rates'!I$122)\n+($N83*'fnd base rates'!I$123)\n+($O83*'fnd base rates'!I$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,9)))\n*$R83","v":3137.8575200000005},{"$f":"(($D83*'fnd base rates'!J$110)\n+($E83*'fnd base rates'!J$111)\n+($F83*'fnd base rates'!J$112)\n+($G83*'fnd base rates'!J$113)\n+($H83*'fnd base rates'!J$114)\n+($I83*'fnd base rates'!J$115)\n+($J83*'fnd base rates'!J$119)\n+($K83*'fnd base rates'!J$120)\n+($M83*'fnd base rates'!J$122)\n+($N83*'fnd base rates'!J$123)\n+($O83*'fnd base rates'!J$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,10)))\n*$R83","v":3219.8983599999997},{"$f":"(($D83*'fnd base rates'!K$110)\n+($E83*'fnd base rates'!K$111)\n+($F83*'fnd base rates'!K$112)\n+($G83*'fnd base rates'!K$113)\n+($H83*'fnd base rates'!K$114)\n+($I83*'fnd base rates'!K$115)\n+($J83*'fnd base rates'!K$119)\n+($K83*'fnd base rates'!K$120)\n+($M83*'fnd base rates'!K$122)\n+($N83*'fnd base rates'!K$123)\n+($O83*'fnd base rates'!K$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,11)))\n*$R83","v":10178.528385564001},{"$f":"(($D83*'fnd base rates'!L$110)\n+($E83*'fnd base rates'!L$111)\n+($F83*'fnd base rates'!L$112)\n+($G83*'fnd base rates'!L$113)\n+($H83*'fnd base rates'!L$114)\n+($I83*'fnd base rates'!L$115)\n+($J83*'fnd base rates'!L$119)\n+($K83*'fnd base rates'!L$120)\n+($M83*'fnd base rates'!L$122)\n+($N83*'fnd base rates'!L$123)\n+($O83*'fnd base rates'!L$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,12)))","v":11575.742847002133},{"$f":"(($D83*'fnd base rates'!M$110)\n+($E83*'fnd base rates'!M$111)\n+($F83*'fnd base rates'!M$112)\n+($G83*'fnd base rates'!M$113)\n+($H83*'fnd base rates'!M$114)\n+($I83*'fnd base rates'!M$115)\n+($J83*'fnd base rates'!M$119)\n+($K83*'fnd base rates'!M$120)\n+($M83*'fnd base rates'!M$122)\n+($N83*'fnd base rates'!M$123)\n+($O83*'fnd base rates'!M$124)\n+($P83*VLOOKUP($S83+15,rate_basefnd,13)))","v":0},89465.70954350612,null,418100014,"418","100","014",1,9,89465.70954350612,9941,0,9941,null,null,null,null,null,9941,0,9941,-3,9944,15,9929]
[418,418100100,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D84","v":0},{"$f":"'fnd enro'!E84","v":0},{"$f":"'fnd enro'!F84","v":0},{"$f":"'fnd enro'!G84","v":0},{"$f":"'fnd enro'!H84","v":341},{"$f":"'fnd enro'!I84","v":0},{"$f":"'fnd enro'!J84","v":0},{"$f":"'fnd enro'!K84","v":12.9239},{"$f":"'fnd enro'!L84","v":0},{"$f":"'fnd enro'!M84+'fnd enro'!N84","v":0},{"$f":"'fnd enro'!O84","v":11},{"$f":"'fnd enro'!P84","v":0},{"$f":"'fnd enro'!Q84+'fnd enro'!R84","v":98},{"$f":"'fnd enro'!T84","v":341},1.036,{"$f":"VALUE('fnd enro'!S84)","v":6},null,{"$f":"(($D84*'fnd base rates'!C$110)\n+($E84*'fnd base rates'!C$111)\n+($F84*'fnd base rates'!C$112)\n+($G84*'fnd base rates'!C$113)\n+($H84*'fnd base rates'!C$114)\n+($I84*'fnd base rates'!C$115)\n+($J84*'fnd base rates'!C$119)\n+($K84*'fnd base rates'!C$120)\n+($M84*'fnd base rates'!C$122)\n+($N84*'fnd base rates'!C$123)\n+($O84*'fnd base rates'!C$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,3)))\n*$R84","v":181527.21657879199},{"$f":"(($D84*'fnd base rates'!D$110)\n+($E84*'fnd base rates'!D$111)\n+($F84*'fnd base rates'!D$112)\n+($G84*'fnd base rates'!D$113)\n+($H84*'fnd base rates'!D$114)\n+($I84*'fnd base rates'!D$115)\n+($J84*'fnd base rates'!D$119)\n+($K84*'fnd base rates'!D$120)\n+($M84*'fnd base rates'!D$122)\n+($N84*'fnd base rates'!D$123)\n+($O84*'fnd base rates'!D$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,4)))\n*$R84","v":279314.00196000008},{"$f":"(($D84*'fnd base rates'!E$110)\n+($E84*'fnd base rates'!E$111)\n+($F84*'fnd base rates'!E$112)\n+($G84*'fnd base rates'!E$113)\n+($H84*'fnd base rates'!E$114)\n+($I84*'fnd base rates'!E$115)\n+($J84*'fnd base rates'!E$119)\n+($K84*'fnd base rates'!E$120)\n+($M84*'fnd base rates'!E$122)\n+($N84*'fnd base rates'!E$123)\n+($O84*'fnd base rates'!E$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,5)))\n*$R84","v":1408843.4193603001},{"$f":"(($D84*'fnd base rates'!F$110)\n+($E84*'fnd base rates'!F$111)\n+($F84*'fnd base rates'!F$112)\n+($G84*'fnd base rates'!F$113)\n+($H84*'fnd base rates'!F$114)\n+($I84*'fnd base rates'!F$115)\n+($J84*'fnd base rates'!F$119)\n+($K84*'fnd base rates'!F$120)\n+($M84*'fnd base rates'!F$122)\n+($N84*'fnd base rates'!F$123)\n+($O84*'fnd base rates'!F$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,6)))\n*$R84","v":325164.12343953998},{"$f":"(($D84*'fnd base rates'!G$110)\n+($E84*'fnd base rates'!G$111)\n+($F84*'fnd base rates'!G$112)\n+($G84*'fnd base rates'!G$113)\n+($H84*'fnd base rates'!G$114)\n+($I84*'fnd base rates'!G$115)\n+($J84*'fnd base rates'!G$119)\n+($K84*'fnd base rates'!G$120)\n+($M84*'fnd base rates'!G$122)\n+($N84*'fnd base rates'!G$123)\n+($O84*'fnd base rates'!G$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,7)))\n*$R84","v":68452.263713428008},{"$f":"(($D84*'fnd base rates'!H$110)\n+($E84*'fnd base rates'!H$111)\n+($F84*'fnd base rates'!H$112)\n+($G84*'fnd base rates'!H$113)\n+($H84*'fnd base rates'!H$114)\n+($I84*'fnd base rates'!H$115)\n+($J84*'fnd base rates'!H$119)\n+($K84*'fnd base rates'!H$120)\n+($M84*'fnd base rates'!H$122)\n+($N84*'fnd base rates'!H$123)\n+($O84*'fnd base rates'!H$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,8)))","v":168266.14009799995},{"$f":"(($D84*'fnd base rates'!I$110)\n+($E84*'fnd base rates'!I$111)\n+($F84*'fnd base rates'!I$112)\n+($G84*'fnd base rates'!I$113)\n+($H84*'fnd base rates'!I$114)\n+($I84*'fnd base rates'!I$115)\n+($J84*'fnd base rates'!I$119)\n+($K84*'fnd base rates'!I$120)\n+($M84*'fnd base rates'!I$122)\n+($N84*'fnd base rates'!I$123)\n+($O84*'fnd base rates'!I$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,9)))\n*$R84","v":122685.51316},{"$f":"(($D84*'fnd base rates'!J$110)\n+($E84*'fnd base rates'!J$111)\n+($F84*'fnd base rates'!J$112)\n+($G84*'fnd base rates'!J$113)\n+($H84*'fnd base rates'!J$114)\n+($I84*'fnd base rates'!J$115)\n+($J84*'fnd base rates'!J$119)\n+($K84*'fnd base rates'!J$120)\n+($M84*'fnd base rates'!J$122)\n+($N84*'fnd base rates'!J$123)\n+($O84*'fnd base rates'!J$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,10)))\n*$R84","v":137804.20304000002},{"$f":"(($D84*'fnd base rates'!K$110)\n+($E84*'fnd base rates'!K$111)\n+($F84*'fnd base rates'!K$112)\n+($G84*'fnd base rates'!K$113)\n+($H84*'fnd base rates'!K$114)\n+($I84*'fnd base rates'!K$115)\n+($J84*'fnd base rates'!K$119)\n+($K84*'fnd base rates'!K$120)\n+($M84*'fnd base rates'!K$122)\n+($N84*'fnd base rates'!K$123)\n+($O84*'fnd base rates'!K$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,11)))\n*$R84","v":388876.26173303608},{"$f":"(($D84*'fnd base rates'!L$110)\n+($E84*'fnd base rates'!L$111)\n+($F84*'fnd base rates'!L$112)\n+($G84*'fnd base rates'!L$113)\n+($H84*'fnd base rates'!L$114)\n+($I84*'fnd base rates'!L$115)\n+($J84*'fnd base rates'!L$119)\n+($K84*'fnd base rates'!L$120)\n+($M84*'fnd base rates'!L$122)\n+($N84*'fnd base rates'!L$123)\n+($O84*'fnd base rates'!L$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,12)))","v":452973.43675863632},{"$f":"(($D84*'fnd base rates'!M$110)\n+($E84*'fnd base rates'!M$111)\n+($F84*'fnd base rates'!M$112)\n+($G84*'fnd base rates'!M$113)\n+($H84*'fnd base rates'!M$114)\n+($I84*'fnd base rates'!M$115)\n+($J84*'fnd base rates'!M$119)\n+($K84*'fnd base rates'!M$120)\n+($M84*'fnd base rates'!M$122)\n+($N84*'fnd base rates'!M$123)\n+($O84*'fnd base rates'!M$124)\n+($P84*VLOOKUP($S84+15,rate_basefnd,13)))","v":0},3533906.5798417325,null,418100100,"418","100","100",1,341,3533906.5798417325,10363,0,10363,null,null,null,null,null,10363,0,10363,49,10314,24,10290]
[418,418100101,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D85","v":0},{"$f":"'fnd enro'!E85","v":0},{"$f":"'fnd enro'!F85","v":0},{"$f":"'fnd enro'!G85","v":0},{"$f":"'fnd enro'!H85","v":1},{"$f":"'fnd enro'!I85","v":0},{"$f":"'fnd enro'!J85","v":0},{"$f":"'fnd enro'!K85","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L85","v":0},{"$f":"'fnd enro'!M85+'fnd enro'!N85","v":0},{"$f":"'fnd enro'!O85","v":0},{"$f":"'fnd enro'!P85","v":0},{"$f":"'fnd enro'!Q85+'fnd enro'!R85","v":0},{"$f":"'fnd enro'!T85","v":1},1.036,{"$f":"VALUE('fnd enro'!S85)","v":1},null,{"$f":"(($D85*'fnd base rates'!C$110)\n+($E85*'fnd base rates'!C$111)\n+($F85*'fnd base rates'!C$112)\n+($G85*'fnd base rates'!C$113)\n+($H85*'fnd base rates'!C$114)\n+($I85*'fnd base rates'!C$115)\n+($J85*'fnd base rates'!C$119)\n+($K85*'fnd base rates'!C$120)\n+($M85*'fnd base rates'!C$122)\n+($N85*'fnd base rates'!C$123)\n+($O85*'fnd base rates'!C$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,3)))\n*$R85","v":512.24889671200003},{"$f":"(($D85*'fnd base rates'!D$110)\n+($E85*'fnd base rates'!D$111)\n+($F85*'fnd base rates'!D$112)\n+($G85*'fnd base rates'!D$113)\n+($H85*'fnd base rates'!D$114)\n+($I85*'fnd base rates'!D$115)\n+($J85*'fnd base rates'!D$119)\n+($K85*'fnd base rates'!D$120)\n+($M85*'fnd base rates'!D$122)\n+($N85*'fnd base rates'!D$123)\n+($O85*'fnd base rates'!D$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,4)))\n*$R85","v":733.34296000000006},{"$f":"(($D85*'fnd base rates'!E$110)\n+($E85*'fnd base rates'!E$111)\n+($F85*'fnd base rates'!E$112)\n+($G85*'fnd base rates'!E$113)\n+($H85*'fnd base rates'!E$114)\n+($I85*'fnd base rates'!E$115)\n+($J85*'fnd base rates'!E$119)\n+($K85*'fnd base rates'!E$120)\n+($M85*'fnd base rates'!E$122)\n+($N85*'fnd base rates'!E$123)\n+($O85*'fnd base rates'!E$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,5)))\n*$R85","v":3309.5392183000004},{"$f":"(($D85*'fnd base rates'!F$110)\n+($E85*'fnd base rates'!F$111)\n+($F85*'fnd base rates'!F$112)\n+($G85*'fnd base rates'!F$113)\n+($H85*'fnd base rates'!F$114)\n+($I85*'fnd base rates'!F$115)\n+($J85*'fnd base rates'!F$119)\n+($K85*'fnd base rates'!F$120)\n+($M85*'fnd base rates'!F$122)\n+($N85*'fnd base rates'!F$123)\n+($O85*'fnd base rates'!F$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,6)))\n*$R85","v":948.04661994000003},{"$f":"(($D85*'fnd base rates'!G$110)\n+($E85*'fnd base rates'!G$111)\n+($F85*'fnd base rates'!G$112)\n+($G85*'fnd base rates'!G$113)\n+($H85*'fnd base rates'!G$114)\n+($I85*'fnd base rates'!G$115)\n+($J85*'fnd base rates'!G$119)\n+($K85*'fnd base rates'!G$120)\n+($M85*'fnd base rates'!G$122)\n+($N85*'fnd base rates'!G$123)\n+($O85*'fnd base rates'!G$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,7)))\n*$R85","v":161.15871270800002},{"$f":"(($D85*'fnd base rates'!H$110)\n+($E85*'fnd base rates'!H$111)\n+($F85*'fnd base rates'!H$112)\n+($G85*'fnd base rates'!H$113)\n+($H85*'fnd base rates'!H$114)\n+($I85*'fnd base rates'!H$115)\n+($J85*'fnd base rates'!H$119)\n+($K85*'fnd base rates'!H$120)\n+($M85*'fnd base rates'!H$122)\n+($N85*'fnd base rates'!H$123)\n+($O85*'fnd base rates'!H$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D85*'fnd base rates'!I$110)\n+($E85*'fnd base rates'!I$111)\n+($F85*'fnd base rates'!I$112)\n+($G85*'fnd base rates'!I$113)\n+($H85*'fnd base rates'!I$114)\n+($I85*'fnd base rates'!I$115)\n+($J85*'fnd base rates'!I$119)\n+($K85*'fnd base rates'!I$120)\n+($M85*'fnd base rates'!I$122)\n+($N85*'fnd base rates'!I$123)\n+($O85*'fnd base rates'!I$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,9)))\n*$R85","v":325.69767999999999},{"$f":"(($D85*'fnd base rates'!J$110)\n+($E85*'fnd base rates'!J$111)\n+($F85*'fnd base rates'!J$112)\n+($G85*'fnd base rates'!J$113)\n+($H85*'fnd base rates'!J$114)\n+($I85*'fnd base rates'!J$115)\n+($J85*'fnd base rates'!J$119)\n+($K85*'fnd base rates'!J$120)\n+($M85*'fnd base rates'!J$122)\n+($N85*'fnd base rates'!J$123)\n+($O85*'fnd base rates'!J$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,10)))\n*$R85","v":238.49756000000002},{"$f":"(($D85*'fnd base rates'!K$110)\n+($E85*'fnd base rates'!K$111)\n+($F85*'fnd base rates'!K$112)\n+($G85*'fnd base rates'!K$113)\n+($H85*'fnd base rates'!K$114)\n+($I85*'fnd base rates'!K$115)\n+($J85*'fnd base rates'!K$119)\n+($K85*'fnd base rates'!K$120)\n+($M85*'fnd base rates'!K$122)\n+($N85*'fnd base rates'!K$123)\n+($O85*'fnd base rates'!K$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,11)))\n*$R85","v":1130.9475983960001},{"$f":"(($D85*'fnd base rates'!L$110)\n+($E85*'fnd base rates'!L$111)\n+($F85*'fnd base rates'!L$112)\n+($G85*'fnd base rates'!L$113)\n+($H85*'fnd base rates'!L$114)\n+($I85*'fnd base rates'!L$115)\n+($J85*'fnd base rates'!L$119)\n+($K85*'fnd base rates'!L$120)\n+($M85*'fnd base rates'!L$122)\n+($N85*'fnd base rates'!L$123)\n+($O85*'fnd base rates'!L$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D85*'fnd base rates'!M$110)\n+($E85*'fnd base rates'!M$111)\n+($F85*'fnd base rates'!M$112)\n+($G85*'fnd base rates'!M$113)\n+($H85*'fnd base rates'!M$114)\n+($I85*'fnd base rates'!M$115)\n+($J85*'fnd base rates'!M$119)\n+($K85*'fnd base rates'!M$120)\n+($M85*'fnd base rates'!M$122)\n+($N85*'fnd base rates'!M$123)\n+($O85*'fnd base rates'!M$124)\n+($P85*VLOOKUP($S85+15,rate_basefnd,13)))","v":0},9041.1942515006831,null,418100101,"418","100","101",1,1,9041.1942515006831,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[418,418100136,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D86","v":0},{"$f":"'fnd enro'!E86","v":0},{"$f":"'fnd enro'!F86","v":0},{"$f":"'fnd enro'!G86","v":0},{"$f":"'fnd enro'!H86","v":9},{"$f":"'fnd enro'!I86","v":0},{"$f":"'fnd enro'!J86","v":0},{"$f":"'fnd enro'!K86","v":0.34110000000000001},{"$f":"'fnd enro'!L86","v":0},{"$f":"'fnd enro'!M86+'fnd enro'!N86","v":0},{"$f":"'fnd enro'!O86","v":0},{"$f":"'fnd enro'!P86","v":0},{"$f":"'fnd enro'!Q86+'fnd enro'!R86","v":2},{"$f":"'fnd enro'!T86","v":9},1.036,{"$f":"VALUE('fnd enro'!S86)","v":5},null,{"$f":"(($D86*'fnd base rates'!C$110)\n+($E86*'fnd base rates'!C$111)\n+($F86*'fnd base rates'!C$112)\n+($G86*'fnd base rates'!C$113)\n+($H86*'fnd base rates'!C$114)\n+($I86*'fnd base rates'!C$115)\n+($J86*'fnd base rates'!C$119)\n+($K86*'fnd base rates'!C$120)\n+($M86*'fnd base rates'!C$122)\n+($N86*'fnd base rates'!C$123)\n+($O86*'fnd base rates'!C$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,3)))\n*$R86","v":4720.5326304079999},{"$f":"(($D86*'fnd base rates'!D$110)\n+($E86*'fnd base rates'!D$111)\n+($F86*'fnd base rates'!D$112)\n+($G86*'fnd base rates'!D$113)\n+($H86*'fnd base rates'!D$114)\n+($I86*'fnd base rates'!D$115)\n+($J86*'fnd base rates'!D$119)\n+($K86*'fnd base rates'!D$120)\n+($M86*'fnd base rates'!D$122)\n+($N86*'fnd base rates'!D$123)\n+($O86*'fnd base rates'!D$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,4)))\n*$R86","v":7122.6657599999999},{"$f":"(($D86*'fnd base rates'!E$110)\n+($E86*'fnd base rates'!E$111)\n+($F86*'fnd base rates'!E$112)\n+($G86*'fnd base rates'!E$113)\n+($H86*'fnd base rates'!E$114)\n+($I86*'fnd base rates'!E$115)\n+($J86*'fnd base rates'!E$119)\n+($K86*'fnd base rates'!E$120)\n+($M86*'fnd base rates'!E$122)\n+($N86*'fnd base rates'!E$123)\n+($O86*'fnd base rates'!E$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,5)))\n*$R86","v":34887.303444699995},{"$f":"(($D86*'fnd base rates'!F$110)\n+($E86*'fnd base rates'!F$111)\n+($F86*'fnd base rates'!F$112)\n+($G86*'fnd base rates'!F$113)\n+($H86*'fnd base rates'!F$114)\n+($I86*'fnd base rates'!F$115)\n+($J86*'fnd base rates'!F$119)\n+($K86*'fnd base rates'!F$120)\n+($M86*'fnd base rates'!F$122)\n+($N86*'fnd base rates'!F$123)\n+($O86*'fnd base rates'!F$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,6)))\n*$R86","v":8532.4195794600018},{"$f":"(($D86*'fnd base rates'!G$110)\n+($E86*'fnd base rates'!G$111)\n+($F86*'fnd base rates'!G$112)\n+($G86*'fnd base rates'!G$113)\n+($H86*'fnd base rates'!G$114)\n+($I86*'fnd base rates'!G$115)\n+($J86*'fnd base rates'!G$119)\n+($K86*'fnd base rates'!G$120)\n+($M86*'fnd base rates'!G$122)\n+($N86*'fnd base rates'!G$123)\n+($O86*'fnd base rates'!G$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,7)))\n*$R86","v":1697.928814372},{"$f":"(($D86*'fnd base rates'!H$110)\n+($E86*'fnd base rates'!H$111)\n+($F86*'fnd base rates'!H$112)\n+($G86*'fnd base rates'!H$113)\n+($H86*'fnd base rates'!H$114)\n+($I86*'fnd base rates'!H$115)\n+($J86*'fnd base rates'!H$119)\n+($K86*'fnd base rates'!H$120)\n+($M86*'fnd base rates'!H$122)\n+($N86*'fnd base rates'!H$123)\n+($O86*'fnd base rates'!H$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,8)))","v":4392.8322019999996},{"$f":"(($D86*'fnd base rates'!I$110)\n+($E86*'fnd base rates'!I$111)\n+($F86*'fnd base rates'!I$112)\n+($G86*'fnd base rates'!I$113)\n+($H86*'fnd base rates'!I$114)\n+($I86*'fnd base rates'!I$115)\n+($J86*'fnd base rates'!I$119)\n+($K86*'fnd base rates'!I$120)\n+($M86*'fnd base rates'!I$122)\n+($N86*'fnd base rates'!I$123)\n+($O86*'fnd base rates'!I$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,9)))\n*$R86","v":3137.8575200000005},{"$f":"(($D86*'fnd base rates'!J$110)\n+($E86*'fnd base rates'!J$111)\n+($F86*'fnd base rates'!J$112)\n+($G86*'fnd base rates'!J$113)\n+($H86*'fnd base rates'!J$114)\n+($I86*'fnd base rates'!J$115)\n+($J86*'fnd base rates'!J$119)\n+($K86*'fnd base rates'!J$120)\n+($M86*'fnd base rates'!J$122)\n+($N86*'fnd base rates'!J$123)\n+($O86*'fnd base rates'!J$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,10)))\n*$R86","v":3219.8983599999997},{"$f":"(($D86*'fnd base rates'!K$110)\n+($E86*'fnd base rates'!K$111)\n+($F86*'fnd base rates'!K$112)\n+($G86*'fnd base rates'!K$113)\n+($H86*'fnd base rates'!K$114)\n+($I86*'fnd base rates'!K$115)\n+($J86*'fnd base rates'!K$119)\n+($K86*'fnd base rates'!K$120)\n+($M86*'fnd base rates'!K$122)\n+($N86*'fnd base rates'!K$123)\n+($O86*'fnd base rates'!K$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,11)))\n*$R86","v":10178.528385564001},{"$f":"(($D86*'fnd base rates'!L$110)\n+($E86*'fnd base rates'!L$111)\n+($F86*'fnd base rates'!L$112)\n+($G86*'fnd base rates'!L$113)\n+($H86*'fnd base rates'!L$114)\n+($I86*'fnd base rates'!L$115)\n+($J86*'fnd base rates'!L$119)\n+($K86*'fnd base rates'!L$120)\n+($M86*'fnd base rates'!L$122)\n+($N86*'fnd base rates'!L$123)\n+($O86*'fnd base rates'!L$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,12)))","v":11575.742847002133},{"$f":"(($D86*'fnd base rates'!M$110)\n+($E86*'fnd base rates'!M$111)\n+($F86*'fnd base rates'!M$112)\n+($G86*'fnd base rates'!M$113)\n+($H86*'fnd base rates'!M$114)\n+($I86*'fnd base rates'!M$115)\n+($J86*'fnd base rates'!M$119)\n+($K86*'fnd base rates'!M$120)\n+($M86*'fnd base rates'!M$122)\n+($N86*'fnd base rates'!M$123)\n+($O86*'fnd base rates'!M$124)\n+($P86*VLOOKUP($S86+15,rate_basefnd,13)))","v":0},89465.70954350612,null,418100136,"418","100","136",1,9,89465.70954350612,9941,0,9941,null,null,null,null,null,9941,0,9941,-3,9944,15,9929]
[418,418100139,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D87","v":0},{"$f":"'fnd enro'!E87","v":0},{"$f":"'fnd enro'!F87","v":0},{"$f":"'fnd enro'!G87","v":0},{"$f":"'fnd enro'!H87","v":6},{"$f":"'fnd enro'!I87","v":0},{"$f":"'fnd enro'!J87","v":0},{"$f":"'fnd enro'!K87","v":0.22739999999999999},{"$f":"'fnd enro'!L87","v":0},{"$f":"'fnd enro'!M87+'fnd enro'!N87","v":0},{"$f":"'fnd enro'!O87","v":0},{"$f":"'fnd enro'!P87","v":0},{"$f":"'fnd enro'!Q87+'fnd enro'!R87","v":0},{"$f":"'fnd enro'!T87","v":6},1.036,{"$f":"VALUE('fnd enro'!S87)","v":1},null,{"$f":"(($D87*'fnd base rates'!C$110)\n+($E87*'fnd base rates'!C$111)\n+($F87*'fnd base rates'!C$112)\n+($G87*'fnd base rates'!C$113)\n+($H87*'fnd base rates'!C$114)\n+($I87*'fnd base rates'!C$115)\n+($J87*'fnd base rates'!C$119)\n+($K87*'fnd base rates'!C$120)\n+($M87*'fnd base rates'!C$122)\n+($N87*'fnd base rates'!C$123)\n+($O87*'fnd base rates'!C$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,3)))\n*$R87","v":3073.4933802719997},{"$f":"(($D87*'fnd base rates'!D$110)\n+($E87*'fnd base rates'!D$111)\n+($F87*'fnd base rates'!D$112)\n+($G87*'fnd base rates'!D$113)\n+($H87*'fnd base rates'!D$114)\n+($I87*'fnd base rates'!D$115)\n+($J87*'fnd base rates'!D$119)\n+($K87*'fnd base rates'!D$120)\n+($M87*'fnd base rates'!D$122)\n+($N87*'fnd base rates'!D$123)\n+($O87*'fnd base rates'!D$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,4)))\n*$R87","v":4400.0577599999997},{"$f":"(($D87*'fnd base rates'!E$110)\n+($E87*'fnd base rates'!E$111)\n+($F87*'fnd base rates'!E$112)\n+($G87*'fnd base rates'!E$113)\n+($H87*'fnd base rates'!E$114)\n+($I87*'fnd base rates'!E$115)\n+($J87*'fnd base rates'!E$119)\n+($K87*'fnd base rates'!E$120)\n+($M87*'fnd base rates'!E$122)\n+($N87*'fnd base rates'!E$123)\n+($O87*'fnd base rates'!E$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,5)))\n*$R87","v":19857.235309800002},{"$f":"(($D87*'fnd base rates'!F$110)\n+($E87*'fnd base rates'!F$111)\n+($F87*'fnd base rates'!F$112)\n+($G87*'fnd base rates'!F$113)\n+($H87*'fnd base rates'!F$114)\n+($I87*'fnd base rates'!F$115)\n+($J87*'fnd base rates'!F$119)\n+($K87*'fnd base rates'!F$120)\n+($M87*'fnd base rates'!F$122)\n+($N87*'fnd base rates'!F$123)\n+($O87*'fnd base rates'!F$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,6)))\n*$R87","v":5688.2797196400006},{"$f":"(($D87*'fnd base rates'!G$110)\n+($E87*'fnd base rates'!G$111)\n+($F87*'fnd base rates'!G$112)\n+($G87*'fnd base rates'!G$113)\n+($H87*'fnd base rates'!G$114)\n+($I87*'fnd base rates'!G$115)\n+($J87*'fnd base rates'!G$119)\n+($K87*'fnd base rates'!G$120)\n+($M87*'fnd base rates'!G$122)\n+($N87*'fnd base rates'!G$123)\n+($O87*'fnd base rates'!G$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,7)))\n*$R87","v":966.95227624800009},{"$f":"(($D87*'fnd base rates'!H$110)\n+($E87*'fnd base rates'!H$111)\n+($F87*'fnd base rates'!H$112)\n+($G87*'fnd base rates'!H$113)\n+($H87*'fnd base rates'!H$114)\n+($I87*'fnd base rates'!H$115)\n+($J87*'fnd base rates'!H$119)\n+($K87*'fnd base rates'!H$120)\n+($M87*'fnd base rates'!H$122)\n+($N87*'fnd base rates'!H$123)\n+($O87*'fnd base rates'!H$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,8)))","v":2904.1414679999998},{"$f":"(($D87*'fnd base rates'!I$110)\n+($E87*'fnd base rates'!I$111)\n+($F87*'fnd base rates'!I$112)\n+($G87*'fnd base rates'!I$113)\n+($H87*'fnd base rates'!I$114)\n+($I87*'fnd base rates'!I$115)\n+($J87*'fnd base rates'!I$119)\n+($K87*'fnd base rates'!I$120)\n+($M87*'fnd base rates'!I$122)\n+($N87*'fnd base rates'!I$123)\n+($O87*'fnd base rates'!I$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,9)))\n*$R87","v":1954.1860799999999},{"$f":"(($D87*'fnd base rates'!J$110)\n+($E87*'fnd base rates'!J$111)\n+($F87*'fnd base rates'!J$112)\n+($G87*'fnd base rates'!J$113)\n+($H87*'fnd base rates'!J$114)\n+($I87*'fnd base rates'!J$115)\n+($J87*'fnd base rates'!J$119)\n+($K87*'fnd base rates'!J$120)\n+($M87*'fnd base rates'!J$122)\n+($N87*'fnd base rates'!J$123)\n+($O87*'fnd base rates'!J$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,10)))\n*$R87","v":1430.9853600000001},{"$f":"(($D87*'fnd base rates'!K$110)\n+($E87*'fnd base rates'!K$111)\n+($F87*'fnd base rates'!K$112)\n+($G87*'fnd base rates'!K$113)\n+($H87*'fnd base rates'!K$114)\n+($I87*'fnd base rates'!K$115)\n+($J87*'fnd base rates'!K$119)\n+($K87*'fnd base rates'!K$120)\n+($M87*'fnd base rates'!K$122)\n+($N87*'fnd base rates'!K$123)\n+($O87*'fnd base rates'!K$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,11)))\n*$R87","v":6785.6855903759997},{"$f":"(($D87*'fnd base rates'!L$110)\n+($E87*'fnd base rates'!L$111)\n+($F87*'fnd base rates'!L$112)\n+($G87*'fnd base rates'!L$113)\n+($H87*'fnd base rates'!L$114)\n+($I87*'fnd base rates'!L$115)\n+($J87*'fnd base rates'!L$119)\n+($K87*'fnd base rates'!L$120)\n+($M87*'fnd base rates'!L$122)\n+($N87*'fnd base rates'!L$123)\n+($O87*'fnd base rates'!L$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,12)))","v":7186.1485646680885},{"$f":"(($D87*'fnd base rates'!M$110)\n+($E87*'fnd base rates'!M$111)\n+($F87*'fnd base rates'!M$112)\n+($G87*'fnd base rates'!M$113)\n+($H87*'fnd base rates'!M$114)\n+($I87*'fnd base rates'!M$115)\n+($J87*'fnd base rates'!M$119)\n+($K87*'fnd base rates'!M$120)\n+($M87*'fnd base rates'!M$122)\n+($N87*'fnd base rates'!M$123)\n+($O87*'fnd base rates'!M$124)\n+($P87*VLOOKUP($S87+15,rate_basefnd,13)))","v":0},54247.165509004088,null,418100139,"418","100","139",1,6,54247.165509004088,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[418,418100170,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D88","v":0},{"$f":"'fnd enro'!E88","v":0},{"$f":"'fnd enro'!F88","v":0},{"$f":"'fnd enro'!G88","v":0},{"$f":"'fnd enro'!H88","v":2},{"$f":"'fnd enro'!I88","v":0},{"$f":"'fnd enro'!J88","v":0},{"$f":"'fnd enro'!K88","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L88","v":0},{"$f":"'fnd enro'!M88+'fnd enro'!N88","v":0},{"$f":"'fnd enro'!O88","v":0},{"$f":"'fnd enro'!P88","v":0},{"$f":"'fnd enro'!Q88+'fnd enro'!R88","v":1},{"$f":"'fnd enro'!T88","v":2},1.036,{"$f":"VALUE('fnd enro'!S88)","v":10},null,{"$f":"(($D88*'fnd base rates'!C$110)\n+($E88*'fnd base rates'!C$111)\n+($F88*'fnd base rates'!C$112)\n+($G88*'fnd base rates'!C$113)\n+($H88*'fnd base rates'!C$114)\n+($I88*'fnd base rates'!C$115)\n+($J88*'fnd base rates'!C$119)\n+($K88*'fnd base rates'!C$120)\n+($M88*'fnd base rates'!C$122)\n+($N88*'fnd base rates'!C$123)\n+($O88*'fnd base rates'!C$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,3)))\n*$R88","v":1089.040593424},{"$f":"(($D88*'fnd base rates'!D$110)\n+($E88*'fnd base rates'!D$111)\n+($F88*'fnd base rates'!D$112)\n+($G88*'fnd base rates'!D$113)\n+($H88*'fnd base rates'!D$114)\n+($I88*'fnd base rates'!D$115)\n+($J88*'fnd base rates'!D$119)\n+($K88*'fnd base rates'!D$120)\n+($M88*'fnd base rates'!D$122)\n+($N88*'fnd base rates'!D$123)\n+($O88*'fnd base rates'!D$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,4)))\n*$R88","v":1772.5027600000001},{"$f":"(($D88*'fnd base rates'!E$110)\n+($E88*'fnd base rates'!E$111)\n+($F88*'fnd base rates'!E$112)\n+($G88*'fnd base rates'!E$113)\n+($H88*'fnd base rates'!E$114)\n+($I88*'fnd base rates'!E$115)\n+($J88*'fnd base rates'!E$119)\n+($K88*'fnd base rates'!E$120)\n+($M88*'fnd base rates'!E$122)\n+($N88*'fnd base rates'!E$123)\n+($O88*'fnd base rates'!E$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,5)))\n*$R88","v":9604.4367566000001},{"$f":"(($D88*'fnd base rates'!F$110)\n+($E88*'fnd base rates'!F$111)\n+($F88*'fnd base rates'!F$112)\n+($G88*'fnd base rates'!F$113)\n+($H88*'fnd base rates'!F$114)\n+($I88*'fnd base rates'!F$115)\n+($J88*'fnd base rates'!F$119)\n+($K88*'fnd base rates'!F$120)\n+($M88*'fnd base rates'!F$122)\n+($N88*'fnd base rates'!F$123)\n+($O88*'fnd base rates'!F$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,6)))\n*$R88","v":1896.0932398800001},{"$f":"(($D88*'fnd base rates'!G$110)\n+($E88*'fnd base rates'!G$111)\n+($F88*'fnd base rates'!G$112)\n+($G88*'fnd base rates'!G$113)\n+($H88*'fnd base rates'!G$114)\n+($I88*'fnd base rates'!G$115)\n+($J88*'fnd base rates'!G$119)\n+($K88*'fnd base rates'!G$120)\n+($M88*'fnd base rates'!G$122)\n+($N88*'fnd base rates'!G$123)\n+($O88*'fnd base rates'!G$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,7)))\n*$R88","v":467.15022541600001},{"$f":"(($D88*'fnd base rates'!H$110)\n+($E88*'fnd base rates'!H$111)\n+($F88*'fnd base rates'!H$112)\n+($G88*'fnd base rates'!H$113)\n+($H88*'fnd base rates'!H$114)\n+($I88*'fnd base rates'!H$115)\n+($J88*'fnd base rates'!H$119)\n+($K88*'fnd base rates'!H$120)\n+($M88*'fnd base rates'!H$122)\n+($N88*'fnd base rates'!H$123)\n+($O88*'fnd base rates'!H$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D88*'fnd base rates'!I$110)\n+($E88*'fnd base rates'!I$111)\n+($F88*'fnd base rates'!I$112)\n+($G88*'fnd base rates'!I$113)\n+($H88*'fnd base rates'!I$114)\n+($I88*'fnd base rates'!I$115)\n+($J88*'fnd base rates'!I$119)\n+($K88*'fnd base rates'!I$120)\n+($M88*'fnd base rates'!I$122)\n+($N88*'fnd base rates'!I$123)\n+($O88*'fnd base rates'!I$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,9)))\n*$R88","v":772.28620000000012},{"$f":"(($D88*'fnd base rates'!J$110)\n+($E88*'fnd base rates'!J$111)\n+($F88*'fnd base rates'!J$112)\n+($G88*'fnd base rates'!J$113)\n+($H88*'fnd base rates'!J$114)\n+($I88*'fnd base rates'!J$115)\n+($J88*'fnd base rates'!J$119)\n+($K88*'fnd base rates'!J$120)\n+($M88*'fnd base rates'!J$122)\n+($N88*'fnd base rates'!J$123)\n+($O88*'fnd base rates'!J$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,10)))\n*$R88","v":1105.153},{"$f":"(($D88*'fnd base rates'!K$110)\n+($E88*'fnd base rates'!K$111)\n+($F88*'fnd base rates'!K$112)\n+($G88*'fnd base rates'!K$113)\n+($H88*'fnd base rates'!K$114)\n+($I88*'fnd base rates'!K$115)\n+($J88*'fnd base rates'!K$119)\n+($K88*'fnd base rates'!K$120)\n+($M88*'fnd base rates'!K$122)\n+($N88*'fnd base rates'!K$123)\n+($O88*'fnd base rates'!K$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,11)))\n*$R88","v":2261.8951967920002},{"$f":"(($D88*'fnd base rates'!L$110)\n+($E88*'fnd base rates'!L$111)\n+($F88*'fnd base rates'!L$112)\n+($G88*'fnd base rates'!L$113)\n+($H88*'fnd base rates'!L$114)\n+($I88*'fnd base rates'!L$115)\n+($J88*'fnd base rates'!L$119)\n+($K88*'fnd base rates'!L$120)\n+($M88*'fnd base rates'!L$122)\n+($N88*'fnd base rates'!L$123)\n+($O88*'fnd base rates'!L$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,12)))","v":2861.5128548893631},{"$f":"(($D88*'fnd base rates'!M$110)\n+($E88*'fnd base rates'!M$111)\n+($F88*'fnd base rates'!M$112)\n+($G88*'fnd base rates'!M$113)\n+($H88*'fnd base rates'!M$114)\n+($I88*'fnd base rates'!M$115)\n+($J88*'fnd base rates'!M$119)\n+($K88*'fnd base rates'!M$120)\n+($M88*'fnd base rates'!M$122)\n+($N88*'fnd base rates'!M$123)\n+($O88*'fnd base rates'!M$124)\n+($P88*VLOOKUP($S88+15,rate_basefnd,13)))","v":0},22819.547983001361,null,418100170,"418","100","170",1,2,22819.547983001361,11410,0,11410,null,null,null,null,null,11410,0,11410,194,11216,20,11196]
[418,418100187,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D89","v":0},{"$f":"'fnd enro'!E89","v":0},{"$f":"'fnd enro'!F89","v":0},{"$f":"'fnd enro'!G89","v":0},{"$f":"'fnd enro'!H89","v":1},{"$f":"'fnd enro'!I89","v":0},{"$f":"'fnd enro'!J89","v":0},{"$f":"'fnd enro'!K89","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L89","v":0},{"$f":"'fnd enro'!M89+'fnd enro'!N89","v":0},{"$f":"'fnd enro'!O89","v":0},{"$f":"'fnd enro'!P89","v":0},{"$f":"'fnd enro'!Q89+'fnd enro'!R89","v":0},{"$f":"'fnd enro'!T89","v":1},1.036,{"$f":"VALUE('fnd enro'!S89)","v":1},null,{"$f":"(($D89*'fnd base rates'!C$110)\n+($E89*'fnd base rates'!C$111)\n+($F89*'fnd base rates'!C$112)\n+($G89*'fnd base rates'!C$113)\n+($H89*'fnd base rates'!C$114)\n+($I89*'fnd base rates'!C$115)\n+($J89*'fnd base rates'!C$119)\n+($K89*'fnd base rates'!C$120)\n+($M89*'fnd base rates'!C$122)\n+($N89*'fnd base rates'!C$123)\n+($O89*'fnd base rates'!C$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,3)))\n*$R89","v":512.24889671200003},{"$f":"(($D89*'fnd base rates'!D$110)\n+($E89*'fnd base rates'!D$111)\n+($F89*'fnd base rates'!D$112)\n+($G89*'fnd base rates'!D$113)\n+($H89*'fnd base rates'!D$114)\n+($I89*'fnd base rates'!D$115)\n+($J89*'fnd base rates'!D$119)\n+($K89*'fnd base rates'!D$120)\n+($M89*'fnd base rates'!D$122)\n+($N89*'fnd base rates'!D$123)\n+($O89*'fnd base rates'!D$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,4)))\n*$R89","v":733.34296000000006},{"$f":"(($D89*'fnd base rates'!E$110)\n+($E89*'fnd base rates'!E$111)\n+($F89*'fnd base rates'!E$112)\n+($G89*'fnd base rates'!E$113)\n+($H89*'fnd base rates'!E$114)\n+($I89*'fnd base rates'!E$115)\n+($J89*'fnd base rates'!E$119)\n+($K89*'fnd base rates'!E$120)\n+($M89*'fnd base rates'!E$122)\n+($N89*'fnd base rates'!E$123)\n+($O89*'fnd base rates'!E$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,5)))\n*$R89","v":3309.5392183000004},{"$f":"(($D89*'fnd base rates'!F$110)\n+($E89*'fnd base rates'!F$111)\n+($F89*'fnd base rates'!F$112)\n+($G89*'fnd base rates'!F$113)\n+($H89*'fnd base rates'!F$114)\n+($I89*'fnd base rates'!F$115)\n+($J89*'fnd base rates'!F$119)\n+($K89*'fnd base rates'!F$120)\n+($M89*'fnd base rates'!F$122)\n+($N89*'fnd base rates'!F$123)\n+($O89*'fnd base rates'!F$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,6)))\n*$R89","v":948.04661994000003},{"$f":"(($D89*'fnd base rates'!G$110)\n+($E89*'fnd base rates'!G$111)\n+($F89*'fnd base rates'!G$112)\n+($G89*'fnd base rates'!G$113)\n+($H89*'fnd base rates'!G$114)\n+($I89*'fnd base rates'!G$115)\n+($J89*'fnd base rates'!G$119)\n+($K89*'fnd base rates'!G$120)\n+($M89*'fnd base rates'!G$122)\n+($N89*'fnd base rates'!G$123)\n+($O89*'fnd base rates'!G$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,7)))\n*$R89","v":161.15871270800002},{"$f":"(($D89*'fnd base rates'!H$110)\n+($E89*'fnd base rates'!H$111)\n+($F89*'fnd base rates'!H$112)\n+($G89*'fnd base rates'!H$113)\n+($H89*'fnd base rates'!H$114)\n+($I89*'fnd base rates'!H$115)\n+($J89*'fnd base rates'!H$119)\n+($K89*'fnd base rates'!H$120)\n+($M89*'fnd base rates'!H$122)\n+($N89*'fnd base rates'!H$123)\n+($O89*'fnd base rates'!H$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D89*'fnd base rates'!I$110)\n+($E89*'fnd base rates'!I$111)\n+($F89*'fnd base rates'!I$112)\n+($G89*'fnd base rates'!I$113)\n+($H89*'fnd base rates'!I$114)\n+($I89*'fnd base rates'!I$115)\n+($J89*'fnd base rates'!I$119)\n+($K89*'fnd base rates'!I$120)\n+($M89*'fnd base rates'!I$122)\n+($N89*'fnd base rates'!I$123)\n+($O89*'fnd base rates'!I$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,9)))\n*$R89","v":325.69767999999999},{"$f":"(($D89*'fnd base rates'!J$110)\n+($E89*'fnd base rates'!J$111)\n+($F89*'fnd base rates'!J$112)\n+($G89*'fnd base rates'!J$113)\n+($H89*'fnd base rates'!J$114)\n+($I89*'fnd base rates'!J$115)\n+($J89*'fnd base rates'!J$119)\n+($K89*'fnd base rates'!J$120)\n+($M89*'fnd base rates'!J$122)\n+($N89*'fnd base rates'!J$123)\n+($O89*'fnd base rates'!J$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,10)))\n*$R89","v":238.49756000000002},{"$f":"(($D89*'fnd base rates'!K$110)\n+($E89*'fnd base rates'!K$111)\n+($F89*'fnd base rates'!K$112)\n+($G89*'fnd base rates'!K$113)\n+($H89*'fnd base rates'!K$114)\n+($I89*'fnd base rates'!K$115)\n+($J89*'fnd base rates'!K$119)\n+($K89*'fnd base rates'!K$120)\n+($M89*'fnd base rates'!K$122)\n+($N89*'fnd base rates'!K$123)\n+($O89*'fnd base rates'!K$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,11)))\n*$R89","v":1130.9475983960001},{"$f":"(($D89*'fnd base rates'!L$110)\n+($E89*'fnd base rates'!L$111)\n+($F89*'fnd base rates'!L$112)\n+($G89*'fnd base rates'!L$113)\n+($H89*'fnd base rates'!L$114)\n+($I89*'fnd base rates'!L$115)\n+($J89*'fnd base rates'!L$119)\n+($K89*'fnd base rates'!L$120)\n+($M89*'fnd base rates'!L$122)\n+($N89*'fnd base rates'!L$123)\n+($O89*'fnd base rates'!L$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D89*'fnd base rates'!M$110)\n+($E89*'fnd base rates'!M$111)\n+($F89*'fnd base rates'!M$112)\n+($G89*'fnd base rates'!M$113)\n+($H89*'fnd base rates'!M$114)\n+($I89*'fnd base rates'!M$115)\n+($J89*'fnd base rates'!M$119)\n+($K89*'fnd base rates'!M$120)\n+($M89*'fnd base rates'!M$122)\n+($N89*'fnd base rates'!M$123)\n+($O89*'fnd base rates'!M$124)\n+($P89*VLOOKUP($S89+15,rate_basefnd,13)))","v":0},9041.1942515006831,null,418100187,"418","100","187",1,1,9041.1942515006831,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[418,418100198,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D90","v":0},{"$f":"'fnd enro'!E90","v":0},{"$f":"'fnd enro'!F90","v":0},{"$f":"'fnd enro'!G90","v":0},{"$f":"'fnd enro'!H90","v":28},{"$f":"'fnd enro'!I90","v":0},{"$f":"'fnd enro'!J90","v":0},{"$f":"'fnd enro'!K90","v":1.0611999999999999},{"$f":"'fnd enro'!L90","v":0},{"$f":"'fnd enro'!M90+'fnd enro'!N90","v":0},{"$f":"'fnd enro'!O90","v":1},{"$f":"'fnd enro'!P90","v":0},{"$f":"'fnd enro'!Q90+'fnd enro'!R90","v":3},{"$f":"'fnd enro'!T90","v":28},1.036,{"$f":"VALUE('fnd enro'!S90)","v":2},null,{"$f":"(($D90*'fnd base rates'!C$110)\n+($E90*'fnd base rates'!C$111)\n+($F90*'fnd base rates'!C$112)\n+($G90*'fnd base rates'!C$113)\n+($H90*'fnd base rates'!C$114)\n+($I90*'fnd base rates'!C$115)\n+($J90*'fnd base rates'!C$119)\n+($K90*'fnd base rates'!C$120)\n+($M90*'fnd base rates'!C$122)\n+($N90*'fnd base rates'!C$123)\n+($O90*'fnd base rates'!C$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,3)))\n*$R90","v":14600.829507936003},{"$f":"(($D90*'fnd base rates'!D$110)\n+($E90*'fnd base rates'!D$111)\n+($F90*'fnd base rates'!D$112)\n+($G90*'fnd base rates'!D$113)\n+($H90*'fnd base rates'!D$114)\n+($I90*'fnd base rates'!D$115)\n+($J90*'fnd base rates'!D$119)\n+($K90*'fnd base rates'!D$120)\n+($M90*'fnd base rates'!D$122)\n+($N90*'fnd base rates'!D$123)\n+($O90*'fnd base rates'!D$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,4)))\n*$R90","v":21463.506120000002},{"$f":"(($D90*'fnd base rates'!E$110)\n+($E90*'fnd base rates'!E$111)\n+($F90*'fnd base rates'!E$112)\n+($G90*'fnd base rates'!E$113)\n+($H90*'fnd base rates'!E$114)\n+($I90*'fnd base rates'!E$115)\n+($J90*'fnd base rates'!E$119)\n+($K90*'fnd base rates'!E$120)\n+($M90*'fnd base rates'!E$122)\n+($N90*'fnd base rates'!E$123)\n+($O90*'fnd base rates'!E$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,5)))\n*$R90","v":101272.7978724},{"$f":"(($D90*'fnd base rates'!F$110)\n+($E90*'fnd base rates'!F$111)\n+($F90*'fnd base rates'!F$112)\n+($G90*'fnd base rates'!F$113)\n+($H90*'fnd base rates'!F$114)\n+($I90*'fnd base rates'!F$115)\n+($J90*'fnd base rates'!F$119)\n+($K90*'fnd base rates'!F$120)\n+($M90*'fnd base rates'!F$122)\n+($N90*'fnd base rates'!F$123)\n+($O90*'fnd base rates'!F$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,6)))\n*$R90","v":26716.234998320004},{"$f":"(($D90*'fnd base rates'!G$110)\n+($E90*'fnd base rates'!G$111)\n+($F90*'fnd base rates'!G$112)\n+($G90*'fnd base rates'!G$113)\n+($H90*'fnd base rates'!G$114)\n+($I90*'fnd base rates'!G$115)\n+($J90*'fnd base rates'!G$119)\n+($K90*'fnd base rates'!G$120)\n+($M90*'fnd base rates'!G$122)\n+($N90*'fnd base rates'!G$123)\n+($O90*'fnd base rates'!G$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,7)))\n*$R90","v":4920.7419158240009},{"$f":"(($D90*'fnd base rates'!H$110)\n+($E90*'fnd base rates'!H$111)\n+($F90*'fnd base rates'!H$112)\n+($G90*'fnd base rates'!H$113)\n+($H90*'fnd base rates'!H$114)\n+($I90*'fnd base rates'!H$115)\n+($J90*'fnd base rates'!H$119)\n+($K90*'fnd base rates'!H$120)\n+($M90*'fnd base rates'!H$122)\n+($N90*'fnd base rates'!H$123)\n+($O90*'fnd base rates'!H$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,8)))","v":13723.690184000001},{"$f":"(($D90*'fnd base rates'!I$110)\n+($E90*'fnd base rates'!I$111)\n+($F90*'fnd base rates'!I$112)\n+($G90*'fnd base rates'!I$113)\n+($H90*'fnd base rates'!I$114)\n+($I90*'fnd base rates'!I$115)\n+($J90*'fnd base rates'!I$119)\n+($K90*'fnd base rates'!I$120)\n+($M90*'fnd base rates'!I$122)\n+($N90*'fnd base rates'!I$123)\n+($O90*'fnd base rates'!I$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,9)))\n*$R90","v":9492.8058399999991},{"$f":"(($D90*'fnd base rates'!J$110)\n+($E90*'fnd base rates'!J$111)\n+($F90*'fnd base rates'!J$112)\n+($G90*'fnd base rates'!J$113)\n+($H90*'fnd base rates'!J$114)\n+($I90*'fnd base rates'!J$115)\n+($J90*'fnd base rates'!J$119)\n+($K90*'fnd base rates'!J$120)\n+($M90*'fnd base rates'!J$122)\n+($N90*'fnd base rates'!J$123)\n+($O90*'fnd base rates'!J$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,10)))\n*$R90","v":8261.3540799999992},{"$f":"(($D90*'fnd base rates'!K$110)\n+($E90*'fnd base rates'!K$111)\n+($F90*'fnd base rates'!K$112)\n+($G90*'fnd base rates'!K$113)\n+($H90*'fnd base rates'!K$114)\n+($I90*'fnd base rates'!K$115)\n+($J90*'fnd base rates'!K$119)\n+($K90*'fnd base rates'!K$120)\n+($M90*'fnd base rates'!K$122)\n+($N90*'fnd base rates'!K$123)\n+($O90*'fnd base rates'!K$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,11)))\n*$R90","v":31959.544635088005},{"$f":"(($D90*'fnd base rates'!L$110)\n+($E90*'fnd base rates'!L$111)\n+($F90*'fnd base rates'!L$112)\n+($G90*'fnd base rates'!L$113)\n+($H90*'fnd base rates'!L$114)\n+($I90*'fnd base rates'!L$115)\n+($J90*'fnd base rates'!L$119)\n+($K90*'fnd base rates'!L$120)\n+($M90*'fnd base rates'!L$122)\n+($N90*'fnd base rates'!L$123)\n+($O90*'fnd base rates'!L$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,12)))","v":34951.479968451087},{"$f":"(($D90*'fnd base rates'!M$110)\n+($E90*'fnd base rates'!M$111)\n+($F90*'fnd base rates'!M$112)\n+($G90*'fnd base rates'!M$113)\n+($H90*'fnd base rates'!M$114)\n+($I90*'fnd base rates'!M$115)\n+($J90*'fnd base rates'!M$119)\n+($K90*'fnd base rates'!M$120)\n+($M90*'fnd base rates'!M$122)\n+($N90*'fnd base rates'!M$123)\n+($O90*'fnd base rates'!M$124)\n+($P90*VLOOKUP($S90+15,rate_basefnd,13)))","v":0},267362.98512201908,null,418100198,"418","100","198",1,28,267362.98512201908,9549,0,9549,null,null,null,null,null,9549,0,9549,-16,9565,15,9550]
[418,418100288,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D91","v":0},{"$f":"'fnd enro'!E91","v":0},{"$f":"'fnd enro'!F91","v":0},{"$f":"'fnd enro'!G91","v":0},{"$f":"'fnd enro'!H91","v":1},{"$f":"'fnd enro'!I91","v":0},{"$f":"'fnd enro'!J91","v":0},{"$f":"'fnd enro'!K91","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L91","v":0},{"$f":"'fnd enro'!M91+'fnd enro'!N91","v":0},{"$f":"'fnd enro'!O91","v":0},{"$f":"'fnd enro'!P91","v":0},{"$f":"'fnd enro'!Q91+'fnd enro'!R91","v":0},{"$f":"'fnd enro'!T91","v":1},1.036,{"$f":"VALUE('fnd enro'!S91)","v":1},null,{"$f":"(($D91*'fnd base rates'!C$110)\n+($E91*'fnd base rates'!C$111)\n+($F91*'fnd base rates'!C$112)\n+($G91*'fnd base rates'!C$113)\n+($H91*'fnd base rates'!C$114)\n+($I91*'fnd base rates'!C$115)\n+($J91*'fnd base rates'!C$119)\n+($K91*'fnd base rates'!C$120)\n+($M91*'fnd base rates'!C$122)\n+($N91*'fnd base rates'!C$123)\n+($O91*'fnd base rates'!C$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,3)))\n*$R91","v":512.24889671200003},{"$f":"(($D91*'fnd base rates'!D$110)\n+($E91*'fnd base rates'!D$111)\n+($F91*'fnd base rates'!D$112)\n+($G91*'fnd base rates'!D$113)\n+($H91*'fnd base rates'!D$114)\n+($I91*'fnd base rates'!D$115)\n+($J91*'fnd base rates'!D$119)\n+($K91*'fnd base rates'!D$120)\n+($M91*'fnd base rates'!D$122)\n+($N91*'fnd base rates'!D$123)\n+($O91*'fnd base rates'!D$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,4)))\n*$R91","v":733.34296000000006},{"$f":"(($D91*'fnd base rates'!E$110)\n+($E91*'fnd base rates'!E$111)\n+($F91*'fnd base rates'!E$112)\n+($G91*'fnd base rates'!E$113)\n+($H91*'fnd base rates'!E$114)\n+($I91*'fnd base rates'!E$115)\n+($J91*'fnd base rates'!E$119)\n+($K91*'fnd base rates'!E$120)\n+($M91*'fnd base rates'!E$122)\n+($N91*'fnd base rates'!E$123)\n+($O91*'fnd base rates'!E$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,5)))\n*$R91","v":3309.5392183000004},{"$f":"(($D91*'fnd base rates'!F$110)\n+($E91*'fnd base rates'!F$111)\n+($F91*'fnd base rates'!F$112)\n+($G91*'fnd base rates'!F$113)\n+($H91*'fnd base rates'!F$114)\n+($I91*'fnd base rates'!F$115)\n+($J91*'fnd base rates'!F$119)\n+($K91*'fnd base rates'!F$120)\n+($M91*'fnd base rates'!F$122)\n+($N91*'fnd base rates'!F$123)\n+($O91*'fnd base rates'!F$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,6)))\n*$R91","v":948.04661994000003},{"$f":"(($D91*'fnd base rates'!G$110)\n+($E91*'fnd base rates'!G$111)\n+($F91*'fnd base rates'!G$112)\n+($G91*'fnd base rates'!G$113)\n+($H91*'fnd base rates'!G$114)\n+($I91*'fnd base rates'!G$115)\n+($J91*'fnd base rates'!G$119)\n+($K91*'fnd base rates'!G$120)\n+($M91*'fnd base rates'!G$122)\n+($N91*'fnd base rates'!G$123)\n+($O91*'fnd base rates'!G$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,7)))\n*$R91","v":161.15871270800002},{"$f":"(($D91*'fnd base rates'!H$110)\n+($E91*'fnd base rates'!H$111)\n+($F91*'fnd base rates'!H$112)\n+($G91*'fnd base rates'!H$113)\n+($H91*'fnd base rates'!H$114)\n+($I91*'fnd base rates'!H$115)\n+($J91*'fnd base rates'!H$119)\n+($K91*'fnd base rates'!H$120)\n+($M91*'fnd base rates'!H$122)\n+($N91*'fnd base rates'!H$123)\n+($O91*'fnd base rates'!H$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D91*'fnd base rates'!I$110)\n+($E91*'fnd base rates'!I$111)\n+($F91*'fnd base rates'!I$112)\n+($G91*'fnd base rates'!I$113)\n+($H91*'fnd base rates'!I$114)\n+($I91*'fnd base rates'!I$115)\n+($J91*'fnd base rates'!I$119)\n+($K91*'fnd base rates'!I$120)\n+($M91*'fnd base rates'!I$122)\n+($N91*'fnd base rates'!I$123)\n+($O91*'fnd base rates'!I$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,9)))\n*$R91","v":325.69767999999999},{"$f":"(($D91*'fnd base rates'!J$110)\n+($E91*'fnd base rates'!J$111)\n+($F91*'fnd base rates'!J$112)\n+($G91*'fnd base rates'!J$113)\n+($H91*'fnd base rates'!J$114)\n+($I91*'fnd base rates'!J$115)\n+($J91*'fnd base rates'!J$119)\n+($K91*'fnd base rates'!J$120)\n+($M91*'fnd base rates'!J$122)\n+($N91*'fnd base rates'!J$123)\n+($O91*'fnd base rates'!J$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,10)))\n*$R91","v":238.49756000000002},{"$f":"(($D91*'fnd base rates'!K$110)\n+($E91*'fnd base rates'!K$111)\n+($F91*'fnd base rates'!K$112)\n+($G91*'fnd base rates'!K$113)\n+($H91*'fnd base rates'!K$114)\n+($I91*'fnd base rates'!K$115)\n+($J91*'fnd base rates'!K$119)\n+($K91*'fnd base rates'!K$120)\n+($M91*'fnd base rates'!K$122)\n+($N91*'fnd base rates'!K$123)\n+($O91*'fnd base rates'!K$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,11)))\n*$R91","v":1130.9475983960001},{"$f":"(($D91*'fnd base rates'!L$110)\n+($E91*'fnd base rates'!L$111)\n+($F91*'fnd base rates'!L$112)\n+($G91*'fnd base rates'!L$113)\n+($H91*'fnd base rates'!L$114)\n+($I91*'fnd base rates'!L$115)\n+($J91*'fnd base rates'!L$119)\n+($K91*'fnd base rates'!L$120)\n+($M91*'fnd base rates'!L$122)\n+($N91*'fnd base rates'!L$123)\n+($O91*'fnd base rates'!L$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D91*'fnd base rates'!M$110)\n+($E91*'fnd base rates'!M$111)\n+($F91*'fnd base rates'!M$112)\n+($G91*'fnd base rates'!M$113)\n+($H91*'fnd base rates'!M$114)\n+($I91*'fnd base rates'!M$115)\n+($J91*'fnd base rates'!M$119)\n+($K91*'fnd base rates'!M$120)\n+($M91*'fnd base rates'!M$122)\n+($N91*'fnd base rates'!M$123)\n+($O91*'fnd base rates'!M$124)\n+($P91*VLOOKUP($S91+15,rate_basefnd,13)))","v":0},9041.1942515006831,null,418100288,"418","100","288",1,1,9041.1942515006831,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D92","v":0},{"$f":"'fnd enro'!E92","v":0},{"$f":"'fnd enro'!F92","v":0},{"$f":"'fnd enro'!G92","v":0},{"$f":"'fnd enro'!H92","v":176},{"$f":"'fnd enro'!I92","v":0},{"$f":"'fnd enro'!J92","v":0},{"$f":"'fnd enro'!K92","v":6.6703999999999999},{"$f":"'fnd enro'!L92","v":0},{"$f":"'fnd enro'!M92+'fnd enro'!N92","v":0},{"$f":"'fnd enro'!O92","v":17},{"$f":"'fnd enro'!P92","v":0},{"$f":"'fnd enro'!Q92+'fnd enro'!R92","v":130},{"$f":"'fnd enro'!T92","v":176},1.081,{"$f":"VALUE('fnd enro'!S92)","v":10},null,{"$f":"(($D92*'fnd base rates'!C$110)\n+($E92*'fnd base rates'!C$111)\n+($F92*'fnd base rates'!C$112)\n+($G92*'fnd base rates'!C$113)\n+($H92*'fnd base rates'!C$114)\n+($I92*'fnd base rates'!C$115)\n+($J92*'fnd base rates'!C$119)\n+($K92*'fnd base rates'!C$120)\n+($M92*'fnd base rates'!C$122)\n+($N92*'fnd base rates'!C$123)\n+($O92*'fnd base rates'!C$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,3)))\n*$R92","v":104559.44241795198},{"$f":"(($D92*'fnd base rates'!D$110)\n+($E92*'fnd base rates'!D$111)\n+($F92*'fnd base rates'!D$112)\n+($G92*'fnd base rates'!D$113)\n+($H92*'fnd base rates'!D$114)\n+($I92*'fnd base rates'!D$115)\n+($J92*'fnd base rates'!D$119)\n+($K92*'fnd base rates'!D$120)\n+($M92*'fnd base rates'!D$122)\n+($N92*'fnd base rates'!D$123)\n+($O92*'fnd base rates'!D$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,4)))\n*$R92","v":179189.68409},{"$f":"(($D92*'fnd base rates'!E$110)\n+($E92*'fnd base rates'!E$111)\n+($F92*'fnd base rates'!E$112)\n+($G92*'fnd base rates'!E$113)\n+($H92*'fnd base rates'!E$114)\n+($I92*'fnd base rates'!E$115)\n+($J92*'fnd base rates'!E$119)\n+($K92*'fnd base rates'!E$120)\n+($M92*'fnd base rates'!E$122)\n+($N92*'fnd base rates'!E$123)\n+($O92*'fnd base rates'!E$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,5)))\n*$R92","v":1033957.2828467999},{"$f":"(($D92*'fnd base rates'!F$110)\n+($E92*'fnd base rates'!F$111)\n+($F92*'fnd base rates'!F$112)\n+($G92*'fnd base rates'!F$113)\n+($H92*'fnd base rates'!F$114)\n+($I92*'fnd base rates'!F$115)\n+($J92*'fnd base rates'!F$119)\n+($K92*'fnd base rates'!F$120)\n+($M92*'fnd base rates'!F$122)\n+($N92*'fnd base rates'!F$123)\n+($O92*'fnd base rates'!F$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,6)))\n*$R92","v":177135.84142623999},{"$f":"(($D92*'fnd base rates'!G$110)\n+($E92*'fnd base rates'!G$111)\n+($F92*'fnd base rates'!G$112)\n+($G92*'fnd base rates'!G$113)\n+($H92*'fnd base rates'!G$114)\n+($I92*'fnd base rates'!G$115)\n+($J92*'fnd base rates'!G$119)\n+($K92*'fnd base rates'!G$120)\n+($M92*'fnd base rates'!G$122)\n+($N92*'fnd base rates'!G$123)\n+($O92*'fnd base rates'!G$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,7)))\n*$R92","v":50108.159582368004},{"$f":"(($D92*'fnd base rates'!H$110)\n+($E92*'fnd base rates'!H$111)\n+($F92*'fnd base rates'!H$112)\n+($G92*'fnd base rates'!H$113)\n+($H92*'fnd base rates'!H$114)\n+($I92*'fnd base rates'!H$115)\n+($J92*'fnd base rates'!H$119)\n+($K92*'fnd base rates'!H$120)\n+($M92*'fnd base rates'!H$122)\n+($N92*'fnd base rates'!H$123)\n+($O92*'fnd base rates'!H$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,8)))","v":89977.329727999997},{"$f":"(($D92*'fnd base rates'!I$110)\n+($E92*'fnd base rates'!I$111)\n+($F92*'fnd base rates'!I$112)\n+($G92*'fnd base rates'!I$113)\n+($H92*'fnd base rates'!I$114)\n+($I92*'fnd base rates'!I$115)\n+($J92*'fnd base rates'!I$119)\n+($K92*'fnd base rates'!I$120)\n+($M92*'fnd base rates'!I$122)\n+($N92*'fnd base rates'!I$123)\n+($O92*'fnd base rates'!I$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,9)))\n*$R92","v":77510.564649999986},{"$f":"(($D92*'fnd base rates'!J$110)\n+($E92*'fnd base rates'!J$111)\n+($F92*'fnd base rates'!J$112)\n+($G92*'fnd base rates'!J$113)\n+($H92*'fnd base rates'!J$114)\n+($I92*'fnd base rates'!J$115)\n+($J92*'fnd base rates'!J$119)\n+($K92*'fnd base rates'!J$120)\n+($M92*'fnd base rates'!J$122)\n+($N92*'fnd base rates'!J$123)\n+($O92*'fnd base rates'!J$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,10)))\n*$R92","v":129439.53455000001},{"$f":"(($D92*'fnd base rates'!K$110)\n+($E92*'fnd base rates'!K$111)\n+($F92*'fnd base rates'!K$112)\n+($G92*'fnd base rates'!K$113)\n+($H92*'fnd base rates'!K$114)\n+($I92*'fnd base rates'!K$115)\n+($J92*'fnd base rates'!K$119)\n+($K92*'fnd base rates'!K$120)\n+($M92*'fnd base rates'!K$122)\n+($N92*'fnd base rates'!K$123)\n+($O92*'fnd base rates'!K$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,11)))\n*$R92","v":212890.19845481601},{"$f":"(($D92*'fnd base rates'!L$110)\n+($E92*'fnd base rates'!L$111)\n+($F92*'fnd base rates'!L$112)\n+($G92*'fnd base rates'!L$113)\n+($H92*'fnd base rates'!L$114)\n+($I92*'fnd base rates'!L$115)\n+($J92*'fnd base rates'!L$119)\n+($K92*'fnd base rates'!L$120)\n+($M92*'fnd base rates'!L$122)\n+($N92*'fnd base rates'!L$123)\n+($O92*'fnd base rates'!L$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,12)))","v":275798.01123026398},{"$f":"(($D92*'fnd base rates'!M$110)\n+($E92*'fnd base rates'!M$111)\n+($F92*'fnd base rates'!M$112)\n+($G92*'fnd base rates'!M$113)\n+($H92*'fnd base rates'!M$114)\n+($I92*'fnd base rates'!M$115)\n+($J92*'fnd base rates'!M$119)\n+($K92*'fnd base rates'!M$120)\n+($M92*'fnd base rates'!M$122)\n+($N92*'fnd base rates'!M$123)\n+($O92*'fnd base rates'!M$124)\n+($P92*VLOOKUP($S92+15,rate_basefnd,13)))","v":0},2330566.04897644,null,419035035,"419","035","035",1,176,2330566.04897644,13242,0,13242,null,null,null,null,null,13242,0,13242,264,12978,3,12975]
[419,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D93","v":0},{"$f":"'fnd enro'!E93","v":0},{"$f":"'fnd enro'!F93","v":0},{"$f":"'fnd enro'!G93","v":0},{"$f":"'fnd enro'!H93","v":3},{"$f":"'fnd enro'!I93","v":0},{"$f":"'fnd enro'!J93","v":0},{"$f":"'fnd enro'!K93","v":0.1137},{"$f":"'fnd enro'!L93","v":0},{"$f":"'fnd enro'!M93+'fnd enro'!N93","v":0},{"$f":"'fnd enro'!O93","v":0},{"$f":"'fnd enro'!P93","v":0},{"$f":"'fnd enro'!Q93+'fnd enro'!R93","v":3},{"$f":"'fnd enro'!T93","v":3},1.081,{"$f":"VALUE('fnd enro'!S93)","v":10},null,{"$f":"(($D93*'fnd base rates'!C$110)\n+($E93*'fnd base rates'!C$111)\n+($F93*'fnd base rates'!C$112)\n+($G93*'fnd base rates'!C$113)\n+($H93*'fnd base rates'!C$114)\n+($I93*'fnd base rates'!C$115)\n+($J93*'fnd base rates'!C$119)\n+($K93*'fnd base rates'!C$120)\n+($M93*'fnd base rates'!C$122)\n+($N93*'fnd base rates'!C$123)\n+($O93*'fnd base rates'!C$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,3)))\n*$R93","v":1805.5361703059996},{"$f":"(($D93*'fnd base rates'!D$110)\n+($E93*'fnd base rates'!D$111)\n+($F93*'fnd base rates'!D$112)\n+($G93*'fnd base rates'!D$113)\n+($H93*'fnd base rates'!D$114)\n+($I93*'fnd base rates'!D$115)\n+($J93*'fnd base rates'!D$119)\n+($K93*'fnd base rates'!D$120)\n+($M93*'fnd base rates'!D$122)\n+($N93*'fnd base rates'!D$123)\n+($O93*'fnd base rates'!D$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,4)))\n*$R93","v":3252.8911499999995},{"$f":"(($D93*'fnd base rates'!E$110)\n+($E93*'fnd base rates'!E$111)\n+($F93*'fnd base rates'!E$112)\n+($G93*'fnd base rates'!E$113)\n+($H93*'fnd base rates'!E$114)\n+($I93*'fnd base rates'!E$115)\n+($J93*'fnd base rates'!E$119)\n+($K93*'fnd base rates'!E$120)\n+($M93*'fnd base rates'!E$122)\n+($N93*'fnd base rates'!E$123)\n+($O93*'fnd base rates'!E$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,5)))\n*$R93","v":19704.973664775},{"$f":"(($D93*'fnd base rates'!F$110)\n+($E93*'fnd base rates'!F$111)\n+($F93*'fnd base rates'!F$112)\n+($G93*'fnd base rates'!F$113)\n+($H93*'fnd base rates'!F$114)\n+($I93*'fnd base rates'!F$115)\n+($J93*'fnd base rates'!F$119)\n+($K93*'fnd base rates'!F$120)\n+($M93*'fnd base rates'!F$122)\n+($N93*'fnd base rates'!F$123)\n+($O93*'fnd base rates'!F$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,6)))\n*$R93","v":2967.6787533450001},{"$f":"(($D93*'fnd base rates'!G$110)\n+($E93*'fnd base rates'!G$111)\n+($F93*'fnd base rates'!G$112)\n+($G93*'fnd base rates'!G$113)\n+($H93*'fnd base rates'!G$114)\n+($I93*'fnd base rates'!G$115)\n+($J93*'fnd base rates'!G$119)\n+($K93*'fnd base rates'!G$120)\n+($M93*'fnd base rates'!G$122)\n+($N93*'fnd base rates'!G$123)\n+($O93*'fnd base rates'!G$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,7)))\n*$R93","v":957.84794952900006},{"$f":"(($D93*'fnd base rates'!H$110)\n+($E93*'fnd base rates'!H$111)\n+($F93*'fnd base rates'!H$112)\n+($G93*'fnd base rates'!H$113)\n+($H93*'fnd base rates'!H$114)\n+($I93*'fnd base rates'!H$115)\n+($J93*'fnd base rates'!H$119)\n+($K93*'fnd base rates'!H$120)\n+($M93*'fnd base rates'!H$122)\n+($N93*'fnd base rates'!H$123)\n+($O93*'fnd base rates'!H$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D93*'fnd base rates'!I$110)\n+($E93*'fnd base rates'!I$111)\n+($F93*'fnd base rates'!I$112)\n+($G93*'fnd base rates'!I$113)\n+($H93*'fnd base rates'!I$114)\n+($I93*'fnd base rates'!I$115)\n+($J93*'fnd base rates'!I$119)\n+($K93*'fnd base rates'!I$120)\n+($M93*'fnd base rates'!I$122)\n+($N93*'fnd base rates'!I$123)\n+($O93*'fnd base rates'!I$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,9)))\n*$R93","v":1397.96001},{"$f":"(($D93*'fnd base rates'!J$110)\n+($E93*'fnd base rates'!J$111)\n+($F93*'fnd base rates'!J$112)\n+($G93*'fnd base rates'!J$113)\n+($H93*'fnd base rates'!J$114)\n+($I93*'fnd base rates'!J$115)\n+($J93*'fnd base rates'!J$119)\n+($K93*'fnd base rates'!J$120)\n+($M93*'fnd base rates'!J$122)\n+($N93*'fnd base rates'!J$123)\n+($O93*'fnd base rates'!J$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,10)))\n*$R93","v":2712.8992200000002},{"$f":"(($D93*'fnd base rates'!K$110)\n+($E93*'fnd base rates'!K$111)\n+($F93*'fnd base rates'!K$112)\n+($G93*'fnd base rates'!K$113)\n+($H93*'fnd base rates'!K$114)\n+($I93*'fnd base rates'!K$115)\n+($J93*'fnd base rates'!K$119)\n+($K93*'fnd base rates'!K$120)\n+($M93*'fnd base rates'!K$122)\n+($N93*'fnd base rates'!K$123)\n+($O93*'fnd base rates'!K$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,11)))\n*$R93","v":3540.2153104229997},{"$f":"(($D93*'fnd base rates'!L$110)\n+($E93*'fnd base rates'!L$111)\n+($F93*'fnd base rates'!L$112)\n+($G93*'fnd base rates'!L$113)\n+($H93*'fnd base rates'!L$114)\n+($I93*'fnd base rates'!L$115)\n+($J93*'fnd base rates'!L$119)\n+($K93*'fnd base rates'!L$120)\n+($M93*'fnd base rates'!L$122)\n+($N93*'fnd base rates'!L$123)\n+($O93*'fnd base rates'!L$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,12)))","v":4991.4642823340437},{"$f":"(($D93*'fnd base rates'!M$110)\n+($E93*'fnd base rates'!M$111)\n+($F93*'fnd base rates'!M$112)\n+($G93*'fnd base rates'!M$113)\n+($H93*'fnd base rates'!M$114)\n+($I93*'fnd base rates'!M$115)\n+($J93*'fnd base rates'!M$119)\n+($K93*'fnd base rates'!M$120)\n+($M93*'fnd base rates'!M$122)\n+($N93*'fnd base rates'!M$123)\n+($O93*'fnd base rates'!M$124)\n+($P93*VLOOKUP($S93+15,rate_basefnd,13)))","v":0},42847.827244712054,null,419035049,"419","035","049",1,3,42847.827244712054,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D94","v":0},{"$f":"'fnd enro'!E94","v":0},{"$f":"'fnd enro'!F94","v":0},{"$f":"'fnd enro'!G94","v":0},{"$f":"'fnd enro'!H94","v":3},{"$f":"'fnd enro'!I94","v":0},{"$f":"'fnd enro'!J94","v":0},{"$f":"'fnd enro'!K94","v":0.1137},{"$f":"'fnd enro'!L94","v":0},{"$f":"'fnd enro'!M94+'fnd enro'!N94","v":0},{"$f":"'fnd enro'!O94","v":0},{"$f":"'fnd enro'!P94","v":0},{"$f":"'fnd enro'!Q94+'fnd enro'!R94","v":3},{"$f":"'fnd enro'!T94","v":3},1.081,{"$f":"VALUE('fnd enro'!S94)","v":10},null,{"$f":"(($D94*'fnd base rates'!C$110)\n+($E94*'fnd base rates'!C$111)\n+($F94*'fnd base rates'!C$112)\n+($G94*'fnd base rates'!C$113)\n+($H94*'fnd base rates'!C$114)\n+($I94*'fnd base rates'!C$115)\n+($J94*'fnd base rates'!C$119)\n+($K94*'fnd base rates'!C$120)\n+($M94*'fnd base rates'!C$122)\n+($N94*'fnd base rates'!C$123)\n+($O94*'fnd base rates'!C$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,3)))\n*$R94","v":1805.5361703059996},{"$f":"(($D94*'fnd base rates'!D$110)\n+($E94*'fnd base rates'!D$111)\n+($F94*'fnd base rates'!D$112)\n+($G94*'fnd base rates'!D$113)\n+($H94*'fnd base rates'!D$114)\n+($I94*'fnd base rates'!D$115)\n+($J94*'fnd base rates'!D$119)\n+($K94*'fnd base rates'!D$120)\n+($M94*'fnd base rates'!D$122)\n+($N94*'fnd base rates'!D$123)\n+($O94*'fnd base rates'!D$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,4)))\n*$R94","v":3252.8911499999995},{"$f":"(($D94*'fnd base rates'!E$110)\n+($E94*'fnd base rates'!E$111)\n+($F94*'fnd base rates'!E$112)\n+($G94*'fnd base rates'!E$113)\n+($H94*'fnd base rates'!E$114)\n+($I94*'fnd base rates'!E$115)\n+($J94*'fnd base rates'!E$119)\n+($K94*'fnd base rates'!E$120)\n+($M94*'fnd base rates'!E$122)\n+($N94*'fnd base rates'!E$123)\n+($O94*'fnd base rates'!E$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,5)))\n*$R94","v":19704.973664775},{"$f":"(($D94*'fnd base rates'!F$110)\n+($E94*'fnd base rates'!F$111)\n+($F94*'fnd base rates'!F$112)\n+($G94*'fnd base rates'!F$113)\n+($H94*'fnd base rates'!F$114)\n+($I94*'fnd base rates'!F$115)\n+($J94*'fnd base rates'!F$119)\n+($K94*'fnd base rates'!F$120)\n+($M94*'fnd base rates'!F$122)\n+($N94*'fnd base rates'!F$123)\n+($O94*'fnd base rates'!F$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,6)))\n*$R94","v":2967.6787533450001},{"$f":"(($D94*'fnd base rates'!G$110)\n+($E94*'fnd base rates'!G$111)\n+($F94*'fnd base rates'!G$112)\n+($G94*'fnd base rates'!G$113)\n+($H94*'fnd base rates'!G$114)\n+($I94*'fnd base rates'!G$115)\n+($J94*'fnd base rates'!G$119)\n+($K94*'fnd base rates'!G$120)\n+($M94*'fnd base rates'!G$122)\n+($N94*'fnd base rates'!G$123)\n+($O94*'fnd base rates'!G$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,7)))\n*$R94","v":957.84794952900006},{"$f":"(($D94*'fnd base rates'!H$110)\n+($E94*'fnd base rates'!H$111)\n+($F94*'fnd base rates'!H$112)\n+($G94*'fnd base rates'!H$113)\n+($H94*'fnd base rates'!H$114)\n+($I94*'fnd base rates'!H$115)\n+($J94*'fnd base rates'!H$119)\n+($K94*'fnd base rates'!H$120)\n+($M94*'fnd base rates'!H$122)\n+($N94*'fnd base rates'!H$123)\n+($O94*'fnd base rates'!H$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D94*'fnd base rates'!I$110)\n+($E94*'fnd base rates'!I$111)\n+($F94*'fnd base rates'!I$112)\n+($G94*'fnd base rates'!I$113)\n+($H94*'fnd base rates'!I$114)\n+($I94*'fnd base rates'!I$115)\n+($J94*'fnd base rates'!I$119)\n+($K94*'fnd base rates'!I$120)\n+($M94*'fnd base rates'!I$122)\n+($N94*'fnd base rates'!I$123)\n+($O94*'fnd base rates'!I$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,9)))\n*$R94","v":1397.96001},{"$f":"(($D94*'fnd base rates'!J$110)\n+($E94*'fnd base rates'!J$111)\n+($F94*'fnd base rates'!J$112)\n+($G94*'fnd base rates'!J$113)\n+($H94*'fnd base rates'!J$114)\n+($I94*'fnd base rates'!J$115)\n+($J94*'fnd base rates'!J$119)\n+($K94*'fnd base rates'!J$120)\n+($M94*'fnd base rates'!J$122)\n+($N94*'fnd base rates'!J$123)\n+($O94*'fnd base rates'!J$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,10)))\n*$R94","v":2712.8992200000002},{"$f":"(($D94*'fnd base rates'!K$110)\n+($E94*'fnd base rates'!K$111)\n+($F94*'fnd base rates'!K$112)\n+($G94*'fnd base rates'!K$113)\n+($H94*'fnd base rates'!K$114)\n+($I94*'fnd base rates'!K$115)\n+($J94*'fnd base rates'!K$119)\n+($K94*'fnd base rates'!K$120)\n+($M94*'fnd base rates'!K$122)\n+($N94*'fnd base rates'!K$123)\n+($O94*'fnd base rates'!K$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,11)))\n*$R94","v":3540.2153104229997},{"$f":"(($D94*'fnd base rates'!L$110)\n+($E94*'fnd base rates'!L$111)\n+($F94*'fnd base rates'!L$112)\n+($G94*'fnd base rates'!L$113)\n+($H94*'fnd base rates'!L$114)\n+($I94*'fnd base rates'!L$115)\n+($J94*'fnd base rates'!L$119)\n+($K94*'fnd base rates'!L$120)\n+($M94*'fnd base rates'!L$122)\n+($N94*'fnd base rates'!L$123)\n+($O94*'fnd base rates'!L$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,12)))","v":4991.4642823340437},{"$f":"(($D94*'fnd base rates'!M$110)\n+($E94*'fnd base rates'!M$111)\n+($F94*'fnd base rates'!M$112)\n+($G94*'fnd base rates'!M$113)\n+($H94*'fnd base rates'!M$114)\n+($I94*'fnd base rates'!M$115)\n+($J94*'fnd base rates'!M$119)\n+($K94*'fnd base rates'!M$120)\n+($M94*'fnd base rates'!M$122)\n+($N94*'fnd base rates'!M$123)\n+($O94*'fnd base rates'!M$124)\n+($P94*VLOOKUP($S94+15,rate_basefnd,13)))","v":0},42847.827244712054,null,419035243,"419","035","243",1,3,42847.827244712054,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D95","v":0},{"$f":"'fnd enro'!E95","v":0},{"$f":"'fnd enro'!F95","v":0},{"$f":"'fnd enro'!G95","v":0},{"$f":"'fnd enro'!H95","v":5},{"$f":"'fnd enro'!I95","v":0},{"$f":"'fnd enro'!J95","v":0},{"$f":"'fnd enro'!K95","v":0.1895},{"$f":"'fnd enro'!L95","v":0},{"$f":"'fnd enro'!M95+'fnd enro'!N95","v":0},{"$f":"'fnd enro'!O95","v":0},{"$f":"'fnd enro'!P95","v":0},{"$f":"'fnd enro'!Q95+'fnd enro'!R95","v":2},{"$f":"'fnd enro'!T95","v":5},1.081,{"$f":"VALUE('fnd enro'!S95)","v":8},null,{"$f":"(($D95*'fnd base rates'!C$110)\n+($E95*'fnd base rates'!C$111)\n+($F95*'fnd base rates'!C$112)\n+($G95*'fnd base rates'!C$113)\n+($H95*'fnd base rates'!C$114)\n+($I95*'fnd base rates'!C$115)\n+($J95*'fnd base rates'!C$119)\n+($K95*'fnd base rates'!C$120)\n+($M95*'fnd base rates'!C$122)\n+($N95*'fnd base rates'!C$123)\n+($O95*'fnd base rates'!C$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,3)))\n*$R95","v":2801.3290305099999},{"$f":"(($D95*'fnd base rates'!D$110)\n+($E95*'fnd base rates'!D$111)\n+($F95*'fnd base rates'!D$112)\n+($G95*'fnd base rates'!D$113)\n+($H95*'fnd base rates'!D$114)\n+($I95*'fnd base rates'!D$115)\n+($J95*'fnd base rates'!D$119)\n+($K95*'fnd base rates'!D$120)\n+($M95*'fnd base rates'!D$122)\n+($N95*'fnd base rates'!D$123)\n+($O95*'fnd base rates'!D$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,4)))\n*$R95","v":4436.4456200000004},{"$f":"(($D95*'fnd base rates'!E$110)\n+($E95*'fnd base rates'!E$111)\n+($F95*'fnd base rates'!E$112)\n+($G95*'fnd base rates'!E$113)\n+($H95*'fnd base rates'!E$114)\n+($I95*'fnd base rates'!E$115)\n+($J95*'fnd base rates'!E$119)\n+($K95*'fnd base rates'!E$120)\n+($M95*'fnd base rates'!E$122)\n+($N95*'fnd base rates'!E$123)\n+($O95*'fnd base rates'!E$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,5)))\n*$R95","v":23225.716994625},{"$f":"(($D95*'fnd base rates'!F$110)\n+($E95*'fnd base rates'!F$111)\n+($F95*'fnd base rates'!F$112)\n+($G95*'fnd base rates'!F$113)\n+($H95*'fnd base rates'!F$114)\n+($I95*'fnd base rates'!F$115)\n+($J95*'fnd base rates'!F$119)\n+($K95*'fnd base rates'!F$120)\n+($M95*'fnd base rates'!F$122)\n+($N95*'fnd base rates'!F$123)\n+($O95*'fnd base rates'!F$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,6)))\n*$R95","v":4946.1312555750001},{"$f":"(($D95*'fnd base rates'!G$110)\n+($E95*'fnd base rates'!G$111)\n+($F95*'fnd base rates'!G$112)\n+($G95*'fnd base rates'!G$113)\n+($H95*'fnd base rates'!G$114)\n+($I95*'fnd base rates'!G$115)\n+($J95*'fnd base rates'!G$119)\n+($K95*'fnd base rates'!G$120)\n+($M95*'fnd base rates'!G$122)\n+($N95*'fnd base rates'!G$123)\n+($O95*'fnd base rates'!G$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,7)))\n*$R95","v":1129.8968892149999},{"$f":"(($D95*'fnd base rates'!H$110)\n+($E95*'fnd base rates'!H$111)\n+($F95*'fnd base rates'!H$112)\n+($G95*'fnd base rates'!H$113)\n+($H95*'fnd base rates'!H$114)\n+($I95*'fnd base rates'!H$115)\n+($J95*'fnd base rates'!H$119)\n+($K95*'fnd base rates'!H$120)\n+($M95*'fnd base rates'!H$122)\n+($N95*'fnd base rates'!H$123)\n+($O95*'fnd base rates'!H$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,8)))","v":2461.1178899999995},{"$f":"(($D95*'fnd base rates'!I$110)\n+($E95*'fnd base rates'!I$111)\n+($F95*'fnd base rates'!I$112)\n+($G95*'fnd base rates'!I$113)\n+($H95*'fnd base rates'!I$114)\n+($I95*'fnd base rates'!I$115)\n+($J95*'fnd base rates'!I$119)\n+($K95*'fnd base rates'!I$120)\n+($M95*'fnd base rates'!I$122)\n+($N95*'fnd base rates'!I$123)\n+($O95*'fnd base rates'!I$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,9)))\n*$R95","v":1940.5247200000001},{"$f":"(($D95*'fnd base rates'!J$110)\n+($E95*'fnd base rates'!J$111)\n+($F95*'fnd base rates'!J$112)\n+($G95*'fnd base rates'!J$113)\n+($H95*'fnd base rates'!J$114)\n+($I95*'fnd base rates'!J$115)\n+($J95*'fnd base rates'!J$119)\n+($K95*'fnd base rates'!J$120)\n+($M95*'fnd base rates'!J$122)\n+($N95*'fnd base rates'!J$123)\n+($O95*'fnd base rates'!J$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,10)))\n*$R95","v":2498.1801899999996},{"$f":"(($D95*'fnd base rates'!K$110)\n+($E95*'fnd base rates'!K$111)\n+($F95*'fnd base rates'!K$112)\n+($G95*'fnd base rates'!K$113)\n+($H95*'fnd base rates'!K$114)\n+($I95*'fnd base rates'!K$115)\n+($J95*'fnd base rates'!K$119)\n+($K95*'fnd base rates'!K$120)\n+($M95*'fnd base rates'!K$122)\n+($N95*'fnd base rates'!K$123)\n+($O95*'fnd base rates'!K$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,11)))\n*$R95","v":5900.358850704999},{"$f":"(($D95*'fnd base rates'!L$110)\n+($E95*'fnd base rates'!L$111)\n+($F95*'fnd base rates'!L$112)\n+($G95*'fnd base rates'!L$113)\n+($H95*'fnd base rates'!L$114)\n+($I95*'fnd base rates'!L$115)\n+($J95*'fnd base rates'!L$119)\n+($K95*'fnd base rates'!L$120)\n+($M95*'fnd base rates'!L$122)\n+($N95*'fnd base rates'!L$123)\n+($O95*'fnd base rates'!L$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,12)))","v":6880.177137223407},{"$f":"(($D95*'fnd base rates'!M$110)\n+($E95*'fnd base rates'!M$111)\n+($F95*'fnd base rates'!M$112)\n+($G95*'fnd base rates'!M$113)\n+($H95*'fnd base rates'!M$114)\n+($I95*'fnd base rates'!M$115)\n+($J95*'fnd base rates'!M$119)\n+($K95*'fnd base rates'!M$120)\n+($M95*'fnd base rates'!M$122)\n+($N95*'fnd base rates'!M$123)\n+($O95*'fnd base rates'!M$124)\n+($P95*VLOOKUP($S95+15,rate_basefnd,13)))","v":0},56219.878577853407,null,419035244,"419","035","244",1,5,56219.878577853407,11244,0,11244,null,null,null,null,null,11244,0,11244,128,11116,18,11098]
[419,419035274,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D96","v":0},{"$f":"'fnd enro'!E96","v":0},{"$f":"'fnd enro'!F96","v":0},{"$f":"'fnd enro'!G96","v":0},{"$f":"'fnd enro'!H96","v":2},{"$f":"'fnd enro'!I96","v":0},{"$f":"'fnd enro'!J96","v":0},{"$f":"'fnd enro'!K96","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L96","v":0},{"$f":"'fnd enro'!M96+'fnd enro'!N96","v":0},{"$f":"'fnd enro'!O96","v":0},{"$f":"'fnd enro'!P96","v":0},{"$f":"'fnd enro'!Q96+'fnd enro'!R96","v":2},{"$f":"'fnd enro'!T96","v":2},1.081,{"$f":"VALUE('fnd enro'!S96)","v":10},null,{"$f":"(($D96*'fnd base rates'!C$110)\n+($E96*'fnd base rates'!C$111)\n+($F96*'fnd base rates'!C$112)\n+($G96*'fnd base rates'!C$113)\n+($H96*'fnd base rates'!C$114)\n+($I96*'fnd base rates'!C$115)\n+($J96*'fnd base rates'!C$119)\n+($K96*'fnd base rates'!C$120)\n+($M96*'fnd base rates'!C$122)\n+($N96*'fnd base rates'!C$123)\n+($O96*'fnd base rates'!C$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,3)))\n*$R96","v":1203.690780204},{"$f":"(($D96*'fnd base rates'!D$110)\n+($E96*'fnd base rates'!D$111)\n+($F96*'fnd base rates'!D$112)\n+($G96*'fnd base rates'!D$113)\n+($H96*'fnd base rates'!D$114)\n+($I96*'fnd base rates'!D$115)\n+($J96*'fnd base rates'!D$119)\n+($K96*'fnd base rates'!D$120)\n+($M96*'fnd base rates'!D$122)\n+($N96*'fnd base rates'!D$123)\n+($O96*'fnd base rates'!D$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,4)))\n*$R96","v":2168.5940999999998},{"$f":"(($D96*'fnd base rates'!E$110)\n+($E96*'fnd base rates'!E$111)\n+($F96*'fnd base rates'!E$112)\n+($G96*'fnd base rates'!E$113)\n+($H96*'fnd base rates'!E$114)\n+($I96*'fnd base rates'!E$115)\n+($J96*'fnd base rates'!E$119)\n+($K96*'fnd base rates'!E$120)\n+($M96*'fnd base rates'!E$122)\n+($N96*'fnd base rates'!E$123)\n+($O96*'fnd base rates'!E$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,5)))\n*$R96","v":13136.649109849999},{"$f":"(($D96*'fnd base rates'!F$110)\n+($E96*'fnd base rates'!F$111)\n+($F96*'fnd base rates'!F$112)\n+($G96*'fnd base rates'!F$113)\n+($H96*'fnd base rates'!F$114)\n+($I96*'fnd base rates'!F$115)\n+($J96*'fnd base rates'!F$119)\n+($K96*'fnd base rates'!F$120)\n+($M96*'fnd base rates'!F$122)\n+($N96*'fnd base rates'!F$123)\n+($O96*'fnd base rates'!F$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,6)))\n*$R96","v":1978.4525022299999},{"$f":"(($D96*'fnd base rates'!G$110)\n+($E96*'fnd base rates'!G$111)\n+($F96*'fnd base rates'!G$112)\n+($G96*'fnd base rates'!G$113)\n+($H96*'fnd base rates'!G$114)\n+($I96*'fnd base rates'!G$115)\n+($J96*'fnd base rates'!G$119)\n+($K96*'fnd base rates'!G$120)\n+($M96*'fnd base rates'!G$122)\n+($N96*'fnd base rates'!G$123)\n+($O96*'fnd base rates'!G$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,7)))\n*$R96","v":638.565299686},{"$f":"(($D96*'fnd base rates'!H$110)\n+($E96*'fnd base rates'!H$111)\n+($F96*'fnd base rates'!H$112)\n+($G96*'fnd base rates'!H$113)\n+($H96*'fnd base rates'!H$114)\n+($I96*'fnd base rates'!H$115)\n+($J96*'fnd base rates'!H$119)\n+($K96*'fnd base rates'!H$120)\n+($M96*'fnd base rates'!H$122)\n+($N96*'fnd base rates'!H$123)\n+($O96*'fnd base rates'!H$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D96*'fnd base rates'!I$110)\n+($E96*'fnd base rates'!I$111)\n+($F96*'fnd base rates'!I$112)\n+($G96*'fnd base rates'!I$113)\n+($H96*'fnd base rates'!I$114)\n+($I96*'fnd base rates'!I$115)\n+($J96*'fnd base rates'!I$119)\n+($K96*'fnd base rates'!I$120)\n+($M96*'fnd base rates'!I$122)\n+($N96*'fnd base rates'!I$123)\n+($O96*'fnd base rates'!I$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,9)))\n*$R96","v":931.97334000000001},{"$f":"(($D96*'fnd base rates'!J$110)\n+($E96*'fnd base rates'!J$111)\n+($F96*'fnd base rates'!J$112)\n+($G96*'fnd base rates'!J$113)\n+($H96*'fnd base rates'!J$114)\n+($I96*'fnd base rates'!J$115)\n+($J96*'fnd base rates'!J$119)\n+($K96*'fnd base rates'!J$120)\n+($M96*'fnd base rates'!J$122)\n+($N96*'fnd base rates'!J$123)\n+($O96*'fnd base rates'!J$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,10)))\n*$R96","v":1808.5994800000001},{"$f":"(($D96*'fnd base rates'!K$110)\n+($E96*'fnd base rates'!K$111)\n+($F96*'fnd base rates'!K$112)\n+($G96*'fnd base rates'!K$113)\n+($H96*'fnd base rates'!K$114)\n+($I96*'fnd base rates'!K$115)\n+($J96*'fnd base rates'!K$119)\n+($K96*'fnd base rates'!K$120)\n+($M96*'fnd base rates'!K$122)\n+($N96*'fnd base rates'!K$123)\n+($O96*'fnd base rates'!K$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,11)))\n*$R96","v":2360.1435402820002},{"$f":"(($D96*'fnd base rates'!L$110)\n+($E96*'fnd base rates'!L$111)\n+($F96*'fnd base rates'!L$112)\n+($G96*'fnd base rates'!L$113)\n+($H96*'fnd base rates'!L$114)\n+($I96*'fnd base rates'!L$115)\n+($J96*'fnd base rates'!L$119)\n+($K96*'fnd base rates'!L$120)\n+($M96*'fnd base rates'!L$122)\n+($N96*'fnd base rates'!L$123)\n+($O96*'fnd base rates'!L$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,12)))","v":3327.6428548893628},{"$f":"(($D96*'fnd base rates'!M$110)\n+($E96*'fnd base rates'!M$111)\n+($F96*'fnd base rates'!M$112)\n+($G96*'fnd base rates'!M$113)\n+($H96*'fnd base rates'!M$114)\n+($I96*'fnd base rates'!M$115)\n+($J96*'fnd base rates'!M$119)\n+($K96*'fnd base rates'!M$120)\n+($M96*'fnd base rates'!M$122)\n+($N96*'fnd base rates'!M$123)\n+($O96*'fnd base rates'!M$124)\n+($P96*VLOOKUP($S96+15,rate_basefnd,13)))","v":0},28565.218163141366,null,419035274,"419","035","274",1,2,28565.218163141366,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,-1,13877]
[419,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D97","v":0},{"$f":"'fnd enro'!E97","v":0},{"$f":"'fnd enro'!F97","v":0},{"$f":"'fnd enro'!G97","v":0},{"$f":"'fnd enro'!H97","v":2},{"$f":"'fnd enro'!I97","v":0},{"$f":"'fnd enro'!J97","v":0},{"$f":"'fnd enro'!K97","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L97","v":0},{"$f":"'fnd enro'!M97+'fnd enro'!N97","v":0},{"$f":"'fnd enro'!O97","v":0},{"$f":"'fnd enro'!P97","v":0},{"$f":"'fnd enro'!Q97+'fnd enro'!R97","v":2},{"$f":"'fnd enro'!T97","v":2},1.081,{"$f":"VALUE('fnd enro'!S97)","v":10},null,{"$f":"(($D97*'fnd base rates'!C$110)\n+($E97*'fnd base rates'!C$111)\n+($F97*'fnd base rates'!C$112)\n+($G97*'fnd base rates'!C$113)\n+($H97*'fnd base rates'!C$114)\n+($I97*'fnd base rates'!C$115)\n+($J97*'fnd base rates'!C$119)\n+($K97*'fnd base rates'!C$120)\n+($M97*'fnd base rates'!C$122)\n+($N97*'fnd base rates'!C$123)\n+($O97*'fnd base rates'!C$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,3)))\n*$R97","v":1203.690780204},{"$f":"(($D97*'fnd base rates'!D$110)\n+($E97*'fnd base rates'!D$111)\n+($F97*'fnd base rates'!D$112)\n+($G97*'fnd base rates'!D$113)\n+($H97*'fnd base rates'!D$114)\n+($I97*'fnd base rates'!D$115)\n+($J97*'fnd base rates'!D$119)\n+($K97*'fnd base rates'!D$120)\n+($M97*'fnd base rates'!D$122)\n+($N97*'fnd base rates'!D$123)\n+($O97*'fnd base rates'!D$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,4)))\n*$R97","v":2168.5940999999998},{"$f":"(($D97*'fnd base rates'!E$110)\n+($E97*'fnd base rates'!E$111)\n+($F97*'fnd base rates'!E$112)\n+($G97*'fnd base rates'!E$113)\n+($H97*'fnd base rates'!E$114)\n+($I97*'fnd base rates'!E$115)\n+($J97*'fnd base rates'!E$119)\n+($K97*'fnd base rates'!E$120)\n+($M97*'fnd base rates'!E$122)\n+($N97*'fnd base rates'!E$123)\n+($O97*'fnd base rates'!E$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,5)))\n*$R97","v":13136.649109849999},{"$f":"(($D97*'fnd base rates'!F$110)\n+($E97*'fnd base rates'!F$111)\n+($F97*'fnd base rates'!F$112)\n+($G97*'fnd base rates'!F$113)\n+($H97*'fnd base rates'!F$114)\n+($I97*'fnd base rates'!F$115)\n+($J97*'fnd base rates'!F$119)\n+($K97*'fnd base rates'!F$120)\n+($M97*'fnd base rates'!F$122)\n+($N97*'fnd base rates'!F$123)\n+($O97*'fnd base rates'!F$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,6)))\n*$R97","v":1978.4525022299999},{"$f":"(($D97*'fnd base rates'!G$110)\n+($E97*'fnd base rates'!G$111)\n+($F97*'fnd base rates'!G$112)\n+($G97*'fnd base rates'!G$113)\n+($H97*'fnd base rates'!G$114)\n+($I97*'fnd base rates'!G$115)\n+($J97*'fnd base rates'!G$119)\n+($K97*'fnd base rates'!G$120)\n+($M97*'fnd base rates'!G$122)\n+($N97*'fnd base rates'!G$123)\n+($O97*'fnd base rates'!G$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,7)))\n*$R97","v":638.565299686},{"$f":"(($D97*'fnd base rates'!H$110)\n+($E97*'fnd base rates'!H$111)\n+($F97*'fnd base rates'!H$112)\n+($G97*'fnd base rates'!H$113)\n+($H97*'fnd base rates'!H$114)\n+($I97*'fnd base rates'!H$115)\n+($J97*'fnd base rates'!H$119)\n+($K97*'fnd base rates'!H$120)\n+($M97*'fnd base rates'!H$122)\n+($N97*'fnd base rates'!H$123)\n+($O97*'fnd base rates'!H$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D97*'fnd base rates'!I$110)\n+($E97*'fnd base rates'!I$111)\n+($F97*'fnd base rates'!I$112)\n+($G97*'fnd base rates'!I$113)\n+($H97*'fnd base rates'!I$114)\n+($I97*'fnd base rates'!I$115)\n+($J97*'fnd base rates'!I$119)\n+($K97*'fnd base rates'!I$120)\n+($M97*'fnd base rates'!I$122)\n+($N97*'fnd base rates'!I$123)\n+($O97*'fnd base rates'!I$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,9)))\n*$R97","v":931.97334000000001},{"$f":"(($D97*'fnd base rates'!J$110)\n+($E97*'fnd base rates'!J$111)\n+($F97*'fnd base rates'!J$112)\n+($G97*'fnd base rates'!J$113)\n+($H97*'fnd base rates'!J$114)\n+($I97*'fnd base rates'!J$115)\n+($J97*'fnd base rates'!J$119)\n+($K97*'fnd base rates'!J$120)\n+($M97*'fnd base rates'!J$122)\n+($N97*'fnd base rates'!J$123)\n+($O97*'fnd base rates'!J$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,10)))\n*$R97","v":1808.5994800000001},{"$f":"(($D97*'fnd base rates'!K$110)\n+($E97*'fnd base rates'!K$111)\n+($F97*'fnd base rates'!K$112)\n+($G97*'fnd base rates'!K$113)\n+($H97*'fnd base rates'!K$114)\n+($I97*'fnd base rates'!K$115)\n+($J97*'fnd base rates'!K$119)\n+($K97*'fnd base rates'!K$120)\n+($M97*'fnd base rates'!K$122)\n+($N97*'fnd base rates'!K$123)\n+($O97*'fnd base rates'!K$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,11)))\n*$R97","v":2360.1435402820002},{"$f":"(($D97*'fnd base rates'!L$110)\n+($E97*'fnd base rates'!L$111)\n+($F97*'fnd base rates'!L$112)\n+($G97*'fnd base rates'!L$113)\n+($H97*'fnd base rates'!L$114)\n+($I97*'fnd base rates'!L$115)\n+($J97*'fnd base rates'!L$119)\n+($K97*'fnd base rates'!L$120)\n+($M97*'fnd base rates'!L$122)\n+($N97*'fnd base rates'!L$123)\n+($O97*'fnd base rates'!L$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,12)))","v":3327.6428548893628},{"$f":"(($D97*'fnd base rates'!M$110)\n+($E97*'fnd base rates'!M$111)\n+($F97*'fnd base rates'!M$112)\n+($G97*'fnd base rates'!M$113)\n+($H97*'fnd base rates'!M$114)\n+($I97*'fnd base rates'!M$115)\n+($J97*'fnd base rates'!M$119)\n+($K97*'fnd base rates'!M$120)\n+($M97*'fnd base rates'!M$122)\n+($N97*'fnd base rates'!M$123)\n+($O97*'fnd base rates'!M$124)\n+($P97*VLOOKUP($S97+15,rate_basefnd,13)))","v":0},28565.218163141366,null,419035285,"419","035","285",1,2,28565.218163141366,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[420,420049010,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D98","v":0},{"$f":"'fnd enro'!E98","v":0},{"$f":"'fnd enro'!F98","v":1},{"$f":"'fnd enro'!G98","v":4},{"$f":"'fnd enro'!H98","v":0},{"$f":"'fnd enro'!I98","v":0},{"$f":"'fnd enro'!J98","v":0},{"$f":"'fnd enro'!K98","v":0.1895},{"$f":"'fnd enro'!L98","v":0},{"$f":"'fnd enro'!M98+'fnd enro'!N98","v":1},{"$f":"'fnd enro'!O98","v":0},{"$f":"'fnd enro'!P98","v":0},{"$f":"'fnd enro'!Q98+'fnd enro'!R98","v":3},{"$f":"'fnd enro'!T98","v":5},1.1000000000000001,{"$f":"VALUE('fnd enro'!S98)","v":10},null,{"$f":"(($D98*'fnd base rates'!C$110)\n+($E98*'fnd base rates'!C$111)\n+($F98*'fnd base rates'!C$112)\n+($G98*'fnd base rates'!C$113)\n+($H98*'fnd base rates'!C$114)\n+($I98*'fnd base rates'!C$115)\n+($J98*'fnd base rates'!C$119)\n+($K98*'fnd base rates'!C$120)\n+($M98*'fnd base rates'!C$122)\n+($N98*'fnd base rates'!C$123)\n+($O98*'fnd base rates'!C$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,3)))\n*$R98","v":3024.2120810000006},{"$f":"(($D98*'fnd base rates'!D$110)\n+($E98*'fnd base rates'!D$111)\n+($F98*'fnd base rates'!D$112)\n+($G98*'fnd base rates'!D$113)\n+($H98*'fnd base rates'!D$114)\n+($I98*'fnd base rates'!D$115)\n+($J98*'fnd base rates'!D$119)\n+($K98*'fnd base rates'!D$120)\n+($M98*'fnd base rates'!D$122)\n+($N98*'fnd base rates'!D$123)\n+($O98*'fnd base rates'!D$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,4)))\n*$R98","v":5040.8710000000001},{"$f":"(($D98*'fnd base rates'!E$110)\n+($E98*'fnd base rates'!E$111)\n+($F98*'fnd base rates'!E$112)\n+($G98*'fnd base rates'!E$113)\n+($H98*'fnd base rates'!E$114)\n+($I98*'fnd base rates'!E$115)\n+($J98*'fnd base rates'!E$119)\n+($K98*'fnd base rates'!E$120)\n+($M98*'fnd base rates'!E$122)\n+($N98*'fnd base rates'!E$123)\n+($O98*'fnd base rates'!E$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,5)))\n*$R98","v":30435.943587500005},{"$f":"(($D98*'fnd base rates'!F$110)\n+($E98*'fnd base rates'!F$111)\n+($F98*'fnd base rates'!F$112)\n+($G98*'fnd base rates'!F$113)\n+($H98*'fnd base rates'!F$114)\n+($I98*'fnd base rates'!F$115)\n+($J98*'fnd base rates'!F$119)\n+($K98*'fnd base rates'!F$120)\n+($M98*'fnd base rates'!F$122)\n+($N98*'fnd base rates'!F$123)\n+($O98*'fnd base rates'!F$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,6)))\n*$R98","v":6489.290032500001},{"$f":"(($D98*'fnd base rates'!G$110)\n+($E98*'fnd base rates'!G$111)\n+($F98*'fnd base rates'!G$112)\n+($G98*'fnd base rates'!G$113)\n+($H98*'fnd base rates'!G$114)\n+($I98*'fnd base rates'!G$115)\n+($J98*'fnd base rates'!G$119)\n+($K98*'fnd base rates'!G$120)\n+($M98*'fnd base rates'!G$122)\n+($N98*'fnd base rates'!G$123)\n+($O98*'fnd base rates'!G$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,7)))\n*$R98","v":1307.0563165000001},{"$f":"(($D98*'fnd base rates'!H$110)\n+($E98*'fnd base rates'!H$111)\n+($F98*'fnd base rates'!H$112)\n+($G98*'fnd base rates'!H$113)\n+($H98*'fnd base rates'!H$114)\n+($I98*'fnd base rates'!H$115)\n+($J98*'fnd base rates'!H$119)\n+($K98*'fnd base rates'!H$120)\n+($M98*'fnd base rates'!H$122)\n+($N98*'fnd base rates'!H$123)\n+($O98*'fnd base rates'!H$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,8)))","v":2597.0678899999994},{"$f":"(($D98*'fnd base rates'!I$110)\n+($E98*'fnd base rates'!I$111)\n+($F98*'fnd base rates'!I$112)\n+($G98*'fnd base rates'!I$113)\n+($H98*'fnd base rates'!I$114)\n+($I98*'fnd base rates'!I$115)\n+($J98*'fnd base rates'!I$119)\n+($K98*'fnd base rates'!I$120)\n+($M98*'fnd base rates'!I$122)\n+($N98*'fnd base rates'!I$123)\n+($O98*'fnd base rates'!I$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,9)))\n*$R98","v":1758.482},{"$f":"(($D98*'fnd base rates'!J$110)\n+($E98*'fnd base rates'!J$111)\n+($F98*'fnd base rates'!J$112)\n+($G98*'fnd base rates'!J$113)\n+($H98*'fnd base rates'!J$114)\n+($I98*'fnd base rates'!J$115)\n+($J98*'fnd base rates'!J$119)\n+($K98*'fnd base rates'!J$120)\n+($M98*'fnd base rates'!J$122)\n+($N98*'fnd base rates'!J$123)\n+($O98*'fnd base rates'!J$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,10)))\n*$R98","v":2749.1420000000003},{"$f":"(($D98*'fnd base rates'!K$110)\n+($E98*'fnd base rates'!K$111)\n+($F98*'fnd base rates'!K$112)\n+($G98*'fnd base rates'!K$113)\n+($H98*'fnd base rates'!K$114)\n+($I98*'fnd base rates'!K$115)\n+($J98*'fnd base rates'!K$119)\n+($K98*'fnd base rates'!K$120)\n+($M98*'fnd base rates'!K$122)\n+($N98*'fnd base rates'!K$123)\n+($O98*'fnd base rates'!K$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,11)))\n*$R98","v":5884.4404354999997},{"$f":"(($D98*'fnd base rates'!L$110)\n+($E98*'fnd base rates'!L$111)\n+($F98*'fnd base rates'!L$112)\n+($G98*'fnd base rates'!L$113)\n+($H98*'fnd base rates'!L$114)\n+($I98*'fnd base rates'!L$115)\n+($J98*'fnd base rates'!L$119)\n+($K98*'fnd base rates'!L$120)\n+($M98*'fnd base rates'!L$122)\n+($N98*'fnd base rates'!L$123)\n+($O98*'fnd base rates'!L$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,12)))","v":7479.6681093037623},{"$f":"(($D98*'fnd base rates'!M$110)\n+($E98*'fnd base rates'!M$111)\n+($F98*'fnd base rates'!M$112)\n+($G98*'fnd base rates'!M$113)\n+($H98*'fnd base rates'!M$114)\n+($I98*'fnd base rates'!M$115)\n+($J98*'fnd base rates'!M$119)\n+($K98*'fnd base rates'!M$120)\n+($M98*'fnd base rates'!M$122)\n+($N98*'fnd base rates'!M$123)\n+($O98*'fnd base rates'!M$124)\n+($P98*VLOOKUP($S98+15,rate_basefnd,13)))","v":0},66766.173452303774,null,420049010,"420","049","010",1,5,66766.173452303774,13353,0,13353,null,null,null,null,null,13353,0,13353,270,13083,20,13063]
[420,420049014,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D99","v":0},{"$f":"'fnd enro'!E99","v":0},{"$f":"'fnd enro'!F99","v":0},{"$f":"'fnd enro'!G99","v":2},{"$f":"'fnd enro'!H99","v":0},{"$f":"'fnd enro'!I99","v":0},{"$f":"'fnd enro'!J99","v":0},{"$f":"'fnd enro'!K99","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L99","v":0},{"$f":"'fnd enro'!M99+'fnd enro'!N99","v":0},{"$f":"'fnd enro'!O99","v":0},{"$f":"'fnd enro'!P99","v":0},{"$f":"'fnd enro'!Q99+'fnd enro'!R99","v":0},{"$f":"'fnd enro'!T99","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S99)","v":1},null,{"$f":"(($D99*'fnd base rates'!C$110)\n+($E99*'fnd base rates'!C$111)\n+($F99*'fnd base rates'!C$112)\n+($G99*'fnd base rates'!C$113)\n+($H99*'fnd base rates'!C$114)\n+($I99*'fnd base rates'!C$115)\n+($J99*'fnd base rates'!C$119)\n+($K99*'fnd base rates'!C$120)\n+($M99*'fnd base rates'!C$122)\n+($N99*'fnd base rates'!C$123)\n+($O99*'fnd base rates'!C$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,3)))\n*$R99","v":1087.7872324000002},{"$f":"(($D99*'fnd base rates'!D$110)\n+($E99*'fnd base rates'!D$111)\n+($F99*'fnd base rates'!D$112)\n+($G99*'fnd base rates'!D$113)\n+($H99*'fnd base rates'!D$114)\n+($I99*'fnd base rates'!D$115)\n+($J99*'fnd base rates'!D$119)\n+($K99*'fnd base rates'!D$120)\n+($M99*'fnd base rates'!D$122)\n+($N99*'fnd base rates'!D$123)\n+($O99*'fnd base rates'!D$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,4)))\n*$R99","v":1557.2920000000001},{"$f":"(($D99*'fnd base rates'!E$110)\n+($E99*'fnd base rates'!E$111)\n+($F99*'fnd base rates'!E$112)\n+($G99*'fnd base rates'!E$113)\n+($H99*'fnd base rates'!E$114)\n+($I99*'fnd base rates'!E$115)\n+($J99*'fnd base rates'!E$119)\n+($K99*'fnd base rates'!E$120)\n+($M99*'fnd base rates'!E$122)\n+($N99*'fnd base rates'!E$123)\n+($O99*'fnd base rates'!E$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,5)))\n*$R99","v":7884.8130350000001},{"$f":"(($D99*'fnd base rates'!F$110)\n+($E99*'fnd base rates'!F$111)\n+($F99*'fnd base rates'!F$112)\n+($G99*'fnd base rates'!F$113)\n+($H99*'fnd base rates'!F$114)\n+($I99*'fnd base rates'!F$115)\n+($J99*'fnd base rates'!F$119)\n+($K99*'fnd base rates'!F$120)\n+($M99*'fnd base rates'!F$122)\n+($N99*'fnd base rates'!F$123)\n+($O99*'fnd base rates'!F$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,6)))\n*$R99","v":2526.3104130000006},{"$f":"(($D99*'fnd base rates'!G$110)\n+($E99*'fnd base rates'!G$111)\n+($F99*'fnd base rates'!G$112)\n+($G99*'fnd base rates'!G$113)\n+($H99*'fnd base rates'!G$114)\n+($I99*'fnd base rates'!G$115)\n+($J99*'fnd base rates'!G$119)\n+($K99*'fnd base rates'!G$120)\n+($M99*'fnd base rates'!G$122)\n+($N99*'fnd base rates'!G$123)\n+($O99*'fnd base rates'!G$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,7)))\n*$R99","v":318.46892660000003},{"$f":"(($D99*'fnd base rates'!H$110)\n+($E99*'fnd base rates'!H$111)\n+($F99*'fnd base rates'!H$112)\n+($G99*'fnd base rates'!H$113)\n+($H99*'fnd base rates'!H$114)\n+($I99*'fnd base rates'!H$115)\n+($J99*'fnd base rates'!H$119)\n+($K99*'fnd base rates'!H$120)\n+($M99*'fnd base rates'!H$122)\n+($N99*'fnd base rates'!H$123)\n+($O99*'fnd base rates'!H$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D99*'fnd base rates'!I$110)\n+($E99*'fnd base rates'!I$111)\n+($F99*'fnd base rates'!I$112)\n+($G99*'fnd base rates'!I$113)\n+($H99*'fnd base rates'!I$114)\n+($I99*'fnd base rates'!I$115)\n+($J99*'fnd base rates'!I$119)\n+($K99*'fnd base rates'!I$120)\n+($M99*'fnd base rates'!I$122)\n+($N99*'fnd base rates'!I$123)\n+($O99*'fnd base rates'!I$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,9)))\n*$R99","v":519.61800000000005},{"$f":"(($D99*'fnd base rates'!J$110)\n+($E99*'fnd base rates'!J$111)\n+($F99*'fnd base rates'!J$112)\n+($G99*'fnd base rates'!J$113)\n+($H99*'fnd base rates'!J$114)\n+($I99*'fnd base rates'!J$115)\n+($J99*'fnd base rates'!J$119)\n+($K99*'fnd base rates'!J$120)\n+($M99*'fnd base rates'!J$122)\n+($N99*'fnd base rates'!J$123)\n+($O99*'fnd base rates'!J$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,10)))\n*$R99","v":310.04600000000005},{"$f":"(($D99*'fnd base rates'!K$110)\n+($E99*'fnd base rates'!K$111)\n+($F99*'fnd base rates'!K$112)\n+($G99*'fnd base rates'!K$113)\n+($H99*'fnd base rates'!K$114)\n+($I99*'fnd base rates'!K$115)\n+($J99*'fnd base rates'!K$119)\n+($K99*'fnd base rates'!K$120)\n+($M99*'fnd base rates'!K$122)\n+($N99*'fnd base rates'!K$123)\n+($O99*'fnd base rates'!K$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,11)))\n*$R99","v":2234.8001742000001},{"$f":"(($D99*'fnd base rates'!L$110)\n+($E99*'fnd base rates'!L$111)\n+($F99*'fnd base rates'!L$112)\n+($G99*'fnd base rates'!L$113)\n+($H99*'fnd base rates'!L$114)\n+($I99*'fnd base rates'!L$115)\n+($J99*'fnd base rates'!L$119)\n+($K99*'fnd base rates'!L$120)\n+($M99*'fnd base rates'!L$122)\n+($N99*'fnd base rates'!L$123)\n+($O99*'fnd base rates'!L$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D99*'fnd base rates'!M$110)\n+($E99*'fnd base rates'!M$111)\n+($F99*'fnd base rates'!M$112)\n+($G99*'fnd base rates'!M$113)\n+($H99*'fnd base rates'!M$114)\n+($I99*'fnd base rates'!M$115)\n+($J99*'fnd base rates'!M$119)\n+($K99*'fnd base rates'!M$120)\n+($M99*'fnd base rates'!M$122)\n+($N99*'fnd base rates'!M$123)\n+($O99*'fnd base rates'!M$124)\n+($P99*VLOOKUP($S99+15,rate_basefnd,13)))","v":0},19740.563895207222,null,420049014,"420","049","014",1,2,19740.563895207222,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049023,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D100","v":1},{"$f":"'fnd enro'!E100","v":0},{"$f":"'fnd enro'!F100","v":0},{"$f":"'fnd enro'!G100","v":0},{"$f":"'fnd enro'!H100","v":0},{"$f":"'fnd enro'!I100","v":0},{"$f":"'fnd enro'!J100","v":0},{"$f":"'fnd enro'!K100","v":0},{"$f":"'fnd enro'!L100","v":0},{"$f":"'fnd enro'!M100+'fnd enro'!N100","v":0},{"$f":"'fnd enro'!O100","v":0},{"$f":"'fnd enro'!P100","v":0},{"$f":"'fnd enro'!Q100+'fnd enro'!R100","v":0},{"$f":"'fnd enro'!T100","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S100)","v":1},null,{"$f":"(($D100*'fnd base rates'!C$110)\n+($E100*'fnd base rates'!C$111)\n+($F100*'fnd base rates'!C$112)\n+($G100*'fnd base rates'!C$113)\n+($H100*'fnd base rates'!C$114)\n+($I100*'fnd base rates'!C$115)\n+($J100*'fnd base rates'!C$119)\n+($K100*'fnd base rates'!C$120)\n+($M100*'fnd base rates'!C$122)\n+($N100*'fnd base rates'!C$123)\n+($O100*'fnd base rates'!C$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,3)))\n*$R100","v":215.56700000000001},{"$f":"(($D100*'fnd base rates'!D$110)\n+($E100*'fnd base rates'!D$111)\n+($F100*'fnd base rates'!D$112)\n+($G100*'fnd base rates'!D$113)\n+($H100*'fnd base rates'!D$114)\n+($I100*'fnd base rates'!D$115)\n+($J100*'fnd base rates'!D$119)\n+($K100*'fnd base rates'!D$120)\n+($M100*'fnd base rates'!D$122)\n+($N100*'fnd base rates'!D$123)\n+($O100*'fnd base rates'!D$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,4)))\n*$R100","v":389.32300000000004},{"$f":"(($D100*'fnd base rates'!E$110)\n+($E100*'fnd base rates'!E$111)\n+($F100*'fnd base rates'!E$112)\n+($G100*'fnd base rates'!E$113)\n+($H100*'fnd base rates'!E$114)\n+($I100*'fnd base rates'!E$115)\n+($J100*'fnd base rates'!E$119)\n+($K100*'fnd base rates'!E$120)\n+($M100*'fnd base rates'!E$122)\n+($N100*'fnd base rates'!E$123)\n+($O100*'fnd base rates'!E$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,5)))\n*$R100","v":1785.1680000000003},{"$f":"(($D100*'fnd base rates'!F$110)\n+($E100*'fnd base rates'!F$111)\n+($F100*'fnd base rates'!F$112)\n+($G100*'fnd base rates'!F$113)\n+($H100*'fnd base rates'!F$114)\n+($I100*'fnd base rates'!F$115)\n+($J100*'fnd base rates'!F$119)\n+($K100*'fnd base rates'!F$120)\n+($M100*'fnd base rates'!F$122)\n+($N100*'fnd base rates'!F$123)\n+($O100*'fnd base rates'!F$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,6)))\n*$R100","v":457.84200000000004},{"$f":"(($D100*'fnd base rates'!G$110)\n+($E100*'fnd base rates'!G$111)\n+($F100*'fnd base rates'!G$112)\n+($G100*'fnd base rates'!G$113)\n+($H100*'fnd base rates'!G$114)\n+($I100*'fnd base rates'!G$115)\n+($J100*'fnd base rates'!G$119)\n+($K100*'fnd base rates'!G$120)\n+($M100*'fnd base rates'!G$122)\n+($N100*'fnd base rates'!G$123)\n+($O100*'fnd base rates'!G$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,7)))\n*$R100","v":70.598000000000013},{"$f":"(($D100*'fnd base rates'!H$110)\n+($E100*'fnd base rates'!H$111)\n+($F100*'fnd base rates'!H$112)\n+($G100*'fnd base rates'!H$113)\n+($H100*'fnd base rates'!H$114)\n+($I100*'fnd base rates'!H$115)\n+($J100*'fnd base rates'!H$119)\n+($K100*'fnd base rates'!H$120)\n+($M100*'fnd base rates'!H$122)\n+($N100*'fnd base rates'!H$123)\n+($O100*'fnd base rates'!H$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,8)))","v":234.89},{"$f":"(($D100*'fnd base rates'!I$110)\n+($E100*'fnd base rates'!I$111)\n+($F100*'fnd base rates'!I$112)\n+($G100*'fnd base rates'!I$113)\n+($H100*'fnd base rates'!I$114)\n+($I100*'fnd base rates'!I$115)\n+($J100*'fnd base rates'!I$119)\n+($K100*'fnd base rates'!I$120)\n+($M100*'fnd base rates'!I$122)\n+($N100*'fnd base rates'!I$123)\n+($O100*'fnd base rates'!I$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,9)))\n*$R100","v":129.88800000000001},{"$f":"(($D100*'fnd base rates'!J$110)\n+($E100*'fnd base rates'!J$111)\n+($F100*'fnd base rates'!J$112)\n+($G100*'fnd base rates'!J$113)\n+($H100*'fnd base rates'!J$114)\n+($I100*'fnd base rates'!J$115)\n+($J100*'fnd base rates'!J$119)\n+($K100*'fnd base rates'!J$120)\n+($M100*'fnd base rates'!J$122)\n+($N100*'fnd base rates'!J$123)\n+($O100*'fnd base rates'!J$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,10)))\n*$R100","v":51.656000000000006},{"$f":"(($D100*'fnd base rates'!K$110)\n+($E100*'fnd base rates'!K$111)\n+($F100*'fnd base rates'!K$112)\n+($G100*'fnd base rates'!K$113)\n+($H100*'fnd base rates'!K$114)\n+($I100*'fnd base rates'!K$115)\n+($J100*'fnd base rates'!K$119)\n+($K100*'fnd base rates'!K$120)\n+($M100*'fnd base rates'!K$122)\n+($N100*'fnd base rates'!K$123)\n+($O100*'fnd base rates'!K$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,11)))\n*$R100","v":495.72600000000006},{"$f":"(($D100*'fnd base rates'!L$110)\n+($E100*'fnd base rates'!L$111)\n+($F100*'fnd base rates'!L$112)\n+($G100*'fnd base rates'!L$113)\n+($H100*'fnd base rates'!L$114)\n+($I100*'fnd base rates'!L$115)\n+($J100*'fnd base rates'!L$119)\n+($K100*'fnd base rates'!L$120)\n+($M100*'fnd base rates'!L$122)\n+($N100*'fnd base rates'!L$123)\n+($O100*'fnd base rates'!L$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,12)))","v":519.38359910089287},{"$f":"(($D100*'fnd base rates'!M$110)\n+($E100*'fnd base rates'!M$111)\n+($F100*'fnd base rates'!M$112)\n+($G100*'fnd base rates'!M$113)\n+($H100*'fnd base rates'!M$114)\n+($I100*'fnd base rates'!M$115)\n+($J100*'fnd base rates'!M$119)\n+($K100*'fnd base rates'!M$120)\n+($M100*'fnd base rates'!M$122)\n+($N100*'fnd base rates'!M$123)\n+($O100*'fnd base rates'!M$124)\n+($P100*VLOOKUP($S100+15,rate_basefnd,13)))","v":0},4350.0415991008931,null,420049023,"420","049","023",1,1,4350.0415991008931,4350,0,4350,null,null,null,null,null,4350,0,4350,-6,4356,6,4350]
[420,420049026,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D101","v":1},{"$f":"'fnd enro'!E101","v":0},{"$f":"'fnd enro'!F101","v":0},{"$f":"'fnd enro'!G101","v":1},{"$f":"'fnd enro'!H101","v":0},{"$f":"'fnd enro'!I101","v":0},{"$f":"'fnd enro'!J101","v":0},{"$f":"'fnd enro'!K101","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L101","v":0},{"$f":"'fnd enro'!M101+'fnd enro'!N101","v":0},{"$f":"'fnd enro'!O101","v":0},{"$f":"'fnd enro'!P101","v":0},{"$f":"'fnd enro'!Q101+'fnd enro'!R101","v":2},{"$f":"'fnd enro'!T101","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S101)","v":10},null,{"$f":"(($D101*'fnd base rates'!C$110)\n+($E101*'fnd base rates'!C$111)\n+($F101*'fnd base rates'!C$112)\n+($G101*'fnd base rates'!C$113)\n+($H101*'fnd base rates'!C$114)\n+($I101*'fnd base rates'!C$115)\n+($J101*'fnd base rates'!C$119)\n+($K101*'fnd base rates'!C$120)\n+($M101*'fnd base rates'!C$122)\n+($N101*'fnd base rates'!C$123)\n+($O101*'fnd base rates'!C$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,3)))\n*$R101","v":896.52061620000006},{"$f":"(($D101*'fnd base rates'!D$110)\n+($E101*'fnd base rates'!D$111)\n+($F101*'fnd base rates'!D$112)\n+($G101*'fnd base rates'!D$113)\n+($H101*'fnd base rates'!D$114)\n+($I101*'fnd base rates'!D$115)\n+($J101*'fnd base rates'!D$119)\n+($K101*'fnd base rates'!D$120)\n+($M101*'fnd base rates'!D$122)\n+($N101*'fnd base rates'!D$123)\n+($O101*'fnd base rates'!D$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,4)))\n*$R101","v":1817.3870000000002},{"$f":"(($D101*'fnd base rates'!E$110)\n+($E101*'fnd base rates'!E$111)\n+($F101*'fnd base rates'!E$112)\n+($G101*'fnd base rates'!E$113)\n+($H101*'fnd base rates'!E$114)\n+($I101*'fnd base rates'!E$115)\n+($J101*'fnd base rates'!E$119)\n+($K101*'fnd base rates'!E$120)\n+($M101*'fnd base rates'!E$122)\n+($N101*'fnd base rates'!E$123)\n+($O101*'fnd base rates'!E$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,5)))\n*$R101","v":12067.138517500001},{"$f":"(($D101*'fnd base rates'!F$110)\n+($E101*'fnd base rates'!F$111)\n+($F101*'fnd base rates'!F$112)\n+($G101*'fnd base rates'!F$113)\n+($H101*'fnd base rates'!F$114)\n+($I101*'fnd base rates'!F$115)\n+($J101*'fnd base rates'!F$119)\n+($K101*'fnd base rates'!F$120)\n+($M101*'fnd base rates'!F$122)\n+($N101*'fnd base rates'!F$123)\n+($O101*'fnd base rates'!F$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,6)))\n*$R101","v":1720.9972065000002},{"$f":"(($D101*'fnd base rates'!G$110)\n+($E101*'fnd base rates'!G$111)\n+($F101*'fnd base rates'!G$112)\n+($G101*'fnd base rates'!G$113)\n+($H101*'fnd base rates'!G$114)\n+($I101*'fnd base rates'!G$115)\n+($J101*'fnd base rates'!G$119)\n+($K101*'fnd base rates'!G$120)\n+($M101*'fnd base rates'!G$122)\n+($N101*'fnd base rates'!G$123)\n+($O101*'fnd base rates'!G$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,7)))\n*$R101","v":537.39246330000003},{"$f":"(($D101*'fnd base rates'!H$110)\n+($E101*'fnd base rates'!H$111)\n+($F101*'fnd base rates'!H$112)\n+($G101*'fnd base rates'!H$113)\n+($H101*'fnd base rates'!H$114)\n+($I101*'fnd base rates'!H$115)\n+($J101*'fnd base rates'!H$119)\n+($K101*'fnd base rates'!H$120)\n+($M101*'fnd base rates'!H$122)\n+($N101*'fnd base rates'!H$123)\n+($O101*'fnd base rates'!H$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,8)))","v":761.77357799999993},{"$f":"(($D101*'fnd base rates'!I$110)\n+($E101*'fnd base rates'!I$111)\n+($F101*'fnd base rates'!I$112)\n+($G101*'fnd base rates'!I$113)\n+($H101*'fnd base rates'!I$114)\n+($I101*'fnd base rates'!I$115)\n+($J101*'fnd base rates'!I$119)\n+($K101*'fnd base rates'!I$120)\n+($M101*'fnd base rates'!I$122)\n+($N101*'fnd base rates'!I$123)\n+($O101*'fnd base rates'!I$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,9)))\n*$R101","v":646.41500000000008},{"$f":"(($D101*'fnd base rates'!J$110)\n+($E101*'fnd base rates'!J$111)\n+($F101*'fnd base rates'!J$112)\n+($G101*'fnd base rates'!J$113)\n+($H101*'fnd base rates'!J$114)\n+($I101*'fnd base rates'!J$115)\n+($J101*'fnd base rates'!J$119)\n+($K101*'fnd base rates'!J$120)\n+($M101*'fnd base rates'!J$122)\n+($N101*'fnd base rates'!J$123)\n+($O101*'fnd base rates'!J$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,10)))\n*$R101","v":1540.6050000000002},{"$f":"(($D101*'fnd base rates'!K$110)\n+($E101*'fnd base rates'!K$111)\n+($F101*'fnd base rates'!K$112)\n+($G101*'fnd base rates'!K$113)\n+($H101*'fnd base rates'!K$114)\n+($I101*'fnd base rates'!K$115)\n+($J101*'fnd base rates'!K$119)\n+($K101*'fnd base rates'!K$120)\n+($M101*'fnd base rates'!K$122)\n+($N101*'fnd base rates'!K$123)\n+($O101*'fnd base rates'!K$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,11)))\n*$R101","v":1613.1260871000002},{"$f":"(($D101*'fnd base rates'!L$110)\n+($E101*'fnd base rates'!L$111)\n+($F101*'fnd base rates'!L$112)\n+($G101*'fnd base rates'!L$113)\n+($H101*'fnd base rates'!L$114)\n+($I101*'fnd base rates'!L$115)\n+($J101*'fnd base rates'!L$119)\n+($K101*'fnd base rates'!L$120)\n+($M101*'fnd base rates'!L$122)\n+($N101*'fnd base rates'!L$123)\n+($O101*'fnd base rates'!L$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,12)))","v":2618.3340781045026},{"$f":"(($D101*'fnd base rates'!M$110)\n+($E101*'fnd base rates'!M$111)\n+($F101*'fnd base rates'!M$112)\n+($G101*'fnd base rates'!M$113)\n+($H101*'fnd base rates'!M$114)\n+($I101*'fnd base rates'!M$115)\n+($J101*'fnd base rates'!M$119)\n+($K101*'fnd base rates'!M$120)\n+($M101*'fnd base rates'!M$122)\n+($N101*'fnd base rates'!M$123)\n+($O101*'fnd base rates'!M$124)\n+($P101*VLOOKUP($S101+15,rate_basefnd,13)))","v":0},24219.689546704503,null,420049026,"420","049","026",1,2,24219.689546704503,12110,0,12110,null,null,null,null,null,12110,0,12110,413,11697,22,11675]
[420,420049031,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D102","v":0},{"$f":"'fnd enro'!E102","v":0},{"$f":"'fnd enro'!F102","v":0},{"$f":"'fnd enro'!G102","v":2},{"$f":"'fnd enro'!H102","v":0},{"$f":"'fnd enro'!I102","v":0},{"$f":"'fnd enro'!J102","v":0},{"$f":"'fnd enro'!K102","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L102","v":0},{"$f":"'fnd enro'!M102+'fnd enro'!N102","v":0},{"$f":"'fnd enro'!O102","v":0},{"$f":"'fnd enro'!P102","v":0},{"$f":"'fnd enro'!Q102+'fnd enro'!R102","v":0},{"$f":"'fnd enro'!T102","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S102)","v":1},null,{"$f":"(($D102*'fnd base rates'!C$110)\n+($E102*'fnd base rates'!C$111)\n+($F102*'fnd base rates'!C$112)\n+($G102*'fnd base rates'!C$113)\n+($H102*'fnd base rates'!C$114)\n+($I102*'fnd base rates'!C$115)\n+($J102*'fnd base rates'!C$119)\n+($K102*'fnd base rates'!C$120)\n+($M102*'fnd base rates'!C$122)\n+($N102*'fnd base rates'!C$123)\n+($O102*'fnd base rates'!C$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,3)))\n*$R102","v":1087.7872324000002},{"$f":"(($D102*'fnd base rates'!D$110)\n+($E102*'fnd base rates'!D$111)\n+($F102*'fnd base rates'!D$112)\n+($G102*'fnd base rates'!D$113)\n+($H102*'fnd base rates'!D$114)\n+($I102*'fnd base rates'!D$115)\n+($J102*'fnd base rates'!D$119)\n+($K102*'fnd base rates'!D$120)\n+($M102*'fnd base rates'!D$122)\n+($N102*'fnd base rates'!D$123)\n+($O102*'fnd base rates'!D$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,4)))\n*$R102","v":1557.2920000000001},{"$f":"(($D102*'fnd base rates'!E$110)\n+($E102*'fnd base rates'!E$111)\n+($F102*'fnd base rates'!E$112)\n+($G102*'fnd base rates'!E$113)\n+($H102*'fnd base rates'!E$114)\n+($I102*'fnd base rates'!E$115)\n+($J102*'fnd base rates'!E$119)\n+($K102*'fnd base rates'!E$120)\n+($M102*'fnd base rates'!E$122)\n+($N102*'fnd base rates'!E$123)\n+($O102*'fnd base rates'!E$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,5)))\n*$R102","v":7884.8130350000001},{"$f":"(($D102*'fnd base rates'!F$110)\n+($E102*'fnd base rates'!F$111)\n+($F102*'fnd base rates'!F$112)\n+($G102*'fnd base rates'!F$113)\n+($H102*'fnd base rates'!F$114)\n+($I102*'fnd base rates'!F$115)\n+($J102*'fnd base rates'!F$119)\n+($K102*'fnd base rates'!F$120)\n+($M102*'fnd base rates'!F$122)\n+($N102*'fnd base rates'!F$123)\n+($O102*'fnd base rates'!F$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,6)))\n*$R102","v":2526.3104130000006},{"$f":"(($D102*'fnd base rates'!G$110)\n+($E102*'fnd base rates'!G$111)\n+($F102*'fnd base rates'!G$112)\n+($G102*'fnd base rates'!G$113)\n+($H102*'fnd base rates'!G$114)\n+($I102*'fnd base rates'!G$115)\n+($J102*'fnd base rates'!G$119)\n+($K102*'fnd base rates'!G$120)\n+($M102*'fnd base rates'!G$122)\n+($N102*'fnd base rates'!G$123)\n+($O102*'fnd base rates'!G$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,7)))\n*$R102","v":318.46892660000003},{"$f":"(($D102*'fnd base rates'!H$110)\n+($E102*'fnd base rates'!H$111)\n+($F102*'fnd base rates'!H$112)\n+($G102*'fnd base rates'!H$113)\n+($H102*'fnd base rates'!H$114)\n+($I102*'fnd base rates'!H$115)\n+($J102*'fnd base rates'!H$119)\n+($K102*'fnd base rates'!H$120)\n+($M102*'fnd base rates'!H$122)\n+($N102*'fnd base rates'!H$123)\n+($O102*'fnd base rates'!H$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D102*'fnd base rates'!I$110)\n+($E102*'fnd base rates'!I$111)\n+($F102*'fnd base rates'!I$112)\n+($G102*'fnd base rates'!I$113)\n+($H102*'fnd base rates'!I$114)\n+($I102*'fnd base rates'!I$115)\n+($J102*'fnd base rates'!I$119)\n+($K102*'fnd base rates'!I$120)\n+($M102*'fnd base rates'!I$122)\n+($N102*'fnd base rates'!I$123)\n+($O102*'fnd base rates'!I$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,9)))\n*$R102","v":519.61800000000005},{"$f":"(($D102*'fnd base rates'!J$110)\n+($E102*'fnd base rates'!J$111)\n+($F102*'fnd base rates'!J$112)\n+($G102*'fnd base rates'!J$113)\n+($H102*'fnd base rates'!J$114)\n+($I102*'fnd base rates'!J$115)\n+($J102*'fnd base rates'!J$119)\n+($K102*'fnd base rates'!J$120)\n+($M102*'fnd base rates'!J$122)\n+($N102*'fnd base rates'!J$123)\n+($O102*'fnd base rates'!J$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,10)))\n*$R102","v":310.04600000000005},{"$f":"(($D102*'fnd base rates'!K$110)\n+($E102*'fnd base rates'!K$111)\n+($F102*'fnd base rates'!K$112)\n+($G102*'fnd base rates'!K$113)\n+($H102*'fnd base rates'!K$114)\n+($I102*'fnd base rates'!K$115)\n+($J102*'fnd base rates'!K$119)\n+($K102*'fnd base rates'!K$120)\n+($M102*'fnd base rates'!K$122)\n+($N102*'fnd base rates'!K$123)\n+($O102*'fnd base rates'!K$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,11)))\n*$R102","v":2234.8001742000001},{"$f":"(($D102*'fnd base rates'!L$110)\n+($E102*'fnd base rates'!L$111)\n+($F102*'fnd base rates'!L$112)\n+($G102*'fnd base rates'!L$113)\n+($H102*'fnd base rates'!L$114)\n+($I102*'fnd base rates'!L$115)\n+($J102*'fnd base rates'!L$119)\n+($K102*'fnd base rates'!L$120)\n+($M102*'fnd base rates'!L$122)\n+($N102*'fnd base rates'!L$123)\n+($O102*'fnd base rates'!L$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D102*'fnd base rates'!M$110)\n+($E102*'fnd base rates'!M$111)\n+($F102*'fnd base rates'!M$112)\n+($G102*'fnd base rates'!M$113)\n+($H102*'fnd base rates'!M$114)\n+($I102*'fnd base rates'!M$115)\n+($J102*'fnd base rates'!M$119)\n+($K102*'fnd base rates'!M$120)\n+($M102*'fnd base rates'!M$122)\n+($N102*'fnd base rates'!M$123)\n+($O102*'fnd base rates'!M$124)\n+($P102*VLOOKUP($S102+15,rate_basefnd,13)))","v":0},19740.563895207222,null,420049031,"420","049","031",1,2,19740.563895207222,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049035,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D103","v":2},{"$f":"'fnd enro'!E103","v":0},{"$f":"'fnd enro'!F103","v":1},{"$f":"'fnd enro'!G103","v":56},{"$f":"'fnd enro'!H103","v":11},{"$f":"'fnd enro'!I103","v":0},{"$f":"'fnd enro'!J103","v":0},{"$f":"'fnd enro'!K103","v":2.5771999999999999},{"$f":"'fnd enro'!L103","v":0},{"$f":"'fnd enro'!M103+'fnd enro'!N103","v":0},{"$f":"'fnd enro'!O103","v":0},{"$f":"'fnd enro'!P103","v":0},{"$f":"'fnd enro'!Q103+'fnd enro'!R103","v":46},{"$f":"'fnd enro'!T103","v":69},1.1000000000000001,{"$f":"VALUE('fnd enro'!S103)","v":10},null,{"$f":"(($D103*'fnd base rates'!C$110)\n+($E103*'fnd base rates'!C$111)\n+($F103*'fnd base rates'!C$112)\n+($G103*'fnd base rates'!C$113)\n+($H103*'fnd base rates'!C$114)\n+($I103*'fnd base rates'!C$115)\n+($J103*'fnd base rates'!C$119)\n+($K103*'fnd base rates'!C$120)\n+($M103*'fnd base rates'!C$122)\n+($N103*'fnd base rates'!C$123)\n+($O103*'fnd base rates'!C$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,3)))\n*$R103","v":40568.279901600006},{"$f":"(($D103*'fnd base rates'!D$110)\n+($E103*'fnd base rates'!D$111)\n+($F103*'fnd base rates'!D$112)\n+($G103*'fnd base rates'!D$113)\n+($H103*'fnd base rates'!D$114)\n+($I103*'fnd base rates'!D$115)\n+($J103*'fnd base rates'!D$119)\n+($K103*'fnd base rates'!D$120)\n+($M103*'fnd base rates'!D$122)\n+($N103*'fnd base rates'!D$123)\n+($O103*'fnd base rates'!D$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,4)))\n*$R103","v":68663.188000000009},{"$f":"(($D103*'fnd base rates'!E$110)\n+($E103*'fnd base rates'!E$111)\n+($F103*'fnd base rates'!E$112)\n+($G103*'fnd base rates'!E$113)\n+($H103*'fnd base rates'!E$114)\n+($I103*'fnd base rates'!E$115)\n+($J103*'fnd base rates'!E$119)\n+($K103*'fnd base rates'!E$120)\n+($M103*'fnd base rates'!E$122)\n+($N103*'fnd base rates'!E$123)\n+($O103*'fnd base rates'!E$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,5)))\n*$R103","v":412751.40818999999},{"$f":"(($D103*'fnd base rates'!F$110)\n+($E103*'fnd base rates'!F$111)\n+($F103*'fnd base rates'!F$112)\n+($G103*'fnd base rates'!F$113)\n+($H103*'fnd base rates'!F$114)\n+($I103*'fnd base rates'!F$115)\n+($J103*'fnd base rates'!F$119)\n+($K103*'fnd base rates'!F$120)\n+($M103*'fnd base rates'!F$122)\n+($N103*'fnd base rates'!F$123)\n+($O103*'fnd base rates'!F$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,6)))\n*$R103","v":83988.276042000012},{"$f":"(($D103*'fnd base rates'!G$110)\n+($E103*'fnd base rates'!G$111)\n+($F103*'fnd base rates'!G$112)\n+($G103*'fnd base rates'!G$113)\n+($H103*'fnd base rates'!G$114)\n+($I103*'fnd base rates'!G$115)\n+($J103*'fnd base rates'!G$119)\n+($K103*'fnd base rates'!G$120)\n+($M103*'fnd base rates'!G$122)\n+($N103*'fnd base rates'!G$123)\n+($O103*'fnd base rates'!G$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,7)))\n*$R103","v":18173.677504400002},{"$f":"(($D103*'fnd base rates'!H$110)\n+($E103*'fnd base rates'!H$111)\n+($F103*'fnd base rates'!H$112)\n+($G103*'fnd base rates'!H$113)\n+($H103*'fnd base rates'!H$114)\n+($I103*'fnd base rates'!H$115)\n+($J103*'fnd base rates'!H$119)\n+($K103*'fnd base rates'!H$120)\n+($M103*'fnd base rates'!H$122)\n+($N103*'fnd base rates'!H$123)\n+($O103*'fnd base rates'!H$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,8)))","v":34369.163304000002},{"$f":"(($D103*'fnd base rates'!I$110)\n+($E103*'fnd base rates'!I$111)\n+($F103*'fnd base rates'!I$112)\n+($G103*'fnd base rates'!I$113)\n+($H103*'fnd base rates'!I$114)\n+($I103*'fnd base rates'!I$115)\n+($J103*'fnd base rates'!I$119)\n+($K103*'fnd base rates'!I$120)\n+($M103*'fnd base rates'!I$122)\n+($N103*'fnd base rates'!I$123)\n+($O103*'fnd base rates'!I$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,9)))\n*$R103","v":24777.400999999998},{"$f":"(($D103*'fnd base rates'!J$110)\n+($E103*'fnd base rates'!J$111)\n+($F103*'fnd base rates'!J$112)\n+($G103*'fnd base rates'!J$113)\n+($H103*'fnd base rates'!J$114)\n+($I103*'fnd base rates'!J$115)\n+($J103*'fnd base rates'!J$119)\n+($K103*'fnd base rates'!J$120)\n+($M103*'fnd base rates'!J$122)\n+($N103*'fnd base rates'!J$123)\n+($O103*'fnd base rates'!J$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,10)))\n*$R103","v":42353.806000000004},{"$f":"(($D103*'fnd base rates'!K$110)\n+($E103*'fnd base rates'!K$111)\n+($F103*'fnd base rates'!K$112)\n+($G103*'fnd base rates'!K$113)\n+($H103*'fnd base rates'!K$114)\n+($I103*'fnd base rates'!K$115)\n+($J103*'fnd base rates'!K$119)\n+($K103*'fnd base rates'!K$120)\n+($M103*'fnd base rates'!K$122)\n+($N103*'fnd base rates'!K$123)\n+($O103*'fnd base rates'!K$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,11)))\n*$R103","v":77892.20092280001},{"$f":"(($D103*'fnd base rates'!L$110)\n+($E103*'fnd base rates'!L$111)\n+($F103*'fnd base rates'!L$112)\n+($G103*'fnd base rates'!L$113)\n+($H103*'fnd base rates'!L$114)\n+($I103*'fnd base rates'!L$115)\n+($J103*'fnd base rates'!L$119)\n+($K103*'fnd base rates'!L$120)\n+($M103*'fnd base rates'!L$122)\n+($N103*'fnd base rates'!L$123)\n+($O103*'fnd base rates'!L$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,12)))","v":102156.67591758475},{"$f":"(($D103*'fnd base rates'!M$110)\n+($E103*'fnd base rates'!M$111)\n+($F103*'fnd base rates'!M$112)\n+($G103*'fnd base rates'!M$113)\n+($H103*'fnd base rates'!M$114)\n+($I103*'fnd base rates'!M$115)\n+($J103*'fnd base rates'!M$119)\n+($K103*'fnd base rates'!M$120)\n+($M103*'fnd base rates'!M$122)\n+($N103*'fnd base rates'!M$123)\n+($O103*'fnd base rates'!M$124)\n+($P103*VLOOKUP($S103+15,rate_basefnd,13)))","v":0},905694.07678238477,null,420049035,"420","049","035",1,69,905694.07678238477,13126,0,13126,null,null,null,null,null,13126,0,13126,276,12850,2,12848]
[420,420049044,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D104","v":0},{"$f":"'fnd enro'!E104","v":0},{"$f":"'fnd enro'!F104","v":1},{"$f":"'fnd enro'!G104","v":1},{"$f":"'fnd enro'!H104","v":2},{"$f":"'fnd enro'!I104","v":0},{"$f":"'fnd enro'!J104","v":0},{"$f":"'fnd enro'!K104","v":0.15160000000000001},{"$f":"'fnd enro'!L104","v":0},{"$f":"'fnd enro'!M104+'fnd enro'!N104","v":0},{"$f":"'fnd enro'!O104","v":0},{"$f":"'fnd enro'!P104","v":0},{"$f":"'fnd enro'!Q104+'fnd enro'!R104","v":3},{"$f":"'fnd enro'!T104","v":4},1.1000000000000001,{"$f":"VALUE('fnd enro'!S104)","v":10},null,{"$f":"(($D104*'fnd base rates'!C$110)\n+($E104*'fnd base rates'!C$111)\n+($F104*'fnd base rates'!C$112)\n+($G104*'fnd base rates'!C$113)\n+($H104*'fnd base rates'!C$114)\n+($I104*'fnd base rates'!C$115)\n+($J104*'fnd base rates'!C$119)\n+($K104*'fnd base rates'!C$120)\n+($M104*'fnd base rates'!C$122)\n+($N104*'fnd base rates'!C$123)\n+($O104*'fnd base rates'!C$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,3)))\n*$R104","v":2381.1644648000006},{"$f":"(($D104*'fnd base rates'!D$110)\n+($E104*'fnd base rates'!D$111)\n+($F104*'fnd base rates'!D$112)\n+($G104*'fnd base rates'!D$113)\n+($H104*'fnd base rates'!D$114)\n+($I104*'fnd base rates'!D$115)\n+($J104*'fnd base rates'!D$119)\n+($K104*'fnd base rates'!D$120)\n+($M104*'fnd base rates'!D$122)\n+($N104*'fnd base rates'!D$123)\n+($O104*'fnd base rates'!D$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,4)))\n*$R104","v":4088.7110000000007},{"$f":"(($D104*'fnd base rates'!E$110)\n+($E104*'fnd base rates'!E$111)\n+($F104*'fnd base rates'!E$112)\n+($G104*'fnd base rates'!E$113)\n+($H104*'fnd base rates'!E$114)\n+($I104*'fnd base rates'!E$115)\n+($J104*'fnd base rates'!E$119)\n+($K104*'fnd base rates'!E$120)\n+($M104*'fnd base rates'!E$122)\n+($N104*'fnd base rates'!E$123)\n+($O104*'fnd base rates'!E$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,5)))\n*$R104","v":24422.182070000003},{"$f":"(($D104*'fnd base rates'!F$110)\n+($E104*'fnd base rates'!F$111)\n+($F104*'fnd base rates'!F$112)\n+($G104*'fnd base rates'!F$113)\n+($H104*'fnd base rates'!F$114)\n+($I104*'fnd base rates'!F$115)\n+($J104*'fnd base rates'!F$119)\n+($K104*'fnd base rates'!F$120)\n+($M104*'fnd base rates'!F$122)\n+($N104*'fnd base rates'!F$123)\n+($O104*'fnd base rates'!F$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,6)))\n*$R104","v":4539.5368260000005},{"$f":"(($D104*'fnd base rates'!G$110)\n+($E104*'fnd base rates'!G$111)\n+($F104*'fnd base rates'!G$112)\n+($G104*'fnd base rates'!G$113)\n+($H104*'fnd base rates'!G$114)\n+($I104*'fnd base rates'!G$115)\n+($J104*'fnd base rates'!G$119)\n+($K104*'fnd base rates'!G$120)\n+($M104*'fnd base rates'!G$122)\n+($N104*'fnd base rates'!G$123)\n+($O104*'fnd base rates'!G$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,7)))\n*$R104","v":1122.0158532},{"$f":"(($D104*'fnd base rates'!H$110)\n+($E104*'fnd base rates'!H$111)\n+($F104*'fnd base rates'!H$112)\n+($G104*'fnd base rates'!H$113)\n+($H104*'fnd base rates'!H$114)\n+($I104*'fnd base rates'!H$115)\n+($J104*'fnd base rates'!H$119)\n+($K104*'fnd base rates'!H$120)\n+($M104*'fnd base rates'!H$122)\n+($N104*'fnd base rates'!H$123)\n+($O104*'fnd base rates'!H$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,8)))","v":2000.3843119999999},{"$f":"(($D104*'fnd base rates'!I$110)\n+($E104*'fnd base rates'!I$111)\n+($F104*'fnd base rates'!I$112)\n+($G104*'fnd base rates'!I$113)\n+($H104*'fnd base rates'!I$114)\n+($I104*'fnd base rates'!I$115)\n+($J104*'fnd base rates'!I$119)\n+($K104*'fnd base rates'!I$120)\n+($M104*'fnd base rates'!I$122)\n+($N104*'fnd base rates'!I$123)\n+($O104*'fnd base rates'!I$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,9)))\n*$R104","v":1596.3309999999999},{"$f":"(($D104*'fnd base rates'!J$110)\n+($E104*'fnd base rates'!J$111)\n+($F104*'fnd base rates'!J$112)\n+($G104*'fnd base rates'!J$113)\n+($H104*'fnd base rates'!J$114)\n+($I104*'fnd base rates'!J$115)\n+($J104*'fnd base rates'!J$119)\n+($K104*'fnd base rates'!J$120)\n+($M104*'fnd base rates'!J$122)\n+($N104*'fnd base rates'!J$123)\n+($O104*'fnd base rates'!J$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,10)))\n*$R104","v":2765.7410000000004},{"$f":"(($D104*'fnd base rates'!K$110)\n+($E104*'fnd base rates'!K$111)\n+($F104*'fnd base rates'!K$112)\n+($G104*'fnd base rates'!K$113)\n+($H104*'fnd base rates'!K$114)\n+($I104*'fnd base rates'!K$115)\n+($J104*'fnd base rates'!K$119)\n+($K104*'fnd base rates'!K$120)\n+($M104*'fnd base rates'!K$122)\n+($N104*'fnd base rates'!K$123)\n+($O104*'fnd base rates'!K$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,11)))\n*$R104","v":4636.4263483999994},{"$f":"(($D104*'fnd base rates'!L$110)\n+($E104*'fnd base rates'!L$111)\n+($F104*'fnd base rates'!L$112)\n+($G104*'fnd base rates'!L$113)\n+($H104*'fnd base rates'!L$114)\n+($I104*'fnd base rates'!L$115)\n+($J104*'fnd base rates'!L$119)\n+($K104*'fnd base rates'!L$120)\n+($M104*'fnd base rates'!L$122)\n+($N104*'fnd base rates'!L$123)\n+($O104*'fnd base rates'!L$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,12)))","v":6127.119527182298},{"$f":"(($D104*'fnd base rates'!M$110)\n+($E104*'fnd base rates'!M$111)\n+($F104*'fnd base rates'!M$112)\n+($G104*'fnd base rates'!M$113)\n+($H104*'fnd base rates'!M$114)\n+($I104*'fnd base rates'!M$115)\n+($J104*'fnd base rates'!M$119)\n+($K104*'fnd base rates'!M$120)\n+($M104*'fnd base rates'!M$122)\n+($N104*'fnd base rates'!M$123)\n+($O104*'fnd base rates'!M$124)\n+($P104*VLOOKUP($S104+15,rate_basefnd,13)))","v":0},53679.612401582301,null,420049044,"420","049","044",1,4,53679.612401582301,13420,0,13420,null,null,null,null,null,13420,0,13420,310,13110,2,13108]
[420,420049049,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D105","v":19},{"$f":"'fnd enro'!E105","v":0},{"$f":"'fnd enro'!F105","v":37},{"$f":"'fnd enro'!G105","v":103},{"$f":"'fnd enro'!H105","v":23},{"$f":"'fnd enro'!I105","v":0},{"$f":"'fnd enro'!J105","v":0},{"$f":"'fnd enro'!K105","v":6.1776999999999997},{"$f":"'fnd enro'!L105","v":0},{"$f":"'fnd enro'!M105+'fnd enro'!N105","v":13},{"$f":"'fnd enro'!O105","v":1},{"$f":"'fnd enro'!P105","v":0},{"$f":"'fnd enro'!Q105+'fnd enro'!R105","v":109},{"$f":"'fnd enro'!T105","v":173},1.1000000000000001,{"$f":"VALUE('fnd enro'!S105)","v":10},null,{"$f":"(($D105*'fnd base rates'!C$110)\n+($E105*'fnd base rates'!C$111)\n+($F105*'fnd base rates'!C$112)\n+($G105*'fnd base rates'!C$113)\n+($H105*'fnd base rates'!C$114)\n+($I105*'fnd base rates'!C$115)\n+($J105*'fnd base rates'!C$119)\n+($K105*'fnd base rates'!C$120)\n+($M105*'fnd base rates'!C$122)\n+($N105*'fnd base rates'!C$123)\n+($O105*'fnd base rates'!C$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,3)))\n*$R105","v":101612.91244060002},{"$f":"(($D105*'fnd base rates'!D$110)\n+($E105*'fnd base rates'!D$111)\n+($F105*'fnd base rates'!D$112)\n+($G105*'fnd base rates'!D$113)\n+($H105*'fnd base rates'!D$114)\n+($I105*'fnd base rates'!D$115)\n+($J105*'fnd base rates'!D$119)\n+($K105*'fnd base rates'!D$120)\n+($M105*'fnd base rates'!D$122)\n+($N105*'fnd base rates'!D$123)\n+($O105*'fnd base rates'!D$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,4)))\n*$R105","v":172146.88700000002},{"$f":"(($D105*'fnd base rates'!E$110)\n+($E105*'fnd base rates'!E$111)\n+($F105*'fnd base rates'!E$112)\n+($G105*'fnd base rates'!E$113)\n+($H105*'fnd base rates'!E$114)\n+($I105*'fnd base rates'!E$115)\n+($J105*'fnd base rates'!E$119)\n+($K105*'fnd base rates'!E$120)\n+($M105*'fnd base rates'!E$122)\n+($N105*'fnd base rates'!E$123)\n+($O105*'fnd base rates'!E$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,5)))\n*$R105","v":1029243.8923525001},{"$f":"(($D105*'fnd base rates'!F$110)\n+($E105*'fnd base rates'!F$111)\n+($F105*'fnd base rates'!F$112)\n+($G105*'fnd base rates'!F$113)\n+($H105*'fnd base rates'!F$114)\n+($I105*'fnd base rates'!F$115)\n+($J105*'fnd base rates'!F$119)\n+($K105*'fnd base rates'!F$120)\n+($M105*'fnd base rates'!F$122)\n+($N105*'fnd base rates'!F$123)\n+($O105*'fnd base rates'!F$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,6)))\n*$R105","v":211130.00165950001},{"$f":"(($D105*'fnd base rates'!G$110)\n+($E105*'fnd base rates'!G$111)\n+($F105*'fnd base rates'!G$112)\n+($G105*'fnd base rates'!G$113)\n+($H105*'fnd base rates'!G$114)\n+($I105*'fnd base rates'!G$115)\n+($J105*'fnd base rates'!G$119)\n+($K105*'fnd base rates'!G$120)\n+($M105*'fnd base rates'!G$122)\n+($N105*'fnd base rates'!G$123)\n+($O105*'fnd base rates'!G$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,7)))\n*$R105","v":45027.226517900002},{"$f":"(($D105*'fnd base rates'!H$110)\n+($E105*'fnd base rates'!H$111)\n+($F105*'fnd base rates'!H$112)\n+($G105*'fnd base rates'!H$113)\n+($H105*'fnd base rates'!H$114)\n+($I105*'fnd base rates'!H$115)\n+($J105*'fnd base rates'!H$119)\n+($K105*'fnd base rates'!H$120)\n+($M105*'fnd base rates'!H$122)\n+($N105*'fnd base rates'!H$123)\n+($O105*'fnd base rates'!H$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,8)))","v":87277.04321399999},{"$f":"(($D105*'fnd base rates'!I$110)\n+($E105*'fnd base rates'!I$111)\n+($F105*'fnd base rates'!I$112)\n+($G105*'fnd base rates'!I$113)\n+($H105*'fnd base rates'!I$114)\n+($I105*'fnd base rates'!I$115)\n+($J105*'fnd base rates'!I$119)\n+($K105*'fnd base rates'!I$120)\n+($M105*'fnd base rates'!I$122)\n+($N105*'fnd base rates'!I$123)\n+($O105*'fnd base rates'!I$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,9)))\n*$R105","v":61830.538000000008},{"$f":"(($D105*'fnd base rates'!J$110)\n+($E105*'fnd base rates'!J$111)\n+($F105*'fnd base rates'!J$112)\n+($G105*'fnd base rates'!J$113)\n+($H105*'fnd base rates'!J$114)\n+($I105*'fnd base rates'!J$115)\n+($J105*'fnd base rates'!J$119)\n+($K105*'fnd base rates'!J$120)\n+($M105*'fnd base rates'!J$122)\n+($N105*'fnd base rates'!J$123)\n+($O105*'fnd base rates'!J$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,10)))\n*$R105","v":99644.941000000006},{"$f":"(($D105*'fnd base rates'!K$110)\n+($E105*'fnd base rates'!K$111)\n+($F105*'fnd base rates'!K$112)\n+($G105*'fnd base rates'!K$113)\n+($H105*'fnd base rates'!K$114)\n+($I105*'fnd base rates'!K$115)\n+($J105*'fnd base rates'!K$119)\n+($K105*'fnd base rates'!K$120)\n+($M105*'fnd base rates'!K$122)\n+($N105*'fnd base rates'!K$123)\n+($O105*'fnd base rates'!K$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,11)))\n*$R105","v":197651.34019729999},{"$f":"(($D105*'fnd base rates'!L$110)\n+($E105*'fnd base rates'!L$111)\n+($F105*'fnd base rates'!L$112)\n+($G105*'fnd base rates'!L$113)\n+($H105*'fnd base rates'!L$114)\n+($I105*'fnd base rates'!L$115)\n+($J105*'fnd base rates'!L$119)\n+($K105*'fnd base rates'!L$120)\n+($M105*'fnd base rates'!L$122)\n+($N105*'fnd base rates'!L$123)\n+($O105*'fnd base rates'!L$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,12)))","v":255040.19970322144},{"$f":"(($D105*'fnd base rates'!M$110)\n+($E105*'fnd base rates'!M$111)\n+($F105*'fnd base rates'!M$112)\n+($G105*'fnd base rates'!M$113)\n+($H105*'fnd base rates'!M$114)\n+($I105*'fnd base rates'!M$115)\n+($J105*'fnd base rates'!M$119)\n+($K105*'fnd base rates'!M$120)\n+($M105*'fnd base rates'!M$122)\n+($N105*'fnd base rates'!M$123)\n+($O105*'fnd base rates'!M$124)\n+($P105*VLOOKUP($S105+15,rate_basefnd,13)))","v":0},2260604.9820850217,null,420049049,"420","049","049",1,173,2260604.9820850217,13067,0,13067,null,null,null,null,null,13067,0,13067,266,12801,38,12763]
[420,420049057,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D106","v":1},{"$f":"'fnd enro'!E106","v":0},{"$f":"'fnd enro'!F106","v":0},{"$f":"'fnd enro'!G106","v":4},{"$f":"'fnd enro'!H106","v":0},{"$f":"'fnd enro'!I106","v":0},{"$f":"'fnd enro'!J106","v":0},{"$f":"'fnd enro'!K106","v":0.15160000000000001},{"$f":"'fnd enro'!L106","v":0},{"$f":"'fnd enro'!M106+'fnd enro'!N106","v":0},{"$f":"'fnd enro'!O106","v":0},{"$f":"'fnd enro'!P106","v":0},{"$f":"'fnd enro'!Q106+'fnd enro'!R106","v":2},{"$f":"'fnd enro'!T106","v":5},1.1000000000000001,{"$f":"VALUE('fnd enro'!S106)","v":8},null,{"$f":"(($D106*'fnd base rates'!C$110)\n+($E106*'fnd base rates'!C$111)\n+($F106*'fnd base rates'!C$112)\n+($G106*'fnd base rates'!C$113)\n+($H106*'fnd base rates'!C$114)\n+($I106*'fnd base rates'!C$115)\n+($J106*'fnd base rates'!C$119)\n+($K106*'fnd base rates'!C$120)\n+($M106*'fnd base rates'!C$122)\n+($N106*'fnd base rates'!C$123)\n+($O106*'fnd base rates'!C$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,3)))\n*$R106","v":2522.2394648},{"$f":"(($D106*'fnd base rates'!D$110)\n+($E106*'fnd base rates'!D$111)\n+($F106*'fnd base rates'!D$112)\n+($G106*'fnd base rates'!D$113)\n+($H106*'fnd base rates'!D$114)\n+($I106*'fnd base rates'!D$115)\n+($J106*'fnd base rates'!D$119)\n+($K106*'fnd base rates'!D$120)\n+($M106*'fnd base rates'!D$122)\n+($N106*'fnd base rates'!D$123)\n+($O106*'fnd base rates'!D$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,4)))\n*$R106","v":4125.0990000000002},{"$f":"(($D106*'fnd base rates'!E$110)\n+($E106*'fnd base rates'!E$111)\n+($F106*'fnd base rates'!E$112)\n+($G106*'fnd base rates'!E$113)\n+($H106*'fnd base rates'!E$114)\n+($I106*'fnd base rates'!E$115)\n+($J106*'fnd base rates'!E$119)\n+($K106*'fnd base rates'!E$120)\n+($M106*'fnd base rates'!E$122)\n+($N106*'fnd base rates'!E$123)\n+($O106*'fnd base rates'!E$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,5)))\n*$R106","v":23618.786070000002},{"$f":"(($D106*'fnd base rates'!F$110)\n+($E106*'fnd base rates'!F$111)\n+($F106*'fnd base rates'!F$112)\n+($G106*'fnd base rates'!F$113)\n+($H106*'fnd base rates'!F$114)\n+($I106*'fnd base rates'!F$115)\n+($J106*'fnd base rates'!F$119)\n+($K106*'fnd base rates'!F$120)\n+($M106*'fnd base rates'!F$122)\n+($N106*'fnd base rates'!F$123)\n+($O106*'fnd base rates'!F$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,6)))\n*$R106","v":5510.4628260000009},{"$f":"(($D106*'fnd base rates'!G$110)\n+($E106*'fnd base rates'!G$111)\n+($F106*'fnd base rates'!G$112)\n+($G106*'fnd base rates'!G$113)\n+($H106*'fnd base rates'!G$114)\n+($I106*'fnd base rates'!G$115)\n+($J106*'fnd base rates'!G$119)\n+($K106*'fnd base rates'!G$120)\n+($M106*'fnd base rates'!G$122)\n+($N106*'fnd base rates'!G$123)\n+($O106*'fnd base rates'!G$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,7)))\n*$R106","v":1001.7198532000002},{"$f":"(($D106*'fnd base rates'!H$110)\n+($E106*'fnd base rates'!H$111)\n+($F106*'fnd base rates'!H$112)\n+($G106*'fnd base rates'!H$113)\n+($H106*'fnd base rates'!H$114)\n+($I106*'fnd base rates'!H$115)\n+($J106*'fnd base rates'!H$119)\n+($K106*'fnd base rates'!H$120)\n+($M106*'fnd base rates'!H$122)\n+($N106*'fnd base rates'!H$123)\n+($O106*'fnd base rates'!H$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,8)))","v":2211.9843119999996},{"$f":"(($D106*'fnd base rates'!I$110)\n+($E106*'fnd base rates'!I$111)\n+($F106*'fnd base rates'!I$112)\n+($G106*'fnd base rates'!I$113)\n+($H106*'fnd base rates'!I$114)\n+($I106*'fnd base rates'!I$115)\n+($J106*'fnd base rates'!I$119)\n+($K106*'fnd base rates'!I$120)\n+($M106*'fnd base rates'!I$122)\n+($N106*'fnd base rates'!I$123)\n+($O106*'fnd base rates'!I$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,9)))\n*$R106","v":1414.6660000000002},{"$f":"(($D106*'fnd base rates'!J$110)\n+($E106*'fnd base rates'!J$111)\n+($F106*'fnd base rates'!J$112)\n+($G106*'fnd base rates'!J$113)\n+($H106*'fnd base rates'!J$114)\n+($I106*'fnd base rates'!J$115)\n+($J106*'fnd base rates'!J$119)\n+($K106*'fnd base rates'!J$120)\n+($M106*'fnd base rates'!J$122)\n+($N106*'fnd base rates'!J$123)\n+($O106*'fnd base rates'!J$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,10)))\n*$R106","v":1947.6820000000002},{"$f":"(($D106*'fnd base rates'!K$110)\n+($E106*'fnd base rates'!K$111)\n+($F106*'fnd base rates'!K$112)\n+($G106*'fnd base rates'!K$113)\n+($H106*'fnd base rates'!K$114)\n+($I106*'fnd base rates'!K$115)\n+($J106*'fnd base rates'!K$119)\n+($K106*'fnd base rates'!K$120)\n+($M106*'fnd base rates'!K$122)\n+($N106*'fnd base rates'!K$123)\n+($O106*'fnd base rates'!K$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,11)))\n*$R106","v":4965.3263483999999},{"$f":"(($D106*'fnd base rates'!L$110)\n+($E106*'fnd base rates'!L$111)\n+($F106*'fnd base rates'!L$112)\n+($G106*'fnd base rates'!L$113)\n+($H106*'fnd base rates'!L$114)\n+($I106*'fnd base rates'!L$115)\n+($J106*'fnd base rates'!L$119)\n+($K106*'fnd base rates'!L$120)\n+($M106*'fnd base rates'!L$122)\n+($N106*'fnd base rates'!L$123)\n+($O106*'fnd base rates'!L$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,12)))","v":6077.8655151153325},{"$f":"(($D106*'fnd base rates'!M$110)\n+($E106*'fnd base rates'!M$111)\n+($F106*'fnd base rates'!M$112)\n+($G106*'fnd base rates'!M$113)\n+($H106*'fnd base rates'!M$114)\n+($I106*'fnd base rates'!M$115)\n+($J106*'fnd base rates'!M$119)\n+($K106*'fnd base rates'!M$120)\n+($M106*'fnd base rates'!M$122)\n+($N106*'fnd base rates'!M$123)\n+($O106*'fnd base rates'!M$124)\n+($P106*VLOOKUP($S106+15,rate_basefnd,13)))","v":0},53395.831389515326,null,420049057,"420","049","057",1,5,53395.831389515326,10679,0,10679,null,null,null,null,null,10679,0,10679,132,10547,2,10545]
[420,420049067,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D107","v":0},{"$f":"'fnd enro'!E107","v":0},{"$f":"'fnd enro'!F107","v":0},{"$f":"'fnd enro'!G107","v":1},{"$f":"'fnd enro'!H107","v":0},{"$f":"'fnd enro'!I107","v":0},{"$f":"'fnd enro'!J107","v":0},{"$f":"'fnd enro'!K107","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L107","v":0},{"$f":"'fnd enro'!M107+'fnd enro'!N107","v":0},{"$f":"'fnd enro'!O107","v":0},{"$f":"'fnd enro'!P107","v":0},{"$f":"'fnd enro'!Q107+'fnd enro'!R107","v":0},{"$f":"'fnd enro'!T107","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S107)","v":1},null,{"$f":"(($D107*'fnd base rates'!C$110)\n+($E107*'fnd base rates'!C$111)\n+($F107*'fnd base rates'!C$112)\n+($G107*'fnd base rates'!C$113)\n+($H107*'fnd base rates'!C$114)\n+($I107*'fnd base rates'!C$115)\n+($J107*'fnd base rates'!C$119)\n+($K107*'fnd base rates'!C$120)\n+($M107*'fnd base rates'!C$122)\n+($N107*'fnd base rates'!C$123)\n+($O107*'fnd base rates'!C$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,3)))\n*$R107","v":543.89361620000011},{"$f":"(($D107*'fnd base rates'!D$110)\n+($E107*'fnd base rates'!D$111)\n+($F107*'fnd base rates'!D$112)\n+($G107*'fnd base rates'!D$113)\n+($H107*'fnd base rates'!D$114)\n+($I107*'fnd base rates'!D$115)\n+($J107*'fnd base rates'!D$119)\n+($K107*'fnd base rates'!D$120)\n+($M107*'fnd base rates'!D$122)\n+($N107*'fnd base rates'!D$123)\n+($O107*'fnd base rates'!D$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,4)))\n*$R107","v":778.64600000000007},{"$f":"(($D107*'fnd base rates'!E$110)\n+($E107*'fnd base rates'!E$111)\n+($F107*'fnd base rates'!E$112)\n+($G107*'fnd base rates'!E$113)\n+($H107*'fnd base rates'!E$114)\n+($I107*'fnd base rates'!E$115)\n+($J107*'fnd base rates'!E$119)\n+($K107*'fnd base rates'!E$120)\n+($M107*'fnd base rates'!E$122)\n+($N107*'fnd base rates'!E$123)\n+($O107*'fnd base rates'!E$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,5)))\n*$R107","v":3942.4065175000001},{"$f":"(($D107*'fnd base rates'!F$110)\n+($E107*'fnd base rates'!F$111)\n+($F107*'fnd base rates'!F$112)\n+($G107*'fnd base rates'!F$113)\n+($H107*'fnd base rates'!F$114)\n+($I107*'fnd base rates'!F$115)\n+($J107*'fnd base rates'!F$119)\n+($K107*'fnd base rates'!F$120)\n+($M107*'fnd base rates'!F$122)\n+($N107*'fnd base rates'!F$123)\n+($O107*'fnd base rates'!F$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,6)))\n*$R107","v":1263.1552065000003},{"$f":"(($D107*'fnd base rates'!G$110)\n+($E107*'fnd base rates'!G$111)\n+($F107*'fnd base rates'!G$112)\n+($G107*'fnd base rates'!G$113)\n+($H107*'fnd base rates'!G$114)\n+($I107*'fnd base rates'!G$115)\n+($J107*'fnd base rates'!G$119)\n+($K107*'fnd base rates'!G$120)\n+($M107*'fnd base rates'!G$122)\n+($N107*'fnd base rates'!G$123)\n+($O107*'fnd base rates'!G$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,7)))\n*$R107","v":159.23446330000002},{"$f":"(($D107*'fnd base rates'!H$110)\n+($E107*'fnd base rates'!H$111)\n+($F107*'fnd base rates'!H$112)\n+($G107*'fnd base rates'!H$113)\n+($H107*'fnd base rates'!H$114)\n+($I107*'fnd base rates'!H$115)\n+($J107*'fnd base rates'!H$119)\n+($K107*'fnd base rates'!H$120)\n+($M107*'fnd base rates'!H$122)\n+($N107*'fnd base rates'!H$123)\n+($O107*'fnd base rates'!H$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D107*'fnd base rates'!I$110)\n+($E107*'fnd base rates'!I$111)\n+($F107*'fnd base rates'!I$112)\n+($G107*'fnd base rates'!I$113)\n+($H107*'fnd base rates'!I$114)\n+($I107*'fnd base rates'!I$115)\n+($J107*'fnd base rates'!I$119)\n+($K107*'fnd base rates'!I$120)\n+($M107*'fnd base rates'!I$122)\n+($N107*'fnd base rates'!I$123)\n+($O107*'fnd base rates'!I$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,9)))\n*$R107","v":259.80900000000003},{"$f":"(($D107*'fnd base rates'!J$110)\n+($E107*'fnd base rates'!J$111)\n+($F107*'fnd base rates'!J$112)\n+($G107*'fnd base rates'!J$113)\n+($H107*'fnd base rates'!J$114)\n+($I107*'fnd base rates'!J$115)\n+($J107*'fnd base rates'!J$119)\n+($K107*'fnd base rates'!J$120)\n+($M107*'fnd base rates'!J$122)\n+($N107*'fnd base rates'!J$123)\n+($O107*'fnd base rates'!J$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,10)))\n*$R107","v":155.02300000000002},{"$f":"(($D107*'fnd base rates'!K$110)\n+($E107*'fnd base rates'!K$111)\n+($F107*'fnd base rates'!K$112)\n+($G107*'fnd base rates'!K$113)\n+($H107*'fnd base rates'!K$114)\n+($I107*'fnd base rates'!K$115)\n+($J107*'fnd base rates'!K$119)\n+($K107*'fnd base rates'!K$120)\n+($M107*'fnd base rates'!K$122)\n+($N107*'fnd base rates'!K$123)\n+($O107*'fnd base rates'!K$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,11)))\n*$R107","v":1117.4000871000001},{"$f":"(($D107*'fnd base rates'!L$110)\n+($E107*'fnd base rates'!L$111)\n+($F107*'fnd base rates'!L$112)\n+($G107*'fnd base rates'!L$113)\n+($H107*'fnd base rates'!L$114)\n+($I107*'fnd base rates'!L$115)\n+($J107*'fnd base rates'!L$119)\n+($K107*'fnd base rates'!L$120)\n+($M107*'fnd base rates'!L$122)\n+($N107*'fnd base rates'!L$123)\n+($O107*'fnd base rates'!L$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D107*'fnd base rates'!M$110)\n+($E107*'fnd base rates'!M$111)\n+($F107*'fnd base rates'!M$112)\n+($G107*'fnd base rates'!M$113)\n+($H107*'fnd base rates'!M$114)\n+($I107*'fnd base rates'!M$115)\n+($J107*'fnd base rates'!M$119)\n+($K107*'fnd base rates'!M$120)\n+($M107*'fnd base rates'!M$122)\n+($N107*'fnd base rates'!M$123)\n+($O107*'fnd base rates'!M$124)\n+($P107*VLOOKUP($S107+15,rate_basefnd,13)))","v":0},9870.2819476036111,null,420049067,"420","049","067",1,1,9870.2819476036111,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049079,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D108","v":0},{"$f":"'fnd enro'!E108","v":0},{"$f":"'fnd enro'!F108","v":0},{"$f":"'fnd enro'!G108","v":0},{"$f":"'fnd enro'!H108","v":1},{"$f":"'fnd enro'!I108","v":0},{"$f":"'fnd enro'!J108","v":0},{"$f":"'fnd enro'!K108","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L108","v":0},{"$f":"'fnd enro'!M108+'fnd enro'!N108","v":0},{"$f":"'fnd enro'!O108","v":0},{"$f":"'fnd enro'!P108","v":0},{"$f":"'fnd enro'!Q108+'fnd enro'!R108","v":0},{"$f":"'fnd enro'!T108","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S108)","v":1},null,{"$f":"(($D108*'fnd base rates'!C$110)\n+($E108*'fnd base rates'!C$111)\n+($F108*'fnd base rates'!C$112)\n+($G108*'fnd base rates'!C$113)\n+($H108*'fnd base rates'!C$114)\n+($I108*'fnd base rates'!C$115)\n+($J108*'fnd base rates'!C$119)\n+($K108*'fnd base rates'!C$120)\n+($M108*'fnd base rates'!C$122)\n+($N108*'fnd base rates'!C$123)\n+($O108*'fnd base rates'!C$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,3)))\n*$R108","v":543.89361620000011},{"$f":"(($D108*'fnd base rates'!D$110)\n+($E108*'fnd base rates'!D$111)\n+($F108*'fnd base rates'!D$112)\n+($G108*'fnd base rates'!D$113)\n+($H108*'fnd base rates'!D$114)\n+($I108*'fnd base rates'!D$115)\n+($J108*'fnd base rates'!D$119)\n+($K108*'fnd base rates'!D$120)\n+($M108*'fnd base rates'!D$122)\n+($N108*'fnd base rates'!D$123)\n+($O108*'fnd base rates'!D$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,4)))\n*$R108","v":778.64600000000007},{"$f":"(($D108*'fnd base rates'!E$110)\n+($E108*'fnd base rates'!E$111)\n+($F108*'fnd base rates'!E$112)\n+($G108*'fnd base rates'!E$113)\n+($H108*'fnd base rates'!E$114)\n+($I108*'fnd base rates'!E$115)\n+($J108*'fnd base rates'!E$119)\n+($K108*'fnd base rates'!E$120)\n+($M108*'fnd base rates'!E$122)\n+($N108*'fnd base rates'!E$123)\n+($O108*'fnd base rates'!E$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,5)))\n*$R108","v":3513.9895175000006},{"$f":"(($D108*'fnd base rates'!F$110)\n+($E108*'fnd base rates'!F$111)\n+($F108*'fnd base rates'!F$112)\n+($G108*'fnd base rates'!F$113)\n+($H108*'fnd base rates'!F$114)\n+($I108*'fnd base rates'!F$115)\n+($J108*'fnd base rates'!F$119)\n+($K108*'fnd base rates'!F$120)\n+($M108*'fnd base rates'!F$122)\n+($N108*'fnd base rates'!F$123)\n+($O108*'fnd base rates'!F$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,6)))\n*$R108","v":1006.6132065000002},{"$f":"(($D108*'fnd base rates'!G$110)\n+($E108*'fnd base rates'!G$111)\n+($F108*'fnd base rates'!G$112)\n+($G108*'fnd base rates'!G$113)\n+($H108*'fnd base rates'!G$114)\n+($I108*'fnd base rates'!G$115)\n+($J108*'fnd base rates'!G$119)\n+($K108*'fnd base rates'!G$120)\n+($M108*'fnd base rates'!G$122)\n+($N108*'fnd base rates'!G$123)\n+($O108*'fnd base rates'!G$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,7)))\n*$R108","v":171.11446330000001},{"$f":"(($D108*'fnd base rates'!H$110)\n+($E108*'fnd base rates'!H$111)\n+($F108*'fnd base rates'!H$112)\n+($G108*'fnd base rates'!H$113)\n+($H108*'fnd base rates'!H$114)\n+($I108*'fnd base rates'!H$115)\n+($J108*'fnd base rates'!H$119)\n+($K108*'fnd base rates'!H$120)\n+($M108*'fnd base rates'!H$122)\n+($N108*'fnd base rates'!H$123)\n+($O108*'fnd base rates'!H$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D108*'fnd base rates'!I$110)\n+($E108*'fnd base rates'!I$111)\n+($F108*'fnd base rates'!I$112)\n+($G108*'fnd base rates'!I$113)\n+($H108*'fnd base rates'!I$114)\n+($I108*'fnd base rates'!I$115)\n+($J108*'fnd base rates'!I$119)\n+($K108*'fnd base rates'!I$120)\n+($M108*'fnd base rates'!I$122)\n+($N108*'fnd base rates'!I$123)\n+($O108*'fnd base rates'!I$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,9)))\n*$R108","v":345.81800000000004},{"$f":"(($D108*'fnd base rates'!J$110)\n+($E108*'fnd base rates'!J$111)\n+($F108*'fnd base rates'!J$112)\n+($G108*'fnd base rates'!J$113)\n+($H108*'fnd base rates'!J$114)\n+($I108*'fnd base rates'!J$115)\n+($J108*'fnd base rates'!J$119)\n+($K108*'fnd base rates'!J$120)\n+($M108*'fnd base rates'!J$122)\n+($N108*'fnd base rates'!J$123)\n+($O108*'fnd base rates'!J$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,10)))\n*$R108","v":253.23100000000002},{"$f":"(($D108*'fnd base rates'!K$110)\n+($E108*'fnd base rates'!K$111)\n+($F108*'fnd base rates'!K$112)\n+($G108*'fnd base rates'!K$113)\n+($H108*'fnd base rates'!K$114)\n+($I108*'fnd base rates'!K$115)\n+($J108*'fnd base rates'!K$119)\n+($K108*'fnd base rates'!K$120)\n+($M108*'fnd base rates'!K$122)\n+($N108*'fnd base rates'!K$123)\n+($O108*'fnd base rates'!K$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,11)))\n*$R108","v":1200.8130871000001},{"$f":"(($D108*'fnd base rates'!L$110)\n+($E108*'fnd base rates'!L$111)\n+($F108*'fnd base rates'!L$112)\n+($G108*'fnd base rates'!L$113)\n+($H108*'fnd base rates'!L$114)\n+($I108*'fnd base rates'!L$115)\n+($J108*'fnd base rates'!L$119)\n+($K108*'fnd base rates'!L$120)\n+($M108*'fnd base rates'!L$122)\n+($N108*'fnd base rates'!L$123)\n+($O108*'fnd base rates'!L$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D108*'fnd base rates'!M$110)\n+($E108*'fnd base rates'!M$111)\n+($F108*'fnd base rates'!M$112)\n+($G108*'fnd base rates'!M$113)\n+($H108*'fnd base rates'!M$114)\n+($I108*'fnd base rates'!M$115)\n+($J108*'fnd base rates'!M$119)\n+($K108*'fnd base rates'!M$120)\n+($M108*'fnd base rates'!M$122)\n+($N108*'fnd base rates'!M$123)\n+($O108*'fnd base rates'!M$124)\n+($P108*VLOOKUP($S108+15,rate_basefnd,13)))","v":0},9495.8338960446818,null,420049079,"420","049","079",1,1,9495.8338960446818,9496,0,9496,null,null,null,null,null,9496,0,9496,-3,9499,15,9484]
[420,420049093,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D109","v":0},{"$f":"'fnd enro'!E109","v":0},{"$f":"'fnd enro'!F109","v":0},{"$f":"'fnd enro'!G109","v":19},{"$f":"'fnd enro'!H109","v":6},{"$f":"'fnd enro'!I109","v":0},{"$f":"'fnd enro'!J109","v":0},{"$f":"'fnd enro'!K109","v":0.94750000000000001},{"$f":"'fnd enro'!L109","v":0},{"$f":"'fnd enro'!M109+'fnd enro'!N109","v":1},{"$f":"'fnd enro'!O109","v":0},{"$f":"'fnd enro'!P109","v":0},{"$f":"'fnd enro'!Q109+'fnd enro'!R109","v":16},{"$f":"'fnd enro'!T109","v":25},1.1000000000000001,{"$f":"VALUE('fnd enro'!S109)","v":10},null,{"$f":"(($D109*'fnd base rates'!C$110)\n+($E109*'fnd base rates'!C$111)\n+($F109*'fnd base rates'!C$112)\n+($G109*'fnd base rates'!C$113)\n+($H109*'fnd base rates'!C$114)\n+($I109*'fnd base rates'!C$115)\n+($J109*'fnd base rates'!C$119)\n+($K109*'fnd base rates'!C$120)\n+($M109*'fnd base rates'!C$122)\n+($N109*'fnd base rates'!C$123)\n+($O109*'fnd base rates'!C$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,3)))\n*$R109","v":14792.974404999999},{"$f":"(($D109*'fnd base rates'!D$110)\n+($E109*'fnd base rates'!D$111)\n+($F109*'fnd base rates'!D$112)\n+($G109*'fnd base rates'!D$113)\n+($H109*'fnd base rates'!D$114)\n+($I109*'fnd base rates'!D$115)\n+($J109*'fnd base rates'!D$119)\n+($K109*'fnd base rates'!D$120)\n+($M109*'fnd base rates'!D$122)\n+($N109*'fnd base rates'!D$123)\n+($O109*'fnd base rates'!D$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,4)))\n*$R109","v":24835.008000000005},{"$f":"(($D109*'fnd base rates'!E$110)\n+($E109*'fnd base rates'!E$111)\n+($F109*'fnd base rates'!E$112)\n+($G109*'fnd base rates'!E$113)\n+($H109*'fnd base rates'!E$114)\n+($I109*'fnd base rates'!E$115)\n+($J109*'fnd base rates'!E$119)\n+($K109*'fnd base rates'!E$120)\n+($M109*'fnd base rates'!E$122)\n+($N109*'fnd base rates'!E$123)\n+($O109*'fnd base rates'!E$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,5)))\n*$R109","v":147920.69393750001},{"$f":"(($D109*'fnd base rates'!F$110)\n+($E109*'fnd base rates'!F$111)\n+($F109*'fnd base rates'!F$112)\n+($G109*'fnd base rates'!F$113)\n+($H109*'fnd base rates'!F$114)\n+($I109*'fnd base rates'!F$115)\n+($J109*'fnd base rates'!F$119)\n+($K109*'fnd base rates'!F$120)\n+($M109*'fnd base rates'!F$122)\n+($N109*'fnd base rates'!F$123)\n+($O109*'fnd base rates'!F$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,6)))\n*$R109","v":30213.142162500008},{"$f":"(($D109*'fnd base rates'!G$110)\n+($E109*'fnd base rates'!G$111)\n+($F109*'fnd base rates'!G$112)\n+($G109*'fnd base rates'!G$113)\n+($H109*'fnd base rates'!G$114)\n+($I109*'fnd base rates'!G$115)\n+($J109*'fnd base rates'!G$119)\n+($K109*'fnd base rates'!G$120)\n+($M109*'fnd base rates'!G$122)\n+($N109*'fnd base rates'!G$123)\n+($O109*'fnd base rates'!G$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,7)))\n*$R109","v":6562.1875825000006},{"$f":"(($D109*'fnd base rates'!H$110)\n+($E109*'fnd base rates'!H$111)\n+($F109*'fnd base rates'!H$112)\n+($G109*'fnd base rates'!H$113)\n+($H109*'fnd base rates'!H$114)\n+($I109*'fnd base rates'!H$115)\n+($J109*'fnd base rates'!H$119)\n+($K109*'fnd base rates'!H$120)\n+($M109*'fnd base rates'!H$122)\n+($N109*'fnd base rates'!H$123)\n+($O109*'fnd base rates'!H$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,8)))","v":12556.129449999999},{"$f":"(($D109*'fnd base rates'!I$110)\n+($E109*'fnd base rates'!I$111)\n+($F109*'fnd base rates'!I$112)\n+($G109*'fnd base rates'!I$113)\n+($H109*'fnd base rates'!I$114)\n+($I109*'fnd base rates'!I$115)\n+($J109*'fnd base rates'!I$119)\n+($K109*'fnd base rates'!I$120)\n+($M109*'fnd base rates'!I$122)\n+($N109*'fnd base rates'!I$123)\n+($O109*'fnd base rates'!I$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,9)))\n*$R109","v":9139.3829999999998},{"$f":"(($D109*'fnd base rates'!J$110)\n+($E109*'fnd base rates'!J$111)\n+($F109*'fnd base rates'!J$112)\n+($G109*'fnd base rates'!J$113)\n+($H109*'fnd base rates'!J$114)\n+($I109*'fnd base rates'!J$115)\n+($J109*'fnd base rates'!J$119)\n+($K109*'fnd base rates'!J$120)\n+($M109*'fnd base rates'!J$122)\n+($N109*'fnd base rates'!J$123)\n+($O109*'fnd base rates'!J$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,10)))\n*$R109","v":15161.025000000001},{"$f":"(($D109*'fnd base rates'!K$110)\n+($E109*'fnd base rates'!K$111)\n+($F109*'fnd base rates'!K$112)\n+($G109*'fnd base rates'!K$113)\n+($H109*'fnd base rates'!K$114)\n+($I109*'fnd base rates'!K$115)\n+($J109*'fnd base rates'!K$119)\n+($K109*'fnd base rates'!K$120)\n+($M109*'fnd base rates'!K$122)\n+($N109*'fnd base rates'!K$123)\n+($O109*'fnd base rates'!K$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,11)))\n*$R109","v":28732.920177500004},{"$f":"(($D109*'fnd base rates'!L$110)\n+($E109*'fnd base rates'!L$111)\n+($F109*'fnd base rates'!L$112)\n+($G109*'fnd base rates'!L$113)\n+($H109*'fnd base rates'!L$114)\n+($I109*'fnd base rates'!L$115)\n+($J109*'fnd base rates'!L$119)\n+($K109*'fnd base rates'!L$120)\n+($M109*'fnd base rates'!L$122)\n+($N109*'fnd base rates'!L$123)\n+($O109*'fnd base rates'!L$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,12)))","v":37059.207665736678},{"$f":"(($D109*'fnd base rates'!M$110)\n+($E109*'fnd base rates'!M$111)\n+($F109*'fnd base rates'!M$112)\n+($G109*'fnd base rates'!M$113)\n+($H109*'fnd base rates'!M$114)\n+($I109*'fnd base rates'!M$115)\n+($J109*'fnd base rates'!M$119)\n+($K109*'fnd base rates'!M$120)\n+($M109*'fnd base rates'!M$122)\n+($N109*'fnd base rates'!M$123)\n+($O109*'fnd base rates'!M$124)\n+($P109*VLOOKUP($S109+15,rate_basefnd,13)))","v":0},326972.67138073669,null,420049093,"420","049","093",1,25,326972.67138073669,13079,0,13079,null,null,null,null,null,13079,0,13079,269,12810,3,12807]
[420,420049133,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D110","v":0},{"$f":"'fnd enro'!E110","v":0},{"$f":"'fnd enro'!F110","v":1},{"$f":"'fnd enro'!G110","v":0},{"$f":"'fnd enro'!H110","v":1},{"$f":"'fnd enro'!I110","v":0},{"$f":"'fnd enro'!J110","v":0},{"$f":"'fnd enro'!K110","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L110","v":0},{"$f":"'fnd enro'!M110+'fnd enro'!N110","v":0},{"$f":"'fnd enro'!O110","v":0},{"$f":"'fnd enro'!P110","v":0},{"$f":"'fnd enro'!Q110+'fnd enro'!R110","v":0},{"$f":"'fnd enro'!T110","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S110)","v":1},null,{"$f":"(($D110*'fnd base rates'!C$110)\n+($E110*'fnd base rates'!C$111)\n+($F110*'fnd base rates'!C$112)\n+($G110*'fnd base rates'!C$113)\n+($H110*'fnd base rates'!C$114)\n+($I110*'fnd base rates'!C$115)\n+($J110*'fnd base rates'!C$119)\n+($K110*'fnd base rates'!C$120)\n+($M110*'fnd base rates'!C$122)\n+($N110*'fnd base rates'!C$123)\n+($O110*'fnd base rates'!C$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,3)))\n*$R110","v":1087.7872324000002},{"$f":"(($D110*'fnd base rates'!D$110)\n+($E110*'fnd base rates'!D$111)\n+($F110*'fnd base rates'!D$112)\n+($G110*'fnd base rates'!D$113)\n+($H110*'fnd base rates'!D$114)\n+($I110*'fnd base rates'!D$115)\n+($J110*'fnd base rates'!D$119)\n+($K110*'fnd base rates'!D$120)\n+($M110*'fnd base rates'!D$122)\n+($N110*'fnd base rates'!D$123)\n+($O110*'fnd base rates'!D$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,4)))\n*$R110","v":1557.2920000000001},{"$f":"(($D110*'fnd base rates'!E$110)\n+($E110*'fnd base rates'!E$111)\n+($F110*'fnd base rates'!E$112)\n+($G110*'fnd base rates'!E$113)\n+($H110*'fnd base rates'!E$114)\n+($I110*'fnd base rates'!E$115)\n+($J110*'fnd base rates'!E$119)\n+($K110*'fnd base rates'!E$120)\n+($M110*'fnd base rates'!E$122)\n+($N110*'fnd base rates'!E$123)\n+($O110*'fnd base rates'!E$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,5)))\n*$R110","v":7456.4400350000014},{"$f":"(($D110*'fnd base rates'!F$110)\n+($E110*'fnd base rates'!F$111)\n+($F110*'fnd base rates'!F$112)\n+($G110*'fnd base rates'!F$113)\n+($H110*'fnd base rates'!F$114)\n+($I110*'fnd base rates'!F$115)\n+($J110*'fnd base rates'!F$119)\n+($K110*'fnd base rates'!F$120)\n+($M110*'fnd base rates'!F$122)\n+($N110*'fnd base rates'!F$123)\n+($O110*'fnd base rates'!F$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,6)))\n*$R110","v":2269.7684130000002},{"$f":"(($D110*'fnd base rates'!G$110)\n+($E110*'fnd base rates'!G$111)\n+($F110*'fnd base rates'!G$112)\n+($G110*'fnd base rates'!G$113)\n+($H110*'fnd base rates'!G$114)\n+($I110*'fnd base rates'!G$115)\n+($J110*'fnd base rates'!G$119)\n+($K110*'fnd base rates'!G$120)\n+($M110*'fnd base rates'!G$122)\n+($N110*'fnd base rates'!G$123)\n+($O110*'fnd base rates'!G$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,7)))\n*$R110","v":330.32692659999998},{"$f":"(($D110*'fnd base rates'!H$110)\n+($E110*'fnd base rates'!H$111)\n+($F110*'fnd base rates'!H$112)\n+($G110*'fnd base rates'!H$113)\n+($H110*'fnd base rates'!H$114)\n+($I110*'fnd base rates'!H$115)\n+($J110*'fnd base rates'!H$119)\n+($K110*'fnd base rates'!H$120)\n+($M110*'fnd base rates'!H$122)\n+($N110*'fnd base rates'!H$123)\n+($O110*'fnd base rates'!H$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D110*'fnd base rates'!I$110)\n+($E110*'fnd base rates'!I$111)\n+($F110*'fnd base rates'!I$112)\n+($G110*'fnd base rates'!I$113)\n+($H110*'fnd base rates'!I$114)\n+($I110*'fnd base rates'!I$115)\n+($J110*'fnd base rates'!I$119)\n+($K110*'fnd base rates'!I$120)\n+($M110*'fnd base rates'!I$122)\n+($N110*'fnd base rates'!I$123)\n+($O110*'fnd base rates'!I$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,9)))\n*$R110","v":605.62699999999995},{"$f":"(($D110*'fnd base rates'!J$110)\n+($E110*'fnd base rates'!J$111)\n+($F110*'fnd base rates'!J$112)\n+($G110*'fnd base rates'!J$113)\n+($H110*'fnd base rates'!J$114)\n+($I110*'fnd base rates'!J$115)\n+($J110*'fnd base rates'!J$119)\n+($K110*'fnd base rates'!J$120)\n+($M110*'fnd base rates'!J$122)\n+($N110*'fnd base rates'!J$123)\n+($O110*'fnd base rates'!J$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,10)))\n*$R110","v":356.59800000000001},{"$f":"(($D110*'fnd base rates'!K$110)\n+($E110*'fnd base rates'!K$111)\n+($F110*'fnd base rates'!K$112)\n+($G110*'fnd base rates'!K$113)\n+($H110*'fnd base rates'!K$114)\n+($I110*'fnd base rates'!K$115)\n+($J110*'fnd base rates'!K$119)\n+($K110*'fnd base rates'!K$120)\n+($M110*'fnd base rates'!K$122)\n+($N110*'fnd base rates'!K$123)\n+($O110*'fnd base rates'!K$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,11)))\n*$R110","v":2318.2131741999997},{"$f":"(($D110*'fnd base rates'!L$110)\n+($E110*'fnd base rates'!L$111)\n+($F110*'fnd base rates'!L$112)\n+($G110*'fnd base rates'!L$113)\n+($H110*'fnd base rates'!L$114)\n+($I110*'fnd base rates'!L$115)\n+($J110*'fnd base rates'!L$119)\n+($K110*'fnd base rates'!L$120)\n+($M110*'fnd base rates'!L$122)\n+($N110*'fnd base rates'!L$123)\n+($O110*'fnd base rates'!L$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,12)))","v":2364.3476207340059},{"$f":"(($D110*'fnd base rates'!M$110)\n+($E110*'fnd base rates'!M$111)\n+($F110*'fnd base rates'!M$112)\n+($G110*'fnd base rates'!M$113)\n+($H110*'fnd base rates'!M$114)\n+($I110*'fnd base rates'!M$115)\n+($J110*'fnd base rates'!M$119)\n+($K110*'fnd base rates'!M$120)\n+($M110*'fnd base rates'!M$122)\n+($N110*'fnd base rates'!M$123)\n+($O110*'fnd base rates'!M$124)\n+($P110*VLOOKUP($S110+15,rate_basefnd,13)))","v":0},19314.447557934011,null,420049133,"420","049","133",1,2,19314.447557934011,9657,0,9657,null,null,null,null,null,9657,0,9657,-2,9659,14,9645]
[420,420049160,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D111","v":0},{"$f":"'fnd enro'!E111","v":0},{"$f":"'fnd enro'!F111","v":0},{"$f":"'fnd enro'!G111","v":1},{"$f":"'fnd enro'!H111","v":0},{"$f":"'fnd enro'!I111","v":0},{"$f":"'fnd enro'!J111","v":0},{"$f":"'fnd enro'!K111","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L111","v":0},{"$f":"'fnd enro'!M111+'fnd enro'!N111","v":0},{"$f":"'fnd enro'!O111","v":0},{"$f":"'fnd enro'!P111","v":0},{"$f":"'fnd enro'!Q111+'fnd enro'!R111","v":0},{"$f":"'fnd enro'!T111","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S111)","v":1},null,{"$f":"(($D111*'fnd base rates'!C$110)\n+($E111*'fnd base rates'!C$111)\n+($F111*'fnd base rates'!C$112)\n+($G111*'fnd base rates'!C$113)\n+($H111*'fnd base rates'!C$114)\n+($I111*'fnd base rates'!C$115)\n+($J111*'fnd base rates'!C$119)\n+($K111*'fnd base rates'!C$120)\n+($M111*'fnd base rates'!C$122)\n+($N111*'fnd base rates'!C$123)\n+($O111*'fnd base rates'!C$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,3)))\n*$R111","v":543.89361620000011},{"$f":"(($D111*'fnd base rates'!D$110)\n+($E111*'fnd base rates'!D$111)\n+($F111*'fnd base rates'!D$112)\n+($G111*'fnd base rates'!D$113)\n+($H111*'fnd base rates'!D$114)\n+($I111*'fnd base rates'!D$115)\n+($J111*'fnd base rates'!D$119)\n+($K111*'fnd base rates'!D$120)\n+($M111*'fnd base rates'!D$122)\n+($N111*'fnd base rates'!D$123)\n+($O111*'fnd base rates'!D$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,4)))\n*$R111","v":778.64600000000007},{"$f":"(($D111*'fnd base rates'!E$110)\n+($E111*'fnd base rates'!E$111)\n+($F111*'fnd base rates'!E$112)\n+($G111*'fnd base rates'!E$113)\n+($H111*'fnd base rates'!E$114)\n+($I111*'fnd base rates'!E$115)\n+($J111*'fnd base rates'!E$119)\n+($K111*'fnd base rates'!E$120)\n+($M111*'fnd base rates'!E$122)\n+($N111*'fnd base rates'!E$123)\n+($O111*'fnd base rates'!E$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,5)))\n*$R111","v":3942.4065175000001},{"$f":"(($D111*'fnd base rates'!F$110)\n+($E111*'fnd base rates'!F$111)\n+($F111*'fnd base rates'!F$112)\n+($G111*'fnd base rates'!F$113)\n+($H111*'fnd base rates'!F$114)\n+($I111*'fnd base rates'!F$115)\n+($J111*'fnd base rates'!F$119)\n+($K111*'fnd base rates'!F$120)\n+($M111*'fnd base rates'!F$122)\n+($N111*'fnd base rates'!F$123)\n+($O111*'fnd base rates'!F$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,6)))\n*$R111","v":1263.1552065000003},{"$f":"(($D111*'fnd base rates'!G$110)\n+($E111*'fnd base rates'!G$111)\n+($F111*'fnd base rates'!G$112)\n+($G111*'fnd base rates'!G$113)\n+($H111*'fnd base rates'!G$114)\n+($I111*'fnd base rates'!G$115)\n+($J111*'fnd base rates'!G$119)\n+($K111*'fnd base rates'!G$120)\n+($M111*'fnd base rates'!G$122)\n+($N111*'fnd base rates'!G$123)\n+($O111*'fnd base rates'!G$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,7)))\n*$R111","v":159.23446330000002},{"$f":"(($D111*'fnd base rates'!H$110)\n+($E111*'fnd base rates'!H$111)\n+($F111*'fnd base rates'!H$112)\n+($G111*'fnd base rates'!H$113)\n+($H111*'fnd base rates'!H$114)\n+($I111*'fnd base rates'!H$115)\n+($J111*'fnd base rates'!H$119)\n+($K111*'fnd base rates'!H$120)\n+($M111*'fnd base rates'!H$122)\n+($N111*'fnd base rates'!H$123)\n+($O111*'fnd base rates'!H$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D111*'fnd base rates'!I$110)\n+($E111*'fnd base rates'!I$111)\n+($F111*'fnd base rates'!I$112)\n+($G111*'fnd base rates'!I$113)\n+($H111*'fnd base rates'!I$114)\n+($I111*'fnd base rates'!I$115)\n+($J111*'fnd base rates'!I$119)\n+($K111*'fnd base rates'!I$120)\n+($M111*'fnd base rates'!I$122)\n+($N111*'fnd base rates'!I$123)\n+($O111*'fnd base rates'!I$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,9)))\n*$R111","v":259.80900000000003},{"$f":"(($D111*'fnd base rates'!J$110)\n+($E111*'fnd base rates'!J$111)\n+($F111*'fnd base rates'!J$112)\n+($G111*'fnd base rates'!J$113)\n+($H111*'fnd base rates'!J$114)\n+($I111*'fnd base rates'!J$115)\n+($J111*'fnd base rates'!J$119)\n+($K111*'fnd base rates'!J$120)\n+($M111*'fnd base rates'!J$122)\n+($N111*'fnd base rates'!J$123)\n+($O111*'fnd base rates'!J$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,10)))\n*$R111","v":155.02300000000002},{"$f":"(($D111*'fnd base rates'!K$110)\n+($E111*'fnd base rates'!K$111)\n+($F111*'fnd base rates'!K$112)\n+($G111*'fnd base rates'!K$113)\n+($H111*'fnd base rates'!K$114)\n+($I111*'fnd base rates'!K$115)\n+($J111*'fnd base rates'!K$119)\n+($K111*'fnd base rates'!K$120)\n+($M111*'fnd base rates'!K$122)\n+($N111*'fnd base rates'!K$123)\n+($O111*'fnd base rates'!K$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,11)))\n*$R111","v":1117.4000871000001},{"$f":"(($D111*'fnd base rates'!L$110)\n+($E111*'fnd base rates'!L$111)\n+($F111*'fnd base rates'!L$112)\n+($G111*'fnd base rates'!L$113)\n+($H111*'fnd base rates'!L$114)\n+($I111*'fnd base rates'!L$115)\n+($J111*'fnd base rates'!L$119)\n+($K111*'fnd base rates'!L$120)\n+($M111*'fnd base rates'!L$122)\n+($N111*'fnd base rates'!L$123)\n+($O111*'fnd base rates'!L$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D111*'fnd base rates'!M$110)\n+($E111*'fnd base rates'!M$111)\n+($F111*'fnd base rates'!M$112)\n+($G111*'fnd base rates'!M$113)\n+($H111*'fnd base rates'!M$114)\n+($I111*'fnd base rates'!M$115)\n+($J111*'fnd base rates'!M$119)\n+($K111*'fnd base rates'!M$120)\n+($M111*'fnd base rates'!M$122)\n+($N111*'fnd base rates'!M$123)\n+($O111*'fnd base rates'!M$124)\n+($P111*VLOOKUP($S111+15,rate_basefnd,13)))","v":0},9870.2819476036111,null,420049160,"420","049","160",1,1,9870.2819476036111,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049165,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D112","v":0},{"$f":"'fnd enro'!E112","v":0},{"$f":"'fnd enro'!F112","v":1},{"$f":"'fnd enro'!G112","v":9},{"$f":"'fnd enro'!H112","v":1},{"$f":"'fnd enro'!I112","v":0},{"$f":"'fnd enro'!J112","v":0},{"$f":"'fnd enro'!K112","v":0.41689999999999999},{"$f":"'fnd enro'!L112","v":0},{"$f":"'fnd enro'!M112+'fnd enro'!N112","v":0},{"$f":"'fnd enro'!O112","v":1},{"$f":"'fnd enro'!P112","v":0},{"$f":"'fnd enro'!Q112+'fnd enro'!R112","v":7},{"$f":"'fnd enro'!T112","v":11},1.1000000000000001,{"$f":"VALUE('fnd enro'!S112)","v":10},null,{"$f":"(($D112*'fnd base rates'!C$110)\n+($E112*'fnd base rates'!C$111)\n+($F112*'fnd base rates'!C$112)\n+($G112*'fnd base rates'!C$113)\n+($H112*'fnd base rates'!C$114)\n+($I112*'fnd base rates'!C$115)\n+($J112*'fnd base rates'!C$119)\n+($K112*'fnd base rates'!C$120)\n+($M112*'fnd base rates'!C$122)\n+($N112*'fnd base rates'!C$123)\n+($O112*'fnd base rates'!C$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,3)))\n*$R112","v":6566.2477782000005},{"$f":"(($D112*'fnd base rates'!D$110)\n+($E112*'fnd base rates'!D$111)\n+($F112*'fnd base rates'!D$112)\n+($G112*'fnd base rates'!D$113)\n+($H112*'fnd base rates'!D$114)\n+($I112*'fnd base rates'!D$115)\n+($J112*'fnd base rates'!D$119)\n+($K112*'fnd base rates'!D$120)\n+($M112*'fnd base rates'!D$122)\n+($N112*'fnd base rates'!D$123)\n+($O112*'fnd base rates'!D$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,4)))\n*$R112","v":11019.557999999999},{"$f":"(($D112*'fnd base rates'!E$110)\n+($E112*'fnd base rates'!E$111)\n+($F112*'fnd base rates'!E$112)\n+($G112*'fnd base rates'!E$113)\n+($H112*'fnd base rates'!E$114)\n+($I112*'fnd base rates'!E$115)\n+($J112*'fnd base rates'!E$119)\n+($K112*'fnd base rates'!E$120)\n+($M112*'fnd base rates'!E$122)\n+($N112*'fnd base rates'!E$123)\n+($O112*'fnd base rates'!E$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,5)))\n*$R112","v":66396.962692500005},{"$f":"(($D112*'fnd base rates'!F$110)\n+($E112*'fnd base rates'!F$111)\n+($F112*'fnd base rates'!F$112)\n+($G112*'fnd base rates'!F$113)\n+($H112*'fnd base rates'!F$114)\n+($I112*'fnd base rates'!F$115)\n+($J112*'fnd base rates'!F$119)\n+($K112*'fnd base rates'!F$120)\n+($M112*'fnd base rates'!F$122)\n+($N112*'fnd base rates'!F$123)\n+($O112*'fnd base rates'!F$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,6)))\n*$R112","v":13819.654271500001},{"$f":"(($D112*'fnd base rates'!G$110)\n+($E112*'fnd base rates'!G$111)\n+($F112*'fnd base rates'!G$112)\n+($G112*'fnd base rates'!G$113)\n+($H112*'fnd base rates'!G$114)\n+($I112*'fnd base rates'!G$115)\n+($J112*'fnd base rates'!G$119)\n+($K112*'fnd base rates'!G$120)\n+($M112*'fnd base rates'!G$122)\n+($N112*'fnd base rates'!G$123)\n+($O112*'fnd base rates'!G$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,7)))\n*$R112","v":2891.7400963000005},{"$f":"(($D112*'fnd base rates'!H$110)\n+($E112*'fnd base rates'!H$111)\n+($F112*'fnd base rates'!H$112)\n+($G112*'fnd base rates'!H$113)\n+($H112*'fnd base rates'!H$114)\n+($I112*'fnd base rates'!H$115)\n+($J112*'fnd base rates'!H$119)\n+($K112*'fnd base rates'!H$120)\n+($M112*'fnd base rates'!H$122)\n+($N112*'fnd base rates'!H$123)\n+($O112*'fnd base rates'!H$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,8)))","v":5592.1093579999997},{"$f":"(($D112*'fnd base rates'!I$110)\n+($E112*'fnd base rates'!I$111)\n+($F112*'fnd base rates'!I$112)\n+($G112*'fnd base rates'!I$113)\n+($H112*'fnd base rates'!I$114)\n+($I112*'fnd base rates'!I$115)\n+($J112*'fnd base rates'!I$119)\n+($K112*'fnd base rates'!I$120)\n+($M112*'fnd base rates'!I$122)\n+($N112*'fnd base rates'!I$123)\n+($O112*'fnd base rates'!I$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,9)))\n*$R112","v":3920.2020000000007},{"$f":"(($D112*'fnd base rates'!J$110)\n+($E112*'fnd base rates'!J$111)\n+($F112*'fnd base rates'!J$112)\n+($G112*'fnd base rates'!J$113)\n+($H112*'fnd base rates'!J$114)\n+($I112*'fnd base rates'!J$115)\n+($J112*'fnd base rates'!J$119)\n+($K112*'fnd base rates'!J$120)\n+($M112*'fnd base rates'!J$122)\n+($N112*'fnd base rates'!J$123)\n+($O112*'fnd base rates'!J$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,10)))\n*$R112","v":6446.4730000000009},{"$f":"(($D112*'fnd base rates'!K$110)\n+($E112*'fnd base rates'!K$111)\n+($F112*'fnd base rates'!K$112)\n+($G112*'fnd base rates'!K$113)\n+($H112*'fnd base rates'!K$114)\n+($I112*'fnd base rates'!K$115)\n+($J112*'fnd base rates'!K$119)\n+($K112*'fnd base rates'!K$120)\n+($M112*'fnd base rates'!K$122)\n+($N112*'fnd base rates'!K$123)\n+($O112*'fnd base rates'!K$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,11)))\n*$R112","v":12685.926958099999},{"$f":"(($D112*'fnd base rates'!L$110)\n+($E112*'fnd base rates'!L$111)\n+($F112*'fnd base rates'!L$112)\n+($G112*'fnd base rates'!L$113)\n+($H112*'fnd base rates'!L$114)\n+($I112*'fnd base rates'!L$115)\n+($J112*'fnd base rates'!L$119)\n+($K112*'fnd base rates'!L$120)\n+($M112*'fnd base rates'!L$122)\n+($N112*'fnd base rates'!L$123)\n+($O112*'fnd base rates'!L$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,12)))","v":16386.731931766495},{"$f":"(($D112*'fnd base rates'!M$110)\n+($E112*'fnd base rates'!M$111)\n+($F112*'fnd base rates'!M$112)\n+($G112*'fnd base rates'!M$113)\n+($H112*'fnd base rates'!M$114)\n+($I112*'fnd base rates'!M$115)\n+($J112*'fnd base rates'!M$119)\n+($K112*'fnd base rates'!M$120)\n+($M112*'fnd base rates'!M$122)\n+($N112*'fnd base rates'!M$123)\n+($O112*'fnd base rates'!M$124)\n+($P112*VLOOKUP($S112+15,rate_basefnd,13)))","v":0},145725.60608636649,null,420049165,"420","049","165",1,11,145725.60608636649,13248,0,13248,null,null,null,null,null,13248,0,13248,230,13018,289,12729]
[420,420049176,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D113","v":0},{"$f":"'fnd enro'!E113","v":0},{"$f":"'fnd enro'!F113","v":2},{"$f":"'fnd enro'!G113","v":8},{"$f":"'fnd enro'!H113","v":1},{"$f":"'fnd enro'!I113","v":0},{"$f":"'fnd enro'!J113","v":0},{"$f":"'fnd enro'!K113","v":0.41689999999999999},{"$f":"'fnd enro'!L113","v":0},{"$f":"'fnd enro'!M113+'fnd enro'!N113","v":0},{"$f":"'fnd enro'!O113","v":0},{"$f":"'fnd enro'!P113","v":0},{"$f":"'fnd enro'!Q113+'fnd enro'!R113","v":1},{"$f":"'fnd enro'!T113","v":11},1.1000000000000001,{"$f":"VALUE('fnd enro'!S113)","v":2},null,{"$f":"(($D113*'fnd base rates'!C$110)\n+($E113*'fnd base rates'!C$111)\n+($F113*'fnd base rates'!C$112)\n+($G113*'fnd base rates'!C$113)\n+($H113*'fnd base rates'!C$114)\n+($I113*'fnd base rates'!C$115)\n+($J113*'fnd base rates'!C$119)\n+($K113*'fnd base rates'!C$120)\n+($M113*'fnd base rates'!C$122)\n+($N113*'fnd base rates'!C$123)\n+($O113*'fnd base rates'!C$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,3)))\n*$R113","v":6039.5237782000004},{"$f":"(($D113*'fnd base rates'!D$110)\n+($E113*'fnd base rates'!D$111)\n+($F113*'fnd base rates'!D$112)\n+($G113*'fnd base rates'!D$113)\n+($H113*'fnd base rates'!D$114)\n+($I113*'fnd base rates'!D$115)\n+($J113*'fnd base rates'!D$119)\n+($K113*'fnd base rates'!D$120)\n+($M113*'fnd base rates'!D$122)\n+($N113*'fnd base rates'!D$123)\n+($O113*'fnd base rates'!D$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,4)))\n*$R113","v":8833.7260000000006},{"$f":"(($D113*'fnd base rates'!E$110)\n+($E113*'fnd base rates'!E$111)\n+($F113*'fnd base rates'!E$112)\n+($G113*'fnd base rates'!E$113)\n+($H113*'fnd base rates'!E$114)\n+($I113*'fnd base rates'!E$115)\n+($J113*'fnd base rates'!E$119)\n+($K113*'fnd base rates'!E$120)\n+($M113*'fnd base rates'!E$122)\n+($N113*'fnd base rates'!E$123)\n+($O113*'fnd base rates'!E$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,5)))\n*$R113","v":45560.454692499996},{"$f":"(($D113*'fnd base rates'!F$110)\n+($E113*'fnd base rates'!F$111)\n+($F113*'fnd base rates'!F$112)\n+($G113*'fnd base rates'!F$113)\n+($H113*'fnd base rates'!F$114)\n+($I113*'fnd base rates'!F$115)\n+($J113*'fnd base rates'!F$119)\n+($K113*'fnd base rates'!F$120)\n+($M113*'fnd base rates'!F$122)\n+($N113*'fnd base rates'!F$123)\n+($O113*'fnd base rates'!F$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,6)))\n*$R113","v":13638.165271500002},{"$f":"(($D113*'fnd base rates'!G$110)\n+($E113*'fnd base rates'!G$111)\n+($F113*'fnd base rates'!G$112)\n+($G113*'fnd base rates'!G$113)\n+($H113*'fnd base rates'!G$114)\n+($I113*'fnd base rates'!G$115)\n+($J113*'fnd base rates'!G$119)\n+($K113*'fnd base rates'!G$120)\n+($M113*'fnd base rates'!G$122)\n+($N113*'fnd base rates'!G$123)\n+($O113*'fnd base rates'!G$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,7)))\n*$R113","v":1890.6410963000001},{"$f":"(($D113*'fnd base rates'!H$110)\n+($E113*'fnd base rates'!H$111)\n+($F113*'fnd base rates'!H$112)\n+($G113*'fnd base rates'!H$113)\n+($H113*'fnd base rates'!H$114)\n+($I113*'fnd base rates'!H$115)\n+($J113*'fnd base rates'!H$119)\n+($K113*'fnd base rates'!H$120)\n+($M113*'fnd base rates'!H$122)\n+($N113*'fnd base rates'!H$123)\n+($O113*'fnd base rates'!H$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,8)))","v":5341.9893579999989},{"$f":"(($D113*'fnd base rates'!I$110)\n+($E113*'fnd base rates'!I$111)\n+($F113*'fnd base rates'!I$112)\n+($G113*'fnd base rates'!I$113)\n+($H113*'fnd base rates'!I$114)\n+($I113*'fnd base rates'!I$115)\n+($J113*'fnd base rates'!I$119)\n+($K113*'fnd base rates'!I$120)\n+($M113*'fnd base rates'!I$122)\n+($N113*'fnd base rates'!I$123)\n+($O113*'fnd base rates'!I$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,9)))\n*$R113","v":3050.0910000000008},{"$f":"(($D113*'fnd base rates'!J$110)\n+($E113*'fnd base rates'!J$111)\n+($F113*'fnd base rates'!J$112)\n+($G113*'fnd base rates'!J$113)\n+($H113*'fnd base rates'!J$114)\n+($I113*'fnd base rates'!J$115)\n+($J113*'fnd base rates'!J$119)\n+($K113*'fnd base rates'!J$120)\n+($M113*'fnd base rates'!J$122)\n+($N113*'fnd base rates'!J$123)\n+($O113*'fnd base rates'!J$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,10)))\n*$R113","v":2251.9200000000005},{"$f":"(($D113*'fnd base rates'!K$110)\n+($E113*'fnd base rates'!K$111)\n+($F113*'fnd base rates'!K$112)\n+($G113*'fnd base rates'!K$113)\n+($H113*'fnd base rates'!K$114)\n+($I113*'fnd base rates'!K$115)\n+($J113*'fnd base rates'!K$119)\n+($K113*'fnd base rates'!K$120)\n+($M113*'fnd base rates'!K$122)\n+($N113*'fnd base rates'!K$123)\n+($O113*'fnd base rates'!K$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,11)))\n*$R113","v":12374.8139581},{"$f":"(($D113*'fnd base rates'!L$110)\n+($E113*'fnd base rates'!L$111)\n+($F113*'fnd base rates'!L$112)\n+($G113*'fnd base rates'!L$113)\n+($H113*'fnd base rates'!L$114)\n+($I113*'fnd base rates'!L$115)\n+($J113*'fnd base rates'!L$119)\n+($K113*'fnd base rates'!L$120)\n+($M113*'fnd base rates'!L$122)\n+($N113*'fnd base rates'!L$123)\n+($O113*'fnd base rates'!L$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,12)))","v":13250.147646052208},{"$f":"(($D113*'fnd base rates'!M$110)\n+($E113*'fnd base rates'!M$111)\n+($F113*'fnd base rates'!M$112)\n+($G113*'fnd base rates'!M$113)\n+($H113*'fnd base rates'!M$114)\n+($I113*'fnd base rates'!M$115)\n+($J113*'fnd base rates'!M$119)\n+($K113*'fnd base rates'!M$120)\n+($M113*'fnd base rates'!M$122)\n+($N113*'fnd base rates'!M$123)\n+($O113*'fnd base rates'!M$124)\n+($P113*VLOOKUP($S113+15,rate_basefnd,13)))","v":0},112231.47280065219,null,420049176,"420","049","176",1,11,112231.47280065219,10203,0,10203,null,null,null,null,null,10203,0,10203,-1,10204,13,10191]
[420,420049181,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D114","v":0},{"$f":"'fnd enro'!E114","v":0},{"$f":"'fnd enro'!F114","v":0},{"$f":"'fnd enro'!G114","v":2},{"$f":"'fnd enro'!H114","v":0},{"$f":"'fnd enro'!I114","v":0},{"$f":"'fnd enro'!J114","v":0},{"$f":"'fnd enro'!K114","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L114","v":0},{"$f":"'fnd enro'!M114+'fnd enro'!N114","v":1},{"$f":"'fnd enro'!O114","v":0},{"$f":"'fnd enro'!P114","v":0},{"$f":"'fnd enro'!Q114+'fnd enro'!R114","v":0},{"$f":"'fnd enro'!T114","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S114)","v":1},null,{"$f":"(($D114*'fnd base rates'!C$110)\n+($E114*'fnd base rates'!C$111)\n+($F114*'fnd base rates'!C$112)\n+($G114*'fnd base rates'!C$113)\n+($H114*'fnd base rates'!C$114)\n+($I114*'fnd base rates'!C$115)\n+($J114*'fnd base rates'!C$119)\n+($K114*'fnd base rates'!C$120)\n+($M114*'fnd base rates'!C$122)\n+($N114*'fnd base rates'!C$123)\n+($O114*'fnd base rates'!C$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,3)))\n*$R114","v":1186.9412324000002},{"$f":"(($D114*'fnd base rates'!D$110)\n+($E114*'fnd base rates'!D$111)\n+($F114*'fnd base rates'!D$112)\n+($G114*'fnd base rates'!D$113)\n+($H114*'fnd base rates'!D$114)\n+($I114*'fnd base rates'!D$115)\n+($J114*'fnd base rates'!D$119)\n+($K114*'fnd base rates'!D$120)\n+($M114*'fnd base rates'!D$122)\n+($N114*'fnd base rates'!D$123)\n+($O114*'fnd base rates'!D$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,4)))\n*$R114","v":1730.8060000000003},{"$f":"(($D114*'fnd base rates'!E$110)\n+($E114*'fnd base rates'!E$111)\n+($F114*'fnd base rates'!E$112)\n+($G114*'fnd base rates'!E$113)\n+($H114*'fnd base rates'!E$114)\n+($I114*'fnd base rates'!E$115)\n+($J114*'fnd base rates'!E$119)\n+($K114*'fnd base rates'!E$120)\n+($M114*'fnd base rates'!E$122)\n+($N114*'fnd base rates'!E$123)\n+($O114*'fnd base rates'!E$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,5)))\n*$R114","v":9099.3340349999999},{"$f":"(($D114*'fnd base rates'!F$110)\n+($E114*'fnd base rates'!F$111)\n+($F114*'fnd base rates'!F$112)\n+($G114*'fnd base rates'!F$113)\n+($H114*'fnd base rates'!F$114)\n+($I114*'fnd base rates'!F$115)\n+($J114*'fnd base rates'!F$119)\n+($K114*'fnd base rates'!F$120)\n+($M114*'fnd base rates'!F$122)\n+($N114*'fnd base rates'!F$123)\n+($O114*'fnd base rates'!F$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,6)))\n*$R114","v":2699.8244130000003},{"$f":"(($D114*'fnd base rates'!G$110)\n+($E114*'fnd base rates'!G$111)\n+($F114*'fnd base rates'!G$112)\n+($G114*'fnd base rates'!G$113)\n+($H114*'fnd base rates'!G$114)\n+($I114*'fnd base rates'!G$115)\n+($J114*'fnd base rates'!G$119)\n+($K114*'fnd base rates'!G$120)\n+($M114*'fnd base rates'!G$122)\n+($N114*'fnd base rates'!G$123)\n+($O114*'fnd base rates'!G$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,7)))\n*$R114","v":368.03492660000001},{"$f":"(($D114*'fnd base rates'!H$110)\n+($E114*'fnd base rates'!H$111)\n+($F114*'fnd base rates'!H$112)\n+($G114*'fnd base rates'!H$113)\n+($H114*'fnd base rates'!H$114)\n+($I114*'fnd base rates'!H$115)\n+($J114*'fnd base rates'!H$119)\n+($K114*'fnd base rates'!H$120)\n+($M114*'fnd base rates'!H$122)\n+($N114*'fnd base rates'!H$123)\n+($O114*'fnd base rates'!H$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,8)))","v":1080.7071559999999},{"$f":"(($D114*'fnd base rates'!I$110)\n+($E114*'fnd base rates'!I$111)\n+($F114*'fnd base rates'!I$112)\n+($G114*'fnd base rates'!I$113)\n+($H114*'fnd base rates'!I$114)\n+($I114*'fnd base rates'!I$115)\n+($J114*'fnd base rates'!I$119)\n+($K114*'fnd base rates'!I$120)\n+($M114*'fnd base rates'!I$122)\n+($N114*'fnd base rates'!I$123)\n+($O114*'fnd base rates'!I$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,9)))\n*$R114","v":593.97800000000007},{"$f":"(($D114*'fnd base rates'!J$110)\n+($E114*'fnd base rates'!J$111)\n+($F114*'fnd base rates'!J$112)\n+($G114*'fnd base rates'!J$113)\n+($H114*'fnd base rates'!J$114)\n+($I114*'fnd base rates'!J$115)\n+($J114*'fnd base rates'!J$119)\n+($K114*'fnd base rates'!J$120)\n+($M114*'fnd base rates'!J$122)\n+($N114*'fnd base rates'!J$123)\n+($O114*'fnd base rates'!J$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,10)))\n*$R114","v":334.84000000000009},{"$f":"(($D114*'fnd base rates'!K$110)\n+($E114*'fnd base rates'!K$111)\n+($F114*'fnd base rates'!K$112)\n+($G114*'fnd base rates'!K$113)\n+($H114*'fnd base rates'!K$114)\n+($I114*'fnd base rates'!K$115)\n+($J114*'fnd base rates'!K$119)\n+($K114*'fnd base rates'!K$120)\n+($M114*'fnd base rates'!K$122)\n+($N114*'fnd base rates'!K$123)\n+($O114*'fnd base rates'!K$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,11)))\n*$R114","v":2532.2401742000002},{"$f":"(($D114*'fnd base rates'!L$110)\n+($E114*'fnd base rates'!L$111)\n+($F114*'fnd base rates'!L$112)\n+($G114*'fnd base rates'!L$113)\n+($H114*'fnd base rates'!L$114)\n+($I114*'fnd base rates'!L$115)\n+($J114*'fnd base rates'!L$119)\n+($K114*'fnd base rates'!L$120)\n+($M114*'fnd base rates'!L$122)\n+($N114*'fnd base rates'!L$123)\n+($O114*'fnd base rates'!L$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,12)))","v":2581.2409580072199},{"$f":"(($D114*'fnd base rates'!M$110)\n+($E114*'fnd base rates'!M$111)\n+($F114*'fnd base rates'!M$112)\n+($G114*'fnd base rates'!M$113)\n+($H114*'fnd base rates'!M$114)\n+($I114*'fnd base rates'!M$115)\n+($J114*'fnd base rates'!M$119)\n+($K114*'fnd base rates'!M$120)\n+($M114*'fnd base rates'!M$122)\n+($N114*'fnd base rates'!M$123)\n+($O114*'fnd base rates'!M$124)\n+($P114*VLOOKUP($S114+15,rate_basefnd,13)))","v":0},22207.94689520722,null,420049181,"420","049","181",1,2,22207.94689520722,11104,0,11104,null,null,null,null,null,11104,0,11104,53,11051,12,11039]
[420,420049199,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D115","v":0},{"$f":"'fnd enro'!E115","v":0},{"$f":"'fnd enro'!F115","v":0},{"$f":"'fnd enro'!G115","v":2},{"$f":"'fnd enro'!H115","v":0},{"$f":"'fnd enro'!I115","v":0},{"$f":"'fnd enro'!J115","v":0},{"$f":"'fnd enro'!K115","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L115","v":0},{"$f":"'fnd enro'!M115+'fnd enro'!N115","v":1},{"$f":"'fnd enro'!O115","v":0},{"$f":"'fnd enro'!P115","v":0},{"$f":"'fnd enro'!Q115+'fnd enro'!R115","v":2},{"$f":"'fnd enro'!T115","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S115)","v":10},null,{"$f":"(($D115*'fnd base rates'!C$110)\n+($E115*'fnd base rates'!C$111)\n+($F115*'fnd base rates'!C$112)\n+($G115*'fnd base rates'!C$113)\n+($H115*'fnd base rates'!C$114)\n+($I115*'fnd base rates'!C$115)\n+($J115*'fnd base rates'!C$119)\n+($K115*'fnd base rates'!C$120)\n+($M115*'fnd base rates'!C$122)\n+($N115*'fnd base rates'!C$123)\n+($O115*'fnd base rates'!C$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,3)))\n*$R115","v":1324.0012324000002},{"$f":"(($D115*'fnd base rates'!D$110)\n+($E115*'fnd base rates'!D$111)\n+($F115*'fnd base rates'!D$112)\n+($G115*'fnd base rates'!D$113)\n+($H115*'fnd base rates'!D$114)\n+($I115*'fnd base rates'!D$115)\n+($J115*'fnd base rates'!D$119)\n+($K115*'fnd base rates'!D$120)\n+($M115*'fnd base rates'!D$122)\n+($N115*'fnd base rates'!D$123)\n+($O115*'fnd base rates'!D$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,4)))\n*$R115","v":2380.2240000000002},{"$f":"(($D115*'fnd base rates'!E$110)\n+($E115*'fnd base rates'!E$111)\n+($F115*'fnd base rates'!E$112)\n+($G115*'fnd base rates'!E$113)\n+($H115*'fnd base rates'!E$114)\n+($I115*'fnd base rates'!E$115)\n+($J115*'fnd base rates'!E$119)\n+($K115*'fnd base rates'!E$120)\n+($M115*'fnd base rates'!E$122)\n+($N115*'fnd base rates'!E$123)\n+($O115*'fnd base rates'!E$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,5)))\n*$R115","v":15438.898035},{"$f":"(($D115*'fnd base rates'!F$110)\n+($E115*'fnd base rates'!F$111)\n+($F115*'fnd base rates'!F$112)\n+($G115*'fnd base rates'!F$113)\n+($H115*'fnd base rates'!F$114)\n+($I115*'fnd base rates'!F$115)\n+($J115*'fnd base rates'!F$119)\n+($K115*'fnd base rates'!F$120)\n+($M115*'fnd base rates'!F$122)\n+($N115*'fnd base rates'!F$123)\n+($O115*'fnd base rates'!F$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,6)))\n*$R115","v":2699.8244130000003},{"$f":"(($D115*'fnd base rates'!G$110)\n+($E115*'fnd base rates'!G$111)\n+($F115*'fnd base rates'!G$112)\n+($G115*'fnd base rates'!G$113)\n+($H115*'fnd base rates'!G$114)\n+($I115*'fnd base rates'!G$115)\n+($J115*'fnd base rates'!G$119)\n+($K115*'fnd base rates'!G$120)\n+($M115*'fnd base rates'!G$122)\n+($N115*'fnd base rates'!G$123)\n+($O115*'fnd base rates'!G$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,7)))\n*$R115","v":675.59492660000012},{"$f":"(($D115*'fnd base rates'!H$110)\n+($E115*'fnd base rates'!H$111)\n+($F115*'fnd base rates'!H$112)\n+($G115*'fnd base rates'!H$113)\n+($H115*'fnd base rates'!H$114)\n+($I115*'fnd base rates'!H$115)\n+($J115*'fnd base rates'!H$119)\n+($K115*'fnd base rates'!H$120)\n+($M115*'fnd base rates'!H$122)\n+($N115*'fnd base rates'!H$123)\n+($O115*'fnd base rates'!H$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,8)))","v":1123.5671559999998},{"$f":"(($D115*'fnd base rates'!I$110)\n+($E115*'fnd base rates'!I$111)\n+($F115*'fnd base rates'!I$112)\n+($G115*'fnd base rates'!I$113)\n+($H115*'fnd base rates'!I$114)\n+($I115*'fnd base rates'!I$115)\n+($J115*'fnd base rates'!I$119)\n+($K115*'fnd base rates'!I$120)\n+($M115*'fnd base rates'!I$122)\n+($N115*'fnd base rates'!I$123)\n+($O115*'fnd base rates'!I$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,9)))\n*$R115","v":850.69600000000014},{"$f":"(($D115*'fnd base rates'!J$110)\n+($E115*'fnd base rates'!J$111)\n+($F115*'fnd base rates'!J$112)\n+($G115*'fnd base rates'!J$113)\n+($H115*'fnd base rates'!J$114)\n+($I115*'fnd base rates'!J$115)\n+($J115*'fnd base rates'!J$119)\n+($K115*'fnd base rates'!J$120)\n+($M115*'fnd base rates'!J$122)\n+($N115*'fnd base rates'!J$123)\n+($O115*'fnd base rates'!J$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,10)))\n*$R115","v":1668.7660000000003},{"$f":"(($D115*'fnd base rates'!K$110)\n+($E115*'fnd base rates'!K$111)\n+($F115*'fnd base rates'!K$112)\n+($G115*'fnd base rates'!K$113)\n+($H115*'fnd base rates'!K$114)\n+($I115*'fnd base rates'!K$115)\n+($J115*'fnd base rates'!K$119)\n+($K115*'fnd base rates'!K$120)\n+($M115*'fnd base rates'!K$122)\n+($N115*'fnd base rates'!K$123)\n+($O115*'fnd base rates'!K$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,11)))\n*$R115","v":2532.2401742000002},{"$f":"(($D115*'fnd base rates'!L$110)\n+($E115*'fnd base rates'!L$111)\n+($F115*'fnd base rates'!L$112)\n+($G115*'fnd base rates'!L$113)\n+($H115*'fnd base rates'!L$114)\n+($I115*'fnd base rates'!L$115)\n+($J115*'fnd base rates'!L$119)\n+($K115*'fnd base rates'!L$120)\n+($M115*'fnd base rates'!L$122)\n+($N115*'fnd base rates'!L$123)\n+($O115*'fnd base rates'!L$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,12)))","v":3513.5009580072201},{"$f":"(($D115*'fnd base rates'!M$110)\n+($E115*'fnd base rates'!M$111)\n+($F115*'fnd base rates'!M$112)\n+($G115*'fnd base rates'!M$113)\n+($H115*'fnd base rates'!M$114)\n+($I115*'fnd base rates'!M$115)\n+($J115*'fnd base rates'!M$119)\n+($K115*'fnd base rates'!M$120)\n+($M115*'fnd base rates'!M$122)\n+($N115*'fnd base rates'!M$123)\n+($O115*'fnd base rates'!M$124)\n+($P115*VLOOKUP($S115+15,rate_basefnd,13)))","v":0},32207.312895207222,null,420049199,"420","049","199",1,2,32207.312895207222,16104,0,16104,null,null,null,null,null,16104,0,16104,469,15635,25,15610]
[420,420049207,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D116","v":0},{"$f":"'fnd enro'!E116","v":0},{"$f":"'fnd enro'!F116","v":0},{"$f":"'fnd enro'!G116","v":2},{"$f":"'fnd enro'!H116","v":0},{"$f":"'fnd enro'!I116","v":0},{"$f":"'fnd enro'!J116","v":0},{"$f":"'fnd enro'!K116","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L116","v":0},{"$f":"'fnd enro'!M116+'fnd enro'!N116","v":0},{"$f":"'fnd enro'!O116","v":0},{"$f":"'fnd enro'!P116","v":0},{"$f":"'fnd enro'!Q116+'fnd enro'!R116","v":2},{"$f":"'fnd enro'!T116","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S116)","v":10},null,{"$f":"(($D116*'fnd base rates'!C$110)\n+($E116*'fnd base rates'!C$111)\n+($F116*'fnd base rates'!C$112)\n+($G116*'fnd base rates'!C$113)\n+($H116*'fnd base rates'!C$114)\n+($I116*'fnd base rates'!C$115)\n+($J116*'fnd base rates'!C$119)\n+($K116*'fnd base rates'!C$120)\n+($M116*'fnd base rates'!C$122)\n+($N116*'fnd base rates'!C$123)\n+($O116*'fnd base rates'!C$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,3)))\n*$R116","v":1224.8472324000002},{"$f":"(($D116*'fnd base rates'!D$110)\n+($E116*'fnd base rates'!D$111)\n+($F116*'fnd base rates'!D$112)\n+($G116*'fnd base rates'!D$113)\n+($H116*'fnd base rates'!D$114)\n+($I116*'fnd base rates'!D$115)\n+($J116*'fnd base rates'!D$119)\n+($K116*'fnd base rates'!D$120)\n+($M116*'fnd base rates'!D$122)\n+($N116*'fnd base rates'!D$123)\n+($O116*'fnd base rates'!D$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,4)))\n*$R116","v":2206.71},{"$f":"(($D116*'fnd base rates'!E$110)\n+($E116*'fnd base rates'!E$111)\n+($F116*'fnd base rates'!E$112)\n+($G116*'fnd base rates'!E$113)\n+($H116*'fnd base rates'!E$114)\n+($I116*'fnd base rates'!E$115)\n+($J116*'fnd base rates'!E$119)\n+($K116*'fnd base rates'!E$120)\n+($M116*'fnd base rates'!E$122)\n+($N116*'fnd base rates'!E$123)\n+($O116*'fnd base rates'!E$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,5)))\n*$R116","v":14224.377035000001},{"$f":"(($D116*'fnd base rates'!F$110)\n+($E116*'fnd base rates'!F$111)\n+($F116*'fnd base rates'!F$112)\n+($G116*'fnd base rates'!F$113)\n+($H116*'fnd base rates'!F$114)\n+($I116*'fnd base rates'!F$115)\n+($J116*'fnd base rates'!F$119)\n+($K116*'fnd base rates'!F$120)\n+($M116*'fnd base rates'!F$122)\n+($N116*'fnd base rates'!F$123)\n+($O116*'fnd base rates'!F$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,6)))\n*$R116","v":2526.3104130000006},{"$f":"(($D116*'fnd base rates'!G$110)\n+($E116*'fnd base rates'!G$111)\n+($F116*'fnd base rates'!G$112)\n+($G116*'fnd base rates'!G$113)\n+($H116*'fnd base rates'!G$114)\n+($I116*'fnd base rates'!G$115)\n+($J116*'fnd base rates'!G$119)\n+($K116*'fnd base rates'!G$120)\n+($M116*'fnd base rates'!G$122)\n+($N116*'fnd base rates'!G$123)\n+($O116*'fnd base rates'!G$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,7)))\n*$R116","v":626.02892660000009},{"$f":"(($D116*'fnd base rates'!H$110)\n+($E116*'fnd base rates'!H$111)\n+($F116*'fnd base rates'!H$112)\n+($G116*'fnd base rates'!H$113)\n+($H116*'fnd base rates'!H$114)\n+($I116*'fnd base rates'!H$115)\n+($J116*'fnd base rates'!H$119)\n+($K116*'fnd base rates'!H$120)\n+($M116*'fnd base rates'!H$122)\n+($N116*'fnd base rates'!H$123)\n+($O116*'fnd base rates'!H$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D116*'fnd base rates'!I$110)\n+($E116*'fnd base rates'!I$111)\n+($F116*'fnd base rates'!I$112)\n+($G116*'fnd base rates'!I$113)\n+($H116*'fnd base rates'!I$114)\n+($I116*'fnd base rates'!I$115)\n+($J116*'fnd base rates'!I$119)\n+($K116*'fnd base rates'!I$120)\n+($M116*'fnd base rates'!I$122)\n+($N116*'fnd base rates'!I$123)\n+($O116*'fnd base rates'!I$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,9)))\n*$R116","v":776.33600000000001},{"$f":"(($D116*'fnd base rates'!J$110)\n+($E116*'fnd base rates'!J$111)\n+($F116*'fnd base rates'!J$112)\n+($G116*'fnd base rates'!J$113)\n+($H116*'fnd base rates'!J$114)\n+($I116*'fnd base rates'!J$115)\n+($J116*'fnd base rates'!J$119)\n+($K116*'fnd base rates'!J$120)\n+($M116*'fnd base rates'!J$122)\n+($N116*'fnd base rates'!J$123)\n+($O116*'fnd base rates'!J$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,10)))\n*$R116","v":1643.9720000000002},{"$f":"(($D116*'fnd base rates'!K$110)\n+($E116*'fnd base rates'!K$111)\n+($F116*'fnd base rates'!K$112)\n+($G116*'fnd base rates'!K$113)\n+($H116*'fnd base rates'!K$114)\n+($I116*'fnd base rates'!K$115)\n+($J116*'fnd base rates'!K$119)\n+($K116*'fnd base rates'!K$120)\n+($M116*'fnd base rates'!K$122)\n+($N116*'fnd base rates'!K$123)\n+($O116*'fnd base rates'!K$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,11)))\n*$R116","v":2234.8001742000001},{"$f":"(($D116*'fnd base rates'!L$110)\n+($E116*'fnd base rates'!L$111)\n+($F116*'fnd base rates'!L$112)\n+($G116*'fnd base rates'!L$113)\n+($H116*'fnd base rates'!L$114)\n+($I116*'fnd base rates'!L$115)\n+($J116*'fnd base rates'!L$119)\n+($K116*'fnd base rates'!L$120)\n+($M116*'fnd base rates'!L$122)\n+($N116*'fnd base rates'!L$123)\n+($O116*'fnd base rates'!L$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,12)))","v":3265.6409580072195},{"$f":"(($D116*'fnd base rates'!M$110)\n+($E116*'fnd base rates'!M$111)\n+($F116*'fnd base rates'!M$112)\n+($G116*'fnd base rates'!M$113)\n+($H116*'fnd base rates'!M$114)\n+($I116*'fnd base rates'!M$115)\n+($J116*'fnd base rates'!M$119)\n+($K116*'fnd base rates'!M$120)\n+($M116*'fnd base rates'!M$122)\n+($N116*'fnd base rates'!M$123)\n+($O116*'fnd base rates'!M$124)\n+($P116*VLOOKUP($S116+15,rate_basefnd,13)))","v":0},29739.92989520722,null,420049207,"420","049","207",1,2,29739.92989520722,14870,0,14870,null,null,null,null,null,14870,0,14870,415,14455,25,14430]
[420,420049220,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D117","v":0},{"$f":"'fnd enro'!E117","v":0},{"$f":"'fnd enro'!F117","v":0},{"$f":"'fnd enro'!G117","v":1},{"$f":"'fnd enro'!H117","v":0},{"$f":"'fnd enro'!I117","v":0},{"$f":"'fnd enro'!J117","v":0},{"$f":"'fnd enro'!K117","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L117","v":0},{"$f":"'fnd enro'!M117+'fnd enro'!N117","v":0},{"$f":"'fnd enro'!O117","v":0},{"$f":"'fnd enro'!P117","v":0},{"$f":"'fnd enro'!Q117+'fnd enro'!R117","v":1},{"$f":"'fnd enro'!T117","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S117)","v":10},null,{"$f":"(($D117*'fnd base rates'!C$110)\n+($E117*'fnd base rates'!C$111)\n+($F117*'fnd base rates'!C$112)\n+($G117*'fnd base rates'!C$113)\n+($H117*'fnd base rates'!C$114)\n+($I117*'fnd base rates'!C$115)\n+($J117*'fnd base rates'!C$119)\n+($K117*'fnd base rates'!C$120)\n+($M117*'fnd base rates'!C$122)\n+($N117*'fnd base rates'!C$123)\n+($O117*'fnd base rates'!C$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,3)))\n*$R117","v":612.42361620000008},{"$f":"(($D117*'fnd base rates'!D$110)\n+($E117*'fnd base rates'!D$111)\n+($F117*'fnd base rates'!D$112)\n+($G117*'fnd base rates'!D$113)\n+($H117*'fnd base rates'!D$114)\n+($I117*'fnd base rates'!D$115)\n+($J117*'fnd base rates'!D$119)\n+($K117*'fnd base rates'!D$120)\n+($M117*'fnd base rates'!D$122)\n+($N117*'fnd base rates'!D$123)\n+($O117*'fnd base rates'!D$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,4)))\n*$R117","v":1103.355},{"$f":"(($D117*'fnd base rates'!E$110)\n+($E117*'fnd base rates'!E$111)\n+($F117*'fnd base rates'!E$112)\n+($G117*'fnd base rates'!E$113)\n+($H117*'fnd base rates'!E$114)\n+($I117*'fnd base rates'!E$115)\n+($J117*'fnd base rates'!E$119)\n+($K117*'fnd base rates'!E$120)\n+($M117*'fnd base rates'!E$122)\n+($N117*'fnd base rates'!E$123)\n+($O117*'fnd base rates'!E$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,5)))\n*$R117","v":7112.1885175000007},{"$f":"(($D117*'fnd base rates'!F$110)\n+($E117*'fnd base rates'!F$111)\n+($F117*'fnd base rates'!F$112)\n+($G117*'fnd base rates'!F$113)\n+($H117*'fnd base rates'!F$114)\n+($I117*'fnd base rates'!F$115)\n+($J117*'fnd base rates'!F$119)\n+($K117*'fnd base rates'!F$120)\n+($M117*'fnd base rates'!F$122)\n+($N117*'fnd base rates'!F$123)\n+($O117*'fnd base rates'!F$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,6)))\n*$R117","v":1263.1552065000003},{"$f":"(($D117*'fnd base rates'!G$110)\n+($E117*'fnd base rates'!G$111)\n+($F117*'fnd base rates'!G$112)\n+($G117*'fnd base rates'!G$113)\n+($H117*'fnd base rates'!G$114)\n+($I117*'fnd base rates'!G$115)\n+($J117*'fnd base rates'!G$119)\n+($K117*'fnd base rates'!G$120)\n+($M117*'fnd base rates'!G$122)\n+($N117*'fnd base rates'!G$123)\n+($O117*'fnd base rates'!G$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,7)))\n*$R117","v":313.01446330000005},{"$f":"(($D117*'fnd base rates'!H$110)\n+($E117*'fnd base rates'!H$111)\n+($F117*'fnd base rates'!H$112)\n+($G117*'fnd base rates'!H$113)\n+($H117*'fnd base rates'!H$114)\n+($I117*'fnd base rates'!H$115)\n+($J117*'fnd base rates'!H$119)\n+($K117*'fnd base rates'!H$120)\n+($M117*'fnd base rates'!H$122)\n+($N117*'fnd base rates'!H$123)\n+($O117*'fnd base rates'!H$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D117*'fnd base rates'!I$110)\n+($E117*'fnd base rates'!I$111)\n+($F117*'fnd base rates'!I$112)\n+($G117*'fnd base rates'!I$113)\n+($H117*'fnd base rates'!I$114)\n+($I117*'fnd base rates'!I$115)\n+($J117*'fnd base rates'!I$119)\n+($K117*'fnd base rates'!I$120)\n+($M117*'fnd base rates'!I$122)\n+($N117*'fnd base rates'!I$123)\n+($O117*'fnd base rates'!I$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,9)))\n*$R117","v":388.16800000000001},{"$f":"(($D117*'fnd base rates'!J$110)\n+($E117*'fnd base rates'!J$111)\n+($F117*'fnd base rates'!J$112)\n+($G117*'fnd base rates'!J$113)\n+($H117*'fnd base rates'!J$114)\n+($I117*'fnd base rates'!J$115)\n+($J117*'fnd base rates'!J$119)\n+($K117*'fnd base rates'!J$120)\n+($M117*'fnd base rates'!J$122)\n+($N117*'fnd base rates'!J$123)\n+($O117*'fnd base rates'!J$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,10)))\n*$R117","v":821.9860000000001},{"$f":"(($D117*'fnd base rates'!K$110)\n+($E117*'fnd base rates'!K$111)\n+($F117*'fnd base rates'!K$112)\n+($G117*'fnd base rates'!K$113)\n+($H117*'fnd base rates'!K$114)\n+($I117*'fnd base rates'!K$115)\n+($J117*'fnd base rates'!K$119)\n+($K117*'fnd base rates'!K$120)\n+($M117*'fnd base rates'!K$122)\n+($N117*'fnd base rates'!K$123)\n+($O117*'fnd base rates'!K$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,11)))\n*$R117","v":1117.4000871000001},{"$f":"(($D117*'fnd base rates'!L$110)\n+($E117*'fnd base rates'!L$111)\n+($F117*'fnd base rates'!L$112)\n+($G117*'fnd base rates'!L$113)\n+($H117*'fnd base rates'!L$114)\n+($I117*'fnd base rates'!L$115)\n+($J117*'fnd base rates'!L$119)\n+($K117*'fnd base rates'!L$120)\n+($M117*'fnd base rates'!L$122)\n+($N117*'fnd base rates'!L$123)\n+($O117*'fnd base rates'!L$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D117*'fnd base rates'!M$110)\n+($E117*'fnd base rates'!M$111)\n+($F117*'fnd base rates'!M$112)\n+($G117*'fnd base rates'!M$113)\n+($H117*'fnd base rates'!M$114)\n+($I117*'fnd base rates'!M$115)\n+($J117*'fnd base rates'!M$119)\n+($K117*'fnd base rates'!M$120)\n+($M117*'fnd base rates'!M$122)\n+($N117*'fnd base rates'!M$123)\n+($O117*'fnd base rates'!M$124)\n+($P117*VLOOKUP($S117+15,rate_basefnd,13)))","v":0},14869.96494760361,null,420049220,"420","049","220",1,1,14869.96494760361,14870,0,14870,null,null,null,null,null,14870,0,14870,415,14455,25,14430]
[420,420049243,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D118","v":0},{"$f":"'fnd enro'!E118","v":0},{"$f":"'fnd enro'!F118","v":0},{"$f":"'fnd enro'!G118","v":1},{"$f":"'fnd enro'!H118","v":0},{"$f":"'fnd enro'!I118","v":0},{"$f":"'fnd enro'!J118","v":0},{"$f":"'fnd enro'!K118","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L118","v":0},{"$f":"'fnd enro'!M118+'fnd enro'!N118","v":0},{"$f":"'fnd enro'!O118","v":0},{"$f":"'fnd enro'!P118","v":0},{"$f":"'fnd enro'!Q118+'fnd enro'!R118","v":1},{"$f":"'fnd enro'!T118","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S118)","v":10},null,{"$f":"(($D118*'fnd base rates'!C$110)\n+($E118*'fnd base rates'!C$111)\n+($F118*'fnd base rates'!C$112)\n+($G118*'fnd base rates'!C$113)\n+($H118*'fnd base rates'!C$114)\n+($I118*'fnd base rates'!C$115)\n+($J118*'fnd base rates'!C$119)\n+($K118*'fnd base rates'!C$120)\n+($M118*'fnd base rates'!C$122)\n+($N118*'fnd base rates'!C$123)\n+($O118*'fnd base rates'!C$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,3)))\n*$R118","v":612.42361620000008},{"$f":"(($D118*'fnd base rates'!D$110)\n+($E118*'fnd base rates'!D$111)\n+($F118*'fnd base rates'!D$112)\n+($G118*'fnd base rates'!D$113)\n+($H118*'fnd base rates'!D$114)\n+($I118*'fnd base rates'!D$115)\n+($J118*'fnd base rates'!D$119)\n+($K118*'fnd base rates'!D$120)\n+($M118*'fnd base rates'!D$122)\n+($N118*'fnd base rates'!D$123)\n+($O118*'fnd base rates'!D$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,4)))\n*$R118","v":1103.355},{"$f":"(($D118*'fnd base rates'!E$110)\n+($E118*'fnd base rates'!E$111)\n+($F118*'fnd base rates'!E$112)\n+($G118*'fnd base rates'!E$113)\n+($H118*'fnd base rates'!E$114)\n+($I118*'fnd base rates'!E$115)\n+($J118*'fnd base rates'!E$119)\n+($K118*'fnd base rates'!E$120)\n+($M118*'fnd base rates'!E$122)\n+($N118*'fnd base rates'!E$123)\n+($O118*'fnd base rates'!E$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,5)))\n*$R118","v":7112.1885175000007},{"$f":"(($D118*'fnd base rates'!F$110)\n+($E118*'fnd base rates'!F$111)\n+($F118*'fnd base rates'!F$112)\n+($G118*'fnd base rates'!F$113)\n+($H118*'fnd base rates'!F$114)\n+($I118*'fnd base rates'!F$115)\n+($J118*'fnd base rates'!F$119)\n+($K118*'fnd base rates'!F$120)\n+($M118*'fnd base rates'!F$122)\n+($N118*'fnd base rates'!F$123)\n+($O118*'fnd base rates'!F$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,6)))\n*$R118","v":1263.1552065000003},{"$f":"(($D118*'fnd base rates'!G$110)\n+($E118*'fnd base rates'!G$111)\n+($F118*'fnd base rates'!G$112)\n+($G118*'fnd base rates'!G$113)\n+($H118*'fnd base rates'!G$114)\n+($I118*'fnd base rates'!G$115)\n+($J118*'fnd base rates'!G$119)\n+($K118*'fnd base rates'!G$120)\n+($M118*'fnd base rates'!G$122)\n+($N118*'fnd base rates'!G$123)\n+($O118*'fnd base rates'!G$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,7)))\n*$R118","v":313.01446330000005},{"$f":"(($D118*'fnd base rates'!H$110)\n+($E118*'fnd base rates'!H$111)\n+($F118*'fnd base rates'!H$112)\n+($G118*'fnd base rates'!H$113)\n+($H118*'fnd base rates'!H$114)\n+($I118*'fnd base rates'!H$115)\n+($J118*'fnd base rates'!H$119)\n+($K118*'fnd base rates'!H$120)\n+($M118*'fnd base rates'!H$122)\n+($N118*'fnd base rates'!H$123)\n+($O118*'fnd base rates'!H$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D118*'fnd base rates'!I$110)\n+($E118*'fnd base rates'!I$111)\n+($F118*'fnd base rates'!I$112)\n+($G118*'fnd base rates'!I$113)\n+($H118*'fnd base rates'!I$114)\n+($I118*'fnd base rates'!I$115)\n+($J118*'fnd base rates'!I$119)\n+($K118*'fnd base rates'!I$120)\n+($M118*'fnd base rates'!I$122)\n+($N118*'fnd base rates'!I$123)\n+($O118*'fnd base rates'!I$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,9)))\n*$R118","v":388.16800000000001},{"$f":"(($D118*'fnd base rates'!J$110)\n+($E118*'fnd base rates'!J$111)\n+($F118*'fnd base rates'!J$112)\n+($G118*'fnd base rates'!J$113)\n+($H118*'fnd base rates'!J$114)\n+($I118*'fnd base rates'!J$115)\n+($J118*'fnd base rates'!J$119)\n+($K118*'fnd base rates'!J$120)\n+($M118*'fnd base rates'!J$122)\n+($N118*'fnd base rates'!J$123)\n+($O118*'fnd base rates'!J$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,10)))\n*$R118","v":821.9860000000001},{"$f":"(($D118*'fnd base rates'!K$110)\n+($E118*'fnd base rates'!K$111)\n+($F118*'fnd base rates'!K$112)\n+($G118*'fnd base rates'!K$113)\n+($H118*'fnd base rates'!K$114)\n+($I118*'fnd base rates'!K$115)\n+($J118*'fnd base rates'!K$119)\n+($K118*'fnd base rates'!K$120)\n+($M118*'fnd base rates'!K$122)\n+($N118*'fnd base rates'!K$123)\n+($O118*'fnd base rates'!K$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,11)))\n*$R118","v":1117.4000871000001},{"$f":"(($D118*'fnd base rates'!L$110)\n+($E118*'fnd base rates'!L$111)\n+($F118*'fnd base rates'!L$112)\n+($G118*'fnd base rates'!L$113)\n+($H118*'fnd base rates'!L$114)\n+($I118*'fnd base rates'!L$115)\n+($J118*'fnd base rates'!L$119)\n+($K118*'fnd base rates'!L$120)\n+($M118*'fnd base rates'!L$122)\n+($N118*'fnd base rates'!L$123)\n+($O118*'fnd base rates'!L$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D118*'fnd base rates'!M$110)\n+($E118*'fnd base rates'!M$111)\n+($F118*'fnd base rates'!M$112)\n+($G118*'fnd base rates'!M$113)\n+($H118*'fnd base rates'!M$114)\n+($I118*'fnd base rates'!M$115)\n+($J118*'fnd base rates'!M$119)\n+($K118*'fnd base rates'!M$120)\n+($M118*'fnd base rates'!M$122)\n+($N118*'fnd base rates'!M$123)\n+($O118*'fnd base rates'!M$124)\n+($P118*VLOOKUP($S118+15,rate_basefnd,13)))","v":0},14869.96494760361,null,420049243,"420","049","243",1,1,14869.96494760361,14870,0,14870,null,null,null,null,null,14870,0,14870,415,14455,25,14430]
[420,420049244,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D119","v":0},{"$f":"'fnd enro'!E119","v":0},{"$f":"'fnd enro'!F119","v":0},{"$f":"'fnd enro'!G119","v":4},{"$f":"'fnd enro'!H119","v":0},{"$f":"'fnd enro'!I119","v":0},{"$f":"'fnd enro'!J119","v":0},{"$f":"'fnd enro'!K119","v":0.15160000000000001},{"$f":"'fnd enro'!L119","v":0},{"$f":"'fnd enro'!M119+'fnd enro'!N119","v":0},{"$f":"'fnd enro'!O119","v":0},{"$f":"'fnd enro'!P119","v":0},{"$f":"'fnd enro'!Q119+'fnd enro'!R119","v":0},{"$f":"'fnd enro'!T119","v":4},1.1000000000000001,{"$f":"VALUE('fnd enro'!S119)","v":1},null,{"$f":"(($D119*'fnd base rates'!C$110)\n+($E119*'fnd base rates'!C$111)\n+($F119*'fnd base rates'!C$112)\n+($G119*'fnd base rates'!C$113)\n+($H119*'fnd base rates'!C$114)\n+($I119*'fnd base rates'!C$115)\n+($J119*'fnd base rates'!C$119)\n+($K119*'fnd base rates'!C$120)\n+($M119*'fnd base rates'!C$122)\n+($N119*'fnd base rates'!C$123)\n+($O119*'fnd base rates'!C$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,3)))\n*$R119","v":2175.5744648000004},{"$f":"(($D119*'fnd base rates'!D$110)\n+($E119*'fnd base rates'!D$111)\n+($F119*'fnd base rates'!D$112)\n+($G119*'fnd base rates'!D$113)\n+($H119*'fnd base rates'!D$114)\n+($I119*'fnd base rates'!D$115)\n+($J119*'fnd base rates'!D$119)\n+($K119*'fnd base rates'!D$120)\n+($M119*'fnd base rates'!D$122)\n+($N119*'fnd base rates'!D$123)\n+($O119*'fnd base rates'!D$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,4)))\n*$R119","v":3114.5840000000003},{"$f":"(($D119*'fnd base rates'!E$110)\n+($E119*'fnd base rates'!E$111)\n+($F119*'fnd base rates'!E$112)\n+($G119*'fnd base rates'!E$113)\n+($H119*'fnd base rates'!E$114)\n+($I119*'fnd base rates'!E$115)\n+($J119*'fnd base rates'!E$119)\n+($K119*'fnd base rates'!E$120)\n+($M119*'fnd base rates'!E$122)\n+($N119*'fnd base rates'!E$123)\n+($O119*'fnd base rates'!E$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,5)))\n*$R119","v":15769.62607},{"$f":"(($D119*'fnd base rates'!F$110)\n+($E119*'fnd base rates'!F$111)\n+($F119*'fnd base rates'!F$112)\n+($G119*'fnd base rates'!F$113)\n+($H119*'fnd base rates'!F$114)\n+($I119*'fnd base rates'!F$115)\n+($J119*'fnd base rates'!F$119)\n+($K119*'fnd base rates'!F$120)\n+($M119*'fnd base rates'!F$122)\n+($N119*'fnd base rates'!F$123)\n+($O119*'fnd base rates'!F$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,6)))\n*$R119","v":5052.6208260000012},{"$f":"(($D119*'fnd base rates'!G$110)\n+($E119*'fnd base rates'!G$111)\n+($F119*'fnd base rates'!G$112)\n+($G119*'fnd base rates'!G$113)\n+($H119*'fnd base rates'!G$114)\n+($I119*'fnd base rates'!G$115)\n+($J119*'fnd base rates'!G$119)\n+($K119*'fnd base rates'!G$120)\n+($M119*'fnd base rates'!G$122)\n+($N119*'fnd base rates'!G$123)\n+($O119*'fnd base rates'!G$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,7)))\n*$R119","v":636.93785320000006},{"$f":"(($D119*'fnd base rates'!H$110)\n+($E119*'fnd base rates'!H$111)\n+($F119*'fnd base rates'!H$112)\n+($G119*'fnd base rates'!H$113)\n+($H119*'fnd base rates'!H$114)\n+($I119*'fnd base rates'!H$115)\n+($J119*'fnd base rates'!H$119)\n+($K119*'fnd base rates'!H$120)\n+($M119*'fnd base rates'!H$122)\n+($N119*'fnd base rates'!H$123)\n+($O119*'fnd base rates'!H$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,8)))","v":1936.0943119999999},{"$f":"(($D119*'fnd base rates'!I$110)\n+($E119*'fnd base rates'!I$111)\n+($F119*'fnd base rates'!I$112)\n+($G119*'fnd base rates'!I$113)\n+($H119*'fnd base rates'!I$114)\n+($I119*'fnd base rates'!I$115)\n+($J119*'fnd base rates'!I$119)\n+($K119*'fnd base rates'!I$120)\n+($M119*'fnd base rates'!I$122)\n+($N119*'fnd base rates'!I$123)\n+($O119*'fnd base rates'!I$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,9)))\n*$R119","v":1039.2360000000001},{"$f":"(($D119*'fnd base rates'!J$110)\n+($E119*'fnd base rates'!J$111)\n+($F119*'fnd base rates'!J$112)\n+($G119*'fnd base rates'!J$113)\n+($H119*'fnd base rates'!J$114)\n+($I119*'fnd base rates'!J$115)\n+($J119*'fnd base rates'!J$119)\n+($K119*'fnd base rates'!J$120)\n+($M119*'fnd base rates'!J$122)\n+($N119*'fnd base rates'!J$123)\n+($O119*'fnd base rates'!J$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,10)))\n*$R119","v":620.0920000000001},{"$f":"(($D119*'fnd base rates'!K$110)\n+($E119*'fnd base rates'!K$111)\n+($F119*'fnd base rates'!K$112)\n+($G119*'fnd base rates'!K$113)\n+($H119*'fnd base rates'!K$114)\n+($I119*'fnd base rates'!K$115)\n+($J119*'fnd base rates'!K$119)\n+($K119*'fnd base rates'!K$120)\n+($M119*'fnd base rates'!K$122)\n+($N119*'fnd base rates'!K$123)\n+($O119*'fnd base rates'!K$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,11)))\n*$R119","v":4469.6003484000003},{"$f":"(($D119*'fnd base rates'!L$110)\n+($E119*'fnd base rates'!L$111)\n+($F119*'fnd base rates'!L$112)\n+($G119*'fnd base rates'!L$113)\n+($H119*'fnd base rates'!L$114)\n+($I119*'fnd base rates'!L$115)\n+($J119*'fnd base rates'!L$119)\n+($K119*'fnd base rates'!L$120)\n+($M119*'fnd base rates'!L$122)\n+($N119*'fnd base rates'!L$123)\n+($O119*'fnd base rates'!L$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,12)))","v":4666.7619160144395},{"$f":"(($D119*'fnd base rates'!M$110)\n+($E119*'fnd base rates'!M$111)\n+($F119*'fnd base rates'!M$112)\n+($G119*'fnd base rates'!M$113)\n+($H119*'fnd base rates'!M$114)\n+($I119*'fnd base rates'!M$115)\n+($J119*'fnd base rates'!M$119)\n+($K119*'fnd base rates'!M$120)\n+($M119*'fnd base rates'!M$122)\n+($N119*'fnd base rates'!M$123)\n+($O119*'fnd base rates'!M$124)\n+($P119*VLOOKUP($S119+15,rate_basefnd,13)))","v":0},39481.127790414444,null,420049244,"420","049","244",1,4,39481.127790414444,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049248,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D120","v":0},{"$f":"'fnd enro'!E120","v":0},{"$f":"'fnd enro'!F120","v":1},{"$f":"'fnd enro'!G120","v":5},{"$f":"'fnd enro'!H120","v":2},{"$f":"'fnd enro'!I120","v":0},{"$f":"'fnd enro'!J120","v":0},{"$f":"'fnd enro'!K120","v":0.30320000000000003},{"$f":"'fnd enro'!L120","v":0},{"$f":"'fnd enro'!M120+'fnd enro'!N120","v":0},{"$f":"'fnd enro'!O120","v":0},{"$f":"'fnd enro'!P120","v":0},{"$f":"'fnd enro'!Q120+'fnd enro'!R120","v":0},{"$f":"'fnd enro'!T120","v":8},1.1000000000000001,{"$f":"VALUE('fnd enro'!S120)","v":1},null,{"$f":"(($D120*'fnd base rates'!C$110)\n+($E120*'fnd base rates'!C$111)\n+($F120*'fnd base rates'!C$112)\n+($G120*'fnd base rates'!C$113)\n+($H120*'fnd base rates'!C$114)\n+($I120*'fnd base rates'!C$115)\n+($J120*'fnd base rates'!C$119)\n+($K120*'fnd base rates'!C$120)\n+($M120*'fnd base rates'!C$122)\n+($N120*'fnd base rates'!C$123)\n+($O120*'fnd base rates'!C$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,3)))\n*$R120","v":4351.1489296000009},{"$f":"(($D120*'fnd base rates'!D$110)\n+($E120*'fnd base rates'!D$111)\n+($F120*'fnd base rates'!D$112)\n+($G120*'fnd base rates'!D$113)\n+($H120*'fnd base rates'!D$114)\n+($I120*'fnd base rates'!D$115)\n+($J120*'fnd base rates'!D$119)\n+($K120*'fnd base rates'!D$120)\n+($M120*'fnd base rates'!D$122)\n+($N120*'fnd base rates'!D$123)\n+($O120*'fnd base rates'!D$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,4)))\n*$R120","v":6229.1680000000006},{"$f":"(($D120*'fnd base rates'!E$110)\n+($E120*'fnd base rates'!E$111)\n+($F120*'fnd base rates'!E$112)\n+($G120*'fnd base rates'!E$113)\n+($H120*'fnd base rates'!E$114)\n+($I120*'fnd base rates'!E$115)\n+($J120*'fnd base rates'!E$119)\n+($K120*'fnd base rates'!E$120)\n+($M120*'fnd base rates'!E$122)\n+($N120*'fnd base rates'!E$123)\n+($O120*'fnd base rates'!E$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,5)))\n*$R120","v":30682.462140000003},{"$f":"(($D120*'fnd base rates'!F$110)\n+($E120*'fnd base rates'!F$111)\n+($F120*'fnd base rates'!F$112)\n+($G120*'fnd base rates'!F$113)\n+($H120*'fnd base rates'!F$114)\n+($I120*'fnd base rates'!F$115)\n+($J120*'fnd base rates'!F$119)\n+($K120*'fnd base rates'!F$120)\n+($M120*'fnd base rates'!F$122)\n+($N120*'fnd base rates'!F$123)\n+($O120*'fnd base rates'!F$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,6)))\n*$R120","v":9592.1576520000017},{"$f":"(($D120*'fnd base rates'!G$110)\n+($E120*'fnd base rates'!G$111)\n+($F120*'fnd base rates'!G$112)\n+($G120*'fnd base rates'!G$113)\n+($H120*'fnd base rates'!G$114)\n+($I120*'fnd base rates'!G$115)\n+($J120*'fnd base rates'!G$119)\n+($K120*'fnd base rates'!G$120)\n+($M120*'fnd base rates'!G$122)\n+($N120*'fnd base rates'!G$123)\n+($O120*'fnd base rates'!G$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,7)))\n*$R120","v":1297.6137064},{"$f":"(($D120*'fnd base rates'!H$110)\n+($E120*'fnd base rates'!H$111)\n+($F120*'fnd base rates'!H$112)\n+($G120*'fnd base rates'!H$113)\n+($H120*'fnd base rates'!H$114)\n+($I120*'fnd base rates'!H$115)\n+($J120*'fnd base rates'!H$119)\n+($K120*'fnd base rates'!H$120)\n+($M120*'fnd base rates'!H$122)\n+($N120*'fnd base rates'!H$123)\n+($O120*'fnd base rates'!H$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,8)))","v":3872.1886239999994},{"$f":"(($D120*'fnd base rates'!I$110)\n+($E120*'fnd base rates'!I$111)\n+($F120*'fnd base rates'!I$112)\n+($G120*'fnd base rates'!I$113)\n+($H120*'fnd base rates'!I$114)\n+($I120*'fnd base rates'!I$115)\n+($J120*'fnd base rates'!I$119)\n+($K120*'fnd base rates'!I$120)\n+($M120*'fnd base rates'!I$122)\n+($N120*'fnd base rates'!I$123)\n+($O120*'fnd base rates'!I$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,9)))\n*$R120","v":2250.4900000000002},{"$f":"(($D120*'fnd base rates'!J$110)\n+($E120*'fnd base rates'!J$111)\n+($F120*'fnd base rates'!J$112)\n+($G120*'fnd base rates'!J$113)\n+($H120*'fnd base rates'!J$114)\n+($I120*'fnd base rates'!J$115)\n+($J120*'fnd base rates'!J$119)\n+($K120*'fnd base rates'!J$120)\n+($M120*'fnd base rates'!J$122)\n+($N120*'fnd base rates'!J$123)\n+($O120*'fnd base rates'!J$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,10)))\n*$R120","v":1384.9440000000004},{"$f":"(($D120*'fnd base rates'!K$110)\n+($E120*'fnd base rates'!K$111)\n+($F120*'fnd base rates'!K$112)\n+($G120*'fnd base rates'!K$113)\n+($H120*'fnd base rates'!K$114)\n+($I120*'fnd base rates'!K$115)\n+($J120*'fnd base rates'!K$119)\n+($K120*'fnd base rates'!K$120)\n+($M120*'fnd base rates'!K$122)\n+($N120*'fnd base rates'!K$123)\n+($O120*'fnd base rates'!K$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,11)))\n*$R120","v":9106.0266968000014},{"$f":"(($D120*'fnd base rates'!L$110)\n+($E120*'fnd base rates'!L$111)\n+($F120*'fnd base rates'!L$112)\n+($G120*'fnd base rates'!L$113)\n+($H120*'fnd base rates'!L$114)\n+($I120*'fnd base rates'!L$115)\n+($J120*'fnd base rates'!L$119)\n+($K120*'fnd base rates'!L$120)\n+($M120*'fnd base rates'!L$122)\n+($N120*'fnd base rates'!L$123)\n+($O120*'fnd base rates'!L$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,12)))","v":9395.4914431967354},{"$f":"(($D120*'fnd base rates'!M$110)\n+($E120*'fnd base rates'!M$111)\n+($F120*'fnd base rates'!M$112)\n+($G120*'fnd base rates'!M$113)\n+($H120*'fnd base rates'!M$114)\n+($I120*'fnd base rates'!M$115)\n+($J120*'fnd base rates'!M$119)\n+($K120*'fnd base rates'!M$120)\n+($M120*'fnd base rates'!M$122)\n+($N120*'fnd base rates'!M$123)\n+($O120*'fnd base rates'!M$124)\n+($P120*VLOOKUP($S120+15,rate_basefnd,13)))","v":0},78161.691191996739,null,420049248,"420","049","248",1,8,78161.691191996739,9770,0,9770,null,null,null,null,null,9770,0,9770,-2,9772,14,9758]
[420,420049308,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D121","v":0},{"$f":"'fnd enro'!E121","v":0},{"$f":"'fnd enro'!F121","v":0},{"$f":"'fnd enro'!G121","v":1},{"$f":"'fnd enro'!H121","v":0},{"$f":"'fnd enro'!I121","v":0},{"$f":"'fnd enro'!J121","v":0},{"$f":"'fnd enro'!K121","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L121","v":0},{"$f":"'fnd enro'!M121+'fnd enro'!N121","v":0},{"$f":"'fnd enro'!O121","v":0},{"$f":"'fnd enro'!P121","v":0},{"$f":"'fnd enro'!Q121+'fnd enro'!R121","v":0},{"$f":"'fnd enro'!T121","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S121)","v":1},null,{"$f":"(($D121*'fnd base rates'!C$110)\n+($E121*'fnd base rates'!C$111)\n+($F121*'fnd base rates'!C$112)\n+($G121*'fnd base rates'!C$113)\n+($H121*'fnd base rates'!C$114)\n+($I121*'fnd base rates'!C$115)\n+($J121*'fnd base rates'!C$119)\n+($K121*'fnd base rates'!C$120)\n+($M121*'fnd base rates'!C$122)\n+($N121*'fnd base rates'!C$123)\n+($O121*'fnd base rates'!C$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,3)))\n*$R121","v":543.89361620000011},{"$f":"(($D121*'fnd base rates'!D$110)\n+($E121*'fnd base rates'!D$111)\n+($F121*'fnd base rates'!D$112)\n+($G121*'fnd base rates'!D$113)\n+($H121*'fnd base rates'!D$114)\n+($I121*'fnd base rates'!D$115)\n+($J121*'fnd base rates'!D$119)\n+($K121*'fnd base rates'!D$120)\n+($M121*'fnd base rates'!D$122)\n+($N121*'fnd base rates'!D$123)\n+($O121*'fnd base rates'!D$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,4)))\n*$R121","v":778.64600000000007},{"$f":"(($D121*'fnd base rates'!E$110)\n+($E121*'fnd base rates'!E$111)\n+($F121*'fnd base rates'!E$112)\n+($G121*'fnd base rates'!E$113)\n+($H121*'fnd base rates'!E$114)\n+($I121*'fnd base rates'!E$115)\n+($J121*'fnd base rates'!E$119)\n+($K121*'fnd base rates'!E$120)\n+($M121*'fnd base rates'!E$122)\n+($N121*'fnd base rates'!E$123)\n+($O121*'fnd base rates'!E$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,5)))\n*$R121","v":3942.4065175000001},{"$f":"(($D121*'fnd base rates'!F$110)\n+($E121*'fnd base rates'!F$111)\n+($F121*'fnd base rates'!F$112)\n+($G121*'fnd base rates'!F$113)\n+($H121*'fnd base rates'!F$114)\n+($I121*'fnd base rates'!F$115)\n+($J121*'fnd base rates'!F$119)\n+($K121*'fnd base rates'!F$120)\n+($M121*'fnd base rates'!F$122)\n+($N121*'fnd base rates'!F$123)\n+($O121*'fnd base rates'!F$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,6)))\n*$R121","v":1263.1552065000003},{"$f":"(($D121*'fnd base rates'!G$110)\n+($E121*'fnd base rates'!G$111)\n+($F121*'fnd base rates'!G$112)\n+($G121*'fnd base rates'!G$113)\n+($H121*'fnd base rates'!G$114)\n+($I121*'fnd base rates'!G$115)\n+($J121*'fnd base rates'!G$119)\n+($K121*'fnd base rates'!G$120)\n+($M121*'fnd base rates'!G$122)\n+($N121*'fnd base rates'!G$123)\n+($O121*'fnd base rates'!G$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,7)))\n*$R121","v":159.23446330000002},{"$f":"(($D121*'fnd base rates'!H$110)\n+($E121*'fnd base rates'!H$111)\n+($F121*'fnd base rates'!H$112)\n+($G121*'fnd base rates'!H$113)\n+($H121*'fnd base rates'!H$114)\n+($I121*'fnd base rates'!H$115)\n+($J121*'fnd base rates'!H$119)\n+($K121*'fnd base rates'!H$120)\n+($M121*'fnd base rates'!H$122)\n+($N121*'fnd base rates'!H$123)\n+($O121*'fnd base rates'!H$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D121*'fnd base rates'!I$110)\n+($E121*'fnd base rates'!I$111)\n+($F121*'fnd base rates'!I$112)\n+($G121*'fnd base rates'!I$113)\n+($H121*'fnd base rates'!I$114)\n+($I121*'fnd base rates'!I$115)\n+($J121*'fnd base rates'!I$119)\n+($K121*'fnd base rates'!I$120)\n+($M121*'fnd base rates'!I$122)\n+($N121*'fnd base rates'!I$123)\n+($O121*'fnd base rates'!I$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,9)))\n*$R121","v":259.80900000000003},{"$f":"(($D121*'fnd base rates'!J$110)\n+($E121*'fnd base rates'!J$111)\n+($F121*'fnd base rates'!J$112)\n+($G121*'fnd base rates'!J$113)\n+($H121*'fnd base rates'!J$114)\n+($I121*'fnd base rates'!J$115)\n+($J121*'fnd base rates'!J$119)\n+($K121*'fnd base rates'!J$120)\n+($M121*'fnd base rates'!J$122)\n+($N121*'fnd base rates'!J$123)\n+($O121*'fnd base rates'!J$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,10)))\n*$R121","v":155.02300000000002},{"$f":"(($D121*'fnd base rates'!K$110)\n+($E121*'fnd base rates'!K$111)\n+($F121*'fnd base rates'!K$112)\n+($G121*'fnd base rates'!K$113)\n+($H121*'fnd base rates'!K$114)\n+($I121*'fnd base rates'!K$115)\n+($J121*'fnd base rates'!K$119)\n+($K121*'fnd base rates'!K$120)\n+($M121*'fnd base rates'!K$122)\n+($N121*'fnd base rates'!K$123)\n+($O121*'fnd base rates'!K$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,11)))\n*$R121","v":1117.4000871000001},{"$f":"(($D121*'fnd base rates'!L$110)\n+($E121*'fnd base rates'!L$111)\n+($F121*'fnd base rates'!L$112)\n+($G121*'fnd base rates'!L$113)\n+($H121*'fnd base rates'!L$114)\n+($I121*'fnd base rates'!L$115)\n+($J121*'fnd base rates'!L$119)\n+($K121*'fnd base rates'!L$120)\n+($M121*'fnd base rates'!L$122)\n+($N121*'fnd base rates'!L$123)\n+($O121*'fnd base rates'!L$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D121*'fnd base rates'!M$110)\n+($E121*'fnd base rates'!M$111)\n+($F121*'fnd base rates'!M$112)\n+($G121*'fnd base rates'!M$113)\n+($H121*'fnd base rates'!M$114)\n+($I121*'fnd base rates'!M$115)\n+($J121*'fnd base rates'!M$119)\n+($K121*'fnd base rates'!M$120)\n+($M121*'fnd base rates'!M$122)\n+($N121*'fnd base rates'!M$123)\n+($O121*'fnd base rates'!M$124)\n+($P121*VLOOKUP($S121+15,rate_basefnd,13)))","v":0},9870.2819476036111,null,420049308,"420","049","308",1,1,9870.2819476036111,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049314,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D122","v":0},{"$f":"'fnd enro'!E122","v":0},{"$f":"'fnd enro'!F122","v":0},{"$f":"'fnd enro'!G122","v":1},{"$f":"'fnd enro'!H122","v":0},{"$f":"'fnd enro'!I122","v":0},{"$f":"'fnd enro'!J122","v":0},{"$f":"'fnd enro'!K122","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L122","v":0},{"$f":"'fnd enro'!M122+'fnd enro'!N122","v":0},{"$f":"'fnd enro'!O122","v":0},{"$f":"'fnd enro'!P122","v":0},{"$f":"'fnd enro'!Q122+'fnd enro'!R122","v":1},{"$f":"'fnd enro'!T122","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S122)","v":10},null,{"$f":"(($D122*'fnd base rates'!C$110)\n+($E122*'fnd base rates'!C$111)\n+($F122*'fnd base rates'!C$112)\n+($G122*'fnd base rates'!C$113)\n+($H122*'fnd base rates'!C$114)\n+($I122*'fnd base rates'!C$115)\n+($J122*'fnd base rates'!C$119)\n+($K122*'fnd base rates'!C$120)\n+($M122*'fnd base rates'!C$122)\n+($N122*'fnd base rates'!C$123)\n+($O122*'fnd base rates'!C$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,3)))\n*$R122","v":612.42361620000008},{"$f":"(($D122*'fnd base rates'!D$110)\n+($E122*'fnd base rates'!D$111)\n+($F122*'fnd base rates'!D$112)\n+($G122*'fnd base rates'!D$113)\n+($H122*'fnd base rates'!D$114)\n+($I122*'fnd base rates'!D$115)\n+($J122*'fnd base rates'!D$119)\n+($K122*'fnd base rates'!D$120)\n+($M122*'fnd base rates'!D$122)\n+($N122*'fnd base rates'!D$123)\n+($O122*'fnd base rates'!D$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,4)))\n*$R122","v":1103.355},{"$f":"(($D122*'fnd base rates'!E$110)\n+($E122*'fnd base rates'!E$111)\n+($F122*'fnd base rates'!E$112)\n+($G122*'fnd base rates'!E$113)\n+($H122*'fnd base rates'!E$114)\n+($I122*'fnd base rates'!E$115)\n+($J122*'fnd base rates'!E$119)\n+($K122*'fnd base rates'!E$120)\n+($M122*'fnd base rates'!E$122)\n+($N122*'fnd base rates'!E$123)\n+($O122*'fnd base rates'!E$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,5)))\n*$R122","v":7112.1885175000007},{"$f":"(($D122*'fnd base rates'!F$110)\n+($E122*'fnd base rates'!F$111)\n+($F122*'fnd base rates'!F$112)\n+($G122*'fnd base rates'!F$113)\n+($H122*'fnd base rates'!F$114)\n+($I122*'fnd base rates'!F$115)\n+($J122*'fnd base rates'!F$119)\n+($K122*'fnd base rates'!F$120)\n+($M122*'fnd base rates'!F$122)\n+($N122*'fnd base rates'!F$123)\n+($O122*'fnd base rates'!F$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,6)))\n*$R122","v":1263.1552065000003},{"$f":"(($D122*'fnd base rates'!G$110)\n+($E122*'fnd base rates'!G$111)\n+($F122*'fnd base rates'!G$112)\n+($G122*'fnd base rates'!G$113)\n+($H122*'fnd base rates'!G$114)\n+($I122*'fnd base rates'!G$115)\n+($J122*'fnd base rates'!G$119)\n+($K122*'fnd base rates'!G$120)\n+($M122*'fnd base rates'!G$122)\n+($N122*'fnd base rates'!G$123)\n+($O122*'fnd base rates'!G$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,7)))\n*$R122","v":313.01446330000005},{"$f":"(($D122*'fnd base rates'!H$110)\n+($E122*'fnd base rates'!H$111)\n+($F122*'fnd base rates'!H$112)\n+($G122*'fnd base rates'!H$113)\n+($H122*'fnd base rates'!H$114)\n+($I122*'fnd base rates'!H$115)\n+($J122*'fnd base rates'!H$119)\n+($K122*'fnd base rates'!H$120)\n+($M122*'fnd base rates'!H$122)\n+($N122*'fnd base rates'!H$123)\n+($O122*'fnd base rates'!H$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D122*'fnd base rates'!I$110)\n+($E122*'fnd base rates'!I$111)\n+($F122*'fnd base rates'!I$112)\n+($G122*'fnd base rates'!I$113)\n+($H122*'fnd base rates'!I$114)\n+($I122*'fnd base rates'!I$115)\n+($J122*'fnd base rates'!I$119)\n+($K122*'fnd base rates'!I$120)\n+($M122*'fnd base rates'!I$122)\n+($N122*'fnd base rates'!I$123)\n+($O122*'fnd base rates'!I$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,9)))\n*$R122","v":388.16800000000001},{"$f":"(($D122*'fnd base rates'!J$110)\n+($E122*'fnd base rates'!J$111)\n+($F122*'fnd base rates'!J$112)\n+($G122*'fnd base rates'!J$113)\n+($H122*'fnd base rates'!J$114)\n+($I122*'fnd base rates'!J$115)\n+($J122*'fnd base rates'!J$119)\n+($K122*'fnd base rates'!J$120)\n+($M122*'fnd base rates'!J$122)\n+($N122*'fnd base rates'!J$123)\n+($O122*'fnd base rates'!J$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,10)))\n*$R122","v":821.9860000000001},{"$f":"(($D122*'fnd base rates'!K$110)\n+($E122*'fnd base rates'!K$111)\n+($F122*'fnd base rates'!K$112)\n+($G122*'fnd base rates'!K$113)\n+($H122*'fnd base rates'!K$114)\n+($I122*'fnd base rates'!K$115)\n+($J122*'fnd base rates'!K$119)\n+($K122*'fnd base rates'!K$120)\n+($M122*'fnd base rates'!K$122)\n+($N122*'fnd base rates'!K$123)\n+($O122*'fnd base rates'!K$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,11)))\n*$R122","v":1117.4000871000001},{"$f":"(($D122*'fnd base rates'!L$110)\n+($E122*'fnd base rates'!L$111)\n+($F122*'fnd base rates'!L$112)\n+($G122*'fnd base rates'!L$113)\n+($H122*'fnd base rates'!L$114)\n+($I122*'fnd base rates'!L$115)\n+($J122*'fnd base rates'!L$119)\n+($K122*'fnd base rates'!L$120)\n+($M122*'fnd base rates'!L$122)\n+($N122*'fnd base rates'!L$123)\n+($O122*'fnd base rates'!L$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D122*'fnd base rates'!M$110)\n+($E122*'fnd base rates'!M$111)\n+($F122*'fnd base rates'!M$112)\n+($G122*'fnd base rates'!M$113)\n+($H122*'fnd base rates'!M$114)\n+($I122*'fnd base rates'!M$115)\n+($J122*'fnd base rates'!M$119)\n+($K122*'fnd base rates'!M$120)\n+($M122*'fnd base rates'!M$122)\n+($N122*'fnd base rates'!M$123)\n+($O122*'fnd base rates'!M$124)\n+($P122*VLOOKUP($S122+15,rate_basefnd,13)))","v":0},14869.96494760361,null,420049314,"420","049","314",1,1,14869.96494760361,14870,0,14870,null,null,null,null,null,14870,0,14870,415,14455,25,14430]
[420,420049347,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D123","v":0},{"$f":"'fnd enro'!E123","v":0},{"$f":"'fnd enro'!F123","v":0},{"$f":"'fnd enro'!G123","v":5},{"$f":"'fnd enro'!H123","v":0},{"$f":"'fnd enro'!I123","v":0},{"$f":"'fnd enro'!J123","v":0},{"$f":"'fnd enro'!K123","v":0.1895},{"$f":"'fnd enro'!L123","v":0},{"$f":"'fnd enro'!M123+'fnd enro'!N123","v":0},{"$f":"'fnd enro'!O123","v":0},{"$f":"'fnd enro'!P123","v":0},{"$f":"'fnd enro'!Q123+'fnd enro'!R123","v":3},{"$f":"'fnd enro'!T123","v":5},1.1000000000000001,{"$f":"VALUE('fnd enro'!S123)","v":10},null,{"$f":"(($D123*'fnd base rates'!C$110)\n+($E123*'fnd base rates'!C$111)\n+($F123*'fnd base rates'!C$112)\n+($G123*'fnd base rates'!C$113)\n+($H123*'fnd base rates'!C$114)\n+($I123*'fnd base rates'!C$115)\n+($J123*'fnd base rates'!C$119)\n+($K123*'fnd base rates'!C$120)\n+($M123*'fnd base rates'!C$122)\n+($N123*'fnd base rates'!C$123)\n+($O123*'fnd base rates'!C$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,3)))\n*$R123","v":2925.0580810000006},{"$f":"(($D123*'fnd base rates'!D$110)\n+($E123*'fnd base rates'!D$111)\n+($F123*'fnd base rates'!D$112)\n+($G123*'fnd base rates'!D$113)\n+($H123*'fnd base rates'!D$114)\n+($I123*'fnd base rates'!D$115)\n+($J123*'fnd base rates'!D$119)\n+($K123*'fnd base rates'!D$120)\n+($M123*'fnd base rates'!D$122)\n+($N123*'fnd base rates'!D$123)\n+($O123*'fnd base rates'!D$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,4)))\n*$R123","v":4867.357},{"$f":"(($D123*'fnd base rates'!E$110)\n+($E123*'fnd base rates'!E$111)\n+($F123*'fnd base rates'!E$112)\n+($G123*'fnd base rates'!E$113)\n+($H123*'fnd base rates'!E$114)\n+($I123*'fnd base rates'!E$115)\n+($J123*'fnd base rates'!E$119)\n+($K123*'fnd base rates'!E$120)\n+($M123*'fnd base rates'!E$122)\n+($N123*'fnd base rates'!E$123)\n+($O123*'fnd base rates'!E$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,5)))\n*$R123","v":29221.378587500003},{"$f":"(($D123*'fnd base rates'!F$110)\n+($E123*'fnd base rates'!F$111)\n+($F123*'fnd base rates'!F$112)\n+($G123*'fnd base rates'!F$113)\n+($H123*'fnd base rates'!F$114)\n+($I123*'fnd base rates'!F$115)\n+($J123*'fnd base rates'!F$119)\n+($K123*'fnd base rates'!F$120)\n+($M123*'fnd base rates'!F$122)\n+($N123*'fnd base rates'!F$123)\n+($O123*'fnd base rates'!F$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,6)))\n*$R123","v":6315.7760325000008},{"$f":"(($D123*'fnd base rates'!G$110)\n+($E123*'fnd base rates'!G$111)\n+($F123*'fnd base rates'!G$112)\n+($G123*'fnd base rates'!G$113)\n+($H123*'fnd base rates'!G$114)\n+($I123*'fnd base rates'!G$115)\n+($J123*'fnd base rates'!G$119)\n+($K123*'fnd base rates'!G$120)\n+($M123*'fnd base rates'!G$122)\n+($N123*'fnd base rates'!G$123)\n+($O123*'fnd base rates'!G$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,7)))\n*$R123","v":1257.5123165000002},{"$f":"(($D123*'fnd base rates'!H$110)\n+($E123*'fnd base rates'!H$111)\n+($F123*'fnd base rates'!H$112)\n+($G123*'fnd base rates'!H$113)\n+($H123*'fnd base rates'!H$114)\n+($I123*'fnd base rates'!H$115)\n+($J123*'fnd base rates'!H$119)\n+($K123*'fnd base rates'!H$120)\n+($M123*'fnd base rates'!H$122)\n+($N123*'fnd base rates'!H$123)\n+($O123*'fnd base rates'!H$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,8)))","v":2484.4078899999995},{"$f":"(($D123*'fnd base rates'!I$110)\n+($E123*'fnd base rates'!I$111)\n+($F123*'fnd base rates'!I$112)\n+($G123*'fnd base rates'!I$113)\n+($H123*'fnd base rates'!I$114)\n+($I123*'fnd base rates'!I$115)\n+($J123*'fnd base rates'!I$119)\n+($K123*'fnd base rates'!I$120)\n+($M123*'fnd base rates'!I$122)\n+($N123*'fnd base rates'!I$123)\n+($O123*'fnd base rates'!I$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,9)))\n*$R123","v":1684.1220000000001},{"$f":"(($D123*'fnd base rates'!J$110)\n+($E123*'fnd base rates'!J$111)\n+($F123*'fnd base rates'!J$112)\n+($G123*'fnd base rates'!J$113)\n+($H123*'fnd base rates'!J$114)\n+($I123*'fnd base rates'!J$115)\n+($J123*'fnd base rates'!J$119)\n+($K123*'fnd base rates'!J$120)\n+($M123*'fnd base rates'!J$122)\n+($N123*'fnd base rates'!J$123)\n+($O123*'fnd base rates'!J$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,10)))\n*$R123","v":2776.0040000000004},{"$f":"(($D123*'fnd base rates'!K$110)\n+($E123*'fnd base rates'!K$111)\n+($F123*'fnd base rates'!K$112)\n+($G123*'fnd base rates'!K$113)\n+($H123*'fnd base rates'!K$114)\n+($I123*'fnd base rates'!K$115)\n+($J123*'fnd base rates'!K$119)\n+($K123*'fnd base rates'!K$120)\n+($M123*'fnd base rates'!K$122)\n+($N123*'fnd base rates'!K$123)\n+($O123*'fnd base rates'!K$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,11)))\n*$R123","v":5587.0004355000001},{"$f":"(($D123*'fnd base rates'!L$110)\n+($E123*'fnd base rates'!L$111)\n+($F123*'fnd base rates'!L$112)\n+($G123*'fnd base rates'!L$113)\n+($H123*'fnd base rates'!L$114)\n+($I123*'fnd base rates'!L$115)\n+($J123*'fnd base rates'!L$119)\n+($K123*'fnd base rates'!L$120)\n+($M123*'fnd base rates'!L$122)\n+($N123*'fnd base rates'!L$123)\n+($O123*'fnd base rates'!L$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,12)))","v":7231.8423950180495},{"$f":"(($D123*'fnd base rates'!M$110)\n+($E123*'fnd base rates'!M$111)\n+($F123*'fnd base rates'!M$112)\n+($G123*'fnd base rates'!M$113)\n+($H123*'fnd base rates'!M$114)\n+($I123*'fnd base rates'!M$115)\n+($J123*'fnd base rates'!M$119)\n+($K123*'fnd base rates'!M$120)\n+($M123*'fnd base rates'!M$122)\n+($N123*'fnd base rates'!M$123)\n+($O123*'fnd base rates'!M$124)\n+($P123*VLOOKUP($S123+15,rate_basefnd,13)))","v":0},64350.458738018053,null,420049347,"420","049","347",1,5,64350.458738018053,12870,0,12870,null,null,null,null,null,12870,0,12870,249,12621,20,12601]
[420,420049616,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D124","v":0},{"$f":"'fnd enro'!E124","v":0},{"$f":"'fnd enro'!F124","v":0},{"$f":"'fnd enro'!G124","v":1},{"$f":"'fnd enro'!H124","v":0},{"$f":"'fnd enro'!I124","v":0},{"$f":"'fnd enro'!J124","v":0},{"$f":"'fnd enro'!K124","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L124","v":0},{"$f":"'fnd enro'!M124+'fnd enro'!N124","v":0},{"$f":"'fnd enro'!O124","v":0},{"$f":"'fnd enro'!P124","v":0},{"$f":"'fnd enro'!Q124+'fnd enro'!R124","v":0},{"$f":"'fnd enro'!T124","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S124)","v":1},null,{"$f":"(($D124*'fnd base rates'!C$110)\n+($E124*'fnd base rates'!C$111)\n+($F124*'fnd base rates'!C$112)\n+($G124*'fnd base rates'!C$113)\n+($H124*'fnd base rates'!C$114)\n+($I124*'fnd base rates'!C$115)\n+($J124*'fnd base rates'!C$119)\n+($K124*'fnd base rates'!C$120)\n+($M124*'fnd base rates'!C$122)\n+($N124*'fnd base rates'!C$123)\n+($O124*'fnd base rates'!C$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,3)))\n*$R124","v":543.89361620000011},{"$f":"(($D124*'fnd base rates'!D$110)\n+($E124*'fnd base rates'!D$111)\n+($F124*'fnd base rates'!D$112)\n+($G124*'fnd base rates'!D$113)\n+($H124*'fnd base rates'!D$114)\n+($I124*'fnd base rates'!D$115)\n+($J124*'fnd base rates'!D$119)\n+($K124*'fnd base rates'!D$120)\n+($M124*'fnd base rates'!D$122)\n+($N124*'fnd base rates'!D$123)\n+($O124*'fnd base rates'!D$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,4)))\n*$R124","v":778.64600000000007},{"$f":"(($D124*'fnd base rates'!E$110)\n+($E124*'fnd base rates'!E$111)\n+($F124*'fnd base rates'!E$112)\n+($G124*'fnd base rates'!E$113)\n+($H124*'fnd base rates'!E$114)\n+($I124*'fnd base rates'!E$115)\n+($J124*'fnd base rates'!E$119)\n+($K124*'fnd base rates'!E$120)\n+($M124*'fnd base rates'!E$122)\n+($N124*'fnd base rates'!E$123)\n+($O124*'fnd base rates'!E$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,5)))\n*$R124","v":3942.4065175000001},{"$f":"(($D124*'fnd base rates'!F$110)\n+($E124*'fnd base rates'!F$111)\n+($F124*'fnd base rates'!F$112)\n+($G124*'fnd base rates'!F$113)\n+($H124*'fnd base rates'!F$114)\n+($I124*'fnd base rates'!F$115)\n+($J124*'fnd base rates'!F$119)\n+($K124*'fnd base rates'!F$120)\n+($M124*'fnd base rates'!F$122)\n+($N124*'fnd base rates'!F$123)\n+($O124*'fnd base rates'!F$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,6)))\n*$R124","v":1263.1552065000003},{"$f":"(($D124*'fnd base rates'!G$110)\n+($E124*'fnd base rates'!G$111)\n+($F124*'fnd base rates'!G$112)\n+($G124*'fnd base rates'!G$113)\n+($H124*'fnd base rates'!G$114)\n+($I124*'fnd base rates'!G$115)\n+($J124*'fnd base rates'!G$119)\n+($K124*'fnd base rates'!G$120)\n+($M124*'fnd base rates'!G$122)\n+($N124*'fnd base rates'!G$123)\n+($O124*'fnd base rates'!G$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,7)))\n*$R124","v":159.23446330000002},{"$f":"(($D124*'fnd base rates'!H$110)\n+($E124*'fnd base rates'!H$111)\n+($F124*'fnd base rates'!H$112)\n+($G124*'fnd base rates'!H$113)\n+($H124*'fnd base rates'!H$114)\n+($I124*'fnd base rates'!H$115)\n+($J124*'fnd base rates'!H$119)\n+($K124*'fnd base rates'!H$120)\n+($M124*'fnd base rates'!H$122)\n+($N124*'fnd base rates'!H$123)\n+($O124*'fnd base rates'!H$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D124*'fnd base rates'!I$110)\n+($E124*'fnd base rates'!I$111)\n+($F124*'fnd base rates'!I$112)\n+($G124*'fnd base rates'!I$113)\n+($H124*'fnd base rates'!I$114)\n+($I124*'fnd base rates'!I$115)\n+($J124*'fnd base rates'!I$119)\n+($K124*'fnd base rates'!I$120)\n+($M124*'fnd base rates'!I$122)\n+($N124*'fnd base rates'!I$123)\n+($O124*'fnd base rates'!I$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,9)))\n*$R124","v":259.80900000000003},{"$f":"(($D124*'fnd base rates'!J$110)\n+($E124*'fnd base rates'!J$111)\n+($F124*'fnd base rates'!J$112)\n+($G124*'fnd base rates'!J$113)\n+($H124*'fnd base rates'!J$114)\n+($I124*'fnd base rates'!J$115)\n+($J124*'fnd base rates'!J$119)\n+($K124*'fnd base rates'!J$120)\n+($M124*'fnd base rates'!J$122)\n+($N124*'fnd base rates'!J$123)\n+($O124*'fnd base rates'!J$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,10)))\n*$R124","v":155.02300000000002},{"$f":"(($D124*'fnd base rates'!K$110)\n+($E124*'fnd base rates'!K$111)\n+($F124*'fnd base rates'!K$112)\n+($G124*'fnd base rates'!K$113)\n+($H124*'fnd base rates'!K$114)\n+($I124*'fnd base rates'!K$115)\n+($J124*'fnd base rates'!K$119)\n+($K124*'fnd base rates'!K$120)\n+($M124*'fnd base rates'!K$122)\n+($N124*'fnd base rates'!K$123)\n+($O124*'fnd base rates'!K$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,11)))\n*$R124","v":1117.4000871000001},{"$f":"(($D124*'fnd base rates'!L$110)\n+($E124*'fnd base rates'!L$111)\n+($F124*'fnd base rates'!L$112)\n+($G124*'fnd base rates'!L$113)\n+($H124*'fnd base rates'!L$114)\n+($I124*'fnd base rates'!L$115)\n+($J124*'fnd base rates'!L$119)\n+($K124*'fnd base rates'!L$120)\n+($M124*'fnd base rates'!L$122)\n+($N124*'fnd base rates'!L$123)\n+($O124*'fnd base rates'!L$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D124*'fnd base rates'!M$110)\n+($E124*'fnd base rates'!M$111)\n+($F124*'fnd base rates'!M$112)\n+($G124*'fnd base rates'!M$113)\n+($H124*'fnd base rates'!M$114)\n+($I124*'fnd base rates'!M$115)\n+($J124*'fnd base rates'!M$119)\n+($K124*'fnd base rates'!M$120)\n+($M124*'fnd base rates'!M$122)\n+($N124*'fnd base rates'!M$123)\n+($O124*'fnd base rates'!M$124)\n+($P124*VLOOKUP($S124+15,rate_basefnd,13)))","v":0},9870.2819476036111,null,420049616,"420","049","616",1,1,9870.2819476036111,9870,0,9870,null,null,null,null,null,9870,0,9870,-1,9871,13,9858]
[420,420049625,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D125","v":0},{"$f":"'fnd enro'!E125","v":0},{"$f":"'fnd enro'!F125","v":0},{"$f":"'fnd enro'!G125","v":1},{"$f":"'fnd enro'!H125","v":0},{"$f":"'fnd enro'!I125","v":0},{"$f":"'fnd enro'!J125","v":0},{"$f":"'fnd enro'!K125","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L125","v":0},{"$f":"'fnd enro'!M125+'fnd enro'!N125","v":0},{"$f":"'fnd enro'!O125","v":0},{"$f":"'fnd enro'!P125","v":0},{"$f":"'fnd enro'!Q125+'fnd enro'!R125","v":1},{"$f":"'fnd enro'!T125","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S125)","v":10},null,{"$f":"(($D125*'fnd base rates'!C$110)\n+($E125*'fnd base rates'!C$111)\n+($F125*'fnd base rates'!C$112)\n+($G125*'fnd base rates'!C$113)\n+($H125*'fnd base rates'!C$114)\n+($I125*'fnd base rates'!C$115)\n+($J125*'fnd base rates'!C$119)\n+($K125*'fnd base rates'!C$120)\n+($M125*'fnd base rates'!C$122)\n+($N125*'fnd base rates'!C$123)\n+($O125*'fnd base rates'!C$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,3)))\n*$R125","v":612.42361620000008},{"$f":"(($D125*'fnd base rates'!D$110)\n+($E125*'fnd base rates'!D$111)\n+($F125*'fnd base rates'!D$112)\n+($G125*'fnd base rates'!D$113)\n+($H125*'fnd base rates'!D$114)\n+($I125*'fnd base rates'!D$115)\n+($J125*'fnd base rates'!D$119)\n+($K125*'fnd base rates'!D$120)\n+($M125*'fnd base rates'!D$122)\n+($N125*'fnd base rates'!D$123)\n+($O125*'fnd base rates'!D$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,4)))\n*$R125","v":1103.355},{"$f":"(($D125*'fnd base rates'!E$110)\n+($E125*'fnd base rates'!E$111)\n+($F125*'fnd base rates'!E$112)\n+($G125*'fnd base rates'!E$113)\n+($H125*'fnd base rates'!E$114)\n+($I125*'fnd base rates'!E$115)\n+($J125*'fnd base rates'!E$119)\n+($K125*'fnd base rates'!E$120)\n+($M125*'fnd base rates'!E$122)\n+($N125*'fnd base rates'!E$123)\n+($O125*'fnd base rates'!E$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,5)))\n*$R125","v":7112.1885175000007},{"$f":"(($D125*'fnd base rates'!F$110)\n+($E125*'fnd base rates'!F$111)\n+($F125*'fnd base rates'!F$112)\n+($G125*'fnd base rates'!F$113)\n+($H125*'fnd base rates'!F$114)\n+($I125*'fnd base rates'!F$115)\n+($J125*'fnd base rates'!F$119)\n+($K125*'fnd base rates'!F$120)\n+($M125*'fnd base rates'!F$122)\n+($N125*'fnd base rates'!F$123)\n+($O125*'fnd base rates'!F$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,6)))\n*$R125","v":1263.1552065000003},{"$f":"(($D125*'fnd base rates'!G$110)\n+($E125*'fnd base rates'!G$111)\n+($F125*'fnd base rates'!G$112)\n+($G125*'fnd base rates'!G$113)\n+($H125*'fnd base rates'!G$114)\n+($I125*'fnd base rates'!G$115)\n+($J125*'fnd base rates'!G$119)\n+($K125*'fnd base rates'!G$120)\n+($M125*'fnd base rates'!G$122)\n+($N125*'fnd base rates'!G$123)\n+($O125*'fnd base rates'!G$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,7)))\n*$R125","v":313.01446330000005},{"$f":"(($D125*'fnd base rates'!H$110)\n+($E125*'fnd base rates'!H$111)\n+($F125*'fnd base rates'!H$112)\n+($G125*'fnd base rates'!H$113)\n+($H125*'fnd base rates'!H$114)\n+($I125*'fnd base rates'!H$115)\n+($J125*'fnd base rates'!H$119)\n+($K125*'fnd base rates'!H$120)\n+($M125*'fnd base rates'!H$122)\n+($N125*'fnd base rates'!H$123)\n+($O125*'fnd base rates'!H$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D125*'fnd base rates'!I$110)\n+($E125*'fnd base rates'!I$111)\n+($F125*'fnd base rates'!I$112)\n+($G125*'fnd base rates'!I$113)\n+($H125*'fnd base rates'!I$114)\n+($I125*'fnd base rates'!I$115)\n+($J125*'fnd base rates'!I$119)\n+($K125*'fnd base rates'!I$120)\n+($M125*'fnd base rates'!I$122)\n+($N125*'fnd base rates'!I$123)\n+($O125*'fnd base rates'!I$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,9)))\n*$R125","v":388.16800000000001},{"$f":"(($D125*'fnd base rates'!J$110)\n+($E125*'fnd base rates'!J$111)\n+($F125*'fnd base rates'!J$112)\n+($G125*'fnd base rates'!J$113)\n+($H125*'fnd base rates'!J$114)\n+($I125*'fnd base rates'!J$115)\n+($J125*'fnd base rates'!J$119)\n+($K125*'fnd base rates'!J$120)\n+($M125*'fnd base rates'!J$122)\n+($N125*'fnd base rates'!J$123)\n+($O125*'fnd base rates'!J$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,10)))\n*$R125","v":821.9860000000001},{"$f":"(($D125*'fnd base rates'!K$110)\n+($E125*'fnd base rates'!K$111)\n+($F125*'fnd base rates'!K$112)\n+($G125*'fnd base rates'!K$113)\n+($H125*'fnd base rates'!K$114)\n+($I125*'fnd base rates'!K$115)\n+($J125*'fnd base rates'!K$119)\n+($K125*'fnd base rates'!K$120)\n+($M125*'fnd base rates'!K$122)\n+($N125*'fnd base rates'!K$123)\n+($O125*'fnd base rates'!K$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,11)))\n*$R125","v":1117.4000871000001},{"$f":"(($D125*'fnd base rates'!L$110)\n+($E125*'fnd base rates'!L$111)\n+($F125*'fnd base rates'!L$112)\n+($G125*'fnd base rates'!L$113)\n+($H125*'fnd base rates'!L$114)\n+($I125*'fnd base rates'!L$115)\n+($J125*'fnd base rates'!L$119)\n+($K125*'fnd base rates'!L$120)\n+($M125*'fnd base rates'!L$122)\n+($N125*'fnd base rates'!L$123)\n+($O125*'fnd base rates'!L$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D125*'fnd base rates'!M$110)\n+($E125*'fnd base rates'!M$111)\n+($F125*'fnd base rates'!M$112)\n+($G125*'fnd base rates'!M$113)\n+($H125*'fnd base rates'!M$114)\n+($I125*'fnd base rates'!M$115)\n+($J125*'fnd base rates'!M$119)\n+($K125*'fnd base rates'!M$120)\n+($M125*'fnd base rates'!M$122)\n+($N125*'fnd base rates'!M$123)\n+($O125*'fnd base rates'!M$124)\n+($P125*VLOOKUP($S125+15,rate_basefnd,13)))","v":0},14869.96494760361,null,420049625,"420","049","625",1,1,14869.96494760361,14870,0,14870,null,null,null,null,null,14870,0,14870,415,14455,25,14430]
[426,426149009,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D126","v":0},{"$f":"'fnd enro'!E126","v":0},{"$f":"'fnd enro'!F126","v":0},{"$f":"'fnd enro'!G126","v":3},{"$f":"'fnd enro'!H126","v":0},{"$f":"'fnd enro'!I126","v":0},{"$f":"'fnd enro'!J126","v":0},{"$f":"'fnd enro'!K126","v":0.1137},{"$f":"'fnd enro'!L126","v":0},{"$f":"'fnd enro'!M126+'fnd enro'!N126","v":0},{"$f":"'fnd enro'!O126","v":0},{"$f":"'fnd enro'!P126","v":0},{"$f":"'fnd enro'!Q126+'fnd enro'!R126","v":2},{"$f":"'fnd enro'!T126","v":3},1,{"$f":"VALUE('fnd enro'!S126)","v":10},null,{"$f":"(($D126*'fnd base rates'!C$110)\n+($E126*'fnd base rates'!C$111)\n+($F126*'fnd base rates'!C$112)\n+($G126*'fnd base rates'!C$113)\n+($H126*'fnd base rates'!C$114)\n+($I126*'fnd base rates'!C$115)\n+($J126*'fnd base rates'!C$119)\n+($K126*'fnd base rates'!C$120)\n+($M126*'fnd base rates'!C$122)\n+($N126*'fnd base rates'!C$123)\n+($O126*'fnd base rates'!C$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,3)))\n*$R126","v":1607.9462259999998},{"$f":"(($D126*'fnd base rates'!D$110)\n+($E126*'fnd base rates'!D$111)\n+($F126*'fnd base rates'!D$112)\n+($G126*'fnd base rates'!D$113)\n+($H126*'fnd base rates'!D$114)\n+($I126*'fnd base rates'!D$115)\n+($J126*'fnd base rates'!D$119)\n+($K126*'fnd base rates'!D$120)\n+($M126*'fnd base rates'!D$122)\n+($N126*'fnd base rates'!D$123)\n+($O126*'fnd base rates'!D$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,4)))\n*$R126","v":2713.96},{"$f":"(($D126*'fnd base rates'!E$110)\n+($E126*'fnd base rates'!E$111)\n+($F126*'fnd base rates'!E$112)\n+($G126*'fnd base rates'!E$113)\n+($H126*'fnd base rates'!E$114)\n+($I126*'fnd base rates'!E$115)\n+($J126*'fnd base rates'!E$119)\n+($K126*'fnd base rates'!E$120)\n+($M126*'fnd base rates'!E$122)\n+($N126*'fnd base rates'!E$123)\n+($O126*'fnd base rates'!E$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,5)))\n*$R126","v":16515.257774999998},{"$f":"(($D126*'fnd base rates'!F$110)\n+($E126*'fnd base rates'!F$111)\n+($F126*'fnd base rates'!F$112)\n+($G126*'fnd base rates'!F$113)\n+($H126*'fnd base rates'!F$114)\n+($I126*'fnd base rates'!F$115)\n+($J126*'fnd base rates'!F$119)\n+($K126*'fnd base rates'!F$120)\n+($M126*'fnd base rates'!F$122)\n+($N126*'fnd base rates'!F$123)\n+($O126*'fnd base rates'!F$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,6)))\n*$R126","v":3444.9687450000001},{"$f":"(($D126*'fnd base rates'!G$110)\n+($E126*'fnd base rates'!G$111)\n+($F126*'fnd base rates'!G$112)\n+($G126*'fnd base rates'!G$113)\n+($H126*'fnd base rates'!G$114)\n+($I126*'fnd base rates'!G$115)\n+($J126*'fnd base rates'!G$119)\n+($K126*'fnd base rates'!G$120)\n+($M126*'fnd base rates'!G$122)\n+($N126*'fnd base rates'!G$123)\n+($O126*'fnd base rates'!G$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,7)))\n*$R126","v":713.875809},{"$f":"(($D126*'fnd base rates'!H$110)\n+($E126*'fnd base rates'!H$111)\n+($F126*'fnd base rates'!H$112)\n+($G126*'fnd base rates'!H$113)\n+($H126*'fnd base rates'!H$114)\n+($I126*'fnd base rates'!H$115)\n+($J126*'fnd base rates'!H$119)\n+($K126*'fnd base rates'!H$120)\n+($M126*'fnd base rates'!H$122)\n+($N126*'fnd base rates'!H$123)\n+($O126*'fnd base rates'!H$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D126*'fnd base rates'!I$110)\n+($E126*'fnd base rates'!I$111)\n+($F126*'fnd base rates'!I$112)\n+($G126*'fnd base rates'!I$113)\n+($H126*'fnd base rates'!I$114)\n+($I126*'fnd base rates'!I$115)\n+($J126*'fnd base rates'!I$119)\n+($K126*'fnd base rates'!I$120)\n+($M126*'fnd base rates'!I$122)\n+($N126*'fnd base rates'!I$123)\n+($O126*'fnd base rates'!I$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,9)))\n*$R126","v":941.94999999999993},{"$f":"(($D126*'fnd base rates'!J$110)\n+($E126*'fnd base rates'!J$111)\n+($F126*'fnd base rates'!J$112)\n+($G126*'fnd base rates'!J$113)\n+($H126*'fnd base rates'!J$114)\n+($I126*'fnd base rates'!J$115)\n+($J126*'fnd base rates'!J$119)\n+($K126*'fnd base rates'!J$120)\n+($M126*'fnd base rates'!J$122)\n+($N126*'fnd base rates'!J$123)\n+($O126*'fnd base rates'!J$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,10)))\n*$R126","v":1635.45},{"$f":"(($D126*'fnd base rates'!K$110)\n+($E126*'fnd base rates'!K$111)\n+($F126*'fnd base rates'!K$112)\n+($G126*'fnd base rates'!K$113)\n+($H126*'fnd base rates'!K$114)\n+($I126*'fnd base rates'!K$115)\n+($J126*'fnd base rates'!K$119)\n+($K126*'fnd base rates'!K$120)\n+($M126*'fnd base rates'!K$122)\n+($N126*'fnd base rates'!K$123)\n+($O126*'fnd base rates'!K$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,11)))\n*$R126","v":3047.4547829999997},{"$f":"(($D126*'fnd base rates'!L$110)\n+($E126*'fnd base rates'!L$111)\n+($F126*'fnd base rates'!L$112)\n+($G126*'fnd base rates'!L$113)\n+($H126*'fnd base rates'!L$114)\n+($I126*'fnd base rates'!L$115)\n+($J126*'fnd base rates'!L$119)\n+($K126*'fnd base rates'!L$120)\n+($M126*'fnd base rates'!L$122)\n+($N126*'fnd base rates'!L$123)\n+($O126*'fnd base rates'!L$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,12)))","v":4432.3314370108292},{"$f":"(($D126*'fnd base rates'!M$110)\n+($E126*'fnd base rates'!M$111)\n+($F126*'fnd base rates'!M$112)\n+($G126*'fnd base rates'!M$113)\n+($H126*'fnd base rates'!M$114)\n+($I126*'fnd base rates'!M$115)\n+($J126*'fnd base rates'!M$119)\n+($K126*'fnd base rates'!M$120)\n+($M126*'fnd base rates'!M$122)\n+($N126*'fnd base rates'!M$123)\n+($O126*'fnd base rates'!M$124)\n+($P126*VLOOKUP($S126+15,rate_basefnd,13)))","v":0},36548.125509010832,null,426149009,"426","149","009",1,3,36548.125509010832,12183,0,12183,null,null,null,null,null,12183,0,12183,253,11930,20,11910]
[426,426149079,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D127","v":0},{"$f":"'fnd enro'!E127","v":0},{"$f":"'fnd enro'!F127","v":0},{"$f":"'fnd enro'!G127","v":0},{"$f":"'fnd enro'!H127","v":1},{"$f":"'fnd enro'!I127","v":0},{"$f":"'fnd enro'!J127","v":0},{"$f":"'fnd enro'!K127","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L127","v":0},{"$f":"'fnd enro'!M127+'fnd enro'!N127","v":0},{"$f":"'fnd enro'!O127","v":0},{"$f":"'fnd enro'!P127","v":0},{"$f":"'fnd enro'!Q127+'fnd enro'!R127","v":0},{"$f":"'fnd enro'!T127","v":1},1,{"$f":"VALUE('fnd enro'!S127)","v":1},null,{"$f":"(($D127*'fnd base rates'!C$110)\n+($E127*'fnd base rates'!C$111)\n+($F127*'fnd base rates'!C$112)\n+($G127*'fnd base rates'!C$113)\n+($H127*'fnd base rates'!C$114)\n+($I127*'fnd base rates'!C$115)\n+($J127*'fnd base rates'!C$119)\n+($K127*'fnd base rates'!C$120)\n+($M127*'fnd base rates'!C$122)\n+($N127*'fnd base rates'!C$123)\n+($O127*'fnd base rates'!C$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,3)))\n*$R127","v":494.44874200000004},{"$f":"(($D127*'fnd base rates'!D$110)\n+($E127*'fnd base rates'!D$111)\n+($F127*'fnd base rates'!D$112)\n+($G127*'fnd base rates'!D$113)\n+($H127*'fnd base rates'!D$114)\n+($I127*'fnd base rates'!D$115)\n+($J127*'fnd base rates'!D$119)\n+($K127*'fnd base rates'!D$120)\n+($M127*'fnd base rates'!D$122)\n+($N127*'fnd base rates'!D$123)\n+($O127*'fnd base rates'!D$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,4)))\n*$R127","v":707.86},{"$f":"(($D127*'fnd base rates'!E$110)\n+($E127*'fnd base rates'!E$111)\n+($F127*'fnd base rates'!E$112)\n+($G127*'fnd base rates'!E$113)\n+($H127*'fnd base rates'!E$114)\n+($I127*'fnd base rates'!E$115)\n+($J127*'fnd base rates'!E$119)\n+($K127*'fnd base rates'!E$120)\n+($M127*'fnd base rates'!E$122)\n+($N127*'fnd base rates'!E$123)\n+($O127*'fnd base rates'!E$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,5)))\n*$R127","v":3194.5359250000001},{"$f":"(($D127*'fnd base rates'!F$110)\n+($E127*'fnd base rates'!F$111)\n+($F127*'fnd base rates'!F$112)\n+($G127*'fnd base rates'!F$113)\n+($H127*'fnd base rates'!F$114)\n+($I127*'fnd base rates'!F$115)\n+($J127*'fnd base rates'!F$119)\n+($K127*'fnd base rates'!F$120)\n+($M127*'fnd base rates'!F$122)\n+($N127*'fnd base rates'!F$123)\n+($O127*'fnd base rates'!F$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,6)))\n*$R127","v":915.10291500000005},{"$f":"(($D127*'fnd base rates'!G$110)\n+($E127*'fnd base rates'!G$111)\n+($F127*'fnd base rates'!G$112)\n+($G127*'fnd base rates'!G$113)\n+($H127*'fnd base rates'!G$114)\n+($I127*'fnd base rates'!G$115)\n+($J127*'fnd base rates'!G$119)\n+($K127*'fnd base rates'!G$120)\n+($M127*'fnd base rates'!G$122)\n+($N127*'fnd base rates'!G$123)\n+($O127*'fnd base rates'!G$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,7)))\n*$R127","v":155.55860300000001},{"$f":"(($D127*'fnd base rates'!H$110)\n+($E127*'fnd base rates'!H$111)\n+($F127*'fnd base rates'!H$112)\n+($G127*'fnd base rates'!H$113)\n+($H127*'fnd base rates'!H$114)\n+($I127*'fnd base rates'!H$115)\n+($J127*'fnd base rates'!H$119)\n+($K127*'fnd base rates'!H$120)\n+($M127*'fnd base rates'!H$122)\n+($N127*'fnd base rates'!H$123)\n+($O127*'fnd base rates'!H$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D127*'fnd base rates'!I$110)\n+($E127*'fnd base rates'!I$111)\n+($F127*'fnd base rates'!I$112)\n+($G127*'fnd base rates'!I$113)\n+($H127*'fnd base rates'!I$114)\n+($I127*'fnd base rates'!I$115)\n+($J127*'fnd base rates'!I$119)\n+($K127*'fnd base rates'!I$120)\n+($M127*'fnd base rates'!I$122)\n+($N127*'fnd base rates'!I$123)\n+($O127*'fnd base rates'!I$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,9)))\n*$R127","v":314.38},{"$f":"(($D127*'fnd base rates'!J$110)\n+($E127*'fnd base rates'!J$111)\n+($F127*'fnd base rates'!J$112)\n+($G127*'fnd base rates'!J$113)\n+($H127*'fnd base rates'!J$114)\n+($I127*'fnd base rates'!J$115)\n+($J127*'fnd base rates'!J$119)\n+($K127*'fnd base rates'!J$120)\n+($M127*'fnd base rates'!J$122)\n+($N127*'fnd base rates'!J$123)\n+($O127*'fnd base rates'!J$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,10)))\n*$R127","v":230.21},{"$f":"(($D127*'fnd base rates'!K$110)\n+($E127*'fnd base rates'!K$111)\n+($F127*'fnd base rates'!K$112)\n+($G127*'fnd base rates'!K$113)\n+($H127*'fnd base rates'!K$114)\n+($I127*'fnd base rates'!K$115)\n+($J127*'fnd base rates'!K$119)\n+($K127*'fnd base rates'!K$120)\n+($M127*'fnd base rates'!K$122)\n+($N127*'fnd base rates'!K$123)\n+($O127*'fnd base rates'!K$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,11)))\n*$R127","v":1091.648261},{"$f":"(($D127*'fnd base rates'!L$110)\n+($E127*'fnd base rates'!L$111)\n+($F127*'fnd base rates'!L$112)\n+($G127*'fnd base rates'!L$113)\n+($H127*'fnd base rates'!L$114)\n+($I127*'fnd base rates'!L$115)\n+($J127*'fnd base rates'!L$119)\n+($K127*'fnd base rates'!L$120)\n+($M127*'fnd base rates'!L$122)\n+($N127*'fnd base rates'!L$123)\n+($O127*'fnd base rates'!L$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D127*'fnd base rates'!M$110)\n+($E127*'fnd base rates'!M$111)\n+($F127*'fnd base rates'!M$112)\n+($G127*'fnd base rates'!M$113)\n+($H127*'fnd base rates'!M$114)\n+($I127*'fnd base rates'!M$115)\n+($J127*'fnd base rates'!M$119)\n+($K127*'fnd base rates'!M$120)\n+($M127*'fnd base rates'!M$122)\n+($N127*'fnd base rates'!M$123)\n+($O127*'fnd base rates'!M$124)\n+($P127*VLOOKUP($S127+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,426149079,"426","149","079",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[426,426149128,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D128","v":0},{"$f":"'fnd enro'!E128","v":0},{"$f":"'fnd enro'!F128","v":1},{"$f":"'fnd enro'!G128","v":4},{"$f":"'fnd enro'!H128","v":1},{"$f":"'fnd enro'!I128","v":0},{"$f":"'fnd enro'!J128","v":0},{"$f":"'fnd enro'!K128","v":0.22739999999999999},{"$f":"'fnd enro'!L128","v":0},{"$f":"'fnd enro'!M128+'fnd enro'!N128","v":2},{"$f":"'fnd enro'!O128","v":0},{"$f":"'fnd enro'!P128","v":0},{"$f":"'fnd enro'!Q128+'fnd enro'!R128","v":4},{"$f":"'fnd enro'!T128","v":6},1,{"$f":"VALUE('fnd enro'!S128)","v":10},null,{"$f":"(($D128*'fnd base rates'!C$110)\n+($E128*'fnd base rates'!C$111)\n+($F128*'fnd base rates'!C$112)\n+($G128*'fnd base rates'!C$113)\n+($H128*'fnd base rates'!C$114)\n+($I128*'fnd base rates'!C$115)\n+($J128*'fnd base rates'!C$119)\n+($K128*'fnd base rates'!C$120)\n+($M128*'fnd base rates'!C$122)\n+($N128*'fnd base rates'!C$123)\n+($O128*'fnd base rates'!C$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,3)))\n*$R128","v":3396.1724519999998},{"$f":"(($D128*'fnd base rates'!D$110)\n+($E128*'fnd base rates'!D$111)\n+($F128*'fnd base rates'!D$112)\n+($G128*'fnd base rates'!D$113)\n+($H128*'fnd base rates'!D$114)\n+($I128*'fnd base rates'!D$115)\n+($J128*'fnd base rates'!D$119)\n+($K128*'fnd base rates'!D$120)\n+($M128*'fnd base rates'!D$122)\n+($N128*'fnd base rates'!D$123)\n+($O128*'fnd base rates'!D$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,4)))\n*$R128","v":5743.4},{"$f":"(($D128*'fnd base rates'!E$110)\n+($E128*'fnd base rates'!E$111)\n+($F128*'fnd base rates'!E$112)\n+($G128*'fnd base rates'!E$113)\n+($H128*'fnd base rates'!E$114)\n+($I128*'fnd base rates'!E$115)\n+($J128*'fnd base rates'!E$119)\n+($K128*'fnd base rates'!E$120)\n+($M128*'fnd base rates'!E$122)\n+($N128*'fnd base rates'!E$123)\n+($O128*'fnd base rates'!E$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,5)))\n*$R128","v":34849.305550000005},{"$f":"(($D128*'fnd base rates'!F$110)\n+($E128*'fnd base rates'!F$111)\n+($F128*'fnd base rates'!F$112)\n+($G128*'fnd base rates'!F$113)\n+($H128*'fnd base rates'!F$114)\n+($I128*'fnd base rates'!F$115)\n+($J128*'fnd base rates'!F$119)\n+($K128*'fnd base rates'!F$120)\n+($M128*'fnd base rates'!F$122)\n+($N128*'fnd base rates'!F$123)\n+($O128*'fnd base rates'!F$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,6)))\n*$R128","v":6972.1974900000005},{"$f":"(($D128*'fnd base rates'!G$110)\n+($E128*'fnd base rates'!G$111)\n+($F128*'fnd base rates'!G$112)\n+($G128*'fnd base rates'!G$113)\n+($H128*'fnd base rates'!G$114)\n+($I128*'fnd base rates'!G$115)\n+($J128*'fnd base rates'!G$119)\n+($K128*'fnd base rates'!G$120)\n+($M128*'fnd base rates'!G$122)\n+($N128*'fnd base rates'!G$123)\n+($O128*'fnd base rates'!G$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,7)))\n*$R128","v":1528.6516179999999},{"$f":"(($D128*'fnd base rates'!H$110)\n+($E128*'fnd base rates'!H$111)\n+($F128*'fnd base rates'!H$112)\n+($G128*'fnd base rates'!H$113)\n+($H128*'fnd base rates'!H$114)\n+($I128*'fnd base rates'!H$115)\n+($J128*'fnd base rates'!H$119)\n+($K128*'fnd base rates'!H$120)\n+($M128*'fnd base rates'!H$122)\n+($N128*'fnd base rates'!H$123)\n+($O128*'fnd base rates'!H$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,8)))","v":3215.1814679999993},{"$f":"(($D128*'fnd base rates'!I$110)\n+($E128*'fnd base rates'!I$111)\n+($F128*'fnd base rates'!I$112)\n+($G128*'fnd base rates'!I$113)\n+($H128*'fnd base rates'!I$114)\n+($I128*'fnd base rates'!I$115)\n+($J128*'fnd base rates'!I$119)\n+($K128*'fnd base rates'!I$120)\n+($M128*'fnd base rates'!I$122)\n+($N128*'fnd base rates'!I$123)\n+($O128*'fnd base rates'!I$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,9)))\n*$R128","v":2097.29},{"$f":"(($D128*'fnd base rates'!J$110)\n+($E128*'fnd base rates'!J$111)\n+($F128*'fnd base rates'!J$112)\n+($G128*'fnd base rates'!J$113)\n+($H128*'fnd base rates'!J$114)\n+($I128*'fnd base rates'!J$115)\n+($J128*'fnd base rates'!J$119)\n+($K128*'fnd base rates'!J$120)\n+($M128*'fnd base rates'!J$122)\n+($N128*'fnd base rates'!J$123)\n+($O128*'fnd base rates'!J$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,10)))\n*$R128","v":3358.3},{"$f":"(($D128*'fnd base rates'!K$110)\n+($E128*'fnd base rates'!K$111)\n+($F128*'fnd base rates'!K$112)\n+($G128*'fnd base rates'!K$113)\n+($H128*'fnd base rates'!K$114)\n+($I128*'fnd base rates'!K$115)\n+($J128*'fnd base rates'!K$119)\n+($K128*'fnd base rates'!K$120)\n+($M128*'fnd base rates'!K$122)\n+($N128*'fnd base rates'!K$123)\n+($O128*'fnd base rates'!K$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,11)))\n*$R128","v":6711.5395660000004},{"$f":"(($D128*'fnd base rates'!L$110)\n+($E128*'fnd base rates'!L$111)\n+($F128*'fnd base rates'!L$112)\n+($G128*'fnd base rates'!L$113)\n+($H128*'fnd base rates'!L$114)\n+($I128*'fnd base rates'!L$115)\n+($J128*'fnd base rates'!L$119)\n+($K128*'fnd base rates'!L$120)\n+($M128*'fnd base rates'!L$122)\n+($N128*'fnd base rates'!L$123)\n+($O128*'fnd base rates'!L$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,12)))","v":9391.3495367484447},{"$f":"(($D128*'fnd base rates'!M$110)\n+($E128*'fnd base rates'!M$111)\n+($F128*'fnd base rates'!M$112)\n+($G128*'fnd base rates'!M$113)\n+($H128*'fnd base rates'!M$114)\n+($I128*'fnd base rates'!M$115)\n+($J128*'fnd base rates'!M$119)\n+($K128*'fnd base rates'!M$120)\n+($M128*'fnd base rates'!M$122)\n+($N128*'fnd base rates'!M$123)\n+($O128*'fnd base rates'!M$124)\n+($P128*VLOOKUP($S128+15,rate_basefnd,13)))","v":0},77263.387680748463,null,426149128,"426","149","128",1,6,77263.387680748463,12877,0,12877,null,null,null,null,null,12877,0,12877,285,12592,21,12571]
[426,426149149,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D129","v":40},{"$f":"'fnd enro'!E129","v":0},{"$f":"'fnd enro'!F129","v":40},{"$f":"'fnd enro'!G129","v":189},{"$f":"'fnd enro'!H129","v":67},{"$f":"'fnd enro'!I129","v":0},{"$f":"'fnd enro'!J129","v":0},{"$f":"'fnd enro'!K129","v":11.218400000000001},{"$f":"'fnd enro'!L129","v":0},{"$f":"'fnd enro'!M129+'fnd enro'!N129","v":71},{"$f":"'fnd enro'!O129","v":7},{"$f":"'fnd enro'!P129","v":0},{"$f":"'fnd enro'!Q129+'fnd enro'!R129","v":183},{"$f":"'fnd enro'!T129","v":316},1,{"$f":"VALUE('fnd enro'!S129)","v":10},null,{"$f":"(($D129*'fnd base rates'!C$110)\n+($E129*'fnd base rates'!C$111)\n+($F129*'fnd base rates'!C$112)\n+($G129*'fnd base rates'!C$113)\n+($H129*'fnd base rates'!C$114)\n+($I129*'fnd base rates'!C$115)\n+($J129*'fnd base rates'!C$119)\n+($K129*'fnd base rates'!C$120)\n+($M129*'fnd base rates'!C$122)\n+($N129*'fnd base rates'!C$123)\n+($O129*'fnd base rates'!C$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,3)))\n*$R129","v":172656.42763200001},{"$f":"(($D129*'fnd base rates'!D$110)\n+($E129*'fnd base rates'!D$111)\n+($F129*'fnd base rates'!D$112)\n+($G129*'fnd base rates'!D$113)\n+($H129*'fnd base rates'!D$114)\n+($I129*'fnd base rates'!D$115)\n+($J129*'fnd base rates'!D$119)\n+($K129*'fnd base rates'!D$120)\n+($M129*'fnd base rates'!D$122)\n+($N129*'fnd base rates'!D$123)\n+($O129*'fnd base rates'!D$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,4)))\n*$R129","v":290058},{"$f":"(($D129*'fnd base rates'!E$110)\n+($E129*'fnd base rates'!E$111)\n+($F129*'fnd base rates'!E$112)\n+($G129*'fnd base rates'!E$113)\n+($H129*'fnd base rates'!E$114)\n+($I129*'fnd base rates'!E$115)\n+($J129*'fnd base rates'!E$119)\n+($K129*'fnd base rates'!E$120)\n+($M129*'fnd base rates'!E$122)\n+($N129*'fnd base rates'!E$123)\n+($O129*'fnd base rates'!E$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,5)))\n*$R129","v":1713500.6338},{"$f":"(($D129*'fnd base rates'!F$110)\n+($E129*'fnd base rates'!F$111)\n+($F129*'fnd base rates'!F$112)\n+($G129*'fnd base rates'!F$113)\n+($H129*'fnd base rates'!F$114)\n+($I129*'fnd base rates'!F$115)\n+($J129*'fnd base rates'!F$119)\n+($K129*'fnd base rates'!F$120)\n+($M129*'fnd base rates'!F$122)\n+($N129*'fnd base rates'!F$123)\n+($O129*'fnd base rates'!F$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,6)))\n*$R129","v":353281.11284000002},{"$f":"(($D129*'fnd base rates'!G$110)\n+($E129*'fnd base rates'!G$111)\n+($F129*'fnd base rates'!G$112)\n+($G129*'fnd base rates'!G$113)\n+($H129*'fnd base rates'!G$114)\n+($I129*'fnd base rates'!G$115)\n+($J129*'fnd base rates'!G$119)\n+($K129*'fnd base rates'!G$120)\n+($M129*'fnd base rates'!G$122)\n+($N129*'fnd base rates'!G$123)\n+($O129*'fnd base rates'!G$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,7)))\n*$R129","v":75251.116488},{"$f":"(($D129*'fnd base rates'!H$110)\n+($E129*'fnd base rates'!H$111)\n+($F129*'fnd base rates'!H$112)\n+($G129*'fnd base rates'!H$113)\n+($H129*'fnd base rates'!H$114)\n+($I129*'fnd base rates'!H$115)\n+($J129*'fnd base rates'!H$119)\n+($K129*'fnd base rates'!H$120)\n+($M129*'fnd base rates'!H$122)\n+($N129*'fnd base rates'!H$123)\n+($O129*'fnd base rates'!H$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,8)))","v":165412.00908799999},{"$f":"(($D129*'fnd base rates'!I$110)\n+($E129*'fnd base rates'!I$111)\n+($F129*'fnd base rates'!I$112)\n+($G129*'fnd base rates'!I$113)\n+($H129*'fnd base rates'!I$114)\n+($I129*'fnd base rates'!I$115)\n+($J129*'fnd base rates'!I$119)\n+($K129*'fnd base rates'!I$120)\n+($M129*'fnd base rates'!I$122)\n+($N129*'fnd base rates'!I$123)\n+($O129*'fnd base rates'!I$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,9)))\n*$R129","v":106523.01},{"$f":"(($D129*'fnd base rates'!J$110)\n+($E129*'fnd base rates'!J$111)\n+($F129*'fnd base rates'!J$112)\n+($G129*'fnd base rates'!J$113)\n+($H129*'fnd base rates'!J$114)\n+($I129*'fnd base rates'!J$115)\n+($J129*'fnd base rates'!J$119)\n+($K129*'fnd base rates'!J$120)\n+($M129*'fnd base rates'!J$122)\n+($N129*'fnd base rates'!J$123)\n+($O129*'fnd base rates'!J$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,10)))\n*$R129","v":160420.76},{"$f":"(($D129*'fnd base rates'!K$110)\n+($E129*'fnd base rates'!K$111)\n+($F129*'fnd base rates'!K$112)\n+($G129*'fnd base rates'!K$113)\n+($H129*'fnd base rates'!K$114)\n+($I129*'fnd base rates'!K$115)\n+($J129*'fnd base rates'!K$119)\n+($K129*'fnd base rates'!K$120)\n+($M129*'fnd base rates'!K$122)\n+($N129*'fnd base rates'!K$123)\n+($O129*'fnd base rates'!K$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,11)))\n*$R129","v":344967.42525600002},{"$f":"(($D129*'fnd base rates'!L$110)\n+($E129*'fnd base rates'!L$111)\n+($F129*'fnd base rates'!L$112)\n+($G129*'fnd base rates'!L$113)\n+($H129*'fnd base rates'!L$114)\n+($I129*'fnd base rates'!L$115)\n+($J129*'fnd base rates'!L$119)\n+($K129*'fnd base rates'!L$120)\n+($M129*'fnd base rates'!L$122)\n+($N129*'fnd base rates'!L$123)\n+($O129*'fnd base rates'!L$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,12)))","v":472906.08786608459},{"$f":"(($D129*'fnd base rates'!M$110)\n+($E129*'fnd base rates'!M$111)\n+($F129*'fnd base rates'!M$112)\n+($G129*'fnd base rates'!M$113)\n+($H129*'fnd base rates'!M$114)\n+($I129*'fnd base rates'!M$115)\n+($J129*'fnd base rates'!M$119)\n+($K129*'fnd base rates'!M$120)\n+($M129*'fnd base rates'!M$122)\n+($N129*'fnd base rates'!M$123)\n+($O129*'fnd base rates'!M$124)\n+($P129*VLOOKUP($S129+15,rate_basefnd,13)))","v":0},3854976.5829700837,null,426149149,"426","149","149",1,316,3854976.5829700837,12199,0,12199,null,null,null,null,null,12199,0,12199,233,11966,32,11934]
[426,426149181,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D130","v":0},{"$f":"'fnd enro'!E130","v":0},{"$f":"'fnd enro'!F130","v":1},{"$f":"'fnd enro'!G130","v":9},{"$f":"'fnd enro'!H130","v":2},{"$f":"'fnd enro'!I130","v":0},{"$f":"'fnd enro'!J130","v":0},{"$f":"'fnd enro'!K130","v":0.45479999999999998},{"$f":"'fnd enro'!L130","v":0},{"$f":"'fnd enro'!M130+'fnd enro'!N130","v":0},{"$f":"'fnd enro'!O130","v":0},{"$f":"'fnd enro'!P130","v":0},{"$f":"'fnd enro'!Q130+'fnd enro'!R130","v":4},{"$f":"'fnd enro'!T130","v":12},1,{"$f":"VALUE('fnd enro'!S130)","v":7},null,{"$f":"(($D130*'fnd base rates'!C$110)\n+($E130*'fnd base rates'!C$111)\n+($F130*'fnd base rates'!C$112)\n+($G130*'fnd base rates'!C$113)\n+($H130*'fnd base rates'!C$114)\n+($I130*'fnd base rates'!C$115)\n+($J130*'fnd base rates'!C$119)\n+($K130*'fnd base rates'!C$120)\n+($M130*'fnd base rates'!C$122)\n+($N130*'fnd base rates'!C$123)\n+($O130*'fnd base rates'!C$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,3)))\n*$R130","v":6166.3449039999996},{"$f":"(($D130*'fnd base rates'!D$110)\n+($E130*'fnd base rates'!D$111)\n+($F130*'fnd base rates'!D$112)\n+($G130*'fnd base rates'!D$113)\n+($H130*'fnd base rates'!D$114)\n+($I130*'fnd base rates'!D$115)\n+($J130*'fnd base rates'!D$119)\n+($K130*'fnd base rates'!D$120)\n+($M130*'fnd base rates'!D$122)\n+($N130*'fnd base rates'!D$123)\n+($O130*'fnd base rates'!D$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,4)))\n*$R130","v":9598.08},{"$f":"(($D130*'fnd base rates'!E$110)\n+($E130*'fnd base rates'!E$111)\n+($F130*'fnd base rates'!E$112)\n+($G130*'fnd base rates'!E$113)\n+($H130*'fnd base rates'!E$114)\n+($I130*'fnd base rates'!E$115)\n+($J130*'fnd base rates'!E$119)\n+($K130*'fnd base rates'!E$120)\n+($M130*'fnd base rates'!E$122)\n+($N130*'fnd base rates'!E$123)\n+($O130*'fnd base rates'!E$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,5)))\n*$R130","v":53004.051099999997},{"$f":"(($D130*'fnd base rates'!F$110)\n+($E130*'fnd base rates'!F$111)\n+($F130*'fnd base rates'!F$112)\n+($G130*'fnd base rates'!F$113)\n+($H130*'fnd base rates'!F$114)\n+($I130*'fnd base rates'!F$115)\n+($J130*'fnd base rates'!F$119)\n+($K130*'fnd base rates'!F$120)\n+($M130*'fnd base rates'!F$122)\n+($N130*'fnd base rates'!F$123)\n+($O130*'fnd base rates'!F$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,6)))\n*$R130","v":13313.434980000002},{"$f":"(($D130*'fnd base rates'!G$110)\n+($E130*'fnd base rates'!G$111)\n+($F130*'fnd base rates'!G$112)\n+($G130*'fnd base rates'!G$113)\n+($H130*'fnd base rates'!G$114)\n+($I130*'fnd base rates'!G$115)\n+($J130*'fnd base rates'!G$119)\n+($K130*'fnd base rates'!G$120)\n+($M130*'fnd base rates'!G$122)\n+($N130*'fnd base rates'!G$123)\n+($O130*'fnd base rates'!G$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,7)))\n*$R130","v":2281.4432360000001},{"$f":"(($D130*'fnd base rates'!H$110)\n+($E130*'fnd base rates'!H$111)\n+($F130*'fnd base rates'!H$112)\n+($G130*'fnd base rates'!H$113)\n+($H130*'fnd base rates'!H$114)\n+($I130*'fnd base rates'!H$115)\n+($J130*'fnd base rates'!H$119)\n+($K130*'fnd base rates'!H$120)\n+($M130*'fnd base rates'!H$122)\n+($N130*'fnd base rates'!H$123)\n+($O130*'fnd base rates'!H$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,8)))","v":5888.4029359999986},{"$f":"(($D130*'fnd base rates'!I$110)\n+($E130*'fnd base rates'!I$111)\n+($F130*'fnd base rates'!I$112)\n+($G130*'fnd base rates'!I$113)\n+($H130*'fnd base rates'!I$114)\n+($I130*'fnd base rates'!I$115)\n+($J130*'fnd base rates'!I$119)\n+($K130*'fnd base rates'!I$120)\n+($M130*'fnd base rates'!I$122)\n+($N130*'fnd base rates'!I$123)\n+($O130*'fnd base rates'!I$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,9)))\n*$R130","v":3426.98},{"$f":"(($D130*'fnd base rates'!J$110)\n+($E130*'fnd base rates'!J$111)\n+($F130*'fnd base rates'!J$112)\n+($G130*'fnd base rates'!J$113)\n+($H130*'fnd base rates'!J$114)\n+($I130*'fnd base rates'!J$115)\n+($J130*'fnd base rates'!J$119)\n+($K130*'fnd base rates'!J$120)\n+($M130*'fnd base rates'!J$122)\n+($N130*'fnd base rates'!J$123)\n+($O130*'fnd base rates'!J$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,10)))\n*$R130","v":4089.96},{"$f":"(($D130*'fnd base rates'!K$110)\n+($E130*'fnd base rates'!K$111)\n+($F130*'fnd base rates'!K$112)\n+($G130*'fnd base rates'!K$113)\n+($H130*'fnd base rates'!K$114)\n+($I130*'fnd base rates'!K$115)\n+($J130*'fnd base rates'!K$119)\n+($K130*'fnd base rates'!K$120)\n+($M130*'fnd base rates'!K$122)\n+($N130*'fnd base rates'!K$123)\n+($O130*'fnd base rates'!K$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,11)))\n*$R130","v":12341.479132},{"$f":"(($D130*'fnd base rates'!L$110)\n+($E130*'fnd base rates'!L$111)\n+($F130*'fnd base rates'!L$112)\n+($G130*'fnd base rates'!L$113)\n+($H130*'fnd base rates'!L$114)\n+($I130*'fnd base rates'!L$115)\n+($J130*'fnd base rates'!L$119)\n+($K130*'fnd base rates'!L$120)\n+($M130*'fnd base rates'!L$122)\n+($N130*'fnd base rates'!L$123)\n+($O130*'fnd base rates'!L$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,12)))","v":15805.173359211174},{"$f":"(($D130*'fnd base rates'!M$110)\n+($E130*'fnd base rates'!M$111)\n+($F130*'fnd base rates'!M$112)\n+($G130*'fnd base rates'!M$113)\n+($H130*'fnd base rates'!M$114)\n+($I130*'fnd base rates'!M$115)\n+($J130*'fnd base rates'!M$119)\n+($K130*'fnd base rates'!M$120)\n+($M130*'fnd base rates'!M$122)\n+($N130*'fnd base rates'!M$123)\n+($O130*'fnd base rates'!M$124)\n+($P130*VLOOKUP($S130+15,rate_basefnd,13)))","v":0},125915.34964721119,null,426149181,"426","149","181",1,12,125915.34964721119,10493,0,10493,null,null,null,null,null,10493,0,10493,86,10407,14,10393]
[426,426149211,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D131","v":0},{"$f":"'fnd enro'!E131","v":0},{"$f":"'fnd enro'!F131","v":0},{"$f":"'fnd enro'!G131","v":1},{"$f":"'fnd enro'!H131","v":1},{"$f":"'fnd enro'!I131","v":0},{"$f":"'fnd enro'!J131","v":0},{"$f":"'fnd enro'!K131","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L131","v":0},{"$f":"'fnd enro'!M131+'fnd enro'!N131","v":0},{"$f":"'fnd enro'!O131","v":0},{"$f":"'fnd enro'!P131","v":0},{"$f":"'fnd enro'!Q131+'fnd enro'!R131","v":2},{"$f":"'fnd enro'!T131","v":2},1,{"$f":"VALUE('fnd enro'!S131)","v":10},null,{"$f":"(($D131*'fnd base rates'!C$110)\n+($E131*'fnd base rates'!C$111)\n+($F131*'fnd base rates'!C$112)\n+($G131*'fnd base rates'!C$113)\n+($H131*'fnd base rates'!C$114)\n+($I131*'fnd base rates'!C$115)\n+($J131*'fnd base rates'!C$119)\n+($K131*'fnd base rates'!C$120)\n+($M131*'fnd base rates'!C$122)\n+($N131*'fnd base rates'!C$123)\n+($O131*'fnd base rates'!C$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,3)))\n*$R131","v":1113.497484},{"$f":"(($D131*'fnd base rates'!D$110)\n+($E131*'fnd base rates'!D$111)\n+($F131*'fnd base rates'!D$112)\n+($G131*'fnd base rates'!D$113)\n+($H131*'fnd base rates'!D$114)\n+($I131*'fnd base rates'!D$115)\n+($J131*'fnd base rates'!D$119)\n+($K131*'fnd base rates'!D$120)\n+($M131*'fnd base rates'!D$122)\n+($N131*'fnd base rates'!D$123)\n+($O131*'fnd base rates'!D$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,4)))\n*$R131","v":2006.1},{"$f":"(($D131*'fnd base rates'!E$110)\n+($E131*'fnd base rates'!E$111)\n+($F131*'fnd base rates'!E$112)\n+($G131*'fnd base rates'!E$113)\n+($H131*'fnd base rates'!E$114)\n+($I131*'fnd base rates'!E$115)\n+($J131*'fnd base rates'!E$119)\n+($K131*'fnd base rates'!E$120)\n+($M131*'fnd base rates'!E$122)\n+($N131*'fnd base rates'!E$123)\n+($O131*'fnd base rates'!E$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,5)))\n*$R131","v":12541.781849999999},{"$f":"(($D131*'fnd base rates'!F$110)\n+($E131*'fnd base rates'!F$111)\n+($F131*'fnd base rates'!F$112)\n+($G131*'fnd base rates'!F$113)\n+($H131*'fnd base rates'!F$114)\n+($I131*'fnd base rates'!F$115)\n+($J131*'fnd base rates'!F$119)\n+($K131*'fnd base rates'!F$120)\n+($M131*'fnd base rates'!F$122)\n+($N131*'fnd base rates'!F$123)\n+($O131*'fnd base rates'!F$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,6)))\n*$R131","v":2063.4258300000001},{"$f":"(($D131*'fnd base rates'!G$110)\n+($E131*'fnd base rates'!G$111)\n+($F131*'fnd base rates'!G$112)\n+($G131*'fnd base rates'!G$113)\n+($H131*'fnd base rates'!G$114)\n+($I131*'fnd base rates'!G$115)\n+($J131*'fnd base rates'!G$119)\n+($K131*'fnd base rates'!G$120)\n+($M131*'fnd base rates'!G$122)\n+($N131*'fnd base rates'!G$123)\n+($O131*'fnd base rates'!G$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,7)))\n*$R131","v":579.91720600000008},{"$f":"(($D131*'fnd base rates'!H$110)\n+($E131*'fnd base rates'!H$111)\n+($F131*'fnd base rates'!H$112)\n+($G131*'fnd base rates'!H$113)\n+($H131*'fnd base rates'!H$114)\n+($I131*'fnd base rates'!H$115)\n+($J131*'fnd base rates'!H$119)\n+($K131*'fnd base rates'!H$120)\n+($M131*'fnd base rates'!H$122)\n+($N131*'fnd base rates'!H$123)\n+($O131*'fnd base rates'!H$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D131*'fnd base rates'!I$110)\n+($E131*'fnd base rates'!I$111)\n+($F131*'fnd base rates'!I$112)\n+($G131*'fnd base rates'!I$113)\n+($H131*'fnd base rates'!I$114)\n+($I131*'fnd base rates'!I$115)\n+($J131*'fnd base rates'!I$119)\n+($K131*'fnd base rates'!I$120)\n+($M131*'fnd base rates'!I$122)\n+($N131*'fnd base rates'!I$123)\n+($O131*'fnd base rates'!I$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,9)))\n*$R131","v":783.94999999999993},{"$f":"(($D131*'fnd base rates'!J$110)\n+($E131*'fnd base rates'!J$111)\n+($F131*'fnd base rates'!J$112)\n+($G131*'fnd base rates'!J$113)\n+($H131*'fnd base rates'!J$114)\n+($I131*'fnd base rates'!J$115)\n+($J131*'fnd base rates'!J$119)\n+($K131*'fnd base rates'!J$120)\n+($M131*'fnd base rates'!J$122)\n+($N131*'fnd base rates'!J$123)\n+($O131*'fnd base rates'!J$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,10)))\n*$R131","v":1583.8000000000002},{"$f":"(($D131*'fnd base rates'!K$110)\n+($E131*'fnd base rates'!K$111)\n+($F131*'fnd base rates'!K$112)\n+($G131*'fnd base rates'!K$113)\n+($H131*'fnd base rates'!K$114)\n+($I131*'fnd base rates'!K$115)\n+($J131*'fnd base rates'!K$119)\n+($K131*'fnd base rates'!K$120)\n+($M131*'fnd base rates'!K$122)\n+($N131*'fnd base rates'!K$123)\n+($O131*'fnd base rates'!K$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,11)))\n*$R131","v":2107.4665219999997},{"$f":"(($D131*'fnd base rates'!L$110)\n+($E131*'fnd base rates'!L$111)\n+($F131*'fnd base rates'!L$112)\n+($G131*'fnd base rates'!L$113)\n+($H131*'fnd base rates'!L$114)\n+($I131*'fnd base rates'!L$115)\n+($J131*'fnd base rates'!L$119)\n+($K131*'fnd base rates'!L$120)\n+($M131*'fnd base rates'!L$122)\n+($N131*'fnd base rates'!L$123)\n+($O131*'fnd base rates'!L$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D131*'fnd base rates'!M$110)\n+($E131*'fnd base rates'!M$111)\n+($F131*'fnd base rates'!M$112)\n+($G131*'fnd base rates'!M$113)\n+($H131*'fnd base rates'!M$114)\n+($I131*'fnd base rates'!M$115)\n+($J131*'fnd base rates'!M$119)\n+($K131*'fnd base rates'!M$120)\n+($M131*'fnd base rates'!M$122)\n+($N131*'fnd base rates'!M$123)\n+($O131*'fnd base rates'!M$124)\n+($P131*VLOOKUP($S131+15,rate_basefnd,13)))","v":0},27087.487954448286,null,426149211,"426","149","211",1,2,27087.487954448286,13544,0,13544,null,null,null,null,null,13544,0,13544,379,13165,25,13140]
[428,428035035,"BROOKE",{"$f":"'fnd enro'!D132","v":0},{"$f":"'fnd enro'!E132","v":0},{"$f":"'fnd enro'!F132","v":153},{"$f":"'fnd enro'!G132","v":789},{"$f":"'fnd enro'!H132","v":452},{"$f":"'fnd enro'!I132","v":205},{"$f":"'fnd enro'!J132","v":0},{"$f":"'fnd enro'!K132","v":60.6021},{"$f":"'fnd enro'!L132","v":0},{"$f":"'fnd enro'!M132+'fnd enro'!N132","v":92},{"$f":"'fnd enro'!O132","v":9},{"$f":"'fnd enro'!P132","v":3},{"$f":"'fnd enro'!Q132+'fnd enro'!R132","v":898},{"$f":"'fnd enro'!T132","v":1599},1.081,{"$f":"VALUE('fnd enro'!S132)","v":10},null,{"$f":"(($D132*'fnd base rates'!C$110)\n+($E132*'fnd base rates'!C$111)\n+($F132*'fnd base rates'!C$112)\n+($G132*'fnd base rates'!C$113)\n+($H132*'fnd base rates'!C$114)\n+($I132*'fnd base rates'!C$115)\n+($J132*'fnd base rates'!C$119)\n+($K132*'fnd base rates'!C$120)\n+($M132*'fnd base rates'!C$122)\n+($N132*'fnd base rates'!C$123)\n+($O132*'fnd base rates'!C$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,3)))\n*$R132","v":925261.52824309806},{"$f":"(($D132*'fnd base rates'!D$110)\n+($E132*'fnd base rates'!D$111)\n+($F132*'fnd base rates'!D$112)\n+($G132*'fnd base rates'!D$113)\n+($H132*'fnd base rates'!D$114)\n+($I132*'fnd base rates'!D$115)\n+($J132*'fnd base rates'!D$119)\n+($K132*'fnd base rates'!D$120)\n+($M132*'fnd base rates'!D$122)\n+($N132*'fnd base rates'!D$123)\n+($O132*'fnd base rates'!D$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,4)))\n*$R132","v":1527812.0217200001},{"$f":"(($D132*'fnd base rates'!E$110)\n+($E132*'fnd base rates'!E$111)\n+($F132*'fnd base rates'!E$112)\n+($G132*'fnd base rates'!E$113)\n+($H132*'fnd base rates'!E$114)\n+($I132*'fnd base rates'!E$115)\n+($J132*'fnd base rates'!E$119)\n+($K132*'fnd base rates'!E$120)\n+($M132*'fnd base rates'!E$122)\n+($N132*'fnd base rates'!E$123)\n+($O132*'fnd base rates'!E$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,5)))\n*$R132","v":9137541.3076750748},{"$f":"(($D132*'fnd base rates'!F$110)\n+($E132*'fnd base rates'!F$111)\n+($F132*'fnd base rates'!F$112)\n+($G132*'fnd base rates'!F$113)\n+($H132*'fnd base rates'!F$114)\n+($I132*'fnd base rates'!F$115)\n+($J132*'fnd base rates'!F$119)\n+($K132*'fnd base rates'!F$120)\n+($M132*'fnd base rates'!F$122)\n+($N132*'fnd base rates'!F$123)\n+($O132*'fnd base rates'!F$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,6)))\n*$R132","v":1814729.0862828852},{"$f":"(($D132*'fnd base rates'!G$110)\n+($E132*'fnd base rates'!G$111)\n+($F132*'fnd base rates'!G$112)\n+($G132*'fnd base rates'!G$113)\n+($H132*'fnd base rates'!G$114)\n+($I132*'fnd base rates'!G$115)\n+($J132*'fnd base rates'!G$119)\n+($K132*'fnd base rates'!G$120)\n+($M132*'fnd base rates'!G$122)\n+($N132*'fnd base rates'!G$123)\n+($O132*'fnd base rates'!G$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,7)))\n*$R132","v":397715.95954895701},{"$f":"(($D132*'fnd base rates'!H$110)\n+($E132*'fnd base rates'!H$111)\n+($F132*'fnd base rates'!H$112)\n+($G132*'fnd base rates'!H$113)\n+($H132*'fnd base rates'!H$114)\n+($I132*'fnd base rates'!H$115)\n+($J132*'fnd base rates'!H$119)\n+($K132*'fnd base rates'!H$120)\n+($M132*'fnd base rates'!H$122)\n+($N132*'fnd base rates'!H$123)\n+($O132*'fnd base rates'!H$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,8)))","v":862682.41122200002},{"$f":"(($D132*'fnd base rates'!I$110)\n+($E132*'fnd base rates'!I$111)\n+($F132*'fnd base rates'!I$112)\n+($G132*'fnd base rates'!I$113)\n+($H132*'fnd base rates'!I$114)\n+($I132*'fnd base rates'!I$115)\n+($J132*'fnd base rates'!I$119)\n+($K132*'fnd base rates'!I$120)\n+($M132*'fnd base rates'!I$122)\n+($N132*'fnd base rates'!I$123)\n+($O132*'fnd base rates'!I$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,9)))\n*$R132","v":602320.19556999998},{"$f":"(($D132*'fnd base rates'!J$110)\n+($E132*'fnd base rates'!J$111)\n+($F132*'fnd base rates'!J$112)\n+($G132*'fnd base rates'!J$113)\n+($H132*'fnd base rates'!J$114)\n+($I132*'fnd base rates'!J$115)\n+($J132*'fnd base rates'!J$119)\n+($K132*'fnd base rates'!J$120)\n+($M132*'fnd base rates'!J$122)\n+($N132*'fnd base rates'!J$123)\n+($O132*'fnd base rates'!J$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,10)))\n*$R132","v":956983.03170000005},{"$f":"(($D132*'fnd base rates'!K$110)\n+($E132*'fnd base rates'!K$111)\n+($F132*'fnd base rates'!K$112)\n+($G132*'fnd base rates'!K$113)\n+($H132*'fnd base rates'!K$114)\n+($I132*'fnd base rates'!K$115)\n+($J132*'fnd base rates'!K$119)\n+($K132*'fnd base rates'!K$120)\n+($M132*'fnd base rates'!K$122)\n+($N132*'fnd base rates'!K$123)\n+($O132*'fnd base rates'!K$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,11)))\n*$R132","v":1833494.6822754587},{"$f":"(($D132*'fnd base rates'!L$110)\n+($E132*'fnd base rates'!L$111)\n+($F132*'fnd base rates'!L$112)\n+($G132*'fnd base rates'!L$113)\n+($H132*'fnd base rates'!L$114)\n+($I132*'fnd base rates'!L$115)\n+($J132*'fnd base rates'!L$119)\n+($K132*'fnd base rates'!L$120)\n+($M132*'fnd base rates'!L$122)\n+($N132*'fnd base rates'!L$123)\n+($O132*'fnd base rates'!L$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,12)))","v":2309332.7581110322},{"$f":"(($D132*'fnd base rates'!M$110)\n+($E132*'fnd base rates'!M$111)\n+($F132*'fnd base rates'!M$112)\n+($G132*'fnd base rates'!M$113)\n+($H132*'fnd base rates'!M$114)\n+($I132*'fnd base rates'!M$115)\n+($J132*'fnd base rates'!M$119)\n+($K132*'fnd base rates'!M$120)\n+($M132*'fnd base rates'!M$122)\n+($N132*'fnd base rates'!M$123)\n+($O132*'fnd base rates'!M$124)\n+($P132*VLOOKUP($S132+15,rate_basefnd,13)))","v":0},20367872.982348505,null,428035035,"428","035","035",1,1599,20367872.982348505,12738,0,12738,null,null,null,null,null,12738,0,12738,230,12508,16,12492]
[428,428035044,"BROOKE",{"$f":"'fnd enro'!D133","v":0},{"$f":"'fnd enro'!E133","v":0},{"$f":"'fnd enro'!F133","v":1},{"$f":"'fnd enro'!G133","v":6},{"$f":"'fnd enro'!H133","v":5},{"$f":"'fnd enro'!I133","v":1},{"$f":"'fnd enro'!J133","v":0},{"$f":"'fnd enro'!K133","v":0.49270000000000003},{"$f":"'fnd enro'!L133","v":0},{"$f":"'fnd enro'!M133+'fnd enro'!N133","v":0},{"$f":"'fnd enro'!O133","v":0},{"$f":"'fnd enro'!P133","v":0},{"$f":"'fnd enro'!Q133+'fnd enro'!R133","v":1},{"$f":"'fnd enro'!T133","v":13},1.081,{"$f":"VALUE('fnd enro'!S133)","v":1},null,{"$f":"(($D133*'fnd base rates'!C$110)\n+($E133*'fnd base rates'!C$111)\n+($F133*'fnd base rates'!C$112)\n+($G133*'fnd base rates'!C$113)\n+($H133*'fnd base rates'!C$114)\n+($I133*'fnd base rates'!C$115)\n+($J133*'fnd base rates'!C$119)\n+($K133*'fnd base rates'!C$120)\n+($M133*'fnd base rates'!C$122)\n+($N133*'fnd base rates'!C$123)\n+($O133*'fnd base rates'!C$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,3)))\n*$R133","v":7003.5975513259991},{"$f":"(($D133*'fnd base rates'!D$110)\n+($E133*'fnd base rates'!D$111)\n+($F133*'fnd base rates'!D$112)\n+($G133*'fnd base rates'!D$113)\n+($H133*'fnd base rates'!D$114)\n+($I133*'fnd base rates'!D$115)\n+($J133*'fnd base rates'!D$119)\n+($K133*'fnd base rates'!D$120)\n+($M133*'fnd base rates'!D$122)\n+($N133*'fnd base rates'!D$123)\n+($O133*'fnd base rates'!D$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,4)))\n*$R133","v":10208.661320000001},{"$f":"(($D133*'fnd base rates'!E$110)\n+($E133*'fnd base rates'!E$111)\n+($F133*'fnd base rates'!E$112)\n+($G133*'fnd base rates'!E$113)\n+($H133*'fnd base rates'!E$114)\n+($I133*'fnd base rates'!E$115)\n+($J133*'fnd base rates'!E$119)\n+($K133*'fnd base rates'!E$120)\n+($M133*'fnd base rates'!E$122)\n+($N133*'fnd base rates'!E$123)\n+($O133*'fnd base rates'!E$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,5)))\n*$R133","v":51841.784034024997},{"$f":"(($D133*'fnd base rates'!F$110)\n+($E133*'fnd base rates'!F$111)\n+($F133*'fnd base rates'!F$112)\n+($G133*'fnd base rates'!F$113)\n+($H133*'fnd base rates'!F$114)\n+($I133*'fnd base rates'!F$115)\n+($J133*'fnd base rates'!F$119)\n+($K133*'fnd base rates'!F$120)\n+($M133*'fnd base rates'!F$122)\n+($N133*'fnd base rates'!F$123)\n+($O133*'fnd base rates'!F$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,6)))\n*$R133","v":14516.217034495001},{"$f":"(($D133*'fnd base rates'!G$110)\n+($E133*'fnd base rates'!G$111)\n+($F133*'fnd base rates'!G$112)\n+($G133*'fnd base rates'!G$113)\n+($H133*'fnd base rates'!G$114)\n+($I133*'fnd base rates'!G$115)\n+($J133*'fnd base rates'!G$119)\n+($K133*'fnd base rates'!G$120)\n+($M133*'fnd base rates'!G$122)\n+($N133*'fnd base rates'!G$123)\n+($O133*'fnd base rates'!G$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,7)))\n*$R133","v":2223.4027879589999},{"$f":"(($D133*'fnd base rates'!H$110)\n+($E133*'fnd base rates'!H$111)\n+($F133*'fnd base rates'!H$112)\n+($G133*'fnd base rates'!H$113)\n+($H133*'fnd base rates'!H$114)\n+($I133*'fnd base rates'!H$115)\n+($J133*'fnd base rates'!H$119)\n+($K133*'fnd base rates'!H$120)\n+($M133*'fnd base rates'!H$122)\n+($N133*'fnd base rates'!H$123)\n+($O133*'fnd base rates'!H$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,8)))","v":6591.7165139999988},{"$f":"(($D133*'fnd base rates'!I$110)\n+($E133*'fnd base rates'!I$111)\n+($F133*'fnd base rates'!I$112)\n+($G133*'fnd base rates'!I$113)\n+($H133*'fnd base rates'!I$114)\n+($I133*'fnd base rates'!I$115)\n+($J133*'fnd base rates'!I$119)\n+($K133*'fnd base rates'!I$120)\n+($M133*'fnd base rates'!I$122)\n+($N133*'fnd base rates'!I$123)\n+($O133*'fnd base rates'!I$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,9)))\n*$R133","v":4015.6988000000001},{"$f":"(($D133*'fnd base rates'!J$110)\n+($E133*'fnd base rates'!J$111)\n+($F133*'fnd base rates'!J$112)\n+($G133*'fnd base rates'!J$113)\n+($H133*'fnd base rates'!J$114)\n+($I133*'fnd base rates'!J$115)\n+($J133*'fnd base rates'!J$119)\n+($K133*'fnd base rates'!J$120)\n+($M133*'fnd base rates'!J$122)\n+($N133*'fnd base rates'!J$123)\n+($O133*'fnd base rates'!J$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,10)))\n*$R133","v":3370.1039799999999},{"$f":"(($D133*'fnd base rates'!K$110)\n+($E133*'fnd base rates'!K$111)\n+($F133*'fnd base rates'!K$112)\n+($G133*'fnd base rates'!K$113)\n+($H133*'fnd base rates'!K$114)\n+($I133*'fnd base rates'!K$115)\n+($J133*'fnd base rates'!K$119)\n+($K133*'fnd base rates'!K$120)\n+($M133*'fnd base rates'!K$122)\n+($N133*'fnd base rates'!K$123)\n+($O133*'fnd base rates'!K$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,11)))\n*$R133","v":14735.021701832999},{"$f":"(($D133*'fnd base rates'!L$110)\n+($E133*'fnd base rates'!L$111)\n+($F133*'fnd base rates'!L$112)\n+($G133*'fnd base rates'!L$113)\n+($H133*'fnd base rates'!L$114)\n+($I133*'fnd base rates'!L$115)\n+($J133*'fnd base rates'!L$119)\n+($K133*'fnd base rates'!L$120)\n+($M133*'fnd base rates'!L$122)\n+($N133*'fnd base rates'!L$123)\n+($O133*'fnd base rates'!L$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,12)))","v":15632.415899163272},{"$f":"(($D133*'fnd base rates'!M$110)\n+($E133*'fnd base rates'!M$111)\n+($F133*'fnd base rates'!M$112)\n+($G133*'fnd base rates'!M$113)\n+($H133*'fnd base rates'!M$114)\n+($I133*'fnd base rates'!M$115)\n+($J133*'fnd base rates'!M$119)\n+($K133*'fnd base rates'!M$120)\n+($M133*'fnd base rates'!M$122)\n+($N133*'fnd base rates'!M$123)\n+($O133*'fnd base rates'!M$124)\n+($P133*VLOOKUP($S133+15,rate_basefnd,13)))","v":0},130138.61962280127,null,428035044,"428","035","044",1,13,130138.61962280127,10011,0,10011,null,null,null,null,null,10011,0,10011,-2,10013,12,10001]
[428,428035050,"BROOKE",{"$f":"'fnd enro'!D134","v":0},{"$f":"'fnd enro'!E134","v":0},{"$f":"'fnd enro'!F134","v":0},{"$f":"'fnd enro'!G134","v":0},{"$f":"'fnd enro'!H134","v":1},{"$f":"'fnd enro'!I134","v":0},{"$f":"'fnd enro'!J134","v":0},{"$f":"'fnd enro'!K134","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L134","v":0},{"$f":"'fnd enro'!M134+'fnd enro'!N134","v":0},{"$f":"'fnd enro'!O134","v":0},{"$f":"'fnd enro'!P134","v":0},{"$f":"'fnd enro'!Q134+'fnd enro'!R134","v":1},{"$f":"'fnd enro'!T134","v":1},1.081,{"$f":"VALUE('fnd enro'!S134)","v":10},null,{"$f":"(($D134*'fnd base rates'!C$110)\n+($E134*'fnd base rates'!C$111)\n+($F134*'fnd base rates'!C$112)\n+($G134*'fnd base rates'!C$113)\n+($H134*'fnd base rates'!C$114)\n+($I134*'fnd base rates'!C$115)\n+($J134*'fnd base rates'!C$119)\n+($K134*'fnd base rates'!C$120)\n+($M134*'fnd base rates'!C$122)\n+($N134*'fnd base rates'!C$123)\n+($O134*'fnd base rates'!C$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,3)))\n*$R134","v":601.84539010200001},{"$f":"(($D134*'fnd base rates'!D$110)\n+($E134*'fnd base rates'!D$111)\n+($F134*'fnd base rates'!D$112)\n+($G134*'fnd base rates'!D$113)\n+($H134*'fnd base rates'!D$114)\n+($I134*'fnd base rates'!D$115)\n+($J134*'fnd base rates'!D$119)\n+($K134*'fnd base rates'!D$120)\n+($M134*'fnd base rates'!D$122)\n+($N134*'fnd base rates'!D$123)\n+($O134*'fnd base rates'!D$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,4)))\n*$R134","v":1084.2970499999999},{"$f":"(($D134*'fnd base rates'!E$110)\n+($E134*'fnd base rates'!E$111)\n+($F134*'fnd base rates'!E$112)\n+($G134*'fnd base rates'!E$113)\n+($H134*'fnd base rates'!E$114)\n+($I134*'fnd base rates'!E$115)\n+($J134*'fnd base rates'!E$119)\n+($K134*'fnd base rates'!E$120)\n+($M134*'fnd base rates'!E$122)\n+($N134*'fnd base rates'!E$123)\n+($O134*'fnd base rates'!E$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,5)))\n*$R134","v":6568.3245549249996},{"$f":"(($D134*'fnd base rates'!F$110)\n+($E134*'fnd base rates'!F$111)\n+($F134*'fnd base rates'!F$112)\n+($G134*'fnd base rates'!F$113)\n+($H134*'fnd base rates'!F$114)\n+($I134*'fnd base rates'!F$115)\n+($J134*'fnd base rates'!F$119)\n+($K134*'fnd base rates'!F$120)\n+($M134*'fnd base rates'!F$122)\n+($N134*'fnd base rates'!F$123)\n+($O134*'fnd base rates'!F$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,6)))\n*$R134","v":989.22625111499997},{"$f":"(($D134*'fnd base rates'!G$110)\n+($E134*'fnd base rates'!G$111)\n+($F134*'fnd base rates'!G$112)\n+($G134*'fnd base rates'!G$113)\n+($H134*'fnd base rates'!G$114)\n+($I134*'fnd base rates'!G$115)\n+($J134*'fnd base rates'!G$119)\n+($K134*'fnd base rates'!G$120)\n+($M134*'fnd base rates'!G$122)\n+($N134*'fnd base rates'!G$123)\n+($O134*'fnd base rates'!G$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,7)))\n*$R134","v":319.282649843},{"$f":"(($D134*'fnd base rates'!H$110)\n+($E134*'fnd base rates'!H$111)\n+($F134*'fnd base rates'!H$112)\n+($G134*'fnd base rates'!H$113)\n+($H134*'fnd base rates'!H$114)\n+($I134*'fnd base rates'!H$115)\n+($J134*'fnd base rates'!H$119)\n+($K134*'fnd base rates'!H$120)\n+($M134*'fnd base rates'!H$122)\n+($N134*'fnd base rates'!H$123)\n+($O134*'fnd base rates'!H$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D134*'fnd base rates'!I$110)\n+($E134*'fnd base rates'!I$111)\n+($F134*'fnd base rates'!I$112)\n+($G134*'fnd base rates'!I$113)\n+($H134*'fnd base rates'!I$114)\n+($I134*'fnd base rates'!I$115)\n+($J134*'fnd base rates'!I$119)\n+($K134*'fnd base rates'!I$120)\n+($M134*'fnd base rates'!I$122)\n+($N134*'fnd base rates'!I$123)\n+($O134*'fnd base rates'!I$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,9)))\n*$R134","v":465.98667},{"$f":"(($D134*'fnd base rates'!J$110)\n+($E134*'fnd base rates'!J$111)\n+($F134*'fnd base rates'!J$112)\n+($G134*'fnd base rates'!J$113)\n+($H134*'fnd base rates'!J$114)\n+($I134*'fnd base rates'!J$115)\n+($J134*'fnd base rates'!J$119)\n+($K134*'fnd base rates'!J$120)\n+($M134*'fnd base rates'!J$122)\n+($N134*'fnd base rates'!J$123)\n+($O134*'fnd base rates'!J$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,10)))\n*$R134","v":904.29974000000004},{"$f":"(($D134*'fnd base rates'!K$110)\n+($E134*'fnd base rates'!K$111)\n+($F134*'fnd base rates'!K$112)\n+($G134*'fnd base rates'!K$113)\n+($H134*'fnd base rates'!K$114)\n+($I134*'fnd base rates'!K$115)\n+($J134*'fnd base rates'!K$119)\n+($K134*'fnd base rates'!K$120)\n+($M134*'fnd base rates'!K$122)\n+($N134*'fnd base rates'!K$123)\n+($O134*'fnd base rates'!K$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,11)))\n*$R134","v":1180.0717701410001},{"$f":"(($D134*'fnd base rates'!L$110)\n+($E134*'fnd base rates'!L$111)\n+($F134*'fnd base rates'!L$112)\n+($G134*'fnd base rates'!L$113)\n+($H134*'fnd base rates'!L$114)\n+($I134*'fnd base rates'!L$115)\n+($J134*'fnd base rates'!L$119)\n+($K134*'fnd base rates'!L$120)\n+($M134*'fnd base rates'!L$122)\n+($N134*'fnd base rates'!L$123)\n+($O134*'fnd base rates'!L$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D134*'fnd base rates'!M$110)\n+($E134*'fnd base rates'!M$111)\n+($F134*'fnd base rates'!M$112)\n+($G134*'fnd base rates'!M$113)\n+($H134*'fnd base rates'!M$114)\n+($I134*'fnd base rates'!M$115)\n+($J134*'fnd base rates'!M$119)\n+($K134*'fnd base rates'!M$120)\n+($M134*'fnd base rates'!M$122)\n+($N134*'fnd base rates'!M$123)\n+($O134*'fnd base rates'!M$124)\n+($P134*VLOOKUP($S134+15,rate_basefnd,13)))","v":0},14282.609081570683,null,428035050,"428","035","050",1,1,14282.609081570683,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[428,428035057,"BROOKE",{"$f":"'fnd enro'!D135","v":0},{"$f":"'fnd enro'!E135","v":0},{"$f":"'fnd enro'!F135","v":16},{"$f":"'fnd enro'!G135","v":82},{"$f":"'fnd enro'!H135","v":45},{"$f":"'fnd enro'!I135","v":17},{"$f":"'fnd enro'!J135","v":0},{"$f":"'fnd enro'!K135","v":6.0640000000000001},{"$f":"'fnd enro'!L135","v":0},{"$f":"'fnd enro'!M135+'fnd enro'!N135","v":18},{"$f":"'fnd enro'!O135","v":0},{"$f":"'fnd enro'!P135","v":0},{"$f":"'fnd enro'!Q135+'fnd enro'!R135","v":82},{"$f":"'fnd enro'!T135","v":160},1.081,{"$f":"VALUE('fnd enro'!S135)","v":10},null,{"$f":"(($D135*'fnd base rates'!C$110)\n+($E135*'fnd base rates'!C$111)\n+($F135*'fnd base rates'!C$112)\n+($G135*'fnd base rates'!C$113)\n+($H135*'fnd base rates'!C$114)\n+($I135*'fnd base rates'!C$115)\n+($J135*'fnd base rates'!C$119)\n+($K135*'fnd base rates'!C$120)\n+($M135*'fnd base rates'!C$122)\n+($N135*'fnd base rates'!C$123)\n+($O135*'fnd base rates'!C$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,3)))\n*$R135","v":92796.195136319991},{"$f":"(($D135*'fnd base rates'!D$110)\n+($E135*'fnd base rates'!D$111)\n+($F135*'fnd base rates'!D$112)\n+($G135*'fnd base rates'!D$113)\n+($H135*'fnd base rates'!D$114)\n+($I135*'fnd base rates'!D$115)\n+($J135*'fnd base rates'!D$119)\n+($K135*'fnd base rates'!D$120)\n+($M135*'fnd base rates'!D$122)\n+($N135*'fnd base rates'!D$123)\n+($O135*'fnd base rates'!D$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,4)))\n*$R135","v":151667.0025},{"$f":"(($D135*'fnd base rates'!E$110)\n+($E135*'fnd base rates'!E$111)\n+($F135*'fnd base rates'!E$112)\n+($G135*'fnd base rates'!E$113)\n+($H135*'fnd base rates'!E$114)\n+($I135*'fnd base rates'!E$115)\n+($J135*'fnd base rates'!E$119)\n+($K135*'fnd base rates'!E$120)\n+($M135*'fnd base rates'!E$122)\n+($N135*'fnd base rates'!E$123)\n+($O135*'fnd base rates'!E$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,5)))\n*$R135","v":895403.97263799992},{"$f":"(($D135*'fnd base rates'!F$110)\n+($E135*'fnd base rates'!F$111)\n+($F135*'fnd base rates'!F$112)\n+($G135*'fnd base rates'!F$113)\n+($H135*'fnd base rates'!F$114)\n+($I135*'fnd base rates'!F$115)\n+($J135*'fnd base rates'!F$119)\n+($K135*'fnd base rates'!F$120)\n+($M135*'fnd base rates'!F$122)\n+($N135*'fnd base rates'!F$123)\n+($O135*'fnd base rates'!F$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,6)))\n*$R135","v":184207.86596840003},{"$f":"(($D135*'fnd base rates'!G$110)\n+($E135*'fnd base rates'!G$111)\n+($F135*'fnd base rates'!G$112)\n+($G135*'fnd base rates'!G$113)\n+($H135*'fnd base rates'!G$114)\n+($I135*'fnd base rates'!G$115)\n+($J135*'fnd base rates'!G$119)\n+($K135*'fnd base rates'!G$120)\n+($M135*'fnd base rates'!G$122)\n+($N135*'fnd base rates'!G$123)\n+($O135*'fnd base rates'!G$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,7)))\n*$R135","v":38952.134024879997},{"$f":"(($D135*'fnd base rates'!H$110)\n+($E135*'fnd base rates'!H$111)\n+($F135*'fnd base rates'!H$112)\n+($G135*'fnd base rates'!H$113)\n+($H135*'fnd base rates'!H$114)\n+($I135*'fnd base rates'!H$115)\n+($J135*'fnd base rates'!H$119)\n+($K135*'fnd base rates'!H$120)\n+($M135*'fnd base rates'!H$122)\n+($N135*'fnd base rates'!H$123)\n+($O135*'fnd base rates'!H$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,8)))","v":86020.702480000007},{"$f":"(($D135*'fnd base rates'!I$110)\n+($E135*'fnd base rates'!I$111)\n+($F135*'fnd base rates'!I$112)\n+($G135*'fnd base rates'!I$113)\n+($H135*'fnd base rates'!I$114)\n+($I135*'fnd base rates'!I$115)\n+($J135*'fnd base rates'!I$119)\n+($K135*'fnd base rates'!I$120)\n+($M135*'fnd base rates'!I$122)\n+($N135*'fnd base rates'!I$123)\n+($O135*'fnd base rates'!I$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,9)))\n*$R135","v":59215.699030000003},{"$f":"(($D135*'fnd base rates'!J$110)\n+($E135*'fnd base rates'!J$111)\n+($F135*'fnd base rates'!J$112)\n+($G135*'fnd base rates'!J$113)\n+($H135*'fnd base rates'!J$114)\n+($I135*'fnd base rates'!J$115)\n+($J135*'fnd base rates'!J$119)\n+($K135*'fnd base rates'!J$120)\n+($M135*'fnd base rates'!J$122)\n+($N135*'fnd base rates'!J$123)\n+($O135*'fnd base rates'!J$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,10)))\n*$R135","v":89256.505260000005},{"$f":"(($D135*'fnd base rates'!K$110)\n+($E135*'fnd base rates'!K$111)\n+($F135*'fnd base rates'!K$112)\n+($G135*'fnd base rates'!K$113)\n+($H135*'fnd base rates'!K$114)\n+($I135*'fnd base rates'!K$115)\n+($J135*'fnd base rates'!K$119)\n+($K135*'fnd base rates'!K$120)\n+($M135*'fnd base rates'!K$122)\n+($N135*'fnd base rates'!K$123)\n+($O135*'fnd base rates'!K$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,11)))\n*$R135","v":185493.85098255999},{"$f":"(($D135*'fnd base rates'!L$110)\n+($E135*'fnd base rates'!L$111)\n+($F135*'fnd base rates'!L$112)\n+($G135*'fnd base rates'!L$113)\n+($H135*'fnd base rates'!L$114)\n+($I135*'fnd base rates'!L$115)\n+($J135*'fnd base rates'!L$119)\n+($K135*'fnd base rates'!L$120)\n+($M135*'fnd base rates'!L$122)\n+($N135*'fnd base rates'!L$123)\n+($O135*'fnd base rates'!L$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,12)))","v":229543.28741462686},{"$f":"(($D135*'fnd base rates'!M$110)\n+($E135*'fnd base rates'!M$111)\n+($F135*'fnd base rates'!M$112)\n+($G135*'fnd base rates'!M$113)\n+($H135*'fnd base rates'!M$114)\n+($I135*'fnd base rates'!M$115)\n+($J135*'fnd base rates'!M$119)\n+($K135*'fnd base rates'!M$120)\n+($M135*'fnd base rates'!M$122)\n+($N135*'fnd base rates'!M$123)\n+($O135*'fnd base rates'!M$124)\n+($P135*VLOOKUP($S135+15,rate_basefnd,13)))","v":0},2012557.2154347866,null,428035057,"428","035","057",1,160,2012557.2154347866,12578,0,12578,null,null,null,null,null,12578,0,12578,220,12358,34,12324]
[428,428035073,"BROOKE",{"$f":"'fnd enro'!D136","v":0},{"$f":"'fnd enro'!E136","v":0},{"$f":"'fnd enro'!F136","v":0},{"$f":"'fnd enro'!G136","v":1},{"$f":"'fnd enro'!H136","v":3},{"$f":"'fnd enro'!I136","v":1},{"$f":"'fnd enro'!J136","v":0},{"$f":"'fnd enro'!K136","v":0.1895},{"$f":"'fnd enro'!L136","v":0},{"$f":"'fnd enro'!M136+'fnd enro'!N136","v":0},{"$f":"'fnd enro'!O136","v":0},{"$f":"'fnd enro'!P136","v":0},{"$f":"'fnd enro'!Q136+'fnd enro'!R136","v":1},{"$f":"'fnd enro'!T136","v":5},1.081,{"$f":"VALUE('fnd enro'!S136)","v":4},null,{"$f":"(($D136*'fnd base rates'!C$110)\n+($E136*'fnd base rates'!C$111)\n+($F136*'fnd base rates'!C$112)\n+($G136*'fnd base rates'!C$113)\n+($H136*'fnd base rates'!C$114)\n+($I136*'fnd base rates'!C$115)\n+($J136*'fnd base rates'!C$119)\n+($K136*'fnd base rates'!C$120)\n+($M136*'fnd base rates'!C$122)\n+($N136*'fnd base rates'!C$123)\n+($O136*'fnd base rates'!C$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,3)))\n*$R136","v":2729.4317205100001},{"$f":"(($D136*'fnd base rates'!D$110)\n+($E136*'fnd base rates'!D$111)\n+($F136*'fnd base rates'!D$112)\n+($G136*'fnd base rates'!D$113)\n+($H136*'fnd base rates'!D$114)\n+($I136*'fnd base rates'!D$115)\n+($J136*'fnd base rates'!D$119)\n+($K136*'fnd base rates'!D$120)\n+($M136*'fnd base rates'!D$122)\n+($N136*'fnd base rates'!D$123)\n+($O136*'fnd base rates'!D$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,4)))\n*$R136","v":4095.7360400000002},{"$f":"(($D136*'fnd base rates'!E$110)\n+($E136*'fnd base rates'!E$111)\n+($F136*'fnd base rates'!E$112)\n+($G136*'fnd base rates'!E$113)\n+($H136*'fnd base rates'!E$114)\n+($I136*'fnd base rates'!E$115)\n+($J136*'fnd base rates'!E$119)\n+($K136*'fnd base rates'!E$120)\n+($M136*'fnd base rates'!E$122)\n+($N136*'fnd base rates'!E$123)\n+($O136*'fnd base rates'!E$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,5)))\n*$R136","v":21773.793464624996},{"$f":"(($D136*'fnd base rates'!F$110)\n+($E136*'fnd base rates'!F$111)\n+($F136*'fnd base rates'!F$112)\n+($G136*'fnd base rates'!F$113)\n+($H136*'fnd base rates'!F$114)\n+($I136*'fnd base rates'!F$115)\n+($J136*'fnd base rates'!F$119)\n+($K136*'fnd base rates'!F$120)\n+($M136*'fnd base rates'!F$122)\n+($N136*'fnd base rates'!F$123)\n+($O136*'fnd base rates'!F$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,6)))\n*$R136","v":5089.7421055750001},{"$f":"(($D136*'fnd base rates'!G$110)\n+($E136*'fnd base rates'!G$111)\n+($F136*'fnd base rates'!G$112)\n+($G136*'fnd base rates'!G$113)\n+($H136*'fnd base rates'!G$114)\n+($I136*'fnd base rates'!G$115)\n+($J136*'fnd base rates'!G$119)\n+($K136*'fnd base rates'!G$120)\n+($M136*'fnd base rates'!G$122)\n+($N136*'fnd base rates'!G$123)\n+($O136*'fnd base rates'!G$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,7)))\n*$R136","v":952.29939921499999},{"$f":"(($D136*'fnd base rates'!H$110)\n+($E136*'fnd base rates'!H$111)\n+($F136*'fnd base rates'!H$112)\n+($G136*'fnd base rates'!H$113)\n+($H136*'fnd base rates'!H$114)\n+($I136*'fnd base rates'!H$115)\n+($J136*'fnd base rates'!H$119)\n+($K136*'fnd base rates'!H$120)\n+($M136*'fnd base rates'!H$122)\n+($N136*'fnd base rates'!H$123)\n+($O136*'fnd base rates'!H$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,8)))","v":2720.1078899999998},{"$f":"(($D136*'fnd base rates'!I$110)\n+($E136*'fnd base rates'!I$111)\n+($F136*'fnd base rates'!I$112)\n+($G136*'fnd base rates'!I$113)\n+($H136*'fnd base rates'!I$114)\n+($I136*'fnd base rates'!I$115)\n+($J136*'fnd base rates'!I$119)\n+($K136*'fnd base rates'!I$120)\n+($M136*'fnd base rates'!I$122)\n+($N136*'fnd base rates'!I$123)\n+($O136*'fnd base rates'!I$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,9)))\n*$R136","v":1807.49686},{"$f":"(($D136*'fnd base rates'!J$110)\n+($E136*'fnd base rates'!J$111)\n+($F136*'fnd base rates'!J$112)\n+($G136*'fnd base rates'!J$113)\n+($H136*'fnd base rates'!J$114)\n+($I136*'fnd base rates'!J$115)\n+($J136*'fnd base rates'!J$119)\n+($K136*'fnd base rates'!J$120)\n+($M136*'fnd base rates'!J$122)\n+($N136*'fnd base rates'!J$123)\n+($O136*'fnd base rates'!J$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,10)))\n*$R136","v":2026.85338},{"$f":"(($D136*'fnd base rates'!K$110)\n+($E136*'fnd base rates'!K$111)\n+($F136*'fnd base rates'!K$112)\n+($G136*'fnd base rates'!K$113)\n+($H136*'fnd base rates'!K$114)\n+($I136*'fnd base rates'!K$115)\n+($J136*'fnd base rates'!K$119)\n+($K136*'fnd base rates'!K$120)\n+($M136*'fnd base rates'!K$122)\n+($N136*'fnd base rates'!K$123)\n+($O136*'fnd base rates'!K$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,11)))\n*$R136","v":5786.2809207049995},{"$f":"(($D136*'fnd base rates'!L$110)\n+($E136*'fnd base rates'!L$111)\n+($F136*'fnd base rates'!L$112)\n+($G136*'fnd base rates'!L$113)\n+($H136*'fnd base rates'!L$114)\n+($I136*'fnd base rates'!L$115)\n+($J136*'fnd base rates'!L$119)\n+($K136*'fnd base rates'!L$120)\n+($M136*'fnd base rates'!L$122)\n+($N136*'fnd base rates'!L$123)\n+($O136*'fnd base rates'!L$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,12)))","v":6249.5744559665382},{"$f":"(($D136*'fnd base rates'!M$110)\n+($E136*'fnd base rates'!M$111)\n+($F136*'fnd base rates'!M$112)\n+($G136*'fnd base rates'!M$113)\n+($H136*'fnd base rates'!M$114)\n+($I136*'fnd base rates'!M$115)\n+($J136*'fnd base rates'!M$119)\n+($K136*'fnd base rates'!M$120)\n+($M136*'fnd base rates'!M$122)\n+($N136*'fnd base rates'!M$123)\n+($O136*'fnd base rates'!M$124)\n+($P136*VLOOKUP($S136+15,rate_basefnd,13)))","v":0},53231.31623659654,null,428035073,"428","035","073",1,5,53231.31623659654,10646,0,10646,null,null,null,null,null,10646,0,10646,-3,10649,14,10635]
[428,428035088,"BROOKE",{"$f":"'fnd enro'!D137","v":0},{"$f":"'fnd enro'!E137","v":0},{"$f":"'fnd enro'!F137","v":1},{"$f":"'fnd enro'!G137","v":0},{"$f":"'fnd enro'!H137","v":0},{"$f":"'fnd enro'!I137","v":0},{"$f":"'fnd enro'!J137","v":0},{"$f":"'fnd enro'!K137","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L137","v":0},{"$f":"'fnd enro'!M137+'fnd enro'!N137","v":0},{"$f":"'fnd enro'!O137","v":0},{"$f":"'fnd enro'!P137","v":0},{"$f":"'fnd enro'!Q137+'fnd enro'!R137","v":0},{"$f":"'fnd enro'!T137","v":1},1.081,{"$f":"VALUE('fnd enro'!S137)","v":1},null,{"$f":"(($D137*'fnd base rates'!C$110)\n+($E137*'fnd base rates'!C$111)\n+($F137*'fnd base rates'!C$112)\n+($G137*'fnd base rates'!C$113)\n+($H137*'fnd base rates'!C$114)\n+($I137*'fnd base rates'!C$115)\n+($J137*'fnd base rates'!C$119)\n+($K137*'fnd base rates'!C$120)\n+($M137*'fnd base rates'!C$122)\n+($N137*'fnd base rates'!C$123)\n+($O137*'fnd base rates'!C$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,3)))\n*$R137","v":534.49909010199997},{"$f":"(($D137*'fnd base rates'!D$110)\n+($E137*'fnd base rates'!D$111)\n+($F137*'fnd base rates'!D$112)\n+($G137*'fnd base rates'!D$113)\n+($H137*'fnd base rates'!D$114)\n+($I137*'fnd base rates'!D$115)\n+($J137*'fnd base rates'!D$119)\n+($K137*'fnd base rates'!D$120)\n+($M137*'fnd base rates'!D$122)\n+($N137*'fnd base rates'!D$123)\n+($O137*'fnd base rates'!D$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,4)))\n*$R137","v":765.19665999999995},{"$f":"(($D137*'fnd base rates'!E$110)\n+($E137*'fnd base rates'!E$111)\n+($F137*'fnd base rates'!E$112)\n+($G137*'fnd base rates'!E$113)\n+($H137*'fnd base rates'!E$114)\n+($I137*'fnd base rates'!E$115)\n+($J137*'fnd base rates'!E$119)\n+($K137*'fnd base rates'!E$120)\n+($M137*'fnd base rates'!E$122)\n+($N137*'fnd base rates'!E$123)\n+($O137*'fnd base rates'!E$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,5)))\n*$R137","v":3874.353644925},{"$f":"(($D137*'fnd base rates'!F$110)\n+($E137*'fnd base rates'!F$111)\n+($F137*'fnd base rates'!F$112)\n+($G137*'fnd base rates'!F$113)\n+($H137*'fnd base rates'!F$114)\n+($I137*'fnd base rates'!F$115)\n+($J137*'fnd base rates'!F$119)\n+($K137*'fnd base rates'!F$120)\n+($M137*'fnd base rates'!F$122)\n+($N137*'fnd base rates'!F$123)\n+($O137*'fnd base rates'!F$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,6)))\n*$R137","v":1241.3370711150001},{"$f":"(($D137*'fnd base rates'!G$110)\n+($E137*'fnd base rates'!G$111)\n+($F137*'fnd base rates'!G$112)\n+($G137*'fnd base rates'!G$113)\n+($H137*'fnd base rates'!G$114)\n+($I137*'fnd base rates'!G$115)\n+($J137*'fnd base rates'!G$119)\n+($K137*'fnd base rates'!G$120)\n+($M137*'fnd base rates'!G$122)\n+($N137*'fnd base rates'!G$123)\n+($O137*'fnd base rates'!G$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,7)))\n*$R137","v":156.46242984299997},{"$f":"(($D137*'fnd base rates'!H$110)\n+($E137*'fnd base rates'!H$111)\n+($F137*'fnd base rates'!H$112)\n+($G137*'fnd base rates'!H$113)\n+($H137*'fnd base rates'!H$114)\n+($I137*'fnd base rates'!H$115)\n+($J137*'fnd base rates'!H$119)\n+($K137*'fnd base rates'!H$120)\n+($M137*'fnd base rates'!H$122)\n+($N137*'fnd base rates'!H$123)\n+($O137*'fnd base rates'!H$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D137*'fnd base rates'!I$110)\n+($E137*'fnd base rates'!I$111)\n+($F137*'fnd base rates'!I$112)\n+($G137*'fnd base rates'!I$113)\n+($H137*'fnd base rates'!I$114)\n+($I137*'fnd base rates'!I$115)\n+($J137*'fnd base rates'!I$119)\n+($K137*'fnd base rates'!I$120)\n+($M137*'fnd base rates'!I$122)\n+($N137*'fnd base rates'!I$123)\n+($O137*'fnd base rates'!I$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,9)))\n*$R137","v":255.32138999999998},{"$f":"(($D137*'fnd base rates'!J$110)\n+($E137*'fnd base rates'!J$111)\n+($F137*'fnd base rates'!J$112)\n+($G137*'fnd base rates'!J$113)\n+($H137*'fnd base rates'!J$114)\n+($I137*'fnd base rates'!J$115)\n+($J137*'fnd base rates'!J$119)\n+($K137*'fnd base rates'!J$120)\n+($M137*'fnd base rates'!J$122)\n+($N137*'fnd base rates'!J$123)\n+($O137*'fnd base rates'!J$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,10)))\n*$R137","v":101.58157},{"$f":"(($D137*'fnd base rates'!K$110)\n+($E137*'fnd base rates'!K$111)\n+($F137*'fnd base rates'!K$112)\n+($G137*'fnd base rates'!K$113)\n+($H137*'fnd base rates'!K$114)\n+($I137*'fnd base rates'!K$115)\n+($J137*'fnd base rates'!K$119)\n+($K137*'fnd base rates'!K$120)\n+($M137*'fnd base rates'!K$122)\n+($N137*'fnd base rates'!K$123)\n+($O137*'fnd base rates'!K$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,11)))\n*$R137","v":1098.099540141},{"$f":"(($D137*'fnd base rates'!L$110)\n+($E137*'fnd base rates'!L$111)\n+($F137*'fnd base rates'!L$112)\n+($G137*'fnd base rates'!L$113)\n+($H137*'fnd base rates'!L$114)\n+($I137*'fnd base rates'!L$115)\n+($J137*'fnd base rates'!L$119)\n+($K137*'fnd base rates'!L$120)\n+($M137*'fnd base rates'!L$122)\n+($N137*'fnd base rates'!L$123)\n+($O137*'fnd base rates'!L$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D137*'fnd base rates'!M$110)\n+($E137*'fnd base rates'!M$111)\n+($F137*'fnd base rates'!M$112)\n+($G137*'fnd base rates'!M$113)\n+($H137*'fnd base rates'!M$114)\n+($I137*'fnd base rates'!M$115)\n+($J137*'fnd base rates'!M$119)\n+($K137*'fnd base rates'!M$120)\n+($M137*'fnd base rates'!M$122)\n+($N137*'fnd base rates'!M$123)\n+($O137*'fnd base rates'!M$124)\n+($P137*VLOOKUP($S137+15,rate_basefnd,13)))","v":0},9677.5311674153236,null,428035088,"428","035","088",1,1,9677.5311674153236,9678,0,9678,null,null,null,null,null,9678,0,9678,0,9678,12,9666]
[428,428035093,"BROOKE",{"$f":"'fnd enro'!D138","v":0},{"$f":"'fnd enro'!E138","v":0},{"$f":"'fnd enro'!F138","v":0},{"$f":"'fnd enro'!G138","v":1},{"$f":"'fnd enro'!H138","v":2},{"$f":"'fnd enro'!I138","v":0},{"$f":"'fnd enro'!J138","v":0},{"$f":"'fnd enro'!K138","v":0.1137},{"$f":"'fnd enro'!L138","v":0},{"$f":"'fnd enro'!M138+'fnd enro'!N138","v":0},{"$f":"'fnd enro'!O138","v":0},{"$f":"'fnd enro'!P138","v":0},{"$f":"'fnd enro'!Q138+'fnd enro'!R138","v":2},{"$f":"'fnd enro'!T138","v":3},{"$f":"VLOOKUP(B138,charterinfo_b,6)","v":1.081},{"$f":"VALUE('fnd enro'!S138)","v":10},null,{"$f":"(($D138*'fnd base rates'!C$110)\n+($E138*'fnd base rates'!C$111)\n+($F138*'fnd base rates'!C$112)\n+($G138*'fnd base rates'!C$113)\n+($H138*'fnd base rates'!C$114)\n+($I138*'fnd base rates'!C$115)\n+($J138*'fnd base rates'!C$119)\n+($K138*'fnd base rates'!C$120)\n+($M138*'fnd base rates'!C$122)\n+($N138*'fnd base rates'!C$123)\n+($O138*'fnd base rates'!C$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,3)))\n*$R138","v":1738.1898703059996},{"$f":"(($D138*'fnd base rates'!D$110)\n+($E138*'fnd base rates'!D$111)\n+($F138*'fnd base rates'!D$112)\n+($G138*'fnd base rates'!D$113)\n+($H138*'fnd base rates'!D$114)\n+($I138*'fnd base rates'!D$115)\n+($J138*'fnd base rates'!D$119)\n+($K138*'fnd base rates'!D$120)\n+($M138*'fnd base rates'!D$122)\n+($N138*'fnd base rates'!D$123)\n+($O138*'fnd base rates'!D$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,4)))\n*$R138","v":2933.7907599999999},{"$f":"(($D138*'fnd base rates'!E$110)\n+($E138*'fnd base rates'!E$111)\n+($F138*'fnd base rates'!E$112)\n+($G138*'fnd base rates'!E$113)\n+($H138*'fnd base rates'!E$114)\n+($I138*'fnd base rates'!E$115)\n+($J138*'fnd base rates'!E$119)\n+($K138*'fnd base rates'!E$120)\n+($M138*'fnd base rates'!E$122)\n+($N138*'fnd base rates'!E$123)\n+($O138*'fnd base rates'!E$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,5)))\n*$R138","v":17010.959514775001},{"$f":"(($D138*'fnd base rates'!F$110)\n+($E138*'fnd base rates'!F$111)\n+($F138*'fnd base rates'!F$112)\n+($G138*'fnd base rates'!F$113)\n+($H138*'fnd base rates'!F$114)\n+($I138*'fnd base rates'!F$115)\n+($J138*'fnd base rates'!F$119)\n+($K138*'fnd base rates'!F$120)\n+($M138*'fnd base rates'!F$122)\n+($N138*'fnd base rates'!F$123)\n+($O138*'fnd base rates'!F$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,6)))\n*$R138","v":3219.789573345},{"$f":"(($D138*'fnd base rates'!G$110)\n+($E138*'fnd base rates'!G$111)\n+($F138*'fnd base rates'!G$112)\n+($G138*'fnd base rates'!G$113)\n+($H138*'fnd base rates'!G$114)\n+($I138*'fnd base rates'!G$115)\n+($J138*'fnd base rates'!G$119)\n+($K138*'fnd base rates'!G$120)\n+($M138*'fnd base rates'!G$122)\n+($N138*'fnd base rates'!G$123)\n+($O138*'fnd base rates'!G$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,7)))\n*$R138","v":795.04934952899998},{"$f":"(($D138*'fnd base rates'!H$110)\n+($E138*'fnd base rates'!H$111)\n+($F138*'fnd base rates'!H$112)\n+($G138*'fnd base rates'!H$113)\n+($H138*'fnd base rates'!H$114)\n+($I138*'fnd base rates'!H$115)\n+($J138*'fnd base rates'!H$119)\n+($K138*'fnd base rates'!H$120)\n+($M138*'fnd base rates'!H$122)\n+($N138*'fnd base rates'!H$123)\n+($O138*'fnd base rates'!H$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D138*'fnd base rates'!I$110)\n+($E138*'fnd base rates'!I$111)\n+($F138*'fnd base rates'!I$112)\n+($G138*'fnd base rates'!I$113)\n+($H138*'fnd base rates'!I$114)\n+($I138*'fnd base rates'!I$115)\n+($J138*'fnd base rates'!I$119)\n+($K138*'fnd base rates'!I$120)\n+($M138*'fnd base rates'!I$122)\n+($N138*'fnd base rates'!I$123)\n+($O138*'fnd base rates'!I$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,9)))\n*$R138","v":1187.2947299999998},{"$f":"(($D138*'fnd base rates'!J$110)\n+($E138*'fnd base rates'!J$111)\n+($F138*'fnd base rates'!J$112)\n+($G138*'fnd base rates'!J$113)\n+($H138*'fnd base rates'!J$114)\n+($I138*'fnd base rates'!J$115)\n+($J138*'fnd base rates'!J$119)\n+($K138*'fnd base rates'!J$120)\n+($M138*'fnd base rates'!J$122)\n+($N138*'fnd base rates'!J$123)\n+($O138*'fnd base rates'!J$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,10)))\n*$R138","v":1960.9448100000002},{"$f":"(($D138*'fnd base rates'!K$110)\n+($E138*'fnd base rates'!K$111)\n+($F138*'fnd base rates'!K$112)\n+($G138*'fnd base rates'!K$113)\n+($H138*'fnd base rates'!K$114)\n+($I138*'fnd base rates'!K$115)\n+($J138*'fnd base rates'!K$119)\n+($K138*'fnd base rates'!K$120)\n+($M138*'fnd base rates'!K$122)\n+($N138*'fnd base rates'!K$123)\n+($O138*'fnd base rates'!K$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,11)))\n*$R138","v":3458.2430804229998},{"$f":"(($D138*'fnd base rates'!L$110)\n+($E138*'fnd base rates'!L$111)\n+($F138*'fnd base rates'!L$112)\n+($G138*'fnd base rates'!L$113)\n+($H138*'fnd base rates'!L$114)\n+($I138*'fnd base rates'!L$115)\n+($J138*'fnd base rates'!L$119)\n+($K138*'fnd base rates'!L$120)\n+($M138*'fnd base rates'!L$122)\n+($N138*'fnd base rates'!L$123)\n+($O138*'fnd base rates'!L$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,12)))","v":4494.3333338929724},{"$f":"(($D138*'fnd base rates'!M$110)\n+($E138*'fnd base rates'!M$111)\n+($F138*'fnd base rates'!M$112)\n+($G138*'fnd base rates'!M$113)\n+($H138*'fnd base rates'!M$114)\n+($I138*'fnd base rates'!M$115)\n+($J138*'fnd base rates'!M$119)\n+($K138*'fnd base rates'!M$120)\n+($M138*'fnd base rates'!M$122)\n+($N138*'fnd base rates'!M$123)\n+($O138*'fnd base rates'!M$124)\n+($P138*VLOOKUP($S138+15,rate_basefnd,13)))","v":0},38293.525756270974,null,{"$f":"B138","v":428035093},"428","035","093",1,{"$f":"enro","v":3},38293.525756270974,12765,0,12765,null,null,null,null,null,12765,0,12765,271,12494,4,12490]
[428,428035133,"BROOKE",{"$f":"'fnd enro'!D139","v":0},{"$f":"'fnd enro'!E139","v":0},{"$f":"'fnd enro'!F139","v":0},{"$f":"'fnd enro'!G139","v":1},{"$f":"'fnd enro'!H139","v":1},{"$f":"'fnd enro'!I139","v":0},{"$f":"'fnd enro'!J139","v":0},{"$f":"'fnd enro'!K139","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L139","v":0},{"$f":"'fnd enro'!M139+'fnd enro'!N139","v":0},{"$f":"'fnd enro'!O139","v":0},{"$f":"'fnd enro'!P139","v":0},{"$f":"'fnd enro'!Q139+'fnd enro'!R139","v":2},{"$f":"'fnd enro'!T139","v":2},1.081,{"$f":"VALUE('fnd enro'!S139)","v":10},null,{"$f":"(($D139*'fnd base rates'!C$110)\n+($E139*'fnd base rates'!C$111)\n+($F139*'fnd base rates'!C$112)\n+($G139*'fnd base rates'!C$113)\n+($H139*'fnd base rates'!C$114)\n+($I139*'fnd base rates'!C$115)\n+($J139*'fnd base rates'!C$119)\n+($K139*'fnd base rates'!C$120)\n+($M139*'fnd base rates'!C$122)\n+($N139*'fnd base rates'!C$123)\n+($O139*'fnd base rates'!C$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,3)))\n*$R139","v":1203.690780204},{"$f":"(($D139*'fnd base rates'!D$110)\n+($E139*'fnd base rates'!D$111)\n+($F139*'fnd base rates'!D$112)\n+($G139*'fnd base rates'!D$113)\n+($H139*'fnd base rates'!D$114)\n+($I139*'fnd base rates'!D$115)\n+($J139*'fnd base rates'!D$119)\n+($K139*'fnd base rates'!D$120)\n+($M139*'fnd base rates'!D$122)\n+($N139*'fnd base rates'!D$123)\n+($O139*'fnd base rates'!D$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,4)))\n*$R139","v":2168.5940999999998},{"$f":"(($D139*'fnd base rates'!E$110)\n+($E139*'fnd base rates'!E$111)\n+($F139*'fnd base rates'!E$112)\n+($G139*'fnd base rates'!E$113)\n+($H139*'fnd base rates'!E$114)\n+($I139*'fnd base rates'!E$115)\n+($J139*'fnd base rates'!E$119)\n+($K139*'fnd base rates'!E$120)\n+($M139*'fnd base rates'!E$122)\n+($N139*'fnd base rates'!E$123)\n+($O139*'fnd base rates'!E$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,5)))\n*$R139","v":13557.666179849999},{"$f":"(($D139*'fnd base rates'!F$110)\n+($E139*'fnd base rates'!F$111)\n+($F139*'fnd base rates'!F$112)\n+($G139*'fnd base rates'!F$113)\n+($H139*'fnd base rates'!F$114)\n+($I139*'fnd base rates'!F$115)\n+($J139*'fnd base rates'!F$119)\n+($K139*'fnd base rates'!F$120)\n+($M139*'fnd base rates'!F$122)\n+($N139*'fnd base rates'!F$123)\n+($O139*'fnd base rates'!F$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,6)))\n*$R139","v":2230.5633222300003},{"$f":"(($D139*'fnd base rates'!G$110)\n+($E139*'fnd base rates'!G$111)\n+($F139*'fnd base rates'!G$112)\n+($G139*'fnd base rates'!G$113)\n+($H139*'fnd base rates'!G$114)\n+($I139*'fnd base rates'!G$115)\n+($J139*'fnd base rates'!G$119)\n+($K139*'fnd base rates'!G$120)\n+($M139*'fnd base rates'!G$122)\n+($N139*'fnd base rates'!G$123)\n+($O139*'fnd base rates'!G$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,7)))\n*$R139","v":626.89049968600011},{"$f":"(($D139*'fnd base rates'!H$110)\n+($E139*'fnd base rates'!H$111)\n+($F139*'fnd base rates'!H$112)\n+($G139*'fnd base rates'!H$113)\n+($H139*'fnd base rates'!H$114)\n+($I139*'fnd base rates'!H$115)\n+($J139*'fnd base rates'!H$119)\n+($K139*'fnd base rates'!H$120)\n+($M139*'fnd base rates'!H$122)\n+($N139*'fnd base rates'!H$123)\n+($O139*'fnd base rates'!H$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D139*'fnd base rates'!I$110)\n+($E139*'fnd base rates'!I$111)\n+($F139*'fnd base rates'!I$112)\n+($G139*'fnd base rates'!I$113)\n+($H139*'fnd base rates'!I$114)\n+($I139*'fnd base rates'!I$115)\n+($J139*'fnd base rates'!I$119)\n+($K139*'fnd base rates'!I$120)\n+($M139*'fnd base rates'!I$122)\n+($N139*'fnd base rates'!I$123)\n+($O139*'fnd base rates'!I$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,9)))\n*$R139","v":847.44994999999994},{"$f":"(($D139*'fnd base rates'!J$110)\n+($E139*'fnd base rates'!J$111)\n+($F139*'fnd base rates'!J$112)\n+($G139*'fnd base rates'!J$113)\n+($H139*'fnd base rates'!J$114)\n+($I139*'fnd base rates'!J$115)\n+($J139*'fnd base rates'!J$119)\n+($K139*'fnd base rates'!J$120)\n+($M139*'fnd base rates'!J$122)\n+($N139*'fnd base rates'!J$123)\n+($O139*'fnd base rates'!J$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,10)))\n*$R139","v":1712.0878000000002},{"$f":"(($D139*'fnd base rates'!K$110)\n+($E139*'fnd base rates'!K$111)\n+($F139*'fnd base rates'!K$112)\n+($G139*'fnd base rates'!K$113)\n+($H139*'fnd base rates'!K$114)\n+($I139*'fnd base rates'!K$115)\n+($J139*'fnd base rates'!K$119)\n+($K139*'fnd base rates'!K$120)\n+($M139*'fnd base rates'!K$122)\n+($N139*'fnd base rates'!K$123)\n+($O139*'fnd base rates'!K$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,11)))\n*$R139","v":2278.1713102819995},{"$f":"(($D139*'fnd base rates'!L$110)\n+($E139*'fnd base rates'!L$111)\n+($F139*'fnd base rates'!L$112)\n+($G139*'fnd base rates'!L$113)\n+($H139*'fnd base rates'!L$114)\n+($I139*'fnd base rates'!L$115)\n+($J139*'fnd base rates'!L$119)\n+($K139*'fnd base rates'!L$120)\n+($M139*'fnd base rates'!L$122)\n+($N139*'fnd base rates'!L$123)\n+($O139*'fnd base rates'!L$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D139*'fnd base rates'!M$110)\n+($E139*'fnd base rates'!M$111)\n+($F139*'fnd base rates'!M$112)\n+($G139*'fnd base rates'!M$113)\n+($H139*'fnd base rates'!M$114)\n+($I139*'fnd base rates'!M$115)\n+($J139*'fnd base rates'!M$119)\n+($K139*'fnd base rates'!M$120)\n+($M139*'fnd base rates'!M$122)\n+($N139*'fnd base rates'!M$123)\n+($O139*'fnd base rates'!M$124)\n+($P139*VLOOKUP($S139+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U139:AE139)","v":28932.663004700287},null,428035133,{"$f":"IF($B139<499999999,MID($B139,1,3),MID($B139,1,4))","v":"428"},{"$f":"IF($B139<499999999,MID($B139,4,3),MID($B139,5,3))","v":"035"},{"$f":"IF($B139<499999999,MID($B139,7,3),MID($B139,8,3))","v":"133"},{"$f":"IF(VLOOKUP(VALUE(IF(AH139<499999999,MID(AH139,4,3),MID(AH139,5,3))),distinfo,4)=R139,1,0)","v":1},2,{"$f":"AF139","v":28932.663004700287},{"$f":"IF(OR(AF139=0,AM139=0),0,ROUND(AN139/AM139,0))","v":14466},{"$f":"AO139-AQ139","v":0},14466,null,null,null,null,null,14466,{"$f":"AW139-AY139","v":0},14466,{"$f":"AY139-BA139","v":407},14059,26,14033]
[428,428035163,"BROOKE",{"$f":"'fnd enro'!D140","v":0},{"$f":"'fnd enro'!E140","v":0},{"$f":"'fnd enro'!F140","v":0},{"$f":"'fnd enro'!G140","v":4},{"$f":"'fnd enro'!H140","v":4},{"$f":"'fnd enro'!I140","v":3},{"$f":"'fnd enro'!J140","v":0},{"$f":"'fnd enro'!K140","v":0.41689999999999999},{"$f":"'fnd enro'!L140","v":0},{"$f":"'fnd enro'!M140+'fnd enro'!N140","v":0},{"$f":"'fnd enro'!O140","v":0},{"$f":"'fnd enro'!P140","v":0},{"$f":"'fnd enro'!Q140+'fnd enro'!R140","v":1},{"$f":"'fnd enro'!T140","v":11},1.081,{"$f":"VALUE('fnd enro'!S140)","v":2},null,{"$f":"(($D140*'fnd base rates'!C$110)\n+($E140*'fnd base rates'!C$111)\n+($F140*'fnd base rates'!C$112)\n+($G140*'fnd base rates'!C$113)\n+($H140*'fnd base rates'!C$114)\n+($I140*'fnd base rates'!C$115)\n+($J140*'fnd base rates'!C$119)\n+($K140*'fnd base rates'!C$120)\n+($M140*'fnd base rates'!C$122)\n+($N140*'fnd base rates'!C$123)\n+($O140*'fnd base rates'!C$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,3)))\n*$R140","v":5935.2047311219994},{"$f":"(($D140*'fnd base rates'!D$110)\n+($E140*'fnd base rates'!D$111)\n+($F140*'fnd base rates'!D$112)\n+($G140*'fnd base rates'!D$113)\n+($H140*'fnd base rates'!D$114)\n+($I140*'fnd base rates'!D$115)\n+($J140*'fnd base rates'!D$119)\n+($K140*'fnd base rates'!D$120)\n+($M140*'fnd base rates'!D$122)\n+($N140*'fnd base rates'!D$123)\n+($O140*'fnd base rates'!D$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,4)))\n*$R140","v":8681.1434599999993},{"$f":"(($D140*'fnd base rates'!E$110)\n+($E140*'fnd base rates'!E$111)\n+($F140*'fnd base rates'!E$112)\n+($G140*'fnd base rates'!E$113)\n+($H140*'fnd base rates'!E$114)\n+($I140*'fnd base rates'!E$115)\n+($J140*'fnd base rates'!E$119)\n+($K140*'fnd base rates'!E$120)\n+($M140*'fnd base rates'!E$122)\n+($N140*'fnd base rates'!E$123)\n+($O140*'fnd base rates'!E$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,5)))\n*$R140","v":46606.196354174986},{"$f":"(($D140*'fnd base rates'!F$110)\n+($E140*'fnd base rates'!F$111)\n+($F140*'fnd base rates'!F$112)\n+($G140*'fnd base rates'!F$113)\n+($H140*'fnd base rates'!F$114)\n+($I140*'fnd base rates'!F$115)\n+($J140*'fnd base rates'!F$119)\n+($K140*'fnd base rates'!F$120)\n+($M140*'fnd base rates'!F$122)\n+($N140*'fnd base rates'!F$123)\n+($O140*'fnd base rates'!F$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,6)))\n*$R140","v":11564.432132264999},{"$f":"(($D140*'fnd base rates'!G$110)\n+($E140*'fnd base rates'!G$111)\n+($F140*'fnd base rates'!G$112)\n+($G140*'fnd base rates'!G$113)\n+($H140*'fnd base rates'!G$114)\n+($I140*'fnd base rates'!G$115)\n+($J140*'fnd base rates'!G$119)\n+($K140*'fnd base rates'!G$120)\n+($M140*'fnd base rates'!G$122)\n+($N140*'fnd base rates'!G$123)\n+($O140*'fnd base rates'!G$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,7)))\n*$R140","v":1914.358718273},{"$f":"(($D140*'fnd base rates'!H$110)\n+($E140*'fnd base rates'!H$111)\n+($F140*'fnd base rates'!H$112)\n+($G140*'fnd base rates'!H$113)\n+($H140*'fnd base rates'!H$114)\n+($I140*'fnd base rates'!H$115)\n+($J140*'fnd base rates'!H$119)\n+($K140*'fnd base rates'!H$120)\n+($M140*'fnd base rates'!H$122)\n+($N140*'fnd base rates'!H$123)\n+($O140*'fnd base rates'!H$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,8)))","v":6187.5993579999995},{"$f":"(($D140*'fnd base rates'!I$110)\n+($E140*'fnd base rates'!I$111)\n+($F140*'fnd base rates'!I$112)\n+($G140*'fnd base rates'!I$113)\n+($H140*'fnd base rates'!I$114)\n+($I140*'fnd base rates'!I$115)\n+($J140*'fnd base rates'!I$119)\n+($K140*'fnd base rates'!I$120)\n+($M140*'fnd base rates'!I$122)\n+($N140*'fnd base rates'!I$123)\n+($O140*'fnd base rates'!I$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,9)))\n*$R140","v":3763.0474799999997},{"$f":"(($D140*'fnd base rates'!J$110)\n+($E140*'fnd base rates'!J$111)\n+($F140*'fnd base rates'!J$112)\n+($G140*'fnd base rates'!J$113)\n+($H140*'fnd base rates'!J$114)\n+($I140*'fnd base rates'!J$115)\n+($J140*'fnd base rates'!J$119)\n+($K140*'fnd base rates'!J$120)\n+($M140*'fnd base rates'!J$122)\n+($N140*'fnd base rates'!J$123)\n+($O140*'fnd base rates'!J$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,10)))\n*$R140","v":3868.5963200000001},{"$f":"(($D140*'fnd base rates'!K$110)\n+($E140*'fnd base rates'!K$111)\n+($F140*'fnd base rates'!K$112)\n+($G140*'fnd base rates'!K$113)\n+($H140*'fnd base rates'!K$114)\n+($I140*'fnd base rates'!K$115)\n+($J140*'fnd base rates'!K$119)\n+($K140*'fnd base rates'!K$120)\n+($M140*'fnd base rates'!K$122)\n+($N140*'fnd base rates'!K$123)\n+($O140*'fnd base rates'!K$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,11)))\n*$R140","v":12556.583451551},{"$f":"(($D140*'fnd base rates'!L$110)\n+($E140*'fnd base rates'!L$111)\n+($F140*'fnd base rates'!L$112)\n+($G140*'fnd base rates'!L$113)\n+($H140*'fnd base rates'!L$114)\n+($I140*'fnd base rates'!L$115)\n+($J140*'fnd base rates'!L$119)\n+($K140*'fnd base rates'!L$120)\n+($M140*'fnd base rates'!L$122)\n+($N140*'fnd base rates'!L$123)\n+($O140*'fnd base rates'!L$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,12)))","v":13130.426709679816},{"$f":"(($D140*'fnd base rates'!M$110)\n+($E140*'fnd base rates'!M$111)\n+($F140*'fnd base rates'!M$112)\n+($G140*'fnd base rates'!M$113)\n+($H140*'fnd base rates'!M$114)\n+($I140*'fnd base rates'!M$115)\n+($J140*'fnd base rates'!M$119)\n+($K140*'fnd base rates'!M$120)\n+($M140*'fnd base rates'!M$122)\n+($N140*'fnd base rates'!M$123)\n+($O140*'fnd base rates'!M$124)\n+($P140*VLOOKUP($S140+15,rate_basefnd,13)))","v":0},114207.58871506581,null,428035163,"428","035","163",1,11,114207.58871506581,10383,0,10383,null,null,null,null,null,10383,0,10383,-1,10384,11,10373]
[428,428035165,"BROOKE",{"$f":"'fnd enro'!D141","v":0},{"$f":"'fnd enro'!E141","v":0},{"$f":"'fnd enro'!F141","v":1},{"$f":"'fnd enro'!G141","v":3},{"$f":"'fnd enro'!H141","v":0},{"$f":"'fnd enro'!I141","v":0},{"$f":"'fnd enro'!J141","v":0},{"$f":"'fnd enro'!K141","v":0.15160000000000001},{"$f":"'fnd enro'!L141","v":0},{"$f":"'fnd enro'!M141+'fnd enro'!N141","v":0},{"$f":"'fnd enro'!O141","v":0},{"$f":"'fnd enro'!P141","v":0},{"$f":"'fnd enro'!Q141+'fnd enro'!R141","v":2},{"$f":"'fnd enro'!T141","v":4},1.081,{"$f":"VALUE('fnd enro'!S141)","v":10},null,{"$f":"(($D141*'fnd base rates'!C$110)\n+($E141*'fnd base rates'!C$111)\n+($F141*'fnd base rates'!C$112)\n+($G141*'fnd base rates'!C$113)\n+($H141*'fnd base rates'!C$114)\n+($I141*'fnd base rates'!C$115)\n+($J141*'fnd base rates'!C$119)\n+($K141*'fnd base rates'!C$120)\n+($M141*'fnd base rates'!C$122)\n+($N141*'fnd base rates'!C$123)\n+($O141*'fnd base rates'!C$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,3)))\n*$R141","v":2272.6889604080002},{"$f":"(($D141*'fnd base rates'!D$110)\n+($E141*'fnd base rates'!D$111)\n+($F141*'fnd base rates'!D$112)\n+($G141*'fnd base rates'!D$113)\n+($H141*'fnd base rates'!D$114)\n+($I141*'fnd base rates'!D$115)\n+($J141*'fnd base rates'!D$119)\n+($K141*'fnd base rates'!D$120)\n+($M141*'fnd base rates'!D$122)\n+($N141*'fnd base rates'!D$123)\n+($O141*'fnd base rates'!D$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,4)))\n*$R141","v":3698.9874199999999},{"$f":"(($D141*'fnd base rates'!E$110)\n+($E141*'fnd base rates'!E$111)\n+($F141*'fnd base rates'!E$112)\n+($G141*'fnd base rates'!E$113)\n+($H141*'fnd base rates'!E$114)\n+($I141*'fnd base rates'!E$115)\n+($J141*'fnd base rates'!E$119)\n+($K141*'fnd base rates'!E$120)\n+($M141*'fnd base rates'!E$122)\n+($N141*'fnd base rates'!E$123)\n+($O141*'fnd base rates'!E$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,5)))\n*$R141","v":21727.347299699999},{"$f":"(($D141*'fnd base rates'!F$110)\n+($E141*'fnd base rates'!F$111)\n+($F141*'fnd base rates'!F$112)\n+($G141*'fnd base rates'!F$113)\n+($H141*'fnd base rates'!F$114)\n+($I141*'fnd base rates'!F$115)\n+($J141*'fnd base rates'!F$119)\n+($K141*'fnd base rates'!F$120)\n+($M141*'fnd base rates'!F$122)\n+($N141*'fnd base rates'!F$123)\n+($O141*'fnd base rates'!F$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,6)))\n*$R141","v":4965.3482844600003},{"$f":"(($D141*'fnd base rates'!G$110)\n+($E141*'fnd base rates'!G$111)\n+($F141*'fnd base rates'!G$112)\n+($G141*'fnd base rates'!G$113)\n+($H141*'fnd base rates'!G$114)\n+($I141*'fnd base rates'!G$115)\n+($J141*'fnd base rates'!G$119)\n+($K141*'fnd base rates'!G$120)\n+($M141*'fnd base rates'!G$122)\n+($N141*'fnd base rates'!G$123)\n+($O141*'fnd base rates'!G$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,7)))\n*$R141","v":928.16217937199997},{"$f":"(($D141*'fnd base rates'!H$110)\n+($E141*'fnd base rates'!H$111)\n+($F141*'fnd base rates'!H$112)\n+($G141*'fnd base rates'!H$113)\n+($H141*'fnd base rates'!H$114)\n+($I141*'fnd base rates'!H$115)\n+($J141*'fnd base rates'!H$119)\n+($K141*'fnd base rates'!H$120)\n+($M141*'fnd base rates'!H$122)\n+($N141*'fnd base rates'!H$123)\n+($O141*'fnd base rates'!H$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,8)))","v":1978.9543119999998},{"$f":"(($D141*'fnd base rates'!I$110)\n+($E141*'fnd base rates'!I$111)\n+($F141*'fnd base rates'!I$112)\n+($G141*'fnd base rates'!I$113)\n+($H141*'fnd base rates'!I$114)\n+($I141*'fnd base rates'!I$115)\n+($J141*'fnd base rates'!I$119)\n+($K141*'fnd base rates'!I$120)\n+($M141*'fnd base rates'!I$122)\n+($N141*'fnd base rates'!I$123)\n+($O141*'fnd base rates'!I$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,9)))\n*$R141","v":1273.5693399999998},{"$f":"(($D141*'fnd base rates'!J$110)\n+($E141*'fnd base rates'!J$111)\n+($F141*'fnd base rates'!J$112)\n+($G141*'fnd base rates'!J$113)\n+($H141*'fnd base rates'!J$114)\n+($I141*'fnd base rates'!J$115)\n+($J141*'fnd base rates'!J$119)\n+($K141*'fnd base rates'!J$120)\n+($M141*'fnd base rates'!J$122)\n+($N141*'fnd base rates'!J$123)\n+($O141*'fnd base rates'!J$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,10)))\n*$R141","v":1869.5030200000001},{"$f":"(($D141*'fnd base rates'!K$110)\n+($E141*'fnd base rates'!K$111)\n+($F141*'fnd base rates'!K$112)\n+($G141*'fnd base rates'!K$113)\n+($H141*'fnd base rates'!K$114)\n+($I141*'fnd base rates'!K$115)\n+($J141*'fnd base rates'!K$119)\n+($K141*'fnd base rates'!K$120)\n+($M141*'fnd base rates'!K$122)\n+($N141*'fnd base rates'!K$123)\n+($O141*'fnd base rates'!K$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,11)))\n*$R141","v":4392.3981605640001},{"$f":"(($D141*'fnd base rates'!L$110)\n+($E141*'fnd base rates'!L$111)\n+($F141*'fnd base rates'!L$112)\n+($G141*'fnd base rates'!L$113)\n+($H141*'fnd base rates'!L$114)\n+($I141*'fnd base rates'!L$115)\n+($J141*'fnd base rates'!L$119)\n+($K141*'fnd base rates'!L$120)\n+($M141*'fnd base rates'!L$122)\n+($N141*'fnd base rates'!L$123)\n+($O141*'fnd base rates'!L$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,12)))","v":5598.9876303001538},{"$f":"(($D141*'fnd base rates'!M$110)\n+($E141*'fnd base rates'!M$111)\n+($F141*'fnd base rates'!M$112)\n+($G141*'fnd base rates'!M$113)\n+($H141*'fnd base rates'!M$114)\n+($I141*'fnd base rates'!M$115)\n+($J141*'fnd base rates'!M$119)\n+($K141*'fnd base rates'!M$120)\n+($M141*'fnd base rates'!M$122)\n+($N141*'fnd base rates'!M$123)\n+($O141*'fnd base rates'!M$124)\n+($P141*VLOOKUP($S141+15,rate_basefnd,13)))","v":0},48705.946606804151,null,428035165,"428","035","165",1,4,48705.946606804151,12176,0,12176,null,null,null,null,null,12176,0,12176,203,11973,19,11954]
[428,428035176,"BROOKE",{"$f":"'fnd enro'!D142","v":0},{"$f":"'fnd enro'!E142","v":0},{"$f":"'fnd enro'!F142","v":0},{"$f":"'fnd enro'!G142","v":1},{"$f":"'fnd enro'!H142","v":0},{"$f":"'fnd enro'!I142","v":0},{"$f":"'fnd enro'!J142","v":0},{"$f":"'fnd enro'!K142","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L142","v":0},{"$f":"'fnd enro'!M142+'fnd enro'!N142","v":1},{"$f":"'fnd enro'!O142","v":0},{"$f":"'fnd enro'!P142","v":0},{"$f":"'fnd enro'!Q142+'fnd enro'!R142","v":1},{"$f":"'fnd enro'!T142","v":1},1.081,{"$f":"VALUE('fnd enro'!S142)","v":10},null,{"$f":"(($D142*'fnd base rates'!C$110)\n+($E142*'fnd base rates'!C$111)\n+($F142*'fnd base rates'!C$112)\n+($G142*'fnd base rates'!C$113)\n+($H142*'fnd base rates'!C$114)\n+($I142*'fnd base rates'!C$115)\n+($J142*'fnd base rates'!C$119)\n+($K142*'fnd base rates'!C$120)\n+($M142*'fnd base rates'!C$122)\n+($N142*'fnd base rates'!C$123)\n+($O142*'fnd base rates'!C$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,3)))\n*$R142","v":699.28673010199998},{"$f":"(($D142*'fnd base rates'!D$110)\n+($E142*'fnd base rates'!D$111)\n+($F142*'fnd base rates'!D$112)\n+($G142*'fnd base rates'!D$113)\n+($H142*'fnd base rates'!D$114)\n+($I142*'fnd base rates'!D$115)\n+($J142*'fnd base rates'!D$119)\n+($K142*'fnd base rates'!D$120)\n+($M142*'fnd base rates'!D$122)\n+($N142*'fnd base rates'!D$123)\n+($O142*'fnd base rates'!D$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,4)))\n*$R142","v":1254.8139899999999},{"$f":"(($D142*'fnd base rates'!E$110)\n+($E142*'fnd base rates'!E$111)\n+($F142*'fnd base rates'!E$112)\n+($G142*'fnd base rates'!E$113)\n+($H142*'fnd base rates'!E$114)\n+($I142*'fnd base rates'!E$115)\n+($J142*'fnd base rates'!E$119)\n+($K142*'fnd base rates'!E$120)\n+($M142*'fnd base rates'!E$122)\n+($N142*'fnd base rates'!E$123)\n+($O142*'fnd base rates'!E$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,5)))\n*$R142","v":8182.8845349249996},{"$f":"(($D142*'fnd base rates'!F$110)\n+($E142*'fnd base rates'!F$111)\n+($F142*'fnd base rates'!F$112)\n+($G142*'fnd base rates'!F$113)\n+($H142*'fnd base rates'!F$114)\n+($I142*'fnd base rates'!F$115)\n+($J142*'fnd base rates'!F$119)\n+($K142*'fnd base rates'!F$120)\n+($M142*'fnd base rates'!F$122)\n+($N142*'fnd base rates'!F$123)\n+($O142*'fnd base rates'!F$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,6)))\n*$R142","v":1411.8540111150003},{"$f":"(($D142*'fnd base rates'!G$110)\n+($E142*'fnd base rates'!G$111)\n+($F142*'fnd base rates'!G$112)\n+($G142*'fnd base rates'!G$113)\n+($H142*'fnd base rates'!G$114)\n+($I142*'fnd base rates'!G$115)\n+($J142*'fnd base rates'!G$119)\n+($K142*'fnd base rates'!G$120)\n+($M142*'fnd base rates'!G$122)\n+($N142*'fnd base rates'!G$123)\n+($O142*'fnd base rates'!G$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,7)))\n*$R142","v":356.31770984299999},{"$f":"(($D142*'fnd base rates'!H$110)\n+($E142*'fnd base rates'!H$111)\n+($F142*'fnd base rates'!H$112)\n+($G142*'fnd base rates'!H$113)\n+($H142*'fnd base rates'!H$114)\n+($I142*'fnd base rates'!H$115)\n+($J142*'fnd base rates'!H$119)\n+($K142*'fnd base rates'!H$120)\n+($M142*'fnd base rates'!H$122)\n+($N142*'fnd base rates'!H$123)\n+($O142*'fnd base rates'!H$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D142*'fnd base rates'!I$110)\n+($E142*'fnd base rates'!I$111)\n+($F142*'fnd base rates'!I$112)\n+($G142*'fnd base rates'!I$113)\n+($H142*'fnd base rates'!I$114)\n+($I142*'fnd base rates'!I$115)\n+($J142*'fnd base rates'!I$119)\n+($K142*'fnd base rates'!I$120)\n+($M142*'fnd base rates'!I$122)\n+($N142*'fnd base rates'!I$123)\n+($O142*'fnd base rates'!I$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,9)))\n*$R142","v":454.53887999999995},{"$f":"(($D142*'fnd base rates'!J$110)\n+($E142*'fnd base rates'!J$111)\n+($F142*'fnd base rates'!J$112)\n+($G142*'fnd base rates'!J$113)\n+($H142*'fnd base rates'!J$114)\n+($I142*'fnd base rates'!J$115)\n+($J142*'fnd base rates'!J$119)\n+($K142*'fnd base rates'!J$120)\n+($M142*'fnd base rates'!J$122)\n+($N142*'fnd base rates'!J$123)\n+($O142*'fnd base rates'!J$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,10)))\n*$R142","v":832.15380000000005},{"$f":"(($D142*'fnd base rates'!K$110)\n+($E142*'fnd base rates'!K$111)\n+($F142*'fnd base rates'!K$112)\n+($G142*'fnd base rates'!K$113)\n+($H142*'fnd base rates'!K$114)\n+($I142*'fnd base rates'!K$115)\n+($J142*'fnd base rates'!K$119)\n+($K142*'fnd base rates'!K$120)\n+($M142*'fnd base rates'!K$122)\n+($N142*'fnd base rates'!K$123)\n+($O142*'fnd base rates'!K$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,11)))\n*$R142","v":1390.4019401409998},{"$f":"(($D142*'fnd base rates'!L$110)\n+($E142*'fnd base rates'!L$111)\n+($F142*'fnd base rates'!L$112)\n+($G142*'fnd base rates'!L$113)\n+($H142*'fnd base rates'!L$114)\n+($I142*'fnd base rates'!L$115)\n+($J142*'fnd base rates'!L$119)\n+($K142*'fnd base rates'!L$120)\n+($M142*'fnd base rates'!L$122)\n+($N142*'fnd base rates'!L$123)\n+($O142*'fnd base rates'!L$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D142*'fnd base rates'!M$110)\n+($E142*'fnd base rates'!M$111)\n+($F142*'fnd base rates'!M$112)\n+($G142*'fnd base rates'!M$113)\n+($H142*'fnd base rates'!M$114)\n+($I142*'fnd base rates'!M$115)\n+($J142*'fnd base rates'!M$119)\n+($K142*'fnd base rates'!M$120)\n+($M142*'fnd base rates'!M$122)\n+($N142*'fnd base rates'!M$123)\n+($O142*'fnd base rates'!M$124)\n+($P142*VLOOKUP($S142+15,rate_basefnd,13)))","v":0},17081.045653129611,null,428035176,"428","035","176",1,1,17081.045653129611,17081,0,17081,null,null,null,null,null,17081,0,17081,514,16567,25,16542]
[428,428035189,"BROOKE",{"$f":"'fnd enro'!D143","v":0},{"$f":"'fnd enro'!E143","v":0},{"$f":"'fnd enro'!F143","v":0},{"$f":"'fnd enro'!G143","v":0},{"$f":"'fnd enro'!H143","v":1},{"$f":"'fnd enro'!I143","v":0},{"$f":"'fnd enro'!J143","v":0},{"$f":"'fnd enro'!K143","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L143","v":0},{"$f":"'fnd enro'!M143+'fnd enro'!N143","v":0},{"$f":"'fnd enro'!O143","v":0},{"$f":"'fnd enro'!P143","v":0},{"$f":"'fnd enro'!Q143+'fnd enro'!R143","v":0},{"$f":"'fnd enro'!T143","v":1},1.081,{"$f":"VALUE('fnd enro'!S143)","v":1},null,{"$f":"(($D143*'fnd base rates'!C$110)\n+($E143*'fnd base rates'!C$111)\n+($F143*'fnd base rates'!C$112)\n+($G143*'fnd base rates'!C$113)\n+($H143*'fnd base rates'!C$114)\n+($I143*'fnd base rates'!C$115)\n+($J143*'fnd base rates'!C$119)\n+($K143*'fnd base rates'!C$120)\n+($M143*'fnd base rates'!C$122)\n+($N143*'fnd base rates'!C$123)\n+($O143*'fnd base rates'!C$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,3)))\n*$R143","v":534.49909010199997},{"$f":"(($D143*'fnd base rates'!D$110)\n+($E143*'fnd base rates'!D$111)\n+($F143*'fnd base rates'!D$112)\n+($G143*'fnd base rates'!D$113)\n+($H143*'fnd base rates'!D$114)\n+($I143*'fnd base rates'!D$115)\n+($J143*'fnd base rates'!D$119)\n+($K143*'fnd base rates'!D$120)\n+($M143*'fnd base rates'!D$122)\n+($N143*'fnd base rates'!D$123)\n+($O143*'fnd base rates'!D$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,4)))\n*$R143","v":765.19665999999995},{"$f":"(($D143*'fnd base rates'!E$110)\n+($E143*'fnd base rates'!E$111)\n+($F143*'fnd base rates'!E$112)\n+($G143*'fnd base rates'!E$113)\n+($H143*'fnd base rates'!E$114)\n+($I143*'fnd base rates'!E$115)\n+($J143*'fnd base rates'!E$119)\n+($K143*'fnd base rates'!E$120)\n+($M143*'fnd base rates'!E$122)\n+($N143*'fnd base rates'!E$123)\n+($O143*'fnd base rates'!E$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,5)))\n*$R143","v":3453.2933349250002},{"$f":"(($D143*'fnd base rates'!F$110)\n+($E143*'fnd base rates'!F$111)\n+($F143*'fnd base rates'!F$112)\n+($G143*'fnd base rates'!F$113)\n+($H143*'fnd base rates'!F$114)\n+($I143*'fnd base rates'!F$115)\n+($J143*'fnd base rates'!F$119)\n+($K143*'fnd base rates'!F$120)\n+($M143*'fnd base rates'!F$122)\n+($N143*'fnd base rates'!F$123)\n+($O143*'fnd base rates'!F$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,6)))\n*$R143","v":989.22625111499997},{"$f":"(($D143*'fnd base rates'!G$110)\n+($E143*'fnd base rates'!G$111)\n+($F143*'fnd base rates'!G$112)\n+($G143*'fnd base rates'!G$113)\n+($H143*'fnd base rates'!G$114)\n+($I143*'fnd base rates'!G$115)\n+($J143*'fnd base rates'!G$119)\n+($K143*'fnd base rates'!G$120)\n+($M143*'fnd base rates'!G$122)\n+($N143*'fnd base rates'!G$123)\n+($O143*'fnd base rates'!G$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,7)))\n*$R143","v":168.15884984300001},{"$f":"(($D143*'fnd base rates'!H$110)\n+($E143*'fnd base rates'!H$111)\n+($F143*'fnd base rates'!H$112)\n+($G143*'fnd base rates'!H$113)\n+($H143*'fnd base rates'!H$114)\n+($I143*'fnd base rates'!H$115)\n+($J143*'fnd base rates'!H$119)\n+($K143*'fnd base rates'!H$120)\n+($M143*'fnd base rates'!H$122)\n+($N143*'fnd base rates'!H$123)\n+($O143*'fnd base rates'!H$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D143*'fnd base rates'!I$110)\n+($E143*'fnd base rates'!I$111)\n+($F143*'fnd base rates'!I$112)\n+($G143*'fnd base rates'!I$113)\n+($H143*'fnd base rates'!I$114)\n+($I143*'fnd base rates'!I$115)\n+($J143*'fnd base rates'!I$119)\n+($K143*'fnd base rates'!I$120)\n+($M143*'fnd base rates'!I$122)\n+($N143*'fnd base rates'!I$123)\n+($O143*'fnd base rates'!I$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,9)))\n*$R143","v":339.84477999999996},{"$f":"(($D143*'fnd base rates'!J$110)\n+($E143*'fnd base rates'!J$111)\n+($F143*'fnd base rates'!J$112)\n+($G143*'fnd base rates'!J$113)\n+($H143*'fnd base rates'!J$114)\n+($I143*'fnd base rates'!J$115)\n+($J143*'fnd base rates'!J$119)\n+($K143*'fnd base rates'!J$120)\n+($M143*'fnd base rates'!J$122)\n+($N143*'fnd base rates'!J$123)\n+($O143*'fnd base rates'!J$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,10)))\n*$R143","v":248.85701},{"$f":"(($D143*'fnd base rates'!K$110)\n+($E143*'fnd base rates'!K$111)\n+($F143*'fnd base rates'!K$112)\n+($G143*'fnd base rates'!K$113)\n+($H143*'fnd base rates'!K$114)\n+($I143*'fnd base rates'!K$115)\n+($J143*'fnd base rates'!K$119)\n+($K143*'fnd base rates'!K$120)\n+($M143*'fnd base rates'!K$122)\n+($N143*'fnd base rates'!K$123)\n+($O143*'fnd base rates'!K$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,11)))\n*$R143","v":1180.0717701410001},{"$f":"(($D143*'fnd base rates'!L$110)\n+($E143*'fnd base rates'!L$111)\n+($F143*'fnd base rates'!L$112)\n+($G143*'fnd base rates'!L$113)\n+($H143*'fnd base rates'!L$114)\n+($I143*'fnd base rates'!L$115)\n+($J143*'fnd base rates'!L$119)\n+($K143*'fnd base rates'!L$120)\n+($M143*'fnd base rates'!L$122)\n+($N143*'fnd base rates'!L$123)\n+($O143*'fnd base rates'!L$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D143*'fnd base rates'!M$110)\n+($E143*'fnd base rates'!M$111)\n+($F143*'fnd base rates'!M$112)\n+($G143*'fnd base rates'!M$113)\n+($H143*'fnd base rates'!M$114)\n+($I143*'fnd base rates'!M$115)\n+($J143*'fnd base rates'!M$119)\n+($K143*'fnd base rates'!M$120)\n+($M143*'fnd base rates'!M$122)\n+($N143*'fnd base rates'!M$123)\n+($O143*'fnd base rates'!M$124)\n+($P143*VLOOKUP($S143+15,rate_basefnd,13)))","v":0},9360.862751570683,null,428035189,"428","035","189",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[428,428035220,"BROOKE",{"$f":"'fnd enro'!D144","v":0},{"$f":"'fnd enro'!E144","v":0},{"$f":"'fnd enro'!F144","v":0},{"$f":"'fnd enro'!G144","v":0},{"$f":"'fnd enro'!H144","v":2},{"$f":"'fnd enro'!I144","v":1},{"$f":"'fnd enro'!J144","v":0},{"$f":"'fnd enro'!K144","v":0.1137},{"$f":"'fnd enro'!L144","v":0},{"$f":"'fnd enro'!M144+'fnd enro'!N144","v":0},{"$f":"'fnd enro'!O144","v":0},{"$f":"'fnd enro'!P144","v":0},{"$f":"'fnd enro'!Q144+'fnd enro'!R144","v":2},{"$f":"'fnd enro'!T144","v":3},1.081,{"$f":"VALUE('fnd enro'!S144)","v":10},null,{"$f":"(($D144*'fnd base rates'!C$110)\n+($E144*'fnd base rates'!C$111)\n+($F144*'fnd base rates'!C$112)\n+($G144*'fnd base rates'!C$113)\n+($H144*'fnd base rates'!C$114)\n+($I144*'fnd base rates'!C$115)\n+($J144*'fnd base rates'!C$119)\n+($K144*'fnd base rates'!C$120)\n+($M144*'fnd base rates'!C$122)\n+($N144*'fnd base rates'!C$123)\n+($O144*'fnd base rates'!C$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,3)))\n*$R144","v":1738.1898703059996},{"$f":"(($D144*'fnd base rates'!D$110)\n+($E144*'fnd base rates'!D$111)\n+($F144*'fnd base rates'!D$112)\n+($G144*'fnd base rates'!D$113)\n+($H144*'fnd base rates'!D$114)\n+($I144*'fnd base rates'!D$115)\n+($J144*'fnd base rates'!D$119)\n+($K144*'fnd base rates'!D$120)\n+($M144*'fnd base rates'!D$122)\n+($N144*'fnd base rates'!D$123)\n+($O144*'fnd base rates'!D$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,4)))\n*$R144","v":2933.7907599999999},{"$f":"(($D144*'fnd base rates'!E$110)\n+($E144*'fnd base rates'!E$111)\n+($F144*'fnd base rates'!E$112)\n+($G144*'fnd base rates'!E$113)\n+($H144*'fnd base rates'!E$114)\n+($I144*'fnd base rates'!E$115)\n+($J144*'fnd base rates'!E$119)\n+($K144*'fnd base rates'!E$120)\n+($M144*'fnd base rates'!E$122)\n+($N144*'fnd base rates'!E$123)\n+($O144*'fnd base rates'!E$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,5)))\n*$R144","v":18042.903734774998},{"$f":"(($D144*'fnd base rates'!F$110)\n+($E144*'fnd base rates'!F$111)\n+($F144*'fnd base rates'!F$112)\n+($G144*'fnd base rates'!F$113)\n+($H144*'fnd base rates'!F$114)\n+($I144*'fnd base rates'!F$115)\n+($J144*'fnd base rates'!F$119)\n+($K144*'fnd base rates'!F$120)\n+($M144*'fnd base rates'!F$122)\n+($N144*'fnd base rates'!F$123)\n+($O144*'fnd base rates'!F$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,6)))\n*$R144","v":2859.1787833450003},{"$f":"(($D144*'fnd base rates'!G$110)\n+($E144*'fnd base rates'!G$111)\n+($F144*'fnd base rates'!G$112)\n+($G144*'fnd base rates'!G$113)\n+($H144*'fnd base rates'!G$114)\n+($I144*'fnd base rates'!G$115)\n+($J144*'fnd base rates'!G$119)\n+($K144*'fnd base rates'!G$120)\n+($M144*'fnd base rates'!G$122)\n+($N144*'fnd base rates'!G$123)\n+($O144*'fnd base rates'!G$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,7)))\n*$R144","v":802.15151952899998},{"$f":"(($D144*'fnd base rates'!H$110)\n+($E144*'fnd base rates'!H$111)\n+($F144*'fnd base rates'!H$112)\n+($G144*'fnd base rates'!H$113)\n+($H144*'fnd base rates'!H$114)\n+($I144*'fnd base rates'!H$115)\n+($J144*'fnd base rates'!H$119)\n+($K144*'fnd base rates'!H$120)\n+($M144*'fnd base rates'!H$122)\n+($N144*'fnd base rates'!H$123)\n+($O144*'fnd base rates'!H$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,8)))","v":1776.8007339999999},{"$f":"(($D144*'fnd base rates'!I$110)\n+($E144*'fnd base rates'!I$111)\n+($F144*'fnd base rates'!I$112)\n+($G144*'fnd base rates'!I$113)\n+($H144*'fnd base rates'!I$114)\n+($I144*'fnd base rates'!I$115)\n+($J144*'fnd base rates'!I$119)\n+($K144*'fnd base rates'!I$120)\n+($M144*'fnd base rates'!I$122)\n+($N144*'fnd base rates'!I$123)\n+($O144*'fnd base rates'!I$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,9)))\n*$R144","v":1357.9846299999999},{"$f":"(($D144*'fnd base rates'!J$110)\n+($E144*'fnd base rates'!J$111)\n+($F144*'fnd base rates'!J$112)\n+($G144*'fnd base rates'!J$113)\n+($H144*'fnd base rates'!J$114)\n+($I144*'fnd base rates'!J$115)\n+($J144*'fnd base rates'!J$119)\n+($K144*'fnd base rates'!J$120)\n+($M144*'fnd base rates'!J$122)\n+($N144*'fnd base rates'!J$123)\n+($O144*'fnd base rates'!J$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,10)))\n*$R144","v":2382.4483300000002},{"$f":"(($D144*'fnd base rates'!K$110)\n+($E144*'fnd base rates'!K$111)\n+($F144*'fnd base rates'!K$112)\n+($G144*'fnd base rates'!K$113)\n+($H144*'fnd base rates'!K$114)\n+($I144*'fnd base rates'!K$115)\n+($J144*'fnd base rates'!K$119)\n+($K144*'fnd base rates'!K$120)\n+($M144*'fnd base rates'!K$122)\n+($N144*'fnd base rates'!K$123)\n+($O144*'fnd base rates'!K$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,11)))\n*$R144","v":3508.109610423},{"$f":"(($D144*'fnd base rates'!L$110)\n+($E144*'fnd base rates'!L$111)\n+($F144*'fnd base rates'!L$112)\n+($G144*'fnd base rates'!L$113)\n+($H144*'fnd base rates'!L$114)\n+($I144*'fnd base rates'!L$115)\n+($J144*'fnd base rates'!L$119)\n+($K144*'fnd base rates'!L$120)\n+($M144*'fnd base rates'!L$122)\n+($N144*'fnd base rates'!L$123)\n+($O144*'fnd base rates'!L$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,12)))","v":4423.4025495182459},{"$f":"(($D144*'fnd base rates'!M$110)\n+($E144*'fnd base rates'!M$111)\n+($F144*'fnd base rates'!M$112)\n+($G144*'fnd base rates'!M$113)\n+($H144*'fnd base rates'!M$114)\n+($I144*'fnd base rates'!M$115)\n+($J144*'fnd base rates'!M$119)\n+($K144*'fnd base rates'!M$120)\n+($M144*'fnd base rates'!M$122)\n+($N144*'fnd base rates'!M$123)\n+($O144*'fnd base rates'!M$124)\n+($P144*VLOOKUP($S144+15,rate_basefnd,13)))","v":0},39824.960521896239,null,428035220,"428","035","220",1,3,39824.960521896239,13275,0,13275,null,null,null,null,null,13275,0,13275,271,13004,22,12982]
[428,428035243,"BROOKE",{"$f":"'fnd enro'!D145","v":0},{"$f":"'fnd enro'!E145","v":0},{"$f":"'fnd enro'!F145","v":1},{"$f":"'fnd enro'!G145","v":4},{"$f":"'fnd enro'!H145","v":0},{"$f":"'fnd enro'!I145","v":0},{"$f":"'fnd enro'!J145","v":0},{"$f":"'fnd enro'!K145","v":0.1895},{"$f":"'fnd enro'!L145","v":0},{"$f":"'fnd enro'!M145+'fnd enro'!N145","v":0},{"$f":"'fnd enro'!O145","v":0},{"$f":"'fnd enro'!P145","v":0},{"$f":"'fnd enro'!Q145+'fnd enro'!R145","v":4},{"$f":"'fnd enro'!T145","v":5},1.081,{"$f":"VALUE('fnd enro'!S145)","v":10},null,{"$f":"(($D145*'fnd base rates'!C$110)\n+($E145*'fnd base rates'!C$111)\n+($F145*'fnd base rates'!C$112)\n+($G145*'fnd base rates'!C$113)\n+($H145*'fnd base rates'!C$114)\n+($I145*'fnd base rates'!C$115)\n+($J145*'fnd base rates'!C$119)\n+($K145*'fnd base rates'!C$120)\n+($M145*'fnd base rates'!C$122)\n+($N145*'fnd base rates'!C$123)\n+($O145*'fnd base rates'!C$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,3)))\n*$R145","v":2941.8806505100001},{"$f":"(($D145*'fnd base rates'!D$110)\n+($E145*'fnd base rates'!D$111)\n+($F145*'fnd base rates'!D$112)\n+($G145*'fnd base rates'!D$113)\n+($H145*'fnd base rates'!D$114)\n+($I145*'fnd base rates'!D$115)\n+($J145*'fnd base rates'!D$119)\n+($K145*'fnd base rates'!D$120)\n+($M145*'fnd base rates'!D$122)\n+($N145*'fnd base rates'!D$123)\n+($O145*'fnd base rates'!D$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,4)))\n*$R145","v":5102.3848600000001},{"$f":"(($D145*'fnd base rates'!E$110)\n+($E145*'fnd base rates'!E$111)\n+($F145*'fnd base rates'!E$112)\n+($G145*'fnd base rates'!E$113)\n+($H145*'fnd base rates'!E$114)\n+($I145*'fnd base rates'!E$115)\n+($J145*'fnd base rates'!E$119)\n+($K145*'fnd base rates'!E$120)\n+($M145*'fnd base rates'!E$122)\n+($N145*'fnd base rates'!E$123)\n+($O145*'fnd base rates'!E$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,5)))\n*$R145","v":31831.720144625},{"$f":"(($D145*'fnd base rates'!F$110)\n+($E145*'fnd base rates'!F$111)\n+($F145*'fnd base rates'!F$112)\n+($G145*'fnd base rates'!F$113)\n+($H145*'fnd base rates'!F$114)\n+($I145*'fnd base rates'!F$115)\n+($J145*'fnd base rates'!F$119)\n+($K145*'fnd base rates'!F$120)\n+($M145*'fnd base rates'!F$122)\n+($N145*'fnd base rates'!F$123)\n+($O145*'fnd base rates'!F$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,6)))\n*$R145","v":6206.6853555750004},{"$f":"(($D145*'fnd base rates'!G$110)\n+($E145*'fnd base rates'!G$111)\n+($F145*'fnd base rates'!G$112)\n+($G145*'fnd base rates'!G$113)\n+($H145*'fnd base rates'!G$114)\n+($I145*'fnd base rates'!G$115)\n+($J145*'fnd base rates'!G$119)\n+($K145*'fnd base rates'!G$120)\n+($M145*'fnd base rates'!G$122)\n+($N145*'fnd base rates'!G$123)\n+($O145*'fnd base rates'!G$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,7)))\n*$R145","v":1386.8938292150001},{"$f":"(($D145*'fnd base rates'!H$110)\n+($E145*'fnd base rates'!H$111)\n+($F145*'fnd base rates'!H$112)\n+($G145*'fnd base rates'!H$113)\n+($H145*'fnd base rates'!H$114)\n+($I145*'fnd base rates'!H$115)\n+($J145*'fnd base rates'!H$119)\n+($K145*'fnd base rates'!H$120)\n+($M145*'fnd base rates'!H$122)\n+($N145*'fnd base rates'!H$123)\n+($O145*'fnd base rates'!H$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,8)))","v":2505.8378899999993},{"$f":"(($D145*'fnd base rates'!I$110)\n+($E145*'fnd base rates'!I$111)\n+($F145*'fnd base rates'!I$112)\n+($G145*'fnd base rates'!I$113)\n+($H145*'fnd base rates'!I$114)\n+($I145*'fnd base rates'!I$115)\n+($J145*'fnd base rates'!I$119)\n+($K145*'fnd base rates'!I$120)\n+($M145*'fnd base rates'!I$122)\n+($N145*'fnd base rates'!I$123)\n+($O145*'fnd base rates'!I$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,9)))\n*$R145","v":1781.1745100000001},{"$f":"(($D145*'fnd base rates'!J$110)\n+($E145*'fnd base rates'!J$111)\n+($F145*'fnd base rates'!J$112)\n+($G145*'fnd base rates'!J$113)\n+($H145*'fnd base rates'!J$114)\n+($I145*'fnd base rates'!J$115)\n+($J145*'fnd base rates'!J$119)\n+($K145*'fnd base rates'!J$120)\n+($M145*'fnd base rates'!J$122)\n+($N145*'fnd base rates'!J$123)\n+($O145*'fnd base rates'!J$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,10)))\n*$R145","v":3332.7338100000002},{"$f":"(($D145*'fnd base rates'!K$110)\n+($E145*'fnd base rates'!K$111)\n+($F145*'fnd base rates'!K$112)\n+($G145*'fnd base rates'!K$113)\n+($H145*'fnd base rates'!K$114)\n+($I145*'fnd base rates'!K$115)\n+($J145*'fnd base rates'!K$119)\n+($K145*'fnd base rates'!K$120)\n+($M145*'fnd base rates'!K$122)\n+($N145*'fnd base rates'!K$123)\n+($O145*'fnd base rates'!K$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,11)))\n*$R145","v":5490.4977007050002},{"$f":"(($D145*'fnd base rates'!L$110)\n+($E145*'fnd base rates'!L$111)\n+($F145*'fnd base rates'!L$112)\n+($G145*'fnd base rates'!L$113)\n+($H145*'fnd base rates'!L$114)\n+($I145*'fnd base rates'!L$115)\n+($J145*'fnd base rates'!L$119)\n+($K145*'fnd base rates'!L$120)\n+($M145*'fnd base rates'!L$122)\n+($N145*'fnd base rates'!L$123)\n+($O145*'fnd base rates'!L$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,12)))","v":7697.9381093037628},{"$f":"(($D145*'fnd base rates'!M$110)\n+($E145*'fnd base rates'!M$111)\n+($F145*'fnd base rates'!M$112)\n+($G145*'fnd base rates'!M$113)\n+($H145*'fnd base rates'!M$114)\n+($I145*'fnd base rates'!M$115)\n+($J145*'fnd base rates'!M$119)\n+($K145*'fnd base rates'!M$120)\n+($M145*'fnd base rates'!M$122)\n+($N145*'fnd base rates'!M$123)\n+($O145*'fnd base rates'!M$124)\n+($P145*VLOOKUP($S145+15,rate_basefnd,13)))","v":0},68277.746859933759,null,428035243,"428","035","243",1,5,68277.746859933759,13656,0,13656,null,null,null,null,null,13656,0,13656,327,13329,22,13307]
[428,428035244,"BROOKE",{"$f":"'fnd enro'!D146","v":0},{"$f":"'fnd enro'!E146","v":0},{"$f":"'fnd enro'!F146","v":1},{"$f":"'fnd enro'!G146","v":6},{"$f":"'fnd enro'!H146","v":7},{"$f":"'fnd enro'!I146","v":1},{"$f":"'fnd enro'!J146","v":0},{"$f":"'fnd enro'!K146","v":0.56850000000000001},{"$f":"'fnd enro'!L146","v":0},{"$f":"'fnd enro'!M146+'fnd enro'!N146","v":1},{"$f":"'fnd enro'!O146","v":0},{"$f":"'fnd enro'!P146","v":0},{"$f":"'fnd enro'!Q146+'fnd enro'!R146","v":6},{"$f":"'fnd enro'!T146","v":15},1.081,{"$f":"VALUE('fnd enro'!S146)","v":8},null,{"$f":"(($D146*'fnd base rates'!C$110)\n+($E146*'fnd base rates'!C$111)\n+($F146*'fnd base rates'!C$112)\n+($G146*'fnd base rates'!C$113)\n+($H146*'fnd base rates'!C$114)\n+($I146*'fnd base rates'!C$115)\n+($J146*'fnd base rates'!C$119)\n+($K146*'fnd base rates'!C$120)\n+($M146*'fnd base rates'!C$122)\n+($N146*'fnd base rates'!C$123)\n+($O146*'fnd base rates'!C$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,3)))\n*$R146","v":8501.428431530001},{"$f":"(($D146*'fnd base rates'!D$110)\n+($E146*'fnd base rates'!D$111)\n+($F146*'fnd base rates'!D$112)\n+($G146*'fnd base rates'!D$113)\n+($H146*'fnd base rates'!D$114)\n+($I146*'fnd base rates'!D$115)\n+($J146*'fnd base rates'!D$119)\n+($K146*'fnd base rates'!D$120)\n+($M146*'fnd base rates'!D$122)\n+($N146*'fnd base rates'!D$123)\n+($O146*'fnd base rates'!D$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,4)))\n*$R146","v":13479.853800000001},{"$f":"(($D146*'fnd base rates'!E$110)\n+($E146*'fnd base rates'!E$111)\n+($F146*'fnd base rates'!E$112)\n+($G146*'fnd base rates'!E$113)\n+($H146*'fnd base rates'!E$114)\n+($I146*'fnd base rates'!E$115)\n+($J146*'fnd base rates'!E$119)\n+($K146*'fnd base rates'!E$120)\n+($M146*'fnd base rates'!E$122)\n+($N146*'fnd base rates'!E$123)\n+($O146*'fnd base rates'!E$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,5)))\n*$R146","v":75270.817913874998},{"$f":"(($D146*'fnd base rates'!F$110)\n+($E146*'fnd base rates'!F$111)\n+($F146*'fnd base rates'!F$112)\n+($G146*'fnd base rates'!F$113)\n+($H146*'fnd base rates'!F$114)\n+($I146*'fnd base rates'!F$115)\n+($J146*'fnd base rates'!F$119)\n+($K146*'fnd base rates'!F$120)\n+($M146*'fnd base rates'!F$122)\n+($N146*'fnd base rates'!F$123)\n+($O146*'fnd base rates'!F$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,6)))\n*$R146","v":16665.186476725001},{"$f":"(($D146*'fnd base rates'!G$110)\n+($E146*'fnd base rates'!G$111)\n+($F146*'fnd base rates'!G$112)\n+($G146*'fnd base rates'!G$113)\n+($H146*'fnd base rates'!G$114)\n+($I146*'fnd base rates'!G$115)\n+($J146*'fnd base rates'!G$119)\n+($K146*'fnd base rates'!G$120)\n+($M146*'fnd base rates'!G$122)\n+($N146*'fnd base rates'!G$123)\n+($O146*'fnd base rates'!G$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,7)))\n*$R146","v":3352.0826776450003},{"$f":"(($D146*'fnd base rates'!H$110)\n+($E146*'fnd base rates'!H$111)\n+($F146*'fnd base rates'!H$112)\n+($G146*'fnd base rates'!H$113)\n+($H146*'fnd base rates'!H$114)\n+($I146*'fnd base rates'!H$115)\n+($J146*'fnd base rates'!H$119)\n+($K146*'fnd base rates'!H$120)\n+($M146*'fnd base rates'!H$122)\n+($N146*'fnd base rates'!H$123)\n+($O146*'fnd base rates'!H$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,8)))","v":7777.8836699999993},{"$f":"(($D146*'fnd base rates'!I$110)\n+($E146*'fnd base rates'!I$111)\n+($F146*'fnd base rates'!I$112)\n+($G146*'fnd base rates'!I$113)\n+($H146*'fnd base rates'!I$114)\n+($I146*'fnd base rates'!I$115)\n+($J146*'fnd base rates'!I$119)\n+($K146*'fnd base rates'!I$120)\n+($M146*'fnd base rates'!I$122)\n+($N146*'fnd base rates'!I$123)\n+($O146*'fnd base rates'!I$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,9)))\n*$R146","v":5389.15254},{"$f":"(($D146*'fnd base rates'!J$110)\n+($E146*'fnd base rates'!J$111)\n+($F146*'fnd base rates'!J$112)\n+($G146*'fnd base rates'!J$113)\n+($H146*'fnd base rates'!J$114)\n+($I146*'fnd base rates'!J$115)\n+($J146*'fnd base rates'!J$119)\n+($K146*'fnd base rates'!J$120)\n+($M146*'fnd base rates'!J$122)\n+($N146*'fnd base rates'!J$123)\n+($O146*'fnd base rates'!J$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,10)))\n*$R146","v":7117.5526299999992},{"$f":"(($D146*'fnd base rates'!K$110)\n+($E146*'fnd base rates'!K$111)\n+($F146*'fnd base rates'!K$112)\n+($G146*'fnd base rates'!K$113)\n+($H146*'fnd base rates'!K$114)\n+($I146*'fnd base rates'!K$115)\n+($J146*'fnd base rates'!K$119)\n+($K146*'fnd base rates'!K$120)\n+($M146*'fnd base rates'!K$122)\n+($N146*'fnd base rates'!K$123)\n+($O146*'fnd base rates'!K$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,11)))\n*$R146","v":17387.467642114996},{"$f":"(($D146*'fnd base rates'!L$110)\n+($E146*'fnd base rates'!L$111)\n+($F146*'fnd base rates'!L$112)\n+($G146*'fnd base rates'!L$113)\n+($H146*'fnd base rates'!L$114)\n+($I146*'fnd base rates'!L$115)\n+($J146*'fnd base rates'!L$119)\n+($K146*'fnd base rates'!L$120)\n+($M146*'fnd base rates'!L$122)\n+($N146*'fnd base rates'!L$123)\n+($O146*'fnd base rates'!L$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,12)))","v":20569.418754052636},{"$f":"(($D146*'fnd base rates'!M$110)\n+($E146*'fnd base rates'!M$111)\n+($F146*'fnd base rates'!M$112)\n+($G146*'fnd base rates'!M$113)\n+($H146*'fnd base rates'!M$114)\n+($I146*'fnd base rates'!M$115)\n+($J146*'fnd base rates'!M$119)\n+($K146*'fnd base rates'!M$120)\n+($M146*'fnd base rates'!M$122)\n+($N146*'fnd base rates'!M$123)\n+($O146*'fnd base rates'!M$124)\n+($P146*VLOOKUP($S146+15,rate_basefnd,13)))","v":0},175510.8445359426,null,428035244,"428","035","244",1,15,175510.8445359426,11701,0,11701,null,null,null,null,null,11701,0,11701,137,11564,16,11548]
[428,428035248,"BROOKE",{"$f":"'fnd enro'!D147","v":0},{"$f":"'fnd enro'!E147","v":0},{"$f":"'fnd enro'!F147","v":0},{"$f":"'fnd enro'!G147","v":11},{"$f":"'fnd enro'!H147","v":6},{"$f":"'fnd enro'!I147","v":2},{"$f":"'fnd enro'!J147","v":0},{"$f":"'fnd enro'!K147","v":0.72009999999999996},{"$f":"'fnd enro'!L147","v":0},{"$f":"'fnd enro'!M147+'fnd enro'!N147","v":0},{"$f":"'fnd enro'!O147","v":0},{"$f":"'fnd enro'!P147","v":0},{"$f":"'fnd enro'!Q147+'fnd enro'!R147","v":10},{"$f":"'fnd enro'!T147","v":19},1.081,{"$f":"VALUE('fnd enro'!S147)","v":10},null,{"$f":"(($D147*'fnd base rates'!C$110)\n+($E147*'fnd base rates'!C$111)\n+($F147*'fnd base rates'!C$112)\n+($G147*'fnd base rates'!C$113)\n+($H147*'fnd base rates'!C$114)\n+($I147*'fnd base rates'!C$115)\n+($J147*'fnd base rates'!C$119)\n+($K147*'fnd base rates'!C$120)\n+($M147*'fnd base rates'!C$122)\n+($N147*'fnd base rates'!C$123)\n+($O147*'fnd base rates'!C$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,3)))\n*$R147","v":10828.945711938},{"$f":"(($D147*'fnd base rates'!D$110)\n+($E147*'fnd base rates'!D$111)\n+($F147*'fnd base rates'!D$112)\n+($G147*'fnd base rates'!D$113)\n+($H147*'fnd base rates'!D$114)\n+($I147*'fnd base rates'!D$115)\n+($J147*'fnd base rates'!D$119)\n+($K147*'fnd base rates'!D$120)\n+($M147*'fnd base rates'!D$122)\n+($N147*'fnd base rates'!D$123)\n+($O147*'fnd base rates'!D$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,4)))\n*$R147","v":17729.740439999998},{"$f":"(($D147*'fnd base rates'!E$110)\n+($E147*'fnd base rates'!E$111)\n+($F147*'fnd base rates'!E$112)\n+($G147*'fnd base rates'!E$113)\n+($H147*'fnd base rates'!E$114)\n+($I147*'fnd base rates'!E$115)\n+($J147*'fnd base rates'!E$119)\n+($K147*'fnd base rates'!E$120)\n+($M147*'fnd base rates'!E$122)\n+($N147*'fnd base rates'!E$123)\n+($O147*'fnd base rates'!E$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,5)))\n*$R147","v":104299.995913575},{"$f":"(($D147*'fnd base rates'!F$110)\n+($E147*'fnd base rates'!F$111)\n+($F147*'fnd base rates'!F$112)\n+($G147*'fnd base rates'!F$113)\n+($H147*'fnd base rates'!F$114)\n+($I147*'fnd base rates'!F$115)\n+($J147*'fnd base rates'!F$119)\n+($K147*'fnd base rates'!F$120)\n+($M147*'fnd base rates'!F$122)\n+($N147*'fnd base rates'!F$123)\n+($O147*'fnd base rates'!F$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,6)))\n*$R147","v":21351.517851184999},{"$f":"(($D147*'fnd base rates'!G$110)\n+($E147*'fnd base rates'!G$111)\n+($F147*'fnd base rates'!G$112)\n+($G147*'fnd base rates'!G$113)\n+($H147*'fnd base rates'!G$114)\n+($I147*'fnd base rates'!G$115)\n+($J147*'fnd base rates'!G$119)\n+($K147*'fnd base rates'!G$120)\n+($M147*'fnd base rates'!G$122)\n+($N147*'fnd base rates'!G$123)\n+($O147*'fnd base rates'!G$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,7)))\n*$R147","v":4568.6880870169989},{"$f":"(($D147*'fnd base rates'!H$110)\n+($E147*'fnd base rates'!H$111)\n+($F147*'fnd base rates'!H$112)\n+($G147*'fnd base rates'!H$113)\n+($H147*'fnd base rates'!H$114)\n+($I147*'fnd base rates'!H$115)\n+($J147*'fnd base rates'!H$119)\n+($K147*'fnd base rates'!H$120)\n+($M147*'fnd base rates'!H$122)\n+($N147*'fnd base rates'!H$123)\n+($O147*'fnd base rates'!H$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,8)))","v":9974.4879819999987},{"$f":"(($D147*'fnd base rates'!I$110)\n+($E147*'fnd base rates'!I$111)\n+($F147*'fnd base rates'!I$112)\n+($G147*'fnd base rates'!I$113)\n+($H147*'fnd base rates'!I$114)\n+($I147*'fnd base rates'!I$115)\n+($J147*'fnd base rates'!I$119)\n+($K147*'fnd base rates'!I$120)\n+($M147*'fnd base rates'!I$122)\n+($N147*'fnd base rates'!I$123)\n+($O147*'fnd base rates'!I$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,9)))\n*$R147","v":6961.0454500000005},{"$f":"(($D147*'fnd base rates'!J$110)\n+($E147*'fnd base rates'!J$111)\n+($F147*'fnd base rates'!J$112)\n+($G147*'fnd base rates'!J$113)\n+($H147*'fnd base rates'!J$114)\n+($I147*'fnd base rates'!J$115)\n+($J147*'fnd base rates'!J$119)\n+($K147*'fnd base rates'!J$120)\n+($M147*'fnd base rates'!J$122)\n+($N147*'fnd base rates'!J$123)\n+($O147*'fnd base rates'!J$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,10)))\n*$R147","v":10871.065689999999},{"$f":"(($D147*'fnd base rates'!K$110)\n+($E147*'fnd base rates'!K$111)\n+($F147*'fnd base rates'!K$112)\n+($G147*'fnd base rates'!K$113)\n+($H147*'fnd base rates'!K$114)\n+($I147*'fnd base rates'!K$115)\n+($J147*'fnd base rates'!K$119)\n+($K147*'fnd base rates'!K$120)\n+($M147*'fnd base rates'!K$122)\n+($N147*'fnd base rates'!K$123)\n+($O147*'fnd base rates'!K$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,11)))\n*$R147","v":21455.457702678996},{"$f":"(($D147*'fnd base rates'!L$110)\n+($E147*'fnd base rates'!L$111)\n+($F147*'fnd base rates'!L$112)\n+($G147*'fnd base rates'!L$113)\n+($H147*'fnd base rates'!L$114)\n+($I147*'fnd base rates'!L$115)\n+($J147*'fnd base rates'!L$119)\n+($K147*'fnd base rates'!L$120)\n+($M147*'fnd base rates'!L$122)\n+($N147*'fnd base rates'!L$123)\n+($O147*'fnd base rates'!L$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,12)))","v":26872.56322296556},{"$f":"(($D147*'fnd base rates'!M$110)\n+($E147*'fnd base rates'!M$111)\n+($F147*'fnd base rates'!M$112)\n+($G147*'fnd base rates'!M$113)\n+($H147*'fnd base rates'!M$114)\n+($I147*'fnd base rates'!M$115)\n+($J147*'fnd base rates'!M$119)\n+($K147*'fnd base rates'!M$120)\n+($M147*'fnd base rates'!M$122)\n+($N147*'fnd base rates'!M$123)\n+($O147*'fnd base rates'!M$124)\n+($P147*VLOOKUP($S147+15,rate_basefnd,13)))","v":0},234913.5080513595,null,428035248,"428","035","248",1,19,234913.5080513595,12364,0,12364,null,null,null,null,null,12364,0,12364,214,12150,5,12145]
[428,428035336,"BROOKE",{"$f":"'fnd enro'!D148","v":0},{"$f":"'fnd enro'!E148","v":0},{"$f":"'fnd enro'!F148","v":1},{"$f":"'fnd enro'!G148","v":0},{"$f":"'fnd enro'!H148","v":0},{"$f":"'fnd enro'!I148","v":0},{"$f":"'fnd enro'!J148","v":0},{"$f":"'fnd enro'!K148","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L148","v":0},{"$f":"'fnd enro'!M148+'fnd enro'!N148","v":0},{"$f":"'fnd enro'!O148","v":0},{"$f":"'fnd enro'!P148","v":0},{"$f":"'fnd enro'!Q148+'fnd enro'!R148","v":0},{"$f":"'fnd enro'!T148","v":1},1.081,{"$f":"VALUE('fnd enro'!S148)","v":1},null,{"$f":"(($D148*'fnd base rates'!C$110)\n+($E148*'fnd base rates'!C$111)\n+($F148*'fnd base rates'!C$112)\n+($G148*'fnd base rates'!C$113)\n+($H148*'fnd base rates'!C$114)\n+($I148*'fnd base rates'!C$115)\n+($J148*'fnd base rates'!C$119)\n+($K148*'fnd base rates'!C$120)\n+($M148*'fnd base rates'!C$122)\n+($N148*'fnd base rates'!C$123)\n+($O148*'fnd base rates'!C$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,3)))\n*$R148","v":534.49909010199997},{"$f":"(($D148*'fnd base rates'!D$110)\n+($E148*'fnd base rates'!D$111)\n+($F148*'fnd base rates'!D$112)\n+($G148*'fnd base rates'!D$113)\n+($H148*'fnd base rates'!D$114)\n+($I148*'fnd base rates'!D$115)\n+($J148*'fnd base rates'!D$119)\n+($K148*'fnd base rates'!D$120)\n+($M148*'fnd base rates'!D$122)\n+($N148*'fnd base rates'!D$123)\n+($O148*'fnd base rates'!D$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,4)))\n*$R148","v":765.19665999999995},{"$f":"(($D148*'fnd base rates'!E$110)\n+($E148*'fnd base rates'!E$111)\n+($F148*'fnd base rates'!E$112)\n+($G148*'fnd base rates'!E$113)\n+($H148*'fnd base rates'!E$114)\n+($I148*'fnd base rates'!E$115)\n+($J148*'fnd base rates'!E$119)\n+($K148*'fnd base rates'!E$120)\n+($M148*'fnd base rates'!E$122)\n+($N148*'fnd base rates'!E$123)\n+($O148*'fnd base rates'!E$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,5)))\n*$R148","v":3874.353644925},{"$f":"(($D148*'fnd base rates'!F$110)\n+($E148*'fnd base rates'!F$111)\n+($F148*'fnd base rates'!F$112)\n+($G148*'fnd base rates'!F$113)\n+($H148*'fnd base rates'!F$114)\n+($I148*'fnd base rates'!F$115)\n+($J148*'fnd base rates'!F$119)\n+($K148*'fnd base rates'!F$120)\n+($M148*'fnd base rates'!F$122)\n+($N148*'fnd base rates'!F$123)\n+($O148*'fnd base rates'!F$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,6)))\n*$R148","v":1241.3370711150001},{"$f":"(($D148*'fnd base rates'!G$110)\n+($E148*'fnd base rates'!G$111)\n+($F148*'fnd base rates'!G$112)\n+($G148*'fnd base rates'!G$113)\n+($H148*'fnd base rates'!G$114)\n+($I148*'fnd base rates'!G$115)\n+($J148*'fnd base rates'!G$119)\n+($K148*'fnd base rates'!G$120)\n+($M148*'fnd base rates'!G$122)\n+($N148*'fnd base rates'!G$123)\n+($O148*'fnd base rates'!G$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,7)))\n*$R148","v":156.46242984299997},{"$f":"(($D148*'fnd base rates'!H$110)\n+($E148*'fnd base rates'!H$111)\n+($F148*'fnd base rates'!H$112)\n+($G148*'fnd base rates'!H$113)\n+($H148*'fnd base rates'!H$114)\n+($I148*'fnd base rates'!H$115)\n+($J148*'fnd base rates'!H$119)\n+($K148*'fnd base rates'!H$120)\n+($M148*'fnd base rates'!H$122)\n+($N148*'fnd base rates'!H$123)\n+($O148*'fnd base rates'!H$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D148*'fnd base rates'!I$110)\n+($E148*'fnd base rates'!I$111)\n+($F148*'fnd base rates'!I$112)\n+($G148*'fnd base rates'!I$113)\n+($H148*'fnd base rates'!I$114)\n+($I148*'fnd base rates'!I$115)\n+($J148*'fnd base rates'!I$119)\n+($K148*'fnd base rates'!I$120)\n+($M148*'fnd base rates'!I$122)\n+($N148*'fnd base rates'!I$123)\n+($O148*'fnd base rates'!I$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,9)))\n*$R148","v":255.32138999999998},{"$f":"(($D148*'fnd base rates'!J$110)\n+($E148*'fnd base rates'!J$111)\n+($F148*'fnd base rates'!J$112)\n+($G148*'fnd base rates'!J$113)\n+($H148*'fnd base rates'!J$114)\n+($I148*'fnd base rates'!J$115)\n+($J148*'fnd base rates'!J$119)\n+($K148*'fnd base rates'!J$120)\n+($M148*'fnd base rates'!J$122)\n+($N148*'fnd base rates'!J$123)\n+($O148*'fnd base rates'!J$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,10)))\n*$R148","v":101.58157},{"$f":"(($D148*'fnd base rates'!K$110)\n+($E148*'fnd base rates'!K$111)\n+($F148*'fnd base rates'!K$112)\n+($G148*'fnd base rates'!K$113)\n+($H148*'fnd base rates'!K$114)\n+($I148*'fnd base rates'!K$115)\n+($J148*'fnd base rates'!K$119)\n+($K148*'fnd base rates'!K$120)\n+($M148*'fnd base rates'!K$122)\n+($N148*'fnd base rates'!K$123)\n+($O148*'fnd base rates'!K$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,11)))\n*$R148","v":1098.099540141},{"$f":"(($D148*'fnd base rates'!L$110)\n+($E148*'fnd base rates'!L$111)\n+($F148*'fnd base rates'!L$112)\n+($G148*'fnd base rates'!L$113)\n+($H148*'fnd base rates'!L$114)\n+($I148*'fnd base rates'!L$115)\n+($J148*'fnd base rates'!L$119)\n+($K148*'fnd base rates'!L$120)\n+($M148*'fnd base rates'!L$122)\n+($N148*'fnd base rates'!L$123)\n+($O148*'fnd base rates'!L$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D148*'fnd base rates'!M$110)\n+($E148*'fnd base rates'!M$111)\n+($F148*'fnd base rates'!M$112)\n+($G148*'fnd base rates'!M$113)\n+($H148*'fnd base rates'!M$114)\n+($I148*'fnd base rates'!M$115)\n+($J148*'fnd base rates'!M$119)\n+($K148*'fnd base rates'!M$120)\n+($M148*'fnd base rates'!M$122)\n+($N148*'fnd base rates'!M$123)\n+($O148*'fnd base rates'!M$124)\n+($P148*VLOOKUP($S148+15,rate_basefnd,13)))","v":0},9677.5311674153236,null,428035336,"428","035","336",1,1,9677.5311674153236,9678,0,9678,null,null,null,null,null,9678,0,9678,0,9678,12,9666]
[428,428035346,"BROOKE",{"$f":"'fnd enro'!D149","v":0},{"$f":"'fnd enro'!E149","v":0},{"$f":"'fnd enro'!F149","v":2},{"$f":"'fnd enro'!G149","v":3},{"$f":"'fnd enro'!H149","v":2},{"$f":"'fnd enro'!I149","v":1},{"$f":"'fnd enro'!J149","v":0},{"$f":"'fnd enro'!K149","v":0.30320000000000003},{"$f":"'fnd enro'!L149","v":0},{"$f":"'fnd enro'!M149+'fnd enro'!N149","v":3},{"$f":"'fnd enro'!O149","v":0},{"$f":"'fnd enro'!P149","v":0},{"$f":"'fnd enro'!Q149+'fnd enro'!R149","v":5},{"$f":"'fnd enro'!T149","v":8},1.081,{"$f":"VALUE('fnd enro'!S149)","v":10},null,{"$f":"(($D149*'fnd base rates'!C$110)\n+($E149*'fnd base rates'!C$111)\n+($F149*'fnd base rates'!C$112)\n+($G149*'fnd base rates'!C$113)\n+($H149*'fnd base rates'!C$114)\n+($I149*'fnd base rates'!C$115)\n+($J149*'fnd base rates'!C$119)\n+($K149*'fnd base rates'!C$120)\n+($M149*'fnd base rates'!C$122)\n+($N149*'fnd base rates'!C$123)\n+($O149*'fnd base rates'!C$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,3)))\n*$R149","v":4905.0482408160005},{"$f":"(($D149*'fnd base rates'!D$110)\n+($E149*'fnd base rates'!D$111)\n+($F149*'fnd base rates'!D$112)\n+($G149*'fnd base rates'!D$113)\n+($H149*'fnd base rates'!D$114)\n+($I149*'fnd base rates'!D$115)\n+($J149*'fnd base rates'!D$119)\n+($K149*'fnd base rates'!D$120)\n+($M149*'fnd base rates'!D$122)\n+($N149*'fnd base rates'!D$123)\n+($O149*'fnd base rates'!D$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,4)))\n*$R149","v":8228.6260500000008},{"$f":"(($D149*'fnd base rates'!E$110)\n+($E149*'fnd base rates'!E$111)\n+($F149*'fnd base rates'!E$112)\n+($G149*'fnd base rates'!E$113)\n+($H149*'fnd base rates'!E$114)\n+($I149*'fnd base rates'!E$115)\n+($J149*'fnd base rates'!E$119)\n+($K149*'fnd base rates'!E$120)\n+($M149*'fnd base rates'!E$122)\n+($N149*'fnd base rates'!E$123)\n+($O149*'fnd base rates'!E$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,5)))\n*$R149","v":50340.264629399993},{"$f":"(($D149*'fnd base rates'!F$110)\n+($E149*'fnd base rates'!F$111)\n+($F149*'fnd base rates'!F$112)\n+($G149*'fnd base rates'!F$113)\n+($H149*'fnd base rates'!F$114)\n+($I149*'fnd base rates'!F$115)\n+($J149*'fnd base rates'!F$119)\n+($K149*'fnd base rates'!F$120)\n+($M149*'fnd base rates'!F$122)\n+($N149*'fnd base rates'!F$123)\n+($O149*'fnd base rates'!F$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,6)))\n*$R149","v":9577.4149589200006},{"$f":"(($D149*'fnd base rates'!G$110)\n+($E149*'fnd base rates'!G$111)\n+($F149*'fnd base rates'!G$112)\n+($G149*'fnd base rates'!G$113)\n+($H149*'fnd base rates'!G$114)\n+($I149*'fnd base rates'!G$115)\n+($J149*'fnd base rates'!G$119)\n+($K149*'fnd base rates'!G$120)\n+($M149*'fnd base rates'!G$122)\n+($N149*'fnd base rates'!G$123)\n+($O149*'fnd base rates'!G$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,7)))\n*$R149","v":2184.0295087439999},{"$f":"(($D149*'fnd base rates'!H$110)\n+($E149*'fnd base rates'!H$111)\n+($F149*'fnd base rates'!H$112)\n+($G149*'fnd base rates'!H$113)\n+($H149*'fnd base rates'!H$114)\n+($I149*'fnd base rates'!H$115)\n+($J149*'fnd base rates'!H$119)\n+($K149*'fnd base rates'!H$120)\n+($M149*'fnd base rates'!H$122)\n+($N149*'fnd base rates'!H$123)\n+($O149*'fnd base rates'!H$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,8)))","v":4599.1886239999985},{"$f":"(($D149*'fnd base rates'!I$110)\n+($E149*'fnd base rates'!I$111)\n+($F149*'fnd base rates'!I$112)\n+($G149*'fnd base rates'!I$113)\n+($H149*'fnd base rates'!I$114)\n+($I149*'fnd base rates'!I$115)\n+($J149*'fnd base rates'!I$119)\n+($K149*'fnd base rates'!I$120)\n+($M149*'fnd base rates'!I$122)\n+($N149*'fnd base rates'!I$123)\n+($O149*'fnd base rates'!I$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,9)))\n*$R149","v":3232.2440500000002},{"$f":"(($D149*'fnd base rates'!J$110)\n+($E149*'fnd base rates'!J$111)\n+($F149*'fnd base rates'!J$112)\n+($G149*'fnd base rates'!J$113)\n+($H149*'fnd base rates'!J$114)\n+($I149*'fnd base rates'!J$115)\n+($J149*'fnd base rates'!J$119)\n+($K149*'fnd base rates'!J$120)\n+($M149*'fnd base rates'!J$122)\n+($N149*'fnd base rates'!J$123)\n+($O149*'fnd base rates'!J$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,10)))\n*$R149","v":5082.07287},{"$f":"(($D149*'fnd base rates'!K$110)\n+($E149*'fnd base rates'!K$111)\n+($F149*'fnd base rates'!K$112)\n+($G149*'fnd base rates'!K$113)\n+($H149*'fnd base rates'!K$114)\n+($I149*'fnd base rates'!K$115)\n+($J149*'fnd base rates'!K$119)\n+($K149*'fnd base rates'!K$120)\n+($M149*'fnd base rates'!K$122)\n+($N149*'fnd base rates'!K$123)\n+($O149*'fnd base rates'!K$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,11)))\n*$R149","v":9875.5145111279999},{"$f":"(($D149*'fnd base rates'!L$110)\n+($E149*'fnd base rates'!L$111)\n+($F149*'fnd base rates'!L$112)\n+($G149*'fnd base rates'!L$113)\n+($H149*'fnd base rates'!L$114)\n+($I149*'fnd base rates'!L$115)\n+($J149*'fnd base rates'!L$119)\n+($K149*'fnd base rates'!L$120)\n+($M149*'fnd base rates'!L$122)\n+($N149*'fnd base rates'!L$123)\n+($O149*'fnd base rates'!L$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,12)))","v":12398.756373107724},{"$f":"(($D149*'fnd base rates'!M$110)\n+($E149*'fnd base rates'!M$111)\n+($F149*'fnd base rates'!M$112)\n+($G149*'fnd base rates'!M$113)\n+($H149*'fnd base rates'!M$114)\n+($I149*'fnd base rates'!M$115)\n+($J149*'fnd base rates'!M$119)\n+($K149*'fnd base rates'!M$120)\n+($M149*'fnd base rates'!M$122)\n+($N149*'fnd base rates'!M$123)\n+($O149*'fnd base rates'!M$124)\n+($P149*VLOOKUP($S149+15,rate_basefnd,13)))","v":0},110423.15981611572,null,428035346,"428","035","346",1,8,110423.15981611572,13803,0,13803,null,null,null,null,null,13803,0,13803,294,13509,21,13488]
[428,428035348,"BROOKE",{"$f":"'fnd enro'!D150","v":0},{"$f":"'fnd enro'!E150","v":0},{"$f":"'fnd enro'!F150","v":0},{"$f":"'fnd enro'!G150","v":0},{"$f":"'fnd enro'!H150","v":1},{"$f":"'fnd enro'!I150","v":0},{"$f":"'fnd enro'!J150","v":0},{"$f":"'fnd enro'!K150","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L150","v":0},{"$f":"'fnd enro'!M150+'fnd enro'!N150","v":0},{"$f":"'fnd enro'!O150","v":0},{"$f":"'fnd enro'!P150","v":0},{"$f":"'fnd enro'!Q150+'fnd enro'!R150","v":1},{"$f":"'fnd enro'!T150","v":1},1.081,{"$f":"VALUE('fnd enro'!S150)","v":10},null,{"$f":"(($D150*'fnd base rates'!C$110)\n+($E150*'fnd base rates'!C$111)\n+($F150*'fnd base rates'!C$112)\n+($G150*'fnd base rates'!C$113)\n+($H150*'fnd base rates'!C$114)\n+($I150*'fnd base rates'!C$115)\n+($J150*'fnd base rates'!C$119)\n+($K150*'fnd base rates'!C$120)\n+($M150*'fnd base rates'!C$122)\n+($N150*'fnd base rates'!C$123)\n+($O150*'fnd base rates'!C$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,3)))\n*$R150","v":601.84539010200001},{"$f":"(($D150*'fnd base rates'!D$110)\n+($E150*'fnd base rates'!D$111)\n+($F150*'fnd base rates'!D$112)\n+($G150*'fnd base rates'!D$113)\n+($H150*'fnd base rates'!D$114)\n+($I150*'fnd base rates'!D$115)\n+($J150*'fnd base rates'!D$119)\n+($K150*'fnd base rates'!D$120)\n+($M150*'fnd base rates'!D$122)\n+($N150*'fnd base rates'!D$123)\n+($O150*'fnd base rates'!D$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,4)))\n*$R150","v":1084.2970499999999},{"$f":"(($D150*'fnd base rates'!E$110)\n+($E150*'fnd base rates'!E$111)\n+($F150*'fnd base rates'!E$112)\n+($G150*'fnd base rates'!E$113)\n+($H150*'fnd base rates'!E$114)\n+($I150*'fnd base rates'!E$115)\n+($J150*'fnd base rates'!E$119)\n+($K150*'fnd base rates'!E$120)\n+($M150*'fnd base rates'!E$122)\n+($N150*'fnd base rates'!E$123)\n+($O150*'fnd base rates'!E$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,5)))\n*$R150","v":6568.3245549249996},{"$f":"(($D150*'fnd base rates'!F$110)\n+($E150*'fnd base rates'!F$111)\n+($F150*'fnd base rates'!F$112)\n+($G150*'fnd base rates'!F$113)\n+($H150*'fnd base rates'!F$114)\n+($I150*'fnd base rates'!F$115)\n+($J150*'fnd base rates'!F$119)\n+($K150*'fnd base rates'!F$120)\n+($M150*'fnd base rates'!F$122)\n+($N150*'fnd base rates'!F$123)\n+($O150*'fnd base rates'!F$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,6)))\n*$R150","v":989.22625111499997},{"$f":"(($D150*'fnd base rates'!G$110)\n+($E150*'fnd base rates'!G$111)\n+($F150*'fnd base rates'!G$112)\n+($G150*'fnd base rates'!G$113)\n+($H150*'fnd base rates'!G$114)\n+($I150*'fnd base rates'!G$115)\n+($J150*'fnd base rates'!G$119)\n+($K150*'fnd base rates'!G$120)\n+($M150*'fnd base rates'!G$122)\n+($N150*'fnd base rates'!G$123)\n+($O150*'fnd base rates'!G$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,7)))\n*$R150","v":319.282649843},{"$f":"(($D150*'fnd base rates'!H$110)\n+($E150*'fnd base rates'!H$111)\n+($F150*'fnd base rates'!H$112)\n+($G150*'fnd base rates'!H$113)\n+($H150*'fnd base rates'!H$114)\n+($I150*'fnd base rates'!H$115)\n+($J150*'fnd base rates'!H$119)\n+($K150*'fnd base rates'!H$120)\n+($M150*'fnd base rates'!H$122)\n+($N150*'fnd base rates'!H$123)\n+($O150*'fnd base rates'!H$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D150*'fnd base rates'!I$110)\n+($E150*'fnd base rates'!I$111)\n+($F150*'fnd base rates'!I$112)\n+($G150*'fnd base rates'!I$113)\n+($H150*'fnd base rates'!I$114)\n+($I150*'fnd base rates'!I$115)\n+($J150*'fnd base rates'!I$119)\n+($K150*'fnd base rates'!I$120)\n+($M150*'fnd base rates'!I$122)\n+($N150*'fnd base rates'!I$123)\n+($O150*'fnd base rates'!I$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,9)))\n*$R150","v":465.98667},{"$f":"(($D150*'fnd base rates'!J$110)\n+($E150*'fnd base rates'!J$111)\n+($F150*'fnd base rates'!J$112)\n+($G150*'fnd base rates'!J$113)\n+($H150*'fnd base rates'!J$114)\n+($I150*'fnd base rates'!J$115)\n+($J150*'fnd base rates'!J$119)\n+($K150*'fnd base rates'!J$120)\n+($M150*'fnd base rates'!J$122)\n+($N150*'fnd base rates'!J$123)\n+($O150*'fnd base rates'!J$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,10)))\n*$R150","v":904.29974000000004},{"$f":"(($D150*'fnd base rates'!K$110)\n+($E150*'fnd base rates'!K$111)\n+($F150*'fnd base rates'!K$112)\n+($G150*'fnd base rates'!K$113)\n+($H150*'fnd base rates'!K$114)\n+($I150*'fnd base rates'!K$115)\n+($J150*'fnd base rates'!K$119)\n+($K150*'fnd base rates'!K$120)\n+($M150*'fnd base rates'!K$122)\n+($N150*'fnd base rates'!K$123)\n+($O150*'fnd base rates'!K$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,11)))\n*$R150","v":1180.0717701410001},{"$f":"(($D150*'fnd base rates'!L$110)\n+($E150*'fnd base rates'!L$111)\n+($F150*'fnd base rates'!L$112)\n+($G150*'fnd base rates'!L$113)\n+($H150*'fnd base rates'!L$114)\n+($I150*'fnd base rates'!L$115)\n+($J150*'fnd base rates'!L$119)\n+($K150*'fnd base rates'!L$120)\n+($M150*'fnd base rates'!L$122)\n+($N150*'fnd base rates'!L$123)\n+($O150*'fnd base rates'!L$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D150*'fnd base rates'!M$110)\n+($E150*'fnd base rates'!M$111)\n+($F150*'fnd base rates'!M$112)\n+($G150*'fnd base rates'!M$113)\n+($H150*'fnd base rates'!M$114)\n+($I150*'fnd base rates'!M$115)\n+($J150*'fnd base rates'!M$119)\n+($K150*'fnd base rates'!M$120)\n+($M150*'fnd base rates'!M$122)\n+($N150*'fnd base rates'!M$123)\n+($O150*'fnd base rates'!M$124)\n+($P150*VLOOKUP($S150+15,rate_basefnd,13)))","v":0},14282.609081570683,null,428035348,"428","035","348",1,1,14282.609081570683,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,-1,13877]
[429,429163030,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D151","v":0},{"$f":"'fnd enro'!E151","v":0},{"$f":"'fnd enro'!F151","v":0},{"$f":"'fnd enro'!G151","v":0},{"$f":"'fnd enro'!H151","v":4},{"$f":"'fnd enro'!I151","v":3},{"$f":"'fnd enro'!J151","v":0},{"$f":"'fnd enro'!K151","v":0.26529999999999998},{"$f":"'fnd enro'!L151","v":0},{"$f":"'fnd enro'!M151+'fnd enro'!N151","v":0},{"$f":"'fnd enro'!O151","v":0},{"$f":"'fnd enro'!P151","v":0},{"$f":"'fnd enro'!Q151+'fnd enro'!R151","v":7},{"$f":"'fnd enro'!T151","v":7},1,{"$f":"VALUE('fnd enro'!S151)","v":10},null,{"$f":"(($D151*'fnd base rates'!C$110)\n+($E151*'fnd base rates'!C$111)\n+($F151*'fnd base rates'!C$112)\n+($G151*'fnd base rates'!C$113)\n+($H151*'fnd base rates'!C$114)\n+($I151*'fnd base rates'!C$115)\n+($J151*'fnd base rates'!C$119)\n+($K151*'fnd base rates'!C$120)\n+($M151*'fnd base rates'!C$122)\n+($N151*'fnd base rates'!C$123)\n+($O151*'fnd base rates'!C$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,3)))\n*$R151","v":3897.2411940000002},{"$f":"(($D151*'fnd base rates'!D$110)\n+($E151*'fnd base rates'!D$111)\n+($F151*'fnd base rates'!D$112)\n+($G151*'fnd base rates'!D$113)\n+($H151*'fnd base rates'!D$114)\n+($I151*'fnd base rates'!D$115)\n+($J151*'fnd base rates'!D$119)\n+($K151*'fnd base rates'!D$120)\n+($M151*'fnd base rates'!D$122)\n+($N151*'fnd base rates'!D$123)\n+($O151*'fnd base rates'!D$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,4)))\n*$R151","v":7021.35},{"$f":"(($D151*'fnd base rates'!E$110)\n+($E151*'fnd base rates'!E$111)\n+($F151*'fnd base rates'!E$112)\n+($G151*'fnd base rates'!E$113)\n+($H151*'fnd base rates'!E$114)\n+($I151*'fnd base rates'!E$115)\n+($J151*'fnd base rates'!E$119)\n+($K151*'fnd base rates'!E$120)\n+($M151*'fnd base rates'!E$122)\n+($N151*'fnd base rates'!E$123)\n+($O151*'fnd base rates'!E$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,5)))\n*$R151","v":46565.361474999998},{"$f":"(($D151*'fnd base rates'!F$110)\n+($E151*'fnd base rates'!F$111)\n+($F151*'fnd base rates'!F$112)\n+($G151*'fnd base rates'!F$113)\n+($H151*'fnd base rates'!F$114)\n+($I151*'fnd base rates'!F$115)\n+($J151*'fnd base rates'!F$119)\n+($K151*'fnd base rates'!F$120)\n+($M151*'fnd base rates'!F$122)\n+($N151*'fnd base rates'!F$123)\n+($O151*'fnd base rates'!F$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,6)))\n*$R151","v":6104.6104049999994},{"$f":"(($D151*'fnd base rates'!G$110)\n+($E151*'fnd base rates'!G$111)\n+($F151*'fnd base rates'!G$112)\n+($G151*'fnd base rates'!G$113)\n+($H151*'fnd base rates'!G$114)\n+($I151*'fnd base rates'!G$115)\n+($J151*'fnd base rates'!G$119)\n+($K151*'fnd base rates'!G$120)\n+($M151*'fnd base rates'!G$122)\n+($N151*'fnd base rates'!G$123)\n+($O151*'fnd base rates'!G$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,7)))\n*$R151","v":2054.8202209999999},{"$f":"(($D151*'fnd base rates'!H$110)\n+($E151*'fnd base rates'!H$111)\n+($F151*'fnd base rates'!H$112)\n+($G151*'fnd base rates'!H$113)\n+($H151*'fnd base rates'!H$114)\n+($I151*'fnd base rates'!H$115)\n+($J151*'fnd base rates'!H$119)\n+($K151*'fnd base rates'!H$120)\n+($M151*'fnd base rates'!H$122)\n+($N151*'fnd base rates'!H$123)\n+($O151*'fnd base rates'!H$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,8)))","v":4383.785046},{"$f":"(($D151*'fnd base rates'!I$110)\n+($E151*'fnd base rates'!I$111)\n+($F151*'fnd base rates'!I$112)\n+($G151*'fnd base rates'!I$113)\n+($H151*'fnd base rates'!I$114)\n+($I151*'fnd base rates'!I$115)\n+($J151*'fnd base rates'!I$119)\n+($K151*'fnd base rates'!I$120)\n+($M151*'fnd base rates'!I$122)\n+($N151*'fnd base rates'!I$123)\n+($O151*'fnd base rates'!I$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,9)))\n*$R151","v":3256.62},{"$f":"(($D151*'fnd base rates'!J$110)\n+($E151*'fnd base rates'!J$111)\n+($F151*'fnd base rates'!J$112)\n+($G151*'fnd base rates'!J$113)\n+($H151*'fnd base rates'!J$114)\n+($I151*'fnd base rates'!J$115)\n+($J151*'fnd base rates'!J$119)\n+($K151*'fnd base rates'!J$120)\n+($M151*'fnd base rates'!J$122)\n+($N151*'fnd base rates'!J$123)\n+($O151*'fnd base rates'!J$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,10)))\n*$R151","v":6757.7000000000007},{"$f":"(($D151*'fnd base rates'!K$110)\n+($E151*'fnd base rates'!K$111)\n+($F151*'fnd base rates'!K$112)\n+($G151*'fnd base rates'!K$113)\n+($H151*'fnd base rates'!K$114)\n+($I151*'fnd base rates'!K$115)\n+($J151*'fnd base rates'!K$119)\n+($K151*'fnd base rates'!K$120)\n+($M151*'fnd base rates'!K$122)\n+($N151*'fnd base rates'!K$123)\n+($O151*'fnd base rates'!K$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,11)))\n*$R151","v":7552.4378269999997},{"$f":"(($D151*'fnd base rates'!L$110)\n+($E151*'fnd base rates'!L$111)\n+($F151*'fnd base rates'!L$112)\n+($G151*'fnd base rates'!L$113)\n+($H151*'fnd base rates'!L$114)\n+($I151*'fnd base rates'!L$115)\n+($J151*'fnd base rates'!L$119)\n+($K151*'fnd base rates'!L$120)\n+($M151*'fnd base rates'!L$122)\n+($N151*'fnd base rates'!L$123)\n+($O151*'fnd base rates'!L$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,12)))","v":11340.954793665374},{"$f":"(($D151*'fnd base rates'!M$110)\n+($E151*'fnd base rates'!M$111)\n+($F151*'fnd base rates'!M$112)\n+($G151*'fnd base rates'!M$113)\n+($H151*'fnd base rates'!M$114)\n+($I151*'fnd base rates'!M$115)\n+($J151*'fnd base rates'!M$119)\n+($K151*'fnd base rates'!M$120)\n+($M151*'fnd base rates'!M$122)\n+($N151*'fnd base rates'!M$123)\n+($O151*'fnd base rates'!M$124)\n+($P151*VLOOKUP($S151+15,rate_basefnd,13)))","v":0},98934.88096166536,null,429163030,"429","163","030",1,7,98934.88096166536,14134,0,14134,null,null,null,null,null,14134,0,14134,379,13755,26,13729]
[429,429163035,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D152","v":0},{"$f":"'fnd enro'!E152","v":0},{"$f":"'fnd enro'!F152","v":0},{"$f":"'fnd enro'!G152","v":0},{"$f":"'fnd enro'!H152","v":0},{"$f":"'fnd enro'!I152","v":1},{"$f":"'fnd enro'!J152","v":0},{"$f":"'fnd enro'!K152","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L152","v":0},{"$f":"'fnd enro'!M152+'fnd enro'!N152","v":0},{"$f":"'fnd enro'!O152","v":0},{"$f":"'fnd enro'!P152","v":0},{"$f":"'fnd enro'!Q152+'fnd enro'!R152","v":1},{"$f":"'fnd enro'!T152","v":1},1,{"$f":"VALUE('fnd enro'!S152)","v":10},null,{"$f":"(($D152*'fnd base rates'!C$110)\n+($E152*'fnd base rates'!C$111)\n+($F152*'fnd base rates'!C$112)\n+($G152*'fnd base rates'!C$113)\n+($H152*'fnd base rates'!C$114)\n+($I152*'fnd base rates'!C$115)\n+($J152*'fnd base rates'!C$119)\n+($K152*'fnd base rates'!C$120)\n+($M152*'fnd base rates'!C$122)\n+($N152*'fnd base rates'!C$123)\n+($O152*'fnd base rates'!C$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,3)))\n*$R152","v":556.74874199999999},{"$f":"(($D152*'fnd base rates'!D$110)\n+($E152*'fnd base rates'!D$111)\n+($F152*'fnd base rates'!D$112)\n+($G152*'fnd base rates'!D$113)\n+($H152*'fnd base rates'!D$114)\n+($I152*'fnd base rates'!D$115)\n+($J152*'fnd base rates'!D$119)\n+($K152*'fnd base rates'!D$120)\n+($M152*'fnd base rates'!D$122)\n+($N152*'fnd base rates'!D$123)\n+($O152*'fnd base rates'!D$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,4)))\n*$R152","v":1003.05},{"$f":"(($D152*'fnd base rates'!E$110)\n+($E152*'fnd base rates'!E$111)\n+($F152*'fnd base rates'!E$112)\n+($G152*'fnd base rates'!E$113)\n+($H152*'fnd base rates'!E$114)\n+($I152*'fnd base rates'!E$115)\n+($J152*'fnd base rates'!E$119)\n+($K152*'fnd base rates'!E$120)\n+($M152*'fnd base rates'!E$122)\n+($N152*'fnd base rates'!E$123)\n+($O152*'fnd base rates'!E$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,5)))\n*$R152","v":7420.2459250000002},{"$f":"(($D152*'fnd base rates'!F$110)\n+($E152*'fnd base rates'!F$111)\n+($F152*'fnd base rates'!F$112)\n+($G152*'fnd base rates'!F$113)\n+($H152*'fnd base rates'!F$114)\n+($I152*'fnd base rates'!F$115)\n+($J152*'fnd base rates'!F$119)\n+($K152*'fnd base rates'!F$120)\n+($M152*'fnd base rates'!F$122)\n+($N152*'fnd base rates'!F$123)\n+($O152*'fnd base rates'!F$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,6)))\n*$R152","v":814.73291500000005},{"$f":"(($D152*'fnd base rates'!G$110)\n+($E152*'fnd base rates'!G$111)\n+($F152*'fnd base rates'!G$112)\n+($G152*'fnd base rates'!G$113)\n+($H152*'fnd base rates'!G$114)\n+($I152*'fnd base rates'!G$115)\n+($J152*'fnd base rates'!G$119)\n+($K152*'fnd base rates'!G$120)\n+($M152*'fnd base rates'!G$122)\n+($N152*'fnd base rates'!G$123)\n+($O152*'fnd base rates'!G$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,7)))\n*$R152","v":291.128603},{"$f":"(($D152*'fnd base rates'!H$110)\n+($E152*'fnd base rates'!H$111)\n+($F152*'fnd base rates'!H$112)\n+($G152*'fnd base rates'!H$113)\n+($H152*'fnd base rates'!H$114)\n+($I152*'fnd base rates'!H$115)\n+($J152*'fnd base rates'!H$119)\n+($K152*'fnd base rates'!H$120)\n+($M152*'fnd base rates'!H$122)\n+($N152*'fnd base rates'!H$123)\n+($O152*'fnd base rates'!H$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D152*'fnd base rates'!I$110)\n+($E152*'fnd base rates'!I$111)\n+($F152*'fnd base rates'!I$112)\n+($G152*'fnd base rates'!I$113)\n+($H152*'fnd base rates'!I$114)\n+($I152*'fnd base rates'!I$115)\n+($J152*'fnd base rates'!I$119)\n+($K152*'fnd base rates'!I$120)\n+($M152*'fnd base rates'!I$122)\n+($N152*'fnd base rates'!I$123)\n+($O152*'fnd base rates'!I$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,9)))\n*$R152","v":510.78},{"$f":"(($D152*'fnd base rates'!J$110)\n+($E152*'fnd base rates'!J$111)\n+($F152*'fnd base rates'!J$112)\n+($G152*'fnd base rates'!J$113)\n+($H152*'fnd base rates'!J$114)\n+($I152*'fnd base rates'!J$115)\n+($J152*'fnd base rates'!J$119)\n+($K152*'fnd base rates'!J$120)\n+($M152*'fnd base rates'!J$122)\n+($N152*'fnd base rates'!J$123)\n+($O152*'fnd base rates'!J$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,10)))\n*$R152","v":1137.18},{"$f":"(($D152*'fnd base rates'!K$110)\n+($E152*'fnd base rates'!K$111)\n+($F152*'fnd base rates'!K$112)\n+($G152*'fnd base rates'!K$113)\n+($H152*'fnd base rates'!K$114)\n+($I152*'fnd base rates'!K$115)\n+($J152*'fnd base rates'!K$119)\n+($K152*'fnd base rates'!K$120)\n+($M152*'fnd base rates'!K$122)\n+($N152*'fnd base rates'!K$123)\n+($O152*'fnd base rates'!K$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,11)))\n*$R152","v":1061.948261},{"$f":"(($D152*'fnd base rates'!L$110)\n+($E152*'fnd base rates'!L$111)\n+($F152*'fnd base rates'!L$112)\n+($G152*'fnd base rates'!L$113)\n+($H152*'fnd base rates'!L$114)\n+($I152*'fnd base rates'!L$115)\n+($J152*'fnd base rates'!L$119)\n+($K152*'fnd base rates'!L$120)\n+($M152*'fnd base rates'!L$122)\n+($N152*'fnd base rates'!L$123)\n+($O152*'fnd base rates'!L$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D152*'fnd base rates'!M$110)\n+($E152*'fnd base rates'!M$111)\n+($F152*'fnd base rates'!M$112)\n+($G152*'fnd base rates'!M$113)\n+($H152*'fnd base rates'!M$114)\n+($I152*'fnd base rates'!M$115)\n+($J152*'fnd base rates'!M$119)\n+($K152*'fnd base rates'!M$120)\n+($M152*'fnd base rates'!M$122)\n+($N152*'fnd base rates'!M$123)\n+($O152*'fnd base rates'!M$124)\n+($P152*VLOOKUP($S152+15,rate_basefnd,13)))","v":0},15145.027718628882,null,429163035,"429","163","035",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[429,429163057,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D153","v":0},{"$f":"'fnd enro'!E153","v":0},{"$f":"'fnd enro'!F153","v":0},{"$f":"'fnd enro'!G153","v":0},{"$f":"'fnd enro'!H153","v":1},{"$f":"'fnd enro'!I153","v":0},{"$f":"'fnd enro'!J153","v":0},{"$f":"'fnd enro'!K153","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L153","v":0},{"$f":"'fnd enro'!M153+'fnd enro'!N153","v":0},{"$f":"'fnd enro'!O153","v":1},{"$f":"'fnd enro'!P153","v":0},{"$f":"'fnd enro'!Q153+'fnd enro'!R153","v":1},{"$f":"'fnd enro'!T153","v":1},1,{"$f":"VALUE('fnd enro'!S153)","v":10},null,{"$f":"(($D153*'fnd base rates'!C$110)\n+($E153*'fnd base rates'!C$111)\n+($F153*'fnd base rates'!C$112)\n+($G153*'fnd base rates'!C$113)\n+($H153*'fnd base rates'!C$114)\n+($I153*'fnd base rates'!C$115)\n+($J153*'fnd base rates'!C$119)\n+($K153*'fnd base rates'!C$120)\n+($M153*'fnd base rates'!C$122)\n+($N153*'fnd base rates'!C$123)\n+($O153*'fnd base rates'!C$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,3)))\n*$R153","v":651.02874199999997},{"$f":"(($D153*'fnd base rates'!D$110)\n+($E153*'fnd base rates'!D$111)\n+($F153*'fnd base rates'!D$112)\n+($G153*'fnd base rates'!D$113)\n+($H153*'fnd base rates'!D$114)\n+($I153*'fnd base rates'!D$115)\n+($J153*'fnd base rates'!D$119)\n+($K153*'fnd base rates'!D$120)\n+($M153*'fnd base rates'!D$122)\n+($N153*'fnd base rates'!D$123)\n+($O153*'fnd base rates'!D$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,4)))\n*$R153","v":1168.04},{"$f":"(($D153*'fnd base rates'!E$110)\n+($E153*'fnd base rates'!E$111)\n+($F153*'fnd base rates'!E$112)\n+($G153*'fnd base rates'!E$113)\n+($H153*'fnd base rates'!E$114)\n+($I153*'fnd base rates'!E$115)\n+($J153*'fnd base rates'!E$119)\n+($K153*'fnd base rates'!E$120)\n+($M153*'fnd base rates'!E$122)\n+($N153*'fnd base rates'!E$123)\n+($O153*'fnd base rates'!E$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,5)))\n*$R153","v":7231.0559249999997},{"$f":"(($D153*'fnd base rates'!F$110)\n+($E153*'fnd base rates'!F$111)\n+($F153*'fnd base rates'!F$112)\n+($G153*'fnd base rates'!F$113)\n+($H153*'fnd base rates'!F$114)\n+($I153*'fnd base rates'!F$115)\n+($J153*'fnd base rates'!F$119)\n+($K153*'fnd base rates'!F$120)\n+($M153*'fnd base rates'!F$122)\n+($N153*'fnd base rates'!F$123)\n+($O153*'fnd base rates'!F$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,6)))\n*$R153","v":1080.0929150000002},{"$f":"(($D153*'fnd base rates'!G$110)\n+($E153*'fnd base rates'!G$111)\n+($F153*'fnd base rates'!G$112)\n+($G153*'fnd base rates'!G$113)\n+($H153*'fnd base rates'!G$114)\n+($I153*'fnd base rates'!G$115)\n+($J153*'fnd base rates'!G$119)\n+($K153*'fnd base rates'!G$120)\n+($M153*'fnd base rates'!G$122)\n+($N153*'fnd base rates'!G$123)\n+($O153*'fnd base rates'!G$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,7)))\n*$R153","v":342.48860300000001},{"$f":"(($D153*'fnd base rates'!H$110)\n+($E153*'fnd base rates'!H$111)\n+($F153*'fnd base rates'!H$112)\n+($G153*'fnd base rates'!H$113)\n+($H153*'fnd base rates'!H$114)\n+($I153*'fnd base rates'!H$115)\n+($J153*'fnd base rates'!H$119)\n+($K153*'fnd base rates'!H$120)\n+($M153*'fnd base rates'!H$122)\n+($N153*'fnd base rates'!H$123)\n+($O153*'fnd base rates'!H$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,8)))","v":623.29357799999991},{"$f":"(($D153*'fnd base rates'!I$110)\n+($E153*'fnd base rates'!I$111)\n+($F153*'fnd base rates'!I$112)\n+($G153*'fnd base rates'!I$113)\n+($H153*'fnd base rates'!I$114)\n+($I153*'fnd base rates'!I$115)\n+($J153*'fnd base rates'!I$119)\n+($K153*'fnd base rates'!I$120)\n+($M153*'fnd base rates'!I$122)\n+($N153*'fnd base rates'!I$123)\n+($O153*'fnd base rates'!I$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,9)))\n*$R153","v":501.78},{"$f":"(($D153*'fnd base rates'!J$110)\n+($E153*'fnd base rates'!J$111)\n+($F153*'fnd base rates'!J$112)\n+($G153*'fnd base rates'!J$113)\n+($H153*'fnd base rates'!J$114)\n+($I153*'fnd base rates'!J$115)\n+($J153*'fnd base rates'!J$119)\n+($K153*'fnd base rates'!J$120)\n+($M153*'fnd base rates'!J$122)\n+($N153*'fnd base rates'!J$123)\n+($O153*'fnd base rates'!J$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,10)))\n*$R153","v":860.11},{"$f":"(($D153*'fnd base rates'!K$110)\n+($E153*'fnd base rates'!K$111)\n+($F153*'fnd base rates'!K$112)\n+($G153*'fnd base rates'!K$113)\n+($H153*'fnd base rates'!K$114)\n+($I153*'fnd base rates'!K$115)\n+($J153*'fnd base rates'!K$119)\n+($K153*'fnd base rates'!K$120)\n+($M153*'fnd base rates'!K$122)\n+($N153*'fnd base rates'!K$123)\n+($O153*'fnd base rates'!K$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,11)))\n*$R153","v":1374.478261},{"$f":"(($D153*'fnd base rates'!L$110)\n+($E153*'fnd base rates'!L$111)\n+($F153*'fnd base rates'!L$112)\n+($G153*'fnd base rates'!L$113)\n+($H153*'fnd base rates'!L$114)\n+($I153*'fnd base rates'!L$115)\n+($J153*'fnd base rates'!L$119)\n+($K153*'fnd base rates'!L$120)\n+($M153*'fnd base rates'!L$122)\n+($N153*'fnd base rates'!L$123)\n+($O153*'fnd base rates'!L$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,12)))","v":1923.0814274446816},{"$f":"(($D153*'fnd base rates'!M$110)\n+($E153*'fnd base rates'!M$111)\n+($F153*'fnd base rates'!M$112)\n+($G153*'fnd base rates'!M$113)\n+($H153*'fnd base rates'!M$114)\n+($I153*'fnd base rates'!M$115)\n+($J153*'fnd base rates'!M$119)\n+($K153*'fnd base rates'!M$120)\n+($M153*'fnd base rates'!M$122)\n+($N153*'fnd base rates'!M$123)\n+($O153*'fnd base rates'!M$124)\n+($P153*VLOOKUP($S153+15,rate_basefnd,13)))","v":0},15755.449451444685,null,429163057,"429","163","057",1,1,15755.449451444685,15755,0,15755,null,null,null,null,null,15755,0,15755,36,15719,1,15718]
[429,429163163,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D154","v":0},{"$f":"'fnd enro'!E154","v":0},{"$f":"'fnd enro'!F154","v":120},{"$f":"'fnd enro'!G154","v":478},{"$f":"'fnd enro'!H154","v":349},{"$f":"'fnd enro'!I154","v":454},{"$f":"'fnd enro'!J154","v":0},{"$f":"'fnd enro'!K154","v":53.097900000000003},{"$f":"'fnd enro'!L154","v":0},{"$f":"'fnd enro'!M154+'fnd enro'!N154","v":144},{"$f":"'fnd enro'!O154","v":68},{"$f":"'fnd enro'!P154","v":56},{"$f":"'fnd enro'!Q154+'fnd enro'!R154","v":842},{"$f":"'fnd enro'!T154","v":1401},1,{"$f":"VALUE('fnd enro'!S154)","v":10},null,{"$f":"(($D154*'fnd base rates'!C$110)\n+($E154*'fnd base rates'!C$111)\n+($F154*'fnd base rates'!C$112)\n+($G154*'fnd base rates'!C$113)\n+($H154*'fnd base rates'!C$114)\n+($I154*'fnd base rates'!C$115)\n+($J154*'fnd base rates'!C$119)\n+($K154*'fnd base rates'!C$120)\n+($M154*'fnd base rates'!C$122)\n+($N154*'fnd base rates'!C$123)\n+($O154*'fnd base rates'!C$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,3)))\n*$R154","v":768691.52754200017},{"$f":"(($D154*'fnd base rates'!D$110)\n+($E154*'fnd base rates'!D$111)\n+($F154*'fnd base rates'!D$112)\n+($G154*'fnd base rates'!D$113)\n+($H154*'fnd base rates'!D$114)\n+($I154*'fnd base rates'!D$115)\n+($J154*'fnd base rates'!D$119)\n+($K154*'fnd base rates'!D$120)\n+($M154*'fnd base rates'!D$122)\n+($N154*'fnd base rates'!D$123)\n+($O154*'fnd base rates'!D$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,4)))\n*$R154","v":1281407.9600000002},{"$f":"(($D154*'fnd base rates'!E$110)\n+($E154*'fnd base rates'!E$111)\n+($F154*'fnd base rates'!E$112)\n+($G154*'fnd base rates'!E$113)\n+($H154*'fnd base rates'!E$114)\n+($I154*'fnd base rates'!E$115)\n+($J154*'fnd base rates'!E$119)\n+($K154*'fnd base rates'!E$120)\n+($M154*'fnd base rates'!E$122)\n+($N154*'fnd base rates'!E$123)\n+($O154*'fnd base rates'!E$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,5)))\n*$R154","v":8033001.5109249996},{"$f":"(($D154*'fnd base rates'!F$110)\n+($E154*'fnd base rates'!F$111)\n+($F154*'fnd base rates'!F$112)\n+($G154*'fnd base rates'!F$113)\n+($H154*'fnd base rates'!F$114)\n+($I154*'fnd base rates'!F$115)\n+($J154*'fnd base rates'!F$119)\n+($K154*'fnd base rates'!F$120)\n+($M154*'fnd base rates'!F$122)\n+($N154*'fnd base rates'!F$123)\n+($O154*'fnd base rates'!F$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,6)))\n*$R154","v":1417102.8839150001},{"$f":"(($D154*'fnd base rates'!G$110)\n+($E154*'fnd base rates'!G$111)\n+($F154*'fnd base rates'!G$112)\n+($G154*'fnd base rates'!G$113)\n+($H154*'fnd base rates'!G$114)\n+($I154*'fnd base rates'!G$115)\n+($J154*'fnd base rates'!G$119)\n+($K154*'fnd base rates'!G$120)\n+($M154*'fnd base rates'!G$122)\n+($N154*'fnd base rates'!G$123)\n+($O154*'fnd base rates'!G$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,7)))\n*$R154","v":339021.70280299999},{"$f":"(($D154*'fnd base rates'!H$110)\n+($E154*'fnd base rates'!H$111)\n+($F154*'fnd base rates'!H$112)\n+($G154*'fnd base rates'!H$113)\n+($H154*'fnd base rates'!H$114)\n+($I154*'fnd base rates'!H$115)\n+($J154*'fnd base rates'!H$119)\n+($K154*'fnd base rates'!H$120)\n+($M154*'fnd base rates'!H$122)\n+($N154*'fnd base rates'!H$123)\n+($O154*'fnd base rates'!H$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,8)))","v":853517.11277800007},{"$f":"(($D154*'fnd base rates'!I$110)\n+($E154*'fnd base rates'!I$111)\n+($F154*'fnd base rates'!I$112)\n+($G154*'fnd base rates'!I$113)\n+($H154*'fnd base rates'!I$114)\n+($I154*'fnd base rates'!I$115)\n+($J154*'fnd base rates'!I$119)\n+($K154*'fnd base rates'!I$120)\n+($M154*'fnd base rates'!I$122)\n+($N154*'fnd base rates'!I$123)\n+($O154*'fnd base rates'!I$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,9)))\n*$R154","v":545763.4},{"$f":"(($D154*'fnd base rates'!J$110)\n+($E154*'fnd base rates'!J$111)\n+($F154*'fnd base rates'!J$112)\n+($G154*'fnd base rates'!J$113)\n+($H154*'fnd base rates'!J$114)\n+($I154*'fnd base rates'!J$115)\n+($J154*'fnd base rates'!J$119)\n+($K154*'fnd base rates'!J$120)\n+($M154*'fnd base rates'!J$122)\n+($N154*'fnd base rates'!J$123)\n+($O154*'fnd base rates'!J$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,10)))\n*$R154","v":916398.91000000015},{"$f":"(($D154*'fnd base rates'!K$110)\n+($E154*'fnd base rates'!K$111)\n+($F154*'fnd base rates'!K$112)\n+($G154*'fnd base rates'!K$113)\n+($H154*'fnd base rates'!K$114)\n+($I154*'fnd base rates'!K$115)\n+($J154*'fnd base rates'!K$119)\n+($K154*'fnd base rates'!K$120)\n+($M154*'fnd base rates'!K$122)\n+($N154*'fnd base rates'!K$123)\n+($O154*'fnd base rates'!K$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,11)))\n*$R154","v":1541102.2336609999},{"$f":"(($D154*'fnd base rates'!L$110)\n+($E154*'fnd base rates'!L$111)\n+($F154*'fnd base rates'!L$112)\n+($G154*'fnd base rates'!L$113)\n+($H154*'fnd base rates'!L$114)\n+($I154*'fnd base rates'!L$115)\n+($J154*'fnd base rates'!L$119)\n+($K154*'fnd base rates'!L$120)\n+($M154*'fnd base rates'!L$122)\n+($N154*'fnd base rates'!L$123)\n+($O154*'fnd base rates'!L$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,12)))","v":2070281.7016981512},{"$f":"(($D154*'fnd base rates'!M$110)\n+($E154*'fnd base rates'!M$111)\n+($F154*'fnd base rates'!M$112)\n+($G154*'fnd base rates'!M$113)\n+($H154*'fnd base rates'!M$114)\n+($I154*'fnd base rates'!M$115)\n+($J154*'fnd base rates'!M$119)\n+($K154*'fnd base rates'!M$120)\n+($M154*'fnd base rates'!M$122)\n+($N154*'fnd base rates'!M$123)\n+($O154*'fnd base rates'!M$124)\n+($P154*VLOOKUP($S154+15,rate_basefnd,13)))","v":0},17766288.943322152,null,429163163,"429","163","163",1,1401,17766288.943322152,12681,0,12681,null,null,null,null,null,12681,0,12681,164,12517,16,12501]
[429,429163164,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D155","v":0},{"$f":"'fnd enro'!E155","v":0},{"$f":"'fnd enro'!F155","v":0},{"$f":"'fnd enro'!G155","v":0},{"$f":"'fnd enro'!H155","v":0},{"$f":"'fnd enro'!I155","v":1},{"$f":"'fnd enro'!J155","v":0},{"$f":"'fnd enro'!K155","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L155","v":0},{"$f":"'fnd enro'!M155+'fnd enro'!N155","v":0},{"$f":"'fnd enro'!O155","v":0},{"$f":"'fnd enro'!P155","v":0},{"$f":"'fnd enro'!Q155+'fnd enro'!R155","v":1},{"$f":"'fnd enro'!T155","v":1},1,{"$f":"VALUE('fnd enro'!S155)","v":10},null,{"$f":"(($D155*'fnd base rates'!C$110)\n+($E155*'fnd base rates'!C$111)\n+($F155*'fnd base rates'!C$112)\n+($G155*'fnd base rates'!C$113)\n+($H155*'fnd base rates'!C$114)\n+($I155*'fnd base rates'!C$115)\n+($J155*'fnd base rates'!C$119)\n+($K155*'fnd base rates'!C$120)\n+($M155*'fnd base rates'!C$122)\n+($N155*'fnd base rates'!C$123)\n+($O155*'fnd base rates'!C$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,3)))\n*$R155","v":556.74874199999999},{"$f":"(($D155*'fnd base rates'!D$110)\n+($E155*'fnd base rates'!D$111)\n+($F155*'fnd base rates'!D$112)\n+($G155*'fnd base rates'!D$113)\n+($H155*'fnd base rates'!D$114)\n+($I155*'fnd base rates'!D$115)\n+($J155*'fnd base rates'!D$119)\n+($K155*'fnd base rates'!D$120)\n+($M155*'fnd base rates'!D$122)\n+($N155*'fnd base rates'!D$123)\n+($O155*'fnd base rates'!D$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,4)))\n*$R155","v":1003.05},{"$f":"(($D155*'fnd base rates'!E$110)\n+($E155*'fnd base rates'!E$111)\n+($F155*'fnd base rates'!E$112)\n+($G155*'fnd base rates'!E$113)\n+($H155*'fnd base rates'!E$114)\n+($I155*'fnd base rates'!E$115)\n+($J155*'fnd base rates'!E$119)\n+($K155*'fnd base rates'!E$120)\n+($M155*'fnd base rates'!E$122)\n+($N155*'fnd base rates'!E$123)\n+($O155*'fnd base rates'!E$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,5)))\n*$R155","v":7420.2459250000002},{"$f":"(($D155*'fnd base rates'!F$110)\n+($E155*'fnd base rates'!F$111)\n+($F155*'fnd base rates'!F$112)\n+($G155*'fnd base rates'!F$113)\n+($H155*'fnd base rates'!F$114)\n+($I155*'fnd base rates'!F$115)\n+($J155*'fnd base rates'!F$119)\n+($K155*'fnd base rates'!F$120)\n+($M155*'fnd base rates'!F$122)\n+($N155*'fnd base rates'!F$123)\n+($O155*'fnd base rates'!F$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,6)))\n*$R155","v":814.73291500000005},{"$f":"(($D155*'fnd base rates'!G$110)\n+($E155*'fnd base rates'!G$111)\n+($F155*'fnd base rates'!G$112)\n+($G155*'fnd base rates'!G$113)\n+($H155*'fnd base rates'!G$114)\n+($I155*'fnd base rates'!G$115)\n+($J155*'fnd base rates'!G$119)\n+($K155*'fnd base rates'!G$120)\n+($M155*'fnd base rates'!G$122)\n+($N155*'fnd base rates'!G$123)\n+($O155*'fnd base rates'!G$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,7)))\n*$R155","v":291.128603},{"$f":"(($D155*'fnd base rates'!H$110)\n+($E155*'fnd base rates'!H$111)\n+($F155*'fnd base rates'!H$112)\n+($G155*'fnd base rates'!H$113)\n+($H155*'fnd base rates'!H$114)\n+($I155*'fnd base rates'!H$115)\n+($J155*'fnd base rates'!H$119)\n+($K155*'fnd base rates'!H$120)\n+($M155*'fnd base rates'!H$122)\n+($N155*'fnd base rates'!H$123)\n+($O155*'fnd base rates'!H$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D155*'fnd base rates'!I$110)\n+($E155*'fnd base rates'!I$111)\n+($F155*'fnd base rates'!I$112)\n+($G155*'fnd base rates'!I$113)\n+($H155*'fnd base rates'!I$114)\n+($I155*'fnd base rates'!I$115)\n+($J155*'fnd base rates'!I$119)\n+($K155*'fnd base rates'!I$120)\n+($M155*'fnd base rates'!I$122)\n+($N155*'fnd base rates'!I$123)\n+($O155*'fnd base rates'!I$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,9)))\n*$R155","v":510.78},{"$f":"(($D155*'fnd base rates'!J$110)\n+($E155*'fnd base rates'!J$111)\n+($F155*'fnd base rates'!J$112)\n+($G155*'fnd base rates'!J$113)\n+($H155*'fnd base rates'!J$114)\n+($I155*'fnd base rates'!J$115)\n+($J155*'fnd base rates'!J$119)\n+($K155*'fnd base rates'!J$120)\n+($M155*'fnd base rates'!J$122)\n+($N155*'fnd base rates'!J$123)\n+($O155*'fnd base rates'!J$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,10)))\n*$R155","v":1137.18},{"$f":"(($D155*'fnd base rates'!K$110)\n+($E155*'fnd base rates'!K$111)\n+($F155*'fnd base rates'!K$112)\n+($G155*'fnd base rates'!K$113)\n+($H155*'fnd base rates'!K$114)\n+($I155*'fnd base rates'!K$115)\n+($J155*'fnd base rates'!K$119)\n+($K155*'fnd base rates'!K$120)\n+($M155*'fnd base rates'!K$122)\n+($N155*'fnd base rates'!K$123)\n+($O155*'fnd base rates'!K$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,11)))\n*$R155","v":1061.948261},{"$f":"(($D155*'fnd base rates'!L$110)\n+($E155*'fnd base rates'!L$111)\n+($F155*'fnd base rates'!L$112)\n+($G155*'fnd base rates'!L$113)\n+($H155*'fnd base rates'!L$114)\n+($I155*'fnd base rates'!L$115)\n+($J155*'fnd base rates'!L$119)\n+($K155*'fnd base rates'!L$120)\n+($M155*'fnd base rates'!L$122)\n+($N155*'fnd base rates'!L$123)\n+($O155*'fnd base rates'!L$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D155*'fnd base rates'!M$110)\n+($E155*'fnd base rates'!M$111)\n+($F155*'fnd base rates'!M$112)\n+($G155*'fnd base rates'!M$113)\n+($H155*'fnd base rates'!M$114)\n+($I155*'fnd base rates'!M$115)\n+($J155*'fnd base rates'!M$119)\n+($K155*'fnd base rates'!M$120)\n+($M155*'fnd base rates'!M$122)\n+($N155*'fnd base rates'!M$123)\n+($O155*'fnd base rates'!M$124)\n+($P155*VLOOKUP($S155+15,rate_basefnd,13)))","v":0},15145.027718628882,null,429163164,"429","163","164",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[429,429163168,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D156","v":0},{"$f":"'fnd enro'!E156","v":0},{"$f":"'fnd enro'!F156","v":0},{"$f":"'fnd enro'!G156","v":0},{"$f":"'fnd enro'!H156","v":0},{"$f":"'fnd enro'!I156","v":2},{"$f":"'fnd enro'!J156","v":0},{"$f":"'fnd enro'!K156","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L156","v":0},{"$f":"'fnd enro'!M156+'fnd enro'!N156","v":0},{"$f":"'fnd enro'!O156","v":0},{"$f":"'fnd enro'!P156","v":0},{"$f":"'fnd enro'!Q156+'fnd enro'!R156","v":0},{"$f":"'fnd enro'!T156","v":2},1,{"$f":"VALUE('fnd enro'!S156)","v":1},null,{"$f":"(($D156*'fnd base rates'!C$110)\n+($E156*'fnd base rates'!C$111)\n+($F156*'fnd base rates'!C$112)\n+($G156*'fnd base rates'!C$113)\n+($H156*'fnd base rates'!C$114)\n+($I156*'fnd base rates'!C$115)\n+($J156*'fnd base rates'!C$119)\n+($K156*'fnd base rates'!C$120)\n+($M156*'fnd base rates'!C$122)\n+($N156*'fnd base rates'!C$123)\n+($O156*'fnd base rates'!C$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,3)))\n*$R156","v":988.89748400000008},{"$f":"(($D156*'fnd base rates'!D$110)\n+($E156*'fnd base rates'!D$111)\n+($F156*'fnd base rates'!D$112)\n+($G156*'fnd base rates'!D$113)\n+($H156*'fnd base rates'!D$114)\n+($I156*'fnd base rates'!D$115)\n+($J156*'fnd base rates'!D$119)\n+($K156*'fnd base rates'!D$120)\n+($M156*'fnd base rates'!D$122)\n+($N156*'fnd base rates'!D$123)\n+($O156*'fnd base rates'!D$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,4)))\n*$R156","v":1415.72},{"$f":"(($D156*'fnd base rates'!E$110)\n+($E156*'fnd base rates'!E$111)\n+($F156*'fnd base rates'!E$112)\n+($G156*'fnd base rates'!E$113)\n+($H156*'fnd base rates'!E$114)\n+($I156*'fnd base rates'!E$115)\n+($J156*'fnd base rates'!E$119)\n+($K156*'fnd base rates'!E$120)\n+($M156*'fnd base rates'!E$122)\n+($N156*'fnd base rates'!E$123)\n+($O156*'fnd base rates'!E$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,5)))\n*$R156","v":9077.2518500000006},{"$f":"(($D156*'fnd base rates'!F$110)\n+($E156*'fnd base rates'!F$111)\n+($F156*'fnd base rates'!F$112)\n+($G156*'fnd base rates'!F$113)\n+($H156*'fnd base rates'!F$114)\n+($I156*'fnd base rates'!F$115)\n+($J156*'fnd base rates'!F$119)\n+($K156*'fnd base rates'!F$120)\n+($M156*'fnd base rates'!F$122)\n+($N156*'fnd base rates'!F$123)\n+($O156*'fnd base rates'!F$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,6)))\n*$R156","v":1629.4658300000001},{"$f":"(($D156*'fnd base rates'!G$110)\n+($E156*'fnd base rates'!G$111)\n+($F156*'fnd base rates'!G$112)\n+($G156*'fnd base rates'!G$113)\n+($H156*'fnd base rates'!G$114)\n+($I156*'fnd base rates'!G$115)\n+($J156*'fnd base rates'!G$119)\n+($K156*'fnd base rates'!G$120)\n+($M156*'fnd base rates'!G$122)\n+($N156*'fnd base rates'!G$123)\n+($O156*'fnd base rates'!G$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,7)))\n*$R156","v":302.65720599999997},{"$f":"(($D156*'fnd base rates'!H$110)\n+($E156*'fnd base rates'!H$111)\n+($F156*'fnd base rates'!H$112)\n+($G156*'fnd base rates'!H$113)\n+($H156*'fnd base rates'!H$114)\n+($I156*'fnd base rates'!H$115)\n+($J156*'fnd base rates'!H$119)\n+($K156*'fnd base rates'!H$120)\n+($M156*'fnd base rates'!H$122)\n+($N156*'fnd base rates'!H$123)\n+($O156*'fnd base rates'!H$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D156*'fnd base rates'!I$110)\n+($E156*'fnd base rates'!I$111)\n+($F156*'fnd base rates'!I$112)\n+($G156*'fnd base rates'!I$113)\n+($H156*'fnd base rates'!I$114)\n+($I156*'fnd base rates'!I$115)\n+($J156*'fnd base rates'!I$119)\n+($K156*'fnd base rates'!I$120)\n+($M156*'fnd base rates'!I$122)\n+($N156*'fnd base rates'!I$123)\n+($O156*'fnd base rates'!I$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,9)))\n*$R156","v":788.18},{"$f":"(($D156*'fnd base rates'!J$110)\n+($E156*'fnd base rates'!J$111)\n+($F156*'fnd base rates'!J$112)\n+($G156*'fnd base rates'!J$113)\n+($H156*'fnd base rates'!J$114)\n+($I156*'fnd base rates'!J$115)\n+($J156*'fnd base rates'!J$119)\n+($K156*'fnd base rates'!J$120)\n+($M156*'fnd base rates'!J$122)\n+($N156*'fnd base rates'!J$123)\n+($O156*'fnd base rates'!J$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,10)))\n*$R156","v":1061.7},{"$f":"(($D156*'fnd base rates'!K$110)\n+($E156*'fnd base rates'!K$111)\n+($F156*'fnd base rates'!K$112)\n+($G156*'fnd base rates'!K$113)\n+($H156*'fnd base rates'!K$114)\n+($I156*'fnd base rates'!K$115)\n+($J156*'fnd base rates'!K$119)\n+($K156*'fnd base rates'!K$120)\n+($M156*'fnd base rates'!K$122)\n+($N156*'fnd base rates'!K$123)\n+($O156*'fnd base rates'!K$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,11)))\n*$R156","v":2123.896522},{"$f":"(($D156*'fnd base rates'!L$110)\n+($E156*'fnd base rates'!L$111)\n+($F156*'fnd base rates'!L$112)\n+($G156*'fnd base rates'!L$113)\n+($H156*'fnd base rates'!L$114)\n+($I156*'fnd base rates'!L$115)\n+($J156*'fnd base rates'!L$119)\n+($K156*'fnd base rates'!L$120)\n+($M156*'fnd base rates'!L$122)\n+($N156*'fnd base rates'!L$123)\n+($O156*'fnd base rates'!L$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D156*'fnd base rates'!M$110)\n+($E156*'fnd base rates'!M$111)\n+($F156*'fnd base rates'!M$112)\n+($G156*'fnd base rates'!M$113)\n+($H156*'fnd base rates'!M$114)\n+($I156*'fnd base rates'!M$115)\n+($J156*'fnd base rates'!M$119)\n+($K156*'fnd base rates'!M$120)\n+($M156*'fnd base rates'!M$122)\n+($N156*'fnd base rates'!M$123)\n+($O156*'fnd base rates'!M$124)\n+($P156*VLOOKUP($S156+15,rate_basefnd,13)))","v":0},21111.075437257765,null,429163168,"429","163","168",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[429,429163229,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D157","v":0},{"$f":"'fnd enro'!E157","v":0},{"$f":"'fnd enro'!F157","v":1},{"$f":"'fnd enro'!G157","v":4},{"$f":"'fnd enro'!H157","v":3},{"$f":"'fnd enro'!I157","v":4},{"$f":"'fnd enro'!J157","v":0},{"$f":"'fnd enro'!K157","v":0.45479999999999998},{"$f":"'fnd enro'!L157","v":0},{"$f":"'fnd enro'!M157+'fnd enro'!N157","v":1},{"$f":"'fnd enro'!O157","v":0},{"$f":"'fnd enro'!P157","v":0},{"$f":"'fnd enro'!Q157+'fnd enro'!R157","v":9},{"$f":"'fnd enro'!T157","v":12},1,{"$f":"VALUE('fnd enro'!S157)","v":10},null,{"$f":"(($D157*'fnd base rates'!C$110)\n+($E157*'fnd base rates'!C$111)\n+($F157*'fnd base rates'!C$112)\n+($G157*'fnd base rates'!C$113)\n+($H157*'fnd base rates'!C$114)\n+($I157*'fnd base rates'!C$115)\n+($J157*'fnd base rates'!C$119)\n+($K157*'fnd base rates'!C$120)\n+($M157*'fnd base rates'!C$122)\n+($N157*'fnd base rates'!C$123)\n+($O157*'fnd base rates'!C$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,3)))\n*$R157","v":6584.2249039999997},{"$f":"(($D157*'fnd base rates'!D$110)\n+($E157*'fnd base rates'!D$111)\n+($F157*'fnd base rates'!D$112)\n+($G157*'fnd base rates'!D$113)\n+($H157*'fnd base rates'!D$114)\n+($I157*'fnd base rates'!D$115)\n+($J157*'fnd base rates'!D$119)\n+($K157*'fnd base rates'!D$120)\n+($M157*'fnd base rates'!D$122)\n+($N157*'fnd base rates'!D$123)\n+($O157*'fnd base rates'!D$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,4)))\n*$R157","v":11308.77},{"$f":"(($D157*'fnd base rates'!E$110)\n+($E157*'fnd base rates'!E$111)\n+($F157*'fnd base rates'!E$112)\n+($G157*'fnd base rates'!E$113)\n+($H157*'fnd base rates'!E$114)\n+($I157*'fnd base rates'!E$115)\n+($J157*'fnd base rates'!E$119)\n+($K157*'fnd base rates'!E$120)\n+($M157*'fnd base rates'!E$122)\n+($N157*'fnd base rates'!E$123)\n+($O157*'fnd base rates'!E$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,5)))\n*$R157","v":72696.871100000004},{"$f":"(($D157*'fnd base rates'!F$110)\n+($E157*'fnd base rates'!F$111)\n+($F157*'fnd base rates'!F$112)\n+($G157*'fnd base rates'!F$113)\n+($H157*'fnd base rates'!F$114)\n+($I157*'fnd base rates'!F$115)\n+($J157*'fnd base rates'!F$119)\n+($K157*'fnd base rates'!F$120)\n+($M157*'fnd base rates'!F$122)\n+($N157*'fnd base rates'!F$123)\n+($O157*'fnd base rates'!F$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,6)))\n*$R157","v":11903.59498},{"$f":"(($D157*'fnd base rates'!G$110)\n+($E157*'fnd base rates'!G$111)\n+($F157*'fnd base rates'!G$112)\n+($G157*'fnd base rates'!G$113)\n+($H157*'fnd base rates'!G$114)\n+($I157*'fnd base rates'!G$115)\n+($J157*'fnd base rates'!G$119)\n+($K157*'fnd base rates'!G$120)\n+($M157*'fnd base rates'!G$122)\n+($N157*'fnd base rates'!G$123)\n+($O157*'fnd base rates'!G$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,7)))\n*$R157","v":3099.023236},{"$f":"(($D157*'fnd base rates'!H$110)\n+($E157*'fnd base rates'!H$111)\n+($F157*'fnd base rates'!H$112)\n+($G157*'fnd base rates'!H$113)\n+($H157*'fnd base rates'!H$114)\n+($I157*'fnd base rates'!H$115)\n+($J157*'fnd base rates'!H$119)\n+($K157*'fnd base rates'!H$120)\n+($M157*'fnd base rates'!H$122)\n+($N157*'fnd base rates'!H$123)\n+($O157*'fnd base rates'!H$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,8)))","v":7241.2929359999998},{"$f":"(($D157*'fnd base rates'!I$110)\n+($E157*'fnd base rates'!I$111)\n+($F157*'fnd base rates'!I$112)\n+($G157*'fnd base rates'!I$113)\n+($H157*'fnd base rates'!I$114)\n+($I157*'fnd base rates'!I$115)\n+($J157*'fnd base rates'!I$119)\n+($K157*'fnd base rates'!I$120)\n+($M157*'fnd base rates'!I$122)\n+($N157*'fnd base rates'!I$123)\n+($O157*'fnd base rates'!I$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,9)))\n*$R157","v":4818.26},{"$f":"(($D157*'fnd base rates'!J$110)\n+($E157*'fnd base rates'!J$111)\n+($F157*'fnd base rates'!J$112)\n+($G157*'fnd base rates'!J$113)\n+($H157*'fnd base rates'!J$114)\n+($I157*'fnd base rates'!J$115)\n+($J157*'fnd base rates'!J$119)\n+($K157*'fnd base rates'!J$120)\n+($M157*'fnd base rates'!J$122)\n+($N157*'fnd base rates'!J$123)\n+($O157*'fnd base rates'!J$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,10)))\n*$R157","v":8951.23},{"$f":"(($D157*'fnd base rates'!K$110)\n+($E157*'fnd base rates'!K$111)\n+($F157*'fnd base rates'!K$112)\n+($G157*'fnd base rates'!K$113)\n+($H157*'fnd base rates'!K$114)\n+($I157*'fnd base rates'!K$115)\n+($J157*'fnd base rates'!K$119)\n+($K157*'fnd base rates'!K$120)\n+($M157*'fnd base rates'!K$122)\n+($N157*'fnd base rates'!K$123)\n+($O157*'fnd base rates'!K$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,11)))\n*$R157","v":12872.229131999999},{"$f":"(($D157*'fnd base rates'!L$110)\n+($E157*'fnd base rates'!L$111)\n+($F157*'fnd base rates'!L$112)\n+($G157*'fnd base rates'!L$113)\n+($H157*'fnd base rates'!L$114)\n+($I157*'fnd base rates'!L$115)\n+($J157*'fnd base rates'!L$119)\n+($K157*'fnd base rates'!L$120)\n+($M157*'fnd base rates'!L$122)\n+($N157*'fnd base rates'!L$123)\n+($O157*'fnd base rates'!L$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,12)))","v":18252.561170153342},{"$f":"(($D157*'fnd base rates'!M$110)\n+($E157*'fnd base rates'!M$111)\n+($F157*'fnd base rates'!M$112)\n+($G157*'fnd base rates'!M$113)\n+($H157*'fnd base rates'!M$114)\n+($I157*'fnd base rates'!M$115)\n+($J157*'fnd base rates'!M$119)\n+($K157*'fnd base rates'!M$120)\n+($M157*'fnd base rates'!M$122)\n+($N157*'fnd base rates'!M$123)\n+($O157*'fnd base rates'!M$124)\n+($P157*VLOOKUP($S157+15,rate_basefnd,13)))","v":0},157728.05745815334,null,429163229,"429","163","229",1,12,157728.05745815334,13144,0,13144,null,null,null,null,null,13144,0,13144,292,12852,22,12830]
[429,429163248,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D158","v":0},{"$f":"'fnd enro'!E158","v":0},{"$f":"'fnd enro'!F158","v":0},{"$f":"'fnd enro'!G158","v":1},{"$f":"'fnd enro'!H158","v":2},{"$f":"'fnd enro'!I158","v":2},{"$f":"'fnd enro'!J158","v":0},{"$f":"'fnd enro'!K158","v":0.1895},{"$f":"'fnd enro'!L158","v":0},{"$f":"'fnd enro'!M158+'fnd enro'!N158","v":0},{"$f":"'fnd enro'!O158","v":1},{"$f":"'fnd enro'!P158","v":0},{"$f":"'fnd enro'!Q158+'fnd enro'!R158","v":2},{"$f":"'fnd enro'!T158","v":5},1,{"$f":"VALUE('fnd enro'!S158)","v":8},null,{"$f":"(($D158*'fnd base rates'!C$110)\n+($E158*'fnd base rates'!C$111)\n+($F158*'fnd base rates'!C$112)\n+($G158*'fnd base rates'!C$113)\n+($H158*'fnd base rates'!C$114)\n+($I158*'fnd base rates'!C$115)\n+($J158*'fnd base rates'!C$119)\n+($K158*'fnd base rates'!C$120)\n+($M158*'fnd base rates'!C$122)\n+($N158*'fnd base rates'!C$123)\n+($O158*'fnd base rates'!C$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,3)))\n*$R158","v":2685.7037100000002},{"$f":"(($D158*'fnd base rates'!D$110)\n+($E158*'fnd base rates'!D$111)\n+($F158*'fnd base rates'!D$112)\n+($G158*'fnd base rates'!D$113)\n+($H158*'fnd base rates'!D$114)\n+($I158*'fnd base rates'!D$115)\n+($J158*'fnd base rates'!D$119)\n+($K158*'fnd base rates'!D$120)\n+($M158*'fnd base rates'!D$122)\n+($N158*'fnd base rates'!D$123)\n+($O158*'fnd base rates'!D$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,4)))\n*$R158","v":4269.01},{"$f":"(($D158*'fnd base rates'!E$110)\n+($E158*'fnd base rates'!E$111)\n+($F158*'fnd base rates'!E$112)\n+($G158*'fnd base rates'!E$113)\n+($H158*'fnd base rates'!E$114)\n+($I158*'fnd base rates'!E$115)\n+($J158*'fnd base rates'!E$119)\n+($K158*'fnd base rates'!E$120)\n+($M158*'fnd base rates'!E$122)\n+($N158*'fnd base rates'!E$123)\n+($O158*'fnd base rates'!E$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,5)))\n*$R158","v":25717.949625000005},{"$f":"(($D158*'fnd base rates'!F$110)\n+($E158*'fnd base rates'!F$111)\n+($F158*'fnd base rates'!F$112)\n+($G158*'fnd base rates'!F$113)\n+($H158*'fnd base rates'!F$114)\n+($I158*'fnd base rates'!F$115)\n+($J158*'fnd base rates'!F$119)\n+($K158*'fnd base rates'!F$120)\n+($M158*'fnd base rates'!F$122)\n+($N158*'fnd base rates'!F$123)\n+($O158*'fnd base rates'!F$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,6)))\n*$R158","v":4772.9845750000004},{"$f":"(($D158*'fnd base rates'!G$110)\n+($E158*'fnd base rates'!G$111)\n+($F158*'fnd base rates'!G$112)\n+($G158*'fnd base rates'!G$113)\n+($H158*'fnd base rates'!G$114)\n+($I158*'fnd base rates'!G$115)\n+($J158*'fnd base rates'!G$119)\n+($K158*'fnd base rates'!G$120)\n+($M158*'fnd base rates'!G$122)\n+($N158*'fnd base rates'!G$123)\n+($O158*'fnd base rates'!G$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,7)))\n*$R158","v":1073.1030150000001},{"$f":"(($D158*'fnd base rates'!H$110)\n+($E158*'fnd base rates'!H$111)\n+($F158*'fnd base rates'!H$112)\n+($G158*'fnd base rates'!H$113)\n+($H158*'fnd base rates'!H$114)\n+($I158*'fnd base rates'!H$115)\n+($J158*'fnd base rates'!H$119)\n+($K158*'fnd base rates'!H$120)\n+($M158*'fnd base rates'!H$122)\n+($N158*'fnd base rates'!H$123)\n+($O158*'fnd base rates'!H$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,8)))","v":3142.6978899999999},{"$f":"(($D158*'fnd base rates'!I$110)\n+($E158*'fnd base rates'!I$111)\n+($F158*'fnd base rates'!I$112)\n+($G158*'fnd base rates'!I$113)\n+($H158*'fnd base rates'!I$114)\n+($I158*'fnd base rates'!I$115)\n+($J158*'fnd base rates'!I$119)\n+($K158*'fnd base rates'!I$120)\n+($M158*'fnd base rates'!I$122)\n+($N158*'fnd base rates'!I$123)\n+($O158*'fnd base rates'!I$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,9)))\n*$R158","v":1947.0600000000002},{"$f":"(($D158*'fnd base rates'!J$110)\n+($E158*'fnd base rates'!J$111)\n+($F158*'fnd base rates'!J$112)\n+($G158*'fnd base rates'!J$113)\n+($H158*'fnd base rates'!J$114)\n+($I158*'fnd base rates'!J$115)\n+($J158*'fnd base rates'!J$119)\n+($K158*'fnd base rates'!J$120)\n+($M158*'fnd base rates'!J$122)\n+($N158*'fnd base rates'!J$123)\n+($O158*'fnd base rates'!J$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,10)))\n*$R158","v":2846.5600000000004},{"$f":"(($D158*'fnd base rates'!K$110)\n+($E158*'fnd base rates'!K$111)\n+($F158*'fnd base rates'!K$112)\n+($G158*'fnd base rates'!K$113)\n+($H158*'fnd base rates'!K$114)\n+($I158*'fnd base rates'!K$115)\n+($J158*'fnd base rates'!K$119)\n+($K158*'fnd base rates'!K$120)\n+($M158*'fnd base rates'!K$122)\n+($N158*'fnd base rates'!K$123)\n+($O158*'fnd base rates'!K$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,11)))\n*$R158","v":5605.8413049999999},{"$f":"(($D158*'fnd base rates'!L$110)\n+($E158*'fnd base rates'!L$111)\n+($F158*'fnd base rates'!L$112)\n+($G158*'fnd base rates'!L$113)\n+($H158*'fnd base rates'!L$114)\n+($I158*'fnd base rates'!L$115)\n+($J158*'fnd base rates'!L$119)\n+($K158*'fnd base rates'!L$120)\n+($M158*'fnd base rates'!L$122)\n+($N158*'fnd base rates'!L$123)\n+($O158*'fnd base rates'!L$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,12)))","v":6904.572723150739},{"$f":"(($D158*'fnd base rates'!M$110)\n+($E158*'fnd base rates'!M$111)\n+($F158*'fnd base rates'!M$112)\n+($G158*'fnd base rates'!M$113)\n+($H158*'fnd base rates'!M$114)\n+($I158*'fnd base rates'!M$115)\n+($J158*'fnd base rates'!M$119)\n+($K158*'fnd base rates'!M$120)\n+($M158*'fnd base rates'!M$122)\n+($N158*'fnd base rates'!M$123)\n+($O158*'fnd base rates'!M$124)\n+($P158*VLOOKUP($S158+15,rate_basefnd,13)))","v":0},58965.482843150749,null,429163248,"429","163","248",1,5,58965.482843150749,11793,0,11793,null,null,null,null,null,11793,0,11793,52,11741,5,11736]
[429,429163258,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D159","v":0},{"$f":"'fnd enro'!E159","v":0},{"$f":"'fnd enro'!F159","v":1},{"$f":"'fnd enro'!G159","v":1},{"$f":"'fnd enro'!H159","v":4},{"$f":"'fnd enro'!I159","v":7},{"$f":"'fnd enro'!J159","v":0},{"$f":"'fnd enro'!K159","v":0.49270000000000003},{"$f":"'fnd enro'!L159","v":0},{"$f":"'fnd enro'!M159+'fnd enro'!N159","v":0},{"$f":"'fnd enro'!O159","v":2},{"$f":"'fnd enro'!P159","v":0},{"$f":"'fnd enro'!Q159+'fnd enro'!R159","v":11},{"$f":"'fnd enro'!T159","v":13},1,{"$f":"VALUE('fnd enro'!S159)","v":10},null,{"$f":"(($D159*'fnd base rates'!C$110)\n+($E159*'fnd base rates'!C$111)\n+($F159*'fnd base rates'!C$112)\n+($G159*'fnd base rates'!C$113)\n+($H159*'fnd base rates'!C$114)\n+($I159*'fnd base rates'!C$115)\n+($J159*'fnd base rates'!C$119)\n+($K159*'fnd base rates'!C$120)\n+($M159*'fnd base rates'!C$122)\n+($N159*'fnd base rates'!C$123)\n+($O159*'fnd base rates'!C$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,3)))\n*$R159","v":7301.6936460000006},{"$f":"(($D159*'fnd base rates'!D$110)\n+($E159*'fnd base rates'!D$111)\n+($F159*'fnd base rates'!D$112)\n+($G159*'fnd base rates'!D$113)\n+($H159*'fnd base rates'!D$114)\n+($I159*'fnd base rates'!D$115)\n+($J159*'fnd base rates'!D$119)\n+($K159*'fnd base rates'!D$120)\n+($M159*'fnd base rates'!D$122)\n+($N159*'fnd base rates'!D$123)\n+($O159*'fnd base rates'!D$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,4)))\n*$R159","v":12779.25},{"$f":"(($D159*'fnd base rates'!E$110)\n+($E159*'fnd base rates'!E$111)\n+($F159*'fnd base rates'!E$112)\n+($G159*'fnd base rates'!E$113)\n+($H159*'fnd base rates'!E$114)\n+($I159*'fnd base rates'!E$115)\n+($J159*'fnd base rates'!E$119)\n+($K159*'fnd base rates'!E$120)\n+($M159*'fnd base rates'!E$122)\n+($N159*'fnd base rates'!E$123)\n+($O159*'fnd base rates'!E$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,5)))\n*$R159","v":85724.197025000001},{"$f":"(($D159*'fnd base rates'!F$110)\n+($E159*'fnd base rates'!F$111)\n+($F159*'fnd base rates'!F$112)\n+($G159*'fnd base rates'!F$113)\n+($H159*'fnd base rates'!F$114)\n+($I159*'fnd base rates'!F$115)\n+($J159*'fnd base rates'!F$119)\n+($K159*'fnd base rates'!F$120)\n+($M159*'fnd base rates'!F$122)\n+($N159*'fnd base rates'!F$123)\n+($O159*'fnd base rates'!F$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,6)))\n*$R159","v":11990.167895},{"$f":"(($D159*'fnd base rates'!G$110)\n+($E159*'fnd base rates'!G$111)\n+($F159*'fnd base rates'!G$112)\n+($G159*'fnd base rates'!G$113)\n+($H159*'fnd base rates'!G$114)\n+($I159*'fnd base rates'!G$115)\n+($J159*'fnd base rates'!G$119)\n+($K159*'fnd base rates'!G$120)\n+($M159*'fnd base rates'!G$122)\n+($N159*'fnd base rates'!G$123)\n+($O159*'fnd base rates'!G$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,7)))\n*$R159","v":3603.0918390000002},{"$f":"(($D159*'fnd base rates'!H$110)\n+($E159*'fnd base rates'!H$111)\n+($F159*'fnd base rates'!H$112)\n+($G159*'fnd base rates'!H$113)\n+($H159*'fnd base rates'!H$114)\n+($I159*'fnd base rates'!H$115)\n+($J159*'fnd base rates'!H$119)\n+($K159*'fnd base rates'!H$120)\n+($M159*'fnd base rates'!H$122)\n+($N159*'fnd base rates'!H$123)\n+($O159*'fnd base rates'!H$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,8)))","v":8736.8065139999999},{"$f":"(($D159*'fnd base rates'!I$110)\n+($E159*'fnd base rates'!I$111)\n+($F159*'fnd base rates'!I$112)\n+($G159*'fnd base rates'!I$113)\n+($H159*'fnd base rates'!I$114)\n+($I159*'fnd base rates'!I$115)\n+($J159*'fnd base rates'!I$119)\n+($K159*'fnd base rates'!I$120)\n+($M159*'fnd base rates'!I$122)\n+($N159*'fnd base rates'!I$123)\n+($O159*'fnd base rates'!I$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,9)))\n*$R159","v":5913.54},{"$f":"(($D159*'fnd base rates'!J$110)\n+($E159*'fnd base rates'!J$111)\n+($F159*'fnd base rates'!J$112)\n+($G159*'fnd base rates'!J$113)\n+($H159*'fnd base rates'!J$114)\n+($I159*'fnd base rates'!J$115)\n+($J159*'fnd base rates'!J$119)\n+($K159*'fnd base rates'!J$120)\n+($M159*'fnd base rates'!J$122)\n+($N159*'fnd base rates'!J$123)\n+($O159*'fnd base rates'!J$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,10)))\n*$R159","v":11588.460000000001},{"$f":"(($D159*'fnd base rates'!K$110)\n+($E159*'fnd base rates'!K$111)\n+($F159*'fnd base rates'!K$112)\n+($G159*'fnd base rates'!K$113)\n+($H159*'fnd base rates'!K$114)\n+($I159*'fnd base rates'!K$115)\n+($J159*'fnd base rates'!K$119)\n+($K159*'fnd base rates'!K$120)\n+($M159*'fnd base rates'!K$122)\n+($N159*'fnd base rates'!K$123)\n+($O159*'fnd base rates'!K$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,11)))\n*$R159","v":14397.527392999998},{"$f":"(($D159*'fnd base rates'!L$110)\n+($E159*'fnd base rates'!L$111)\n+($F159*'fnd base rates'!L$112)\n+($G159*'fnd base rates'!L$113)\n+($H159*'fnd base rates'!L$114)\n+($I159*'fnd base rates'!L$115)\n+($J159*'fnd base rates'!L$119)\n+($K159*'fnd base rates'!L$120)\n+($M159*'fnd base rates'!L$122)\n+($N159*'fnd base rates'!L$123)\n+($O159*'fnd base rates'!L$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,12)))","v":20440.380244473839},{"$f":"(($D159*'fnd base rates'!M$110)\n+($E159*'fnd base rates'!M$111)\n+($F159*'fnd base rates'!M$112)\n+($G159*'fnd base rates'!M$113)\n+($H159*'fnd base rates'!M$114)\n+($I159*'fnd base rates'!M$115)\n+($J159*'fnd base rates'!M$119)\n+($K159*'fnd base rates'!M$120)\n+($M159*'fnd base rates'!M$122)\n+($N159*'fnd base rates'!M$123)\n+($O159*'fnd base rates'!M$124)\n+($P159*VLOOKUP($S159+15,rate_basefnd,13)))","v":0},182475.11455647383,null,429163258,"429","163","258",1,13,182475.11455647383,14037,0,14037,null,null,null,null,null,14037,0,14037,269,13768,23,13745]
[429,429163262,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D160","v":0},{"$f":"'fnd enro'!E160","v":0},{"$f":"'fnd enro'!F160","v":0},{"$f":"'fnd enro'!G160","v":2},{"$f":"'fnd enro'!H160","v":2},{"$f":"'fnd enro'!I160","v":2},{"$f":"'fnd enro'!J160","v":0},{"$f":"'fnd enro'!K160","v":0.22739999999999999},{"$f":"'fnd enro'!L160","v":0},{"$f":"'fnd enro'!M160+'fnd enro'!N160","v":0},{"$f":"'fnd enro'!O160","v":1},{"$f":"'fnd enro'!P160","v":0},{"$f":"'fnd enro'!Q160+'fnd enro'!R160","v":2},{"$f":"'fnd enro'!T160","v":6},1,{"$f":"VALUE('fnd enro'!S160)","v":7},null,{"$f":"(($D160*'fnd base rates'!C$110)\n+($E160*'fnd base rates'!C$111)\n+($F160*'fnd base rates'!C$112)\n+($G160*'fnd base rates'!C$113)\n+($H160*'fnd base rates'!C$114)\n+($I160*'fnd base rates'!C$115)\n+($J160*'fnd base rates'!C$119)\n+($K160*'fnd base rates'!C$120)\n+($M160*'fnd base rates'!C$122)\n+($N160*'fnd base rates'!C$123)\n+($O160*'fnd base rates'!C$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,3)))\n*$R160","v":3177.452452},{"$f":"(($D160*'fnd base rates'!D$110)\n+($E160*'fnd base rates'!D$111)\n+($F160*'fnd base rates'!D$112)\n+($G160*'fnd base rates'!D$113)\n+($H160*'fnd base rates'!D$114)\n+($I160*'fnd base rates'!D$115)\n+($J160*'fnd base rates'!D$119)\n+($K160*'fnd base rates'!D$120)\n+($M160*'fnd base rates'!D$122)\n+($N160*'fnd base rates'!D$123)\n+($O160*'fnd base rates'!D$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,4)))\n*$R160","v":4964.03},{"$f":"(($D160*'fnd base rates'!E$110)\n+($E160*'fnd base rates'!E$111)\n+($F160*'fnd base rates'!E$112)\n+($G160*'fnd base rates'!E$113)\n+($H160*'fnd base rates'!E$114)\n+($I160*'fnd base rates'!E$115)\n+($J160*'fnd base rates'!E$119)\n+($K160*'fnd base rates'!E$120)\n+($M160*'fnd base rates'!E$122)\n+($N160*'fnd base rates'!E$123)\n+($O160*'fnd base rates'!E$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,5)))\n*$R160","v":29176.67555},{"$f":"(($D160*'fnd base rates'!F$110)\n+($E160*'fnd base rates'!F$111)\n+($F160*'fnd base rates'!F$112)\n+($G160*'fnd base rates'!F$113)\n+($H160*'fnd base rates'!F$114)\n+($I160*'fnd base rates'!F$115)\n+($J160*'fnd base rates'!F$119)\n+($K160*'fnd base rates'!F$120)\n+($M160*'fnd base rates'!F$122)\n+($N160*'fnd base rates'!F$123)\n+($O160*'fnd base rates'!F$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,6)))\n*$R160","v":5921.3074899999992},{"$f":"(($D160*'fnd base rates'!G$110)\n+($E160*'fnd base rates'!G$111)\n+($F160*'fnd base rates'!G$112)\n+($G160*'fnd base rates'!G$113)\n+($H160*'fnd base rates'!G$114)\n+($I160*'fnd base rates'!G$115)\n+($J160*'fnd base rates'!G$119)\n+($K160*'fnd base rates'!G$120)\n+($M160*'fnd base rates'!G$122)\n+($N160*'fnd base rates'!G$123)\n+($O160*'fnd base rates'!G$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,7)))\n*$R160","v":1211.801618},{"$f":"(($D160*'fnd base rates'!H$110)\n+($E160*'fnd base rates'!H$111)\n+($F160*'fnd base rates'!H$112)\n+($G160*'fnd base rates'!H$113)\n+($H160*'fnd base rates'!H$114)\n+($I160*'fnd base rates'!H$115)\n+($J160*'fnd base rates'!H$119)\n+($K160*'fnd base rates'!H$120)\n+($M160*'fnd base rates'!H$122)\n+($N160*'fnd base rates'!H$123)\n+($O160*'fnd base rates'!H$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,8)))","v":3625.7814680000001},{"$f":"(($D160*'fnd base rates'!I$110)\n+($E160*'fnd base rates'!I$111)\n+($F160*'fnd base rates'!I$112)\n+($G160*'fnd base rates'!I$113)\n+($H160*'fnd base rates'!I$114)\n+($I160*'fnd base rates'!I$115)\n+($J160*'fnd base rates'!I$119)\n+($K160*'fnd base rates'!I$120)\n+($M160*'fnd base rates'!I$122)\n+($N160*'fnd base rates'!I$123)\n+($O160*'fnd base rates'!I$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,9)))\n*$R160","v":2178.1899999999996},{"$f":"(($D160*'fnd base rates'!J$110)\n+($E160*'fnd base rates'!J$111)\n+($F160*'fnd base rates'!J$112)\n+($G160*'fnd base rates'!J$113)\n+($H160*'fnd base rates'!J$114)\n+($I160*'fnd base rates'!J$115)\n+($J160*'fnd base rates'!J$119)\n+($K160*'fnd base rates'!J$120)\n+($M160*'fnd base rates'!J$122)\n+($N160*'fnd base rates'!J$123)\n+($O160*'fnd base rates'!J$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,10)))\n*$R160","v":2961.1499999999996},{"$f":"(($D160*'fnd base rates'!K$110)\n+($E160*'fnd base rates'!K$111)\n+($F160*'fnd base rates'!K$112)\n+($G160*'fnd base rates'!K$113)\n+($H160*'fnd base rates'!K$114)\n+($I160*'fnd base rates'!K$115)\n+($J160*'fnd base rates'!K$119)\n+($K160*'fnd base rates'!K$120)\n+($M160*'fnd base rates'!K$122)\n+($N160*'fnd base rates'!K$123)\n+($O160*'fnd base rates'!K$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,11)))\n*$R160","v":6621.6595659999994},{"$f":"(($D160*'fnd base rates'!L$110)\n+($E160*'fnd base rates'!L$111)\n+($F160*'fnd base rates'!L$112)\n+($G160*'fnd base rates'!L$113)\n+($H160*'fnd base rates'!L$114)\n+($I160*'fnd base rates'!L$115)\n+($J160*'fnd base rates'!L$119)\n+($K160*'fnd base rates'!L$120)\n+($M160*'fnd base rates'!L$122)\n+($N160*'fnd base rates'!L$123)\n+($O160*'fnd base rates'!L$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,12)))","v":8051.0032021543484},{"$f":"(($D160*'fnd base rates'!M$110)\n+($E160*'fnd base rates'!M$111)\n+($F160*'fnd base rates'!M$112)\n+($G160*'fnd base rates'!M$113)\n+($H160*'fnd base rates'!M$114)\n+($I160*'fnd base rates'!M$115)\n+($J160*'fnd base rates'!M$119)\n+($K160*'fnd base rates'!M$120)\n+($M160*'fnd base rates'!M$122)\n+($N160*'fnd base rates'!M$123)\n+($O160*'fnd base rates'!M$124)\n+($P160*VLOOKUP($S160+15,rate_basefnd,13)))","v":0},67889.051346154345,null,429163262,"429","163","262",1,6,67889.051346154345,11315,0,11315,null,null,null,null,null,11315,0,11315,29,11286,14,11272]
[429,429163291,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D161","v":0},{"$f":"'fnd enro'!E161","v":0},{"$f":"'fnd enro'!F161","v":0},{"$f":"'fnd enro'!G161","v":2},{"$f":"'fnd enro'!H161","v":1},{"$f":"'fnd enro'!I161","v":4},{"$f":"'fnd enro'!J161","v":0},{"$f":"'fnd enro'!K161","v":0.26529999999999998},{"$f":"'fnd enro'!L161","v":0},{"$f":"'fnd enro'!M161+'fnd enro'!N161","v":1},{"$f":"'fnd enro'!O161","v":1},{"$f":"'fnd enro'!P161","v":0},{"$f":"'fnd enro'!Q161+'fnd enro'!R161","v":4},{"$f":"'fnd enro'!T161","v":7},1,{"$f":"VALUE('fnd enro'!S161)","v":10},null,{"$f":"(($D161*'fnd base rates'!C$110)\n+($E161*'fnd base rates'!C$111)\n+($F161*'fnd base rates'!C$112)\n+($G161*'fnd base rates'!C$113)\n+($H161*'fnd base rates'!C$114)\n+($I161*'fnd base rates'!C$115)\n+($J161*'fnd base rates'!C$119)\n+($K161*'fnd base rates'!C$120)\n+($M161*'fnd base rates'!C$122)\n+($N161*'fnd base rates'!C$123)\n+($O161*'fnd base rates'!C$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,3)))\n*$R161","v":3894.7611940000002},{"$f":"(($D161*'fnd base rates'!D$110)\n+($E161*'fnd base rates'!D$111)\n+($F161*'fnd base rates'!D$112)\n+($G161*'fnd base rates'!D$113)\n+($H161*'fnd base rates'!D$114)\n+($I161*'fnd base rates'!D$115)\n+($J161*'fnd base rates'!D$119)\n+($K161*'fnd base rates'!D$120)\n+($M161*'fnd base rates'!D$122)\n+($N161*'fnd base rates'!D$123)\n+($O161*'fnd base rates'!D$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,4)))\n*$R161","v":6458.51},{"$f":"(($D161*'fnd base rates'!E$110)\n+($E161*'fnd base rates'!E$111)\n+($F161*'fnd base rates'!E$112)\n+($G161*'fnd base rates'!E$113)\n+($H161*'fnd base rates'!E$114)\n+($I161*'fnd base rates'!E$115)\n+($J161*'fnd base rates'!E$119)\n+($K161*'fnd base rates'!E$120)\n+($M161*'fnd base rates'!E$122)\n+($N161*'fnd base rates'!E$123)\n+($O161*'fnd base rates'!E$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,5)))\n*$R161","v":42302.541475000005},{"$f":"(($D161*'fnd base rates'!F$110)\n+($E161*'fnd base rates'!F$111)\n+($F161*'fnd base rates'!F$112)\n+($G161*'fnd base rates'!F$113)\n+($H161*'fnd base rates'!F$114)\n+($I161*'fnd base rates'!F$115)\n+($J161*'fnd base rates'!F$119)\n+($K161*'fnd base rates'!F$120)\n+($M161*'fnd base rates'!F$122)\n+($N161*'fnd base rates'!F$123)\n+($O161*'fnd base rates'!F$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,6)))\n*$R161","v":6793.4104049999996},{"$f":"(($D161*'fnd base rates'!G$110)\n+($E161*'fnd base rates'!G$111)\n+($F161*'fnd base rates'!G$112)\n+($G161*'fnd base rates'!G$113)\n+($H161*'fnd base rates'!G$114)\n+($I161*'fnd base rates'!G$115)\n+($J161*'fnd base rates'!G$119)\n+($K161*'fnd base rates'!G$120)\n+($M161*'fnd base rates'!G$122)\n+($N161*'fnd base rates'!G$123)\n+($O161*'fnd base rates'!G$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,7)))\n*$R161","v":1701.780221},{"$f":"(($D161*'fnd base rates'!H$110)\n+($E161*'fnd base rates'!H$111)\n+($F161*'fnd base rates'!H$112)\n+($G161*'fnd base rates'!H$113)\n+($H161*'fnd base rates'!H$114)\n+($I161*'fnd base rates'!H$115)\n+($J161*'fnd base rates'!H$119)\n+($K161*'fnd base rates'!H$120)\n+($M161*'fnd base rates'!H$122)\n+($N161*'fnd base rates'!H$123)\n+($O161*'fnd base rates'!H$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,8)))","v":4831.8650459999999},{"$f":"(($D161*'fnd base rates'!I$110)\n+($E161*'fnd base rates'!I$111)\n+($F161*'fnd base rates'!I$112)\n+($G161*'fnd base rates'!I$113)\n+($H161*'fnd base rates'!I$114)\n+($I161*'fnd base rates'!I$115)\n+($J161*'fnd base rates'!I$119)\n+($K161*'fnd base rates'!I$120)\n+($M161*'fnd base rates'!I$122)\n+($N161*'fnd base rates'!I$123)\n+($O161*'fnd base rates'!I$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,9)))\n*$R161","v":2968.1899999999996},{"$f":"(($D161*'fnd base rates'!J$110)\n+($E161*'fnd base rates'!J$111)\n+($F161*'fnd base rates'!J$112)\n+($G161*'fnd base rates'!J$113)\n+($H161*'fnd base rates'!J$114)\n+($I161*'fnd base rates'!J$115)\n+($J161*'fnd base rates'!J$119)\n+($K161*'fnd base rates'!J$120)\n+($M161*'fnd base rates'!J$122)\n+($N161*'fnd base rates'!J$123)\n+($O161*'fnd base rates'!J$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,10)))\n*$R161","v":5106.9000000000005},{"$f":"(($D161*'fnd base rates'!K$110)\n+($E161*'fnd base rates'!K$111)\n+($F161*'fnd base rates'!K$112)\n+($G161*'fnd base rates'!K$113)\n+($H161*'fnd base rates'!K$114)\n+($I161*'fnd base rates'!K$115)\n+($J161*'fnd base rates'!K$119)\n+($K161*'fnd base rates'!K$120)\n+($M161*'fnd base rates'!K$122)\n+($N161*'fnd base rates'!K$123)\n+($O161*'fnd base rates'!K$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,11)))\n*$R161","v":7924.3078269999996},{"$f":"(($D161*'fnd base rates'!L$110)\n+($E161*'fnd base rates'!L$111)\n+($F161*'fnd base rates'!L$112)\n+($G161*'fnd base rates'!L$113)\n+($H161*'fnd base rates'!L$114)\n+($I161*'fnd base rates'!L$115)\n+($J161*'fnd base rates'!L$119)\n+($K161*'fnd base rates'!L$120)\n+($M161*'fnd base rates'!L$122)\n+($N161*'fnd base rates'!L$123)\n+($O161*'fnd base rates'!L$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,12)))","v":10285.751163967432},{"$f":"(($D161*'fnd base rates'!M$110)\n+($E161*'fnd base rates'!M$111)\n+($F161*'fnd base rates'!M$112)\n+($G161*'fnd base rates'!M$113)\n+($H161*'fnd base rates'!M$114)\n+($I161*'fnd base rates'!M$115)\n+($J161*'fnd base rates'!M$119)\n+($K161*'fnd base rates'!M$120)\n+($M161*'fnd base rates'!M$122)\n+($N161*'fnd base rates'!M$123)\n+($O161*'fnd base rates'!M$124)\n+($P161*VLOOKUP($S161+15,rate_basefnd,13)))","v":0},92268.017331967436,null,429163291,"429","163","291",1,7,92268.017331967436,13181,0,13181,null,null,null,null,null,13181,0,13181,181,13000,20,12980]
[430,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D162","v":0},{"$f":"'fnd enro'!E162","v":0},{"$f":"'fnd enro'!F162","v":0},{"$f":"'fnd enro'!G162","v":0},{"$f":"'fnd enro'!H162","v":0},{"$f":"'fnd enro'!I162","v":1},{"$f":"'fnd enro'!J162","v":0},{"$f":"'fnd enro'!K162","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L162","v":0},{"$f":"'fnd enro'!M162+'fnd enro'!N162","v":0},{"$f":"'fnd enro'!O162","v":0},{"$f":"'fnd enro'!P162","v":0},{"$f":"'fnd enro'!Q162+'fnd enro'!R162","v":0},{"$f":"'fnd enro'!T162","v":1},1.042,{"$f":"VALUE('fnd enro'!S162)","v":1},null,{"$f":"(($D162*'fnd base rates'!C$110)\n+($E162*'fnd base rates'!C$111)\n+($F162*'fnd base rates'!C$112)\n+($G162*'fnd base rates'!C$113)\n+($H162*'fnd base rates'!C$114)\n+($I162*'fnd base rates'!C$115)\n+($J162*'fnd base rates'!C$119)\n+($K162*'fnd base rates'!C$120)\n+($M162*'fnd base rates'!C$122)\n+($N162*'fnd base rates'!C$123)\n+($O162*'fnd base rates'!C$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,3)))\n*$R162","v":515.21558916400011},{"$f":"(($D162*'fnd base rates'!D$110)\n+($E162*'fnd base rates'!D$111)\n+($F162*'fnd base rates'!D$112)\n+($G162*'fnd base rates'!D$113)\n+($H162*'fnd base rates'!D$114)\n+($I162*'fnd base rates'!D$115)\n+($J162*'fnd base rates'!D$119)\n+($K162*'fnd base rates'!D$120)\n+($M162*'fnd base rates'!D$122)\n+($N162*'fnd base rates'!D$123)\n+($O162*'fnd base rates'!D$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,4)))\n*$R162","v":737.59012000000007},{"$f":"(($D162*'fnd base rates'!E$110)\n+($E162*'fnd base rates'!E$111)\n+($F162*'fnd base rates'!E$112)\n+($G162*'fnd base rates'!E$113)\n+($H162*'fnd base rates'!E$114)\n+($I162*'fnd base rates'!E$115)\n+($J162*'fnd base rates'!E$119)\n+($K162*'fnd base rates'!E$120)\n+($M162*'fnd base rates'!E$122)\n+($N162*'fnd base rates'!E$123)\n+($O162*'fnd base rates'!E$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,5)))\n*$R162","v":4729.2482138500009},{"$f":"(($D162*'fnd base rates'!F$110)\n+($E162*'fnd base rates'!F$111)\n+($F162*'fnd base rates'!F$112)\n+($G162*'fnd base rates'!F$113)\n+($H162*'fnd base rates'!F$114)\n+($I162*'fnd base rates'!F$115)\n+($J162*'fnd base rates'!F$119)\n+($K162*'fnd base rates'!F$120)\n+($M162*'fnd base rates'!F$122)\n+($N162*'fnd base rates'!F$123)\n+($O162*'fnd base rates'!F$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,6)))\n*$R162","v":848.95169743000008},{"$f":"(($D162*'fnd base rates'!G$110)\n+($E162*'fnd base rates'!G$111)\n+($F162*'fnd base rates'!G$112)\n+($G162*'fnd base rates'!G$113)\n+($H162*'fnd base rates'!G$114)\n+($I162*'fnd base rates'!G$115)\n+($J162*'fnd base rates'!G$119)\n+($K162*'fnd base rates'!G$120)\n+($M162*'fnd base rates'!G$122)\n+($N162*'fnd base rates'!G$123)\n+($O162*'fnd base rates'!G$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,7)))\n*$R162","v":157.68440432599999},{"$f":"(($D162*'fnd base rates'!H$110)\n+($E162*'fnd base rates'!H$111)\n+($F162*'fnd base rates'!H$112)\n+($G162*'fnd base rates'!H$113)\n+($H162*'fnd base rates'!H$114)\n+($I162*'fnd base rates'!H$115)\n+($J162*'fnd base rates'!H$119)\n+($K162*'fnd base rates'!H$120)\n+($M162*'fnd base rates'!H$122)\n+($N162*'fnd base rates'!H$123)\n+($O162*'fnd base rates'!H$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D162*'fnd base rates'!I$110)\n+($E162*'fnd base rates'!I$111)\n+($F162*'fnd base rates'!I$112)\n+($G162*'fnd base rates'!I$113)\n+($H162*'fnd base rates'!I$114)\n+($I162*'fnd base rates'!I$115)\n+($J162*'fnd base rates'!I$119)\n+($K162*'fnd base rates'!I$120)\n+($M162*'fnd base rates'!I$122)\n+($N162*'fnd base rates'!I$123)\n+($O162*'fnd base rates'!I$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,9)))\n*$R162","v":410.64177999999998},{"$f":"(($D162*'fnd base rates'!J$110)\n+($E162*'fnd base rates'!J$111)\n+($F162*'fnd base rates'!J$112)\n+($G162*'fnd base rates'!J$113)\n+($H162*'fnd base rates'!J$114)\n+($I162*'fnd base rates'!J$115)\n+($J162*'fnd base rates'!J$119)\n+($K162*'fnd base rates'!J$120)\n+($M162*'fnd base rates'!J$122)\n+($N162*'fnd base rates'!J$123)\n+($O162*'fnd base rates'!J$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,10)))\n*$R162","v":553.14570000000003},{"$f":"(($D162*'fnd base rates'!K$110)\n+($E162*'fnd base rates'!K$111)\n+($F162*'fnd base rates'!K$112)\n+($G162*'fnd base rates'!K$113)\n+($H162*'fnd base rates'!K$114)\n+($I162*'fnd base rates'!K$115)\n+($J162*'fnd base rates'!K$119)\n+($K162*'fnd base rates'!K$120)\n+($M162*'fnd base rates'!K$122)\n+($N162*'fnd base rates'!K$123)\n+($O162*'fnd base rates'!K$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,11)))\n*$R162","v":1106.5500879620001},{"$f":"(($D162*'fnd base rates'!L$110)\n+($E162*'fnd base rates'!L$111)\n+($F162*'fnd base rates'!L$112)\n+($G162*'fnd base rates'!L$113)\n+($H162*'fnd base rates'!L$114)\n+($I162*'fnd base rates'!L$115)\n+($J162*'fnd base rates'!L$119)\n+($K162*'fnd base rates'!L$120)\n+($M162*'fnd base rates'!L$122)\n+($N162*'fnd base rates'!L$123)\n+($O162*'fnd base rates'!L$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D162*'fnd base rates'!M$110)\n+($E162*'fnd base rates'!M$111)\n+($F162*'fnd base rates'!M$112)\n+($G162*'fnd base rates'!M$113)\n+($H162*'fnd base rates'!M$114)\n+($I162*'fnd base rates'!M$115)\n+($J162*'fnd base rates'!M$119)\n+($K162*'fnd base rates'!M$120)\n+($M162*'fnd base rates'!M$122)\n+($N162*'fnd base rates'!M$123)\n+($O162*'fnd base rates'!M$124)\n+($P162*VLOOKUP($S162+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170009,"430","170","009",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D163","v":0},{"$f":"'fnd enro'!E163","v":0},{"$f":"'fnd enro'!F163","v":0},{"$f":"'fnd enro'!G163","v":0},{"$f":"'fnd enro'!H163","v":0},{"$f":"'fnd enro'!I163","v":12},{"$f":"'fnd enro'!J163","v":0},{"$f":"'fnd enro'!K163","v":0.45479999999999998},{"$f":"'fnd enro'!L163","v":0},{"$f":"'fnd enro'!M163+'fnd enro'!N163","v":0},{"$f":"'fnd enro'!O163","v":0},{"$f":"'fnd enro'!P163","v":0},{"$f":"'fnd enro'!Q163+'fnd enro'!R163","v":0},{"$f":"'fnd enro'!T163","v":12},1.042,{"$f":"VALUE('fnd enro'!S163)","v":1},null,{"$f":"(($D163*'fnd base rates'!C$110)\n+($E163*'fnd base rates'!C$111)\n+($F163*'fnd base rates'!C$112)\n+($G163*'fnd base rates'!C$113)\n+($H163*'fnd base rates'!C$114)\n+($I163*'fnd base rates'!C$115)\n+($J163*'fnd base rates'!C$119)\n+($K163*'fnd base rates'!C$120)\n+($M163*'fnd base rates'!C$122)\n+($N163*'fnd base rates'!C$123)\n+($O163*'fnd base rates'!C$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,3)))\n*$R163","v":6182.5870699679999},{"$f":"(($D163*'fnd base rates'!D$110)\n+($E163*'fnd base rates'!D$111)\n+($F163*'fnd base rates'!D$112)\n+($G163*'fnd base rates'!D$113)\n+($H163*'fnd base rates'!D$114)\n+($I163*'fnd base rates'!D$115)\n+($J163*'fnd base rates'!D$119)\n+($K163*'fnd base rates'!D$120)\n+($M163*'fnd base rates'!D$122)\n+($N163*'fnd base rates'!D$123)\n+($O163*'fnd base rates'!D$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,4)))\n*$R163","v":8851.0814399999999},{"$f":"(($D163*'fnd base rates'!E$110)\n+($E163*'fnd base rates'!E$111)\n+($F163*'fnd base rates'!E$112)\n+($G163*'fnd base rates'!E$113)\n+($H163*'fnd base rates'!E$114)\n+($I163*'fnd base rates'!E$115)\n+($J163*'fnd base rates'!E$119)\n+($K163*'fnd base rates'!E$120)\n+($M163*'fnd base rates'!E$122)\n+($N163*'fnd base rates'!E$123)\n+($O163*'fnd base rates'!E$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,5)))\n*$R163","v":56750.978566200007},{"$f":"(($D163*'fnd base rates'!F$110)\n+($E163*'fnd base rates'!F$111)\n+($F163*'fnd base rates'!F$112)\n+($G163*'fnd base rates'!F$113)\n+($H163*'fnd base rates'!F$114)\n+($I163*'fnd base rates'!F$115)\n+($J163*'fnd base rates'!F$119)\n+($K163*'fnd base rates'!F$120)\n+($M163*'fnd base rates'!F$122)\n+($N163*'fnd base rates'!F$123)\n+($O163*'fnd base rates'!F$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,6)))\n*$R163","v":10187.42036916},{"$f":"(($D163*'fnd base rates'!G$110)\n+($E163*'fnd base rates'!G$111)\n+($F163*'fnd base rates'!G$112)\n+($G163*'fnd base rates'!G$113)\n+($H163*'fnd base rates'!G$114)\n+($I163*'fnd base rates'!G$115)\n+($J163*'fnd base rates'!G$119)\n+($K163*'fnd base rates'!G$120)\n+($M163*'fnd base rates'!G$122)\n+($N163*'fnd base rates'!G$123)\n+($O163*'fnd base rates'!G$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,7)))\n*$R163","v":1892.2128519119999},{"$f":"(($D163*'fnd base rates'!H$110)\n+($E163*'fnd base rates'!H$111)\n+($F163*'fnd base rates'!H$112)\n+($G163*'fnd base rates'!H$113)\n+($H163*'fnd base rates'!H$114)\n+($I163*'fnd base rates'!H$115)\n+($J163*'fnd base rates'!H$119)\n+($K163*'fnd base rates'!H$120)\n+($M163*'fnd base rates'!H$122)\n+($N163*'fnd base rates'!H$123)\n+($O163*'fnd base rates'!H$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,8)))","v":9190.7229360000001},{"$f":"(($D163*'fnd base rates'!I$110)\n+($E163*'fnd base rates'!I$111)\n+($F163*'fnd base rates'!I$112)\n+($G163*'fnd base rates'!I$113)\n+($H163*'fnd base rates'!I$114)\n+($I163*'fnd base rates'!I$115)\n+($J163*'fnd base rates'!I$119)\n+($K163*'fnd base rates'!I$120)\n+($M163*'fnd base rates'!I$122)\n+($N163*'fnd base rates'!I$123)\n+($O163*'fnd base rates'!I$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,9)))\n*$R163","v":4927.70136},{"$f":"(($D163*'fnd base rates'!J$110)\n+($E163*'fnd base rates'!J$111)\n+($F163*'fnd base rates'!J$112)\n+($G163*'fnd base rates'!J$113)\n+($H163*'fnd base rates'!J$114)\n+($I163*'fnd base rates'!J$115)\n+($J163*'fnd base rates'!J$119)\n+($K163*'fnd base rates'!J$120)\n+($M163*'fnd base rates'!J$122)\n+($N163*'fnd base rates'!J$123)\n+($O163*'fnd base rates'!J$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,10)))\n*$R163","v":6637.7484000000013},{"$f":"(($D163*'fnd base rates'!K$110)\n+($E163*'fnd base rates'!K$111)\n+($F163*'fnd base rates'!K$112)\n+($G163*'fnd base rates'!K$113)\n+($H163*'fnd base rates'!K$114)\n+($I163*'fnd base rates'!K$115)\n+($J163*'fnd base rates'!K$119)\n+($K163*'fnd base rates'!K$120)\n+($M163*'fnd base rates'!K$122)\n+($N163*'fnd base rates'!K$123)\n+($O163*'fnd base rates'!K$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,11)))\n*$R163","v":13278.601055544001},{"$f":"(($D163*'fnd base rates'!L$110)\n+($E163*'fnd base rates'!L$111)\n+($F163*'fnd base rates'!L$112)\n+($G163*'fnd base rates'!L$113)\n+($H163*'fnd base rates'!L$114)\n+($I163*'fnd base rates'!L$115)\n+($J163*'fnd base rates'!L$119)\n+($K163*'fnd base rates'!L$120)\n+($M163*'fnd base rates'!L$122)\n+($N163*'fnd base rates'!L$123)\n+($O163*'fnd base rates'!L$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,12)))","v":13149.116335546596},{"$f":"(($D163*'fnd base rates'!M$110)\n+($E163*'fnd base rates'!M$111)\n+($F163*'fnd base rates'!M$112)\n+($G163*'fnd base rates'!M$113)\n+($H163*'fnd base rates'!M$114)\n+($I163*'fnd base rates'!M$115)\n+($J163*'fnd base rates'!M$119)\n+($K163*'fnd base rates'!M$120)\n+($M163*'fnd base rates'!M$122)\n+($N163*'fnd base rates'!M$123)\n+($O163*'fnd base rates'!M$124)\n+($P163*VLOOKUP($S163+15,rate_basefnd,13)))","v":0},131048.17038433062,null,430170014,"430","170","014",1,12,131048.17038433062,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D164","v":0},{"$f":"'fnd enro'!E164","v":0},{"$f":"'fnd enro'!F164","v":0},{"$f":"'fnd enro'!G164","v":0},{"$f":"'fnd enro'!H164","v":1},{"$f":"'fnd enro'!I164","v":2},{"$f":"'fnd enro'!J164","v":0},{"$f":"'fnd enro'!K164","v":0.1137},{"$f":"'fnd enro'!L164","v":0},{"$f":"'fnd enro'!M164+'fnd enro'!N164","v":0},{"$f":"'fnd enro'!O164","v":1},{"$f":"'fnd enro'!P164","v":0},{"$f":"'fnd enro'!Q164+'fnd enro'!R164","v":0},{"$f":"'fnd enro'!T164","v":3},1.042,{"$f":"VALUE('fnd enro'!S164)","v":1},null,{"$f":"(($D164*'fnd base rates'!C$110)\n+($E164*'fnd base rates'!C$111)\n+($F164*'fnd base rates'!C$112)\n+($G164*'fnd base rates'!C$113)\n+($H164*'fnd base rates'!C$114)\n+($I164*'fnd base rates'!C$115)\n+($J164*'fnd base rates'!C$119)\n+($K164*'fnd base rates'!C$120)\n+($M164*'fnd base rates'!C$122)\n+($N164*'fnd base rates'!C$123)\n+($O164*'fnd base rates'!C$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,3)))\n*$R164","v":1643.8865274919999},{"$f":"(($D164*'fnd base rates'!D$110)\n+($E164*'fnd base rates'!D$111)\n+($F164*'fnd base rates'!D$112)\n+($G164*'fnd base rates'!D$113)\n+($H164*'fnd base rates'!D$114)\n+($I164*'fnd base rates'!D$115)\n+($J164*'fnd base rates'!D$119)\n+($K164*'fnd base rates'!D$120)\n+($M164*'fnd base rates'!D$122)\n+($N164*'fnd base rates'!D$123)\n+($O164*'fnd base rates'!D$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,4)))\n*$R164","v":2384.6899399999998},{"$f":"(($D164*'fnd base rates'!E$110)\n+($E164*'fnd base rates'!E$111)\n+($F164*'fnd base rates'!E$112)\n+($G164*'fnd base rates'!E$113)\n+($H164*'fnd base rates'!E$114)\n+($I164*'fnd base rates'!E$115)\n+($J164*'fnd base rates'!E$119)\n+($K164*'fnd base rates'!E$120)\n+($M164*'fnd base rates'!E$122)\n+($N164*'fnd base rates'!E$123)\n+($O164*'fnd base rates'!E$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,5)))\n*$R164","v":13990.608661550001},{"$f":"(($D164*'fnd base rates'!F$110)\n+($E164*'fnd base rates'!F$111)\n+($F164*'fnd base rates'!F$112)\n+($G164*'fnd base rates'!F$113)\n+($H164*'fnd base rates'!F$114)\n+($I164*'fnd base rates'!F$115)\n+($J164*'fnd base rates'!F$119)\n+($K164*'fnd base rates'!F$120)\n+($M164*'fnd base rates'!F$122)\n+($N164*'fnd base rates'!F$123)\n+($O164*'fnd base rates'!F$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,6)))\n*$R164","v":2823.3602122900002},{"$f":"(($D164*'fnd base rates'!G$110)\n+($E164*'fnd base rates'!G$111)\n+($F164*'fnd base rates'!G$112)\n+($G164*'fnd base rates'!G$113)\n+($H164*'fnd base rates'!G$114)\n+($I164*'fnd base rates'!G$115)\n+($J164*'fnd base rates'!G$119)\n+($K164*'fnd base rates'!G$120)\n+($M164*'fnd base rates'!G$122)\n+($N164*'fnd base rates'!G$123)\n+($O164*'fnd base rates'!G$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,7)))\n*$R164","v":526.57033297800001},{"$f":"(($D164*'fnd base rates'!H$110)\n+($E164*'fnd base rates'!H$111)\n+($F164*'fnd base rates'!H$112)\n+($G164*'fnd base rates'!H$113)\n+($H164*'fnd base rates'!H$114)\n+($I164*'fnd base rates'!H$115)\n+($J164*'fnd base rates'!H$119)\n+($K164*'fnd base rates'!H$120)\n+($M164*'fnd base rates'!H$122)\n+($N164*'fnd base rates'!H$123)\n+($O164*'fnd base rates'!H$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,8)))","v":2133.6507339999998},{"$f":"(($D164*'fnd base rates'!I$110)\n+($E164*'fnd base rates'!I$111)\n+($F164*'fnd base rates'!I$112)\n+($G164*'fnd base rates'!I$113)\n+($H164*'fnd base rates'!I$114)\n+($I164*'fnd base rates'!I$115)\n+($J164*'fnd base rates'!I$119)\n+($K164*'fnd base rates'!I$120)\n+($M164*'fnd base rates'!I$122)\n+($N164*'fnd base rates'!I$123)\n+($O164*'fnd base rates'!I$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,9)))\n*$R164","v":1222.5473400000001},{"$f":"(($D164*'fnd base rates'!J$110)\n+($E164*'fnd base rates'!J$111)\n+($F164*'fnd base rates'!J$112)\n+($G164*'fnd base rates'!J$113)\n+($H164*'fnd base rates'!J$114)\n+($I164*'fnd base rates'!J$115)\n+($J164*'fnd base rates'!J$119)\n+($K164*'fnd base rates'!J$120)\n+($M164*'fnd base rates'!J$122)\n+($N164*'fnd base rates'!J$123)\n+($O164*'fnd base rates'!J$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,10)))\n*$R164","v":1370.7301600000001},{"$f":"(($D164*'fnd base rates'!K$110)\n+($E164*'fnd base rates'!K$111)\n+($F164*'fnd base rates'!K$112)\n+($G164*'fnd base rates'!K$113)\n+($H164*'fnd base rates'!K$114)\n+($I164*'fnd base rates'!K$115)\n+($J164*'fnd base rates'!K$119)\n+($K164*'fnd base rates'!K$120)\n+($M164*'fnd base rates'!K$122)\n+($N164*'fnd base rates'!K$123)\n+($O164*'fnd base rates'!K$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,11)))\n*$R164","v":3645.3065238859999},{"$f":"(($D164*'fnd base rates'!L$110)\n+($E164*'fnd base rates'!L$111)\n+($F164*'fnd base rates'!L$112)\n+($G164*'fnd base rates'!L$113)\n+($H164*'fnd base rates'!L$114)\n+($I164*'fnd base rates'!L$115)\n+($J164*'fnd base rates'!L$119)\n+($K164*'fnd base rates'!L$120)\n+($M164*'fnd base rates'!L$122)\n+($N164*'fnd base rates'!L$123)\n+($O164*'fnd base rates'!L$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,12)))","v":3648.4708167024473},{"$f":"(($D164*'fnd base rates'!M$110)\n+($E164*'fnd base rates'!M$111)\n+($F164*'fnd base rates'!M$112)\n+($G164*'fnd base rates'!M$113)\n+($H164*'fnd base rates'!M$114)\n+($I164*'fnd base rates'!M$115)\n+($J164*'fnd base rates'!M$119)\n+($K164*'fnd base rates'!M$120)\n+($M164*'fnd base rates'!M$122)\n+($N164*'fnd base rates'!M$123)\n+($O164*'fnd base rates'!M$124)\n+($P164*VLOOKUP($S164+15,rate_basefnd,13)))","v":0},33389.82124889845,null,430170025,"430","170","025",1,3,33389.82124889845,11130,0,11130,null,null,null,null,null,11130,0,11130,-120,11250,14,11236]
[430,430170056,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D165","v":0},{"$f":"'fnd enro'!E165","v":0},{"$f":"'fnd enro'!F165","v":0},{"$f":"'fnd enro'!G165","v":0},{"$f":"'fnd enro'!H165","v":0},{"$f":"'fnd enro'!I165","v":1},{"$f":"'fnd enro'!J165","v":0},{"$f":"'fnd enro'!K165","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L165","v":0},{"$f":"'fnd enro'!M165+'fnd enro'!N165","v":0},{"$f":"'fnd enro'!O165","v":0},{"$f":"'fnd enro'!P165","v":0},{"$f":"'fnd enro'!Q165+'fnd enro'!R165","v":0},{"$f":"'fnd enro'!T165","v":1},1.042,{"$f":"VALUE('fnd enro'!S165)","v":1},null,{"$f":"(($D165*'fnd base rates'!C$110)\n+($E165*'fnd base rates'!C$111)\n+($F165*'fnd base rates'!C$112)\n+($G165*'fnd base rates'!C$113)\n+($H165*'fnd base rates'!C$114)\n+($I165*'fnd base rates'!C$115)\n+($J165*'fnd base rates'!C$119)\n+($K165*'fnd base rates'!C$120)\n+($M165*'fnd base rates'!C$122)\n+($N165*'fnd base rates'!C$123)\n+($O165*'fnd base rates'!C$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,3)))\n*$R165","v":515.21558916400011},{"$f":"(($D165*'fnd base rates'!D$110)\n+($E165*'fnd base rates'!D$111)\n+($F165*'fnd base rates'!D$112)\n+($G165*'fnd base rates'!D$113)\n+($H165*'fnd base rates'!D$114)\n+($I165*'fnd base rates'!D$115)\n+($J165*'fnd base rates'!D$119)\n+($K165*'fnd base rates'!D$120)\n+($M165*'fnd base rates'!D$122)\n+($N165*'fnd base rates'!D$123)\n+($O165*'fnd base rates'!D$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,4)))\n*$R165","v":737.59012000000007},{"$f":"(($D165*'fnd base rates'!E$110)\n+($E165*'fnd base rates'!E$111)\n+($F165*'fnd base rates'!E$112)\n+($G165*'fnd base rates'!E$113)\n+($H165*'fnd base rates'!E$114)\n+($I165*'fnd base rates'!E$115)\n+($J165*'fnd base rates'!E$119)\n+($K165*'fnd base rates'!E$120)\n+($M165*'fnd base rates'!E$122)\n+($N165*'fnd base rates'!E$123)\n+($O165*'fnd base rates'!E$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,5)))\n*$R165","v":4729.2482138500009},{"$f":"(($D165*'fnd base rates'!F$110)\n+($E165*'fnd base rates'!F$111)\n+($F165*'fnd base rates'!F$112)\n+($G165*'fnd base rates'!F$113)\n+($H165*'fnd base rates'!F$114)\n+($I165*'fnd base rates'!F$115)\n+($J165*'fnd base rates'!F$119)\n+($K165*'fnd base rates'!F$120)\n+($M165*'fnd base rates'!F$122)\n+($N165*'fnd base rates'!F$123)\n+($O165*'fnd base rates'!F$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,6)))\n*$R165","v":848.95169743000008},{"$f":"(($D165*'fnd base rates'!G$110)\n+($E165*'fnd base rates'!G$111)\n+($F165*'fnd base rates'!G$112)\n+($G165*'fnd base rates'!G$113)\n+($H165*'fnd base rates'!G$114)\n+($I165*'fnd base rates'!G$115)\n+($J165*'fnd base rates'!G$119)\n+($K165*'fnd base rates'!G$120)\n+($M165*'fnd base rates'!G$122)\n+($N165*'fnd base rates'!G$123)\n+($O165*'fnd base rates'!G$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,7)))\n*$R165","v":157.68440432599999},{"$f":"(($D165*'fnd base rates'!H$110)\n+($E165*'fnd base rates'!H$111)\n+($F165*'fnd base rates'!H$112)\n+($G165*'fnd base rates'!H$113)\n+($H165*'fnd base rates'!H$114)\n+($I165*'fnd base rates'!H$115)\n+($J165*'fnd base rates'!H$119)\n+($K165*'fnd base rates'!H$120)\n+($M165*'fnd base rates'!H$122)\n+($N165*'fnd base rates'!H$123)\n+($O165*'fnd base rates'!H$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D165*'fnd base rates'!I$110)\n+($E165*'fnd base rates'!I$111)\n+($F165*'fnd base rates'!I$112)\n+($G165*'fnd base rates'!I$113)\n+($H165*'fnd base rates'!I$114)\n+($I165*'fnd base rates'!I$115)\n+($J165*'fnd base rates'!I$119)\n+($K165*'fnd base rates'!I$120)\n+($M165*'fnd base rates'!I$122)\n+($N165*'fnd base rates'!I$123)\n+($O165*'fnd base rates'!I$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,9)))\n*$R165","v":410.64177999999998},{"$f":"(($D165*'fnd base rates'!J$110)\n+($E165*'fnd base rates'!J$111)\n+($F165*'fnd base rates'!J$112)\n+($G165*'fnd base rates'!J$113)\n+($H165*'fnd base rates'!J$114)\n+($I165*'fnd base rates'!J$115)\n+($J165*'fnd base rates'!J$119)\n+($K165*'fnd base rates'!J$120)\n+($M165*'fnd base rates'!J$122)\n+($N165*'fnd base rates'!J$123)\n+($O165*'fnd base rates'!J$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,10)))\n*$R165","v":553.14570000000003},{"$f":"(($D165*'fnd base rates'!K$110)\n+($E165*'fnd base rates'!K$111)\n+($F165*'fnd base rates'!K$112)\n+($G165*'fnd base rates'!K$113)\n+($H165*'fnd base rates'!K$114)\n+($I165*'fnd base rates'!K$115)\n+($J165*'fnd base rates'!K$119)\n+($K165*'fnd base rates'!K$120)\n+($M165*'fnd base rates'!K$122)\n+($N165*'fnd base rates'!K$123)\n+($O165*'fnd base rates'!K$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,11)))\n*$R165","v":1106.5500879620001},{"$f":"(($D165*'fnd base rates'!L$110)\n+($E165*'fnd base rates'!L$111)\n+($F165*'fnd base rates'!L$112)\n+($G165*'fnd base rates'!L$113)\n+($H165*'fnd base rates'!L$114)\n+($I165*'fnd base rates'!L$115)\n+($J165*'fnd base rates'!L$119)\n+($K165*'fnd base rates'!L$120)\n+($M165*'fnd base rates'!L$122)\n+($N165*'fnd base rates'!L$123)\n+($O165*'fnd base rates'!L$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D165*'fnd base rates'!M$110)\n+($E165*'fnd base rates'!M$111)\n+($F165*'fnd base rates'!M$112)\n+($G165*'fnd base rates'!M$113)\n+($H165*'fnd base rates'!M$114)\n+($I165*'fnd base rates'!M$115)\n+($J165*'fnd base rates'!M$119)\n+($K165*'fnd base rates'!M$120)\n+($M165*'fnd base rates'!M$122)\n+($N165*'fnd base rates'!M$123)\n+($O165*'fnd base rates'!M$124)\n+($P165*VLOOKUP($S165+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170056,"430","170","056",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D166","v":0},{"$f":"'fnd enro'!E166","v":0},{"$f":"'fnd enro'!F166","v":0},{"$f":"'fnd enro'!G166","v":0},{"$f":"'fnd enro'!H166","v":39},{"$f":"'fnd enro'!I166","v":29},{"$f":"'fnd enro'!J166","v":0},{"$f":"'fnd enro'!K166","v":2.5771999999999999},{"$f":"'fnd enro'!L166","v":0},{"$f":"'fnd enro'!M166+'fnd enro'!N166","v":0},{"$f":"'fnd enro'!O166","v":3},{"$f":"'fnd enro'!P166","v":0},{"$f":"'fnd enro'!Q166+'fnd enro'!R166","v":4},{"$f":"'fnd enro'!T166","v":68},1.042,{"$f":"VALUE('fnd enro'!S166)","v":1},null,{"$f":"(($D166*'fnd base rates'!C$110)\n+($E166*'fnd base rates'!C$111)\n+($F166*'fnd base rates'!C$112)\n+($G166*'fnd base rates'!C$113)\n+($H166*'fnd base rates'!C$114)\n+($I166*'fnd base rates'!C$115)\n+($J166*'fnd base rates'!C$119)\n+($K166*'fnd base rates'!C$120)\n+($M166*'fnd base rates'!C$122)\n+($N166*'fnd base rates'!C$123)\n+($O166*'fnd base rates'!C$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,3)))\n*$R166","v":35541.86398315199},{"$f":"(($D166*'fnd base rates'!D$110)\n+($E166*'fnd base rates'!D$111)\n+($F166*'fnd base rates'!D$112)\n+($G166*'fnd base rates'!D$113)\n+($H166*'fnd base rates'!D$114)\n+($I166*'fnd base rates'!D$115)\n+($J166*'fnd base rates'!D$119)\n+($K166*'fnd base rates'!D$120)\n+($M166*'fnd base rates'!D$122)\n+($N166*'fnd base rates'!D$123)\n+($O166*'fnd base rates'!D$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,4)))\n*$R166","v":51678.625619999999},{"$f":"(($D166*'fnd base rates'!E$110)\n+($E166*'fnd base rates'!E$111)\n+($F166*'fnd base rates'!E$112)\n+($G166*'fnd base rates'!E$113)\n+($H166*'fnd base rates'!E$114)\n+($I166*'fnd base rates'!E$115)\n+($J166*'fnd base rates'!E$119)\n+($K166*'fnd base rates'!E$120)\n+($M166*'fnd base rates'!E$122)\n+($N166*'fnd base rates'!E$123)\n+($O166*'fnd base rates'!E$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,5)))\n*$R166","v":280405.52700179996},{"$f":"(($D166*'fnd base rates'!F$110)\n+($E166*'fnd base rates'!F$111)\n+($F166*'fnd base rates'!F$112)\n+($G166*'fnd base rates'!F$113)\n+($H166*'fnd base rates'!F$114)\n+($I166*'fnd base rates'!F$115)\n+($J166*'fnd base rates'!F$119)\n+($K166*'fnd base rates'!F$120)\n+($M166*'fnd base rates'!F$122)\n+($N166*'fnd base rates'!F$123)\n+($O166*'fnd base rates'!F$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,6)))\n*$R166","v":62323.310225240006},{"$f":"(($D166*'fnd base rates'!G$110)\n+($E166*'fnd base rates'!G$111)\n+($F166*'fnd base rates'!G$112)\n+($G166*'fnd base rates'!G$113)\n+($H166*'fnd base rates'!G$114)\n+($I166*'fnd base rates'!G$115)\n+($J166*'fnd base rates'!G$119)\n+($K166*'fnd base rates'!G$120)\n+($M166*'fnd base rates'!G$122)\n+($N166*'fnd base rates'!G$123)\n+($O166*'fnd base rates'!G$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,7)))\n*$R166","v":11518.544134168002},{"$f":"(($D166*'fnd base rates'!H$110)\n+($E166*'fnd base rates'!H$111)\n+($F166*'fnd base rates'!H$112)\n+($G166*'fnd base rates'!H$113)\n+($H166*'fnd base rates'!H$114)\n+($I166*'fnd base rates'!H$115)\n+($J166*'fnd base rates'!H$119)\n+($K166*'fnd base rates'!H$120)\n+($M166*'fnd base rates'!H$122)\n+($N166*'fnd base rates'!H$123)\n+($O166*'fnd base rates'!H$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,8)))","v":41511.513304},{"$f":"(($D166*'fnd base rates'!I$110)\n+($E166*'fnd base rates'!I$111)\n+($F166*'fnd base rates'!I$112)\n+($G166*'fnd base rates'!I$113)\n+($H166*'fnd base rates'!I$114)\n+($I166*'fnd base rates'!I$115)\n+($J166*'fnd base rates'!I$119)\n+($K166*'fnd base rates'!I$120)\n+($M166*'fnd base rates'!I$122)\n+($N166*'fnd base rates'!I$123)\n+($O166*'fnd base rates'!I$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,9)))\n*$R166","v":25303.386160000002},{"$f":"(($D166*'fnd base rates'!J$110)\n+($E166*'fnd base rates'!J$111)\n+($F166*'fnd base rates'!J$112)\n+($G166*'fnd base rates'!J$113)\n+($H166*'fnd base rates'!J$114)\n+($I166*'fnd base rates'!J$115)\n+($J166*'fnd base rates'!J$119)\n+($K166*'fnd base rates'!J$120)\n+($M166*'fnd base rates'!J$122)\n+($N166*'fnd base rates'!J$123)\n+($O166*'fnd base rates'!J$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,10)))\n*$R166","v":27538.048940000004},{"$f":"(($D166*'fnd base rates'!K$110)\n+($E166*'fnd base rates'!K$111)\n+($F166*'fnd base rates'!K$112)\n+($G166*'fnd base rates'!K$113)\n+($H166*'fnd base rates'!K$114)\n+($I166*'fnd base rates'!K$115)\n+($J166*'fnd base rates'!K$119)\n+($K166*'fnd base rates'!K$120)\n+($M166*'fnd base rates'!K$122)\n+($N166*'fnd base rates'!K$123)\n+($O166*'fnd base rates'!K$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,11)))\n*$R166","v":77336.481161415999},{"$f":"(($D166*'fnd base rates'!L$110)\n+($E166*'fnd base rates'!L$111)\n+($F166*'fnd base rates'!L$112)\n+($G166*'fnd base rates'!L$113)\n+($H166*'fnd base rates'!L$114)\n+($I166*'fnd base rates'!L$115)\n+($J166*'fnd base rates'!L$119)\n+($K166*'fnd base rates'!L$120)\n+($M166*'fnd base rates'!L$122)\n+($N166*'fnd base rates'!L$123)\n+($O166*'fnd base rates'!L$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,12)))","v":80790.376814580188},{"$f":"(($D166*'fnd base rates'!M$110)\n+($E166*'fnd base rates'!M$111)\n+($F166*'fnd base rates'!M$112)\n+($G166*'fnd base rates'!M$113)\n+($H166*'fnd base rates'!M$114)\n+($I166*'fnd base rates'!M$115)\n+($J166*'fnd base rates'!M$119)\n+($K166*'fnd base rates'!M$120)\n+($M166*'fnd base rates'!M$122)\n+($N166*'fnd base rates'!M$123)\n+($O166*'fnd base rates'!M$124)\n+($P166*VLOOKUP($S166+15,rate_basefnd,13)))","v":0},693947.6773443562,null,430170064,"430","170","064",1,68,693947.6773443562,10205,0,10205,null,null,null,null,null,10205,0,10205,-18,10223,14,10209]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D167","v":0},{"$f":"'fnd enro'!E167","v":0},{"$f":"'fnd enro'!F167","v":0},{"$f":"'fnd enro'!G167","v":0},{"$f":"'fnd enro'!H167","v":5},{"$f":"'fnd enro'!I167","v":8},{"$f":"'fnd enro'!J167","v":0},{"$f":"'fnd enro'!K167","v":0.49270000000000003},{"$f":"'fnd enro'!L167","v":0},{"$f":"'fnd enro'!M167+'fnd enro'!N167","v":0},{"$f":"'fnd enro'!O167","v":0},{"$f":"'fnd enro'!P167","v":0},{"$f":"'fnd enro'!Q167+'fnd enro'!R167","v":0},{"$f":"'fnd enro'!T167","v":13},1.042,{"$f":"VALUE('fnd enro'!S167)","v":1},null,{"$f":"(($D167*'fnd base rates'!C$110)\n+($E167*'fnd base rates'!C$111)\n+($F167*'fnd base rates'!C$112)\n+($G167*'fnd base rates'!C$113)\n+($H167*'fnd base rates'!C$114)\n+($I167*'fnd base rates'!C$115)\n+($J167*'fnd base rates'!C$119)\n+($K167*'fnd base rates'!C$120)\n+($M167*'fnd base rates'!C$122)\n+($N167*'fnd base rates'!C$123)\n+($O167*'fnd base rates'!C$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,3)))\n*$R167","v":6697.8026591320004},{"$f":"(($D167*'fnd base rates'!D$110)\n+($E167*'fnd base rates'!D$111)\n+($F167*'fnd base rates'!D$112)\n+($G167*'fnd base rates'!D$113)\n+($H167*'fnd base rates'!D$114)\n+($I167*'fnd base rates'!D$115)\n+($J167*'fnd base rates'!D$119)\n+($K167*'fnd base rates'!D$120)\n+($M167*'fnd base rates'!D$122)\n+($N167*'fnd base rates'!D$123)\n+($O167*'fnd base rates'!D$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,4)))\n*$R167","v":9588.6715600000007},{"$f":"(($D167*'fnd base rates'!E$110)\n+($E167*'fnd base rates'!E$111)\n+($F167*'fnd base rates'!E$112)\n+($G167*'fnd base rates'!E$113)\n+($H167*'fnd base rates'!E$114)\n+($I167*'fnd base rates'!E$115)\n+($J167*'fnd base rates'!E$119)\n+($K167*'fnd base rates'!E$120)\n+($M167*'fnd base rates'!E$122)\n+($N167*'fnd base rates'!E$123)\n+($O167*'fnd base rates'!E$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,5)))\n*$R167","v":54477.51788005},{"$f":"(($D167*'fnd base rates'!F$110)\n+($E167*'fnd base rates'!F$111)\n+($F167*'fnd base rates'!F$112)\n+($G167*'fnd base rates'!F$113)\n+($H167*'fnd base rates'!F$114)\n+($I167*'fnd base rates'!F$115)\n+($J167*'fnd base rates'!F$119)\n+($K167*'fnd base rates'!F$120)\n+($M167*'fnd base rates'!F$122)\n+($N167*'fnd base rates'!F$123)\n+($O167*'fnd base rates'!F$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,6)))\n*$R167","v":11559.299766590002},{"$f":"(($D167*'fnd base rates'!G$110)\n+($E167*'fnd base rates'!G$111)\n+($F167*'fnd base rates'!G$112)\n+($G167*'fnd base rates'!G$113)\n+($H167*'fnd base rates'!G$114)\n+($I167*'fnd base rates'!G$115)\n+($J167*'fnd base rates'!G$119)\n+($K167*'fnd base rates'!G$120)\n+($M167*'fnd base rates'!G$122)\n+($N167*'fnd base rates'!G$123)\n+($O167*'fnd base rates'!G$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,7)))\n*$R167","v":2071.9355562380001},{"$f":"(($D167*'fnd base rates'!H$110)\n+($E167*'fnd base rates'!H$111)\n+($F167*'fnd base rates'!H$112)\n+($G167*'fnd base rates'!H$113)\n+($H167*'fnd base rates'!H$114)\n+($I167*'fnd base rates'!H$115)\n+($J167*'fnd base rates'!H$119)\n+($K167*'fnd base rates'!H$120)\n+($M167*'fnd base rates'!H$122)\n+($N167*'fnd base rates'!H$123)\n+($O167*'fnd base rates'!H$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,8)))","v":8547.266513999999},{"$f":"(($D167*'fnd base rates'!I$110)\n+($E167*'fnd base rates'!I$111)\n+($F167*'fnd base rates'!I$112)\n+($G167*'fnd base rates'!I$113)\n+($H167*'fnd base rates'!I$114)\n+($I167*'fnd base rates'!I$115)\n+($J167*'fnd base rates'!I$119)\n+($K167*'fnd base rates'!I$120)\n+($M167*'fnd base rates'!I$122)\n+($N167*'fnd base rates'!I$123)\n+($O167*'fnd base rates'!I$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,9)))\n*$R167","v":4923.05404},{"$f":"(($D167*'fnd base rates'!J$110)\n+($E167*'fnd base rates'!J$111)\n+($F167*'fnd base rates'!J$112)\n+($G167*'fnd base rates'!J$113)\n+($H167*'fnd base rates'!J$114)\n+($I167*'fnd base rates'!J$115)\n+($J167*'fnd base rates'!J$119)\n+($K167*'fnd base rates'!J$120)\n+($M167*'fnd base rates'!J$122)\n+($N167*'fnd base rates'!J$123)\n+($O167*'fnd base rates'!J$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,10)))\n*$R167","v":5624.5597000000007},{"$f":"(($D167*'fnd base rates'!K$110)\n+($E167*'fnd base rates'!K$111)\n+($F167*'fnd base rates'!K$112)\n+($G167*'fnd base rates'!K$113)\n+($H167*'fnd base rates'!K$114)\n+($I167*'fnd base rates'!K$115)\n+($J167*'fnd base rates'!K$119)\n+($K167*'fnd base rates'!K$120)\n+($M167*'fnd base rates'!K$122)\n+($N167*'fnd base rates'!K$123)\n+($O167*'fnd base rates'!K$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,11)))\n*$R167","v":14539.888143505999},{"$f":"(($D167*'fnd base rates'!L$110)\n+($E167*'fnd base rates'!L$111)\n+($F167*'fnd base rates'!L$112)\n+($G167*'fnd base rates'!L$113)\n+($H167*'fnd base rates'!L$114)\n+($I167*'fnd base rates'!L$115)\n+($J167*'fnd base rates'!L$119)\n+($K167*'fnd base rates'!L$120)\n+($M167*'fnd base rates'!L$122)\n+($N167*'fnd base rates'!L$123)\n+($O167*'fnd base rates'!L$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,12)))","v":14754.534694254471},{"$f":"(($D167*'fnd base rates'!M$110)\n+($E167*'fnd base rates'!M$111)\n+($F167*'fnd base rates'!M$112)\n+($G167*'fnd base rates'!M$113)\n+($H167*'fnd base rates'!M$114)\n+($I167*'fnd base rates'!M$115)\n+($J167*'fnd base rates'!M$119)\n+($K167*'fnd base rates'!M$120)\n+($M167*'fnd base rates'!M$122)\n+($N167*'fnd base rates'!M$123)\n+($O167*'fnd base rates'!M$124)\n+($P167*VLOOKUP($S167+15,rate_basefnd,13)))","v":0},132784.53051377047,null,430170100,"430","170","100",1,13,132784.53051377047,10214,0,10214,null,null,null,null,null,10214,0,10214,-2,10216,13,10203]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D168","v":0},{"$f":"'fnd enro'!E168","v":0},{"$f":"'fnd enro'!F168","v":0},{"$f":"'fnd enro'!G168","v":0},{"$f":"'fnd enro'!H168","v":4},{"$f":"'fnd enro'!I168","v":18},{"$f":"'fnd enro'!J168","v":0},{"$f":"'fnd enro'!K168","v":0.83379999999999999},{"$f":"'fnd enro'!L168","v":0},{"$f":"'fnd enro'!M168+'fnd enro'!N168","v":0},{"$f":"'fnd enro'!O168","v":0},{"$f":"'fnd enro'!P168","v":0},{"$f":"'fnd enro'!Q168+'fnd enro'!R168","v":0},{"$f":"'fnd enro'!T168","v":22},1.042,{"$f":"VALUE('fnd enro'!S168)","v":1},null,{"$f":"(($D168*'fnd base rates'!C$110)\n+($E168*'fnd base rates'!C$111)\n+($F168*'fnd base rates'!C$112)\n+($G168*'fnd base rates'!C$113)\n+($H168*'fnd base rates'!C$114)\n+($I168*'fnd base rates'!C$115)\n+($J168*'fnd base rates'!C$119)\n+($K168*'fnd base rates'!C$120)\n+($M168*'fnd base rates'!C$122)\n+($N168*'fnd base rates'!C$123)\n+($O168*'fnd base rates'!C$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,3)))\n*$R168","v":11334.742961608001},{"$f":"(($D168*'fnd base rates'!D$110)\n+($E168*'fnd base rates'!D$111)\n+($F168*'fnd base rates'!D$112)\n+($G168*'fnd base rates'!D$113)\n+($H168*'fnd base rates'!D$114)\n+($I168*'fnd base rates'!D$115)\n+($J168*'fnd base rates'!D$119)\n+($K168*'fnd base rates'!D$120)\n+($M168*'fnd base rates'!D$122)\n+($N168*'fnd base rates'!D$123)\n+($O168*'fnd base rates'!D$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,4)))\n*$R168","v":16226.98264},{"$f":"(($D168*'fnd base rates'!E$110)\n+($E168*'fnd base rates'!E$111)\n+($F168*'fnd base rates'!E$112)\n+($G168*'fnd base rates'!E$113)\n+($H168*'fnd base rates'!E$114)\n+($I168*'fnd base rates'!E$115)\n+($J168*'fnd base rates'!E$119)\n+($K168*'fnd base rates'!E$120)\n+($M168*'fnd base rates'!E$122)\n+($N168*'fnd base rates'!E$123)\n+($O168*'fnd base rates'!E$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,5)))\n*$R168","v":98441.29358469999},{"$f":"(($D168*'fnd base rates'!F$110)\n+($E168*'fnd base rates'!F$111)\n+($F168*'fnd base rates'!F$112)\n+($G168*'fnd base rates'!F$113)\n+($H168*'fnd base rates'!F$114)\n+($I168*'fnd base rates'!F$115)\n+($J168*'fnd base rates'!F$119)\n+($K168*'fnd base rates'!F$120)\n+($M168*'fnd base rates'!F$122)\n+($N168*'fnd base rates'!F$123)\n+($O168*'fnd base rates'!F$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,6)))\n*$R168","v":19095.279503460002},{"$f":"(($D168*'fnd base rates'!G$110)\n+($E168*'fnd base rates'!G$111)\n+($F168*'fnd base rates'!G$112)\n+($G168*'fnd base rates'!G$113)\n+($H168*'fnd base rates'!G$114)\n+($I168*'fnd base rates'!G$115)\n+($J168*'fnd base rates'!G$119)\n+($K168*'fnd base rates'!G$120)\n+($M168*'fnd base rates'!G$122)\n+($N168*'fnd base rates'!G$123)\n+($O168*'fnd base rates'!G$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,7)))\n*$R168","v":3486.687535172},{"$f":"(($D168*'fnd base rates'!H$110)\n+($E168*'fnd base rates'!H$111)\n+($F168*'fnd base rates'!H$112)\n+($G168*'fnd base rates'!H$113)\n+($H168*'fnd base rates'!H$114)\n+($I168*'fnd base rates'!H$115)\n+($J168*'fnd base rates'!H$119)\n+($K168*'fnd base rates'!H$120)\n+($M168*'fnd base rates'!H$122)\n+($N168*'fnd base rates'!H$123)\n+($O168*'fnd base rates'!H$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,8)))","v":15722.178716},{"$f":"(($D168*'fnd base rates'!I$110)\n+($E168*'fnd base rates'!I$111)\n+($F168*'fnd base rates'!I$112)\n+($G168*'fnd base rates'!I$113)\n+($H168*'fnd base rates'!I$114)\n+($I168*'fnd base rates'!I$115)\n+($J168*'fnd base rates'!I$119)\n+($K168*'fnd base rates'!I$120)\n+($M168*'fnd base rates'!I$122)\n+($N168*'fnd base rates'!I$123)\n+($O168*'fnd base rates'!I$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,9)))\n*$R168","v":8701.8878800000002},{"$f":"(($D168*'fnd base rates'!J$110)\n+($E168*'fnd base rates'!J$111)\n+($F168*'fnd base rates'!J$112)\n+($G168*'fnd base rates'!J$113)\n+($H168*'fnd base rates'!J$114)\n+($I168*'fnd base rates'!J$115)\n+($J168*'fnd base rates'!J$119)\n+($K168*'fnd base rates'!J$120)\n+($M168*'fnd base rates'!J$122)\n+($N168*'fnd base rates'!J$123)\n+($O168*'fnd base rates'!J$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,10)))\n*$R168","v":10916.137880000002},{"$f":"(($D168*'fnd base rates'!K$110)\n+($E168*'fnd base rates'!K$111)\n+($F168*'fnd base rates'!K$112)\n+($G168*'fnd base rates'!K$113)\n+($H168*'fnd base rates'!K$114)\n+($I168*'fnd base rates'!K$115)\n+($J168*'fnd base rates'!K$119)\n+($K168*'fnd base rates'!K$120)\n+($M168*'fnd base rates'!K$122)\n+($N168*'fnd base rates'!K$123)\n+($O168*'fnd base rates'!K$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,11)))\n*$R168","v":24467.891535163999},{"$f":"(($D168*'fnd base rates'!L$110)\n+($E168*'fnd base rates'!L$111)\n+($F168*'fnd base rates'!L$112)\n+($G168*'fnd base rates'!L$113)\n+($H168*'fnd base rates'!L$114)\n+($I168*'fnd base rates'!L$115)\n+($J168*'fnd base rates'!L$119)\n+($K168*'fnd base rates'!L$120)\n+($M168*'fnd base rates'!L$122)\n+($N168*'fnd base rates'!L$123)\n+($O168*'fnd base rates'!L$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,12)))","v":24514.44021309862},{"$f":"(($D168*'fnd base rates'!M$110)\n+($E168*'fnd base rates'!M$111)\n+($F168*'fnd base rates'!M$112)\n+($G168*'fnd base rates'!M$113)\n+($H168*'fnd base rates'!M$114)\n+($I168*'fnd base rates'!M$115)\n+($J168*'fnd base rates'!M$119)\n+($K168*'fnd base rates'!M$120)\n+($M168*'fnd base rates'!M$122)\n+($N168*'fnd base rates'!M$123)\n+($O168*'fnd base rates'!M$124)\n+($P168*VLOOKUP($S168+15,rate_basefnd,13)))","v":0},232907.52244920263,null,430170110,"430","170","110",1,22,232907.52244920263,10587,0,10587,null,null,null,null,null,10587,0,10587,-2,10589,14,10575]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D169","v":0},{"$f":"'fnd enro'!E169","v":0},{"$f":"'fnd enro'!F169","v":0},{"$f":"'fnd enro'!G169","v":0},{"$f":"'fnd enro'!H169","v":0},{"$f":"'fnd enro'!I169","v":2},{"$f":"'fnd enro'!J169","v":0},{"$f":"'fnd enro'!K169","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L169","v":0},{"$f":"'fnd enro'!M169+'fnd enro'!N169","v":0},{"$f":"'fnd enro'!O169","v":0},{"$f":"'fnd enro'!P169","v":0},{"$f":"'fnd enro'!Q169+'fnd enro'!R169","v":0},{"$f":"'fnd enro'!T169","v":2},1.042,{"$f":"VALUE('fnd enro'!S169)","v":1},null,{"$f":"(($D169*'fnd base rates'!C$110)\n+($E169*'fnd base rates'!C$111)\n+($F169*'fnd base rates'!C$112)\n+($G169*'fnd base rates'!C$113)\n+($H169*'fnd base rates'!C$114)\n+($I169*'fnd base rates'!C$115)\n+($J169*'fnd base rates'!C$119)\n+($K169*'fnd base rates'!C$120)\n+($M169*'fnd base rates'!C$122)\n+($N169*'fnd base rates'!C$123)\n+($O169*'fnd base rates'!C$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,3)))\n*$R169","v":1030.4311783280002},{"$f":"(($D169*'fnd base rates'!D$110)\n+($E169*'fnd base rates'!D$111)\n+($F169*'fnd base rates'!D$112)\n+($G169*'fnd base rates'!D$113)\n+($H169*'fnd base rates'!D$114)\n+($I169*'fnd base rates'!D$115)\n+($J169*'fnd base rates'!D$119)\n+($K169*'fnd base rates'!D$120)\n+($M169*'fnd base rates'!D$122)\n+($N169*'fnd base rates'!D$123)\n+($O169*'fnd base rates'!D$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,4)))\n*$R169","v":1475.1802400000001},{"$f":"(($D169*'fnd base rates'!E$110)\n+($E169*'fnd base rates'!E$111)\n+($F169*'fnd base rates'!E$112)\n+($G169*'fnd base rates'!E$113)\n+($H169*'fnd base rates'!E$114)\n+($I169*'fnd base rates'!E$115)\n+($J169*'fnd base rates'!E$119)\n+($K169*'fnd base rates'!E$120)\n+($M169*'fnd base rates'!E$122)\n+($N169*'fnd base rates'!E$123)\n+($O169*'fnd base rates'!E$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,5)))\n*$R169","v":9458.4964277000017},{"$f":"(($D169*'fnd base rates'!F$110)\n+($E169*'fnd base rates'!F$111)\n+($F169*'fnd base rates'!F$112)\n+($G169*'fnd base rates'!F$113)\n+($H169*'fnd base rates'!F$114)\n+($I169*'fnd base rates'!F$115)\n+($J169*'fnd base rates'!F$119)\n+($K169*'fnd base rates'!F$120)\n+($M169*'fnd base rates'!F$122)\n+($N169*'fnd base rates'!F$123)\n+($O169*'fnd base rates'!F$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,6)))\n*$R169","v":1697.9033948600002},{"$f":"(($D169*'fnd base rates'!G$110)\n+($E169*'fnd base rates'!G$111)\n+($F169*'fnd base rates'!G$112)\n+($G169*'fnd base rates'!G$113)\n+($H169*'fnd base rates'!G$114)\n+($I169*'fnd base rates'!G$115)\n+($J169*'fnd base rates'!G$119)\n+($K169*'fnd base rates'!G$120)\n+($M169*'fnd base rates'!G$122)\n+($N169*'fnd base rates'!G$123)\n+($O169*'fnd base rates'!G$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,7)))\n*$R169","v":315.36880865199998},{"$f":"(($D169*'fnd base rates'!H$110)\n+($E169*'fnd base rates'!H$111)\n+($F169*'fnd base rates'!H$112)\n+($G169*'fnd base rates'!H$113)\n+($H169*'fnd base rates'!H$114)\n+($I169*'fnd base rates'!H$115)\n+($J169*'fnd base rates'!H$119)\n+($K169*'fnd base rates'!H$120)\n+($M169*'fnd base rates'!H$122)\n+($N169*'fnd base rates'!H$123)\n+($O169*'fnd base rates'!H$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D169*'fnd base rates'!I$110)\n+($E169*'fnd base rates'!I$111)\n+($F169*'fnd base rates'!I$112)\n+($G169*'fnd base rates'!I$113)\n+($H169*'fnd base rates'!I$114)\n+($I169*'fnd base rates'!I$115)\n+($J169*'fnd base rates'!I$119)\n+($K169*'fnd base rates'!I$120)\n+($M169*'fnd base rates'!I$122)\n+($N169*'fnd base rates'!I$123)\n+($O169*'fnd base rates'!I$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,9)))\n*$R169","v":821.28355999999997},{"$f":"(($D169*'fnd base rates'!J$110)\n+($E169*'fnd base rates'!J$111)\n+($F169*'fnd base rates'!J$112)\n+($G169*'fnd base rates'!J$113)\n+($H169*'fnd base rates'!J$114)\n+($I169*'fnd base rates'!J$115)\n+($J169*'fnd base rates'!J$119)\n+($K169*'fnd base rates'!J$120)\n+($M169*'fnd base rates'!J$122)\n+($N169*'fnd base rates'!J$123)\n+($O169*'fnd base rates'!J$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,10)))\n*$R169","v":1106.2914000000001},{"$f":"(($D169*'fnd base rates'!K$110)\n+($E169*'fnd base rates'!K$111)\n+($F169*'fnd base rates'!K$112)\n+($G169*'fnd base rates'!K$113)\n+($H169*'fnd base rates'!K$114)\n+($I169*'fnd base rates'!K$115)\n+($J169*'fnd base rates'!K$119)\n+($K169*'fnd base rates'!K$120)\n+($M169*'fnd base rates'!K$122)\n+($N169*'fnd base rates'!K$123)\n+($O169*'fnd base rates'!K$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,11)))\n*$R169","v":2213.1001759240003},{"$f":"(($D169*'fnd base rates'!L$110)\n+($E169*'fnd base rates'!L$111)\n+($F169*'fnd base rates'!L$112)\n+($G169*'fnd base rates'!L$113)\n+($H169*'fnd base rates'!L$114)\n+($I169*'fnd base rates'!L$115)\n+($J169*'fnd base rates'!L$119)\n+($K169*'fnd base rates'!L$120)\n+($M169*'fnd base rates'!L$122)\n+($N169*'fnd base rates'!L$123)\n+($O169*'fnd base rates'!L$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D169*'fnd base rates'!M$110)\n+($E169*'fnd base rates'!M$111)\n+($F169*'fnd base rates'!M$112)\n+($G169*'fnd base rates'!M$113)\n+($H169*'fnd base rates'!M$114)\n+($I169*'fnd base rates'!M$115)\n+($J169*'fnd base rates'!M$119)\n+($K169*'fnd base rates'!M$120)\n+($M169*'fnd base rates'!M$122)\n+($N169*'fnd base rates'!M$123)\n+($O169*'fnd base rates'!M$124)\n+($P169*VLOOKUP($S169+15,rate_basefnd,13)))","v":0},21841.361730721768,null,430170136,"430","170","136",1,2,21841.361730721768,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D170","v":0},{"$f":"'fnd enro'!E170","v":0},{"$f":"'fnd enro'!F170","v":0},{"$f":"'fnd enro'!G170","v":0},{"$f":"'fnd enro'!H170","v":0},{"$f":"'fnd enro'!I170","v":7},{"$f":"'fnd enro'!J170","v":0},{"$f":"'fnd enro'!K170","v":0.26529999999999998},{"$f":"'fnd enro'!L170","v":0},{"$f":"'fnd enro'!M170+'fnd enro'!N170","v":0},{"$f":"'fnd enro'!O170","v":0},{"$f":"'fnd enro'!P170","v":0},{"$f":"'fnd enro'!Q170+'fnd enro'!R170","v":0},{"$f":"'fnd enro'!T170","v":7},1.042,{"$f":"VALUE('fnd enro'!S170)","v":1},null,{"$f":"(($D170*'fnd base rates'!C$110)\n+($E170*'fnd base rates'!C$111)\n+($F170*'fnd base rates'!C$112)\n+($G170*'fnd base rates'!C$113)\n+($H170*'fnd base rates'!C$114)\n+($I170*'fnd base rates'!C$115)\n+($J170*'fnd base rates'!C$119)\n+($K170*'fnd base rates'!C$120)\n+($M170*'fnd base rates'!C$122)\n+($N170*'fnd base rates'!C$123)\n+($O170*'fnd base rates'!C$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,3)))\n*$R170","v":3606.5091241480004},{"$f":"(($D170*'fnd base rates'!D$110)\n+($E170*'fnd base rates'!D$111)\n+($F170*'fnd base rates'!D$112)\n+($G170*'fnd base rates'!D$113)\n+($H170*'fnd base rates'!D$114)\n+($I170*'fnd base rates'!D$115)\n+($J170*'fnd base rates'!D$119)\n+($K170*'fnd base rates'!D$120)\n+($M170*'fnd base rates'!D$122)\n+($N170*'fnd base rates'!D$123)\n+($O170*'fnd base rates'!D$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,4)))\n*$R170","v":5163.1308400000007},{"$f":"(($D170*'fnd base rates'!E$110)\n+($E170*'fnd base rates'!E$111)\n+($F170*'fnd base rates'!E$112)\n+($G170*'fnd base rates'!E$113)\n+($H170*'fnd base rates'!E$114)\n+($I170*'fnd base rates'!E$115)\n+($J170*'fnd base rates'!E$119)\n+($K170*'fnd base rates'!E$120)\n+($M170*'fnd base rates'!E$122)\n+($N170*'fnd base rates'!E$123)\n+($O170*'fnd base rates'!E$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,5)))\n*$R170","v":33104.737496950002},{"$f":"(($D170*'fnd base rates'!F$110)\n+($E170*'fnd base rates'!F$111)\n+($F170*'fnd base rates'!F$112)\n+($G170*'fnd base rates'!F$113)\n+($H170*'fnd base rates'!F$114)\n+($I170*'fnd base rates'!F$115)\n+($J170*'fnd base rates'!F$119)\n+($K170*'fnd base rates'!F$120)\n+($M170*'fnd base rates'!F$122)\n+($N170*'fnd base rates'!F$123)\n+($O170*'fnd base rates'!F$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,6)))\n*$R170","v":5942.6618820100002},{"$f":"(($D170*'fnd base rates'!G$110)\n+($E170*'fnd base rates'!G$111)\n+($F170*'fnd base rates'!G$112)\n+($G170*'fnd base rates'!G$113)\n+($H170*'fnd base rates'!G$114)\n+($I170*'fnd base rates'!G$115)\n+($J170*'fnd base rates'!G$119)\n+($K170*'fnd base rates'!G$120)\n+($M170*'fnd base rates'!G$122)\n+($N170*'fnd base rates'!G$123)\n+($O170*'fnd base rates'!G$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,7)))\n*$R170","v":1103.7908302820001},{"$f":"(($D170*'fnd base rates'!H$110)\n+($E170*'fnd base rates'!H$111)\n+($F170*'fnd base rates'!H$112)\n+($G170*'fnd base rates'!H$113)\n+($H170*'fnd base rates'!H$114)\n+($I170*'fnd base rates'!H$115)\n+($J170*'fnd base rates'!H$119)\n+($K170*'fnd base rates'!H$120)\n+($M170*'fnd base rates'!H$122)\n+($N170*'fnd base rates'!H$123)\n+($O170*'fnd base rates'!H$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,8)))","v":5361.2550460000002},{"$f":"(($D170*'fnd base rates'!I$110)\n+($E170*'fnd base rates'!I$111)\n+($F170*'fnd base rates'!I$112)\n+($G170*'fnd base rates'!I$113)\n+($H170*'fnd base rates'!I$114)\n+($I170*'fnd base rates'!I$115)\n+($J170*'fnd base rates'!I$119)\n+($K170*'fnd base rates'!I$120)\n+($M170*'fnd base rates'!I$122)\n+($N170*'fnd base rates'!I$123)\n+($O170*'fnd base rates'!I$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,9)))\n*$R170","v":2874.4924599999999},{"$f":"(($D170*'fnd base rates'!J$110)\n+($E170*'fnd base rates'!J$111)\n+($F170*'fnd base rates'!J$112)\n+($G170*'fnd base rates'!J$113)\n+($H170*'fnd base rates'!J$114)\n+($I170*'fnd base rates'!J$115)\n+($J170*'fnd base rates'!J$119)\n+($K170*'fnd base rates'!J$120)\n+($M170*'fnd base rates'!J$122)\n+($N170*'fnd base rates'!J$123)\n+($O170*'fnd base rates'!J$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,10)))\n*$R170","v":3872.0199000000002},{"$f":"(($D170*'fnd base rates'!K$110)\n+($E170*'fnd base rates'!K$111)\n+($F170*'fnd base rates'!K$112)\n+($G170*'fnd base rates'!K$113)\n+($H170*'fnd base rates'!K$114)\n+($I170*'fnd base rates'!K$115)\n+($J170*'fnd base rates'!K$119)\n+($K170*'fnd base rates'!K$120)\n+($M170*'fnd base rates'!K$122)\n+($N170*'fnd base rates'!K$123)\n+($O170*'fnd base rates'!K$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,11)))\n*$R170","v":7745.8506157339998},{"$f":"(($D170*'fnd base rates'!L$110)\n+($E170*'fnd base rates'!L$111)\n+($F170*'fnd base rates'!L$112)\n+($G170*'fnd base rates'!L$113)\n+($H170*'fnd base rates'!L$114)\n+($I170*'fnd base rates'!L$115)\n+($J170*'fnd base rates'!L$119)\n+($K170*'fnd base rates'!L$120)\n+($M170*'fnd base rates'!L$122)\n+($N170*'fnd base rates'!L$123)\n+($O170*'fnd base rates'!L$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,12)))","v":7670.3178624021803},{"$f":"(($D170*'fnd base rates'!M$110)\n+($E170*'fnd base rates'!M$111)\n+($F170*'fnd base rates'!M$112)\n+($G170*'fnd base rates'!M$113)\n+($H170*'fnd base rates'!M$114)\n+($I170*'fnd base rates'!M$115)\n+($J170*'fnd base rates'!M$119)\n+($K170*'fnd base rates'!M$120)\n+($M170*'fnd base rates'!M$122)\n+($N170*'fnd base rates'!M$123)\n+($O170*'fnd base rates'!M$124)\n+($P170*VLOOKUP($S170+15,rate_basefnd,13)))","v":0},76444.766057526183,null,430170139,"430","170","139",1,7,76444.766057526183,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D171","v":0},{"$f":"'fnd enro'!E171","v":0},{"$f":"'fnd enro'!F171","v":0},{"$f":"'fnd enro'!G171","v":0},{"$f":"'fnd enro'!H171","v":72},{"$f":"'fnd enro'!I171","v":62},{"$f":"'fnd enro'!J171","v":0},{"$f":"'fnd enro'!K171","v":5.0785999999999998},{"$f":"'fnd enro'!L171","v":0},{"$f":"'fnd enro'!M171+'fnd enro'!N171","v":0},{"$f":"'fnd enro'!O171","v":8},{"$f":"'fnd enro'!P171","v":0},{"$f":"'fnd enro'!Q171+'fnd enro'!R171","v":11},{"$f":"'fnd enro'!T171","v":134},1.042,{"$f":"VALUE('fnd enro'!S171)","v":1},null,{"$f":"(($D171*'fnd base rates'!C$110)\n+($E171*'fnd base rates'!C$111)\n+($F171*'fnd base rates'!C$112)\n+($G171*'fnd base rates'!C$113)\n+($H171*'fnd base rates'!C$114)\n+($I171*'fnd base rates'!C$115)\n+($J171*'fnd base rates'!C$119)\n+($K171*'fnd base rates'!C$120)\n+($M171*'fnd base rates'!C$122)\n+($N171*'fnd base rates'!C$123)\n+($O171*'fnd base rates'!C$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,3)))\n*$R171","v":70409.139787976004},{"$f":"(($D171*'fnd base rates'!D$110)\n+($E171*'fnd base rates'!D$111)\n+($F171*'fnd base rates'!D$112)\n+($G171*'fnd base rates'!D$113)\n+($H171*'fnd base rates'!D$114)\n+($I171*'fnd base rates'!D$115)\n+($J171*'fnd base rates'!D$119)\n+($K171*'fnd base rates'!D$120)\n+($M171*'fnd base rates'!D$122)\n+($N171*'fnd base rates'!D$123)\n+($O171*'fnd base rates'!D$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,4)))\n*$R171","v":102980.96419999999},{"$f":"(($D171*'fnd base rates'!E$110)\n+($E171*'fnd base rates'!E$111)\n+($F171*'fnd base rates'!E$112)\n+($G171*'fnd base rates'!E$113)\n+($H171*'fnd base rates'!E$114)\n+($I171*'fnd base rates'!E$115)\n+($J171*'fnd base rates'!E$119)\n+($K171*'fnd base rates'!E$120)\n+($M171*'fnd base rates'!E$122)\n+($N171*'fnd base rates'!E$123)\n+($O171*'fnd base rates'!E$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,5)))\n*$R171","v":569533.29021589993},{"$f":"(($D171*'fnd base rates'!F$110)\n+($E171*'fnd base rates'!F$111)\n+($F171*'fnd base rates'!F$112)\n+($G171*'fnd base rates'!F$113)\n+($H171*'fnd base rates'!F$114)\n+($I171*'fnd base rates'!F$115)\n+($J171*'fnd base rates'!F$119)\n+($K171*'fnd base rates'!F$120)\n+($M171*'fnd base rates'!F$122)\n+($N171*'fnd base rates'!F$123)\n+($O171*'fnd base rates'!F$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,6)))\n*$R171","v":122665.04297562},{"$f":"(($D171*'fnd base rates'!G$110)\n+($E171*'fnd base rates'!G$111)\n+($F171*'fnd base rates'!G$112)\n+($G171*'fnd base rates'!G$113)\n+($H171*'fnd base rates'!G$114)\n+($I171*'fnd base rates'!G$115)\n+($J171*'fnd base rates'!G$119)\n+($K171*'fnd base rates'!G$120)\n+($M171*'fnd base rates'!G$122)\n+($N171*'fnd base rates'!G$123)\n+($O171*'fnd base rates'!G$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,7)))\n*$R171","v":23151.075559684006},{"$f":"(($D171*'fnd base rates'!H$110)\n+($E171*'fnd base rates'!H$111)\n+($F171*'fnd base rates'!H$112)\n+($G171*'fnd base rates'!H$113)\n+($H171*'fnd base rates'!H$114)\n+($I171*'fnd base rates'!H$115)\n+($J171*'fnd base rates'!H$119)\n+($K171*'fnd base rates'!H$120)\n+($M171*'fnd base rates'!H$122)\n+($N171*'fnd base rates'!H$123)\n+($O171*'fnd base rates'!H$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,8)))","v":83470.759451999998},{"$f":"(($D171*'fnd base rates'!I$110)\n+($E171*'fnd base rates'!I$111)\n+($F171*'fnd base rates'!I$112)\n+($G171*'fnd base rates'!I$113)\n+($H171*'fnd base rates'!I$114)\n+($I171*'fnd base rates'!I$115)\n+($J171*'fnd base rates'!I$119)\n+($K171*'fnd base rates'!I$120)\n+($M171*'fnd base rates'!I$122)\n+($N171*'fnd base rates'!I$123)\n+($O171*'fnd base rates'!I$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,9)))\n*$R171","v":50729.665800000002},{"$f":"(($D171*'fnd base rates'!J$110)\n+($E171*'fnd base rates'!J$111)\n+($F171*'fnd base rates'!J$112)\n+($G171*'fnd base rates'!J$113)\n+($H171*'fnd base rates'!J$114)\n+($I171*'fnd base rates'!J$115)\n+($J171*'fnd base rates'!J$119)\n+($K171*'fnd base rates'!J$120)\n+($M171*'fnd base rates'!J$122)\n+($N171*'fnd base rates'!J$123)\n+($O171*'fnd base rates'!J$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,10)))\n*$R171","v":57449.430020000007},{"$f":"(($D171*'fnd base rates'!K$110)\n+($E171*'fnd base rates'!K$111)\n+($F171*'fnd base rates'!K$112)\n+($G171*'fnd base rates'!K$113)\n+($H171*'fnd base rates'!K$114)\n+($I171*'fnd base rates'!K$115)\n+($J171*'fnd base rates'!K$119)\n+($K171*'fnd base rates'!K$120)\n+($M171*'fnd base rates'!K$122)\n+($N171*'fnd base rates'!K$123)\n+($O171*'fnd base rates'!K$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,11)))\n*$R171","v":152863.59546690801},{"$f":"(($D171*'fnd base rates'!L$110)\n+($E171*'fnd base rates'!L$111)\n+($F171*'fnd base rates'!L$112)\n+($G171*'fnd base rates'!L$113)\n+($H171*'fnd base rates'!L$114)\n+($I171*'fnd base rates'!L$115)\n+($J171*'fnd base rates'!L$119)\n+($K171*'fnd base rates'!L$120)\n+($M171*'fnd base rates'!L$122)\n+($N171*'fnd base rates'!L$123)\n+($O171*'fnd base rates'!L$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,12)))","v":160440.36384300777},{"$f":"(($D171*'fnd base rates'!M$110)\n+($E171*'fnd base rates'!M$111)\n+($F171*'fnd base rates'!M$112)\n+($G171*'fnd base rates'!M$113)\n+($H171*'fnd base rates'!M$114)\n+($I171*'fnd base rates'!M$115)\n+($J171*'fnd base rates'!M$119)\n+($K171*'fnd base rates'!M$120)\n+($M171*'fnd base rates'!M$122)\n+($N171*'fnd base rates'!M$123)\n+($O171*'fnd base rates'!M$124)\n+($P171*VLOOKUP($S171+15,rate_basefnd,13)))","v":0},1393693.3273210956,null,430170141,"430","170","141",1,134,1393693.3273210956,10401,0,10401,null,null,null,null,null,10401,0,10401,-23,10424,56,10368]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D172","v":0},{"$f":"'fnd enro'!E172","v":0},{"$f":"'fnd enro'!F172","v":0},{"$f":"'fnd enro'!G172","v":0},{"$f":"'fnd enro'!H172","v":0},{"$f":"'fnd enro'!I172","v":2},{"$f":"'fnd enro'!J172","v":0},{"$f":"'fnd enro'!K172","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L172","v":0},{"$f":"'fnd enro'!M172+'fnd enro'!N172","v":0},{"$f":"'fnd enro'!O172","v":0},{"$f":"'fnd enro'!P172","v":0},{"$f":"'fnd enro'!Q172+'fnd enro'!R172","v":1},{"$f":"'fnd enro'!T172","v":2},1.042,{"$f":"VALUE('fnd enro'!S172)","v":10},null,{"$f":"(($D172*'fnd base rates'!C$110)\n+($E172*'fnd base rates'!C$111)\n+($F172*'fnd base rates'!C$112)\n+($G172*'fnd base rates'!C$113)\n+($H172*'fnd base rates'!C$114)\n+($I172*'fnd base rates'!C$115)\n+($J172*'fnd base rates'!C$119)\n+($K172*'fnd base rates'!C$120)\n+($M172*'fnd base rates'!C$122)\n+($N172*'fnd base rates'!C$123)\n+($O172*'fnd base rates'!C$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,3)))\n*$R172","v":1095.347778328},{"$f":"(($D172*'fnd base rates'!D$110)\n+($E172*'fnd base rates'!D$111)\n+($F172*'fnd base rates'!D$112)\n+($G172*'fnd base rates'!D$113)\n+($H172*'fnd base rates'!D$114)\n+($I172*'fnd base rates'!D$115)\n+($J172*'fnd base rates'!D$119)\n+($K172*'fnd base rates'!D$120)\n+($M172*'fnd base rates'!D$122)\n+($N172*'fnd base rates'!D$123)\n+($O172*'fnd base rates'!D$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,4)))\n*$R172","v":1782.7682200000002},{"$f":"(($D172*'fnd base rates'!E$110)\n+($E172*'fnd base rates'!E$111)\n+($F172*'fnd base rates'!E$112)\n+($G172*'fnd base rates'!E$113)\n+($H172*'fnd base rates'!E$114)\n+($I172*'fnd base rates'!E$115)\n+($J172*'fnd base rates'!E$119)\n+($K172*'fnd base rates'!E$120)\n+($M172*'fnd base rates'!E$122)\n+($N172*'fnd base rates'!E$123)\n+($O172*'fnd base rates'!E$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,5)))\n*$R172","v":12461.1444677},{"$f":"(($D172*'fnd base rates'!F$110)\n+($E172*'fnd base rates'!F$111)\n+($F172*'fnd base rates'!F$112)\n+($G172*'fnd base rates'!F$113)\n+($H172*'fnd base rates'!F$114)\n+($I172*'fnd base rates'!F$115)\n+($J172*'fnd base rates'!F$119)\n+($K172*'fnd base rates'!F$120)\n+($M172*'fnd base rates'!F$122)\n+($N172*'fnd base rates'!F$123)\n+($O172*'fnd base rates'!F$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,6)))\n*$R172","v":1697.9033948600002},{"$f":"(($D172*'fnd base rates'!G$110)\n+($E172*'fnd base rates'!G$111)\n+($F172*'fnd base rates'!G$112)\n+($G172*'fnd base rates'!G$113)\n+($H172*'fnd base rates'!G$114)\n+($I172*'fnd base rates'!G$115)\n+($J172*'fnd base rates'!G$119)\n+($K172*'fnd base rates'!G$120)\n+($M172*'fnd base rates'!G$122)\n+($N172*'fnd base rates'!G$123)\n+($O172*'fnd base rates'!G$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,7)))\n*$R172","v":461.040408652},{"$f":"(($D172*'fnd base rates'!H$110)\n+($E172*'fnd base rates'!H$111)\n+($F172*'fnd base rates'!H$112)\n+($G172*'fnd base rates'!H$113)\n+($H172*'fnd base rates'!H$114)\n+($I172*'fnd base rates'!H$115)\n+($J172*'fnd base rates'!H$119)\n+($K172*'fnd base rates'!H$120)\n+($M172*'fnd base rates'!H$122)\n+($N172*'fnd base rates'!H$123)\n+($O172*'fnd base rates'!H$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D172*'fnd base rates'!I$110)\n+($E172*'fnd base rates'!I$111)\n+($F172*'fnd base rates'!I$112)\n+($G172*'fnd base rates'!I$113)\n+($H172*'fnd base rates'!I$114)\n+($I172*'fnd base rates'!I$115)\n+($J172*'fnd base rates'!I$119)\n+($K172*'fnd base rates'!I$120)\n+($M172*'fnd base rates'!I$122)\n+($N172*'fnd base rates'!I$123)\n+($O172*'fnd base rates'!I$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,9)))\n*$R172","v":942.87453999999991},{"$f":"(($D172*'fnd base rates'!J$110)\n+($E172*'fnd base rates'!J$111)\n+($F172*'fnd base rates'!J$112)\n+($G172*'fnd base rates'!J$113)\n+($H172*'fnd base rates'!J$114)\n+($I172*'fnd base rates'!J$115)\n+($J172*'fnd base rates'!J$119)\n+($K172*'fnd base rates'!J$120)\n+($M172*'fnd base rates'!J$122)\n+($N172*'fnd base rates'!J$123)\n+($O172*'fnd base rates'!J$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,10)))\n*$R172","v":1738.0872600000002},{"$f":"(($D172*'fnd base rates'!K$110)\n+($E172*'fnd base rates'!K$111)\n+($F172*'fnd base rates'!K$112)\n+($G172*'fnd base rates'!K$113)\n+($H172*'fnd base rates'!K$114)\n+($I172*'fnd base rates'!K$115)\n+($J172*'fnd base rates'!K$119)\n+($K172*'fnd base rates'!K$120)\n+($M172*'fnd base rates'!K$122)\n+($N172*'fnd base rates'!K$123)\n+($O172*'fnd base rates'!K$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,11)))\n*$R172","v":2213.1001759240003},{"$f":"(($D172*'fnd base rates'!L$110)\n+($E172*'fnd base rates'!L$111)\n+($F172*'fnd base rates'!L$112)\n+($G172*'fnd base rates'!L$113)\n+($H172*'fnd base rates'!L$114)\n+($I172*'fnd base rates'!L$115)\n+($J172*'fnd base rates'!L$119)\n+($K172*'fnd base rates'!L$120)\n+($M172*'fnd base rates'!L$122)\n+($N172*'fnd base rates'!L$123)\n+($O172*'fnd base rates'!L$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D172*'fnd base rates'!M$110)\n+($E172*'fnd base rates'!M$111)\n+($F172*'fnd base rates'!M$112)\n+($G172*'fnd base rates'!M$113)\n+($H172*'fnd base rates'!M$114)\n+($I172*'fnd base rates'!M$115)\n+($J172*'fnd base rates'!M$119)\n+($K172*'fnd base rates'!M$120)\n+($M172*'fnd base rates'!M$122)\n+($N172*'fnd base rates'!M$123)\n+($O172*'fnd base rates'!M$124)\n+($P172*VLOOKUP($S172+15,rate_basefnd,13)))","v":0},26603.132790721767,null,430170153,"430","170","153",1,2,26603.132790721767,13302,0,13302,null,null,null,null,null,13302,0,13302,197,13105,19,13086]
[430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D173","v":0},{"$f":"'fnd enro'!E173","v":0},{"$f":"'fnd enro'!F173","v":0},{"$f":"'fnd enro'!G173","v":0},{"$f":"'fnd enro'!H173","v":0},{"$f":"'fnd enro'!I173","v":2},{"$f":"'fnd enro'!J173","v":0},{"$f":"'fnd enro'!K173","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L173","v":0},{"$f":"'fnd enro'!M173+'fnd enro'!N173","v":0},{"$f":"'fnd enro'!O173","v":0},{"$f":"'fnd enro'!P173","v":0},{"$f":"'fnd enro'!Q173+'fnd enro'!R173","v":0},{"$f":"'fnd enro'!T173","v":2},1.042,{"$f":"VALUE('fnd enro'!S173)","v":1},null,{"$f":"(($D173*'fnd base rates'!C$110)\n+($E173*'fnd base rates'!C$111)\n+($F173*'fnd base rates'!C$112)\n+($G173*'fnd base rates'!C$113)\n+($H173*'fnd base rates'!C$114)\n+($I173*'fnd base rates'!C$115)\n+($J173*'fnd base rates'!C$119)\n+($K173*'fnd base rates'!C$120)\n+($M173*'fnd base rates'!C$122)\n+($N173*'fnd base rates'!C$123)\n+($O173*'fnd base rates'!C$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,3)))\n*$R173","v":1030.4311783280002},{"$f":"(($D173*'fnd base rates'!D$110)\n+($E173*'fnd base rates'!D$111)\n+($F173*'fnd base rates'!D$112)\n+($G173*'fnd base rates'!D$113)\n+($H173*'fnd base rates'!D$114)\n+($I173*'fnd base rates'!D$115)\n+($J173*'fnd base rates'!D$119)\n+($K173*'fnd base rates'!D$120)\n+($M173*'fnd base rates'!D$122)\n+($N173*'fnd base rates'!D$123)\n+($O173*'fnd base rates'!D$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,4)))\n*$R173","v":1475.1802400000001},{"$f":"(($D173*'fnd base rates'!E$110)\n+($E173*'fnd base rates'!E$111)\n+($F173*'fnd base rates'!E$112)\n+($G173*'fnd base rates'!E$113)\n+($H173*'fnd base rates'!E$114)\n+($I173*'fnd base rates'!E$115)\n+($J173*'fnd base rates'!E$119)\n+($K173*'fnd base rates'!E$120)\n+($M173*'fnd base rates'!E$122)\n+($N173*'fnd base rates'!E$123)\n+($O173*'fnd base rates'!E$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,5)))\n*$R173","v":9458.4964277000017},{"$f":"(($D173*'fnd base rates'!F$110)\n+($E173*'fnd base rates'!F$111)\n+($F173*'fnd base rates'!F$112)\n+($G173*'fnd base rates'!F$113)\n+($H173*'fnd base rates'!F$114)\n+($I173*'fnd base rates'!F$115)\n+($J173*'fnd base rates'!F$119)\n+($K173*'fnd base rates'!F$120)\n+($M173*'fnd base rates'!F$122)\n+($N173*'fnd base rates'!F$123)\n+($O173*'fnd base rates'!F$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,6)))\n*$R173","v":1697.9033948600002},{"$f":"(($D173*'fnd base rates'!G$110)\n+($E173*'fnd base rates'!G$111)\n+($F173*'fnd base rates'!G$112)\n+($G173*'fnd base rates'!G$113)\n+($H173*'fnd base rates'!G$114)\n+($I173*'fnd base rates'!G$115)\n+($J173*'fnd base rates'!G$119)\n+($K173*'fnd base rates'!G$120)\n+($M173*'fnd base rates'!G$122)\n+($N173*'fnd base rates'!G$123)\n+($O173*'fnd base rates'!G$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,7)))\n*$R173","v":315.36880865199998},{"$f":"(($D173*'fnd base rates'!H$110)\n+($E173*'fnd base rates'!H$111)\n+($F173*'fnd base rates'!H$112)\n+($G173*'fnd base rates'!H$113)\n+($H173*'fnd base rates'!H$114)\n+($I173*'fnd base rates'!H$115)\n+($J173*'fnd base rates'!H$119)\n+($K173*'fnd base rates'!H$120)\n+($M173*'fnd base rates'!H$122)\n+($N173*'fnd base rates'!H$123)\n+($O173*'fnd base rates'!H$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D173*'fnd base rates'!I$110)\n+($E173*'fnd base rates'!I$111)\n+($F173*'fnd base rates'!I$112)\n+($G173*'fnd base rates'!I$113)\n+($H173*'fnd base rates'!I$114)\n+($I173*'fnd base rates'!I$115)\n+($J173*'fnd base rates'!I$119)\n+($K173*'fnd base rates'!I$120)\n+($M173*'fnd base rates'!I$122)\n+($N173*'fnd base rates'!I$123)\n+($O173*'fnd base rates'!I$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,9)))\n*$R173","v":821.28355999999997},{"$f":"(($D173*'fnd base rates'!J$110)\n+($E173*'fnd base rates'!J$111)\n+($F173*'fnd base rates'!J$112)\n+($G173*'fnd base rates'!J$113)\n+($H173*'fnd base rates'!J$114)\n+($I173*'fnd base rates'!J$115)\n+($J173*'fnd base rates'!J$119)\n+($K173*'fnd base rates'!J$120)\n+($M173*'fnd base rates'!J$122)\n+($N173*'fnd base rates'!J$123)\n+($O173*'fnd base rates'!J$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,10)))\n*$R173","v":1106.2914000000001},{"$f":"(($D173*'fnd base rates'!K$110)\n+($E173*'fnd base rates'!K$111)\n+($F173*'fnd base rates'!K$112)\n+($G173*'fnd base rates'!K$113)\n+($H173*'fnd base rates'!K$114)\n+($I173*'fnd base rates'!K$115)\n+($J173*'fnd base rates'!K$119)\n+($K173*'fnd base rates'!K$120)\n+($M173*'fnd base rates'!K$122)\n+($N173*'fnd base rates'!K$123)\n+($O173*'fnd base rates'!K$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,11)))\n*$R173","v":2213.1001759240003},{"$f":"(($D173*'fnd base rates'!L$110)\n+($E173*'fnd base rates'!L$111)\n+($F173*'fnd base rates'!L$112)\n+($G173*'fnd base rates'!L$113)\n+($H173*'fnd base rates'!L$114)\n+($I173*'fnd base rates'!L$115)\n+($J173*'fnd base rates'!L$119)\n+($K173*'fnd base rates'!L$120)\n+($M173*'fnd base rates'!L$122)\n+($N173*'fnd base rates'!L$123)\n+($O173*'fnd base rates'!L$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D173*'fnd base rates'!M$110)\n+($E173*'fnd base rates'!M$111)\n+($F173*'fnd base rates'!M$112)\n+($G173*'fnd base rates'!M$113)\n+($H173*'fnd base rates'!M$114)\n+($I173*'fnd base rates'!M$115)\n+($J173*'fnd base rates'!M$119)\n+($K173*'fnd base rates'!M$120)\n+($M173*'fnd base rates'!M$122)\n+($N173*'fnd base rates'!M$123)\n+($O173*'fnd base rates'!M$124)\n+($P173*VLOOKUP($S173+15,rate_basefnd,13)))","v":0},21841.361730721768,null,430170158,"430","170","158",1,2,21841.361730721768,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D174","v":0},{"$f":"'fnd enro'!E174","v":0},{"$f":"'fnd enro'!F174","v":0},{"$f":"'fnd enro'!G174","v":0},{"$f":"'fnd enro'!H174","v":238},{"$f":"'fnd enro'!I174","v":309},{"$f":"'fnd enro'!J174","v":0},{"$f":"'fnd enro'!K174","v":20.731300000000001},{"$f":"'fnd enro'!L174","v":0},{"$f":"'fnd enro'!M174+'fnd enro'!N174","v":0},{"$f":"'fnd enro'!O174","v":23},{"$f":"'fnd enro'!P174","v":5},{"$f":"'fnd enro'!Q174+'fnd enro'!R174","v":55},{"$f":"'fnd enro'!T174","v":547},1.042,{"$f":"VALUE('fnd enro'!S174)","v":2},null,{"$f":"(($D174*'fnd base rates'!C$110)\n+($E174*'fnd base rates'!C$111)\n+($F174*'fnd base rates'!C$112)\n+($G174*'fnd base rates'!C$113)\n+($H174*'fnd base rates'!C$114)\n+($I174*'fnd base rates'!C$115)\n+($J174*'fnd base rates'!C$119)\n+($K174*'fnd base rates'!C$120)\n+($M174*'fnd base rates'!C$122)\n+($N174*'fnd base rates'!C$123)\n+($O174*'fnd base rates'!C$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,3)))\n*$R174","v":287419.60305270803},{"$f":"(($D174*'fnd base rates'!D$110)\n+($E174*'fnd base rates'!D$111)\n+($F174*'fnd base rates'!D$112)\n+($G174*'fnd base rates'!D$113)\n+($H174*'fnd base rates'!D$114)\n+($I174*'fnd base rates'!D$115)\n+($J174*'fnd base rates'!D$119)\n+($K174*'fnd base rates'!D$120)\n+($M174*'fnd base rates'!D$122)\n+($N174*'fnd base rates'!D$123)\n+($O174*'fnd base rates'!D$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,4)))\n*$R174","v":422082.04388000001},{"$f":"(($D174*'fnd base rates'!E$110)\n+($E174*'fnd base rates'!E$111)\n+($F174*'fnd base rates'!E$112)\n+($G174*'fnd base rates'!E$113)\n+($H174*'fnd base rates'!E$114)\n+($I174*'fnd base rates'!E$115)\n+($J174*'fnd base rates'!E$119)\n+($K174*'fnd base rates'!E$120)\n+($M174*'fnd base rates'!E$122)\n+($N174*'fnd base rates'!E$123)\n+($O174*'fnd base rates'!E$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,5)))\n*$R174","v":2422567.3287359504},{"$f":"(($D174*'fnd base rates'!F$110)\n+($E174*'fnd base rates'!F$111)\n+($F174*'fnd base rates'!F$112)\n+($G174*'fnd base rates'!F$113)\n+($H174*'fnd base rates'!F$114)\n+($I174*'fnd base rates'!F$115)\n+($J174*'fnd base rates'!F$119)\n+($K174*'fnd base rates'!F$120)\n+($M174*'fnd base rates'!F$122)\n+($N174*'fnd base rates'!F$123)\n+($O174*'fnd base rates'!F$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,6)))\n*$R174","v":493893.08325421007},{"$f":"(($D174*'fnd base rates'!G$110)\n+($E174*'fnd base rates'!G$111)\n+($F174*'fnd base rates'!G$112)\n+($G174*'fnd base rates'!G$113)\n+($H174*'fnd base rates'!G$114)\n+($I174*'fnd base rates'!G$115)\n+($J174*'fnd base rates'!G$119)\n+($K174*'fnd base rates'!G$120)\n+($M174*'fnd base rates'!G$122)\n+($N174*'fnd base rates'!G$123)\n+($O174*'fnd base rates'!G$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,7)))\n*$R174","v":95252.060326321996},{"$f":"(($D174*'fnd base rates'!H$110)\n+($E174*'fnd base rates'!H$111)\n+($F174*'fnd base rates'!H$112)\n+($G174*'fnd base rates'!H$113)\n+($H174*'fnd base rates'!H$114)\n+($I174*'fnd base rates'!H$115)\n+($J174*'fnd base rates'!H$119)\n+($K174*'fnd base rates'!H$120)\n+($M174*'fnd base rates'!H$122)\n+($N174*'fnd base rates'!H$123)\n+($O174*'fnd base rates'!H$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,8)))","v":356004.09716600005},{"$f":"(($D174*'fnd base rates'!I$110)\n+($E174*'fnd base rates'!I$111)\n+($F174*'fnd base rates'!I$112)\n+($G174*'fnd base rates'!I$113)\n+($H174*'fnd base rates'!I$114)\n+($I174*'fnd base rates'!I$115)\n+($J174*'fnd base rates'!I$119)\n+($K174*'fnd base rates'!I$120)\n+($M174*'fnd base rates'!I$122)\n+($N174*'fnd base rates'!I$123)\n+($O174*'fnd base rates'!I$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,9)))\n*$R174","v":212367.60256},{"$f":"(($D174*'fnd base rates'!J$110)\n+($E174*'fnd base rates'!J$111)\n+($F174*'fnd base rates'!J$112)\n+($G174*'fnd base rates'!J$113)\n+($H174*'fnd base rates'!J$114)\n+($I174*'fnd base rates'!J$115)\n+($J174*'fnd base rates'!J$119)\n+($K174*'fnd base rates'!J$120)\n+($M174*'fnd base rates'!J$122)\n+($N174*'fnd base rates'!J$123)\n+($O174*'fnd base rates'!J$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,10)))\n*$R174","v":257421.19217999998},{"$f":"(($D174*'fnd base rates'!K$110)\n+($E174*'fnd base rates'!K$111)\n+($F174*'fnd base rates'!K$112)\n+($G174*'fnd base rates'!K$113)\n+($H174*'fnd base rates'!K$114)\n+($I174*'fnd base rates'!K$115)\n+($J174*'fnd base rates'!K$119)\n+($K174*'fnd base rates'!K$120)\n+($M174*'fnd base rates'!K$122)\n+($N174*'fnd base rates'!K$123)\n+($O174*'fnd base rates'!K$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,11)))\n*$R174","v":620576.89479521406},{"$f":"(($D174*'fnd base rates'!L$110)\n+($E174*'fnd base rates'!L$111)\n+($F174*'fnd base rates'!L$112)\n+($G174*'fnd base rates'!L$113)\n+($H174*'fnd base rates'!L$114)\n+($I174*'fnd base rates'!L$115)\n+($J174*'fnd base rates'!L$119)\n+($K174*'fnd base rates'!L$120)\n+($M174*'fnd base rates'!L$122)\n+($N174*'fnd base rates'!L$123)\n+($O174*'fnd base rates'!L$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,12)))","v":651824.23537215893},{"$f":"(($D174*'fnd base rates'!M$110)\n+($E174*'fnd base rates'!M$111)\n+($F174*'fnd base rates'!M$112)\n+($G174*'fnd base rates'!M$113)\n+($H174*'fnd base rates'!M$114)\n+($I174*'fnd base rates'!M$115)\n+($J174*'fnd base rates'!M$119)\n+($K174*'fnd base rates'!M$120)\n+($M174*'fnd base rates'!M$122)\n+($N174*'fnd base rates'!M$123)\n+($O174*'fnd base rates'!M$124)\n+($P174*VLOOKUP($S174+15,rate_basefnd,13)))","v":0},5819408.1413225634,null,430170170,"430","170","170",1,547,5819408.1413225634,10639,0,10639,null,null,null,null,null,10639,0,10639,-30,10669,24,10645]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D175","v":0},{"$f":"'fnd enro'!E175","v":0},{"$f":"'fnd enro'!F175","v":0},{"$f":"'fnd enro'!G175","v":0},{"$f":"'fnd enro'!H175","v":24},{"$f":"'fnd enro'!I175","v":25},{"$f":"'fnd enro'!J175","v":0},{"$f":"'fnd enro'!K175","v":1.8571},{"$f":"'fnd enro'!L175","v":0},{"$f":"'fnd enro'!M175+'fnd enro'!N175","v":0},{"$f":"'fnd enro'!O175","v":2},{"$f":"'fnd enro'!P175","v":0},{"$f":"'fnd enro'!Q175+'fnd enro'!R175","v":4},{"$f":"'fnd enro'!T175","v":49},1.042,{"$f":"VALUE('fnd enro'!S175)","v":1},null,{"$f":"(($D175*'fnd base rates'!C$110)\n+($E175*'fnd base rates'!C$111)\n+($F175*'fnd base rates'!C$112)\n+($G175*'fnd base rates'!C$113)\n+($H175*'fnd base rates'!C$114)\n+($I175*'fnd base rates'!C$115)\n+($J175*'fnd base rates'!C$119)\n+($K175*'fnd base rates'!C$120)\n+($M175*'fnd base rates'!C$122)\n+($N175*'fnd base rates'!C$123)\n+($O175*'fnd base rates'!C$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,3)))\n*$R175","v":25654.528029035999},{"$f":"(($D175*'fnd base rates'!D$110)\n+($E175*'fnd base rates'!D$111)\n+($F175*'fnd base rates'!D$112)\n+($G175*'fnd base rates'!D$113)\n+($H175*'fnd base rates'!D$114)\n+($I175*'fnd base rates'!D$115)\n+($J175*'fnd base rates'!D$119)\n+($K175*'fnd base rates'!D$120)\n+($M175*'fnd base rates'!D$122)\n+($N175*'fnd base rates'!D$123)\n+($O175*'fnd base rates'!D$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,4)))\n*$R175","v":37492.493760000005},{"$f":"(($D175*'fnd base rates'!E$110)\n+($E175*'fnd base rates'!E$111)\n+($F175*'fnd base rates'!E$112)\n+($G175*'fnd base rates'!E$113)\n+($H175*'fnd base rates'!E$114)\n+($I175*'fnd base rates'!E$115)\n+($J175*'fnd base rates'!E$119)\n+($K175*'fnd base rates'!E$120)\n+($M175*'fnd base rates'!E$122)\n+($N175*'fnd base rates'!E$123)\n+($O175*'fnd base rates'!E$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,5)))\n*$R175","v":210354.53183865},{"$f":"(($D175*'fnd base rates'!F$110)\n+($E175*'fnd base rates'!F$111)\n+($F175*'fnd base rates'!F$112)\n+($G175*'fnd base rates'!F$113)\n+($H175*'fnd base rates'!F$114)\n+($I175*'fnd base rates'!F$115)\n+($J175*'fnd base rates'!F$119)\n+($K175*'fnd base rates'!F$120)\n+($M175*'fnd base rates'!F$122)\n+($N175*'fnd base rates'!F$123)\n+($O175*'fnd base rates'!F$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,6)))\n*$R175","v":44452.525294070008},{"$f":"(($D175*'fnd base rates'!G$110)\n+($E175*'fnd base rates'!G$111)\n+($F175*'fnd base rates'!G$112)\n+($G175*'fnd base rates'!G$113)\n+($H175*'fnd base rates'!G$114)\n+($I175*'fnd base rates'!G$115)\n+($J175*'fnd base rates'!G$119)\n+($K175*'fnd base rates'!G$120)\n+($M175*'fnd base rates'!G$122)\n+($N175*'fnd base rates'!G$123)\n+($O175*'fnd base rates'!G$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,7)))\n*$R175","v":8407.3160919740021},{"$f":"(($D175*'fnd base rates'!H$110)\n+($E175*'fnd base rates'!H$111)\n+($F175*'fnd base rates'!H$112)\n+($G175*'fnd base rates'!H$113)\n+($H175*'fnd base rates'!H$114)\n+($I175*'fnd base rates'!H$115)\n+($J175*'fnd base rates'!H$119)\n+($K175*'fnd base rates'!H$120)\n+($M175*'fnd base rates'!H$122)\n+($N175*'fnd base rates'!H$123)\n+($O175*'fnd base rates'!H$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,8)))","v":31069.745322000002},{"$f":"(($D175*'fnd base rates'!I$110)\n+($E175*'fnd base rates'!I$111)\n+($F175*'fnd base rates'!I$112)\n+($G175*'fnd base rates'!I$113)\n+($H175*'fnd base rates'!I$114)\n+($I175*'fnd base rates'!I$115)\n+($J175*'fnd base rates'!I$119)\n+($K175*'fnd base rates'!I$120)\n+($M175*'fnd base rates'!I$122)\n+($N175*'fnd base rates'!I$123)\n+($O175*'fnd base rates'!I$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,9)))\n*$R175","v":18673.379819999995},{"$f":"(($D175*'fnd base rates'!J$110)\n+($E175*'fnd base rates'!J$111)\n+($F175*'fnd base rates'!J$112)\n+($G175*'fnd base rates'!J$113)\n+($H175*'fnd base rates'!J$114)\n+($I175*'fnd base rates'!J$115)\n+($J175*'fnd base rates'!J$119)\n+($K175*'fnd base rates'!J$120)\n+($M175*'fnd base rates'!J$122)\n+($N175*'fnd base rates'!J$123)\n+($O175*'fnd base rates'!J$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,10)))\n*$R175","v":21702.723900000001},{"$f":"(($D175*'fnd base rates'!K$110)\n+($E175*'fnd base rates'!K$111)\n+($F175*'fnd base rates'!K$112)\n+($G175*'fnd base rates'!K$113)\n+($H175*'fnd base rates'!K$114)\n+($I175*'fnd base rates'!K$115)\n+($J175*'fnd base rates'!K$119)\n+($K175*'fnd base rates'!K$120)\n+($M175*'fnd base rates'!K$122)\n+($N175*'fnd base rates'!K$123)\n+($O175*'fnd base rates'!K$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,11)))\n*$R175","v":55553.109630138002},{"$f":"(($D175*'fnd base rates'!L$110)\n+($E175*'fnd base rates'!L$111)\n+($F175*'fnd base rates'!L$112)\n+($G175*'fnd base rates'!L$113)\n+($H175*'fnd base rates'!L$114)\n+($I175*'fnd base rates'!L$115)\n+($J175*'fnd base rates'!L$119)\n+($K175*'fnd base rates'!L$120)\n+($M175*'fnd base rates'!L$122)\n+($N175*'fnd base rates'!L$123)\n+($O175*'fnd base rates'!L$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,12)))","v":58182.706624394421},{"$f":"(($D175*'fnd base rates'!M$110)\n+($E175*'fnd base rates'!M$111)\n+($F175*'fnd base rates'!M$112)\n+($G175*'fnd base rates'!M$113)\n+($H175*'fnd base rates'!M$114)\n+($I175*'fnd base rates'!M$115)\n+($J175*'fnd base rates'!M$119)\n+($K175*'fnd base rates'!M$120)\n+($M175*'fnd base rates'!M$122)\n+($N175*'fnd base rates'!M$123)\n+($O175*'fnd base rates'!M$124)\n+($P175*VLOOKUP($S175+15,rate_basefnd,13)))","v":0},511543.06031026237,null,430170174,"430","170","174",1,49,511543.06031026237,10440,0,10440,null,null,null,null,null,10440,0,10440,-17,10457,14,10443]
[430,430170177,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D176","v":0},{"$f":"'fnd enro'!E176","v":0},{"$f":"'fnd enro'!F176","v":0},{"$f":"'fnd enro'!G176","v":0},{"$f":"'fnd enro'!H176","v":0},{"$f":"'fnd enro'!I176","v":1},{"$f":"'fnd enro'!J176","v":0},{"$f":"'fnd enro'!K176","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L176","v":0},{"$f":"'fnd enro'!M176+'fnd enro'!N176","v":0},{"$f":"'fnd enro'!O176","v":0},{"$f":"'fnd enro'!P176","v":0},{"$f":"'fnd enro'!Q176+'fnd enro'!R176","v":0},{"$f":"'fnd enro'!T176","v":1},1.042,{"$f":"VALUE('fnd enro'!S176)","v":1},null,{"$f":"(($D176*'fnd base rates'!C$110)\n+($E176*'fnd base rates'!C$111)\n+($F176*'fnd base rates'!C$112)\n+($G176*'fnd base rates'!C$113)\n+($H176*'fnd base rates'!C$114)\n+($I176*'fnd base rates'!C$115)\n+($J176*'fnd base rates'!C$119)\n+($K176*'fnd base rates'!C$120)\n+($M176*'fnd base rates'!C$122)\n+($N176*'fnd base rates'!C$123)\n+($O176*'fnd base rates'!C$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,3)))\n*$R176","v":515.21558916400011},{"$f":"(($D176*'fnd base rates'!D$110)\n+($E176*'fnd base rates'!D$111)\n+($F176*'fnd base rates'!D$112)\n+($G176*'fnd base rates'!D$113)\n+($H176*'fnd base rates'!D$114)\n+($I176*'fnd base rates'!D$115)\n+($J176*'fnd base rates'!D$119)\n+($K176*'fnd base rates'!D$120)\n+($M176*'fnd base rates'!D$122)\n+($N176*'fnd base rates'!D$123)\n+($O176*'fnd base rates'!D$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,4)))\n*$R176","v":737.59012000000007},{"$f":"(($D176*'fnd base rates'!E$110)\n+($E176*'fnd base rates'!E$111)\n+($F176*'fnd base rates'!E$112)\n+($G176*'fnd base rates'!E$113)\n+($H176*'fnd base rates'!E$114)\n+($I176*'fnd base rates'!E$115)\n+($J176*'fnd base rates'!E$119)\n+($K176*'fnd base rates'!E$120)\n+($M176*'fnd base rates'!E$122)\n+($N176*'fnd base rates'!E$123)\n+($O176*'fnd base rates'!E$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,5)))\n*$R176","v":4729.2482138500009},{"$f":"(($D176*'fnd base rates'!F$110)\n+($E176*'fnd base rates'!F$111)\n+($F176*'fnd base rates'!F$112)\n+($G176*'fnd base rates'!F$113)\n+($H176*'fnd base rates'!F$114)\n+($I176*'fnd base rates'!F$115)\n+($J176*'fnd base rates'!F$119)\n+($K176*'fnd base rates'!F$120)\n+($M176*'fnd base rates'!F$122)\n+($N176*'fnd base rates'!F$123)\n+($O176*'fnd base rates'!F$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,6)))\n*$R176","v":848.95169743000008},{"$f":"(($D176*'fnd base rates'!G$110)\n+($E176*'fnd base rates'!G$111)\n+($F176*'fnd base rates'!G$112)\n+($G176*'fnd base rates'!G$113)\n+($H176*'fnd base rates'!G$114)\n+($I176*'fnd base rates'!G$115)\n+($J176*'fnd base rates'!G$119)\n+($K176*'fnd base rates'!G$120)\n+($M176*'fnd base rates'!G$122)\n+($N176*'fnd base rates'!G$123)\n+($O176*'fnd base rates'!G$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,7)))\n*$R176","v":157.68440432599999},{"$f":"(($D176*'fnd base rates'!H$110)\n+($E176*'fnd base rates'!H$111)\n+($F176*'fnd base rates'!H$112)\n+($G176*'fnd base rates'!H$113)\n+($H176*'fnd base rates'!H$114)\n+($I176*'fnd base rates'!H$115)\n+($J176*'fnd base rates'!H$119)\n+($K176*'fnd base rates'!H$120)\n+($M176*'fnd base rates'!H$122)\n+($N176*'fnd base rates'!H$123)\n+($O176*'fnd base rates'!H$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D176*'fnd base rates'!I$110)\n+($E176*'fnd base rates'!I$111)\n+($F176*'fnd base rates'!I$112)\n+($G176*'fnd base rates'!I$113)\n+($H176*'fnd base rates'!I$114)\n+($I176*'fnd base rates'!I$115)\n+($J176*'fnd base rates'!I$119)\n+($K176*'fnd base rates'!I$120)\n+($M176*'fnd base rates'!I$122)\n+($N176*'fnd base rates'!I$123)\n+($O176*'fnd base rates'!I$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,9)))\n*$R176","v":410.64177999999998},{"$f":"(($D176*'fnd base rates'!J$110)\n+($E176*'fnd base rates'!J$111)\n+($F176*'fnd base rates'!J$112)\n+($G176*'fnd base rates'!J$113)\n+($H176*'fnd base rates'!J$114)\n+($I176*'fnd base rates'!J$115)\n+($J176*'fnd base rates'!J$119)\n+($K176*'fnd base rates'!J$120)\n+($M176*'fnd base rates'!J$122)\n+($N176*'fnd base rates'!J$123)\n+($O176*'fnd base rates'!J$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,10)))\n*$R176","v":553.14570000000003},{"$f":"(($D176*'fnd base rates'!K$110)\n+($E176*'fnd base rates'!K$111)\n+($F176*'fnd base rates'!K$112)\n+($G176*'fnd base rates'!K$113)\n+($H176*'fnd base rates'!K$114)\n+($I176*'fnd base rates'!K$115)\n+($J176*'fnd base rates'!K$119)\n+($K176*'fnd base rates'!K$120)\n+($M176*'fnd base rates'!K$122)\n+($N176*'fnd base rates'!K$123)\n+($O176*'fnd base rates'!K$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,11)))\n*$R176","v":1106.5500879620001},{"$f":"(($D176*'fnd base rates'!L$110)\n+($E176*'fnd base rates'!L$111)\n+($F176*'fnd base rates'!L$112)\n+($G176*'fnd base rates'!L$113)\n+($H176*'fnd base rates'!L$114)\n+($I176*'fnd base rates'!L$115)\n+($J176*'fnd base rates'!L$119)\n+($K176*'fnd base rates'!L$120)\n+($M176*'fnd base rates'!L$122)\n+($N176*'fnd base rates'!L$123)\n+($O176*'fnd base rates'!L$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D176*'fnd base rates'!M$110)\n+($E176*'fnd base rates'!M$111)\n+($F176*'fnd base rates'!M$112)\n+($G176*'fnd base rates'!M$113)\n+($H176*'fnd base rates'!M$114)\n+($I176*'fnd base rates'!M$115)\n+($J176*'fnd base rates'!M$119)\n+($K176*'fnd base rates'!M$120)\n+($M176*'fnd base rates'!M$122)\n+($N176*'fnd base rates'!M$123)\n+($O176*'fnd base rates'!M$124)\n+($P176*VLOOKUP($S176+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170177,"430","170","177",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D177","v":0},{"$f":"'fnd enro'!E177","v":0},{"$f":"'fnd enro'!F177","v":0},{"$f":"'fnd enro'!G177","v":0},{"$f":"'fnd enro'!H177","v":0},{"$f":"'fnd enro'!I177","v":1},{"$f":"'fnd enro'!J177","v":0},{"$f":"'fnd enro'!K177","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L177","v":0},{"$f":"'fnd enro'!M177+'fnd enro'!N177","v":0},{"$f":"'fnd enro'!O177","v":0},{"$f":"'fnd enro'!P177","v":0},{"$f":"'fnd enro'!Q177+'fnd enro'!R177","v":0},{"$f":"'fnd enro'!T177","v":1},1.042,{"$f":"VALUE('fnd enro'!S177)","v":1},null,{"$f":"(($D177*'fnd base rates'!C$110)\n+($E177*'fnd base rates'!C$111)\n+($F177*'fnd base rates'!C$112)\n+($G177*'fnd base rates'!C$113)\n+($H177*'fnd base rates'!C$114)\n+($I177*'fnd base rates'!C$115)\n+($J177*'fnd base rates'!C$119)\n+($K177*'fnd base rates'!C$120)\n+($M177*'fnd base rates'!C$122)\n+($N177*'fnd base rates'!C$123)\n+($O177*'fnd base rates'!C$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,3)))\n*$R177","v":515.21558916400011},{"$f":"(($D177*'fnd base rates'!D$110)\n+($E177*'fnd base rates'!D$111)\n+($F177*'fnd base rates'!D$112)\n+($G177*'fnd base rates'!D$113)\n+($H177*'fnd base rates'!D$114)\n+($I177*'fnd base rates'!D$115)\n+($J177*'fnd base rates'!D$119)\n+($K177*'fnd base rates'!D$120)\n+($M177*'fnd base rates'!D$122)\n+($N177*'fnd base rates'!D$123)\n+($O177*'fnd base rates'!D$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,4)))\n*$R177","v":737.59012000000007},{"$f":"(($D177*'fnd base rates'!E$110)\n+($E177*'fnd base rates'!E$111)\n+($F177*'fnd base rates'!E$112)\n+($G177*'fnd base rates'!E$113)\n+($H177*'fnd base rates'!E$114)\n+($I177*'fnd base rates'!E$115)\n+($J177*'fnd base rates'!E$119)\n+($K177*'fnd base rates'!E$120)\n+($M177*'fnd base rates'!E$122)\n+($N177*'fnd base rates'!E$123)\n+($O177*'fnd base rates'!E$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,5)))\n*$R177","v":4729.2482138500009},{"$f":"(($D177*'fnd base rates'!F$110)\n+($E177*'fnd base rates'!F$111)\n+($F177*'fnd base rates'!F$112)\n+($G177*'fnd base rates'!F$113)\n+($H177*'fnd base rates'!F$114)\n+($I177*'fnd base rates'!F$115)\n+($J177*'fnd base rates'!F$119)\n+($K177*'fnd base rates'!F$120)\n+($M177*'fnd base rates'!F$122)\n+($N177*'fnd base rates'!F$123)\n+($O177*'fnd base rates'!F$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,6)))\n*$R177","v":848.95169743000008},{"$f":"(($D177*'fnd base rates'!G$110)\n+($E177*'fnd base rates'!G$111)\n+($F177*'fnd base rates'!G$112)\n+($G177*'fnd base rates'!G$113)\n+($H177*'fnd base rates'!G$114)\n+($I177*'fnd base rates'!G$115)\n+($J177*'fnd base rates'!G$119)\n+($K177*'fnd base rates'!G$120)\n+($M177*'fnd base rates'!G$122)\n+($N177*'fnd base rates'!G$123)\n+($O177*'fnd base rates'!G$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,7)))\n*$R177","v":157.68440432599999},{"$f":"(($D177*'fnd base rates'!H$110)\n+($E177*'fnd base rates'!H$111)\n+($F177*'fnd base rates'!H$112)\n+($G177*'fnd base rates'!H$113)\n+($H177*'fnd base rates'!H$114)\n+($I177*'fnd base rates'!H$115)\n+($J177*'fnd base rates'!H$119)\n+($K177*'fnd base rates'!H$120)\n+($M177*'fnd base rates'!H$122)\n+($N177*'fnd base rates'!H$123)\n+($O177*'fnd base rates'!H$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D177*'fnd base rates'!I$110)\n+($E177*'fnd base rates'!I$111)\n+($F177*'fnd base rates'!I$112)\n+($G177*'fnd base rates'!I$113)\n+($H177*'fnd base rates'!I$114)\n+($I177*'fnd base rates'!I$115)\n+($J177*'fnd base rates'!I$119)\n+($K177*'fnd base rates'!I$120)\n+($M177*'fnd base rates'!I$122)\n+($N177*'fnd base rates'!I$123)\n+($O177*'fnd base rates'!I$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,9)))\n*$R177","v":410.64177999999998},{"$f":"(($D177*'fnd base rates'!J$110)\n+($E177*'fnd base rates'!J$111)\n+($F177*'fnd base rates'!J$112)\n+($G177*'fnd base rates'!J$113)\n+($H177*'fnd base rates'!J$114)\n+($I177*'fnd base rates'!J$115)\n+($J177*'fnd base rates'!J$119)\n+($K177*'fnd base rates'!J$120)\n+($M177*'fnd base rates'!J$122)\n+($N177*'fnd base rates'!J$123)\n+($O177*'fnd base rates'!J$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,10)))\n*$R177","v":553.14570000000003},{"$f":"(($D177*'fnd base rates'!K$110)\n+($E177*'fnd base rates'!K$111)\n+($F177*'fnd base rates'!K$112)\n+($G177*'fnd base rates'!K$113)\n+($H177*'fnd base rates'!K$114)\n+($I177*'fnd base rates'!K$115)\n+($J177*'fnd base rates'!K$119)\n+($K177*'fnd base rates'!K$120)\n+($M177*'fnd base rates'!K$122)\n+($N177*'fnd base rates'!K$123)\n+($O177*'fnd base rates'!K$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,11)))\n*$R177","v":1106.5500879620001},{"$f":"(($D177*'fnd base rates'!L$110)\n+($E177*'fnd base rates'!L$111)\n+($F177*'fnd base rates'!L$112)\n+($G177*'fnd base rates'!L$113)\n+($H177*'fnd base rates'!L$114)\n+($I177*'fnd base rates'!L$115)\n+($J177*'fnd base rates'!L$119)\n+($K177*'fnd base rates'!L$120)\n+($M177*'fnd base rates'!L$122)\n+($N177*'fnd base rates'!L$123)\n+($O177*'fnd base rates'!L$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D177*'fnd base rates'!M$110)\n+($E177*'fnd base rates'!M$111)\n+($F177*'fnd base rates'!M$112)\n+($G177*'fnd base rates'!M$113)\n+($H177*'fnd base rates'!M$114)\n+($I177*'fnd base rates'!M$115)\n+($J177*'fnd base rates'!M$119)\n+($K177*'fnd base rates'!M$120)\n+($M177*'fnd base rates'!M$122)\n+($N177*'fnd base rates'!M$123)\n+($O177*'fnd base rates'!M$124)\n+($P177*VLOOKUP($S177+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170185,"430","170","185",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D178","v":0},{"$f":"'fnd enro'!E178","v":0},{"$f":"'fnd enro'!F178","v":0},{"$f":"'fnd enro'!G178","v":0},{"$f":"'fnd enro'!H178","v":1},{"$f":"'fnd enro'!I178","v":1},{"$f":"'fnd enro'!J178","v":0},{"$f":"'fnd enro'!K178","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L178","v":0},{"$f":"'fnd enro'!M178+'fnd enro'!N178","v":0},{"$f":"'fnd enro'!O178","v":0},{"$f":"'fnd enro'!P178","v":0},{"$f":"'fnd enro'!Q178+'fnd enro'!R178","v":0},{"$f":"'fnd enro'!T178","v":2},1.042,{"$f":"VALUE('fnd enro'!S178)","v":1},null,{"$f":"(($D178*'fnd base rates'!C$110)\n+($E178*'fnd base rates'!C$111)\n+($F178*'fnd base rates'!C$112)\n+($G178*'fnd base rates'!C$113)\n+($H178*'fnd base rates'!C$114)\n+($I178*'fnd base rates'!C$115)\n+($J178*'fnd base rates'!C$119)\n+($K178*'fnd base rates'!C$120)\n+($M178*'fnd base rates'!C$122)\n+($N178*'fnd base rates'!C$123)\n+($O178*'fnd base rates'!C$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,3)))\n*$R178","v":1030.4311783280002},{"$f":"(($D178*'fnd base rates'!D$110)\n+($E178*'fnd base rates'!D$111)\n+($F178*'fnd base rates'!D$112)\n+($G178*'fnd base rates'!D$113)\n+($H178*'fnd base rates'!D$114)\n+($I178*'fnd base rates'!D$115)\n+($J178*'fnd base rates'!D$119)\n+($K178*'fnd base rates'!D$120)\n+($M178*'fnd base rates'!D$122)\n+($N178*'fnd base rates'!D$123)\n+($O178*'fnd base rates'!D$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,4)))\n*$R178","v":1475.1802400000001},{"$f":"(($D178*'fnd base rates'!E$110)\n+($E178*'fnd base rates'!E$111)\n+($F178*'fnd base rates'!E$112)\n+($G178*'fnd base rates'!E$113)\n+($H178*'fnd base rates'!E$114)\n+($I178*'fnd base rates'!E$115)\n+($J178*'fnd base rates'!E$119)\n+($K178*'fnd base rates'!E$120)\n+($M178*'fnd base rates'!E$122)\n+($N178*'fnd base rates'!E$123)\n+($O178*'fnd base rates'!E$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,5)))\n*$R178","v":8057.9546477000004},{"$f":"(($D178*'fnd base rates'!F$110)\n+($E178*'fnd base rates'!F$111)\n+($F178*'fnd base rates'!F$112)\n+($G178*'fnd base rates'!F$113)\n+($H178*'fnd base rates'!F$114)\n+($I178*'fnd base rates'!F$115)\n+($J178*'fnd base rates'!F$119)\n+($K178*'fnd base rates'!F$120)\n+($M178*'fnd base rates'!F$122)\n+($N178*'fnd base rates'!F$123)\n+($O178*'fnd base rates'!F$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,6)))\n*$R178","v":1802.4889348600002},{"$f":"(($D178*'fnd base rates'!G$110)\n+($E178*'fnd base rates'!G$111)\n+($F178*'fnd base rates'!G$112)\n+($G178*'fnd base rates'!G$113)\n+($H178*'fnd base rates'!G$114)\n+($I178*'fnd base rates'!G$115)\n+($J178*'fnd base rates'!G$119)\n+($K178*'fnd base rates'!G$120)\n+($M178*'fnd base rates'!G$122)\n+($N178*'fnd base rates'!G$123)\n+($O178*'fnd base rates'!G$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,7)))\n*$R178","v":319.77646865200001},{"$f":"(($D178*'fnd base rates'!H$110)\n+($E178*'fnd base rates'!H$111)\n+($F178*'fnd base rates'!H$112)\n+($G178*'fnd base rates'!H$113)\n+($H178*'fnd base rates'!H$114)\n+($I178*'fnd base rates'!H$115)\n+($J178*'fnd base rates'!H$119)\n+($K178*'fnd base rates'!H$120)\n+($M178*'fnd base rates'!H$122)\n+($N178*'fnd base rates'!H$123)\n+($O178*'fnd base rates'!H$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D178*'fnd base rates'!I$110)\n+($E178*'fnd base rates'!I$111)\n+($F178*'fnd base rates'!I$112)\n+($G178*'fnd base rates'!I$113)\n+($H178*'fnd base rates'!I$114)\n+($I178*'fnd base rates'!I$115)\n+($J178*'fnd base rates'!I$119)\n+($K178*'fnd base rates'!I$120)\n+($M178*'fnd base rates'!I$122)\n+($N178*'fnd base rates'!I$123)\n+($O178*'fnd base rates'!I$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,9)))\n*$R178","v":738.22574000000009},{"$f":"(($D178*'fnd base rates'!J$110)\n+($E178*'fnd base rates'!J$111)\n+($F178*'fnd base rates'!J$112)\n+($G178*'fnd base rates'!J$113)\n+($H178*'fnd base rates'!J$114)\n+($I178*'fnd base rates'!J$115)\n+($J178*'fnd base rates'!J$119)\n+($K178*'fnd base rates'!J$120)\n+($M178*'fnd base rates'!J$122)\n+($N178*'fnd base rates'!J$123)\n+($O178*'fnd base rates'!J$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,10)))\n*$R178","v":793.02452000000005},{"$f":"(($D178*'fnd base rates'!K$110)\n+($E178*'fnd base rates'!K$111)\n+($F178*'fnd base rates'!K$112)\n+($G178*'fnd base rates'!K$113)\n+($H178*'fnd base rates'!K$114)\n+($I178*'fnd base rates'!K$115)\n+($J178*'fnd base rates'!K$119)\n+($K178*'fnd base rates'!K$120)\n+($M178*'fnd base rates'!K$122)\n+($N178*'fnd base rates'!K$123)\n+($O178*'fnd base rates'!K$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,11)))\n*$R178","v":2244.0475759239998},{"$f":"(($D178*'fnd base rates'!L$110)\n+($E178*'fnd base rates'!L$111)\n+($F178*'fnd base rates'!L$112)\n+($G178*'fnd base rates'!L$113)\n+($H178*'fnd base rates'!L$114)\n+($I178*'fnd base rates'!L$115)\n+($J178*'fnd base rates'!L$119)\n+($K178*'fnd base rates'!L$120)\n+($M178*'fnd base rates'!L$122)\n+($N178*'fnd base rates'!L$123)\n+($O178*'fnd base rates'!L$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D178*'fnd base rates'!M$110)\n+($E178*'fnd base rates'!M$111)\n+($F178*'fnd base rates'!M$112)\n+($G178*'fnd base rates'!M$113)\n+($H178*'fnd base rates'!M$114)\n+($I178*'fnd base rates'!M$115)\n+($J178*'fnd base rates'!M$119)\n+($K178*'fnd base rates'!M$120)\n+($M178*'fnd base rates'!M$122)\n+($N178*'fnd base rates'!M$123)\n+($O178*'fnd base rates'!M$124)\n+($P178*VLOOKUP($S178+15,rate_basefnd,13)))","v":0},20004.497583537566,null,430170198,"430","170","198",1,2,20004.497583537566,10002,0,10002,null,null,null,null,null,10002,0,10002,-3,10005,14,9991]
[430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D179","v":0},{"$f":"'fnd enro'!E179","v":0},{"$f":"'fnd enro'!F179","v":0},{"$f":"'fnd enro'!G179","v":0},{"$f":"'fnd enro'!H179","v":2},{"$f":"'fnd enro'!I179","v":0},{"$f":"'fnd enro'!J179","v":0},{"$f":"'fnd enro'!K179","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L179","v":0},{"$f":"'fnd enro'!M179+'fnd enro'!N179","v":0},{"$f":"'fnd enro'!O179","v":0},{"$f":"'fnd enro'!P179","v":0},{"$f":"'fnd enro'!Q179+'fnd enro'!R179","v":1},{"$f":"'fnd enro'!T179","v":2},1.042,{"$f":"VALUE('fnd enro'!S179)","v":10},null,{"$f":"(($D179*'fnd base rates'!C$110)\n+($E179*'fnd base rates'!C$111)\n+($F179*'fnd base rates'!C$112)\n+($G179*'fnd base rates'!C$113)\n+($H179*'fnd base rates'!C$114)\n+($I179*'fnd base rates'!C$115)\n+($J179*'fnd base rates'!C$119)\n+($K179*'fnd base rates'!C$120)\n+($M179*'fnd base rates'!C$122)\n+($N179*'fnd base rates'!C$123)\n+($O179*'fnd base rates'!C$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,3)))\n*$R179","v":1095.347778328},{"$f":"(($D179*'fnd base rates'!D$110)\n+($E179*'fnd base rates'!D$111)\n+($F179*'fnd base rates'!D$112)\n+($G179*'fnd base rates'!D$113)\n+($H179*'fnd base rates'!D$114)\n+($I179*'fnd base rates'!D$115)\n+($J179*'fnd base rates'!D$119)\n+($K179*'fnd base rates'!D$120)\n+($M179*'fnd base rates'!D$122)\n+($N179*'fnd base rates'!D$123)\n+($O179*'fnd base rates'!D$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,4)))\n*$R179","v":1782.7682200000002},{"$f":"(($D179*'fnd base rates'!E$110)\n+($E179*'fnd base rates'!E$111)\n+($F179*'fnd base rates'!E$112)\n+($G179*'fnd base rates'!E$113)\n+($H179*'fnd base rates'!E$114)\n+($I179*'fnd base rates'!E$115)\n+($J179*'fnd base rates'!E$119)\n+($K179*'fnd base rates'!E$120)\n+($M179*'fnd base rates'!E$122)\n+($N179*'fnd base rates'!E$123)\n+($O179*'fnd base rates'!E$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,5)))\n*$R179","v":9660.060907699999},{"$f":"(($D179*'fnd base rates'!F$110)\n+($E179*'fnd base rates'!F$111)\n+($F179*'fnd base rates'!F$112)\n+($G179*'fnd base rates'!F$113)\n+($H179*'fnd base rates'!F$114)\n+($I179*'fnd base rates'!F$115)\n+($J179*'fnd base rates'!F$119)\n+($K179*'fnd base rates'!F$120)\n+($M179*'fnd base rates'!F$122)\n+($N179*'fnd base rates'!F$123)\n+($O179*'fnd base rates'!F$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,6)))\n*$R179","v":1907.0744748600002},{"$f":"(($D179*'fnd base rates'!G$110)\n+($E179*'fnd base rates'!G$111)\n+($F179*'fnd base rates'!G$112)\n+($G179*'fnd base rates'!G$113)\n+($H179*'fnd base rates'!G$114)\n+($I179*'fnd base rates'!G$115)\n+($J179*'fnd base rates'!G$119)\n+($K179*'fnd base rates'!G$120)\n+($M179*'fnd base rates'!G$122)\n+($N179*'fnd base rates'!G$123)\n+($O179*'fnd base rates'!G$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,7)))\n*$R179","v":469.85572865200004},{"$f":"(($D179*'fnd base rates'!H$110)\n+($E179*'fnd base rates'!H$111)\n+($F179*'fnd base rates'!H$112)\n+($G179*'fnd base rates'!H$113)\n+($H179*'fnd base rates'!H$114)\n+($I179*'fnd base rates'!H$115)\n+($J179*'fnd base rates'!H$119)\n+($K179*'fnd base rates'!H$120)\n+($M179*'fnd base rates'!H$122)\n+($N179*'fnd base rates'!H$123)\n+($O179*'fnd base rates'!H$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D179*'fnd base rates'!I$110)\n+($E179*'fnd base rates'!I$111)\n+($F179*'fnd base rates'!I$112)\n+($G179*'fnd base rates'!I$113)\n+($H179*'fnd base rates'!I$114)\n+($I179*'fnd base rates'!I$115)\n+($J179*'fnd base rates'!I$119)\n+($K179*'fnd base rates'!I$120)\n+($M179*'fnd base rates'!I$122)\n+($N179*'fnd base rates'!I$123)\n+($O179*'fnd base rates'!I$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,9)))\n*$R179","v":776.75890000000004},{"$f":"(($D179*'fnd base rates'!J$110)\n+($E179*'fnd base rates'!J$111)\n+($F179*'fnd base rates'!J$112)\n+($G179*'fnd base rates'!J$113)\n+($H179*'fnd base rates'!J$114)\n+($I179*'fnd base rates'!J$115)\n+($J179*'fnd base rates'!J$119)\n+($K179*'fnd base rates'!J$120)\n+($M179*'fnd base rates'!J$122)\n+($N179*'fnd base rates'!J$123)\n+($O179*'fnd base rates'!J$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,10)))\n*$R179","v":1111.5535},{"$f":"(($D179*'fnd base rates'!K$110)\n+($E179*'fnd base rates'!K$111)\n+($F179*'fnd base rates'!K$112)\n+($G179*'fnd base rates'!K$113)\n+($H179*'fnd base rates'!K$114)\n+($I179*'fnd base rates'!K$115)\n+($J179*'fnd base rates'!K$119)\n+($K179*'fnd base rates'!K$120)\n+($M179*'fnd base rates'!K$122)\n+($N179*'fnd base rates'!K$123)\n+($O179*'fnd base rates'!K$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,11)))\n*$R179","v":2274.9949759240003},{"$f":"(($D179*'fnd base rates'!L$110)\n+($E179*'fnd base rates'!L$111)\n+($F179*'fnd base rates'!L$112)\n+($G179*'fnd base rates'!L$113)\n+($H179*'fnd base rates'!L$114)\n+($I179*'fnd base rates'!L$115)\n+($J179*'fnd base rates'!L$119)\n+($K179*'fnd base rates'!L$120)\n+($M179*'fnd base rates'!L$122)\n+($N179*'fnd base rates'!L$123)\n+($O179*'fnd base rates'!L$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,12)))","v":2861.5128548893631},{"$f":"(($D179*'fnd base rates'!M$110)\n+($E179*'fnd base rates'!M$111)\n+($F179*'fnd base rates'!M$112)\n+($G179*'fnd base rates'!M$113)\n+($H179*'fnd base rates'!M$114)\n+($I179*'fnd base rates'!M$115)\n+($J179*'fnd base rates'!M$119)\n+($K179*'fnd base rates'!M$120)\n+($M179*'fnd base rates'!M$122)\n+($N179*'fnd base rates'!M$123)\n+($O179*'fnd base rates'!M$124)\n+($P179*VLOOKUP($S179+15,rate_basefnd,13)))","v":0},22929.404496353363,null,430170213,"430","170","213",1,2,22929.404496353363,11465,0,11465,null,null,null,null,null,11465,0,11465,195,11270,21,11249]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D180","v":0},{"$f":"'fnd enro'!E180","v":0},{"$f":"'fnd enro'!F180","v":0},{"$f":"'fnd enro'!G180","v":0},{"$f":"'fnd enro'!H180","v":3},{"$f":"'fnd enro'!I180","v":21},{"$f":"'fnd enro'!J180","v":0},{"$f":"'fnd enro'!K180","v":0.90959999999999996},{"$f":"'fnd enro'!L180","v":0},{"$f":"'fnd enro'!M180+'fnd enro'!N180","v":0},{"$f":"'fnd enro'!O180","v":0},{"$f":"'fnd enro'!P180","v":0},{"$f":"'fnd enro'!Q180+'fnd enro'!R180","v":0},{"$f":"'fnd enro'!T180","v":24},1.042,{"$f":"VALUE('fnd enro'!S180)","v":1},null,{"$f":"(($D180*'fnd base rates'!C$110)\n+($E180*'fnd base rates'!C$111)\n+($F180*'fnd base rates'!C$112)\n+($G180*'fnd base rates'!C$113)\n+($H180*'fnd base rates'!C$114)\n+($I180*'fnd base rates'!C$115)\n+($J180*'fnd base rates'!C$119)\n+($K180*'fnd base rates'!C$120)\n+($M180*'fnd base rates'!C$122)\n+($N180*'fnd base rates'!C$123)\n+($O180*'fnd base rates'!C$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,3)))\n*$R180","v":12365.174139936},{"$f":"(($D180*'fnd base rates'!D$110)\n+($E180*'fnd base rates'!D$111)\n+($F180*'fnd base rates'!D$112)\n+($G180*'fnd base rates'!D$113)\n+($H180*'fnd base rates'!D$114)\n+($I180*'fnd base rates'!D$115)\n+($J180*'fnd base rates'!D$119)\n+($K180*'fnd base rates'!D$120)\n+($M180*'fnd base rates'!D$122)\n+($N180*'fnd base rates'!D$123)\n+($O180*'fnd base rates'!D$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,4)))\n*$R180","v":17702.16288},{"$f":"(($D180*'fnd base rates'!E$110)\n+($E180*'fnd base rates'!E$111)\n+($F180*'fnd base rates'!E$112)\n+($G180*'fnd base rates'!E$113)\n+($H180*'fnd base rates'!E$114)\n+($I180*'fnd base rates'!E$115)\n+($J180*'fnd base rates'!E$119)\n+($K180*'fnd base rates'!E$120)\n+($M180*'fnd base rates'!E$122)\n+($N180*'fnd base rates'!E$123)\n+($O180*'fnd base rates'!E$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,5)))\n*$R180","v":109300.3317924},{"$f":"(($D180*'fnd base rates'!F$110)\n+($E180*'fnd base rates'!F$111)\n+($F180*'fnd base rates'!F$112)\n+($G180*'fnd base rates'!F$113)\n+($H180*'fnd base rates'!F$114)\n+($I180*'fnd base rates'!F$115)\n+($J180*'fnd base rates'!F$119)\n+($K180*'fnd base rates'!F$120)\n+($M180*'fnd base rates'!F$122)\n+($N180*'fnd base rates'!F$123)\n+($O180*'fnd base rates'!F$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,6)))\n*$R180","v":20688.597358319999},{"$f":"(($D180*'fnd base rates'!G$110)\n+($E180*'fnd base rates'!G$111)\n+($F180*'fnd base rates'!G$112)\n+($G180*'fnd base rates'!G$113)\n+($H180*'fnd base rates'!G$114)\n+($I180*'fnd base rates'!G$115)\n+($J180*'fnd base rates'!G$119)\n+($K180*'fnd base rates'!G$120)\n+($M180*'fnd base rates'!G$122)\n+($N180*'fnd base rates'!G$123)\n+($O180*'fnd base rates'!G$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,7)))\n*$R180","v":3797.6486838240003},{"$f":"(($D180*'fnd base rates'!H$110)\n+($E180*'fnd base rates'!H$111)\n+($F180*'fnd base rates'!H$112)\n+($G180*'fnd base rates'!H$113)\n+($H180*'fnd base rates'!H$114)\n+($I180*'fnd base rates'!H$115)\n+($J180*'fnd base rates'!H$119)\n+($K180*'fnd base rates'!H$120)\n+($M180*'fnd base rates'!H$122)\n+($N180*'fnd base rates'!H$123)\n+($O180*'fnd base rates'!H$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,8)))","v":17535.835872},{"$f":"(($D180*'fnd base rates'!I$110)\n+($E180*'fnd base rates'!I$111)\n+($F180*'fnd base rates'!I$112)\n+($G180*'fnd base rates'!I$113)\n+($H180*'fnd base rates'!I$114)\n+($I180*'fnd base rates'!I$115)\n+($J180*'fnd base rates'!I$119)\n+($K180*'fnd base rates'!I$120)\n+($M180*'fnd base rates'!I$122)\n+($N180*'fnd base rates'!I$123)\n+($O180*'fnd base rates'!I$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,9)))\n*$R180","v":9606.2292599999982},{"$f":"(($D180*'fnd base rates'!J$110)\n+($E180*'fnd base rates'!J$111)\n+($F180*'fnd base rates'!J$112)\n+($G180*'fnd base rates'!J$113)\n+($H180*'fnd base rates'!J$114)\n+($I180*'fnd base rates'!J$115)\n+($J180*'fnd base rates'!J$119)\n+($K180*'fnd base rates'!J$120)\n+($M180*'fnd base rates'!J$122)\n+($N180*'fnd base rates'!J$123)\n+($O180*'fnd base rates'!J$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,10)))\n*$R180","v":12335.69616},{"$f":"(($D180*'fnd base rates'!K$110)\n+($E180*'fnd base rates'!K$111)\n+($F180*'fnd base rates'!K$112)\n+($G180*'fnd base rates'!K$113)\n+($H180*'fnd base rates'!K$114)\n+($I180*'fnd base rates'!K$115)\n+($J180*'fnd base rates'!K$119)\n+($K180*'fnd base rates'!K$120)\n+($M180*'fnd base rates'!K$122)\n+($N180*'fnd base rates'!K$123)\n+($O180*'fnd base rates'!K$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,11)))\n*$R180","v":26650.044311088001},{"$f":"(($D180*'fnd base rates'!L$110)\n+($E180*'fnd base rates'!L$111)\n+($F180*'fnd base rates'!L$112)\n+($G180*'fnd base rates'!L$113)\n+($H180*'fnd base rates'!L$114)\n+($I180*'fnd base rates'!L$115)\n+($J180*'fnd base rates'!L$119)\n+($K180*'fnd base rates'!L$120)\n+($M180*'fnd base rates'!L$122)\n+($N180*'fnd base rates'!L$123)\n+($O180*'fnd base rates'!L$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,12)))","v":26604.027869540587},{"$f":"(($D180*'fnd base rates'!M$110)\n+($E180*'fnd base rates'!M$111)\n+($F180*'fnd base rates'!M$112)\n+($G180*'fnd base rates'!M$113)\n+($H180*'fnd base rates'!M$114)\n+($I180*'fnd base rates'!M$115)\n+($J180*'fnd base rates'!M$119)\n+($K180*'fnd base rates'!M$120)\n+($M180*'fnd base rates'!M$122)\n+($N180*'fnd base rates'!M$123)\n+($O180*'fnd base rates'!M$124)\n+($P180*VLOOKUP($S180+15,rate_basefnd,13)))","v":0},256585.74832710854,null,430170271,"430","170","271",1,24,256585.74832710854,10691,0,10691,null,null,null,null,null,10691,0,10691,-2,10693,13,10680]
[430,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D181","v":0},{"$f":"'fnd enro'!E181","v":0},{"$f":"'fnd enro'!F181","v":0},{"$f":"'fnd enro'!G181","v":0},{"$f":"'fnd enro'!H181","v":3},{"$f":"'fnd enro'!I181","v":0},{"$f":"'fnd enro'!J181","v":0},{"$f":"'fnd enro'!K181","v":0.1137},{"$f":"'fnd enro'!L181","v":0},{"$f":"'fnd enro'!M181+'fnd enro'!N181","v":0},{"$f":"'fnd enro'!O181","v":0},{"$f":"'fnd enro'!P181","v":0},{"$f":"'fnd enro'!Q181+'fnd enro'!R181","v":1},{"$f":"'fnd enro'!T181","v":3},1.042,{"$f":"VALUE('fnd enro'!S181)","v":7},null,{"$f":"(($D181*'fnd base rates'!C$110)\n+($E181*'fnd base rates'!C$111)\n+($F181*'fnd base rates'!C$112)\n+($G181*'fnd base rates'!C$113)\n+($H181*'fnd base rates'!C$114)\n+($I181*'fnd base rates'!C$115)\n+($J181*'fnd base rates'!C$119)\n+($K181*'fnd base rates'!C$120)\n+($M181*'fnd base rates'!C$122)\n+($N181*'fnd base rates'!C$123)\n+($O181*'fnd base rates'!C$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,3)))\n*$R181","v":1606.3328474919999},{"$f":"(($D181*'fnd base rates'!D$110)\n+($E181*'fnd base rates'!D$111)\n+($F181*'fnd base rates'!D$112)\n+($G181*'fnd base rates'!D$113)\n+($H181*'fnd base rates'!D$114)\n+($I181*'fnd base rates'!D$115)\n+($J181*'fnd base rates'!D$119)\n+($K181*'fnd base rates'!D$120)\n+($M181*'fnd base rates'!D$122)\n+($N181*'fnd base rates'!D$123)\n+($O181*'fnd base rates'!D$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,4)))\n*$R181","v":2500.2998400000001},{"$f":"(($D181*'fnd base rates'!E$110)\n+($E181*'fnd base rates'!E$111)\n+($F181*'fnd base rates'!E$112)\n+($G181*'fnd base rates'!E$113)\n+($H181*'fnd base rates'!E$114)\n+($I181*'fnd base rates'!E$115)\n+($J181*'fnd base rates'!E$119)\n+($K181*'fnd base rates'!E$120)\n+($M181*'fnd base rates'!E$122)\n+($N181*'fnd base rates'!E$123)\n+($O181*'fnd base rates'!E$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,5)))\n*$R181","v":12792.97554155},{"$f":"(($D181*'fnd base rates'!F$110)\n+($E181*'fnd base rates'!F$111)\n+($F181*'fnd base rates'!F$112)\n+($G181*'fnd base rates'!F$113)\n+($H181*'fnd base rates'!F$114)\n+($I181*'fnd base rates'!F$115)\n+($J181*'fnd base rates'!F$119)\n+($K181*'fnd base rates'!F$120)\n+($M181*'fnd base rates'!F$122)\n+($N181*'fnd base rates'!F$123)\n+($O181*'fnd base rates'!F$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,6)))\n*$R181","v":2860.6117122900005},{"$f":"(($D181*'fnd base rates'!G$110)\n+($E181*'fnd base rates'!G$111)\n+($F181*'fnd base rates'!G$112)\n+($G181*'fnd base rates'!G$113)\n+($H181*'fnd base rates'!G$114)\n+($I181*'fnd base rates'!G$115)\n+($J181*'fnd base rates'!G$119)\n+($K181*'fnd base rates'!G$120)\n+($M181*'fnd base rates'!G$122)\n+($N181*'fnd base rates'!G$123)\n+($O181*'fnd base rates'!G$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,7)))\n*$R181","v":622.45517297800006},{"$f":"(($D181*'fnd base rates'!H$110)\n+($E181*'fnd base rates'!H$111)\n+($F181*'fnd base rates'!H$112)\n+($G181*'fnd base rates'!H$113)\n+($H181*'fnd base rates'!H$114)\n+($I181*'fnd base rates'!H$115)\n+($J181*'fnd base rates'!H$119)\n+($K181*'fnd base rates'!H$120)\n+($M181*'fnd base rates'!H$122)\n+($N181*'fnd base rates'!H$123)\n+($O181*'fnd base rates'!H$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D181*'fnd base rates'!I$110)\n+($E181*'fnd base rates'!I$111)\n+($F181*'fnd base rates'!I$112)\n+($G181*'fnd base rates'!I$113)\n+($H181*'fnd base rates'!I$114)\n+($I181*'fnd base rates'!I$115)\n+($J181*'fnd base rates'!I$119)\n+($K181*'fnd base rates'!I$120)\n+($M181*'fnd base rates'!I$122)\n+($N181*'fnd base rates'!I$123)\n+($O181*'fnd base rates'!I$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,9)))\n*$R181","v":1096.4132400000001},{"$f":"(($D181*'fnd base rates'!J$110)\n+($E181*'fnd base rates'!J$111)\n+($F181*'fnd base rates'!J$112)\n+($G181*'fnd base rates'!J$113)\n+($H181*'fnd base rates'!J$114)\n+($I181*'fnd base rates'!J$115)\n+($J181*'fnd base rates'!J$119)\n+($K181*'fnd base rates'!J$120)\n+($M181*'fnd base rates'!J$122)\n+($N181*'fnd base rates'!J$123)\n+($O181*'fnd base rates'!J$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,10)))\n*$R181","v":1310.2420599999998},{"$f":"(($D181*'fnd base rates'!K$110)\n+($E181*'fnd base rates'!K$111)\n+($F181*'fnd base rates'!K$112)\n+($G181*'fnd base rates'!K$113)\n+($H181*'fnd base rates'!K$114)\n+($I181*'fnd base rates'!K$115)\n+($J181*'fnd base rates'!K$119)\n+($K181*'fnd base rates'!K$120)\n+($M181*'fnd base rates'!K$122)\n+($N181*'fnd base rates'!K$123)\n+($O181*'fnd base rates'!K$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,11)))\n*$R181","v":3412.4924638860002},{"$f":"(($D181*'fnd base rates'!L$110)\n+($E181*'fnd base rates'!L$111)\n+($F181*'fnd base rates'!L$112)\n+($G181*'fnd base rates'!L$113)\n+($H181*'fnd base rates'!L$114)\n+($I181*'fnd base rates'!L$115)\n+($J181*'fnd base rates'!L$119)\n+($K181*'fnd base rates'!L$120)\n+($M181*'fnd base rates'!L$122)\n+($N181*'fnd base rates'!L$123)\n+($O181*'fnd base rates'!L$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,12)))","v":4028.8042823340443},{"$f":"(($D181*'fnd base rates'!M$110)\n+($E181*'fnd base rates'!M$111)\n+($F181*'fnd base rates'!M$112)\n+($G181*'fnd base rates'!M$113)\n+($H181*'fnd base rates'!M$114)\n+($I181*'fnd base rates'!M$115)\n+($J181*'fnd base rates'!M$119)\n+($K181*'fnd base rates'!M$120)\n+($M181*'fnd base rates'!M$122)\n+($N181*'fnd base rates'!M$123)\n+($O181*'fnd base rates'!M$124)\n+($P181*VLOOKUP($S181+15,rate_basefnd,13)))","v":0},31702.727894530046,null,430170276,"430","170","276",1,3,31702.727894530046,10568,0,10568,null,null,null,null,null,10568,0,10568,88,10480,16,10464]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D182","v":0},{"$f":"'fnd enro'!E182","v":0},{"$f":"'fnd enro'!F182","v":0},{"$f":"'fnd enro'!G182","v":0},{"$f":"'fnd enro'!H182","v":1},{"$f":"'fnd enro'!I182","v":0},{"$f":"'fnd enro'!J182","v":0},{"$f":"'fnd enro'!K182","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L182","v":0},{"$f":"'fnd enro'!M182+'fnd enro'!N182","v":0},{"$f":"'fnd enro'!O182","v":0},{"$f":"'fnd enro'!P182","v":0},{"$f":"'fnd enro'!Q182+'fnd enro'!R182","v":0},{"$f":"'fnd enro'!T182","v":1},1.042,{"$f":"VALUE('fnd enro'!S182)","v":1},null,{"$f":"(($D182*'fnd base rates'!C$110)\n+($E182*'fnd base rates'!C$111)\n+($F182*'fnd base rates'!C$112)\n+($G182*'fnd base rates'!C$113)\n+($H182*'fnd base rates'!C$114)\n+($I182*'fnd base rates'!C$115)\n+($J182*'fnd base rates'!C$119)\n+($K182*'fnd base rates'!C$120)\n+($M182*'fnd base rates'!C$122)\n+($N182*'fnd base rates'!C$123)\n+($O182*'fnd base rates'!C$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,3)))\n*$R182","v":515.21558916400011},{"$f":"(($D182*'fnd base rates'!D$110)\n+($E182*'fnd base rates'!D$111)\n+($F182*'fnd base rates'!D$112)\n+($G182*'fnd base rates'!D$113)\n+($H182*'fnd base rates'!D$114)\n+($I182*'fnd base rates'!D$115)\n+($J182*'fnd base rates'!D$119)\n+($K182*'fnd base rates'!D$120)\n+($M182*'fnd base rates'!D$122)\n+($N182*'fnd base rates'!D$123)\n+($O182*'fnd base rates'!D$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,4)))\n*$R182","v":737.59012000000007},{"$f":"(($D182*'fnd base rates'!E$110)\n+($E182*'fnd base rates'!E$111)\n+($F182*'fnd base rates'!E$112)\n+($G182*'fnd base rates'!E$113)\n+($H182*'fnd base rates'!E$114)\n+($I182*'fnd base rates'!E$115)\n+($J182*'fnd base rates'!E$119)\n+($K182*'fnd base rates'!E$120)\n+($M182*'fnd base rates'!E$122)\n+($N182*'fnd base rates'!E$123)\n+($O182*'fnd base rates'!E$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,5)))\n*$R182","v":3328.7064338500004},{"$f":"(($D182*'fnd base rates'!F$110)\n+($E182*'fnd base rates'!F$111)\n+($F182*'fnd base rates'!F$112)\n+($G182*'fnd base rates'!F$113)\n+($H182*'fnd base rates'!F$114)\n+($I182*'fnd base rates'!F$115)\n+($J182*'fnd base rates'!F$119)\n+($K182*'fnd base rates'!F$120)\n+($M182*'fnd base rates'!F$122)\n+($N182*'fnd base rates'!F$123)\n+($O182*'fnd base rates'!F$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,6)))\n*$R182","v":953.53723743000012},{"$f":"(($D182*'fnd base rates'!G$110)\n+($E182*'fnd base rates'!G$111)\n+($F182*'fnd base rates'!G$112)\n+($G182*'fnd base rates'!G$113)\n+($H182*'fnd base rates'!G$114)\n+($I182*'fnd base rates'!G$115)\n+($J182*'fnd base rates'!G$119)\n+($K182*'fnd base rates'!G$120)\n+($M182*'fnd base rates'!G$122)\n+($N182*'fnd base rates'!G$123)\n+($O182*'fnd base rates'!G$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,7)))\n*$R182","v":162.09206432600001},{"$f":"(($D182*'fnd base rates'!H$110)\n+($E182*'fnd base rates'!H$111)\n+($F182*'fnd base rates'!H$112)\n+($G182*'fnd base rates'!H$113)\n+($H182*'fnd base rates'!H$114)\n+($I182*'fnd base rates'!H$115)\n+($J182*'fnd base rates'!H$119)\n+($K182*'fnd base rates'!H$120)\n+($M182*'fnd base rates'!H$122)\n+($N182*'fnd base rates'!H$123)\n+($O182*'fnd base rates'!H$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D182*'fnd base rates'!I$110)\n+($E182*'fnd base rates'!I$111)\n+($F182*'fnd base rates'!I$112)\n+($G182*'fnd base rates'!I$113)\n+($H182*'fnd base rates'!I$114)\n+($I182*'fnd base rates'!I$115)\n+($J182*'fnd base rates'!I$119)\n+($K182*'fnd base rates'!I$120)\n+($M182*'fnd base rates'!I$122)\n+($N182*'fnd base rates'!I$123)\n+($O182*'fnd base rates'!I$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,9)))\n*$R182","v":327.58395999999999},{"$f":"(($D182*'fnd base rates'!J$110)\n+($E182*'fnd base rates'!J$111)\n+($F182*'fnd base rates'!J$112)\n+($G182*'fnd base rates'!J$113)\n+($H182*'fnd base rates'!J$114)\n+($I182*'fnd base rates'!J$115)\n+($J182*'fnd base rates'!J$119)\n+($K182*'fnd base rates'!J$120)\n+($M182*'fnd base rates'!J$122)\n+($N182*'fnd base rates'!J$123)\n+($O182*'fnd base rates'!J$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,10)))\n*$R182","v":239.87882000000002},{"$f":"(($D182*'fnd base rates'!K$110)\n+($E182*'fnd base rates'!K$111)\n+($F182*'fnd base rates'!K$112)\n+($G182*'fnd base rates'!K$113)\n+($H182*'fnd base rates'!K$114)\n+($I182*'fnd base rates'!K$115)\n+($J182*'fnd base rates'!K$119)\n+($K182*'fnd base rates'!K$120)\n+($M182*'fnd base rates'!K$122)\n+($N182*'fnd base rates'!K$123)\n+($O182*'fnd base rates'!K$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,11)))\n*$R182","v":1137.4974879620002},{"$f":"(($D182*'fnd base rates'!L$110)\n+($E182*'fnd base rates'!L$111)\n+($F182*'fnd base rates'!L$112)\n+($G182*'fnd base rates'!L$113)\n+($H182*'fnd base rates'!L$114)\n+($I182*'fnd base rates'!L$115)\n+($J182*'fnd base rates'!L$119)\n+($K182*'fnd base rates'!L$120)\n+($M182*'fnd base rates'!L$122)\n+($N182*'fnd base rates'!L$123)\n+($O182*'fnd base rates'!L$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D182*'fnd base rates'!M$110)\n+($E182*'fnd base rates'!M$111)\n+($F182*'fnd base rates'!M$112)\n+($G182*'fnd base rates'!M$113)\n+($H182*'fnd base rates'!M$114)\n+($I182*'fnd base rates'!M$115)\n+($J182*'fnd base rates'!M$119)\n+($K182*'fnd base rates'!M$120)\n+($M182*'fnd base rates'!M$122)\n+($N182*'fnd base rates'!M$123)\n+($O182*'fnd base rates'!M$124)\n+($P182*VLOOKUP($S182+15,rate_basefnd,13)))","v":0},9083.8167181766821,null,430170288,"430","170","288",1,1,9083.8167181766821,9084,0,9084,null,null,null,null,null,9084,0,9084,-4,9088,15,9073]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D183","v":0},{"$f":"'fnd enro'!E183","v":0},{"$f":"'fnd enro'!F183","v":0},{"$f":"'fnd enro'!G183","v":0},{"$f":"'fnd enro'!H183","v":4},{"$f":"'fnd enro'!I183","v":7},{"$f":"'fnd enro'!J183","v":0},{"$f":"'fnd enro'!K183","v":0.41689999999999999},{"$f":"'fnd enro'!L183","v":0},{"$f":"'fnd enro'!M183+'fnd enro'!N183","v":0},{"$f":"'fnd enro'!O183","v":0},{"$f":"'fnd enro'!P183","v":1},{"$f":"'fnd enro'!Q183+'fnd enro'!R183","v":2},{"$f":"'fnd enro'!T183","v":11},1.042,{"$f":"VALUE('fnd enro'!S183)","v":4},null,{"$f":"(($D183*'fnd base rates'!C$110)\n+($E183*'fnd base rates'!C$111)\n+($F183*'fnd base rates'!C$112)\n+($G183*'fnd base rates'!C$113)\n+($H183*'fnd base rates'!C$114)\n+($I183*'fnd base rates'!C$115)\n+($J183*'fnd base rates'!C$119)\n+($K183*'fnd base rates'!C$120)\n+($M183*'fnd base rates'!C$122)\n+($N183*'fnd base rates'!C$123)\n+($O183*'fnd base rates'!C$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,3)))\n*$R183","v":5853.8165408040004},{"$f":"(($D183*'fnd base rates'!D$110)\n+($E183*'fnd base rates'!D$111)\n+($F183*'fnd base rates'!D$112)\n+($G183*'fnd base rates'!D$113)\n+($H183*'fnd base rates'!D$114)\n+($I183*'fnd base rates'!D$115)\n+($J183*'fnd base rates'!D$119)\n+($K183*'fnd base rates'!D$120)\n+($M183*'fnd base rates'!D$122)\n+($N183*'fnd base rates'!D$123)\n+($O183*'fnd base rates'!D$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,4)))\n*$R183","v":8767.7318600000017},{"$f":"(($D183*'fnd base rates'!E$110)\n+($E183*'fnd base rates'!E$111)\n+($F183*'fnd base rates'!E$112)\n+($G183*'fnd base rates'!E$113)\n+($H183*'fnd base rates'!E$114)\n+($I183*'fnd base rates'!E$115)\n+($J183*'fnd base rates'!E$119)\n+($K183*'fnd base rates'!E$120)\n+($M183*'fnd base rates'!E$122)\n+($N183*'fnd base rates'!E$123)\n+($O183*'fnd base rates'!E$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,5)))\n*$R183","v":52435.591912350006},{"$f":"(($D183*'fnd base rates'!F$110)\n+($E183*'fnd base rates'!F$111)\n+($F183*'fnd base rates'!F$112)\n+($G183*'fnd base rates'!F$113)\n+($H183*'fnd base rates'!F$114)\n+($I183*'fnd base rates'!F$115)\n+($J183*'fnd base rates'!F$119)\n+($K183*'fnd base rates'!F$120)\n+($M183*'fnd base rates'!F$122)\n+($N183*'fnd base rates'!F$123)\n+($O183*'fnd base rates'!F$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,6)))\n*$R183","v":9891.0100117300008},{"$f":"(($D183*'fnd base rates'!G$110)\n+($E183*'fnd base rates'!G$111)\n+($F183*'fnd base rates'!G$112)\n+($G183*'fnd base rates'!G$113)\n+($H183*'fnd base rates'!G$114)\n+($I183*'fnd base rates'!G$115)\n+($J183*'fnd base rates'!G$119)\n+($K183*'fnd base rates'!G$120)\n+($M183*'fnd base rates'!G$122)\n+($N183*'fnd base rates'!G$123)\n+($O183*'fnd base rates'!G$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,7)))\n*$R183","v":2036.7813875859999},{"$f":"(($D183*'fnd base rates'!H$110)\n+($E183*'fnd base rates'!H$111)\n+($F183*'fnd base rates'!H$112)\n+($G183*'fnd base rates'!H$113)\n+($H183*'fnd base rates'!H$114)\n+($I183*'fnd base rates'!H$115)\n+($J183*'fnd base rates'!H$119)\n+($K183*'fnd base rates'!H$120)\n+($M183*'fnd base rates'!H$122)\n+($N183*'fnd base rates'!H$123)\n+($O183*'fnd base rates'!H$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,8)))","v":7425.5693579999997},{"$f":"(($D183*'fnd base rates'!I$110)\n+($E183*'fnd base rates'!I$111)\n+($F183*'fnd base rates'!I$112)\n+($G183*'fnd base rates'!I$113)\n+($H183*'fnd base rates'!I$114)\n+($I183*'fnd base rates'!I$115)\n+($J183*'fnd base rates'!I$119)\n+($K183*'fnd base rates'!I$120)\n+($M183*'fnd base rates'!I$122)\n+($N183*'fnd base rates'!I$123)\n+($O183*'fnd base rates'!I$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,9)))\n*$R183","v":4447.9020399999999},{"$f":"(($D183*'fnd base rates'!J$110)\n+($E183*'fnd base rates'!J$111)\n+($F183*'fnd base rates'!J$112)\n+($G183*'fnd base rates'!J$113)\n+($H183*'fnd base rates'!J$114)\n+($I183*'fnd base rates'!J$115)\n+($J183*'fnd base rates'!J$119)\n+($K183*'fnd base rates'!J$120)\n+($M183*'fnd base rates'!J$122)\n+($N183*'fnd base rates'!J$123)\n+($O183*'fnd base rates'!J$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,10)))\n*$R183","v":5918.9038600000003},{"$f":"(($D183*'fnd base rates'!K$110)\n+($E183*'fnd base rates'!K$111)\n+($F183*'fnd base rates'!K$112)\n+($G183*'fnd base rates'!K$113)\n+($H183*'fnd base rates'!K$114)\n+($I183*'fnd base rates'!K$115)\n+($J183*'fnd base rates'!K$119)\n+($K183*'fnd base rates'!K$120)\n+($M183*'fnd base rates'!K$122)\n+($N183*'fnd base rates'!K$123)\n+($O183*'fnd base rates'!K$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,11)))\n*$R183","v":12525.882907582001},{"$f":"(($D183*'fnd base rates'!L$110)\n+($E183*'fnd base rates'!L$111)\n+($F183*'fnd base rates'!L$112)\n+($G183*'fnd base rates'!L$113)\n+($H183*'fnd base rates'!L$114)\n+($I183*'fnd base rates'!L$115)\n+($J183*'fnd base rates'!L$119)\n+($K183*'fnd base rates'!L$120)\n+($M183*'fnd base rates'!L$122)\n+($N183*'fnd base rates'!L$123)\n+($O183*'fnd base rates'!L$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,12)))","v":13451.553572180906},{"$f":"(($D183*'fnd base rates'!M$110)\n+($E183*'fnd base rates'!M$111)\n+($F183*'fnd base rates'!M$112)\n+($G183*'fnd base rates'!M$113)\n+($H183*'fnd base rates'!M$114)\n+($I183*'fnd base rates'!M$115)\n+($J183*'fnd base rates'!M$119)\n+($K183*'fnd base rates'!M$120)\n+($M183*'fnd base rates'!M$122)\n+($N183*'fnd base rates'!M$123)\n+($O183*'fnd base rates'!M$124)\n+($P183*VLOOKUP($S183+15,rate_basefnd,13)))","v":0},122754.74345023293,null,430170321,"430","170","321",1,11,122754.74345023293,11160,0,11160,null,null,null,null,null,11160,0,11160,-134,11294,13,11281]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D184","v":0},{"$f":"'fnd enro'!E184","v":0},{"$f":"'fnd enro'!F184","v":0},{"$f":"'fnd enro'!G184","v":0},{"$f":"'fnd enro'!H184","v":0},{"$f":"'fnd enro'!I184","v":5},{"$f":"'fnd enro'!J184","v":0},{"$f":"'fnd enro'!K184","v":0.1895},{"$f":"'fnd enro'!L184","v":0},{"$f":"'fnd enro'!M184+'fnd enro'!N184","v":0},{"$f":"'fnd enro'!O184","v":0},{"$f":"'fnd enro'!P184","v":0},{"$f":"'fnd enro'!Q184+'fnd enro'!R184","v":0},{"$f":"'fnd enro'!T184","v":5},1.042,{"$f":"VALUE('fnd enro'!S184)","v":1},null,{"$f":"(($D184*'fnd base rates'!C$110)\n+($E184*'fnd base rates'!C$111)\n+($F184*'fnd base rates'!C$112)\n+($G184*'fnd base rates'!C$113)\n+($H184*'fnd base rates'!C$114)\n+($I184*'fnd base rates'!C$115)\n+($J184*'fnd base rates'!C$119)\n+($K184*'fnd base rates'!C$120)\n+($M184*'fnd base rates'!C$122)\n+($N184*'fnd base rates'!C$123)\n+($O184*'fnd base rates'!C$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,3)))\n*$R184","v":2576.0779458200004},{"$f":"(($D184*'fnd base rates'!D$110)\n+($E184*'fnd base rates'!D$111)\n+($F184*'fnd base rates'!D$112)\n+($G184*'fnd base rates'!D$113)\n+($H184*'fnd base rates'!D$114)\n+($I184*'fnd base rates'!D$115)\n+($J184*'fnd base rates'!D$119)\n+($K184*'fnd base rates'!D$120)\n+($M184*'fnd base rates'!D$122)\n+($N184*'fnd base rates'!D$123)\n+($O184*'fnd base rates'!D$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,4)))\n*$R184","v":3687.9506000000001},{"$f":"(($D184*'fnd base rates'!E$110)\n+($E184*'fnd base rates'!E$111)\n+($F184*'fnd base rates'!E$112)\n+($G184*'fnd base rates'!E$113)\n+($H184*'fnd base rates'!E$114)\n+($I184*'fnd base rates'!E$115)\n+($J184*'fnd base rates'!E$119)\n+($K184*'fnd base rates'!E$120)\n+($M184*'fnd base rates'!E$122)\n+($N184*'fnd base rates'!E$123)\n+($O184*'fnd base rates'!E$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,5)))\n*$R184","v":23646.241069250002},{"$f":"(($D184*'fnd base rates'!F$110)\n+($E184*'fnd base rates'!F$111)\n+($F184*'fnd base rates'!F$112)\n+($G184*'fnd base rates'!F$113)\n+($H184*'fnd base rates'!F$114)\n+($I184*'fnd base rates'!F$115)\n+($J184*'fnd base rates'!F$119)\n+($K184*'fnd base rates'!F$120)\n+($M184*'fnd base rates'!F$122)\n+($N184*'fnd base rates'!F$123)\n+($O184*'fnd base rates'!F$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,6)))\n*$R184","v":4244.7584871500003},{"$f":"(($D184*'fnd base rates'!G$110)\n+($E184*'fnd base rates'!G$111)\n+($F184*'fnd base rates'!G$112)\n+($G184*'fnd base rates'!G$113)\n+($H184*'fnd base rates'!G$114)\n+($I184*'fnd base rates'!G$115)\n+($J184*'fnd base rates'!G$119)\n+($K184*'fnd base rates'!G$120)\n+($M184*'fnd base rates'!G$122)\n+($N184*'fnd base rates'!G$123)\n+($O184*'fnd base rates'!G$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,7)))\n*$R184","v":788.42202163000002},{"$f":"(($D184*'fnd base rates'!H$110)\n+($E184*'fnd base rates'!H$111)\n+($F184*'fnd base rates'!H$112)\n+($G184*'fnd base rates'!H$113)\n+($H184*'fnd base rates'!H$114)\n+($I184*'fnd base rates'!H$115)\n+($J184*'fnd base rates'!H$119)\n+($K184*'fnd base rates'!H$120)\n+($M184*'fnd base rates'!H$122)\n+($N184*'fnd base rates'!H$123)\n+($O184*'fnd base rates'!H$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,8)))","v":3829.4678899999999},{"$f":"(($D184*'fnd base rates'!I$110)\n+($E184*'fnd base rates'!I$111)\n+($F184*'fnd base rates'!I$112)\n+($G184*'fnd base rates'!I$113)\n+($H184*'fnd base rates'!I$114)\n+($I184*'fnd base rates'!I$115)\n+($J184*'fnd base rates'!I$119)\n+($K184*'fnd base rates'!I$120)\n+($M184*'fnd base rates'!I$122)\n+($N184*'fnd base rates'!I$123)\n+($O184*'fnd base rates'!I$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,9)))\n*$R184","v":2053.2089000000001},{"$f":"(($D184*'fnd base rates'!J$110)\n+($E184*'fnd base rates'!J$111)\n+($F184*'fnd base rates'!J$112)\n+($G184*'fnd base rates'!J$113)\n+($H184*'fnd base rates'!J$114)\n+($I184*'fnd base rates'!J$115)\n+($J184*'fnd base rates'!J$119)\n+($K184*'fnd base rates'!J$120)\n+($M184*'fnd base rates'!J$122)\n+($N184*'fnd base rates'!J$123)\n+($O184*'fnd base rates'!J$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,10)))\n*$R184","v":2765.7285000000002},{"$f":"(($D184*'fnd base rates'!K$110)\n+($E184*'fnd base rates'!K$111)\n+($F184*'fnd base rates'!K$112)\n+($G184*'fnd base rates'!K$113)\n+($H184*'fnd base rates'!K$114)\n+($I184*'fnd base rates'!K$115)\n+($J184*'fnd base rates'!K$119)\n+($K184*'fnd base rates'!K$120)\n+($M184*'fnd base rates'!K$122)\n+($N184*'fnd base rates'!K$123)\n+($O184*'fnd base rates'!K$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,11)))\n*$R184","v":5532.75043981},{"$f":"(($D184*'fnd base rates'!L$110)\n+($E184*'fnd base rates'!L$111)\n+($F184*'fnd base rates'!L$112)\n+($G184*'fnd base rates'!L$113)\n+($H184*'fnd base rates'!L$114)\n+($I184*'fnd base rates'!L$115)\n+($J184*'fnd base rates'!L$119)\n+($K184*'fnd base rates'!L$120)\n+($M184*'fnd base rates'!L$122)\n+($N184*'fnd base rates'!L$123)\n+($O184*'fnd base rates'!L$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,12)))","v":5478.7984731444149},{"$f":"(($D184*'fnd base rates'!M$110)\n+($E184*'fnd base rates'!M$111)\n+($F184*'fnd base rates'!M$112)\n+($G184*'fnd base rates'!M$113)\n+($H184*'fnd base rates'!M$114)\n+($I184*'fnd base rates'!M$115)\n+($J184*'fnd base rates'!M$119)\n+($K184*'fnd base rates'!M$120)\n+($M184*'fnd base rates'!M$122)\n+($N184*'fnd base rates'!M$123)\n+($O184*'fnd base rates'!M$124)\n+($P184*VLOOKUP($S184+15,rate_basefnd,13)))","v":0},54603.404326804419,null,430170322,"430","170","322",1,5,54603.404326804419,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D185","v":0},{"$f":"'fnd enro'!E185","v":0},{"$f":"'fnd enro'!F185","v":0},{"$f":"'fnd enro'!G185","v":0},{"$f":"'fnd enro'!H185","v":2},{"$f":"'fnd enro'!I185","v":13},{"$f":"'fnd enro'!J185","v":0},{"$f":"'fnd enro'!K185","v":0.56850000000000001},{"$f":"'fnd enro'!L185","v":0},{"$f":"'fnd enro'!M185+'fnd enro'!N185","v":0},{"$f":"'fnd enro'!O185","v":0},{"$f":"'fnd enro'!P185","v":1},{"$f":"'fnd enro'!Q185+'fnd enro'!R185","v":3},{"$f":"'fnd enro'!T185","v":15},1.042,{"$f":"VALUE('fnd enro'!S185)","v":4},null,{"$f":"(($D185*'fnd base rates'!C$110)\n+($E185*'fnd base rates'!C$111)\n+($F185*'fnd base rates'!C$112)\n+($G185*'fnd base rates'!C$113)\n+($H185*'fnd base rates'!C$114)\n+($I185*'fnd base rates'!C$115)\n+($J185*'fnd base rates'!C$119)\n+($K185*'fnd base rates'!C$120)\n+($M185*'fnd base rates'!C$122)\n+($N185*'fnd base rates'!C$123)\n+($O185*'fnd base rates'!C$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,3)))\n*$R185","v":7969.561037460001},{"$f":"(($D185*'fnd base rates'!D$110)\n+($E185*'fnd base rates'!D$111)\n+($F185*'fnd base rates'!D$112)\n+($G185*'fnd base rates'!D$113)\n+($H185*'fnd base rates'!D$114)\n+($I185*'fnd base rates'!D$115)\n+($J185*'fnd base rates'!D$119)\n+($K185*'fnd base rates'!D$120)\n+($M185*'fnd base rates'!D$122)\n+($N185*'fnd base rates'!D$123)\n+($O185*'fnd base rates'!D$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,4)))\n*$R185","v":11978.113020000003},{"$f":"(($D185*'fnd base rates'!E$110)\n+($E185*'fnd base rates'!E$111)\n+($F185*'fnd base rates'!E$112)\n+($G185*'fnd base rates'!E$113)\n+($H185*'fnd base rates'!E$114)\n+($I185*'fnd base rates'!E$115)\n+($J185*'fnd base rates'!E$119)\n+($K185*'fnd base rates'!E$120)\n+($M185*'fnd base rates'!E$122)\n+($N185*'fnd base rates'!E$123)\n+($O185*'fnd base rates'!E$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,5)))\n*$R185","v":76692.011587749992},{"$f":"(($D185*'fnd base rates'!F$110)\n+($E185*'fnd base rates'!F$111)\n+($F185*'fnd base rates'!F$112)\n+($G185*'fnd base rates'!F$113)\n+($H185*'fnd base rates'!F$114)\n+($I185*'fnd base rates'!F$115)\n+($J185*'fnd base rates'!F$119)\n+($K185*'fnd base rates'!F$120)\n+($M185*'fnd base rates'!F$122)\n+($N185*'fnd base rates'!F$123)\n+($O185*'fnd base rates'!F$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,6)))\n*$R185","v":13077.645721450001},{"$f":"(($D185*'fnd base rates'!G$110)\n+($E185*'fnd base rates'!G$111)\n+($F185*'fnd base rates'!G$112)\n+($G185*'fnd base rates'!G$113)\n+($H185*'fnd base rates'!G$114)\n+($I185*'fnd base rates'!G$115)\n+($J185*'fnd base rates'!G$119)\n+($K185*'fnd base rates'!G$120)\n+($M185*'fnd base rates'!G$122)\n+($N185*'fnd base rates'!G$123)\n+($O185*'fnd base rates'!G$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,7)))\n*$R185","v":2781.8472448899997},{"$f":"(($D185*'fnd base rates'!H$110)\n+($E185*'fnd base rates'!H$111)\n+($F185*'fnd base rates'!H$112)\n+($G185*'fnd base rates'!H$113)\n+($H185*'fnd base rates'!H$114)\n+($I185*'fnd base rates'!H$115)\n+($J185*'fnd base rates'!H$119)\n+($K185*'fnd base rates'!H$120)\n+($M185*'fnd base rates'!H$122)\n+($N185*'fnd base rates'!H$123)\n+($O185*'fnd base rates'!H$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,8)))","v":11071.003669999998},{"$f":"(($D185*'fnd base rates'!I$110)\n+($E185*'fnd base rates'!I$111)\n+($F185*'fnd base rates'!I$112)\n+($G185*'fnd base rates'!I$113)\n+($H185*'fnd base rates'!I$114)\n+($I185*'fnd base rates'!I$115)\n+($J185*'fnd base rates'!I$119)\n+($K185*'fnd base rates'!I$120)\n+($M185*'fnd base rates'!I$122)\n+($N185*'fnd base rates'!I$123)\n+($O185*'fnd base rates'!I$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,9)))\n*$R185","v":6359.3676800000003},{"$f":"(($D185*'fnd base rates'!J$110)\n+($E185*'fnd base rates'!J$111)\n+($F185*'fnd base rates'!J$112)\n+($G185*'fnd base rates'!J$113)\n+($H185*'fnd base rates'!J$114)\n+($I185*'fnd base rates'!J$115)\n+($J185*'fnd base rates'!J$119)\n+($K185*'fnd base rates'!J$120)\n+($M185*'fnd base rates'!J$122)\n+($N185*'fnd base rates'!J$123)\n+($O185*'fnd base rates'!J$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,10)))\n*$R185","v":9292.1183600000004},{"$f":"(($D185*'fnd base rates'!K$110)\n+($E185*'fnd base rates'!K$111)\n+($F185*'fnd base rates'!K$112)\n+($G185*'fnd base rates'!K$113)\n+($H185*'fnd base rates'!K$114)\n+($I185*'fnd base rates'!K$115)\n+($J185*'fnd base rates'!K$119)\n+($K185*'fnd base rates'!K$120)\n+($M185*'fnd base rates'!K$122)\n+($N185*'fnd base rates'!K$123)\n+($O185*'fnd base rates'!K$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,11)))\n*$R185","v":16890.188459430003},{"$f":"(($D185*'fnd base rates'!L$110)\n+($E185*'fnd base rates'!L$111)\n+($F185*'fnd base rates'!L$112)\n+($G185*'fnd base rates'!L$113)\n+($H185*'fnd base rates'!L$114)\n+($I185*'fnd base rates'!L$115)\n+($J185*'fnd base rates'!L$119)\n+($K185*'fnd base rates'!L$120)\n+($M185*'fnd base rates'!L$122)\n+($N185*'fnd base rates'!L$123)\n+($O185*'fnd base rates'!L$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,12)))","v":18024.778885064843},{"$f":"(($D185*'fnd base rates'!M$110)\n+($E185*'fnd base rates'!M$111)\n+($F185*'fnd base rates'!M$112)\n+($G185*'fnd base rates'!M$113)\n+($H185*'fnd base rates'!M$114)\n+($I185*'fnd base rates'!M$115)\n+($J185*'fnd base rates'!M$119)\n+($K185*'fnd base rates'!M$120)\n+($M185*'fnd base rates'!M$122)\n+($N185*'fnd base rates'!M$123)\n+($O185*'fnd base rates'!M$124)\n+($P185*VLOOKUP($S185+15,rate_basefnd,13)))","v":0},174136.63566604484,null,430170348,"430","170","348",1,15,174136.63566604484,11609,0,11609,null,null,null,null,null,11609,0,11609,-99,11708,8,11700]
[430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D186","v":0},{"$f":"'fnd enro'!E186","v":0},{"$f":"'fnd enro'!F186","v":0},{"$f":"'fnd enro'!G186","v":0},{"$f":"'fnd enro'!H186","v":0},{"$f":"'fnd enro'!I186","v":1},{"$f":"'fnd enro'!J186","v":0},{"$f":"'fnd enro'!K186","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L186","v":0},{"$f":"'fnd enro'!M186+'fnd enro'!N186","v":0},{"$f":"'fnd enro'!O186","v":0},{"$f":"'fnd enro'!P186","v":0},{"$f":"'fnd enro'!Q186+'fnd enro'!R186","v":0},{"$f":"'fnd enro'!T186","v":1},1.042,{"$f":"VALUE('fnd enro'!S186)","v":1},null,{"$f":"(($D186*'fnd base rates'!C$110)\n+($E186*'fnd base rates'!C$111)\n+($F186*'fnd base rates'!C$112)\n+($G186*'fnd base rates'!C$113)\n+($H186*'fnd base rates'!C$114)\n+($I186*'fnd base rates'!C$115)\n+($J186*'fnd base rates'!C$119)\n+($K186*'fnd base rates'!C$120)\n+($M186*'fnd base rates'!C$122)\n+($N186*'fnd base rates'!C$123)\n+($O186*'fnd base rates'!C$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,3)))\n*$R186","v":515.21558916400011},{"$f":"(($D186*'fnd base rates'!D$110)\n+($E186*'fnd base rates'!D$111)\n+($F186*'fnd base rates'!D$112)\n+($G186*'fnd base rates'!D$113)\n+($H186*'fnd base rates'!D$114)\n+($I186*'fnd base rates'!D$115)\n+($J186*'fnd base rates'!D$119)\n+($K186*'fnd base rates'!D$120)\n+($M186*'fnd base rates'!D$122)\n+($N186*'fnd base rates'!D$123)\n+($O186*'fnd base rates'!D$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,4)))\n*$R186","v":737.59012000000007},{"$f":"(($D186*'fnd base rates'!E$110)\n+($E186*'fnd base rates'!E$111)\n+($F186*'fnd base rates'!E$112)\n+($G186*'fnd base rates'!E$113)\n+($H186*'fnd base rates'!E$114)\n+($I186*'fnd base rates'!E$115)\n+($J186*'fnd base rates'!E$119)\n+($K186*'fnd base rates'!E$120)\n+($M186*'fnd base rates'!E$122)\n+($N186*'fnd base rates'!E$123)\n+($O186*'fnd base rates'!E$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,5)))\n*$R186","v":4729.2482138500009},{"$f":"(($D186*'fnd base rates'!F$110)\n+($E186*'fnd base rates'!F$111)\n+($F186*'fnd base rates'!F$112)\n+($G186*'fnd base rates'!F$113)\n+($H186*'fnd base rates'!F$114)\n+($I186*'fnd base rates'!F$115)\n+($J186*'fnd base rates'!F$119)\n+($K186*'fnd base rates'!F$120)\n+($M186*'fnd base rates'!F$122)\n+($N186*'fnd base rates'!F$123)\n+($O186*'fnd base rates'!F$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,6)))\n*$R186","v":848.95169743000008},{"$f":"(($D186*'fnd base rates'!G$110)\n+($E186*'fnd base rates'!G$111)\n+($F186*'fnd base rates'!G$112)\n+($G186*'fnd base rates'!G$113)\n+($H186*'fnd base rates'!G$114)\n+($I186*'fnd base rates'!G$115)\n+($J186*'fnd base rates'!G$119)\n+($K186*'fnd base rates'!G$120)\n+($M186*'fnd base rates'!G$122)\n+($N186*'fnd base rates'!G$123)\n+($O186*'fnd base rates'!G$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,7)))\n*$R186","v":157.68440432599999},{"$f":"(($D186*'fnd base rates'!H$110)\n+($E186*'fnd base rates'!H$111)\n+($F186*'fnd base rates'!H$112)\n+($G186*'fnd base rates'!H$113)\n+($H186*'fnd base rates'!H$114)\n+($I186*'fnd base rates'!H$115)\n+($J186*'fnd base rates'!H$119)\n+($K186*'fnd base rates'!H$120)\n+($M186*'fnd base rates'!H$122)\n+($N186*'fnd base rates'!H$123)\n+($O186*'fnd base rates'!H$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D186*'fnd base rates'!I$110)\n+($E186*'fnd base rates'!I$111)\n+($F186*'fnd base rates'!I$112)\n+($G186*'fnd base rates'!I$113)\n+($H186*'fnd base rates'!I$114)\n+($I186*'fnd base rates'!I$115)\n+($J186*'fnd base rates'!I$119)\n+($K186*'fnd base rates'!I$120)\n+($M186*'fnd base rates'!I$122)\n+($N186*'fnd base rates'!I$123)\n+($O186*'fnd base rates'!I$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,9)))\n*$R186","v":410.64177999999998},{"$f":"(($D186*'fnd base rates'!J$110)\n+($E186*'fnd base rates'!J$111)\n+($F186*'fnd base rates'!J$112)\n+($G186*'fnd base rates'!J$113)\n+($H186*'fnd base rates'!J$114)\n+($I186*'fnd base rates'!J$115)\n+($J186*'fnd base rates'!J$119)\n+($K186*'fnd base rates'!J$120)\n+($M186*'fnd base rates'!J$122)\n+($N186*'fnd base rates'!J$123)\n+($O186*'fnd base rates'!J$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,10)))\n*$R186","v":553.14570000000003},{"$f":"(($D186*'fnd base rates'!K$110)\n+($E186*'fnd base rates'!K$111)\n+($F186*'fnd base rates'!K$112)\n+($G186*'fnd base rates'!K$113)\n+($H186*'fnd base rates'!K$114)\n+($I186*'fnd base rates'!K$115)\n+($J186*'fnd base rates'!K$119)\n+($K186*'fnd base rates'!K$120)\n+($M186*'fnd base rates'!K$122)\n+($N186*'fnd base rates'!K$123)\n+($O186*'fnd base rates'!K$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,11)))\n*$R186","v":1106.5500879620001},{"$f":"(($D186*'fnd base rates'!L$110)\n+($E186*'fnd base rates'!L$111)\n+($F186*'fnd base rates'!L$112)\n+($G186*'fnd base rates'!L$113)\n+($H186*'fnd base rates'!L$114)\n+($I186*'fnd base rates'!L$115)\n+($J186*'fnd base rates'!L$119)\n+($K186*'fnd base rates'!L$120)\n+($M186*'fnd base rates'!L$122)\n+($N186*'fnd base rates'!L$123)\n+($O186*'fnd base rates'!L$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D186*'fnd base rates'!M$110)\n+($E186*'fnd base rates'!M$111)\n+($F186*'fnd base rates'!M$112)\n+($G186*'fnd base rates'!M$113)\n+($H186*'fnd base rates'!M$114)\n+($I186*'fnd base rates'!M$115)\n+($J186*'fnd base rates'!M$119)\n+($K186*'fnd base rates'!M$120)\n+($M186*'fnd base rates'!M$122)\n+($N186*'fnd base rates'!M$123)\n+($O186*'fnd base rates'!M$124)\n+($P186*VLOOKUP($S186+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170616,"430","170","616",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D187","v":0},{"$f":"'fnd enro'!E187","v":0},{"$f":"'fnd enro'!F187","v":0},{"$f":"'fnd enro'!G187","v":0},{"$f":"'fnd enro'!H187","v":1},{"$f":"'fnd enro'!I187","v":9},{"$f":"'fnd enro'!J187","v":0},{"$f":"'fnd enro'!K187","v":0.379},{"$f":"'fnd enro'!L187","v":0},{"$f":"'fnd enro'!M187+'fnd enro'!N187","v":0},{"$f":"'fnd enro'!O187","v":0},{"$f":"'fnd enro'!P187","v":0},{"$f":"'fnd enro'!Q187+'fnd enro'!R187","v":0},{"$f":"'fnd enro'!T187","v":10},1.042,{"$f":"VALUE('fnd enro'!S187)","v":1},null,{"$f":"(($D187*'fnd base rates'!C$110)\n+($E187*'fnd base rates'!C$111)\n+($F187*'fnd base rates'!C$112)\n+($G187*'fnd base rates'!C$113)\n+($H187*'fnd base rates'!C$114)\n+($I187*'fnd base rates'!C$115)\n+($J187*'fnd base rates'!C$119)\n+($K187*'fnd base rates'!C$120)\n+($M187*'fnd base rates'!C$122)\n+($N187*'fnd base rates'!C$123)\n+($O187*'fnd base rates'!C$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,3)))\n*$R187","v":5152.1558916399999},{"$f":"(($D187*'fnd base rates'!D$110)\n+($E187*'fnd base rates'!D$111)\n+($F187*'fnd base rates'!D$112)\n+($G187*'fnd base rates'!D$113)\n+($H187*'fnd base rates'!D$114)\n+($I187*'fnd base rates'!D$115)\n+($J187*'fnd base rates'!D$119)\n+($K187*'fnd base rates'!D$120)\n+($M187*'fnd base rates'!D$122)\n+($N187*'fnd base rates'!D$123)\n+($O187*'fnd base rates'!D$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,4)))\n*$R187","v":7375.9011999999993},{"$f":"(($D187*'fnd base rates'!E$110)\n+($E187*'fnd base rates'!E$111)\n+($F187*'fnd base rates'!E$112)\n+($G187*'fnd base rates'!E$113)\n+($H187*'fnd base rates'!E$114)\n+($I187*'fnd base rates'!E$115)\n+($J187*'fnd base rates'!E$119)\n+($K187*'fnd base rates'!E$120)\n+($M187*'fnd base rates'!E$122)\n+($N187*'fnd base rates'!E$123)\n+($O187*'fnd base rates'!E$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,5)))\n*$R187","v":45891.940358500004},{"$f":"(($D187*'fnd base rates'!F$110)\n+($E187*'fnd base rates'!F$111)\n+($F187*'fnd base rates'!F$112)\n+($G187*'fnd base rates'!F$113)\n+($H187*'fnd base rates'!F$114)\n+($I187*'fnd base rates'!F$115)\n+($J187*'fnd base rates'!F$119)\n+($K187*'fnd base rates'!F$120)\n+($M187*'fnd base rates'!F$122)\n+($N187*'fnd base rates'!F$123)\n+($O187*'fnd base rates'!F$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,6)))\n*$R187","v":8594.1025143000006},{"$f":"(($D187*'fnd base rates'!G$110)\n+($E187*'fnd base rates'!G$111)\n+($F187*'fnd base rates'!G$112)\n+($G187*'fnd base rates'!G$113)\n+($H187*'fnd base rates'!G$114)\n+($I187*'fnd base rates'!G$115)\n+($J187*'fnd base rates'!G$119)\n+($K187*'fnd base rates'!G$120)\n+($M187*'fnd base rates'!G$122)\n+($N187*'fnd base rates'!G$123)\n+($O187*'fnd base rates'!G$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,7)))\n*$R187","v":1581.2517032600001},{"$f":"(($D187*'fnd base rates'!H$110)\n+($E187*'fnd base rates'!H$111)\n+($F187*'fnd base rates'!H$112)\n+($G187*'fnd base rates'!H$113)\n+($H187*'fnd base rates'!H$114)\n+($I187*'fnd base rates'!H$115)\n+($J187*'fnd base rates'!H$119)\n+($K187*'fnd base rates'!H$120)\n+($M187*'fnd base rates'!H$122)\n+($N187*'fnd base rates'!H$123)\n+($O187*'fnd base rates'!H$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,8)))","v":7377.065779999999},{"$f":"(($D187*'fnd base rates'!I$110)\n+($E187*'fnd base rates'!I$111)\n+($F187*'fnd base rates'!I$112)\n+($G187*'fnd base rates'!I$113)\n+($H187*'fnd base rates'!I$114)\n+($I187*'fnd base rates'!I$115)\n+($J187*'fnd base rates'!I$119)\n+($K187*'fnd base rates'!I$120)\n+($M187*'fnd base rates'!I$122)\n+($N187*'fnd base rates'!I$123)\n+($O187*'fnd base rates'!I$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,9)))\n*$R187","v":4023.3599800000002},{"$f":"(($D187*'fnd base rates'!J$110)\n+($E187*'fnd base rates'!J$111)\n+($F187*'fnd base rates'!J$112)\n+($G187*'fnd base rates'!J$113)\n+($H187*'fnd base rates'!J$114)\n+($I187*'fnd base rates'!J$115)\n+($J187*'fnd base rates'!J$119)\n+($K187*'fnd base rates'!J$120)\n+($M187*'fnd base rates'!J$122)\n+($N187*'fnd base rates'!J$123)\n+($O187*'fnd base rates'!J$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,10)))\n*$R187","v":5218.1901200000011},{"$f":"(($D187*'fnd base rates'!K$110)\n+($E187*'fnd base rates'!K$111)\n+($F187*'fnd base rates'!K$112)\n+($G187*'fnd base rates'!K$113)\n+($H187*'fnd base rates'!K$114)\n+($I187*'fnd base rates'!K$115)\n+($J187*'fnd base rates'!K$119)\n+($K187*'fnd base rates'!K$120)\n+($M187*'fnd base rates'!K$122)\n+($N187*'fnd base rates'!K$123)\n+($O187*'fnd base rates'!K$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,11)))\n*$R187","v":11096.448279619999},{"$f":"(($D187*'fnd base rates'!L$110)\n+($E187*'fnd base rates'!L$111)\n+($F187*'fnd base rates'!L$112)\n+($G187*'fnd base rates'!L$113)\n+($H187*'fnd base rates'!L$114)\n+($I187*'fnd base rates'!L$115)\n+($J187*'fnd base rates'!L$119)\n+($K187*'fnd base rates'!L$120)\n+($M187*'fnd base rates'!L$122)\n+($N187*'fnd base rates'!L$123)\n+($O187*'fnd base rates'!L$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,12)))","v":11059.528679104627},{"$f":"(($D187*'fnd base rates'!M$110)\n+($E187*'fnd base rates'!M$111)\n+($F187*'fnd base rates'!M$112)\n+($G187*'fnd base rates'!M$113)\n+($H187*'fnd base rates'!M$114)\n+($I187*'fnd base rates'!M$115)\n+($J187*'fnd base rates'!M$119)\n+($K187*'fnd base rates'!M$120)\n+($M187*'fnd base rates'!M$122)\n+($N187*'fnd base rates'!M$123)\n+($O187*'fnd base rates'!M$124)\n+($P187*VLOOKUP($S187+15,rate_basefnd,13)))","v":0},107369.94450642462,null,430170620,"430","170","620",1,10,107369.94450642462,10737,0,10737,null,null,null,null,null,10737,0,10737,-2,10739,13,10726]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D188","v":0},{"$f":"'fnd enro'!E188","v":0},{"$f":"'fnd enro'!F188","v":0},{"$f":"'fnd enro'!G188","v":0},{"$f":"'fnd enro'!H188","v":0},{"$f":"'fnd enro'!I188","v":1},{"$f":"'fnd enro'!J188","v":0},{"$f":"'fnd enro'!K188","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L188","v":0},{"$f":"'fnd enro'!M188+'fnd enro'!N188","v":0},{"$f":"'fnd enro'!O188","v":0},{"$f":"'fnd enro'!P188","v":0},{"$f":"'fnd enro'!Q188+'fnd enro'!R188","v":0},{"$f":"'fnd enro'!T188","v":1},1.042,{"$f":"VALUE('fnd enro'!S188)","v":1},null,{"$f":"(($D188*'fnd base rates'!C$110)\n+($E188*'fnd base rates'!C$111)\n+($F188*'fnd base rates'!C$112)\n+($G188*'fnd base rates'!C$113)\n+($H188*'fnd base rates'!C$114)\n+($I188*'fnd base rates'!C$115)\n+($J188*'fnd base rates'!C$119)\n+($K188*'fnd base rates'!C$120)\n+($M188*'fnd base rates'!C$122)\n+($N188*'fnd base rates'!C$123)\n+($O188*'fnd base rates'!C$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,3)))\n*$R188","v":515.21558916400011},{"$f":"(($D188*'fnd base rates'!D$110)\n+($E188*'fnd base rates'!D$111)\n+($F188*'fnd base rates'!D$112)\n+($G188*'fnd base rates'!D$113)\n+($H188*'fnd base rates'!D$114)\n+($I188*'fnd base rates'!D$115)\n+($J188*'fnd base rates'!D$119)\n+($K188*'fnd base rates'!D$120)\n+($M188*'fnd base rates'!D$122)\n+($N188*'fnd base rates'!D$123)\n+($O188*'fnd base rates'!D$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,4)))\n*$R188","v":737.59012000000007},{"$f":"(($D188*'fnd base rates'!E$110)\n+($E188*'fnd base rates'!E$111)\n+($F188*'fnd base rates'!E$112)\n+($G188*'fnd base rates'!E$113)\n+($H188*'fnd base rates'!E$114)\n+($I188*'fnd base rates'!E$115)\n+($J188*'fnd base rates'!E$119)\n+($K188*'fnd base rates'!E$120)\n+($M188*'fnd base rates'!E$122)\n+($N188*'fnd base rates'!E$123)\n+($O188*'fnd base rates'!E$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,5)))\n*$R188","v":4729.2482138500009},{"$f":"(($D188*'fnd base rates'!F$110)\n+($E188*'fnd base rates'!F$111)\n+($F188*'fnd base rates'!F$112)\n+($G188*'fnd base rates'!F$113)\n+($H188*'fnd base rates'!F$114)\n+($I188*'fnd base rates'!F$115)\n+($J188*'fnd base rates'!F$119)\n+($K188*'fnd base rates'!F$120)\n+($M188*'fnd base rates'!F$122)\n+($N188*'fnd base rates'!F$123)\n+($O188*'fnd base rates'!F$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,6)))\n*$R188","v":848.95169743000008},{"$f":"(($D188*'fnd base rates'!G$110)\n+($E188*'fnd base rates'!G$111)\n+($F188*'fnd base rates'!G$112)\n+($G188*'fnd base rates'!G$113)\n+($H188*'fnd base rates'!G$114)\n+($I188*'fnd base rates'!G$115)\n+($J188*'fnd base rates'!G$119)\n+($K188*'fnd base rates'!G$120)\n+($M188*'fnd base rates'!G$122)\n+($N188*'fnd base rates'!G$123)\n+($O188*'fnd base rates'!G$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,7)))\n*$R188","v":157.68440432599999},{"$f":"(($D188*'fnd base rates'!H$110)\n+($E188*'fnd base rates'!H$111)\n+($F188*'fnd base rates'!H$112)\n+($G188*'fnd base rates'!H$113)\n+($H188*'fnd base rates'!H$114)\n+($I188*'fnd base rates'!H$115)\n+($J188*'fnd base rates'!H$119)\n+($K188*'fnd base rates'!H$120)\n+($M188*'fnd base rates'!H$122)\n+($N188*'fnd base rates'!H$123)\n+($O188*'fnd base rates'!H$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D188*'fnd base rates'!I$110)\n+($E188*'fnd base rates'!I$111)\n+($F188*'fnd base rates'!I$112)\n+($G188*'fnd base rates'!I$113)\n+($H188*'fnd base rates'!I$114)\n+($I188*'fnd base rates'!I$115)\n+($J188*'fnd base rates'!I$119)\n+($K188*'fnd base rates'!I$120)\n+($M188*'fnd base rates'!I$122)\n+($N188*'fnd base rates'!I$123)\n+($O188*'fnd base rates'!I$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,9)))\n*$R188","v":410.64177999999998},{"$f":"(($D188*'fnd base rates'!J$110)\n+($E188*'fnd base rates'!J$111)\n+($F188*'fnd base rates'!J$112)\n+($G188*'fnd base rates'!J$113)\n+($H188*'fnd base rates'!J$114)\n+($I188*'fnd base rates'!J$115)\n+($J188*'fnd base rates'!J$119)\n+($K188*'fnd base rates'!J$120)\n+($M188*'fnd base rates'!J$122)\n+($N188*'fnd base rates'!J$123)\n+($O188*'fnd base rates'!J$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,10)))\n*$R188","v":553.14570000000003},{"$f":"(($D188*'fnd base rates'!K$110)\n+($E188*'fnd base rates'!K$111)\n+($F188*'fnd base rates'!K$112)\n+($G188*'fnd base rates'!K$113)\n+($H188*'fnd base rates'!K$114)\n+($I188*'fnd base rates'!K$115)\n+($J188*'fnd base rates'!K$119)\n+($K188*'fnd base rates'!K$120)\n+($M188*'fnd base rates'!K$122)\n+($N188*'fnd base rates'!K$123)\n+($O188*'fnd base rates'!K$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,11)))\n*$R188","v":1106.5500879620001},{"$f":"(($D188*'fnd base rates'!L$110)\n+($E188*'fnd base rates'!L$111)\n+($F188*'fnd base rates'!L$112)\n+($G188*'fnd base rates'!L$113)\n+($H188*'fnd base rates'!L$114)\n+($I188*'fnd base rates'!L$115)\n+($J188*'fnd base rates'!L$119)\n+($K188*'fnd base rates'!L$120)\n+($M188*'fnd base rates'!L$122)\n+($N188*'fnd base rates'!L$123)\n+($O188*'fnd base rates'!L$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D188*'fnd base rates'!M$110)\n+($E188*'fnd base rates'!M$111)\n+($F188*'fnd base rates'!M$112)\n+($G188*'fnd base rates'!M$113)\n+($H188*'fnd base rates'!M$114)\n+($I188*'fnd base rates'!M$115)\n+($J188*'fnd base rates'!M$119)\n+($K188*'fnd base rates'!M$120)\n+($M188*'fnd base rates'!M$122)\n+($N188*'fnd base rates'!M$123)\n+($O188*'fnd base rates'!M$124)\n+($P188*VLOOKUP($S188+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170695,"430","170","695",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D189","v":0},{"$f":"'fnd enro'!E189","v":0},{"$f":"'fnd enro'!F189","v":0},{"$f":"'fnd enro'!G189","v":0},{"$f":"'fnd enro'!H189","v":1},{"$f":"'fnd enro'!I189","v":3},{"$f":"'fnd enro'!J189","v":0},{"$f":"'fnd enro'!K189","v":0.15160000000000001},{"$f":"'fnd enro'!L189","v":0},{"$f":"'fnd enro'!M189+'fnd enro'!N189","v":0},{"$f":"'fnd enro'!O189","v":0},{"$f":"'fnd enro'!P189","v":0},{"$f":"'fnd enro'!Q189+'fnd enro'!R189","v":0},{"$f":"'fnd enro'!T189","v":4},1.042,{"$f":"VALUE('fnd enro'!S189)","v":1},null,{"$f":"(($D189*'fnd base rates'!C$110)\n+($E189*'fnd base rates'!C$111)\n+($F189*'fnd base rates'!C$112)\n+($G189*'fnd base rates'!C$113)\n+($H189*'fnd base rates'!C$114)\n+($I189*'fnd base rates'!C$115)\n+($J189*'fnd base rates'!C$119)\n+($K189*'fnd base rates'!C$120)\n+($M189*'fnd base rates'!C$122)\n+($N189*'fnd base rates'!C$123)\n+($O189*'fnd base rates'!C$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,3)))\n*$R189","v":2060.8623566560004},{"$f":"(($D189*'fnd base rates'!D$110)\n+($E189*'fnd base rates'!D$111)\n+($F189*'fnd base rates'!D$112)\n+($G189*'fnd base rates'!D$113)\n+($H189*'fnd base rates'!D$114)\n+($I189*'fnd base rates'!D$115)\n+($J189*'fnd base rates'!D$119)\n+($K189*'fnd base rates'!D$120)\n+($M189*'fnd base rates'!D$122)\n+($N189*'fnd base rates'!D$123)\n+($O189*'fnd base rates'!D$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,4)))\n*$R189","v":2950.3604800000003},{"$f":"(($D189*'fnd base rates'!E$110)\n+($E189*'fnd base rates'!E$111)\n+($F189*'fnd base rates'!E$112)\n+($G189*'fnd base rates'!E$113)\n+($H189*'fnd base rates'!E$114)\n+($I189*'fnd base rates'!E$115)\n+($J189*'fnd base rates'!E$119)\n+($K189*'fnd base rates'!E$120)\n+($M189*'fnd base rates'!E$122)\n+($N189*'fnd base rates'!E$123)\n+($O189*'fnd base rates'!E$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,5)))\n*$R189","v":17516.4510754},{"$f":"(($D189*'fnd base rates'!F$110)\n+($E189*'fnd base rates'!F$111)\n+($F189*'fnd base rates'!F$112)\n+($G189*'fnd base rates'!F$113)\n+($H189*'fnd base rates'!F$114)\n+($I189*'fnd base rates'!F$115)\n+($J189*'fnd base rates'!F$119)\n+($K189*'fnd base rates'!F$120)\n+($M189*'fnd base rates'!F$122)\n+($N189*'fnd base rates'!F$123)\n+($O189*'fnd base rates'!F$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,6)))\n*$R189","v":3500.3923297200004},{"$f":"(($D189*'fnd base rates'!G$110)\n+($E189*'fnd base rates'!G$111)\n+($F189*'fnd base rates'!G$112)\n+($G189*'fnd base rates'!G$113)\n+($H189*'fnd base rates'!G$114)\n+($I189*'fnd base rates'!G$115)\n+($J189*'fnd base rates'!G$119)\n+($K189*'fnd base rates'!G$120)\n+($M189*'fnd base rates'!G$122)\n+($N189*'fnd base rates'!G$123)\n+($O189*'fnd base rates'!G$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,7)))\n*$R189","v":635.14527730399993},{"$f":"(($D189*'fnd base rates'!H$110)\n+($E189*'fnd base rates'!H$111)\n+($F189*'fnd base rates'!H$112)\n+($G189*'fnd base rates'!H$113)\n+($H189*'fnd base rates'!H$114)\n+($I189*'fnd base rates'!H$115)\n+($J189*'fnd base rates'!H$119)\n+($K189*'fnd base rates'!H$120)\n+($M189*'fnd base rates'!H$122)\n+($N189*'fnd base rates'!H$123)\n+($O189*'fnd base rates'!H$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,8)))","v":2781.7043119999994},{"$f":"(($D189*'fnd base rates'!I$110)\n+($E189*'fnd base rates'!I$111)\n+($F189*'fnd base rates'!I$112)\n+($G189*'fnd base rates'!I$113)\n+($H189*'fnd base rates'!I$114)\n+($I189*'fnd base rates'!I$115)\n+($J189*'fnd base rates'!I$119)\n+($K189*'fnd base rates'!I$120)\n+($M189*'fnd base rates'!I$122)\n+($N189*'fnd base rates'!I$123)\n+($O189*'fnd base rates'!I$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,9)))\n*$R189","v":1559.5093000000002},{"$f":"(($D189*'fnd base rates'!J$110)\n+($E189*'fnd base rates'!J$111)\n+($F189*'fnd base rates'!J$112)\n+($G189*'fnd base rates'!J$113)\n+($H189*'fnd base rates'!J$114)\n+($I189*'fnd base rates'!J$115)\n+($J189*'fnd base rates'!J$119)\n+($K189*'fnd base rates'!J$120)\n+($M189*'fnd base rates'!J$122)\n+($N189*'fnd base rates'!J$123)\n+($O189*'fnd base rates'!J$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,10)))\n*$R189","v":1899.3159200000002},{"$f":"(($D189*'fnd base rates'!K$110)\n+($E189*'fnd base rates'!K$111)\n+($F189*'fnd base rates'!K$112)\n+($G189*'fnd base rates'!K$113)\n+($H189*'fnd base rates'!K$114)\n+($I189*'fnd base rates'!K$115)\n+($J189*'fnd base rates'!K$119)\n+($K189*'fnd base rates'!K$120)\n+($M189*'fnd base rates'!K$122)\n+($N189*'fnd base rates'!K$123)\n+($O189*'fnd base rates'!K$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,11)))\n*$R189","v":4457.1477518479996},{"$f":"(($D189*'fnd base rates'!L$110)\n+($E189*'fnd base rates'!L$111)\n+($F189*'fnd base rates'!L$112)\n+($G189*'fnd base rates'!L$113)\n+($H189*'fnd base rates'!L$114)\n+($I189*'fnd base rates'!L$115)\n+($J189*'fnd base rates'!L$119)\n+($K189*'fnd base rates'!L$120)\n+($M189*'fnd base rates'!L$122)\n+($N189*'fnd base rates'!L$123)\n+($O189*'fnd base rates'!L$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,12)))","v":4484.9705113313303},{"$f":"(($D189*'fnd base rates'!M$110)\n+($E189*'fnd base rates'!M$111)\n+($F189*'fnd base rates'!M$112)\n+($G189*'fnd base rates'!M$113)\n+($H189*'fnd base rates'!M$114)\n+($I189*'fnd base rates'!M$115)\n+($J189*'fnd base rates'!M$119)\n+($K189*'fnd base rates'!M$120)\n+($M189*'fnd base rates'!M$122)\n+($N189*'fnd base rates'!M$123)\n+($O189*'fnd base rates'!M$124)\n+($P189*VLOOKUP($S189+15,rate_basefnd,13)))","v":0},41845.859314259338,null,430170710,"430","170","710",1,4,41845.859314259338,10461,0,10461,null,null,null,null,null,10461,0,10461,-2,10463,13,10450]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D190","v":0},{"$f":"'fnd enro'!E190","v":0},{"$f":"'fnd enro'!F190","v":0},{"$f":"'fnd enro'!G190","v":0},{"$f":"'fnd enro'!H190","v":6},{"$f":"'fnd enro'!I190","v":6},{"$f":"'fnd enro'!J190","v":0},{"$f":"'fnd enro'!K190","v":0.45479999999999998},{"$f":"'fnd enro'!L190","v":0},{"$f":"'fnd enro'!M190+'fnd enro'!N190","v":0},{"$f":"'fnd enro'!O190","v":0},{"$f":"'fnd enro'!P190","v":0},{"$f":"'fnd enro'!Q190+'fnd enro'!R190","v":1},{"$f":"'fnd enro'!T190","v":12},1.042,{"$f":"VALUE('fnd enro'!S190)","v":1},null,{"$f":"(($D190*'fnd base rates'!C$110)\n+($E190*'fnd base rates'!C$111)\n+($F190*'fnd base rates'!C$112)\n+($G190*'fnd base rates'!C$113)\n+($H190*'fnd base rates'!C$114)\n+($I190*'fnd base rates'!C$115)\n+($J190*'fnd base rates'!C$119)\n+($K190*'fnd base rates'!C$120)\n+($M190*'fnd base rates'!C$122)\n+($N190*'fnd base rates'!C$123)\n+($O190*'fnd base rates'!C$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,3)))\n*$R190","v":6235.7082299679996},{"$f":"(($D190*'fnd base rates'!D$110)\n+($E190*'fnd base rates'!D$111)\n+($F190*'fnd base rates'!D$112)\n+($G190*'fnd base rates'!D$113)\n+($H190*'fnd base rates'!D$114)\n+($I190*'fnd base rates'!D$115)\n+($J190*'fnd base rates'!D$119)\n+($K190*'fnd base rates'!D$120)\n+($M190*'fnd base rates'!D$122)\n+($N190*'fnd base rates'!D$123)\n+($O190*'fnd base rates'!D$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,4)))\n*$R190","v":9102.7661200000002},{"$f":"(($D190*'fnd base rates'!E$110)\n+($E190*'fnd base rates'!E$111)\n+($F190*'fnd base rates'!E$112)\n+($G190*'fnd base rates'!E$113)\n+($H190*'fnd base rates'!E$114)\n+($I190*'fnd base rates'!E$115)\n+($J190*'fnd base rates'!E$119)\n+($K190*'fnd base rates'!E$120)\n+($M190*'fnd base rates'!E$122)\n+($N190*'fnd base rates'!E$123)\n+($O190*'fnd base rates'!E$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,5)))\n*$R190","v":50804.618006200006},{"$f":"(($D190*'fnd base rates'!F$110)\n+($E190*'fnd base rates'!F$111)\n+($F190*'fnd base rates'!F$112)\n+($G190*'fnd base rates'!F$113)\n+($H190*'fnd base rates'!F$114)\n+($I190*'fnd base rates'!F$115)\n+($J190*'fnd base rates'!F$119)\n+($K190*'fnd base rates'!F$120)\n+($M190*'fnd base rates'!F$122)\n+($N190*'fnd base rates'!F$123)\n+($O190*'fnd base rates'!F$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,6)))\n*$R190","v":10814.93360916},{"$f":"(($D190*'fnd base rates'!G$110)\n+($E190*'fnd base rates'!G$111)\n+($F190*'fnd base rates'!G$112)\n+($G190*'fnd base rates'!G$113)\n+($H190*'fnd base rates'!G$114)\n+($I190*'fnd base rates'!G$115)\n+($J190*'fnd base rates'!G$119)\n+($K190*'fnd base rates'!G$120)\n+($M190*'fnd base rates'!G$122)\n+($N190*'fnd base rates'!G$123)\n+($O190*'fnd base rates'!G$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,7)))\n*$R190","v":2037.8531919120001},{"$f":"(($D190*'fnd base rates'!H$110)\n+($E190*'fnd base rates'!H$111)\n+($F190*'fnd base rates'!H$112)\n+($G190*'fnd base rates'!H$113)\n+($H190*'fnd base rates'!H$114)\n+($I190*'fnd base rates'!H$115)\n+($J190*'fnd base rates'!H$119)\n+($K190*'fnd base rates'!H$120)\n+($M190*'fnd base rates'!H$122)\n+($N190*'fnd base rates'!H$123)\n+($O190*'fnd base rates'!H$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,8)))","v":7517.0429359999998},{"$f":"(($D190*'fnd base rates'!I$110)\n+($E190*'fnd base rates'!I$111)\n+($F190*'fnd base rates'!I$112)\n+($G190*'fnd base rates'!I$113)\n+($H190*'fnd base rates'!I$114)\n+($I190*'fnd base rates'!I$115)\n+($J190*'fnd base rates'!I$119)\n+($K190*'fnd base rates'!I$120)\n+($M190*'fnd base rates'!I$122)\n+($N190*'fnd base rates'!I$123)\n+($O190*'fnd base rates'!I$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,9)))\n*$R190","v":4528.8445999999994},{"$f":"(($D190*'fnd base rates'!J$110)\n+($E190*'fnd base rates'!J$111)\n+($F190*'fnd base rates'!J$112)\n+($G190*'fnd base rates'!J$113)\n+($H190*'fnd base rates'!J$114)\n+($I190*'fnd base rates'!J$115)\n+($J190*'fnd base rates'!J$119)\n+($K190*'fnd base rates'!J$120)\n+($M190*'fnd base rates'!J$122)\n+($N190*'fnd base rates'!J$123)\n+($O190*'fnd base rates'!J$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,10)))\n*$R190","v":5275.1145800000013},{"$f":"(($D190*'fnd base rates'!K$110)\n+($E190*'fnd base rates'!K$111)\n+($F190*'fnd base rates'!K$112)\n+($G190*'fnd base rates'!K$113)\n+($H190*'fnd base rates'!K$114)\n+($I190*'fnd base rates'!K$115)\n+($J190*'fnd base rates'!K$119)\n+($K190*'fnd base rates'!K$120)\n+($M190*'fnd base rates'!K$122)\n+($N190*'fnd base rates'!K$123)\n+($O190*'fnd base rates'!K$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,11)))\n*$R190","v":13464.285455544001},{"$f":"(($D190*'fnd base rates'!L$110)\n+($E190*'fnd base rates'!L$111)\n+($F190*'fnd base rates'!L$112)\n+($G190*'fnd base rates'!L$113)\n+($H190*'fnd base rates'!L$114)\n+($I190*'fnd base rates'!L$115)\n+($J190*'fnd base rates'!L$119)\n+($K190*'fnd base rates'!L$120)\n+($M190*'fnd base rates'!L$122)\n+($N190*'fnd base rates'!L$123)\n+($O190*'fnd base rates'!L$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,12)))","v":14142.106732441385},{"$f":"(($D190*'fnd base rates'!M$110)\n+($E190*'fnd base rates'!M$111)\n+($F190*'fnd base rates'!M$112)\n+($G190*'fnd base rates'!M$113)\n+($H190*'fnd base rates'!M$114)\n+($I190*'fnd base rates'!M$115)\n+($J190*'fnd base rates'!M$119)\n+($K190*'fnd base rates'!M$120)\n+($M190*'fnd base rates'!M$122)\n+($N190*'fnd base rates'!M$123)\n+($O190*'fnd base rates'!M$124)\n+($P190*VLOOKUP($S190+15,rate_basefnd,13)))","v":0},123923.27346122538,null,430170725,"430","170","725",1,12,123923.27346122538,10327,0,10327,null,null,null,null,null,10327,0,10327,-3,10330,14,10316]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D191","v":0},{"$f":"'fnd enro'!E191","v":0},{"$f":"'fnd enro'!F191","v":0},{"$f":"'fnd enro'!G191","v":0},{"$f":"'fnd enro'!H191","v":0},{"$f":"'fnd enro'!I191","v":15},{"$f":"'fnd enro'!J191","v":0},{"$f":"'fnd enro'!K191","v":0.56850000000000001},{"$f":"'fnd enro'!L191","v":0},{"$f":"'fnd enro'!M191+'fnd enro'!N191","v":0},{"$f":"'fnd enro'!O191","v":0},{"$f":"'fnd enro'!P191","v":0},{"$f":"'fnd enro'!Q191+'fnd enro'!R191","v":1},{"$f":"'fnd enro'!T191","v":15},1.042,{"$f":"VALUE('fnd enro'!S191)","v":1},null,{"$f":"(($D191*'fnd base rates'!C$110)\n+($E191*'fnd base rates'!C$111)\n+($F191*'fnd base rates'!C$112)\n+($G191*'fnd base rates'!C$113)\n+($H191*'fnd base rates'!C$114)\n+($I191*'fnd base rates'!C$115)\n+($J191*'fnd base rates'!C$119)\n+($K191*'fnd base rates'!C$120)\n+($M191*'fnd base rates'!C$122)\n+($N191*'fnd base rates'!C$123)\n+($O191*'fnd base rates'!C$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,3)))\n*$R191","v":7781.35499746},{"$f":"(($D191*'fnd base rates'!D$110)\n+($E191*'fnd base rates'!D$111)\n+($F191*'fnd base rates'!D$112)\n+($G191*'fnd base rates'!D$113)\n+($H191*'fnd base rates'!D$114)\n+($I191*'fnd base rates'!D$115)\n+($J191*'fnd base rates'!D$119)\n+($K191*'fnd base rates'!D$120)\n+($M191*'fnd base rates'!D$122)\n+($N191*'fnd base rates'!D$123)\n+($O191*'fnd base rates'!D$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,4)))\n*$R191","v":11315.536480000001},{"$f":"(($D191*'fnd base rates'!E$110)\n+($E191*'fnd base rates'!E$111)\n+($F191*'fnd base rates'!E$112)\n+($G191*'fnd base rates'!E$113)\n+($H191*'fnd base rates'!E$114)\n+($I191*'fnd base rates'!E$115)\n+($J191*'fnd base rates'!E$119)\n+($K191*'fnd base rates'!E$120)\n+($M191*'fnd base rates'!E$122)\n+($N191*'fnd base rates'!E$123)\n+($O191*'fnd base rates'!E$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,5)))\n*$R191","v":73395.613327750005},{"$f":"(($D191*'fnd base rates'!F$110)\n+($E191*'fnd base rates'!F$111)\n+($F191*'fnd base rates'!F$112)\n+($G191*'fnd base rates'!F$113)\n+($H191*'fnd base rates'!F$114)\n+($I191*'fnd base rates'!F$115)\n+($J191*'fnd base rates'!F$119)\n+($K191*'fnd base rates'!F$120)\n+($M191*'fnd base rates'!F$122)\n+($N191*'fnd base rates'!F$123)\n+($O191*'fnd base rates'!F$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,6)))\n*$R191","v":12734.275461450001},{"$f":"(($D191*'fnd base rates'!G$110)\n+($E191*'fnd base rates'!G$111)\n+($F191*'fnd base rates'!G$112)\n+($G191*'fnd base rates'!G$113)\n+($H191*'fnd base rates'!G$114)\n+($I191*'fnd base rates'!G$115)\n+($J191*'fnd base rates'!G$119)\n+($K191*'fnd base rates'!G$120)\n+($M191*'fnd base rates'!G$122)\n+($N191*'fnd base rates'!G$123)\n+($O191*'fnd base rates'!G$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,7)))\n*$R191","v":2484.46044489},{"$f":"(($D191*'fnd base rates'!H$110)\n+($E191*'fnd base rates'!H$111)\n+($F191*'fnd base rates'!H$112)\n+($G191*'fnd base rates'!H$113)\n+($H191*'fnd base rates'!H$114)\n+($I191*'fnd base rates'!H$115)\n+($J191*'fnd base rates'!H$119)\n+($K191*'fnd base rates'!H$120)\n+($M191*'fnd base rates'!H$122)\n+($N191*'fnd base rates'!H$123)\n+($O191*'fnd base rates'!H$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,8)))","v":11505.943670000001},{"$f":"(($D191*'fnd base rates'!I$110)\n+($E191*'fnd base rates'!I$111)\n+($F191*'fnd base rates'!I$112)\n+($G191*'fnd base rates'!I$113)\n+($H191*'fnd base rates'!I$114)\n+($I191*'fnd base rates'!I$115)\n+($J191*'fnd base rates'!I$119)\n+($K191*'fnd base rates'!I$120)\n+($M191*'fnd base rates'!I$122)\n+($N191*'fnd base rates'!I$123)\n+($O191*'fnd base rates'!I$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,9)))\n*$R191","v":6259.1168599999992},{"$f":"(($D191*'fnd base rates'!J$110)\n+($E191*'fnd base rates'!J$111)\n+($F191*'fnd base rates'!J$112)\n+($G191*'fnd base rates'!J$113)\n+($H191*'fnd base rates'!J$114)\n+($I191*'fnd base rates'!J$115)\n+($J191*'fnd base rates'!J$119)\n+($K191*'fnd base rates'!J$120)\n+($M191*'fnd base rates'!J$122)\n+($N191*'fnd base rates'!J$123)\n+($O191*'fnd base rates'!J$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,10)))\n*$R191","v":8814.1529599999994},{"$f":"(($D191*'fnd base rates'!K$110)\n+($E191*'fnd base rates'!K$111)\n+($F191*'fnd base rates'!K$112)\n+($G191*'fnd base rates'!K$113)\n+($H191*'fnd base rates'!K$114)\n+($I191*'fnd base rates'!K$115)\n+($J191*'fnd base rates'!K$119)\n+($K191*'fnd base rates'!K$120)\n+($M191*'fnd base rates'!K$122)\n+($N191*'fnd base rates'!K$123)\n+($O191*'fnd base rates'!K$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,11)))\n*$R191","v":16598.251319430001},{"$f":"(($D191*'fnd base rates'!L$110)\n+($E191*'fnd base rates'!L$111)\n+($F191*'fnd base rates'!L$112)\n+($G191*'fnd base rates'!L$113)\n+($H191*'fnd base rates'!L$114)\n+($I191*'fnd base rates'!L$115)\n+($J191*'fnd base rates'!L$119)\n+($K191*'fnd base rates'!L$120)\n+($M191*'fnd base rates'!L$122)\n+($N191*'fnd base rates'!L$123)\n+($O191*'fnd base rates'!L$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,12)))","v":16817.795419433245},{"$f":"(($D191*'fnd base rates'!M$110)\n+($E191*'fnd base rates'!M$111)\n+($F191*'fnd base rates'!M$112)\n+($G191*'fnd base rates'!M$113)\n+($H191*'fnd base rates'!M$114)\n+($I191*'fnd base rates'!M$115)\n+($J191*'fnd base rates'!M$119)\n+($K191*'fnd base rates'!M$120)\n+($M191*'fnd base rates'!M$122)\n+($N191*'fnd base rates'!M$123)\n+($O191*'fnd base rates'!M$124)\n+($P191*VLOOKUP($S191+15,rate_basefnd,13)))","v":0},167706.50094041324,null,430170730,"430","170","730",1,15,167706.50094041324,11180,0,11180,null,null,null,null,null,11180,0,11180,-2,11182,13,11169]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D192","v":0},{"$f":"'fnd enro'!E192","v":0},{"$f":"'fnd enro'!F192","v":0},{"$f":"'fnd enro'!G192","v":0},{"$f":"'fnd enro'!H192","v":1},{"$f":"'fnd enro'!I192","v":1},{"$f":"'fnd enro'!J192","v":0},{"$f":"'fnd enro'!K192","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L192","v":0},{"$f":"'fnd enro'!M192+'fnd enro'!N192","v":0},{"$f":"'fnd enro'!O192","v":0},{"$f":"'fnd enro'!P192","v":0},{"$f":"'fnd enro'!Q192+'fnd enro'!R192","v":0},{"$f":"'fnd enro'!T192","v":2},1.042,{"$f":"VALUE('fnd enro'!S192)","v":1},null,{"$f":"(($D192*'fnd base rates'!C$110)\n+($E192*'fnd base rates'!C$111)\n+($F192*'fnd base rates'!C$112)\n+($G192*'fnd base rates'!C$113)\n+($H192*'fnd base rates'!C$114)\n+($I192*'fnd base rates'!C$115)\n+($J192*'fnd base rates'!C$119)\n+($K192*'fnd base rates'!C$120)\n+($M192*'fnd base rates'!C$122)\n+($N192*'fnd base rates'!C$123)\n+($O192*'fnd base rates'!C$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,3)))\n*$R192","v":1030.4311783280002},{"$f":"(($D192*'fnd base rates'!D$110)\n+($E192*'fnd base rates'!D$111)\n+($F192*'fnd base rates'!D$112)\n+($G192*'fnd base rates'!D$113)\n+($H192*'fnd base rates'!D$114)\n+($I192*'fnd base rates'!D$115)\n+($J192*'fnd base rates'!D$119)\n+($K192*'fnd base rates'!D$120)\n+($M192*'fnd base rates'!D$122)\n+($N192*'fnd base rates'!D$123)\n+($O192*'fnd base rates'!D$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,4)))\n*$R192","v":1475.1802400000001},{"$f":"(($D192*'fnd base rates'!E$110)\n+($E192*'fnd base rates'!E$111)\n+($F192*'fnd base rates'!E$112)\n+($G192*'fnd base rates'!E$113)\n+($H192*'fnd base rates'!E$114)\n+($I192*'fnd base rates'!E$115)\n+($J192*'fnd base rates'!E$119)\n+($K192*'fnd base rates'!E$120)\n+($M192*'fnd base rates'!E$122)\n+($N192*'fnd base rates'!E$123)\n+($O192*'fnd base rates'!E$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,5)))\n*$R192","v":8057.9546477000004},{"$f":"(($D192*'fnd base rates'!F$110)\n+($E192*'fnd base rates'!F$111)\n+($F192*'fnd base rates'!F$112)\n+($G192*'fnd base rates'!F$113)\n+($H192*'fnd base rates'!F$114)\n+($I192*'fnd base rates'!F$115)\n+($J192*'fnd base rates'!F$119)\n+($K192*'fnd base rates'!F$120)\n+($M192*'fnd base rates'!F$122)\n+($N192*'fnd base rates'!F$123)\n+($O192*'fnd base rates'!F$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,6)))\n*$R192","v":1802.4889348600002},{"$f":"(($D192*'fnd base rates'!G$110)\n+($E192*'fnd base rates'!G$111)\n+($F192*'fnd base rates'!G$112)\n+($G192*'fnd base rates'!G$113)\n+($H192*'fnd base rates'!G$114)\n+($I192*'fnd base rates'!G$115)\n+($J192*'fnd base rates'!G$119)\n+($K192*'fnd base rates'!G$120)\n+($M192*'fnd base rates'!G$122)\n+($N192*'fnd base rates'!G$123)\n+($O192*'fnd base rates'!G$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,7)))\n*$R192","v":319.77646865200001},{"$f":"(($D192*'fnd base rates'!H$110)\n+($E192*'fnd base rates'!H$111)\n+($F192*'fnd base rates'!H$112)\n+($G192*'fnd base rates'!H$113)\n+($H192*'fnd base rates'!H$114)\n+($I192*'fnd base rates'!H$115)\n+($J192*'fnd base rates'!H$119)\n+($K192*'fnd base rates'!H$120)\n+($M192*'fnd base rates'!H$122)\n+($N192*'fnd base rates'!H$123)\n+($O192*'fnd base rates'!H$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D192*'fnd base rates'!I$110)\n+($E192*'fnd base rates'!I$111)\n+($F192*'fnd base rates'!I$112)\n+($G192*'fnd base rates'!I$113)\n+($H192*'fnd base rates'!I$114)\n+($I192*'fnd base rates'!I$115)\n+($J192*'fnd base rates'!I$119)\n+($K192*'fnd base rates'!I$120)\n+($M192*'fnd base rates'!I$122)\n+($N192*'fnd base rates'!I$123)\n+($O192*'fnd base rates'!I$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,9)))\n*$R192","v":738.22574000000009},{"$f":"(($D192*'fnd base rates'!J$110)\n+($E192*'fnd base rates'!J$111)\n+($F192*'fnd base rates'!J$112)\n+($G192*'fnd base rates'!J$113)\n+($H192*'fnd base rates'!J$114)\n+($I192*'fnd base rates'!J$115)\n+($J192*'fnd base rates'!J$119)\n+($K192*'fnd base rates'!J$120)\n+($M192*'fnd base rates'!J$122)\n+($N192*'fnd base rates'!J$123)\n+($O192*'fnd base rates'!J$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,10)))\n*$R192","v":793.02452000000005},{"$f":"(($D192*'fnd base rates'!K$110)\n+($E192*'fnd base rates'!K$111)\n+($F192*'fnd base rates'!K$112)\n+($G192*'fnd base rates'!K$113)\n+($H192*'fnd base rates'!K$114)\n+($I192*'fnd base rates'!K$115)\n+($J192*'fnd base rates'!K$119)\n+($K192*'fnd base rates'!K$120)\n+($M192*'fnd base rates'!K$122)\n+($N192*'fnd base rates'!K$123)\n+($O192*'fnd base rates'!K$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,11)))\n*$R192","v":2244.0475759239998},{"$f":"(($D192*'fnd base rates'!L$110)\n+($E192*'fnd base rates'!L$111)\n+($F192*'fnd base rates'!L$112)\n+($G192*'fnd base rates'!L$113)\n+($H192*'fnd base rates'!L$114)\n+($I192*'fnd base rates'!L$115)\n+($J192*'fnd base rates'!L$119)\n+($K192*'fnd base rates'!L$120)\n+($M192*'fnd base rates'!L$122)\n+($N192*'fnd base rates'!L$123)\n+($O192*'fnd base rates'!L$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D192*'fnd base rates'!M$110)\n+($E192*'fnd base rates'!M$111)\n+($F192*'fnd base rates'!M$112)\n+($G192*'fnd base rates'!M$113)\n+($H192*'fnd base rates'!M$114)\n+($I192*'fnd base rates'!M$115)\n+($J192*'fnd base rates'!M$119)\n+($K192*'fnd base rates'!M$120)\n+($M192*'fnd base rates'!M$122)\n+($N192*'fnd base rates'!M$123)\n+($O192*'fnd base rates'!M$124)\n+($P192*VLOOKUP($S192+15,rate_basefnd,13)))","v":0},20004.497583537566,null,430170735,"430","170","735",1,2,20004.497583537566,10002,0,10002,null,null,null,null,null,10002,0,10002,-3,10005,14,9991]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D193","v":0},{"$f":"'fnd enro'!E193","v":0},{"$f":"'fnd enro'!F193","v":0},{"$f":"'fnd enro'!G193","v":0},{"$f":"'fnd enro'!H193","v":0},{"$f":"'fnd enro'!I193","v":1},{"$f":"'fnd enro'!J193","v":0},{"$f":"'fnd enro'!K193","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L193","v":0},{"$f":"'fnd enro'!M193+'fnd enro'!N193","v":0},{"$f":"'fnd enro'!O193","v":0},{"$f":"'fnd enro'!P193","v":0},{"$f":"'fnd enro'!Q193+'fnd enro'!R193","v":0},{"$f":"'fnd enro'!T193","v":1},1.042,{"$f":"VALUE('fnd enro'!S193)","v":1},null,{"$f":"(($D193*'fnd base rates'!C$110)\n+($E193*'fnd base rates'!C$111)\n+($F193*'fnd base rates'!C$112)\n+($G193*'fnd base rates'!C$113)\n+($H193*'fnd base rates'!C$114)\n+($I193*'fnd base rates'!C$115)\n+($J193*'fnd base rates'!C$119)\n+($K193*'fnd base rates'!C$120)\n+($M193*'fnd base rates'!C$122)\n+($N193*'fnd base rates'!C$123)\n+($O193*'fnd base rates'!C$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,3)))\n*$R193","v":515.21558916400011},{"$f":"(($D193*'fnd base rates'!D$110)\n+($E193*'fnd base rates'!D$111)\n+($F193*'fnd base rates'!D$112)\n+($G193*'fnd base rates'!D$113)\n+($H193*'fnd base rates'!D$114)\n+($I193*'fnd base rates'!D$115)\n+($J193*'fnd base rates'!D$119)\n+($K193*'fnd base rates'!D$120)\n+($M193*'fnd base rates'!D$122)\n+($N193*'fnd base rates'!D$123)\n+($O193*'fnd base rates'!D$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,4)))\n*$R193","v":737.59012000000007},{"$f":"(($D193*'fnd base rates'!E$110)\n+($E193*'fnd base rates'!E$111)\n+($F193*'fnd base rates'!E$112)\n+($G193*'fnd base rates'!E$113)\n+($H193*'fnd base rates'!E$114)\n+($I193*'fnd base rates'!E$115)\n+($J193*'fnd base rates'!E$119)\n+($K193*'fnd base rates'!E$120)\n+($M193*'fnd base rates'!E$122)\n+($N193*'fnd base rates'!E$123)\n+($O193*'fnd base rates'!E$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,5)))\n*$R193","v":4729.2482138500009},{"$f":"(($D193*'fnd base rates'!F$110)\n+($E193*'fnd base rates'!F$111)\n+($F193*'fnd base rates'!F$112)\n+($G193*'fnd base rates'!F$113)\n+($H193*'fnd base rates'!F$114)\n+($I193*'fnd base rates'!F$115)\n+($J193*'fnd base rates'!F$119)\n+($K193*'fnd base rates'!F$120)\n+($M193*'fnd base rates'!F$122)\n+($N193*'fnd base rates'!F$123)\n+($O193*'fnd base rates'!F$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,6)))\n*$R193","v":848.95169743000008},{"$f":"(($D193*'fnd base rates'!G$110)\n+($E193*'fnd base rates'!G$111)\n+($F193*'fnd base rates'!G$112)\n+($G193*'fnd base rates'!G$113)\n+($H193*'fnd base rates'!G$114)\n+($I193*'fnd base rates'!G$115)\n+($J193*'fnd base rates'!G$119)\n+($K193*'fnd base rates'!G$120)\n+($M193*'fnd base rates'!G$122)\n+($N193*'fnd base rates'!G$123)\n+($O193*'fnd base rates'!G$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,7)))\n*$R193","v":157.68440432599999},{"$f":"(($D193*'fnd base rates'!H$110)\n+($E193*'fnd base rates'!H$111)\n+($F193*'fnd base rates'!H$112)\n+($G193*'fnd base rates'!H$113)\n+($H193*'fnd base rates'!H$114)\n+($I193*'fnd base rates'!H$115)\n+($J193*'fnd base rates'!H$119)\n+($K193*'fnd base rates'!H$120)\n+($M193*'fnd base rates'!H$122)\n+($N193*'fnd base rates'!H$123)\n+($O193*'fnd base rates'!H$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D193*'fnd base rates'!I$110)\n+($E193*'fnd base rates'!I$111)\n+($F193*'fnd base rates'!I$112)\n+($G193*'fnd base rates'!I$113)\n+($H193*'fnd base rates'!I$114)\n+($I193*'fnd base rates'!I$115)\n+($J193*'fnd base rates'!I$119)\n+($K193*'fnd base rates'!I$120)\n+($M193*'fnd base rates'!I$122)\n+($N193*'fnd base rates'!I$123)\n+($O193*'fnd base rates'!I$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,9)))\n*$R193","v":410.64177999999998},{"$f":"(($D193*'fnd base rates'!J$110)\n+($E193*'fnd base rates'!J$111)\n+($F193*'fnd base rates'!J$112)\n+($G193*'fnd base rates'!J$113)\n+($H193*'fnd base rates'!J$114)\n+($I193*'fnd base rates'!J$115)\n+($J193*'fnd base rates'!J$119)\n+($K193*'fnd base rates'!J$120)\n+($M193*'fnd base rates'!J$122)\n+($N193*'fnd base rates'!J$123)\n+($O193*'fnd base rates'!J$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,10)))\n*$R193","v":553.14570000000003},{"$f":"(($D193*'fnd base rates'!K$110)\n+($E193*'fnd base rates'!K$111)\n+($F193*'fnd base rates'!K$112)\n+($G193*'fnd base rates'!K$113)\n+($H193*'fnd base rates'!K$114)\n+($I193*'fnd base rates'!K$115)\n+($J193*'fnd base rates'!K$119)\n+($K193*'fnd base rates'!K$120)\n+($M193*'fnd base rates'!K$122)\n+($N193*'fnd base rates'!K$123)\n+($O193*'fnd base rates'!K$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,11)))\n*$R193","v":1106.5500879620001},{"$f":"(($D193*'fnd base rates'!L$110)\n+($E193*'fnd base rates'!L$111)\n+($F193*'fnd base rates'!L$112)\n+($G193*'fnd base rates'!L$113)\n+($H193*'fnd base rates'!L$114)\n+($I193*'fnd base rates'!L$115)\n+($J193*'fnd base rates'!L$119)\n+($K193*'fnd base rates'!L$120)\n+($M193*'fnd base rates'!L$122)\n+($N193*'fnd base rates'!L$123)\n+($O193*'fnd base rates'!L$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D193*'fnd base rates'!M$110)\n+($E193*'fnd base rates'!M$111)\n+($F193*'fnd base rates'!M$112)\n+($G193*'fnd base rates'!M$113)\n+($H193*'fnd base rates'!M$114)\n+($I193*'fnd base rates'!M$115)\n+($J193*'fnd base rates'!M$119)\n+($K193*'fnd base rates'!M$120)\n+($M193*'fnd base rates'!M$122)\n+($N193*'fnd base rates'!M$123)\n+($O193*'fnd base rates'!M$124)\n+($P193*VLOOKUP($S193+15,rate_basefnd,13)))","v":0},10920.680865360884,null,430170775,"430","170","775",1,1,10920.680865360884,10921,0,10921,null,null,null,null,null,10921,0,10921,-1,10922,13,10909]
[431,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D194","v":1},{"$f":"'fnd enro'!E194","v":0},{"$f":"'fnd enro'!F194","v":0},{"$f":"'fnd enro'!G194","v":1},{"$f":"'fnd enro'!H194","v":3},{"$f":"'fnd enro'!I194","v":0},{"$f":"'fnd enro'!J194","v":0},{"$f":"'fnd enro'!K194","v":0.15160000000000001},{"$f":"'fnd enro'!L194","v":0},{"$f":"'fnd enro'!M194+'fnd enro'!N194","v":1},{"$f":"'fnd enro'!O194","v":0},{"$f":"'fnd enro'!P194","v":0},{"$f":"'fnd enro'!Q194+'fnd enro'!R194","v":0},{"$f":"'fnd enro'!T194","v":5},1,{"$f":"VALUE('fnd enro'!S194)","v":1},null,{"$f":"(($D194*'fnd base rates'!C$110)\n+($E194*'fnd base rates'!C$111)\n+($F194*'fnd base rates'!C$112)\n+($G194*'fnd base rates'!C$113)\n+($H194*'fnd base rates'!C$114)\n+($I194*'fnd base rates'!C$115)\n+($J194*'fnd base rates'!C$119)\n+($K194*'fnd base rates'!C$120)\n+($M194*'fnd base rates'!C$122)\n+($N194*'fnd base rates'!C$123)\n+($O194*'fnd base rates'!C$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,3)))\n*$R194","v":2263.9049679999998},{"$f":"(($D194*'fnd base rates'!D$110)\n+($E194*'fnd base rates'!D$111)\n+($F194*'fnd base rates'!D$112)\n+($G194*'fnd base rates'!D$113)\n+($H194*'fnd base rates'!D$114)\n+($I194*'fnd base rates'!D$115)\n+($J194*'fnd base rates'!D$119)\n+($K194*'fnd base rates'!D$120)\n+($M194*'fnd base rates'!D$122)\n+($N194*'fnd base rates'!D$123)\n+($O194*'fnd base rates'!D$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,4)))\n*$R194","v":3343.1099999999997},{"$f":"(($D194*'fnd base rates'!E$110)\n+($E194*'fnd base rates'!E$111)\n+($F194*'fnd base rates'!E$112)\n+($G194*'fnd base rates'!E$113)\n+($H194*'fnd base rates'!E$114)\n+($I194*'fnd base rates'!E$115)\n+($J194*'fnd base rates'!E$119)\n+($K194*'fnd base rates'!E$120)\n+($M194*'fnd base rates'!E$122)\n+($N194*'fnd base rates'!E$123)\n+($O194*'fnd base rates'!E$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,5)))\n*$R194","v":15894.603700000001},{"$f":"(($D194*'fnd base rates'!F$110)\n+($E194*'fnd base rates'!F$111)\n+($F194*'fnd base rates'!F$112)\n+($G194*'fnd base rates'!F$113)\n+($H194*'fnd base rates'!F$114)\n+($I194*'fnd base rates'!F$115)\n+($J194*'fnd base rates'!F$119)\n+($K194*'fnd base rates'!F$120)\n+($M194*'fnd base rates'!F$122)\n+($N194*'fnd base rates'!F$123)\n+($O194*'fnd base rates'!F$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,6)))\n*$R194","v":4467.59166},{"$f":"(($D194*'fnd base rates'!G$110)\n+($E194*'fnd base rates'!G$111)\n+($F194*'fnd base rates'!G$112)\n+($G194*'fnd base rates'!G$113)\n+($H194*'fnd base rates'!G$114)\n+($I194*'fnd base rates'!G$115)\n+($J194*'fnd base rates'!G$119)\n+($K194*'fnd base rates'!G$120)\n+($M194*'fnd base rates'!G$122)\n+($N194*'fnd base rates'!G$123)\n+($O194*'fnd base rates'!G$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,7)))\n*$R194","v":720.67441200000007},{"$f":"(($D194*'fnd base rates'!H$110)\n+($E194*'fnd base rates'!H$111)\n+($F194*'fnd base rates'!H$112)\n+($G194*'fnd base rates'!H$113)\n+($H194*'fnd base rates'!H$114)\n+($I194*'fnd base rates'!H$115)\n+($J194*'fnd base rates'!H$119)\n+($K194*'fnd base rates'!H$120)\n+($M194*'fnd base rates'!H$122)\n+($N194*'fnd base rates'!H$123)\n+($O194*'fnd base rates'!H$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,8)))","v":2283.6443119999994},{"$f":"(($D194*'fnd base rates'!I$110)\n+($E194*'fnd base rates'!I$111)\n+($F194*'fnd base rates'!I$112)\n+($G194*'fnd base rates'!I$113)\n+($H194*'fnd base rates'!I$114)\n+($I194*'fnd base rates'!I$115)\n+($J194*'fnd base rates'!I$119)\n+($K194*'fnd base rates'!I$120)\n+($M194*'fnd base rates'!I$122)\n+($N194*'fnd base rates'!I$123)\n+($O194*'fnd base rates'!I$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,9)))\n*$R194","v":1365.0099999999998},{"$f":"(($D194*'fnd base rates'!J$110)\n+($E194*'fnd base rates'!J$111)\n+($F194*'fnd base rates'!J$112)\n+($G194*'fnd base rates'!J$113)\n+($H194*'fnd base rates'!J$114)\n+($I194*'fnd base rates'!J$115)\n+($J194*'fnd base rates'!J$119)\n+($K194*'fnd base rates'!J$120)\n+($M194*'fnd base rates'!J$122)\n+($N194*'fnd base rates'!J$123)\n+($O194*'fnd base rates'!J$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,10)))\n*$R194","v":901.06},{"$f":"(($D194*'fnd base rates'!K$110)\n+($E194*'fnd base rates'!K$111)\n+($F194*'fnd base rates'!K$112)\n+($G194*'fnd base rates'!K$113)\n+($H194*'fnd base rates'!K$114)\n+($I194*'fnd base rates'!K$115)\n+($J194*'fnd base rates'!K$119)\n+($K194*'fnd base rates'!K$120)\n+($M194*'fnd base rates'!K$122)\n+($N194*'fnd base rates'!K$123)\n+($O194*'fnd base rates'!K$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,11)))\n*$R194","v":5011.8230439999998},{"$f":"(($D194*'fnd base rates'!L$110)\n+($E194*'fnd base rates'!L$111)\n+($F194*'fnd base rates'!L$112)\n+($G194*'fnd base rates'!L$113)\n+($H194*'fnd base rates'!L$114)\n+($I194*'fnd base rates'!L$115)\n+($J194*'fnd base rates'!L$119)\n+($K194*'fnd base rates'!L$120)\n+($M194*'fnd base rates'!L$122)\n+($N194*'fnd base rates'!L$123)\n+($O194*'fnd base rates'!L$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,12)))","v":5527.0083604385472},{"$f":"(($D194*'fnd base rates'!M$110)\n+($E194*'fnd base rates'!M$111)\n+($F194*'fnd base rates'!M$112)\n+($G194*'fnd base rates'!M$113)\n+($H194*'fnd base rates'!M$114)\n+($I194*'fnd base rates'!M$115)\n+($J194*'fnd base rates'!M$119)\n+($K194*'fnd base rates'!M$120)\n+($M194*'fnd base rates'!M$122)\n+($N194*'fnd base rates'!M$123)\n+($O194*'fnd base rates'!M$124)\n+($P194*VLOOKUP($S194+15,rate_basefnd,13)))","v":0},41778.430456438553,null,431149128,"431","149","128",1,5,41778.430456438553,8356,0,8356,null,null,null,null,null,8356,0,8356,16,8340,13,8327]
[431,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D195","v":40},{"$f":"'fnd enro'!E195","v":0},{"$f":"'fnd enro'!F195","v":41},{"$f":"'fnd enro'!G195","v":197},{"$f":"'fnd enro'!H195","v":63},{"$f":"'fnd enro'!I195","v":0},{"$f":"'fnd enro'!J195","v":0},{"$f":"'fnd enro'!K195","v":11.4079},{"$f":"'fnd enro'!L195","v":0},{"$f":"'fnd enro'!M195+'fnd enro'!N195","v":88},{"$f":"'fnd enro'!O195","v":4},{"$f":"'fnd enro'!P195","v":0},{"$f":"'fnd enro'!Q195+'fnd enro'!R195","v":194},{"$f":"'fnd enro'!T195","v":321},1,{"$f":"VALUE('fnd enro'!S195)","v":10},null,{"$f":"(($D195*'fnd base rates'!C$110)\n+($E195*'fnd base rates'!C$111)\n+($F195*'fnd base rates'!C$112)\n+($G195*'fnd base rates'!C$113)\n+($H195*'fnd base rates'!C$114)\n+($I195*'fnd base rates'!C$115)\n+($J195*'fnd base rates'!C$119)\n+($K195*'fnd base rates'!C$120)\n+($M195*'fnd base rates'!C$122)\n+($N195*'fnd base rates'!C$123)\n+($O195*'fnd base rates'!C$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,3)))\n*$R195","v":177063.51134200001},{"$f":"(($D195*'fnd base rates'!D$110)\n+($E195*'fnd base rates'!D$111)\n+($F195*'fnd base rates'!D$112)\n+($G195*'fnd base rates'!D$113)\n+($H195*'fnd base rates'!D$114)\n+($I195*'fnd base rates'!D$115)\n+($J195*'fnd base rates'!D$119)\n+($K195*'fnd base rates'!D$120)\n+($M195*'fnd base rates'!D$122)\n+($N195*'fnd base rates'!D$123)\n+($O195*'fnd base rates'!D$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,4)))\n*$R195","v":299031},{"$f":"(($D195*'fnd base rates'!E$110)\n+($E195*'fnd base rates'!E$111)\n+($F195*'fnd base rates'!E$112)\n+($G195*'fnd base rates'!E$113)\n+($H195*'fnd base rates'!E$114)\n+($I195*'fnd base rates'!E$115)\n+($J195*'fnd base rates'!E$119)\n+($K195*'fnd base rates'!E$120)\n+($M195*'fnd base rates'!E$122)\n+($N195*'fnd base rates'!E$123)\n+($O195*'fnd base rates'!E$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,5)))\n*$R195","v":1779981.5734250001},{"$f":"(($D195*'fnd base rates'!F$110)\n+($E195*'fnd base rates'!F$111)\n+($F195*'fnd base rates'!F$112)\n+($G195*'fnd base rates'!F$113)\n+($H195*'fnd base rates'!F$114)\n+($I195*'fnd base rates'!F$115)\n+($J195*'fnd base rates'!F$119)\n+($K195*'fnd base rates'!F$120)\n+($M195*'fnd base rates'!F$122)\n+($N195*'fnd base rates'!F$123)\n+($O195*'fnd base rates'!F$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,6)))\n*$R195","v":362142.21741500002},{"$f":"(($D195*'fnd base rates'!G$110)\n+($E195*'fnd base rates'!G$111)\n+($F195*'fnd base rates'!G$112)\n+($G195*'fnd base rates'!G$113)\n+($H195*'fnd base rates'!G$114)\n+($I195*'fnd base rates'!G$115)\n+($J195*'fnd base rates'!G$119)\n+($K195*'fnd base rates'!G$120)\n+($M195*'fnd base rates'!G$122)\n+($N195*'fnd base rates'!G$123)\n+($O195*'fnd base rates'!G$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,7)))\n*$R195","v":78094.119502999994},{"$f":"(($D195*'fnd base rates'!H$110)\n+($E195*'fnd base rates'!H$111)\n+($F195*'fnd base rates'!H$112)\n+($G195*'fnd base rates'!H$113)\n+($H195*'fnd base rates'!H$114)\n+($I195*'fnd base rates'!H$115)\n+($J195*'fnd base rates'!H$119)\n+($K195*'fnd base rates'!H$120)\n+($M195*'fnd base rates'!H$122)\n+($N195*'fnd base rates'!H$123)\n+($O195*'fnd base rates'!H$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,8)))","v":169629.55697799998},{"$f":"(($D195*'fnd base rates'!I$110)\n+($E195*'fnd base rates'!I$111)\n+($F195*'fnd base rates'!I$112)\n+($G195*'fnd base rates'!I$113)\n+($H195*'fnd base rates'!I$114)\n+($I195*'fnd base rates'!I$115)\n+($J195*'fnd base rates'!I$119)\n+($K195*'fnd base rates'!I$120)\n+($M195*'fnd base rates'!I$122)\n+($N195*'fnd base rates'!I$123)\n+($O195*'fnd base rates'!I$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,9)))\n*$R195","v":109611.86},{"$f":"(($D195*'fnd base rates'!J$110)\n+($E195*'fnd base rates'!J$111)\n+($F195*'fnd base rates'!J$112)\n+($G195*'fnd base rates'!J$113)\n+($H195*'fnd base rates'!J$114)\n+($I195*'fnd base rates'!J$115)\n+($J195*'fnd base rates'!J$119)\n+($K195*'fnd base rates'!J$120)\n+($M195*'fnd base rates'!J$122)\n+($N195*'fnd base rates'!J$123)\n+($O195*'fnd base rates'!J$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,10)))\n*$R195","v":167703.43},{"$f":"(($D195*'fnd base rates'!K$110)\n+($E195*'fnd base rates'!K$111)\n+($F195*'fnd base rates'!K$112)\n+($G195*'fnd base rates'!K$113)\n+($H195*'fnd base rates'!K$114)\n+($I195*'fnd base rates'!K$115)\n+($J195*'fnd base rates'!K$119)\n+($K195*'fnd base rates'!K$120)\n+($M195*'fnd base rates'!K$122)\n+($N195*'fnd base rates'!K$123)\n+($O195*'fnd base rates'!K$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,11)))\n*$R195","v":353491.50656100002},{"$f":"(($D195*'fnd base rates'!L$110)\n+($E195*'fnd base rates'!L$111)\n+($F195*'fnd base rates'!L$112)\n+($G195*'fnd base rates'!L$113)\n+($H195*'fnd base rates'!L$114)\n+($I195*'fnd base rates'!L$115)\n+($J195*'fnd base rates'!L$119)\n+($K195*'fnd base rates'!L$120)\n+($M195*'fnd base rates'!L$122)\n+($N195*'fnd base rates'!L$123)\n+($O195*'fnd base rates'!L$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,12)))","v":487178.77218162396},{"$f":"(($D195*'fnd base rates'!M$110)\n+($E195*'fnd base rates'!M$111)\n+($F195*'fnd base rates'!M$112)\n+($G195*'fnd base rates'!M$113)\n+($H195*'fnd base rates'!M$114)\n+($I195*'fnd base rates'!M$115)\n+($J195*'fnd base rates'!M$119)\n+($K195*'fnd base rates'!M$120)\n+($M195*'fnd base rates'!M$122)\n+($N195*'fnd base rates'!M$123)\n+($O195*'fnd base rates'!M$124)\n+($P195*VLOOKUP($S195+15,rate_basefnd,13)))","v":0},3983927.5474056234,null,431149149,"431","149","149",1,321,3983927.5474056234,12411,0,12411,null,null,null,null,null,12411,0,12411,251,12160,4,12156]
[431,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D196","v":0},{"$f":"'fnd enro'!E196","v":0},{"$f":"'fnd enro'!F196","v":1},{"$f":"'fnd enro'!G196","v":11},{"$f":"'fnd enro'!H196","v":2},{"$f":"'fnd enro'!I196","v":0},{"$f":"'fnd enro'!J196","v":0},{"$f":"'fnd enro'!K196","v":0.53059999999999996},{"$f":"'fnd enro'!L196","v":0},{"$f":"'fnd enro'!M196+'fnd enro'!N196","v":1},{"$f":"'fnd enro'!O196","v":0},{"$f":"'fnd enro'!P196","v":0},{"$f":"'fnd enro'!Q196+'fnd enro'!R196","v":9},{"$f":"'fnd enro'!T196","v":14},1,{"$f":"VALUE('fnd enro'!S196)","v":10},null,{"$f":"(($D196*'fnd base rates'!C$110)\n+($E196*'fnd base rates'!C$111)\n+($F196*'fnd base rates'!C$112)\n+($G196*'fnd base rates'!C$113)\n+($H196*'fnd base rates'!C$114)\n+($I196*'fnd base rates'!C$115)\n+($J196*'fnd base rates'!C$119)\n+($K196*'fnd base rates'!C$120)\n+($M196*'fnd base rates'!C$122)\n+($N196*'fnd base rates'!C$123)\n+($O196*'fnd base rates'!C$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,3)))\n*$R196","v":7573.1223880000007},{"$f":"(($D196*'fnd base rates'!D$110)\n+($E196*'fnd base rates'!D$111)\n+($F196*'fnd base rates'!D$112)\n+($G196*'fnd base rates'!D$113)\n+($H196*'fnd base rates'!D$114)\n+($I196*'fnd base rates'!D$115)\n+($J196*'fnd base rates'!D$119)\n+($K196*'fnd base rates'!D$120)\n+($M196*'fnd base rates'!D$122)\n+($N196*'fnd base rates'!D$123)\n+($O196*'fnd base rates'!D$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,4)))\n*$R196","v":12724.489999999998},{"$f":"(($D196*'fnd base rates'!E$110)\n+($E196*'fnd base rates'!E$111)\n+($F196*'fnd base rates'!E$112)\n+($G196*'fnd base rates'!E$113)\n+($H196*'fnd base rates'!E$114)\n+($I196*'fnd base rates'!E$115)\n+($J196*'fnd base rates'!E$119)\n+($K196*'fnd base rates'!E$120)\n+($M196*'fnd base rates'!E$122)\n+($N196*'fnd base rates'!E$123)\n+($O196*'fnd base rates'!E$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,5)))\n*$R196","v":76435.872950000004},{"$f":"(($D196*'fnd base rates'!F$110)\n+($E196*'fnd base rates'!F$111)\n+($F196*'fnd base rates'!F$112)\n+($G196*'fnd base rates'!F$113)\n+($H196*'fnd base rates'!F$114)\n+($I196*'fnd base rates'!F$115)\n+($J196*'fnd base rates'!F$119)\n+($K196*'fnd base rates'!F$120)\n+($M196*'fnd base rates'!F$122)\n+($N196*'fnd base rates'!F$123)\n+($O196*'fnd base rates'!F$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,6)))\n*$R196","v":15767.820809999999},{"$f":"(($D196*'fnd base rates'!G$110)\n+($E196*'fnd base rates'!G$111)\n+($F196*'fnd base rates'!G$112)\n+($G196*'fnd base rates'!G$113)\n+($H196*'fnd base rates'!G$114)\n+($I196*'fnd base rates'!G$115)\n+($J196*'fnd base rates'!G$119)\n+($K196*'fnd base rates'!G$120)\n+($M196*'fnd base rates'!G$122)\n+($N196*'fnd base rates'!G$123)\n+($O196*'fnd base rates'!G$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,7)))\n*$R196","v":3351.4604419999996},{"$f":"(($D196*'fnd base rates'!H$110)\n+($E196*'fnd base rates'!H$111)\n+($F196*'fnd base rates'!H$112)\n+($G196*'fnd base rates'!H$113)\n+($H196*'fnd base rates'!H$114)\n+($I196*'fnd base rates'!H$115)\n+($J196*'fnd base rates'!H$119)\n+($K196*'fnd base rates'!H$120)\n+($M196*'fnd base rates'!H$122)\n+($N196*'fnd base rates'!H$123)\n+($O196*'fnd base rates'!H$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,8)))","v":7081.8600919999999},{"$f":"(($D196*'fnd base rates'!I$110)\n+($E196*'fnd base rates'!I$111)\n+($F196*'fnd base rates'!I$112)\n+($G196*'fnd base rates'!I$113)\n+($H196*'fnd base rates'!I$114)\n+($I196*'fnd base rates'!I$115)\n+($J196*'fnd base rates'!I$119)\n+($K196*'fnd base rates'!I$120)\n+($M196*'fnd base rates'!I$122)\n+($N196*'fnd base rates'!I$123)\n+($O196*'fnd base rates'!I$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,9)))\n*$R196","v":4580.8500000000004},{"$f":"(($D196*'fnd base rates'!J$110)\n+($E196*'fnd base rates'!J$111)\n+($F196*'fnd base rates'!J$112)\n+($G196*'fnd base rates'!J$113)\n+($H196*'fnd base rates'!J$114)\n+($I196*'fnd base rates'!J$115)\n+($J196*'fnd base rates'!J$119)\n+($K196*'fnd base rates'!J$120)\n+($M196*'fnd base rates'!J$122)\n+($N196*'fnd base rates'!J$123)\n+($O196*'fnd base rates'!J$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,10)))\n*$R196","v":7584.13},{"$f":"(($D196*'fnd base rates'!K$110)\n+($E196*'fnd base rates'!K$111)\n+($F196*'fnd base rates'!K$112)\n+($G196*'fnd base rates'!K$113)\n+($H196*'fnd base rates'!K$114)\n+($I196*'fnd base rates'!K$115)\n+($J196*'fnd base rates'!K$119)\n+($K196*'fnd base rates'!K$120)\n+($M196*'fnd base rates'!K$122)\n+($N196*'fnd base rates'!K$123)\n+($O196*'fnd base rates'!K$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,11)))\n*$R196","v":14643.515653999999},{"$f":"(($D196*'fnd base rates'!L$110)\n+($E196*'fnd base rates'!L$111)\n+($F196*'fnd base rates'!L$112)\n+($G196*'fnd base rates'!L$113)\n+($H196*'fnd base rates'!L$114)\n+($I196*'fnd base rates'!L$115)\n+($J196*'fnd base rates'!L$119)\n+($K196*'fnd base rates'!L$120)\n+($M196*'fnd base rates'!L$122)\n+($N196*'fnd base rates'!L$123)\n+($O196*'fnd base rates'!L$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,12)))","v":20838.664317218398},{"$f":"(($D196*'fnd base rates'!M$110)\n+($E196*'fnd base rates'!M$111)\n+($F196*'fnd base rates'!M$112)\n+($G196*'fnd base rates'!M$113)\n+($H196*'fnd base rates'!M$114)\n+($I196*'fnd base rates'!M$115)\n+($J196*'fnd base rates'!M$119)\n+($K196*'fnd base rates'!M$120)\n+($M196*'fnd base rates'!M$122)\n+($N196*'fnd base rates'!M$123)\n+($O196*'fnd base rates'!M$124)\n+($P196*VLOOKUP($S196+15,rate_basefnd,13)))","v":0},170581.78665321838,null,431149181,"431","149","181",1,14,170581.78665321838,12184,0,12184,null,null,null,null,null,12184,0,12184,250,11934,20,11914]
[432,432712020,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D197","v":0},{"$f":"'fnd enro'!E197","v":0},{"$f":"'fnd enro'!F197","v":0},{"$f":"'fnd enro'!G197","v":0},{"$f":"'fnd enro'!H197","v":60},{"$f":"'fnd enro'!I197","v":0},{"$f":"'fnd enro'!J197","v":0},{"$f":"'fnd enro'!K197","v":2.274},{"$f":"'fnd enro'!L197","v":0},{"$f":"'fnd enro'!M197+'fnd enro'!N197","v":0},{"$f":"'fnd enro'!O197","v":1},{"$f":"'fnd enro'!P197","v":0},{"$f":"'fnd enro'!Q197+'fnd enro'!R197","v":11},{"$f":"'fnd enro'!T197","v":60},1,{"$f":"VALUE('fnd enro'!S197)","v":4},null,{"$f":"(($D197*'fnd base rates'!C$110)\n+($E197*'fnd base rates'!C$111)\n+($F197*'fnd base rates'!C$112)\n+($G197*'fnd base rates'!C$113)\n+($H197*'fnd base rates'!C$114)\n+($I197*'fnd base rates'!C$115)\n+($J197*'fnd base rates'!C$119)\n+($K197*'fnd base rates'!C$120)\n+($M197*'fnd base rates'!C$122)\n+($N197*'fnd base rates'!C$123)\n+($O197*'fnd base rates'!C$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,3)))\n*$R197","v":30340.574519999998},{"$f":"(($D197*'fnd base rates'!D$110)\n+($E197*'fnd base rates'!D$111)\n+($F197*'fnd base rates'!D$112)\n+($G197*'fnd base rates'!D$113)\n+($H197*'fnd base rates'!D$114)\n+($I197*'fnd base rates'!D$115)\n+($J197*'fnd base rates'!D$119)\n+($K197*'fnd base rates'!D$120)\n+($M197*'fnd base rates'!D$122)\n+($N197*'fnd base rates'!D$123)\n+($O197*'fnd base rates'!D$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,4)))\n*$R197","v":45381.53},{"$f":"(($D197*'fnd base rates'!E$110)\n+($E197*'fnd base rates'!E$111)\n+($F197*'fnd base rates'!E$112)\n+($G197*'fnd base rates'!E$113)\n+($H197*'fnd base rates'!E$114)\n+($I197*'fnd base rates'!E$115)\n+($J197*'fnd base rates'!E$119)\n+($K197*'fnd base rates'!E$120)\n+($M197*'fnd base rates'!E$122)\n+($N197*'fnd base rates'!E$123)\n+($O197*'fnd base rates'!E$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,5)))\n*$R197","v":219623.38549999997},{"$f":"(($D197*'fnd base rates'!F$110)\n+($E197*'fnd base rates'!F$111)\n+($F197*'fnd base rates'!F$112)\n+($G197*'fnd base rates'!F$113)\n+($H197*'fnd base rates'!F$114)\n+($I197*'fnd base rates'!F$115)\n+($J197*'fnd base rates'!F$119)\n+($K197*'fnd base rates'!F$120)\n+($M197*'fnd base rates'!F$122)\n+($N197*'fnd base rates'!F$123)\n+($O197*'fnd base rates'!F$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,6)))\n*$R197","v":55071.164899999996},{"$f":"(($D197*'fnd base rates'!G$110)\n+($E197*'fnd base rates'!G$111)\n+($F197*'fnd base rates'!G$112)\n+($G197*'fnd base rates'!G$113)\n+($H197*'fnd base rates'!G$114)\n+($I197*'fnd base rates'!G$115)\n+($J197*'fnd base rates'!G$119)\n+($K197*'fnd base rates'!G$120)\n+($M197*'fnd base rates'!G$122)\n+($N197*'fnd base rates'!G$123)\n+($O197*'fnd base rates'!G$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,7)))\n*$R197","v":10680.626180000001},{"$f":"(($D197*'fnd base rates'!H$110)\n+($E197*'fnd base rates'!H$111)\n+($F197*'fnd base rates'!H$112)\n+($G197*'fnd base rates'!H$113)\n+($H197*'fnd base rates'!H$114)\n+($I197*'fnd base rates'!H$115)\n+($J197*'fnd base rates'!H$119)\n+($K197*'fnd base rates'!H$120)\n+($M197*'fnd base rates'!H$122)\n+($N197*'fnd base rates'!H$123)\n+($O197*'fnd base rates'!H$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,8)))","v":29358.574679999998},{"$f":"(($D197*'fnd base rates'!I$110)\n+($E197*'fnd base rates'!I$111)\n+($F197*'fnd base rates'!I$112)\n+($G197*'fnd base rates'!I$113)\n+($H197*'fnd base rates'!I$114)\n+($I197*'fnd base rates'!I$115)\n+($J197*'fnd base rates'!I$119)\n+($K197*'fnd base rates'!I$120)\n+($M197*'fnd base rates'!I$122)\n+($N197*'fnd base rates'!I$123)\n+($O197*'fnd base rates'!I$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,9)))\n*$R197","v":20018.55},{"$f":"(($D197*'fnd base rates'!J$110)\n+($E197*'fnd base rates'!J$111)\n+($F197*'fnd base rates'!J$112)\n+($G197*'fnd base rates'!J$113)\n+($H197*'fnd base rates'!J$114)\n+($I197*'fnd base rates'!J$115)\n+($J197*'fnd base rates'!J$119)\n+($K197*'fnd base rates'!J$120)\n+($M197*'fnd base rates'!J$122)\n+($N197*'fnd base rates'!J$123)\n+($O197*'fnd base rates'!J$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,10)))\n*$R197","v":19474.440000000002},{"$f":"(($D197*'fnd base rates'!K$110)\n+($E197*'fnd base rates'!K$111)\n+($F197*'fnd base rates'!K$112)\n+($G197*'fnd base rates'!K$113)\n+($H197*'fnd base rates'!K$114)\n+($I197*'fnd base rates'!K$115)\n+($J197*'fnd base rates'!K$119)\n+($K197*'fnd base rates'!K$120)\n+($M197*'fnd base rates'!K$122)\n+($N197*'fnd base rates'!K$123)\n+($O197*'fnd base rates'!K$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,11)))\n*$R197","v":65781.725659999996},{"$f":"(($D197*'fnd base rates'!L$110)\n+($E197*'fnd base rates'!L$111)\n+($F197*'fnd base rates'!L$112)\n+($G197*'fnd base rates'!L$113)\n+($H197*'fnd base rates'!L$114)\n+($I197*'fnd base rates'!L$115)\n+($J197*'fnd base rates'!L$119)\n+($K197*'fnd base rates'!L$120)\n+($M197*'fnd base rates'!L$122)\n+($N197*'fnd base rates'!L$123)\n+($O197*'fnd base rates'!L$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,12)))","v":76455.295646680883},{"$f":"(($D197*'fnd base rates'!M$110)\n+($E197*'fnd base rates'!M$111)\n+($F197*'fnd base rates'!M$112)\n+($G197*'fnd base rates'!M$113)\n+($H197*'fnd base rates'!M$114)\n+($I197*'fnd base rates'!M$115)\n+($J197*'fnd base rates'!M$119)\n+($K197*'fnd base rates'!M$120)\n+($M197*'fnd base rates'!M$122)\n+($N197*'fnd base rates'!M$123)\n+($O197*'fnd base rates'!M$124)\n+($P197*VLOOKUP($S197+15,rate_basefnd,13)))","v":0},572185.86708668084,null,432712020,"432","712","020",1,60,572185.86708668084,9536,0,9536,null,null,null,null,null,9536,0,9536,-10,9546,15,9531]
[432,432712036,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D198","v":0},{"$f":"'fnd enro'!E198","v":0},{"$f":"'fnd enro'!F198","v":0},{"$f":"'fnd enro'!G198","v":0},{"$f":"'fnd enro'!H198","v":1},{"$f":"'fnd enro'!I198","v":0},{"$f":"'fnd enro'!J198","v":0},{"$f":"'fnd enro'!K198","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L198","v":0},{"$f":"'fnd enro'!M198+'fnd enro'!N198","v":0},{"$f":"'fnd enro'!O198","v":0},{"$f":"'fnd enro'!P198","v":0},{"$f":"'fnd enro'!Q198+'fnd enro'!R198","v":0},{"$f":"'fnd enro'!T198","v":1},1,{"$f":"VALUE('fnd enro'!S198)","v":1},null,{"$f":"(($D198*'fnd base rates'!C$110)\n+($E198*'fnd base rates'!C$111)\n+($F198*'fnd base rates'!C$112)\n+($G198*'fnd base rates'!C$113)\n+($H198*'fnd base rates'!C$114)\n+($I198*'fnd base rates'!C$115)\n+($J198*'fnd base rates'!C$119)\n+($K198*'fnd base rates'!C$120)\n+($M198*'fnd base rates'!C$122)\n+($N198*'fnd base rates'!C$123)\n+($O198*'fnd base rates'!C$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,3)))\n*$R198","v":494.44874200000004},{"$f":"(($D198*'fnd base rates'!D$110)\n+($E198*'fnd base rates'!D$111)\n+($F198*'fnd base rates'!D$112)\n+($G198*'fnd base rates'!D$113)\n+($H198*'fnd base rates'!D$114)\n+($I198*'fnd base rates'!D$115)\n+($J198*'fnd base rates'!D$119)\n+($K198*'fnd base rates'!D$120)\n+($M198*'fnd base rates'!D$122)\n+($N198*'fnd base rates'!D$123)\n+($O198*'fnd base rates'!D$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,4)))\n*$R198","v":707.86},{"$f":"(($D198*'fnd base rates'!E$110)\n+($E198*'fnd base rates'!E$111)\n+($F198*'fnd base rates'!E$112)\n+($G198*'fnd base rates'!E$113)\n+($H198*'fnd base rates'!E$114)\n+($I198*'fnd base rates'!E$115)\n+($J198*'fnd base rates'!E$119)\n+($K198*'fnd base rates'!E$120)\n+($M198*'fnd base rates'!E$122)\n+($N198*'fnd base rates'!E$123)\n+($O198*'fnd base rates'!E$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,5)))\n*$R198","v":3194.5359250000001},{"$f":"(($D198*'fnd base rates'!F$110)\n+($E198*'fnd base rates'!F$111)\n+($F198*'fnd base rates'!F$112)\n+($G198*'fnd base rates'!F$113)\n+($H198*'fnd base rates'!F$114)\n+($I198*'fnd base rates'!F$115)\n+($J198*'fnd base rates'!F$119)\n+($K198*'fnd base rates'!F$120)\n+($M198*'fnd base rates'!F$122)\n+($N198*'fnd base rates'!F$123)\n+($O198*'fnd base rates'!F$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,6)))\n*$R198","v":915.10291500000005},{"$f":"(($D198*'fnd base rates'!G$110)\n+($E198*'fnd base rates'!G$111)\n+($F198*'fnd base rates'!G$112)\n+($G198*'fnd base rates'!G$113)\n+($H198*'fnd base rates'!G$114)\n+($I198*'fnd base rates'!G$115)\n+($J198*'fnd base rates'!G$119)\n+($K198*'fnd base rates'!G$120)\n+($M198*'fnd base rates'!G$122)\n+($N198*'fnd base rates'!G$123)\n+($O198*'fnd base rates'!G$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,7)))\n*$R198","v":155.55860300000001},{"$f":"(($D198*'fnd base rates'!H$110)\n+($E198*'fnd base rates'!H$111)\n+($F198*'fnd base rates'!H$112)\n+($G198*'fnd base rates'!H$113)\n+($H198*'fnd base rates'!H$114)\n+($I198*'fnd base rates'!H$115)\n+($J198*'fnd base rates'!H$119)\n+($K198*'fnd base rates'!H$120)\n+($M198*'fnd base rates'!H$122)\n+($N198*'fnd base rates'!H$123)\n+($O198*'fnd base rates'!H$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D198*'fnd base rates'!I$110)\n+($E198*'fnd base rates'!I$111)\n+($F198*'fnd base rates'!I$112)\n+($G198*'fnd base rates'!I$113)\n+($H198*'fnd base rates'!I$114)\n+($I198*'fnd base rates'!I$115)\n+($J198*'fnd base rates'!I$119)\n+($K198*'fnd base rates'!I$120)\n+($M198*'fnd base rates'!I$122)\n+($N198*'fnd base rates'!I$123)\n+($O198*'fnd base rates'!I$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,9)))\n*$R198","v":314.38},{"$f":"(($D198*'fnd base rates'!J$110)\n+($E198*'fnd base rates'!J$111)\n+($F198*'fnd base rates'!J$112)\n+($G198*'fnd base rates'!J$113)\n+($H198*'fnd base rates'!J$114)\n+($I198*'fnd base rates'!J$115)\n+($J198*'fnd base rates'!J$119)\n+($K198*'fnd base rates'!J$120)\n+($M198*'fnd base rates'!J$122)\n+($N198*'fnd base rates'!J$123)\n+($O198*'fnd base rates'!J$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,10)))\n*$R198","v":230.21},{"$f":"(($D198*'fnd base rates'!K$110)\n+($E198*'fnd base rates'!K$111)\n+($F198*'fnd base rates'!K$112)\n+($G198*'fnd base rates'!K$113)\n+($H198*'fnd base rates'!K$114)\n+($I198*'fnd base rates'!K$115)\n+($J198*'fnd base rates'!K$119)\n+($K198*'fnd base rates'!K$120)\n+($M198*'fnd base rates'!K$122)\n+($N198*'fnd base rates'!K$123)\n+($O198*'fnd base rates'!K$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,11)))\n*$R198","v":1091.648261},{"$f":"(($D198*'fnd base rates'!L$110)\n+($E198*'fnd base rates'!L$111)\n+($F198*'fnd base rates'!L$112)\n+($G198*'fnd base rates'!L$113)\n+($H198*'fnd base rates'!L$114)\n+($I198*'fnd base rates'!L$115)\n+($J198*'fnd base rates'!L$119)\n+($K198*'fnd base rates'!L$120)\n+($M198*'fnd base rates'!L$122)\n+($N198*'fnd base rates'!L$123)\n+($O198*'fnd base rates'!L$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D198*'fnd base rates'!M$110)\n+($E198*'fnd base rates'!M$111)\n+($F198*'fnd base rates'!M$112)\n+($G198*'fnd base rates'!M$113)\n+($H198*'fnd base rates'!M$114)\n+($I198*'fnd base rates'!M$115)\n+($J198*'fnd base rates'!M$119)\n+($K198*'fnd base rates'!M$120)\n+($M198*'fnd base rates'!M$122)\n+($N198*'fnd base rates'!M$123)\n+($O198*'fnd base rates'!M$124)\n+($P198*VLOOKUP($S198+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,432712036,"432","712","036",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[432,432712096,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D199","v":0},{"$f":"'fnd enro'!E199","v":0},{"$f":"'fnd enro'!F199","v":0},{"$f":"'fnd enro'!G199","v":0},{"$f":"'fnd enro'!H199","v":2},{"$f":"'fnd enro'!I199","v":0},{"$f":"'fnd enro'!J199","v":0},{"$f":"'fnd enro'!K199","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L199","v":0},{"$f":"'fnd enro'!M199+'fnd enro'!N199","v":0},{"$f":"'fnd enro'!O199","v":0},{"$f":"'fnd enro'!P199","v":0},{"$f":"'fnd enro'!Q199+'fnd enro'!R199","v":2},{"$f":"'fnd enro'!T199","v":2},1,{"$f":"VALUE('fnd enro'!S199)","v":10},null,{"$f":"(($D199*'fnd base rates'!C$110)\n+($E199*'fnd base rates'!C$111)\n+($F199*'fnd base rates'!C$112)\n+($G199*'fnd base rates'!C$113)\n+($H199*'fnd base rates'!C$114)\n+($I199*'fnd base rates'!C$115)\n+($J199*'fnd base rates'!C$119)\n+($K199*'fnd base rates'!C$120)\n+($M199*'fnd base rates'!C$122)\n+($N199*'fnd base rates'!C$123)\n+($O199*'fnd base rates'!C$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,3)))\n*$R199","v":1113.497484},{"$f":"(($D199*'fnd base rates'!D$110)\n+($E199*'fnd base rates'!D$111)\n+($F199*'fnd base rates'!D$112)\n+($G199*'fnd base rates'!D$113)\n+($H199*'fnd base rates'!D$114)\n+($I199*'fnd base rates'!D$115)\n+($J199*'fnd base rates'!D$119)\n+($K199*'fnd base rates'!D$120)\n+($M199*'fnd base rates'!D$122)\n+($N199*'fnd base rates'!D$123)\n+($O199*'fnd base rates'!D$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,4)))\n*$R199","v":2006.1},{"$f":"(($D199*'fnd base rates'!E$110)\n+($E199*'fnd base rates'!E$111)\n+($F199*'fnd base rates'!E$112)\n+($G199*'fnd base rates'!E$113)\n+($H199*'fnd base rates'!E$114)\n+($I199*'fnd base rates'!E$115)\n+($J199*'fnd base rates'!E$119)\n+($K199*'fnd base rates'!E$120)\n+($M199*'fnd base rates'!E$122)\n+($N199*'fnd base rates'!E$123)\n+($O199*'fnd base rates'!E$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,5)))\n*$R199","v":12152.31185},{"$f":"(($D199*'fnd base rates'!F$110)\n+($E199*'fnd base rates'!F$111)\n+($F199*'fnd base rates'!F$112)\n+($G199*'fnd base rates'!F$113)\n+($H199*'fnd base rates'!F$114)\n+($I199*'fnd base rates'!F$115)\n+($J199*'fnd base rates'!F$119)\n+($K199*'fnd base rates'!F$120)\n+($M199*'fnd base rates'!F$122)\n+($N199*'fnd base rates'!F$123)\n+($O199*'fnd base rates'!F$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,6)))\n*$R199","v":1830.2058300000001},{"$f":"(($D199*'fnd base rates'!G$110)\n+($E199*'fnd base rates'!G$111)\n+($F199*'fnd base rates'!G$112)\n+($G199*'fnd base rates'!G$113)\n+($H199*'fnd base rates'!G$114)\n+($I199*'fnd base rates'!G$115)\n+($J199*'fnd base rates'!G$119)\n+($K199*'fnd base rates'!G$120)\n+($M199*'fnd base rates'!G$122)\n+($N199*'fnd base rates'!G$123)\n+($O199*'fnd base rates'!G$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,7)))\n*$R199","v":590.71720600000003},{"$f":"(($D199*'fnd base rates'!H$110)\n+($E199*'fnd base rates'!H$111)\n+($F199*'fnd base rates'!H$112)\n+($G199*'fnd base rates'!H$113)\n+($H199*'fnd base rates'!H$114)\n+($I199*'fnd base rates'!H$115)\n+($J199*'fnd base rates'!H$119)\n+($K199*'fnd base rates'!H$120)\n+($M199*'fnd base rates'!H$122)\n+($N199*'fnd base rates'!H$123)\n+($O199*'fnd base rates'!H$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D199*'fnd base rates'!I$110)\n+($E199*'fnd base rates'!I$111)\n+($F199*'fnd base rates'!I$112)\n+($G199*'fnd base rates'!I$113)\n+($H199*'fnd base rates'!I$114)\n+($I199*'fnd base rates'!I$115)\n+($J199*'fnd base rates'!I$119)\n+($K199*'fnd base rates'!I$120)\n+($M199*'fnd base rates'!I$122)\n+($N199*'fnd base rates'!I$123)\n+($O199*'fnd base rates'!I$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,9)))\n*$R199","v":862.14},{"$f":"(($D199*'fnd base rates'!J$110)\n+($E199*'fnd base rates'!J$111)\n+($F199*'fnd base rates'!J$112)\n+($G199*'fnd base rates'!J$113)\n+($H199*'fnd base rates'!J$114)\n+($I199*'fnd base rates'!J$115)\n+($J199*'fnd base rates'!J$119)\n+($K199*'fnd base rates'!J$120)\n+($M199*'fnd base rates'!J$122)\n+($N199*'fnd base rates'!J$123)\n+($O199*'fnd base rates'!J$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,10)))\n*$R199","v":1673.0800000000002},{"$f":"(($D199*'fnd base rates'!K$110)\n+($E199*'fnd base rates'!K$111)\n+($F199*'fnd base rates'!K$112)\n+($G199*'fnd base rates'!K$113)\n+($H199*'fnd base rates'!K$114)\n+($I199*'fnd base rates'!K$115)\n+($J199*'fnd base rates'!K$119)\n+($K199*'fnd base rates'!K$120)\n+($M199*'fnd base rates'!K$122)\n+($N199*'fnd base rates'!K$123)\n+($O199*'fnd base rates'!K$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,11)))\n*$R199","v":2183.2965220000001},{"$f":"(($D199*'fnd base rates'!L$110)\n+($E199*'fnd base rates'!L$111)\n+($F199*'fnd base rates'!L$112)\n+($G199*'fnd base rates'!L$113)\n+($H199*'fnd base rates'!L$114)\n+($I199*'fnd base rates'!L$115)\n+($J199*'fnd base rates'!L$119)\n+($K199*'fnd base rates'!L$120)\n+($M199*'fnd base rates'!L$122)\n+($N199*'fnd base rates'!L$123)\n+($O199*'fnd base rates'!L$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,12)))","v":3327.6428548893628},{"$f":"(($D199*'fnd base rates'!M$110)\n+($E199*'fnd base rates'!M$111)\n+($F199*'fnd base rates'!M$112)\n+($G199*'fnd base rates'!M$113)\n+($H199*'fnd base rates'!M$114)\n+($I199*'fnd base rates'!M$115)\n+($J199*'fnd base rates'!M$119)\n+($K199*'fnd base rates'!M$120)\n+($M199*'fnd base rates'!M$122)\n+($N199*'fnd base rates'!M$123)\n+($O199*'fnd base rates'!M$124)\n+($P199*VLOOKUP($S199+15,rate_basefnd,13)))","v":0},26749.898902889367,null,432712096,"432","712","096",1,2,26749.898902889367,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[432,432712172,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D200","v":0},{"$f":"'fnd enro'!E200","v":0},{"$f":"'fnd enro'!F200","v":0},{"$f":"'fnd enro'!G200","v":0},{"$f":"'fnd enro'!H200","v":1},{"$f":"'fnd enro'!I200","v":0},{"$f":"'fnd enro'!J200","v":0},{"$f":"'fnd enro'!K200","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L200","v":0},{"$f":"'fnd enro'!M200+'fnd enro'!N200","v":0},{"$f":"'fnd enro'!O200","v":0},{"$f":"'fnd enro'!P200","v":0},{"$f":"'fnd enro'!Q200+'fnd enro'!R200","v":0},{"$f":"'fnd enro'!T200","v":1},1,{"$f":"VALUE('fnd enro'!S200)","v":1},null,{"$f":"(($D200*'fnd base rates'!C$110)\n+($E200*'fnd base rates'!C$111)\n+($F200*'fnd base rates'!C$112)\n+($G200*'fnd base rates'!C$113)\n+($H200*'fnd base rates'!C$114)\n+($I200*'fnd base rates'!C$115)\n+($J200*'fnd base rates'!C$119)\n+($K200*'fnd base rates'!C$120)\n+($M200*'fnd base rates'!C$122)\n+($N200*'fnd base rates'!C$123)\n+($O200*'fnd base rates'!C$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,3)))\n*$R200","v":494.44874200000004},{"$f":"(($D200*'fnd base rates'!D$110)\n+($E200*'fnd base rates'!D$111)\n+($F200*'fnd base rates'!D$112)\n+($G200*'fnd base rates'!D$113)\n+($H200*'fnd base rates'!D$114)\n+($I200*'fnd base rates'!D$115)\n+($J200*'fnd base rates'!D$119)\n+($K200*'fnd base rates'!D$120)\n+($M200*'fnd base rates'!D$122)\n+($N200*'fnd base rates'!D$123)\n+($O200*'fnd base rates'!D$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,4)))\n*$R200","v":707.86},{"$f":"(($D200*'fnd base rates'!E$110)\n+($E200*'fnd base rates'!E$111)\n+($F200*'fnd base rates'!E$112)\n+($G200*'fnd base rates'!E$113)\n+($H200*'fnd base rates'!E$114)\n+($I200*'fnd base rates'!E$115)\n+($J200*'fnd base rates'!E$119)\n+($K200*'fnd base rates'!E$120)\n+($M200*'fnd base rates'!E$122)\n+($N200*'fnd base rates'!E$123)\n+($O200*'fnd base rates'!E$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,5)))\n*$R200","v":3194.5359250000001},{"$f":"(($D200*'fnd base rates'!F$110)\n+($E200*'fnd base rates'!F$111)\n+($F200*'fnd base rates'!F$112)\n+($G200*'fnd base rates'!F$113)\n+($H200*'fnd base rates'!F$114)\n+($I200*'fnd base rates'!F$115)\n+($J200*'fnd base rates'!F$119)\n+($K200*'fnd base rates'!F$120)\n+($M200*'fnd base rates'!F$122)\n+($N200*'fnd base rates'!F$123)\n+($O200*'fnd base rates'!F$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,6)))\n*$R200","v":915.10291500000005},{"$f":"(($D200*'fnd base rates'!G$110)\n+($E200*'fnd base rates'!G$111)\n+($F200*'fnd base rates'!G$112)\n+($G200*'fnd base rates'!G$113)\n+($H200*'fnd base rates'!G$114)\n+($I200*'fnd base rates'!G$115)\n+($J200*'fnd base rates'!G$119)\n+($K200*'fnd base rates'!G$120)\n+($M200*'fnd base rates'!G$122)\n+($N200*'fnd base rates'!G$123)\n+($O200*'fnd base rates'!G$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,7)))\n*$R200","v":155.55860300000001},{"$f":"(($D200*'fnd base rates'!H$110)\n+($E200*'fnd base rates'!H$111)\n+($F200*'fnd base rates'!H$112)\n+($G200*'fnd base rates'!H$113)\n+($H200*'fnd base rates'!H$114)\n+($I200*'fnd base rates'!H$115)\n+($J200*'fnd base rates'!H$119)\n+($K200*'fnd base rates'!H$120)\n+($M200*'fnd base rates'!H$122)\n+($N200*'fnd base rates'!H$123)\n+($O200*'fnd base rates'!H$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D200*'fnd base rates'!I$110)\n+($E200*'fnd base rates'!I$111)\n+($F200*'fnd base rates'!I$112)\n+($G200*'fnd base rates'!I$113)\n+($H200*'fnd base rates'!I$114)\n+($I200*'fnd base rates'!I$115)\n+($J200*'fnd base rates'!I$119)\n+($K200*'fnd base rates'!I$120)\n+($M200*'fnd base rates'!I$122)\n+($N200*'fnd base rates'!I$123)\n+($O200*'fnd base rates'!I$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,9)))\n*$R200","v":314.38},{"$f":"(($D200*'fnd base rates'!J$110)\n+($E200*'fnd base rates'!J$111)\n+($F200*'fnd base rates'!J$112)\n+($G200*'fnd base rates'!J$113)\n+($H200*'fnd base rates'!J$114)\n+($I200*'fnd base rates'!J$115)\n+($J200*'fnd base rates'!J$119)\n+($K200*'fnd base rates'!J$120)\n+($M200*'fnd base rates'!J$122)\n+($N200*'fnd base rates'!J$123)\n+($O200*'fnd base rates'!J$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,10)))\n*$R200","v":230.21},{"$f":"(($D200*'fnd base rates'!K$110)\n+($E200*'fnd base rates'!K$111)\n+($F200*'fnd base rates'!K$112)\n+($G200*'fnd base rates'!K$113)\n+($H200*'fnd base rates'!K$114)\n+($I200*'fnd base rates'!K$115)\n+($J200*'fnd base rates'!K$119)\n+($K200*'fnd base rates'!K$120)\n+($M200*'fnd base rates'!K$122)\n+($N200*'fnd base rates'!K$123)\n+($O200*'fnd base rates'!K$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,11)))\n*$R200","v":1091.648261},{"$f":"(($D200*'fnd base rates'!L$110)\n+($E200*'fnd base rates'!L$111)\n+($F200*'fnd base rates'!L$112)\n+($G200*'fnd base rates'!L$113)\n+($H200*'fnd base rates'!L$114)\n+($I200*'fnd base rates'!L$115)\n+($J200*'fnd base rates'!L$119)\n+($K200*'fnd base rates'!L$120)\n+($M200*'fnd base rates'!L$122)\n+($N200*'fnd base rates'!L$123)\n+($O200*'fnd base rates'!L$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D200*'fnd base rates'!M$110)\n+($E200*'fnd base rates'!M$111)\n+($F200*'fnd base rates'!M$112)\n+($G200*'fnd base rates'!M$113)\n+($H200*'fnd base rates'!M$114)\n+($I200*'fnd base rates'!M$115)\n+($J200*'fnd base rates'!M$119)\n+($K200*'fnd base rates'!M$120)\n+($M200*'fnd base rates'!M$122)\n+($N200*'fnd base rates'!M$123)\n+($O200*'fnd base rates'!M$124)\n+($P200*VLOOKUP($S200+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,432712172,"432","712","172",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[432,432712242,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D201","v":0},{"$f":"'fnd enro'!E201","v":0},{"$f":"'fnd enro'!F201","v":0},{"$f":"'fnd enro'!G201","v":0},{"$f":"'fnd enro'!H201","v":1},{"$f":"'fnd enro'!I201","v":0},{"$f":"'fnd enro'!J201","v":0},{"$f":"'fnd enro'!K201","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L201","v":0},{"$f":"'fnd enro'!M201+'fnd enro'!N201","v":0},{"$f":"'fnd enro'!O201","v":0},{"$f":"'fnd enro'!P201","v":0},{"$f":"'fnd enro'!Q201+'fnd enro'!R201","v":0},{"$f":"'fnd enro'!T201","v":1},1,{"$f":"VALUE('fnd enro'!S201)","v":1},null,{"$f":"(($D201*'fnd base rates'!C$110)\n+($E201*'fnd base rates'!C$111)\n+($F201*'fnd base rates'!C$112)\n+($G201*'fnd base rates'!C$113)\n+($H201*'fnd base rates'!C$114)\n+($I201*'fnd base rates'!C$115)\n+($J201*'fnd base rates'!C$119)\n+($K201*'fnd base rates'!C$120)\n+($M201*'fnd base rates'!C$122)\n+($N201*'fnd base rates'!C$123)\n+($O201*'fnd base rates'!C$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,3)))\n*$R201","v":494.44874200000004},{"$f":"(($D201*'fnd base rates'!D$110)\n+($E201*'fnd base rates'!D$111)\n+($F201*'fnd base rates'!D$112)\n+($G201*'fnd base rates'!D$113)\n+($H201*'fnd base rates'!D$114)\n+($I201*'fnd base rates'!D$115)\n+($J201*'fnd base rates'!D$119)\n+($K201*'fnd base rates'!D$120)\n+($M201*'fnd base rates'!D$122)\n+($N201*'fnd base rates'!D$123)\n+($O201*'fnd base rates'!D$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,4)))\n*$R201","v":707.86},{"$f":"(($D201*'fnd base rates'!E$110)\n+($E201*'fnd base rates'!E$111)\n+($F201*'fnd base rates'!E$112)\n+($G201*'fnd base rates'!E$113)\n+($H201*'fnd base rates'!E$114)\n+($I201*'fnd base rates'!E$115)\n+($J201*'fnd base rates'!E$119)\n+($K201*'fnd base rates'!E$120)\n+($M201*'fnd base rates'!E$122)\n+($N201*'fnd base rates'!E$123)\n+($O201*'fnd base rates'!E$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,5)))\n*$R201","v":3194.5359250000001},{"$f":"(($D201*'fnd base rates'!F$110)\n+($E201*'fnd base rates'!F$111)\n+($F201*'fnd base rates'!F$112)\n+($G201*'fnd base rates'!F$113)\n+($H201*'fnd base rates'!F$114)\n+($I201*'fnd base rates'!F$115)\n+($J201*'fnd base rates'!F$119)\n+($K201*'fnd base rates'!F$120)\n+($M201*'fnd base rates'!F$122)\n+($N201*'fnd base rates'!F$123)\n+($O201*'fnd base rates'!F$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,6)))\n*$R201","v":915.10291500000005},{"$f":"(($D201*'fnd base rates'!G$110)\n+($E201*'fnd base rates'!G$111)\n+($F201*'fnd base rates'!G$112)\n+($G201*'fnd base rates'!G$113)\n+($H201*'fnd base rates'!G$114)\n+($I201*'fnd base rates'!G$115)\n+($J201*'fnd base rates'!G$119)\n+($K201*'fnd base rates'!G$120)\n+($M201*'fnd base rates'!G$122)\n+($N201*'fnd base rates'!G$123)\n+($O201*'fnd base rates'!G$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,7)))\n*$R201","v":155.55860300000001},{"$f":"(($D201*'fnd base rates'!H$110)\n+($E201*'fnd base rates'!H$111)\n+($F201*'fnd base rates'!H$112)\n+($G201*'fnd base rates'!H$113)\n+($H201*'fnd base rates'!H$114)\n+($I201*'fnd base rates'!H$115)\n+($J201*'fnd base rates'!H$119)\n+($K201*'fnd base rates'!H$120)\n+($M201*'fnd base rates'!H$122)\n+($N201*'fnd base rates'!H$123)\n+($O201*'fnd base rates'!H$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D201*'fnd base rates'!I$110)\n+($E201*'fnd base rates'!I$111)\n+($F201*'fnd base rates'!I$112)\n+($G201*'fnd base rates'!I$113)\n+($H201*'fnd base rates'!I$114)\n+($I201*'fnd base rates'!I$115)\n+($J201*'fnd base rates'!I$119)\n+($K201*'fnd base rates'!I$120)\n+($M201*'fnd base rates'!I$122)\n+($N201*'fnd base rates'!I$123)\n+($O201*'fnd base rates'!I$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,9)))\n*$R201","v":314.38},{"$f":"(($D201*'fnd base rates'!J$110)\n+($E201*'fnd base rates'!J$111)\n+($F201*'fnd base rates'!J$112)\n+($G201*'fnd base rates'!J$113)\n+($H201*'fnd base rates'!J$114)\n+($I201*'fnd base rates'!J$115)\n+($J201*'fnd base rates'!J$119)\n+($K201*'fnd base rates'!J$120)\n+($M201*'fnd base rates'!J$122)\n+($N201*'fnd base rates'!J$123)\n+($O201*'fnd base rates'!J$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,10)))\n*$R201","v":230.21},{"$f":"(($D201*'fnd base rates'!K$110)\n+($E201*'fnd base rates'!K$111)\n+($F201*'fnd base rates'!K$112)\n+($G201*'fnd base rates'!K$113)\n+($H201*'fnd base rates'!K$114)\n+($I201*'fnd base rates'!K$115)\n+($J201*'fnd base rates'!K$119)\n+($K201*'fnd base rates'!K$120)\n+($M201*'fnd base rates'!K$122)\n+($N201*'fnd base rates'!K$123)\n+($O201*'fnd base rates'!K$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,11)))\n*$R201","v":1091.648261},{"$f":"(($D201*'fnd base rates'!L$110)\n+($E201*'fnd base rates'!L$111)\n+($F201*'fnd base rates'!L$112)\n+($G201*'fnd base rates'!L$113)\n+($H201*'fnd base rates'!L$114)\n+($I201*'fnd base rates'!L$115)\n+($J201*'fnd base rates'!L$119)\n+($K201*'fnd base rates'!L$120)\n+($M201*'fnd base rates'!L$122)\n+($N201*'fnd base rates'!L$123)\n+($O201*'fnd base rates'!L$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D201*'fnd base rates'!M$110)\n+($E201*'fnd base rates'!M$111)\n+($F201*'fnd base rates'!M$112)\n+($G201*'fnd base rates'!M$113)\n+($H201*'fnd base rates'!M$114)\n+($I201*'fnd base rates'!M$115)\n+($J201*'fnd base rates'!M$119)\n+($K201*'fnd base rates'!M$120)\n+($M201*'fnd base rates'!M$122)\n+($N201*'fnd base rates'!M$123)\n+($O201*'fnd base rates'!M$124)\n+($P201*VLOOKUP($S201+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,432712242,"432","712","242",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[432,432712261,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D202","v":0},{"$f":"'fnd enro'!E202","v":0},{"$f":"'fnd enro'!F202","v":0},{"$f":"'fnd enro'!G202","v":0},{"$f":"'fnd enro'!H202","v":12},{"$f":"'fnd enro'!I202","v":0},{"$f":"'fnd enro'!J202","v":0},{"$f":"'fnd enro'!K202","v":0.45479999999999998},{"$f":"'fnd enro'!L202","v":0},{"$f":"'fnd enro'!M202+'fnd enro'!N202","v":0},{"$f":"'fnd enro'!O202","v":0},{"$f":"'fnd enro'!P202","v":0},{"$f":"'fnd enro'!Q202+'fnd enro'!R202","v":1},{"$f":"'fnd enro'!T202","v":12},{"$f":"VLOOKUP(B202,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S202)","v":1},null,{"$f":"(($D202*'fnd base rates'!C$110)\n+($E202*'fnd base rates'!C$111)\n+($F202*'fnd base rates'!C$112)\n+($G202*'fnd base rates'!C$113)\n+($H202*'fnd base rates'!C$114)\n+($I202*'fnd base rates'!C$115)\n+($J202*'fnd base rates'!C$119)\n+($K202*'fnd base rates'!C$120)\n+($M202*'fnd base rates'!C$122)\n+($N202*'fnd base rates'!C$123)\n+($O202*'fnd base rates'!C$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,3)))\n*$R202","v":5984.3649039999991},{"$f":"(($D202*'fnd base rates'!D$110)\n+($E202*'fnd base rates'!D$111)\n+($F202*'fnd base rates'!D$112)\n+($G202*'fnd base rates'!D$113)\n+($H202*'fnd base rates'!D$114)\n+($I202*'fnd base rates'!D$115)\n+($J202*'fnd base rates'!D$119)\n+($K202*'fnd base rates'!D$120)\n+($M202*'fnd base rates'!D$122)\n+($N202*'fnd base rates'!D$123)\n+($O202*'fnd base rates'!D$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,4)))\n*$R202","v":8735.86},{"$f":"(($D202*'fnd base rates'!E$110)\n+($E202*'fnd base rates'!E$111)\n+($F202*'fnd base rates'!E$112)\n+($G202*'fnd base rates'!E$113)\n+($H202*'fnd base rates'!E$114)\n+($I202*'fnd base rates'!E$115)\n+($J202*'fnd base rates'!E$119)\n+($K202*'fnd base rates'!E$120)\n+($M202*'fnd base rates'!E$122)\n+($N202*'fnd base rates'!E$123)\n+($O202*'fnd base rates'!E$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,5)))\n*$R202","v":40692.291100000002},{"$f":"(($D202*'fnd base rates'!F$110)\n+($E202*'fnd base rates'!F$111)\n+($F202*'fnd base rates'!F$112)\n+($G202*'fnd base rates'!F$113)\n+($H202*'fnd base rates'!F$114)\n+($I202*'fnd base rates'!F$115)\n+($J202*'fnd base rates'!F$119)\n+($K202*'fnd base rates'!F$120)\n+($M202*'fnd base rates'!F$122)\n+($N202*'fnd base rates'!F$123)\n+($O202*'fnd base rates'!F$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,6)))\n*$R202","v":10981.234980000001},{"$f":"(($D202*'fnd base rates'!G$110)\n+($E202*'fnd base rates'!G$111)\n+($F202*'fnd base rates'!G$112)\n+($G202*'fnd base rates'!G$113)\n+($H202*'fnd base rates'!G$114)\n+($I202*'fnd base rates'!G$115)\n+($J202*'fnd base rates'!G$119)\n+($K202*'fnd base rates'!G$120)\n+($M202*'fnd base rates'!G$122)\n+($N202*'fnd base rates'!G$123)\n+($O202*'fnd base rates'!G$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,7)))\n*$R202","v":1981.0932360000002},{"$f":"(($D202*'fnd base rates'!H$110)\n+($E202*'fnd base rates'!H$111)\n+($F202*'fnd base rates'!H$112)\n+($G202*'fnd base rates'!H$113)\n+($H202*'fnd base rates'!H$114)\n+($I202*'fnd base rates'!H$115)\n+($J202*'fnd base rates'!H$119)\n+($K202*'fnd base rates'!H$120)\n+($M202*'fnd base rates'!H$122)\n+($N202*'fnd base rates'!H$123)\n+($O202*'fnd base rates'!H$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,8)))","v":5825.8229359999996},{"$f":"(($D202*'fnd base rates'!I$110)\n+($E202*'fnd base rates'!I$111)\n+($F202*'fnd base rates'!I$112)\n+($G202*'fnd base rates'!I$113)\n+($H202*'fnd base rates'!I$114)\n+($I202*'fnd base rates'!I$115)\n+($J202*'fnd base rates'!I$119)\n+($K202*'fnd base rates'!I$120)\n+($M202*'fnd base rates'!I$122)\n+($N202*'fnd base rates'!I$123)\n+($O202*'fnd base rates'!I$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,9)))\n*$R202","v":3868.04},{"$f":"(($D202*'fnd base rates'!J$110)\n+($E202*'fnd base rates'!J$111)\n+($F202*'fnd base rates'!J$112)\n+($G202*'fnd base rates'!J$113)\n+($H202*'fnd base rates'!J$114)\n+($I202*'fnd base rates'!J$115)\n+($J202*'fnd base rates'!J$119)\n+($K202*'fnd base rates'!J$120)\n+($M202*'fnd base rates'!J$122)\n+($N202*'fnd base rates'!J$123)\n+($O202*'fnd base rates'!J$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,10)))\n*$R202","v":3258.65},{"$f":"(($D202*'fnd base rates'!K$110)\n+($E202*'fnd base rates'!K$111)\n+($F202*'fnd base rates'!K$112)\n+($G202*'fnd base rates'!K$113)\n+($H202*'fnd base rates'!K$114)\n+($I202*'fnd base rates'!K$115)\n+($J202*'fnd base rates'!K$119)\n+($K202*'fnd base rates'!K$120)\n+($M202*'fnd base rates'!K$122)\n+($N202*'fnd base rates'!K$123)\n+($O202*'fnd base rates'!K$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,11)))\n*$R202","v":13099.779132},{"$f":"(($D202*'fnd base rates'!L$110)\n+($E202*'fnd base rates'!L$111)\n+($F202*'fnd base rates'!L$112)\n+($G202*'fnd base rates'!L$113)\n+($H202*'fnd base rates'!L$114)\n+($I202*'fnd base rates'!L$115)\n+($J202*'fnd base rates'!L$119)\n+($K202*'fnd base rates'!L$120)\n+($M202*'fnd base rates'!L$122)\n+($N202*'fnd base rates'!L$123)\n+($O202*'fnd base rates'!L$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,12)))","v":14753.697129336177},{"$f":"(($D202*'fnd base rates'!M$110)\n+($E202*'fnd base rates'!M$111)\n+($F202*'fnd base rates'!M$112)\n+($G202*'fnd base rates'!M$113)\n+($H202*'fnd base rates'!M$114)\n+($I202*'fnd base rates'!M$115)\n+($J202*'fnd base rates'!M$119)\n+($K202*'fnd base rates'!M$120)\n+($M202*'fnd base rates'!M$122)\n+($N202*'fnd base rates'!M$123)\n+($O202*'fnd base rates'!M$124)\n+($P202*VLOOKUP($S202+15,rate_basefnd,13)))","v":0},109180.83341733617,null,{"$f":"B202","v":432712261},"432","712","261",1,{"$f":"enro","v":12},109180.83341733617,9098,0,9098,null,null,null,null,null,9098,0,9098,-5,9103,15,9088]
[432,432712300,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D203","v":0},{"$f":"'fnd enro'!E203","v":0},{"$f":"'fnd enro'!F203","v":0},{"$f":"'fnd enro'!G203","v":0},{"$f":"'fnd enro'!H203","v":3},{"$f":"'fnd enro'!I203","v":0},{"$f":"'fnd enro'!J203","v":0},{"$f":"'fnd enro'!K203","v":0.1137},{"$f":"'fnd enro'!L203","v":0},{"$f":"'fnd enro'!M203+'fnd enro'!N203","v":0},{"$f":"'fnd enro'!O203","v":0},{"$f":"'fnd enro'!P203","v":0},{"$f":"'fnd enro'!Q203+'fnd enro'!R203","v":0},{"$f":"'fnd enro'!T203","v":3},1,{"$f":"VALUE('fnd enro'!S203)","v":1},null,{"$f":"(($D203*'fnd base rates'!C$110)\n+($E203*'fnd base rates'!C$111)\n+($F203*'fnd base rates'!C$112)\n+($G203*'fnd base rates'!C$113)\n+($H203*'fnd base rates'!C$114)\n+($I203*'fnd base rates'!C$115)\n+($J203*'fnd base rates'!C$119)\n+($K203*'fnd base rates'!C$120)\n+($M203*'fnd base rates'!C$122)\n+($N203*'fnd base rates'!C$123)\n+($O203*'fnd base rates'!C$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,3)))\n*$R203","v":1483.3462259999999},{"$f":"(($D203*'fnd base rates'!D$110)\n+($E203*'fnd base rates'!D$111)\n+($F203*'fnd base rates'!D$112)\n+($G203*'fnd base rates'!D$113)\n+($H203*'fnd base rates'!D$114)\n+($I203*'fnd base rates'!D$115)\n+($J203*'fnd base rates'!D$119)\n+($K203*'fnd base rates'!D$120)\n+($M203*'fnd base rates'!D$122)\n+($N203*'fnd base rates'!D$123)\n+($O203*'fnd base rates'!D$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,4)))\n*$R203","v":2123.58},{"$f":"(($D203*'fnd base rates'!E$110)\n+($E203*'fnd base rates'!E$111)\n+($F203*'fnd base rates'!E$112)\n+($G203*'fnd base rates'!E$113)\n+($H203*'fnd base rates'!E$114)\n+($I203*'fnd base rates'!E$115)\n+($J203*'fnd base rates'!E$119)\n+($K203*'fnd base rates'!E$120)\n+($M203*'fnd base rates'!E$122)\n+($N203*'fnd base rates'!E$123)\n+($O203*'fnd base rates'!E$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,5)))\n*$R203","v":9583.6077750000004},{"$f":"(($D203*'fnd base rates'!F$110)\n+($E203*'fnd base rates'!F$111)\n+($F203*'fnd base rates'!F$112)\n+($G203*'fnd base rates'!F$113)\n+($H203*'fnd base rates'!F$114)\n+($I203*'fnd base rates'!F$115)\n+($J203*'fnd base rates'!F$119)\n+($K203*'fnd base rates'!F$120)\n+($M203*'fnd base rates'!F$122)\n+($N203*'fnd base rates'!F$123)\n+($O203*'fnd base rates'!F$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,6)))\n*$R203","v":2745.3087450000003},{"$f":"(($D203*'fnd base rates'!G$110)\n+($E203*'fnd base rates'!G$111)\n+($F203*'fnd base rates'!G$112)\n+($G203*'fnd base rates'!G$113)\n+($H203*'fnd base rates'!G$114)\n+($I203*'fnd base rates'!G$115)\n+($J203*'fnd base rates'!G$119)\n+($K203*'fnd base rates'!G$120)\n+($M203*'fnd base rates'!G$122)\n+($N203*'fnd base rates'!G$123)\n+($O203*'fnd base rates'!G$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,7)))\n*$R203","v":466.67580900000002},{"$f":"(($D203*'fnd base rates'!H$110)\n+($E203*'fnd base rates'!H$111)\n+($F203*'fnd base rates'!H$112)\n+($G203*'fnd base rates'!H$113)\n+($H203*'fnd base rates'!H$114)\n+($I203*'fnd base rates'!H$115)\n+($J203*'fnd base rates'!H$119)\n+($K203*'fnd base rates'!H$120)\n+($M203*'fnd base rates'!H$122)\n+($N203*'fnd base rates'!H$123)\n+($O203*'fnd base rates'!H$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D203*'fnd base rates'!I$110)\n+($E203*'fnd base rates'!I$111)\n+($F203*'fnd base rates'!I$112)\n+($G203*'fnd base rates'!I$113)\n+($H203*'fnd base rates'!I$114)\n+($I203*'fnd base rates'!I$115)\n+($J203*'fnd base rates'!I$119)\n+($K203*'fnd base rates'!I$120)\n+($M203*'fnd base rates'!I$122)\n+($N203*'fnd base rates'!I$123)\n+($O203*'fnd base rates'!I$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,9)))\n*$R203","v":943.14},{"$f":"(($D203*'fnd base rates'!J$110)\n+($E203*'fnd base rates'!J$111)\n+($F203*'fnd base rates'!J$112)\n+($G203*'fnd base rates'!J$113)\n+($H203*'fnd base rates'!J$114)\n+($I203*'fnd base rates'!J$115)\n+($J203*'fnd base rates'!J$119)\n+($K203*'fnd base rates'!J$120)\n+($M203*'fnd base rates'!J$122)\n+($N203*'fnd base rates'!J$123)\n+($O203*'fnd base rates'!J$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,10)))\n*$R203","v":690.63},{"$f":"(($D203*'fnd base rates'!K$110)\n+($E203*'fnd base rates'!K$111)\n+($F203*'fnd base rates'!K$112)\n+($G203*'fnd base rates'!K$113)\n+($H203*'fnd base rates'!K$114)\n+($I203*'fnd base rates'!K$115)\n+($J203*'fnd base rates'!K$119)\n+($K203*'fnd base rates'!K$120)\n+($M203*'fnd base rates'!K$122)\n+($N203*'fnd base rates'!K$123)\n+($O203*'fnd base rates'!K$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,11)))\n*$R203","v":3274.9447829999999},{"$f":"(($D203*'fnd base rates'!L$110)\n+($E203*'fnd base rates'!L$111)\n+($F203*'fnd base rates'!L$112)\n+($G203*'fnd base rates'!L$113)\n+($H203*'fnd base rates'!L$114)\n+($I203*'fnd base rates'!L$115)\n+($J203*'fnd base rates'!L$119)\n+($K203*'fnd base rates'!L$120)\n+($M203*'fnd base rates'!L$122)\n+($N203*'fnd base rates'!L$123)\n+($O203*'fnd base rates'!L$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,12)))","v":3593.0742823340443},{"$f":"(($D203*'fnd base rates'!M$110)\n+($E203*'fnd base rates'!M$111)\n+($F203*'fnd base rates'!M$112)\n+($G203*'fnd base rates'!M$113)\n+($H203*'fnd base rates'!M$114)\n+($I203*'fnd base rates'!M$115)\n+($J203*'fnd base rates'!M$119)\n+($K203*'fnd base rates'!M$120)\n+($M203*'fnd base rates'!M$122)\n+($N203*'fnd base rates'!M$123)\n+($O203*'fnd base rates'!M$124)\n+($P203*VLOOKUP($S203+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U203:AE203)","v":26356.378354334043},null,432712300,{"$f":"IF($B203<499999999,MID($B203,1,3),MID($B203,1,4))","v":"432"},{"$f":"IF($B203<499999999,MID($B203,4,3),MID($B203,5,3))","v":"712"},{"$f":"IF($B203<499999999,MID($B203,7,3),MID($B203,8,3))","v":"300"},{"$f":"IF(VLOOKUP(VALUE(IF(AH203<499999999,MID(AH203,4,3),MID(AH203,5,3))),distinfo,4)=R203,1,0)","v":1},3,{"$f":"AF203","v":26356.378354334043},{"$f":"IF(OR(AF203=0,AM203=0),0,ROUND(AN203/AM203,0))","v":8785},{"$f":"AO203-AQ203","v":0},8785,null,null,null,null,null,8785,{"$f":"AW203-AY203","v":0},8785,{"$f":"AY203-BA203","v":-5},8790,15,8775]
[432,432712645,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D204","v":0},{"$f":"'fnd enro'!E204","v":0},{"$f":"'fnd enro'!F204","v":0},{"$f":"'fnd enro'!G204","v":0},{"$f":"'fnd enro'!H204","v":62},{"$f":"'fnd enro'!I204","v":0},{"$f":"'fnd enro'!J204","v":0},{"$f":"'fnd enro'!K204","v":2.3498000000000001},{"$f":"'fnd enro'!L204","v":0},{"$f":"'fnd enro'!M204+'fnd enro'!N204","v":0},{"$f":"'fnd enro'!O204","v":0},{"$f":"'fnd enro'!P204","v":0},{"$f":"'fnd enro'!Q204+'fnd enro'!R204","v":15},{"$f":"'fnd enro'!T204","v":62},1,{"$f":"VALUE('fnd enro'!S204)","v":5},null,{"$f":"(($D204*'fnd base rates'!C$110)\n+($E204*'fnd base rates'!C$111)\n+($F204*'fnd base rates'!C$112)\n+($G204*'fnd base rates'!C$113)\n+($H204*'fnd base rates'!C$114)\n+($I204*'fnd base rates'!C$115)\n+($J204*'fnd base rates'!C$119)\n+($K204*'fnd base rates'!C$120)\n+($M204*'fnd base rates'!C$122)\n+($N204*'fnd base rates'!C$123)\n+($O204*'fnd base rates'!C$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,3)))\n*$R204","v":31454.272004000002},{"$f":"(($D204*'fnd base rates'!D$110)\n+($E204*'fnd base rates'!D$111)\n+($F204*'fnd base rates'!D$112)\n+($G204*'fnd base rates'!D$113)\n+($H204*'fnd base rates'!D$114)\n+($I204*'fnd base rates'!D$115)\n+($J204*'fnd base rates'!D$119)\n+($K204*'fnd base rates'!D$120)\n+($M204*'fnd base rates'!D$122)\n+($N204*'fnd base rates'!D$123)\n+($O204*'fnd base rates'!D$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,4)))\n*$R204","v":47670.47},{"$f":"(($D204*'fnd base rates'!E$110)\n+($E204*'fnd base rates'!E$111)\n+($F204*'fnd base rates'!E$112)\n+($G204*'fnd base rates'!E$113)\n+($H204*'fnd base rates'!E$114)\n+($I204*'fnd base rates'!E$115)\n+($J204*'fnd base rates'!E$119)\n+($K204*'fnd base rates'!E$120)\n+($M204*'fnd base rates'!E$122)\n+($N204*'fnd base rates'!E$123)\n+($O204*'fnd base rates'!E$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,5)))\n*$R204","v":234992.57735000001},{"$f":"(($D204*'fnd base rates'!F$110)\n+($E204*'fnd base rates'!F$111)\n+($F204*'fnd base rates'!F$112)\n+($G204*'fnd base rates'!F$113)\n+($H204*'fnd base rates'!F$114)\n+($I204*'fnd base rates'!F$115)\n+($J204*'fnd base rates'!F$119)\n+($K204*'fnd base rates'!F$120)\n+($M204*'fnd base rates'!F$122)\n+($N204*'fnd base rates'!F$123)\n+($O204*'fnd base rates'!F$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,6)))\n*$R204","v":56736.380730000004},{"$f":"(($D204*'fnd base rates'!G$110)\n+($E204*'fnd base rates'!G$111)\n+($F204*'fnd base rates'!G$112)\n+($G204*'fnd base rates'!G$113)\n+($H204*'fnd base rates'!G$114)\n+($I204*'fnd base rates'!G$115)\n+($J204*'fnd base rates'!G$119)\n+($K204*'fnd base rates'!G$120)\n+($M204*'fnd base rates'!G$122)\n+($N204*'fnd base rates'!G$123)\n+($O204*'fnd base rates'!G$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,7)))\n*$R204","v":11436.383386000001},{"$f":"(($D204*'fnd base rates'!H$110)\n+($E204*'fnd base rates'!H$111)\n+($F204*'fnd base rates'!H$112)\n+($G204*'fnd base rates'!H$113)\n+($H204*'fnd base rates'!H$114)\n+($I204*'fnd base rates'!H$115)\n+($J204*'fnd base rates'!H$119)\n+($K204*'fnd base rates'!H$120)\n+($M204*'fnd base rates'!H$122)\n+($N204*'fnd base rates'!H$123)\n+($O204*'fnd base rates'!H$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,8)))","v":30284.111836},{"$f":"(($D204*'fnd base rates'!I$110)\n+($E204*'fnd base rates'!I$111)\n+($F204*'fnd base rates'!I$112)\n+($G204*'fnd base rates'!I$113)\n+($H204*'fnd base rates'!I$114)\n+($I204*'fnd base rates'!I$115)\n+($J204*'fnd base rates'!I$119)\n+($K204*'fnd base rates'!I$120)\n+($M204*'fnd base rates'!I$122)\n+($N204*'fnd base rates'!I$123)\n+($O204*'fnd base rates'!I$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,9)))\n*$R204","v":20987.06},{"$f":"(($D204*'fnd base rates'!J$110)\n+($E204*'fnd base rates'!J$111)\n+($F204*'fnd base rates'!J$112)\n+($G204*'fnd base rates'!J$113)\n+($H204*'fnd base rates'!J$114)\n+($I204*'fnd base rates'!J$115)\n+($J204*'fnd base rates'!J$119)\n+($K204*'fnd base rates'!J$120)\n+($M204*'fnd base rates'!J$122)\n+($N204*'fnd base rates'!J$123)\n+($O204*'fnd base rates'!J$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,10)))\n*$R204","v":22043.919999999998},{"$f":"(($D204*'fnd base rates'!K$110)\n+($E204*'fnd base rates'!K$111)\n+($F204*'fnd base rates'!K$112)\n+($G204*'fnd base rates'!K$113)\n+($H204*'fnd base rates'!K$114)\n+($I204*'fnd base rates'!K$115)\n+($J204*'fnd base rates'!K$119)\n+($K204*'fnd base rates'!K$120)\n+($M204*'fnd base rates'!K$122)\n+($N204*'fnd base rates'!K$123)\n+($O204*'fnd base rates'!K$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,11)))\n*$R204","v":67682.192181999999},{"$f":"(($D204*'fnd base rates'!L$110)\n+($E204*'fnd base rates'!L$111)\n+($F204*'fnd base rates'!L$112)\n+($G204*'fnd base rates'!L$113)\n+($H204*'fnd base rates'!L$114)\n+($I204*'fnd base rates'!L$115)\n+($J204*'fnd base rates'!L$119)\n+($K204*'fnd base rates'!L$120)\n+($M204*'fnd base rates'!L$122)\n+($N204*'fnd base rates'!L$123)\n+($O204*'fnd base rates'!L$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,12)))","v":80230.768501570245},{"$f":"(($D204*'fnd base rates'!M$110)\n+($E204*'fnd base rates'!M$111)\n+($F204*'fnd base rates'!M$112)\n+($G204*'fnd base rates'!M$113)\n+($H204*'fnd base rates'!M$114)\n+($I204*'fnd base rates'!M$115)\n+($J204*'fnd base rates'!M$119)\n+($K204*'fnd base rates'!M$120)\n+($M204*'fnd base rates'!M$122)\n+($N204*'fnd base rates'!M$123)\n+($O204*'fnd base rates'!M$124)\n+($P204*VLOOKUP($S204+15,rate_basefnd,13)))","v":0},603518.13598957018,null,432712645,"432","712","645",1,62,603518.13598957018,9734,0,9734,null,null,null,null,null,9734,0,9734,-4,9738,15,9723]
[432,432712660,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D205","v":0},{"$f":"'fnd enro'!E205","v":0},{"$f":"'fnd enro'!F205","v":0},{"$f":"'fnd enro'!G205","v":0},{"$f":"'fnd enro'!H205","v":56},{"$f":"'fnd enro'!I205","v":0},{"$f":"'fnd enro'!J205","v":0},{"$f":"'fnd enro'!K205","v":2.1223999999999998},{"$f":"'fnd enro'!L205","v":0},{"$f":"'fnd enro'!M205+'fnd enro'!N205","v":0},{"$f":"'fnd enro'!O205","v":0},{"$f":"'fnd enro'!P205","v":0},{"$f":"'fnd enro'!Q205+'fnd enro'!R205","v":15},{"$f":"'fnd enro'!T205","v":56},1,{"$f":"VALUE('fnd enro'!S205)","v":5},null,{"$f":"(($D205*'fnd base rates'!C$110)\n+($E205*'fnd base rates'!C$111)\n+($F205*'fnd base rates'!C$112)\n+($G205*'fnd base rates'!C$113)\n+($H205*'fnd base rates'!C$114)\n+($I205*'fnd base rates'!C$115)\n+($J205*'fnd base rates'!C$119)\n+($K205*'fnd base rates'!C$120)\n+($M205*'fnd base rates'!C$122)\n+($N205*'fnd base rates'!C$123)\n+($O205*'fnd base rates'!C$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,3)))\n*$R205","v":28487.579552000003},{"$f":"(($D205*'fnd base rates'!D$110)\n+($E205*'fnd base rates'!D$111)\n+($F205*'fnd base rates'!D$112)\n+($G205*'fnd base rates'!D$113)\n+($H205*'fnd base rates'!D$114)\n+($I205*'fnd base rates'!D$115)\n+($J205*'fnd base rates'!D$119)\n+($K205*'fnd base rates'!D$120)\n+($M205*'fnd base rates'!D$122)\n+($N205*'fnd base rates'!D$123)\n+($O205*'fnd base rates'!D$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,4)))\n*$R205","v":43423.310000000005},{"$f":"(($D205*'fnd base rates'!E$110)\n+($E205*'fnd base rates'!E$111)\n+($F205*'fnd base rates'!E$112)\n+($G205*'fnd base rates'!E$113)\n+($H205*'fnd base rates'!E$114)\n+($I205*'fnd base rates'!E$115)\n+($J205*'fnd base rates'!E$119)\n+($K205*'fnd base rates'!E$120)\n+($M205*'fnd base rates'!E$122)\n+($N205*'fnd base rates'!E$123)\n+($O205*'fnd base rates'!E$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,5)))\n*$R205","v":215825.36180000001},{"$f":"(($D205*'fnd base rates'!F$110)\n+($E205*'fnd base rates'!F$111)\n+($F205*'fnd base rates'!F$112)\n+($G205*'fnd base rates'!F$113)\n+($H205*'fnd base rates'!F$114)\n+($I205*'fnd base rates'!F$115)\n+($J205*'fnd base rates'!F$119)\n+($K205*'fnd base rates'!F$120)\n+($M205*'fnd base rates'!F$122)\n+($N205*'fnd base rates'!F$123)\n+($O205*'fnd base rates'!F$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,6)))\n*$R205","v":51245.76324},{"$f":"(($D205*'fnd base rates'!G$110)\n+($E205*'fnd base rates'!G$111)\n+($F205*'fnd base rates'!G$112)\n+($G205*'fnd base rates'!G$113)\n+($H205*'fnd base rates'!G$114)\n+($I205*'fnd base rates'!G$115)\n+($J205*'fnd base rates'!G$119)\n+($K205*'fnd base rates'!G$120)\n+($M205*'fnd base rates'!G$122)\n+($N205*'fnd base rates'!G$123)\n+($O205*'fnd base rates'!G$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,7)))\n*$R205","v":10503.031768000001},{"$f":"(($D205*'fnd base rates'!H$110)\n+($E205*'fnd base rates'!H$111)\n+($F205*'fnd base rates'!H$112)\n+($G205*'fnd base rates'!H$113)\n+($H205*'fnd base rates'!H$114)\n+($I205*'fnd base rates'!H$115)\n+($J205*'fnd base rates'!H$119)\n+($K205*'fnd base rates'!H$120)\n+($M205*'fnd base rates'!H$122)\n+($N205*'fnd base rates'!H$123)\n+($O205*'fnd base rates'!H$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,8)))","v":27379.970368000002},{"$f":"(($D205*'fnd base rates'!I$110)\n+($E205*'fnd base rates'!I$111)\n+($F205*'fnd base rates'!I$112)\n+($G205*'fnd base rates'!I$113)\n+($H205*'fnd base rates'!I$114)\n+($I205*'fnd base rates'!I$115)\n+($J205*'fnd base rates'!I$119)\n+($K205*'fnd base rates'!I$120)\n+($M205*'fnd base rates'!I$122)\n+($N205*'fnd base rates'!I$123)\n+($O205*'fnd base rates'!I$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,9)))\n*$R205","v":19100.78},{"$f":"(($D205*'fnd base rates'!J$110)\n+($E205*'fnd base rates'!J$111)\n+($F205*'fnd base rates'!J$112)\n+($G205*'fnd base rates'!J$113)\n+($H205*'fnd base rates'!J$114)\n+($I205*'fnd base rates'!J$115)\n+($J205*'fnd base rates'!J$119)\n+($K205*'fnd base rates'!J$120)\n+($M205*'fnd base rates'!J$122)\n+($N205*'fnd base rates'!J$123)\n+($O205*'fnd base rates'!J$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,10)))\n*$R205","v":20662.66},{"$f":"(($D205*'fnd base rates'!K$110)\n+($E205*'fnd base rates'!K$111)\n+($F205*'fnd base rates'!K$112)\n+($G205*'fnd base rates'!K$113)\n+($H205*'fnd base rates'!K$114)\n+($I205*'fnd base rates'!K$115)\n+($J205*'fnd base rates'!K$119)\n+($K205*'fnd base rates'!K$120)\n+($M205*'fnd base rates'!K$122)\n+($N205*'fnd base rates'!K$123)\n+($O205*'fnd base rates'!K$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,11)))\n*$R205","v":61132.302616000001},{"$f":"(($D205*'fnd base rates'!L$110)\n+($E205*'fnd base rates'!L$111)\n+($F205*'fnd base rates'!L$112)\n+($G205*'fnd base rates'!L$113)\n+($H205*'fnd base rates'!L$114)\n+($I205*'fnd base rates'!L$115)\n+($J205*'fnd base rates'!L$119)\n+($K205*'fnd base rates'!L$120)\n+($M205*'fnd base rates'!L$122)\n+($N205*'fnd base rates'!L$123)\n+($O205*'fnd base rates'!L$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,12)))","v":73044.619936902163},{"$f":"(($D205*'fnd base rates'!M$110)\n+($E205*'fnd base rates'!M$111)\n+($F205*'fnd base rates'!M$112)\n+($G205*'fnd base rates'!M$113)\n+($H205*'fnd base rates'!M$114)\n+($I205*'fnd base rates'!M$115)\n+($J205*'fnd base rates'!M$119)\n+($K205*'fnd base rates'!M$120)\n+($M205*'fnd base rates'!M$122)\n+($N205*'fnd base rates'!M$123)\n+($O205*'fnd base rates'!M$124)\n+($P205*VLOOKUP($S205+15,rate_basefnd,13)))","v":0},550805.37928090221,null,432712660,"432","712","660",1,56,550805.37928090221,9836,0,9836,null,null,null,null,null,9836,0,9836,-4,9840,15,9825]
[432,432712712,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D206","v":0},{"$f":"'fnd enro'!E206","v":0},{"$f":"'fnd enro'!F206","v":0},{"$f":"'fnd enro'!G206","v":0},{"$f":"'fnd enro'!H206","v":44},{"$f":"'fnd enro'!I206","v":0},{"$f":"'fnd enro'!J206","v":0},{"$f":"'fnd enro'!K206","v":1.6676},{"$f":"'fnd enro'!L206","v":0},{"$f":"'fnd enro'!M206+'fnd enro'!N206","v":0},{"$f":"'fnd enro'!O206","v":0},{"$f":"'fnd enro'!P206","v":0},{"$f":"'fnd enro'!Q206+'fnd enro'!R206","v":14},{"$f":"'fnd enro'!T206","v":44},1,{"$f":"VALUE('fnd enro'!S206)","v":7},null,{"$f":"(($D206*'fnd base rates'!C$110)\n+($E206*'fnd base rates'!C$111)\n+($F206*'fnd base rates'!C$112)\n+($G206*'fnd base rates'!C$113)\n+($H206*'fnd base rates'!C$114)\n+($I206*'fnd base rates'!C$115)\n+($J206*'fnd base rates'!C$119)\n+($K206*'fnd base rates'!C$120)\n+($M206*'fnd base rates'!C$122)\n+($N206*'fnd base rates'!C$123)\n+($O206*'fnd base rates'!C$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,3)))\n*$R206","v":22571.104648},{"$f":"(($D206*'fnd base rates'!D$110)\n+($E206*'fnd base rates'!D$111)\n+($F206*'fnd base rates'!D$112)\n+($G206*'fnd base rates'!D$113)\n+($H206*'fnd base rates'!D$114)\n+($I206*'fnd base rates'!D$115)\n+($J206*'fnd base rates'!D$119)\n+($K206*'fnd base rates'!D$120)\n+($M206*'fnd base rates'!D$122)\n+($N206*'fnd base rates'!D$123)\n+($O206*'fnd base rates'!D$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,4)))\n*$R206","v":35009},{"$f":"(($D206*'fnd base rates'!E$110)\n+($E206*'fnd base rates'!E$111)\n+($F206*'fnd base rates'!E$112)\n+($G206*'fnd base rates'!E$113)\n+($H206*'fnd base rates'!E$114)\n+($I206*'fnd base rates'!E$115)\n+($J206*'fnd base rates'!E$119)\n+($K206*'fnd base rates'!E$120)\n+($M206*'fnd base rates'!E$122)\n+($N206*'fnd base rates'!E$123)\n+($O206*'fnd base rates'!E$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,5)))\n*$R206","v":178271.66069999998},{"$f":"(($D206*'fnd base rates'!F$110)\n+($E206*'fnd base rates'!F$111)\n+($F206*'fnd base rates'!F$112)\n+($G206*'fnd base rates'!F$113)\n+($H206*'fnd base rates'!F$114)\n+($I206*'fnd base rates'!F$115)\n+($J206*'fnd base rates'!F$119)\n+($K206*'fnd base rates'!F$120)\n+($M206*'fnd base rates'!F$122)\n+($N206*'fnd base rates'!F$123)\n+($O206*'fnd base rates'!F$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,6)))\n*$R206","v":40264.528259999999},{"$f":"(($D206*'fnd base rates'!G$110)\n+($E206*'fnd base rates'!G$111)\n+($F206*'fnd base rates'!G$112)\n+($G206*'fnd base rates'!G$113)\n+($H206*'fnd base rates'!G$114)\n+($I206*'fnd base rates'!G$115)\n+($J206*'fnd base rates'!G$119)\n+($K206*'fnd base rates'!G$120)\n+($M206*'fnd base rates'!G$122)\n+($N206*'fnd base rates'!G$123)\n+($O206*'fnd base rates'!G$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,7)))\n*$R206","v":8674.2385319999994},{"$f":"(($D206*'fnd base rates'!H$110)\n+($E206*'fnd base rates'!H$111)\n+($F206*'fnd base rates'!H$112)\n+($G206*'fnd base rates'!H$113)\n+($H206*'fnd base rates'!H$114)\n+($I206*'fnd base rates'!H$115)\n+($J206*'fnd base rates'!H$119)\n+($K206*'fnd base rates'!H$120)\n+($M206*'fnd base rates'!H$122)\n+($N206*'fnd base rates'!H$123)\n+($O206*'fnd base rates'!H$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,8)))","v":21577.457431999999},{"$f":"(($D206*'fnd base rates'!I$110)\n+($E206*'fnd base rates'!I$111)\n+($F206*'fnd base rates'!I$112)\n+($G206*'fnd base rates'!I$113)\n+($H206*'fnd base rates'!I$114)\n+($I206*'fnd base rates'!I$115)\n+($J206*'fnd base rates'!I$119)\n+($K206*'fnd base rates'!I$120)\n+($M206*'fnd base rates'!I$122)\n+($N206*'fnd base rates'!I$123)\n+($O206*'fnd base rates'!I$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,9)))\n*$R206","v":15359.84},{"$f":"(($D206*'fnd base rates'!J$110)\n+($E206*'fnd base rates'!J$111)\n+($F206*'fnd base rates'!J$112)\n+($G206*'fnd base rates'!J$113)\n+($H206*'fnd base rates'!J$114)\n+($I206*'fnd base rates'!J$115)\n+($J206*'fnd base rates'!J$119)\n+($K206*'fnd base rates'!J$120)\n+($M206*'fnd base rates'!J$122)\n+($N206*'fnd base rates'!J$123)\n+($O206*'fnd base rates'!J$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,10)))\n*$R206","v":18064.439999999999},{"$f":"(($D206*'fnd base rates'!K$110)\n+($E206*'fnd base rates'!K$111)\n+($F206*'fnd base rates'!K$112)\n+($G206*'fnd base rates'!K$113)\n+($H206*'fnd base rates'!K$114)\n+($I206*'fnd base rates'!K$115)\n+($J206*'fnd base rates'!K$119)\n+($K206*'fnd base rates'!K$120)\n+($M206*'fnd base rates'!K$122)\n+($N206*'fnd base rates'!K$123)\n+($O206*'fnd base rates'!K$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,11)))\n*$R206","v":48032.523484000005},{"$f":"(($D206*'fnd base rates'!L$110)\n+($E206*'fnd base rates'!L$111)\n+($F206*'fnd base rates'!L$112)\n+($G206*'fnd base rates'!L$113)\n+($H206*'fnd base rates'!L$114)\n+($I206*'fnd base rates'!L$115)\n+($J206*'fnd base rates'!L$119)\n+($K206*'fnd base rates'!L$120)\n+($M206*'fnd base rates'!L$122)\n+($N206*'fnd base rates'!L$123)\n+($O206*'fnd base rates'!L$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,12)))","v":58798.642807565986},{"$f":"(($D206*'fnd base rates'!M$110)\n+($E206*'fnd base rates'!M$111)\n+($F206*'fnd base rates'!M$112)\n+($G206*'fnd base rates'!M$113)\n+($H206*'fnd base rates'!M$114)\n+($I206*'fnd base rates'!M$115)\n+($J206*'fnd base rates'!M$119)\n+($K206*'fnd base rates'!M$120)\n+($M206*'fnd base rates'!M$122)\n+($N206*'fnd base rates'!M$123)\n+($O206*'fnd base rates'!M$124)\n+($P206*VLOOKUP($S206+15,rate_basefnd,13)))","v":0},446623.435863566,null,432712712,"432","712","712",1,44,446623.435863566,10151,0,10151,null,null,null,null,null,10151,0,10151,80,10071,16,10055]
[435,435301031,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D207","v":0},{"$f":"'fnd enro'!E207","v":0},{"$f":"'fnd enro'!F207","v":0},{"$f":"'fnd enro'!G207","v":14},{"$f":"'fnd enro'!H207","v":38},{"$f":"'fnd enro'!I207","v":68},{"$f":"'fnd enro'!J207","v":0},{"$f":"'fnd enro'!K207","v":4.548},{"$f":"'fnd enro'!L207","v":0},{"$f":"'fnd enro'!M207+'fnd enro'!N207","v":1},{"$f":"'fnd enro'!O207","v":0},{"$f":"'fnd enro'!P207","v":0},{"$f":"'fnd enro'!Q207+'fnd enro'!R207","v":10},{"$f":"'fnd enro'!T207","v":120},1,{"$f":"VALUE('fnd enro'!S207)","v":1},null,{"$f":"(($D207*'fnd base rates'!C$110)\n+($E207*'fnd base rates'!C$111)\n+($F207*'fnd base rates'!C$112)\n+($G207*'fnd base rates'!C$113)\n+($H207*'fnd base rates'!C$114)\n+($I207*'fnd base rates'!C$115)\n+($J207*'fnd base rates'!C$119)\n+($K207*'fnd base rates'!C$120)\n+($M207*'fnd base rates'!C$122)\n+($N207*'fnd base rates'!C$123)\n+($O207*'fnd base rates'!C$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,3)))\n*$R207","v":59933.789040000011},{"$f":"(($D207*'fnd base rates'!D$110)\n+($E207*'fnd base rates'!D$111)\n+($F207*'fnd base rates'!D$112)\n+($G207*'fnd base rates'!D$113)\n+($H207*'fnd base rates'!D$114)\n+($I207*'fnd base rates'!D$115)\n+($J207*'fnd base rates'!D$119)\n+($K207*'fnd base rates'!D$120)\n+($M207*'fnd base rates'!D$122)\n+($N207*'fnd base rates'!D$123)\n+($O207*'fnd base rates'!D$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,4)))\n*$R207","v":87516.340000000011},{"$f":"(($D207*'fnd base rates'!E$110)\n+($E207*'fnd base rates'!E$111)\n+($F207*'fnd base rates'!E$112)\n+($G207*'fnd base rates'!E$113)\n+($H207*'fnd base rates'!E$114)\n+($I207*'fnd base rates'!E$115)\n+($J207*'fnd base rates'!E$119)\n+($K207*'fnd base rates'!E$120)\n+($M207*'fnd base rates'!E$122)\n+($N207*'fnd base rates'!E$123)\n+($O207*'fnd base rates'!E$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,5)))\n*$R207","v":504877.7209999999},{"$f":"(($D207*'fnd base rates'!F$110)\n+($E207*'fnd base rates'!F$111)\n+($F207*'fnd base rates'!F$112)\n+($G207*'fnd base rates'!F$113)\n+($H207*'fnd base rates'!F$114)\n+($I207*'fnd base rates'!F$115)\n+($J207*'fnd base rates'!F$119)\n+($K207*'fnd base rates'!F$120)\n+($M207*'fnd base rates'!F$122)\n+($N207*'fnd base rates'!F$123)\n+($O207*'fnd base rates'!F$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,6)))\n*$R207","v":106410.00980000001},{"$f":"(($D207*'fnd base rates'!G$110)\n+($E207*'fnd base rates'!G$111)\n+($F207*'fnd base rates'!G$112)\n+($G207*'fnd base rates'!G$113)\n+($H207*'fnd base rates'!G$114)\n+($I207*'fnd base rates'!G$115)\n+($J207*'fnd base rates'!G$119)\n+($K207*'fnd base rates'!G$120)\n+($M207*'fnd base rates'!G$122)\n+($N207*'fnd base rates'!G$123)\n+($O207*'fnd base rates'!G$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,7)))\n*$R207","v":19417.152360000004},{"$f":"(($D207*'fnd base rates'!H$110)\n+($E207*'fnd base rates'!H$111)\n+($F207*'fnd base rates'!H$112)\n+($G207*'fnd base rates'!H$113)\n+($H207*'fnd base rates'!H$114)\n+($I207*'fnd base rates'!H$115)\n+($J207*'fnd base rates'!H$119)\n+($K207*'fnd base rates'!H$120)\n+($M207*'fnd base rates'!H$122)\n+($N207*'fnd base rates'!H$123)\n+($O207*'fnd base rates'!H$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,8)))","v":77538.04935999999},{"$f":"(($D207*'fnd base rates'!I$110)\n+($E207*'fnd base rates'!I$111)\n+($F207*'fnd base rates'!I$112)\n+($G207*'fnd base rates'!I$113)\n+($H207*'fnd base rates'!I$114)\n+($I207*'fnd base rates'!I$115)\n+($J207*'fnd base rates'!I$119)\n+($K207*'fnd base rates'!I$120)\n+($M207*'fnd base rates'!I$122)\n+($N207*'fnd base rates'!I$123)\n+($O207*'fnd base rates'!I$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,9)))\n*$R207","v":43073.62},{"$f":"(($D207*'fnd base rates'!J$110)\n+($E207*'fnd base rates'!J$111)\n+($F207*'fnd base rates'!J$112)\n+($G207*'fnd base rates'!J$113)\n+($H207*'fnd base rates'!J$114)\n+($I207*'fnd base rates'!J$115)\n+($J207*'fnd base rates'!J$119)\n+($K207*'fnd base rates'!J$120)\n+($M207*'fnd base rates'!J$122)\n+($N207*'fnd base rates'!J$123)\n+($O207*'fnd base rates'!J$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,10)))\n*$R207","v":51802.640000000007},{"$f":"(($D207*'fnd base rates'!K$110)\n+($E207*'fnd base rates'!K$111)\n+($F207*'fnd base rates'!K$112)\n+($G207*'fnd base rates'!K$113)\n+($H207*'fnd base rates'!K$114)\n+($I207*'fnd base rates'!K$115)\n+($J207*'fnd base rates'!K$119)\n+($K207*'fnd base rates'!K$120)\n+($M207*'fnd base rates'!K$122)\n+($N207*'fnd base rates'!K$123)\n+($O207*'fnd base rates'!K$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,11)))\n*$R207","v":128186.97132},{"$f":"(($D207*'fnd base rates'!L$110)\n+($E207*'fnd base rates'!L$111)\n+($F207*'fnd base rates'!L$112)\n+($G207*'fnd base rates'!L$113)\n+($H207*'fnd base rates'!L$114)\n+($I207*'fnd base rates'!L$115)\n+($J207*'fnd base rates'!L$119)\n+($K207*'fnd base rates'!L$120)\n+($M207*'fnd base rates'!L$122)\n+($N207*'fnd base rates'!L$123)\n+($O207*'fnd base rates'!L$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,12)))","v":140419.46018371245},{"$f":"(($D207*'fnd base rates'!M$110)\n+($E207*'fnd base rates'!M$111)\n+($F207*'fnd base rates'!M$112)\n+($G207*'fnd base rates'!M$113)\n+($H207*'fnd base rates'!M$114)\n+($I207*'fnd base rates'!M$115)\n+($J207*'fnd base rates'!M$119)\n+($K207*'fnd base rates'!M$120)\n+($M207*'fnd base rates'!M$122)\n+($N207*'fnd base rates'!M$123)\n+($O207*'fnd base rates'!M$124)\n+($P207*VLOOKUP($S207+15,rate_basefnd,13)))","v":0},1219175.7530637123,null,435301031,"435","301","031",1,120,1219175.7530637123,10160,0,10160,null,null,null,null,null,10160,0,10160,-2,10162,14,10148]
[435,435301048,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D208","v":0},{"$f":"'fnd enro'!E208","v":0},{"$f":"'fnd enro'!F208","v":0},{"$f":"'fnd enro'!G208","v":0},{"$f":"'fnd enro'!H208","v":0},{"$f":"'fnd enro'!I208","v":2},{"$f":"'fnd enro'!J208","v":0},{"$f":"'fnd enro'!K208","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L208","v":0},{"$f":"'fnd enro'!M208+'fnd enro'!N208","v":0},{"$f":"'fnd enro'!O208","v":0},{"$f":"'fnd enro'!P208","v":0},{"$f":"'fnd enro'!Q208+'fnd enro'!R208","v":0},{"$f":"'fnd enro'!T208","v":2},1,{"$f":"VALUE('fnd enro'!S208)","v":1},null,{"$f":"(($D208*'fnd base rates'!C$110)\n+($E208*'fnd base rates'!C$111)\n+($F208*'fnd base rates'!C$112)\n+($G208*'fnd base rates'!C$113)\n+($H208*'fnd base rates'!C$114)\n+($I208*'fnd base rates'!C$115)\n+($J208*'fnd base rates'!C$119)\n+($K208*'fnd base rates'!C$120)\n+($M208*'fnd base rates'!C$122)\n+($N208*'fnd base rates'!C$123)\n+($O208*'fnd base rates'!C$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,3)))\n*$R208","v":988.89748400000008},{"$f":"(($D208*'fnd base rates'!D$110)\n+($E208*'fnd base rates'!D$111)\n+($F208*'fnd base rates'!D$112)\n+($G208*'fnd base rates'!D$113)\n+($H208*'fnd base rates'!D$114)\n+($I208*'fnd base rates'!D$115)\n+($J208*'fnd base rates'!D$119)\n+($K208*'fnd base rates'!D$120)\n+($M208*'fnd base rates'!D$122)\n+($N208*'fnd base rates'!D$123)\n+($O208*'fnd base rates'!D$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,4)))\n*$R208","v":1415.72},{"$f":"(($D208*'fnd base rates'!E$110)\n+($E208*'fnd base rates'!E$111)\n+($F208*'fnd base rates'!E$112)\n+($G208*'fnd base rates'!E$113)\n+($H208*'fnd base rates'!E$114)\n+($I208*'fnd base rates'!E$115)\n+($J208*'fnd base rates'!E$119)\n+($K208*'fnd base rates'!E$120)\n+($M208*'fnd base rates'!E$122)\n+($N208*'fnd base rates'!E$123)\n+($O208*'fnd base rates'!E$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,5)))\n*$R208","v":9077.2518500000006},{"$f":"(($D208*'fnd base rates'!F$110)\n+($E208*'fnd base rates'!F$111)\n+($F208*'fnd base rates'!F$112)\n+($G208*'fnd base rates'!F$113)\n+($H208*'fnd base rates'!F$114)\n+($I208*'fnd base rates'!F$115)\n+($J208*'fnd base rates'!F$119)\n+($K208*'fnd base rates'!F$120)\n+($M208*'fnd base rates'!F$122)\n+($N208*'fnd base rates'!F$123)\n+($O208*'fnd base rates'!F$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,6)))\n*$R208","v":1629.4658300000001},{"$f":"(($D208*'fnd base rates'!G$110)\n+($E208*'fnd base rates'!G$111)\n+($F208*'fnd base rates'!G$112)\n+($G208*'fnd base rates'!G$113)\n+($H208*'fnd base rates'!G$114)\n+($I208*'fnd base rates'!G$115)\n+($J208*'fnd base rates'!G$119)\n+($K208*'fnd base rates'!G$120)\n+($M208*'fnd base rates'!G$122)\n+($N208*'fnd base rates'!G$123)\n+($O208*'fnd base rates'!G$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,7)))\n*$R208","v":302.65720599999997},{"$f":"(($D208*'fnd base rates'!H$110)\n+($E208*'fnd base rates'!H$111)\n+($F208*'fnd base rates'!H$112)\n+($G208*'fnd base rates'!H$113)\n+($H208*'fnd base rates'!H$114)\n+($I208*'fnd base rates'!H$115)\n+($J208*'fnd base rates'!H$119)\n+($K208*'fnd base rates'!H$120)\n+($M208*'fnd base rates'!H$122)\n+($N208*'fnd base rates'!H$123)\n+($O208*'fnd base rates'!H$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D208*'fnd base rates'!I$110)\n+($E208*'fnd base rates'!I$111)\n+($F208*'fnd base rates'!I$112)\n+($G208*'fnd base rates'!I$113)\n+($H208*'fnd base rates'!I$114)\n+($I208*'fnd base rates'!I$115)\n+($J208*'fnd base rates'!I$119)\n+($K208*'fnd base rates'!I$120)\n+($M208*'fnd base rates'!I$122)\n+($N208*'fnd base rates'!I$123)\n+($O208*'fnd base rates'!I$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,9)))\n*$R208","v":788.18},{"$f":"(($D208*'fnd base rates'!J$110)\n+($E208*'fnd base rates'!J$111)\n+($F208*'fnd base rates'!J$112)\n+($G208*'fnd base rates'!J$113)\n+($H208*'fnd base rates'!J$114)\n+($I208*'fnd base rates'!J$115)\n+($J208*'fnd base rates'!J$119)\n+($K208*'fnd base rates'!J$120)\n+($M208*'fnd base rates'!J$122)\n+($N208*'fnd base rates'!J$123)\n+($O208*'fnd base rates'!J$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,10)))\n*$R208","v":1061.7},{"$f":"(($D208*'fnd base rates'!K$110)\n+($E208*'fnd base rates'!K$111)\n+($F208*'fnd base rates'!K$112)\n+($G208*'fnd base rates'!K$113)\n+($H208*'fnd base rates'!K$114)\n+($I208*'fnd base rates'!K$115)\n+($J208*'fnd base rates'!K$119)\n+($K208*'fnd base rates'!K$120)\n+($M208*'fnd base rates'!K$122)\n+($N208*'fnd base rates'!K$123)\n+($O208*'fnd base rates'!K$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,11)))\n*$R208","v":2123.896522},{"$f":"(($D208*'fnd base rates'!L$110)\n+($E208*'fnd base rates'!L$111)\n+($F208*'fnd base rates'!L$112)\n+($G208*'fnd base rates'!L$113)\n+($H208*'fnd base rates'!L$114)\n+($I208*'fnd base rates'!L$115)\n+($J208*'fnd base rates'!L$119)\n+($K208*'fnd base rates'!L$120)\n+($M208*'fnd base rates'!L$122)\n+($N208*'fnd base rates'!L$123)\n+($O208*'fnd base rates'!L$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D208*'fnd base rates'!M$110)\n+($E208*'fnd base rates'!M$111)\n+($F208*'fnd base rates'!M$112)\n+($G208*'fnd base rates'!M$113)\n+($H208*'fnd base rates'!M$114)\n+($I208*'fnd base rates'!M$115)\n+($J208*'fnd base rates'!M$119)\n+($K208*'fnd base rates'!M$120)\n+($M208*'fnd base rates'!M$122)\n+($N208*'fnd base rates'!M$123)\n+($O208*'fnd base rates'!M$124)\n+($P208*VLOOKUP($S208+15,rate_basefnd,13)))","v":0},21111.075437257765,null,435301048,"435","301","048",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[435,435301056,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D209","v":0},{"$f":"'fnd enro'!E209","v":0},{"$f":"'fnd enro'!F209","v":0},{"$f":"'fnd enro'!G209","v":17},{"$f":"'fnd enro'!H209","v":27},{"$f":"'fnd enro'!I209","v":58},{"$f":"'fnd enro'!J209","v":0},{"$f":"'fnd enro'!K209","v":3.8658000000000001},{"$f":"'fnd enro'!L209","v":0},{"$f":"'fnd enro'!M209+'fnd enro'!N209","v":0},{"$f":"'fnd enro'!O209","v":1},{"$f":"'fnd enro'!P209","v":0},{"$f":"'fnd enro'!Q209+'fnd enro'!R209","v":7},{"$f":"'fnd enro'!T209","v":102},1,{"$f":"VALUE('fnd enro'!S209)","v":1},null,{"$f":"(($D209*'fnd base rates'!C$110)\n+($E209*'fnd base rates'!C$111)\n+($F209*'fnd base rates'!C$112)\n+($G209*'fnd base rates'!C$113)\n+($H209*'fnd base rates'!C$114)\n+($I209*'fnd base rates'!C$115)\n+($J209*'fnd base rates'!C$119)\n+($K209*'fnd base rates'!C$120)\n+($M209*'fnd base rates'!C$122)\n+($N209*'fnd base rates'!C$123)\n+($O209*'fnd base rates'!C$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,3)))\n*$R209","v":50884.911683999999},{"$f":"(($D209*'fnd base rates'!D$110)\n+($E209*'fnd base rates'!D$111)\n+($F209*'fnd base rates'!D$112)\n+($G209*'fnd base rates'!D$113)\n+($H209*'fnd base rates'!D$114)\n+($I209*'fnd base rates'!D$115)\n+($J209*'fnd base rates'!D$119)\n+($K209*'fnd base rates'!D$120)\n+($M209*'fnd base rates'!D$122)\n+($N209*'fnd base rates'!D$123)\n+($O209*'fnd base rates'!D$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,4)))\n*$R209","v":74057.490000000005},{"$f":"(($D209*'fnd base rates'!E$110)\n+($E209*'fnd base rates'!E$111)\n+($F209*'fnd base rates'!E$112)\n+($G209*'fnd base rates'!E$113)\n+($H209*'fnd base rates'!E$114)\n+($I209*'fnd base rates'!E$115)\n+($J209*'fnd base rates'!E$119)\n+($K209*'fnd base rates'!E$120)\n+($M209*'fnd base rates'!E$122)\n+($N209*'fnd base rates'!E$123)\n+($O209*'fnd base rates'!E$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,5)))\n*$R209","v":428080.79434999998},{"$f":"(($D209*'fnd base rates'!F$110)\n+($E209*'fnd base rates'!F$111)\n+($F209*'fnd base rates'!F$112)\n+($G209*'fnd base rates'!F$113)\n+($H209*'fnd base rates'!F$114)\n+($I209*'fnd base rates'!F$115)\n+($J209*'fnd base rates'!F$119)\n+($K209*'fnd base rates'!F$120)\n+($M209*'fnd base rates'!F$122)\n+($N209*'fnd base rates'!F$123)\n+($O209*'fnd base rates'!F$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,6)))\n*$R209","v":91648.767330000002},{"$f":"(($D209*'fnd base rates'!G$110)\n+($E209*'fnd base rates'!G$111)\n+($F209*'fnd base rates'!G$112)\n+($G209*'fnd base rates'!G$113)\n+($H209*'fnd base rates'!G$114)\n+($I209*'fnd base rates'!G$115)\n+($J209*'fnd base rates'!G$119)\n+($K209*'fnd base rates'!G$120)\n+($M209*'fnd base rates'!G$122)\n+($N209*'fnd base rates'!G$123)\n+($O209*'fnd base rates'!G$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,7)))\n*$R209","v":16285.897505999999},{"$f":"(($D209*'fnd base rates'!H$110)\n+($E209*'fnd base rates'!H$111)\n+($F209*'fnd base rates'!H$112)\n+($G209*'fnd base rates'!H$113)\n+($H209*'fnd base rates'!H$114)\n+($I209*'fnd base rates'!H$115)\n+($J209*'fnd base rates'!H$119)\n+($K209*'fnd base rates'!H$120)\n+($M209*'fnd base rates'!H$122)\n+($N209*'fnd base rates'!H$123)\n+($O209*'fnd base rates'!H$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,8)))","v":65959.484955999986},{"$f":"(($D209*'fnd base rates'!I$110)\n+($E209*'fnd base rates'!I$111)\n+($F209*'fnd base rates'!I$112)\n+($G209*'fnd base rates'!I$113)\n+($H209*'fnd base rates'!I$114)\n+($I209*'fnd base rates'!I$115)\n+($J209*'fnd base rates'!I$119)\n+($K209*'fnd base rates'!I$120)\n+($M209*'fnd base rates'!I$122)\n+($N209*'fnd base rates'!I$123)\n+($O209*'fnd base rates'!I$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,9)))\n*$R209","v":36099.78},{"$f":"(($D209*'fnd base rates'!J$110)\n+($E209*'fnd base rates'!J$111)\n+($F209*'fnd base rates'!J$112)\n+($G209*'fnd base rates'!J$113)\n+($H209*'fnd base rates'!J$114)\n+($I209*'fnd base rates'!J$115)\n+($J209*'fnd base rates'!J$119)\n+($K209*'fnd base rates'!J$120)\n+($M209*'fnd base rates'!J$122)\n+($N209*'fnd base rates'!J$123)\n+($O209*'fnd base rates'!J$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,10)))\n*$R209","v":42897.259999999995},{"$f":"(($D209*'fnd base rates'!K$110)\n+($E209*'fnd base rates'!K$111)\n+($F209*'fnd base rates'!K$112)\n+($G209*'fnd base rates'!K$113)\n+($H209*'fnd base rates'!K$114)\n+($I209*'fnd base rates'!K$115)\n+($J209*'fnd base rates'!K$119)\n+($K209*'fnd base rates'!K$120)\n+($M209*'fnd base rates'!K$122)\n+($N209*'fnd base rates'!K$123)\n+($O209*'fnd base rates'!K$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,11)))\n*$R209","v":108619.24262199999},{"$f":"(($D209*'fnd base rates'!L$110)\n+($E209*'fnd base rates'!L$111)\n+($F209*'fnd base rates'!L$112)\n+($G209*'fnd base rates'!L$113)\n+($H209*'fnd base rates'!L$114)\n+($I209*'fnd base rates'!L$115)\n+($J209*'fnd base rates'!L$119)\n+($K209*'fnd base rates'!L$120)\n+($M209*'fnd base rates'!L$122)\n+($N209*'fnd base rates'!L$123)\n+($O209*'fnd base rates'!L$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,12)))","v":118654.52897254298},{"$f":"(($D209*'fnd base rates'!M$110)\n+($E209*'fnd base rates'!M$111)\n+($F209*'fnd base rates'!M$112)\n+($G209*'fnd base rates'!M$113)\n+($H209*'fnd base rates'!M$114)\n+($I209*'fnd base rates'!M$115)\n+($J209*'fnd base rates'!M$119)\n+($K209*'fnd base rates'!M$120)\n+($M209*'fnd base rates'!M$122)\n+($N209*'fnd base rates'!M$123)\n+($O209*'fnd base rates'!M$124)\n+($P209*VLOOKUP($S209+15,rate_basefnd,13)))","v":0},1033188.1574205429,null,435301056,"435","301","056",1,102,1033188.1574205429,10129,0,10129,null,null,null,null,null,10129,0,10129,-6,10135,40,10095]
[435,435301079,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D210","v":0},{"$f":"'fnd enro'!E210","v":0},{"$f":"'fnd enro'!F210","v":0},{"$f":"'fnd enro'!G210","v":20},{"$f":"'fnd enro'!H210","v":69},{"$f":"'fnd enro'!I210","v":75},{"$f":"'fnd enro'!J210","v":0},{"$f":"'fnd enro'!K210","v":6.2156000000000002},{"$f":"'fnd enro'!L210","v":0},{"$f":"'fnd enro'!M210+'fnd enro'!N210","v":2},{"$f":"'fnd enro'!O210","v":1},{"$f":"'fnd enro'!P210","v":1},{"$f":"'fnd enro'!Q210+'fnd enro'!R210","v":18},{"$f":"'fnd enro'!T210","v":164},1,{"$f":"VALUE('fnd enro'!S210)","v":2},null,{"$f":"(($D210*'fnd base rates'!C$110)\n+($E210*'fnd base rates'!C$111)\n+($F210*'fnd base rates'!C$112)\n+($G210*'fnd base rates'!C$113)\n+($H210*'fnd base rates'!C$114)\n+($I210*'fnd base rates'!C$115)\n+($J210*'fnd base rates'!C$119)\n+($K210*'fnd base rates'!C$120)\n+($M210*'fnd base rates'!C$122)\n+($N210*'fnd base rates'!C$123)\n+($O210*'fnd base rates'!C$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,3)))\n*$R210","v":82365.463688000003},{"$f":"(($D210*'fnd base rates'!D$110)\n+($E210*'fnd base rates'!D$111)\n+($F210*'fnd base rates'!D$112)\n+($G210*'fnd base rates'!D$113)\n+($H210*'fnd base rates'!D$114)\n+($I210*'fnd base rates'!D$115)\n+($J210*'fnd base rates'!D$119)\n+($K210*'fnd base rates'!D$120)\n+($M210*'fnd base rates'!D$122)\n+($N210*'fnd base rates'!D$123)\n+($O210*'fnd base rates'!D$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,4)))\n*$R210","v":121093.90000000001},{"$f":"(($D210*'fnd base rates'!E$110)\n+($E210*'fnd base rates'!E$111)\n+($F210*'fnd base rates'!E$112)\n+($G210*'fnd base rates'!E$113)\n+($H210*'fnd base rates'!E$114)\n+($I210*'fnd base rates'!E$115)\n+($J210*'fnd base rates'!E$119)\n+($K210*'fnd base rates'!E$120)\n+($M210*'fnd base rates'!E$122)\n+($N210*'fnd base rates'!E$123)\n+($O210*'fnd base rates'!E$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,5)))\n*$R210","v":679675.20170000009},{"$f":"(($D210*'fnd base rates'!F$110)\n+($E210*'fnd base rates'!F$111)\n+($F210*'fnd base rates'!F$112)\n+($G210*'fnd base rates'!F$113)\n+($H210*'fnd base rates'!F$114)\n+($I210*'fnd base rates'!F$115)\n+($J210*'fnd base rates'!F$119)\n+($K210*'fnd base rates'!F$120)\n+($M210*'fnd base rates'!F$122)\n+($N210*'fnd base rates'!F$123)\n+($O210*'fnd base rates'!F$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,6)))\n*$R210","v":147822.78805999999},{"$f":"(($D210*'fnd base rates'!G$110)\n+($E210*'fnd base rates'!G$111)\n+($F210*'fnd base rates'!G$112)\n+($G210*'fnd base rates'!G$113)\n+($H210*'fnd base rates'!G$114)\n+($I210*'fnd base rates'!G$115)\n+($J210*'fnd base rates'!G$119)\n+($K210*'fnd base rates'!G$120)\n+($M210*'fnd base rates'!G$122)\n+($N210*'fnd base rates'!G$123)\n+($O210*'fnd base rates'!G$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,7)))\n*$R210","v":27234.280892000002},{"$f":"(($D210*'fnd base rates'!H$110)\n+($E210*'fnd base rates'!H$111)\n+($F210*'fnd base rates'!H$112)\n+($G210*'fnd base rates'!H$113)\n+($H210*'fnd base rates'!H$114)\n+($I210*'fnd base rates'!H$115)\n+($J210*'fnd base rates'!H$119)\n+($K210*'fnd base rates'!H$120)\n+($M210*'fnd base rates'!H$122)\n+($N210*'fnd base rates'!H$123)\n+($O210*'fnd base rates'!H$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,8)))","v":101274.396792},{"$f":"(($D210*'fnd base rates'!I$110)\n+($E210*'fnd base rates'!I$111)\n+($F210*'fnd base rates'!I$112)\n+($G210*'fnd base rates'!I$113)\n+($H210*'fnd base rates'!I$114)\n+($I210*'fnd base rates'!I$115)\n+($J210*'fnd base rates'!I$119)\n+($K210*'fnd base rates'!I$120)\n+($M210*'fnd base rates'!I$122)\n+($N210*'fnd base rates'!I$123)\n+($O210*'fnd base rates'!I$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,9)))\n*$R210","v":57971.409999999996},{"$f":"(($D210*'fnd base rates'!J$110)\n+($E210*'fnd base rates'!J$111)\n+($F210*'fnd base rates'!J$112)\n+($G210*'fnd base rates'!J$113)\n+($H210*'fnd base rates'!J$114)\n+($I210*'fnd base rates'!J$115)\n+($J210*'fnd base rates'!J$119)\n+($K210*'fnd base rates'!J$120)\n+($M210*'fnd base rates'!J$122)\n+($N210*'fnd base rates'!J$123)\n+($O210*'fnd base rates'!J$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,10)))\n*$R210","v":67632.87},{"$f":"(($D210*'fnd base rates'!K$110)\n+($E210*'fnd base rates'!K$111)\n+($F210*'fnd base rates'!K$112)\n+($G210*'fnd base rates'!K$113)\n+($H210*'fnd base rates'!K$114)\n+($I210*'fnd base rates'!K$115)\n+($J210*'fnd base rates'!K$119)\n+($K210*'fnd base rates'!K$120)\n+($M210*'fnd base rates'!K$122)\n+($N210*'fnd base rates'!K$123)\n+($O210*'fnd base rates'!K$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,11)))\n*$R210","v":176330.61480399995},{"$f":"(($D210*'fnd base rates'!L$110)\n+($E210*'fnd base rates'!L$111)\n+($F210*'fnd base rates'!L$112)\n+($G210*'fnd base rates'!L$113)\n+($H210*'fnd base rates'!L$114)\n+($I210*'fnd base rates'!L$115)\n+($J210*'fnd base rates'!L$119)\n+($K210*'fnd base rates'!L$120)\n+($M210*'fnd base rates'!L$122)\n+($N210*'fnd base rates'!L$123)\n+($O210*'fnd base rates'!L$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,12)))","v":196055.00517092145},{"$f":"(($D210*'fnd base rates'!M$110)\n+($E210*'fnd base rates'!M$111)\n+($F210*'fnd base rates'!M$112)\n+($G210*'fnd base rates'!M$113)\n+($H210*'fnd base rates'!M$114)\n+($I210*'fnd base rates'!M$115)\n+($J210*'fnd base rates'!M$119)\n+($K210*'fnd base rates'!M$120)\n+($M210*'fnd base rates'!M$122)\n+($N210*'fnd base rates'!M$123)\n+($O210*'fnd base rates'!M$124)\n+($P210*VLOOKUP($S210+15,rate_basefnd,13)))","v":0},1657455.9311069213,null,435301079,"435","301","079",1,164,1657455.9311069213,10106,0,10106,null,null,null,null,null,10106,0,10106,-13,10119,14,10105]
[435,435301128,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D211","v":0},{"$f":"'fnd enro'!E211","v":0},{"$f":"'fnd enro'!F211","v":0},{"$f":"'fnd enro'!G211","v":0},{"$f":"'fnd enro'!H211","v":0},{"$f":"'fnd enro'!I211","v":2},{"$f":"'fnd enro'!J211","v":0},{"$f":"'fnd enro'!K211","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L211","v":0},{"$f":"'fnd enro'!M211+'fnd enro'!N211","v":0},{"$f":"'fnd enro'!O211","v":0},{"$f":"'fnd enro'!P211","v":0},{"$f":"'fnd enro'!Q211+'fnd enro'!R211","v":1},{"$f":"'fnd enro'!T211","v":2},1,{"$f":"VALUE('fnd enro'!S211)","v":10},null,{"$f":"(($D211*'fnd base rates'!C$110)\n+($E211*'fnd base rates'!C$111)\n+($F211*'fnd base rates'!C$112)\n+($G211*'fnd base rates'!C$113)\n+($H211*'fnd base rates'!C$114)\n+($I211*'fnd base rates'!C$115)\n+($J211*'fnd base rates'!C$119)\n+($K211*'fnd base rates'!C$120)\n+($M211*'fnd base rates'!C$122)\n+($N211*'fnd base rates'!C$123)\n+($O211*'fnd base rates'!C$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,3)))\n*$R211","v":1051.197484},{"$f":"(($D211*'fnd base rates'!D$110)\n+($E211*'fnd base rates'!D$111)\n+($F211*'fnd base rates'!D$112)\n+($G211*'fnd base rates'!D$113)\n+($H211*'fnd base rates'!D$114)\n+($I211*'fnd base rates'!D$115)\n+($J211*'fnd base rates'!D$119)\n+($K211*'fnd base rates'!D$120)\n+($M211*'fnd base rates'!D$122)\n+($N211*'fnd base rates'!D$123)\n+($O211*'fnd base rates'!D$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,4)))\n*$R211","v":1710.91},{"$f":"(($D211*'fnd base rates'!E$110)\n+($E211*'fnd base rates'!E$111)\n+($F211*'fnd base rates'!E$112)\n+($G211*'fnd base rates'!E$113)\n+($H211*'fnd base rates'!E$114)\n+($I211*'fnd base rates'!E$115)\n+($J211*'fnd base rates'!E$119)\n+($K211*'fnd base rates'!E$120)\n+($M211*'fnd base rates'!E$122)\n+($N211*'fnd base rates'!E$123)\n+($O211*'fnd base rates'!E$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,5)))\n*$R211","v":11958.87185},{"$f":"(($D211*'fnd base rates'!F$110)\n+($E211*'fnd base rates'!F$111)\n+($F211*'fnd base rates'!F$112)\n+($G211*'fnd base rates'!F$113)\n+($H211*'fnd base rates'!F$114)\n+($I211*'fnd base rates'!F$115)\n+($J211*'fnd base rates'!F$119)\n+($K211*'fnd base rates'!F$120)\n+($M211*'fnd base rates'!F$122)\n+($N211*'fnd base rates'!F$123)\n+($O211*'fnd base rates'!F$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,6)))\n*$R211","v":1629.4658300000001},{"$f":"(($D211*'fnd base rates'!G$110)\n+($E211*'fnd base rates'!G$111)\n+($F211*'fnd base rates'!G$112)\n+($G211*'fnd base rates'!G$113)\n+($H211*'fnd base rates'!G$114)\n+($I211*'fnd base rates'!G$115)\n+($J211*'fnd base rates'!G$119)\n+($K211*'fnd base rates'!G$120)\n+($M211*'fnd base rates'!G$122)\n+($N211*'fnd base rates'!G$123)\n+($O211*'fnd base rates'!G$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,7)))\n*$R211","v":442.45720599999999},{"$f":"(($D211*'fnd base rates'!H$110)\n+($E211*'fnd base rates'!H$111)\n+($F211*'fnd base rates'!H$112)\n+($G211*'fnd base rates'!H$113)\n+($H211*'fnd base rates'!H$114)\n+($I211*'fnd base rates'!H$115)\n+($J211*'fnd base rates'!H$119)\n+($K211*'fnd base rates'!H$120)\n+($M211*'fnd base rates'!H$122)\n+($N211*'fnd base rates'!H$123)\n+($O211*'fnd base rates'!H$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D211*'fnd base rates'!I$110)\n+($E211*'fnd base rates'!I$111)\n+($F211*'fnd base rates'!I$112)\n+($G211*'fnd base rates'!I$113)\n+($H211*'fnd base rates'!I$114)\n+($I211*'fnd base rates'!I$115)\n+($J211*'fnd base rates'!I$119)\n+($K211*'fnd base rates'!I$120)\n+($M211*'fnd base rates'!I$122)\n+($N211*'fnd base rates'!I$123)\n+($O211*'fnd base rates'!I$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,9)))\n*$R211","v":904.86999999999989},{"$f":"(($D211*'fnd base rates'!J$110)\n+($E211*'fnd base rates'!J$111)\n+($F211*'fnd base rates'!J$112)\n+($G211*'fnd base rates'!J$113)\n+($H211*'fnd base rates'!J$114)\n+($I211*'fnd base rates'!J$115)\n+($J211*'fnd base rates'!J$119)\n+($K211*'fnd base rates'!J$120)\n+($M211*'fnd base rates'!J$122)\n+($N211*'fnd base rates'!J$123)\n+($O211*'fnd base rates'!J$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,10)))\n*$R211","v":1668.0300000000002},{"$f":"(($D211*'fnd base rates'!K$110)\n+($E211*'fnd base rates'!K$111)\n+($F211*'fnd base rates'!K$112)\n+($G211*'fnd base rates'!K$113)\n+($H211*'fnd base rates'!K$114)\n+($I211*'fnd base rates'!K$115)\n+($J211*'fnd base rates'!K$119)\n+($K211*'fnd base rates'!K$120)\n+($M211*'fnd base rates'!K$122)\n+($N211*'fnd base rates'!K$123)\n+($O211*'fnd base rates'!K$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,11)))\n*$R211","v":2123.896522},{"$f":"(($D211*'fnd base rates'!L$110)\n+($E211*'fnd base rates'!L$111)\n+($F211*'fnd base rates'!L$112)\n+($G211*'fnd base rates'!L$113)\n+($H211*'fnd base rates'!L$114)\n+($I211*'fnd base rates'!L$115)\n+($J211*'fnd base rates'!L$119)\n+($K211*'fnd base rates'!L$120)\n+($M211*'fnd base rates'!L$122)\n+($N211*'fnd base rates'!L$123)\n+($O211*'fnd base rates'!L$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D211*'fnd base rates'!M$110)\n+($E211*'fnd base rates'!M$111)\n+($F211*'fnd base rates'!M$112)\n+($G211*'fnd base rates'!M$113)\n+($H211*'fnd base rates'!M$114)\n+($I211*'fnd base rates'!M$115)\n+($J211*'fnd base rates'!M$119)\n+($K211*'fnd base rates'!M$120)\n+($M211*'fnd base rates'!M$122)\n+($N211*'fnd base rates'!M$123)\n+($O211*'fnd base rates'!M$124)\n+($P211*VLOOKUP($S211+15,rate_basefnd,13)))","v":0},25700.565437257763,null,435301128,"435","301","128",1,2,25700.565437257763,12850,0,12850,null,null,null,null,null,12850,0,12850,189,12661,18,12643]
[435,435301160,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D212","v":0},{"$f":"'fnd enro'!E212","v":0},{"$f":"'fnd enro'!F212","v":0},{"$f":"'fnd enro'!G212","v":32},{"$f":"'fnd enro'!H212","v":99},{"$f":"'fnd enro'!I212","v":109},{"$f":"'fnd enro'!J212","v":0},{"$f":"'fnd enro'!K212","v":9.0960000000000001},{"$f":"'fnd enro'!L212","v":0},{"$f":"'fnd enro'!M212+'fnd enro'!N212","v":2},{"$f":"'fnd enro'!O212","v":1},{"$f":"'fnd enro'!P212","v":4},{"$f":"'fnd enro'!Q212+'fnd enro'!R212","v":60},{"$f":"'fnd enro'!T212","v":240},1,{"$f":"VALUE('fnd enro'!S212)","v":5},null,{"$f":"(($D212*'fnd base rates'!C$110)\n+($E212*'fnd base rates'!C$111)\n+($F212*'fnd base rates'!C$112)\n+($G212*'fnd base rates'!C$113)\n+($H212*'fnd base rates'!C$114)\n+($I212*'fnd base rates'!C$115)\n+($J212*'fnd base rates'!C$119)\n+($K212*'fnd base rates'!C$120)\n+($M212*'fnd base rates'!C$122)\n+($N212*'fnd base rates'!C$123)\n+($O212*'fnd base rates'!C$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,3)))\n*$R212","v":122430.41808000002},{"$f":"(($D212*'fnd base rates'!D$110)\n+($E212*'fnd base rates'!D$111)\n+($F212*'fnd base rates'!D$112)\n+($G212*'fnd base rates'!D$113)\n+($H212*'fnd base rates'!D$114)\n+($I212*'fnd base rates'!D$115)\n+($J212*'fnd base rates'!D$119)\n+($K212*'fnd base rates'!D$120)\n+($M212*'fnd base rates'!D$122)\n+($N212*'fnd base rates'!D$123)\n+($O212*'fnd base rates'!D$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,4)))\n*$R212","v":186014.63000000003},{"$f":"(($D212*'fnd base rates'!E$110)\n+($E212*'fnd base rates'!E$111)\n+($F212*'fnd base rates'!E$112)\n+($G212*'fnd base rates'!E$113)\n+($H212*'fnd base rates'!E$114)\n+($I212*'fnd base rates'!E$115)\n+($J212*'fnd base rates'!E$119)\n+($K212*'fnd base rates'!E$120)\n+($M212*'fnd base rates'!E$122)\n+($N212*'fnd base rates'!E$123)\n+($O212*'fnd base rates'!E$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,5)))\n*$R212","v":1080351.912},{"$f":"(($D212*'fnd base rates'!F$110)\n+($E212*'fnd base rates'!F$111)\n+($F212*'fnd base rates'!F$112)\n+($G212*'fnd base rates'!F$113)\n+($H212*'fnd base rates'!F$114)\n+($I212*'fnd base rates'!F$115)\n+($J212*'fnd base rates'!F$119)\n+($K212*'fnd base rates'!F$120)\n+($M212*'fnd base rates'!F$122)\n+($N212*'fnd base rates'!F$123)\n+($O212*'fnd base rates'!F$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,6)))\n*$R212","v":217143.03960000002},{"$f":"(($D212*'fnd base rates'!G$110)\n+($E212*'fnd base rates'!G$111)\n+($F212*'fnd base rates'!G$112)\n+($G212*'fnd base rates'!G$113)\n+($H212*'fnd base rates'!G$114)\n+($I212*'fnd base rates'!G$115)\n+($J212*'fnd base rates'!G$119)\n+($K212*'fnd base rates'!G$120)\n+($M212*'fnd base rates'!G$122)\n+($N212*'fnd base rates'!G$123)\n+($O212*'fnd base rates'!G$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,7)))\n*$R212","v":43978.80472},{"$f":"(($D212*'fnd base rates'!H$110)\n+($E212*'fnd base rates'!H$111)\n+($F212*'fnd base rates'!H$112)\n+($G212*'fnd base rates'!H$113)\n+($H212*'fnd base rates'!H$114)\n+($I212*'fnd base rates'!H$115)\n+($J212*'fnd base rates'!H$119)\n+($K212*'fnd base rates'!H$120)\n+($M212*'fnd base rates'!H$122)\n+($N212*'fnd base rates'!H$123)\n+($O212*'fnd base rates'!H$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,8)))","v":148699.16871999999},{"$f":"(($D212*'fnd base rates'!I$110)\n+($E212*'fnd base rates'!I$111)\n+($F212*'fnd base rates'!I$112)\n+($G212*'fnd base rates'!I$113)\n+($H212*'fnd base rates'!I$114)\n+($I212*'fnd base rates'!I$115)\n+($J212*'fnd base rates'!I$119)\n+($K212*'fnd base rates'!I$120)\n+($M212*'fnd base rates'!I$122)\n+($N212*'fnd base rates'!I$123)\n+($O212*'fnd base rates'!I$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,9)))\n*$R212","v":88046.18},{"$f":"(($D212*'fnd base rates'!J$110)\n+($E212*'fnd base rates'!J$111)\n+($F212*'fnd base rates'!J$112)\n+($G212*'fnd base rates'!J$113)\n+($H212*'fnd base rates'!J$114)\n+($I212*'fnd base rates'!J$115)\n+($J212*'fnd base rates'!J$119)\n+($K212*'fnd base rates'!J$120)\n+($M212*'fnd base rates'!J$122)\n+($N212*'fnd base rates'!J$123)\n+($O212*'fnd base rates'!J$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,10)))\n*$R212","v":116389.05000000002},{"$f":"(($D212*'fnd base rates'!K$110)\n+($E212*'fnd base rates'!K$111)\n+($F212*'fnd base rates'!K$112)\n+($G212*'fnd base rates'!K$113)\n+($H212*'fnd base rates'!K$114)\n+($I212*'fnd base rates'!K$115)\n+($J212*'fnd base rates'!K$119)\n+($K212*'fnd base rates'!K$120)\n+($M212*'fnd base rates'!K$122)\n+($N212*'fnd base rates'!K$123)\n+($O212*'fnd base rates'!K$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,11)))\n*$R212","v":258038.43263999996},{"$f":"(($D212*'fnd base rates'!L$110)\n+($E212*'fnd base rates'!L$111)\n+($F212*'fnd base rates'!L$112)\n+($G212*'fnd base rates'!L$113)\n+($H212*'fnd base rates'!L$114)\n+($I212*'fnd base rates'!L$115)\n+($J212*'fnd base rates'!L$119)\n+($K212*'fnd base rates'!L$120)\n+($M212*'fnd base rates'!L$122)\n+($N212*'fnd base rates'!L$123)\n+($O212*'fnd base rates'!L$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,12)))","v":300803.41335968714},{"$f":"(($D212*'fnd base rates'!M$110)\n+($E212*'fnd base rates'!M$111)\n+($F212*'fnd base rates'!M$112)\n+($G212*'fnd base rates'!M$113)\n+($H212*'fnd base rates'!M$114)\n+($I212*'fnd base rates'!M$115)\n+($J212*'fnd base rates'!M$119)\n+($K212*'fnd base rates'!M$120)\n+($M212*'fnd base rates'!M$122)\n+($N212*'fnd base rates'!M$123)\n+($O212*'fnd base rates'!M$124)\n+($P212*VLOOKUP($S212+15,rate_basefnd,13)))","v":0},2561895.0491196872,null,435301160,"435","301","160",1,240,2561895.0491196872,10675,0,10675,null,null,null,null,null,10675,0,10675,-26,10701,20,10681]
[435,435301181,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D213","v":0},{"$f":"'fnd enro'!E213","v":0},{"$f":"'fnd enro'!F213","v":0},{"$f":"'fnd enro'!G213","v":0},{"$f":"'fnd enro'!H213","v":0},{"$f":"'fnd enro'!I213","v":1},{"$f":"'fnd enro'!J213","v":0},{"$f":"'fnd enro'!K213","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L213","v":0},{"$f":"'fnd enro'!M213+'fnd enro'!N213","v":0},{"$f":"'fnd enro'!O213","v":0},{"$f":"'fnd enro'!P213","v":0},{"$f":"'fnd enro'!Q213+'fnd enro'!R213","v":0},{"$f":"'fnd enro'!T213","v":1},1,{"$f":"VALUE('fnd enro'!S213)","v":1},null,{"$f":"(($D213*'fnd base rates'!C$110)\n+($E213*'fnd base rates'!C$111)\n+($F213*'fnd base rates'!C$112)\n+($G213*'fnd base rates'!C$113)\n+($H213*'fnd base rates'!C$114)\n+($I213*'fnd base rates'!C$115)\n+($J213*'fnd base rates'!C$119)\n+($K213*'fnd base rates'!C$120)\n+($M213*'fnd base rates'!C$122)\n+($N213*'fnd base rates'!C$123)\n+($O213*'fnd base rates'!C$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,3)))\n*$R213","v":494.44874200000004},{"$f":"(($D213*'fnd base rates'!D$110)\n+($E213*'fnd base rates'!D$111)\n+($F213*'fnd base rates'!D$112)\n+($G213*'fnd base rates'!D$113)\n+($H213*'fnd base rates'!D$114)\n+($I213*'fnd base rates'!D$115)\n+($J213*'fnd base rates'!D$119)\n+($K213*'fnd base rates'!D$120)\n+($M213*'fnd base rates'!D$122)\n+($N213*'fnd base rates'!D$123)\n+($O213*'fnd base rates'!D$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,4)))\n*$R213","v":707.86},{"$f":"(($D213*'fnd base rates'!E$110)\n+($E213*'fnd base rates'!E$111)\n+($F213*'fnd base rates'!E$112)\n+($G213*'fnd base rates'!E$113)\n+($H213*'fnd base rates'!E$114)\n+($I213*'fnd base rates'!E$115)\n+($J213*'fnd base rates'!E$119)\n+($K213*'fnd base rates'!E$120)\n+($M213*'fnd base rates'!E$122)\n+($N213*'fnd base rates'!E$123)\n+($O213*'fnd base rates'!E$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,5)))\n*$R213","v":4538.6259250000003},{"$f":"(($D213*'fnd base rates'!F$110)\n+($E213*'fnd base rates'!F$111)\n+($F213*'fnd base rates'!F$112)\n+($G213*'fnd base rates'!F$113)\n+($H213*'fnd base rates'!F$114)\n+($I213*'fnd base rates'!F$115)\n+($J213*'fnd base rates'!F$119)\n+($K213*'fnd base rates'!F$120)\n+($M213*'fnd base rates'!F$122)\n+($N213*'fnd base rates'!F$123)\n+($O213*'fnd base rates'!F$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,6)))\n*$R213","v":814.73291500000005},{"$f":"(($D213*'fnd base rates'!G$110)\n+($E213*'fnd base rates'!G$111)\n+($F213*'fnd base rates'!G$112)\n+($G213*'fnd base rates'!G$113)\n+($H213*'fnd base rates'!G$114)\n+($I213*'fnd base rates'!G$115)\n+($J213*'fnd base rates'!G$119)\n+($K213*'fnd base rates'!G$120)\n+($M213*'fnd base rates'!G$122)\n+($N213*'fnd base rates'!G$123)\n+($O213*'fnd base rates'!G$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,7)))\n*$R213","v":151.32860299999999},{"$f":"(($D213*'fnd base rates'!H$110)\n+($E213*'fnd base rates'!H$111)\n+($F213*'fnd base rates'!H$112)\n+($G213*'fnd base rates'!H$113)\n+($H213*'fnd base rates'!H$114)\n+($I213*'fnd base rates'!H$115)\n+($J213*'fnd base rates'!H$119)\n+($K213*'fnd base rates'!H$120)\n+($M213*'fnd base rates'!H$122)\n+($N213*'fnd base rates'!H$123)\n+($O213*'fnd base rates'!H$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D213*'fnd base rates'!I$110)\n+($E213*'fnd base rates'!I$111)\n+($F213*'fnd base rates'!I$112)\n+($G213*'fnd base rates'!I$113)\n+($H213*'fnd base rates'!I$114)\n+($I213*'fnd base rates'!I$115)\n+($J213*'fnd base rates'!I$119)\n+($K213*'fnd base rates'!I$120)\n+($M213*'fnd base rates'!I$122)\n+($N213*'fnd base rates'!I$123)\n+($O213*'fnd base rates'!I$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,9)))\n*$R213","v":394.09},{"$f":"(($D213*'fnd base rates'!J$110)\n+($E213*'fnd base rates'!J$111)\n+($F213*'fnd base rates'!J$112)\n+($G213*'fnd base rates'!J$113)\n+($H213*'fnd base rates'!J$114)\n+($I213*'fnd base rates'!J$115)\n+($J213*'fnd base rates'!J$119)\n+($K213*'fnd base rates'!J$120)\n+($M213*'fnd base rates'!J$122)\n+($N213*'fnd base rates'!J$123)\n+($O213*'fnd base rates'!J$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,10)))\n*$R213","v":530.85},{"$f":"(($D213*'fnd base rates'!K$110)\n+($E213*'fnd base rates'!K$111)\n+($F213*'fnd base rates'!K$112)\n+($G213*'fnd base rates'!K$113)\n+($H213*'fnd base rates'!K$114)\n+($I213*'fnd base rates'!K$115)\n+($J213*'fnd base rates'!K$119)\n+($K213*'fnd base rates'!K$120)\n+($M213*'fnd base rates'!K$122)\n+($N213*'fnd base rates'!K$123)\n+($O213*'fnd base rates'!K$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,11)))\n*$R213","v":1061.948261},{"$f":"(($D213*'fnd base rates'!L$110)\n+($E213*'fnd base rates'!L$111)\n+($F213*'fnd base rates'!L$112)\n+($G213*'fnd base rates'!L$113)\n+($H213*'fnd base rates'!L$114)\n+($I213*'fnd base rates'!L$115)\n+($J213*'fnd base rates'!L$119)\n+($K213*'fnd base rates'!L$120)\n+($M213*'fnd base rates'!L$122)\n+($N213*'fnd base rates'!L$123)\n+($O213*'fnd base rates'!L$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D213*'fnd base rates'!M$110)\n+($E213*'fnd base rates'!M$111)\n+($F213*'fnd base rates'!M$112)\n+($G213*'fnd base rates'!M$113)\n+($H213*'fnd base rates'!M$114)\n+($I213*'fnd base rates'!M$115)\n+($J213*'fnd base rates'!M$119)\n+($K213*'fnd base rates'!M$120)\n+($M213*'fnd base rates'!M$122)\n+($N213*'fnd base rates'!M$123)\n+($O213*'fnd base rates'!M$124)\n+($P213*VLOOKUP($S213+15,rate_basefnd,13)))","v":0},10555.537718628882,null,435301181,"435","301","181",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[435,435301211,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D214","v":0},{"$f":"'fnd enro'!E214","v":0},{"$f":"'fnd enro'!F214","v":0},{"$f":"'fnd enro'!G214","v":0},{"$f":"'fnd enro'!H214","v":1},{"$f":"'fnd enro'!I214","v":1},{"$f":"'fnd enro'!J214","v":0},{"$f":"'fnd enro'!K214","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L214","v":0},{"$f":"'fnd enro'!M214+'fnd enro'!N214","v":0},{"$f":"'fnd enro'!O214","v":0},{"$f":"'fnd enro'!P214","v":0},{"$f":"'fnd enro'!Q214+'fnd enro'!R214","v":1},{"$f":"'fnd enro'!T214","v":2},1,{"$f":"VALUE('fnd enro'!S214)","v":10},null,{"$f":"(($D214*'fnd base rates'!C$110)\n+($E214*'fnd base rates'!C$111)\n+($F214*'fnd base rates'!C$112)\n+($G214*'fnd base rates'!C$113)\n+($H214*'fnd base rates'!C$114)\n+($I214*'fnd base rates'!C$115)\n+($J214*'fnd base rates'!C$119)\n+($K214*'fnd base rates'!C$120)\n+($M214*'fnd base rates'!C$122)\n+($N214*'fnd base rates'!C$123)\n+($O214*'fnd base rates'!C$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,3)))\n*$R214","v":1051.197484},{"$f":"(($D214*'fnd base rates'!D$110)\n+($E214*'fnd base rates'!D$111)\n+($F214*'fnd base rates'!D$112)\n+($G214*'fnd base rates'!D$113)\n+($H214*'fnd base rates'!D$114)\n+($I214*'fnd base rates'!D$115)\n+($J214*'fnd base rates'!D$119)\n+($K214*'fnd base rates'!D$120)\n+($M214*'fnd base rates'!D$122)\n+($N214*'fnd base rates'!D$123)\n+($O214*'fnd base rates'!D$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,4)))\n*$R214","v":1710.91},{"$f":"(($D214*'fnd base rates'!E$110)\n+($E214*'fnd base rates'!E$111)\n+($F214*'fnd base rates'!E$112)\n+($G214*'fnd base rates'!E$113)\n+($H214*'fnd base rates'!E$114)\n+($I214*'fnd base rates'!E$115)\n+($J214*'fnd base rates'!E$119)\n+($K214*'fnd base rates'!E$120)\n+($M214*'fnd base rates'!E$122)\n+($N214*'fnd base rates'!E$123)\n+($O214*'fnd base rates'!E$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,5)))\n*$R214","v":10614.781849999999},{"$f":"(($D214*'fnd base rates'!F$110)\n+($E214*'fnd base rates'!F$111)\n+($F214*'fnd base rates'!F$112)\n+($G214*'fnd base rates'!F$113)\n+($H214*'fnd base rates'!F$114)\n+($I214*'fnd base rates'!F$115)\n+($J214*'fnd base rates'!F$119)\n+($K214*'fnd base rates'!F$120)\n+($M214*'fnd base rates'!F$122)\n+($N214*'fnd base rates'!F$123)\n+($O214*'fnd base rates'!F$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,6)))\n*$R214","v":1729.8358300000002},{"$f":"(($D214*'fnd base rates'!G$110)\n+($E214*'fnd base rates'!G$111)\n+($F214*'fnd base rates'!G$112)\n+($G214*'fnd base rates'!G$113)\n+($H214*'fnd base rates'!G$114)\n+($I214*'fnd base rates'!G$115)\n+($J214*'fnd base rates'!G$119)\n+($K214*'fnd base rates'!G$120)\n+($M214*'fnd base rates'!G$122)\n+($N214*'fnd base rates'!G$123)\n+($O214*'fnd base rates'!G$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,7)))\n*$R214","v":446.687206},{"$f":"(($D214*'fnd base rates'!H$110)\n+($E214*'fnd base rates'!H$111)\n+($F214*'fnd base rates'!H$112)\n+($G214*'fnd base rates'!H$113)\n+($H214*'fnd base rates'!H$114)\n+($I214*'fnd base rates'!H$115)\n+($J214*'fnd base rates'!H$119)\n+($K214*'fnd base rates'!H$120)\n+($M214*'fnd base rates'!H$122)\n+($N214*'fnd base rates'!H$123)\n+($O214*'fnd base rates'!H$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D214*'fnd base rates'!I$110)\n+($E214*'fnd base rates'!I$111)\n+($F214*'fnd base rates'!I$112)\n+($G214*'fnd base rates'!I$113)\n+($H214*'fnd base rates'!I$114)\n+($I214*'fnd base rates'!I$115)\n+($J214*'fnd base rates'!I$119)\n+($K214*'fnd base rates'!I$120)\n+($M214*'fnd base rates'!I$122)\n+($N214*'fnd base rates'!I$123)\n+($O214*'fnd base rates'!I$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,9)))\n*$R214","v":825.16000000000008},{"$f":"(($D214*'fnd base rates'!J$110)\n+($E214*'fnd base rates'!J$111)\n+($F214*'fnd base rates'!J$112)\n+($G214*'fnd base rates'!J$113)\n+($H214*'fnd base rates'!J$114)\n+($I214*'fnd base rates'!J$115)\n+($J214*'fnd base rates'!J$119)\n+($K214*'fnd base rates'!J$120)\n+($M214*'fnd base rates'!J$122)\n+($N214*'fnd base rates'!J$123)\n+($O214*'fnd base rates'!J$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,10)))\n*$R214","v":1367.39},{"$f":"(($D214*'fnd base rates'!K$110)\n+($E214*'fnd base rates'!K$111)\n+($F214*'fnd base rates'!K$112)\n+($G214*'fnd base rates'!K$113)\n+($H214*'fnd base rates'!K$114)\n+($I214*'fnd base rates'!K$115)\n+($J214*'fnd base rates'!K$119)\n+($K214*'fnd base rates'!K$120)\n+($M214*'fnd base rates'!K$122)\n+($N214*'fnd base rates'!K$123)\n+($O214*'fnd base rates'!K$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,11)))\n*$R214","v":2153.5965219999998},{"$f":"(($D214*'fnd base rates'!L$110)\n+($E214*'fnd base rates'!L$111)\n+($F214*'fnd base rates'!L$112)\n+($G214*'fnd base rates'!L$113)\n+($H214*'fnd base rates'!L$114)\n+($I214*'fnd base rates'!L$115)\n+($J214*'fnd base rates'!L$119)\n+($K214*'fnd base rates'!L$120)\n+($M214*'fnd base rates'!L$122)\n+($N214*'fnd base rates'!L$123)\n+($O214*'fnd base rates'!L$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D214*'fnd base rates'!M$110)\n+($E214*'fnd base rates'!M$111)\n+($F214*'fnd base rates'!M$112)\n+($G214*'fnd base rates'!M$113)\n+($H214*'fnd base rates'!M$114)\n+($I214*'fnd base rates'!M$115)\n+($J214*'fnd base rates'!M$119)\n+($K214*'fnd base rates'!M$120)\n+($M214*'fnd base rates'!M$122)\n+($N214*'fnd base rates'!M$123)\n+($O214*'fnd base rates'!M$124)\n+($P214*VLOOKUP($S214+15,rate_basefnd,13)))","v":0},23930.487170073564,null,435301211,"435","301","211",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,19,11758]
[435,435301295,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D215","v":0},{"$f":"'fnd enro'!E215","v":0},{"$f":"'fnd enro'!F215","v":0},{"$f":"'fnd enro'!G215","v":10},{"$f":"'fnd enro'!H215","v":29},{"$f":"'fnd enro'!I215","v":26},{"$f":"'fnd enro'!J215","v":0},{"$f":"'fnd enro'!K215","v":2.4634999999999998},{"$f":"'fnd enro'!L215","v":0},{"$f":"'fnd enro'!M215+'fnd enro'!N215","v":0},{"$f":"'fnd enro'!O215","v":0},{"$f":"'fnd enro'!P215","v":0},{"$f":"'fnd enro'!Q215+'fnd enro'!R215","v":8},{"$f":"'fnd enro'!T215","v":65},1,{"$f":"VALUE('fnd enro'!S215)","v":3},null,{"$f":"(($D215*'fnd base rates'!C$110)\n+($E215*'fnd base rates'!C$111)\n+($F215*'fnd base rates'!C$112)\n+($G215*'fnd base rates'!C$113)\n+($H215*'fnd base rates'!C$114)\n+($I215*'fnd base rates'!C$115)\n+($J215*'fnd base rates'!C$119)\n+($K215*'fnd base rates'!C$120)\n+($M215*'fnd base rates'!C$122)\n+($N215*'fnd base rates'!C$123)\n+($O215*'fnd base rates'!C$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,3)))\n*$R215","v":32555.968229999999},{"$f":"(($D215*'fnd base rates'!D$110)\n+($E215*'fnd base rates'!D$111)\n+($F215*'fnd base rates'!D$112)\n+($G215*'fnd base rates'!D$113)\n+($H215*'fnd base rates'!D$114)\n+($I215*'fnd base rates'!D$115)\n+($J215*'fnd base rates'!D$119)\n+($K215*'fnd base rates'!D$120)\n+($M215*'fnd base rates'!D$122)\n+($N215*'fnd base rates'!D$123)\n+($O215*'fnd base rates'!D$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,4)))\n*$R215","v":47985.86},{"$f":"(($D215*'fnd base rates'!E$110)\n+($E215*'fnd base rates'!E$111)\n+($F215*'fnd base rates'!E$112)\n+($G215*'fnd base rates'!E$113)\n+($H215*'fnd base rates'!E$114)\n+($I215*'fnd base rates'!E$115)\n+($J215*'fnd base rates'!E$119)\n+($K215*'fnd base rates'!E$120)\n+($M215*'fnd base rates'!E$122)\n+($N215*'fnd base rates'!E$123)\n+($O215*'fnd base rates'!E$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,5)))\n*$R215","v":265765.63512499997},{"$f":"(($D215*'fnd base rates'!F$110)\n+($E215*'fnd base rates'!F$111)\n+($F215*'fnd base rates'!F$112)\n+($G215*'fnd base rates'!F$113)\n+($H215*'fnd base rates'!F$114)\n+($I215*'fnd base rates'!F$115)\n+($J215*'fnd base rates'!F$119)\n+($K215*'fnd base rates'!F$120)\n+($M215*'fnd base rates'!F$122)\n+($N215*'fnd base rates'!F$123)\n+($O215*'fnd base rates'!F$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,6)))\n*$R215","v":59204.269475000001},{"$f":"(($D215*'fnd base rates'!G$110)\n+($E215*'fnd base rates'!G$111)\n+($F215*'fnd base rates'!G$112)\n+($G215*'fnd base rates'!G$113)\n+($H215*'fnd base rates'!G$114)\n+($I215*'fnd base rates'!G$115)\n+($J215*'fnd base rates'!G$119)\n+($K215*'fnd base rates'!G$120)\n+($M215*'fnd base rates'!G$122)\n+($N215*'fnd base rates'!G$123)\n+($O215*'fnd base rates'!G$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,7)))\n*$R215","v":10828.689195000001},{"$f":"(($D215*'fnd base rates'!H$110)\n+($E215*'fnd base rates'!H$111)\n+($F215*'fnd base rates'!H$112)\n+($G215*'fnd base rates'!H$113)\n+($H215*'fnd base rates'!H$114)\n+($I215*'fnd base rates'!H$115)\n+($J215*'fnd base rates'!H$119)\n+($K215*'fnd base rates'!H$120)\n+($M215*'fnd base rates'!H$122)\n+($N215*'fnd base rates'!H$123)\n+($O215*'fnd base rates'!H$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,8)))","v":38933.512569999992},{"$f":"(($D215*'fnd base rates'!I$110)\n+($E215*'fnd base rates'!I$111)\n+($F215*'fnd base rates'!I$112)\n+($G215*'fnd base rates'!I$113)\n+($H215*'fnd base rates'!I$114)\n+($I215*'fnd base rates'!I$115)\n+($J215*'fnd base rates'!I$119)\n+($K215*'fnd base rates'!I$120)\n+($M215*'fnd base rates'!I$122)\n+($N215*'fnd base rates'!I$123)\n+($O215*'fnd base rates'!I$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,9)))\n*$R215","v":22505.980000000003},{"$f":"(($D215*'fnd base rates'!J$110)\n+($E215*'fnd base rates'!J$111)\n+($F215*'fnd base rates'!J$112)\n+($G215*'fnd base rates'!J$113)\n+($H215*'fnd base rates'!J$114)\n+($I215*'fnd base rates'!J$115)\n+($J215*'fnd base rates'!J$119)\n+($K215*'fnd base rates'!J$120)\n+($M215*'fnd base rates'!J$122)\n+($N215*'fnd base rates'!J$123)\n+($O215*'fnd base rates'!J$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,10)))\n*$R215","v":25944.210000000003},{"$f":"(($D215*'fnd base rates'!K$110)\n+($E215*'fnd base rates'!K$111)\n+($F215*'fnd base rates'!K$112)\n+($G215*'fnd base rates'!K$113)\n+($H215*'fnd base rates'!K$114)\n+($I215*'fnd base rates'!K$115)\n+($J215*'fnd base rates'!K$119)\n+($K215*'fnd base rates'!K$120)\n+($M215*'fnd base rates'!K$122)\n+($N215*'fnd base rates'!K$123)\n+($O215*'fnd base rates'!K$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,11)))\n*$R215","v":69426.636964999998},{"$f":"(($D215*'fnd base rates'!L$110)\n+($E215*'fnd base rates'!L$111)\n+($F215*'fnd base rates'!L$112)\n+($G215*'fnd base rates'!L$113)\n+($H215*'fnd base rates'!L$114)\n+($I215*'fnd base rates'!L$115)\n+($J215*'fnd base rates'!L$119)\n+($K215*'fnd base rates'!L$120)\n+($M215*'fnd base rates'!L$122)\n+($N215*'fnd base rates'!L$123)\n+($O215*'fnd base rates'!L$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,12)))","v":78008.348246282825},{"$f":"(($D215*'fnd base rates'!M$110)\n+($E215*'fnd base rates'!M$111)\n+($F215*'fnd base rates'!M$112)\n+($G215*'fnd base rates'!M$113)\n+($H215*'fnd base rates'!M$114)\n+($I215*'fnd base rates'!M$115)\n+($J215*'fnd base rates'!M$119)\n+($K215*'fnd base rates'!M$120)\n+($M215*'fnd base rates'!M$122)\n+($N215*'fnd base rates'!M$123)\n+($O215*'fnd base rates'!M$124)\n+($P215*VLOOKUP($S215+15,rate_basefnd,13)))","v":0},651159.10980628268,null,435301295,"435","301","295",1,65,651159.10980628268,10018,0,10018,null,null,null,null,null,10018,0,10018,-3,10021,14,10007]
[435,435301301,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D216","v":0},{"$f":"'fnd enro'!E216","v":0},{"$f":"'fnd enro'!F216","v":0},{"$f":"'fnd enro'!G216","v":3},{"$f":"'fnd enro'!H216","v":26},{"$f":"'fnd enro'!I216","v":42},{"$f":"'fnd enro'!J216","v":0},{"$f":"'fnd enro'!K216","v":2.6909000000000001},{"$f":"'fnd enro'!L216","v":0},{"$f":"'fnd enro'!M216+'fnd enro'!N216","v":0},{"$f":"'fnd enro'!O216","v":0},{"$f":"'fnd enro'!P216","v":1},{"$f":"'fnd enro'!Q216+'fnd enro'!R216","v":5},{"$f":"'fnd enro'!T216","v":71},1,{"$f":"VALUE('fnd enro'!S216)","v":1},null,{"$f":"(($D216*'fnd base rates'!C$110)\n+($E216*'fnd base rates'!C$111)\n+($F216*'fnd base rates'!C$112)\n+($G216*'fnd base rates'!C$113)\n+($H216*'fnd base rates'!C$114)\n+($I216*'fnd base rates'!C$115)\n+($J216*'fnd base rates'!C$119)\n+($K216*'fnd base rates'!C$120)\n+($M216*'fnd base rates'!C$122)\n+($N216*'fnd base rates'!C$123)\n+($O216*'fnd base rates'!C$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,3)))\n*$R216","v":35434.350681999997},{"$f":"(($D216*'fnd base rates'!D$110)\n+($E216*'fnd base rates'!D$111)\n+($F216*'fnd base rates'!D$112)\n+($G216*'fnd base rates'!D$113)\n+($H216*'fnd base rates'!D$114)\n+($I216*'fnd base rates'!D$115)\n+($J216*'fnd base rates'!D$119)\n+($K216*'fnd base rates'!D$120)\n+($M216*'fnd base rates'!D$122)\n+($N216*'fnd base rates'!D$123)\n+($O216*'fnd base rates'!D$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,4)))\n*$R216","v":51594.549999999996},{"$f":"(($D216*'fnd base rates'!E$110)\n+($E216*'fnd base rates'!E$111)\n+($F216*'fnd base rates'!E$112)\n+($G216*'fnd base rates'!E$113)\n+($H216*'fnd base rates'!E$114)\n+($I216*'fnd base rates'!E$115)\n+($J216*'fnd base rates'!E$119)\n+($K216*'fnd base rates'!E$120)\n+($M216*'fnd base rates'!E$122)\n+($N216*'fnd base rates'!E$123)\n+($O216*'fnd base rates'!E$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,5)))\n*$R216","v":297123.02067499998},{"$f":"(($D216*'fnd base rates'!F$110)\n+($E216*'fnd base rates'!F$111)\n+($F216*'fnd base rates'!F$112)\n+($G216*'fnd base rates'!F$113)\n+($H216*'fnd base rates'!F$114)\n+($I216*'fnd base rates'!F$115)\n+($J216*'fnd base rates'!F$119)\n+($K216*'fnd base rates'!F$120)\n+($M216*'fnd base rates'!F$122)\n+($N216*'fnd base rates'!F$123)\n+($O216*'fnd base rates'!F$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,6)))\n*$R216","v":61585.216964999992},{"$f":"(($D216*'fnd base rates'!G$110)\n+($E216*'fnd base rates'!G$111)\n+($F216*'fnd base rates'!G$112)\n+($G216*'fnd base rates'!G$113)\n+($H216*'fnd base rates'!G$114)\n+($I216*'fnd base rates'!G$115)\n+($J216*'fnd base rates'!G$119)\n+($K216*'fnd base rates'!G$120)\n+($M216*'fnd base rates'!G$122)\n+($N216*'fnd base rates'!G$123)\n+($O216*'fnd base rates'!G$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,7)))\n*$R216","v":11443.340813000001},{"$f":"(($D216*'fnd base rates'!H$110)\n+($E216*'fnd base rates'!H$111)\n+($F216*'fnd base rates'!H$112)\n+($G216*'fnd base rates'!H$113)\n+($H216*'fnd base rates'!H$114)\n+($I216*'fnd base rates'!H$115)\n+($J216*'fnd base rates'!H$119)\n+($K216*'fnd base rates'!H$120)\n+($M216*'fnd base rates'!H$122)\n+($N216*'fnd base rates'!H$123)\n+($O216*'fnd base rates'!H$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,8)))","v":46383.894037999999},{"$f":"(($D216*'fnd base rates'!I$110)\n+($E216*'fnd base rates'!I$111)\n+($F216*'fnd base rates'!I$112)\n+($G216*'fnd base rates'!I$113)\n+($H216*'fnd base rates'!I$114)\n+($I216*'fnd base rates'!I$115)\n+($J216*'fnd base rates'!I$119)\n+($K216*'fnd base rates'!I$120)\n+($M216*'fnd base rates'!I$122)\n+($N216*'fnd base rates'!I$123)\n+($O216*'fnd base rates'!I$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,9)))\n*$R216","v":25966.82},{"$f":"(($D216*'fnd base rates'!J$110)\n+($E216*'fnd base rates'!J$111)\n+($F216*'fnd base rates'!J$112)\n+($G216*'fnd base rates'!J$113)\n+($H216*'fnd base rates'!J$114)\n+($I216*'fnd base rates'!J$115)\n+($J216*'fnd base rates'!J$119)\n+($K216*'fnd base rates'!J$120)\n+($M216*'fnd base rates'!J$122)\n+($N216*'fnd base rates'!J$123)\n+($O216*'fnd base rates'!J$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,10)))\n*$R216","v":31203.000000000004},{"$f":"(($D216*'fnd base rates'!K$110)\n+($E216*'fnd base rates'!K$111)\n+($F216*'fnd base rates'!K$112)\n+($G216*'fnd base rates'!K$113)\n+($H216*'fnd base rates'!K$114)\n+($I216*'fnd base rates'!K$115)\n+($J216*'fnd base rates'!K$119)\n+($K216*'fnd base rates'!K$120)\n+($M216*'fnd base rates'!K$122)\n+($N216*'fnd base rates'!K$123)\n+($O216*'fnd base rates'!K$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,11)))\n*$R216","v":76252.906531000001},{"$f":"(($D216*'fnd base rates'!L$110)\n+($E216*'fnd base rates'!L$111)\n+($F216*'fnd base rates'!L$112)\n+($G216*'fnd base rates'!L$113)\n+($H216*'fnd base rates'!L$114)\n+($I216*'fnd base rates'!L$115)\n+($J216*'fnd base rates'!L$119)\n+($K216*'fnd base rates'!L$120)\n+($M216*'fnd base rates'!L$122)\n+($N216*'fnd base rates'!L$123)\n+($O216*'fnd base rates'!L$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,12)))","v":82771.32572498564},{"$f":"(($D216*'fnd base rates'!M$110)\n+($E216*'fnd base rates'!M$111)\n+($F216*'fnd base rates'!M$112)\n+($G216*'fnd base rates'!M$113)\n+($H216*'fnd base rates'!M$114)\n+($I216*'fnd base rates'!M$115)\n+($J216*'fnd base rates'!M$119)\n+($K216*'fnd base rates'!M$120)\n+($M216*'fnd base rates'!M$122)\n+($N216*'fnd base rates'!M$123)\n+($O216*'fnd base rates'!M$124)\n+($P216*VLOOKUP($S216+15,rate_basefnd,13)))","v":0},719758.42542898562,null,435301301,"435","301","301",1,71,719758.42542898562,10137,0,10137,null,null,null,null,null,10137,0,10137,-23,10160,14,10146]
[435,435301326,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D217","v":0},{"$f":"'fnd enro'!E217","v":0},{"$f":"'fnd enro'!F217","v":0},{"$f":"'fnd enro'!G217","v":1},{"$f":"'fnd enro'!H217","v":3},{"$f":"'fnd enro'!I217","v":5},{"$f":"'fnd enro'!J217","v":0},{"$f":"'fnd enro'!K217","v":0.34110000000000001},{"$f":"'fnd enro'!L217","v":0},{"$f":"'fnd enro'!M217+'fnd enro'!N217","v":0},{"$f":"'fnd enro'!O217","v":0},{"$f":"'fnd enro'!P217","v":0},{"$f":"'fnd enro'!Q217+'fnd enro'!R217","v":0},{"$f":"'fnd enro'!T217","v":9},1,{"$f":"VALUE('fnd enro'!S217)","v":1},null,{"$f":"(($D217*'fnd base rates'!C$110)\n+($E217*'fnd base rates'!C$111)\n+($F217*'fnd base rates'!C$112)\n+($G217*'fnd base rates'!C$113)\n+($H217*'fnd base rates'!C$114)\n+($I217*'fnd base rates'!C$115)\n+($J217*'fnd base rates'!C$119)\n+($K217*'fnd base rates'!C$120)\n+($M217*'fnd base rates'!C$122)\n+($N217*'fnd base rates'!C$123)\n+($O217*'fnd base rates'!C$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,3)))\n*$R217","v":4450.0386779999999},{"$f":"(($D217*'fnd base rates'!D$110)\n+($E217*'fnd base rates'!D$111)\n+($F217*'fnd base rates'!D$112)\n+($G217*'fnd base rates'!D$113)\n+($H217*'fnd base rates'!D$114)\n+($I217*'fnd base rates'!D$115)\n+($J217*'fnd base rates'!D$119)\n+($K217*'fnd base rates'!D$120)\n+($M217*'fnd base rates'!D$122)\n+($N217*'fnd base rates'!D$123)\n+($O217*'fnd base rates'!D$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,4)))\n*$R217","v":6370.74},{"$f":"(($D217*'fnd base rates'!E$110)\n+($E217*'fnd base rates'!E$111)\n+($F217*'fnd base rates'!E$112)\n+($G217*'fnd base rates'!E$113)\n+($H217*'fnd base rates'!E$114)\n+($I217*'fnd base rates'!E$115)\n+($J217*'fnd base rates'!E$119)\n+($K217*'fnd base rates'!E$120)\n+($M217*'fnd base rates'!E$122)\n+($N217*'fnd base rates'!E$123)\n+($O217*'fnd base rates'!E$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,5)))\n*$R217","v":35860.743324999996},{"$f":"(($D217*'fnd base rates'!F$110)\n+($E217*'fnd base rates'!F$111)\n+($F217*'fnd base rates'!F$112)\n+($G217*'fnd base rates'!F$113)\n+($H217*'fnd base rates'!F$114)\n+($I217*'fnd base rates'!F$115)\n+($J217*'fnd base rates'!F$119)\n+($K217*'fnd base rates'!F$120)\n+($M217*'fnd base rates'!F$122)\n+($N217*'fnd base rates'!F$123)\n+($O217*'fnd base rates'!F$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,6)))\n*$R217","v":7967.2962350000016},{"$f":"(($D217*'fnd base rates'!G$110)\n+($E217*'fnd base rates'!G$111)\n+($F217*'fnd base rates'!G$112)\n+($G217*'fnd base rates'!G$113)\n+($H217*'fnd base rates'!G$114)\n+($I217*'fnd base rates'!G$115)\n+($J217*'fnd base rates'!G$119)\n+($K217*'fnd base rates'!G$120)\n+($M217*'fnd base rates'!G$122)\n+($N217*'fnd base rates'!G$123)\n+($O217*'fnd base rates'!G$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,7)))\n*$R217","v":1368.0774269999999},{"$f":"(($D217*'fnd base rates'!H$110)\n+($E217*'fnd base rates'!H$111)\n+($F217*'fnd base rates'!H$112)\n+($G217*'fnd base rates'!H$113)\n+($H217*'fnd base rates'!H$114)\n+($I217*'fnd base rates'!H$115)\n+($J217*'fnd base rates'!H$119)\n+($K217*'fnd base rates'!H$120)\n+($M217*'fnd base rates'!H$122)\n+($N217*'fnd base rates'!H$123)\n+($O217*'fnd base rates'!H$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,8)))","v":5765.5622020000001},{"$f":"(($D217*'fnd base rates'!I$110)\n+($E217*'fnd base rates'!I$111)\n+($F217*'fnd base rates'!I$112)\n+($G217*'fnd base rates'!I$113)\n+($H217*'fnd base rates'!I$114)\n+($I217*'fnd base rates'!I$115)\n+($J217*'fnd base rates'!I$119)\n+($K217*'fnd base rates'!I$120)\n+($M217*'fnd base rates'!I$122)\n+($N217*'fnd base rates'!I$123)\n+($O217*'fnd base rates'!I$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,9)))\n*$R217","v":3149.7799999999997},{"$f":"(($D217*'fnd base rates'!J$110)\n+($E217*'fnd base rates'!J$111)\n+($F217*'fnd base rates'!J$112)\n+($G217*'fnd base rates'!J$113)\n+($H217*'fnd base rates'!J$114)\n+($I217*'fnd base rates'!J$115)\n+($J217*'fnd base rates'!J$119)\n+($K217*'fnd base rates'!J$120)\n+($M217*'fnd base rates'!J$122)\n+($N217*'fnd base rates'!J$123)\n+($O217*'fnd base rates'!J$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,10)))\n*$R217","v":3485.81},{"$f":"(($D217*'fnd base rates'!K$110)\n+($E217*'fnd base rates'!K$111)\n+($F217*'fnd base rates'!K$112)\n+($G217*'fnd base rates'!K$113)\n+($H217*'fnd base rates'!K$114)\n+($I217*'fnd base rates'!K$115)\n+($J217*'fnd base rates'!K$119)\n+($K217*'fnd base rates'!K$120)\n+($M217*'fnd base rates'!K$122)\n+($N217*'fnd base rates'!K$123)\n+($O217*'fnd base rates'!K$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,11)))\n*$R217","v":9600.5043490000007},{"$f":"(($D217*'fnd base rates'!L$110)\n+($E217*'fnd base rates'!L$111)\n+($F217*'fnd base rates'!L$112)\n+($G217*'fnd base rates'!L$113)\n+($H217*'fnd base rates'!L$114)\n+($I217*'fnd base rates'!L$115)\n+($J217*'fnd base rates'!L$119)\n+($K217*'fnd base rates'!L$120)\n+($M217*'fnd base rates'!L$122)\n+($N217*'fnd base rates'!L$123)\n+($O217*'fnd base rates'!L$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,12)))","v":10238.56323448207},{"$f":"(($D217*'fnd base rates'!M$110)\n+($E217*'fnd base rates'!M$111)\n+($F217*'fnd base rates'!M$112)\n+($G217*'fnd base rates'!M$113)\n+($H217*'fnd base rates'!M$114)\n+($I217*'fnd base rates'!M$115)\n+($J217*'fnd base rates'!M$119)\n+($K217*'fnd base rates'!M$120)\n+($M217*'fnd base rates'!M$122)\n+($N217*'fnd base rates'!M$123)\n+($O217*'fnd base rates'!M$124)\n+($P217*VLOOKUP($S217+15,rate_basefnd,13)))","v":0},88257.115450482059,null,435301326,"435","301","326",1,9,88257.115450482059,9806,0,9806,null,null,null,null,null,9806,0,9806,-3,9809,14,9795]
[435,435301673,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D218","v":0},{"$f":"'fnd enro'!E218","v":0},{"$f":"'fnd enro'!F218","v":0},{"$f":"'fnd enro'!G218","v":3},{"$f":"'fnd enro'!H218","v":7},{"$f":"'fnd enro'!I218","v":6},{"$f":"'fnd enro'!J218","v":0},{"$f":"'fnd enro'!K218","v":0.60640000000000005},{"$f":"'fnd enro'!L218","v":0},{"$f":"'fnd enro'!M218+'fnd enro'!N218","v":0},{"$f":"'fnd enro'!O218","v":0},{"$f":"'fnd enro'!P218","v":0},{"$f":"'fnd enro'!Q218+'fnd enro'!R218","v":2},{"$f":"'fnd enro'!T218","v":16},1,{"$f":"VALUE('fnd enro'!S218)","v":3},null,{"$f":"(($D218*'fnd base rates'!C$110)\n+($E218*'fnd base rates'!C$111)\n+($F218*'fnd base rates'!C$112)\n+($G218*'fnd base rates'!C$113)\n+($H218*'fnd base rates'!C$114)\n+($I218*'fnd base rates'!C$115)\n+($J218*'fnd base rates'!C$119)\n+($K218*'fnd base rates'!C$120)\n+($M218*'fnd base rates'!C$122)\n+($N218*'fnd base rates'!C$123)\n+($O218*'fnd base rates'!C$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,3)))\n*$R218","v":8015.3798720000004},{"$f":"(($D218*'fnd base rates'!D$110)\n+($E218*'fnd base rates'!D$111)\n+($F218*'fnd base rates'!D$112)\n+($G218*'fnd base rates'!D$113)\n+($H218*'fnd base rates'!D$114)\n+($I218*'fnd base rates'!D$115)\n+($J218*'fnd base rates'!D$119)\n+($K218*'fnd base rates'!D$120)\n+($M218*'fnd base rates'!D$122)\n+($N218*'fnd base rates'!D$123)\n+($O218*'fnd base rates'!D$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,4)))\n*$R218","v":11819.5},{"$f":"(($D218*'fnd base rates'!E$110)\n+($E218*'fnd base rates'!E$111)\n+($F218*'fnd base rates'!E$112)\n+($G218*'fnd base rates'!E$113)\n+($H218*'fnd base rates'!E$114)\n+($I218*'fnd base rates'!E$115)\n+($J218*'fnd base rates'!E$119)\n+($K218*'fnd base rates'!E$120)\n+($M218*'fnd base rates'!E$122)\n+($N218*'fnd base rates'!E$123)\n+($O218*'fnd base rates'!E$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,5)))\n*$R218","v":65165.464800000002},{"$f":"(($D218*'fnd base rates'!F$110)\n+($E218*'fnd base rates'!F$111)\n+($F218*'fnd base rates'!F$112)\n+($G218*'fnd base rates'!F$113)\n+($H218*'fnd base rates'!F$114)\n+($I218*'fnd base rates'!F$115)\n+($J218*'fnd base rates'!F$119)\n+($K218*'fnd base rates'!F$120)\n+($M218*'fnd base rates'!F$122)\n+($N218*'fnd base rates'!F$123)\n+($O218*'fnd base rates'!F$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,6)))\n*$R218","v":14739.08664},{"$f":"(($D218*'fnd base rates'!G$110)\n+($E218*'fnd base rates'!G$111)\n+($F218*'fnd base rates'!G$112)\n+($G218*'fnd base rates'!G$113)\n+($H218*'fnd base rates'!G$114)\n+($I218*'fnd base rates'!G$115)\n+($J218*'fnd base rates'!G$119)\n+($K218*'fnd base rates'!G$120)\n+($M218*'fnd base rates'!G$122)\n+($N218*'fnd base rates'!G$123)\n+($O218*'fnd base rates'!G$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,7)))\n*$R218","v":2664.997648},{"$f":"(($D218*'fnd base rates'!H$110)\n+($E218*'fnd base rates'!H$111)\n+($F218*'fnd base rates'!H$112)\n+($G218*'fnd base rates'!H$113)\n+($H218*'fnd base rates'!H$114)\n+($I218*'fnd base rates'!H$115)\n+($J218*'fnd base rates'!H$119)\n+($K218*'fnd base rates'!H$120)\n+($M218*'fnd base rates'!H$122)\n+($N218*'fnd base rates'!H$123)\n+($O218*'fnd base rates'!H$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,8)))","v":9471.4372480000002},{"$f":"(($D218*'fnd base rates'!I$110)\n+($E218*'fnd base rates'!I$111)\n+($F218*'fnd base rates'!I$112)\n+($G218*'fnd base rates'!I$113)\n+($H218*'fnd base rates'!I$114)\n+($I218*'fnd base rates'!I$115)\n+($J218*'fnd base rates'!I$119)\n+($K218*'fnd base rates'!I$120)\n+($M218*'fnd base rates'!I$122)\n+($N218*'fnd base rates'!I$123)\n+($O218*'fnd base rates'!I$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,9)))\n*$R218","v":5468.95},{"$f":"(($D218*'fnd base rates'!J$110)\n+($E218*'fnd base rates'!J$111)\n+($F218*'fnd base rates'!J$112)\n+($G218*'fnd base rates'!J$113)\n+($H218*'fnd base rates'!J$114)\n+($I218*'fnd base rates'!J$115)\n+($J218*'fnd base rates'!J$119)\n+($K218*'fnd base rates'!J$120)\n+($M218*'fnd base rates'!J$122)\n+($N218*'fnd base rates'!J$123)\n+($O218*'fnd base rates'!J$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,10)))\n*$R218","v":6233.5400000000009},{"$f":"(($D218*'fnd base rates'!K$110)\n+($E218*'fnd base rates'!K$111)\n+($F218*'fnd base rates'!K$112)\n+($G218*'fnd base rates'!K$113)\n+($H218*'fnd base rates'!K$114)\n+($I218*'fnd base rates'!K$115)\n+($J218*'fnd base rates'!K$119)\n+($K218*'fnd base rates'!K$120)\n+($M218*'fnd base rates'!K$122)\n+($N218*'fnd base rates'!K$123)\n+($O218*'fnd base rates'!K$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,11)))\n*$R218","v":17060.682175999998},{"$f":"(($D218*'fnd base rates'!L$110)\n+($E218*'fnd base rates'!L$111)\n+($F218*'fnd base rates'!L$112)\n+($G218*'fnd base rates'!L$113)\n+($H218*'fnd base rates'!L$114)\n+($I218*'fnd base rates'!L$115)\n+($J218*'fnd base rates'!L$119)\n+($K218*'fnd base rates'!L$120)\n+($M218*'fnd base rates'!L$122)\n+($N218*'fnd base rates'!L$123)\n+($O218*'fnd base rates'!L$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,12)))","v":19238.129596896899},{"$f":"(($D218*'fnd base rates'!M$110)\n+($E218*'fnd base rates'!M$111)\n+($F218*'fnd base rates'!M$112)\n+($G218*'fnd base rates'!M$113)\n+($H218*'fnd base rates'!M$114)\n+($I218*'fnd base rates'!M$115)\n+($J218*'fnd base rates'!M$119)\n+($K218*'fnd base rates'!M$120)\n+($M218*'fnd base rates'!M$122)\n+($N218*'fnd base rates'!M$123)\n+($O218*'fnd base rates'!M$124)\n+($P218*VLOOKUP($S218+15,rate_basefnd,13)))","v":0},159877.16798089692,null,435301673,"435","301","673",1,16,159877.16798089692,9992,0,9992,null,null,null,null,null,9992,0,9992,-3,9995,14,9981]
[435,435301725,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D219","v":0},{"$f":"'fnd enro'!E219","v":0},{"$f":"'fnd enro'!F219","v":0},{"$f":"'fnd enro'!G219","v":0},{"$f":"'fnd enro'!H219","v":1},{"$f":"'fnd enro'!I219","v":0},{"$f":"'fnd enro'!J219","v":0},{"$f":"'fnd enro'!K219","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L219","v":0},{"$f":"'fnd enro'!M219+'fnd enro'!N219","v":0},{"$f":"'fnd enro'!O219","v":0},{"$f":"'fnd enro'!P219","v":0},{"$f":"'fnd enro'!Q219+'fnd enro'!R219","v":0},{"$f":"'fnd enro'!T219","v":1},1,{"$f":"VALUE('fnd enro'!S219)","v":1},null,{"$f":"(($D219*'fnd base rates'!C$110)\n+($E219*'fnd base rates'!C$111)\n+($F219*'fnd base rates'!C$112)\n+($G219*'fnd base rates'!C$113)\n+($H219*'fnd base rates'!C$114)\n+($I219*'fnd base rates'!C$115)\n+($J219*'fnd base rates'!C$119)\n+($K219*'fnd base rates'!C$120)\n+($M219*'fnd base rates'!C$122)\n+($N219*'fnd base rates'!C$123)\n+($O219*'fnd base rates'!C$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,3)))\n*$R219","v":494.44874200000004},{"$f":"(($D219*'fnd base rates'!D$110)\n+($E219*'fnd base rates'!D$111)\n+($F219*'fnd base rates'!D$112)\n+($G219*'fnd base rates'!D$113)\n+($H219*'fnd base rates'!D$114)\n+($I219*'fnd base rates'!D$115)\n+($J219*'fnd base rates'!D$119)\n+($K219*'fnd base rates'!D$120)\n+($M219*'fnd base rates'!D$122)\n+($N219*'fnd base rates'!D$123)\n+($O219*'fnd base rates'!D$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,4)))\n*$R219","v":707.86},{"$f":"(($D219*'fnd base rates'!E$110)\n+($E219*'fnd base rates'!E$111)\n+($F219*'fnd base rates'!E$112)\n+($G219*'fnd base rates'!E$113)\n+($H219*'fnd base rates'!E$114)\n+($I219*'fnd base rates'!E$115)\n+($J219*'fnd base rates'!E$119)\n+($K219*'fnd base rates'!E$120)\n+($M219*'fnd base rates'!E$122)\n+($N219*'fnd base rates'!E$123)\n+($O219*'fnd base rates'!E$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,5)))\n*$R219","v":3194.5359250000001},{"$f":"(($D219*'fnd base rates'!F$110)\n+($E219*'fnd base rates'!F$111)\n+($F219*'fnd base rates'!F$112)\n+($G219*'fnd base rates'!F$113)\n+($H219*'fnd base rates'!F$114)\n+($I219*'fnd base rates'!F$115)\n+($J219*'fnd base rates'!F$119)\n+($K219*'fnd base rates'!F$120)\n+($M219*'fnd base rates'!F$122)\n+($N219*'fnd base rates'!F$123)\n+($O219*'fnd base rates'!F$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,6)))\n*$R219","v":915.10291500000005},{"$f":"(($D219*'fnd base rates'!G$110)\n+($E219*'fnd base rates'!G$111)\n+($F219*'fnd base rates'!G$112)\n+($G219*'fnd base rates'!G$113)\n+($H219*'fnd base rates'!G$114)\n+($I219*'fnd base rates'!G$115)\n+($J219*'fnd base rates'!G$119)\n+($K219*'fnd base rates'!G$120)\n+($M219*'fnd base rates'!G$122)\n+($N219*'fnd base rates'!G$123)\n+($O219*'fnd base rates'!G$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,7)))\n*$R219","v":155.55860300000001},{"$f":"(($D219*'fnd base rates'!H$110)\n+($E219*'fnd base rates'!H$111)\n+($F219*'fnd base rates'!H$112)\n+($G219*'fnd base rates'!H$113)\n+($H219*'fnd base rates'!H$114)\n+($I219*'fnd base rates'!H$115)\n+($J219*'fnd base rates'!H$119)\n+($K219*'fnd base rates'!H$120)\n+($M219*'fnd base rates'!H$122)\n+($N219*'fnd base rates'!H$123)\n+($O219*'fnd base rates'!H$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D219*'fnd base rates'!I$110)\n+($E219*'fnd base rates'!I$111)\n+($F219*'fnd base rates'!I$112)\n+($G219*'fnd base rates'!I$113)\n+($H219*'fnd base rates'!I$114)\n+($I219*'fnd base rates'!I$115)\n+($J219*'fnd base rates'!I$119)\n+($K219*'fnd base rates'!I$120)\n+($M219*'fnd base rates'!I$122)\n+($N219*'fnd base rates'!I$123)\n+($O219*'fnd base rates'!I$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,9)))\n*$R219","v":314.38},{"$f":"(($D219*'fnd base rates'!J$110)\n+($E219*'fnd base rates'!J$111)\n+($F219*'fnd base rates'!J$112)\n+($G219*'fnd base rates'!J$113)\n+($H219*'fnd base rates'!J$114)\n+($I219*'fnd base rates'!J$115)\n+($J219*'fnd base rates'!J$119)\n+($K219*'fnd base rates'!J$120)\n+($M219*'fnd base rates'!J$122)\n+($N219*'fnd base rates'!J$123)\n+($O219*'fnd base rates'!J$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,10)))\n*$R219","v":230.21},{"$f":"(($D219*'fnd base rates'!K$110)\n+($E219*'fnd base rates'!K$111)\n+($F219*'fnd base rates'!K$112)\n+($G219*'fnd base rates'!K$113)\n+($H219*'fnd base rates'!K$114)\n+($I219*'fnd base rates'!K$115)\n+($J219*'fnd base rates'!K$119)\n+($K219*'fnd base rates'!K$120)\n+($M219*'fnd base rates'!K$122)\n+($N219*'fnd base rates'!K$123)\n+($O219*'fnd base rates'!K$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,11)))\n*$R219","v":1091.648261},{"$f":"(($D219*'fnd base rates'!L$110)\n+($E219*'fnd base rates'!L$111)\n+($F219*'fnd base rates'!L$112)\n+($G219*'fnd base rates'!L$113)\n+($H219*'fnd base rates'!L$114)\n+($I219*'fnd base rates'!L$115)\n+($J219*'fnd base rates'!L$119)\n+($K219*'fnd base rates'!L$120)\n+($M219*'fnd base rates'!L$122)\n+($N219*'fnd base rates'!L$123)\n+($O219*'fnd base rates'!L$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D219*'fnd base rates'!M$110)\n+($E219*'fnd base rates'!M$111)\n+($F219*'fnd base rates'!M$112)\n+($G219*'fnd base rates'!M$113)\n+($H219*'fnd base rates'!M$114)\n+($I219*'fnd base rates'!M$115)\n+($J219*'fnd base rates'!M$119)\n+($K219*'fnd base rates'!M$120)\n+($M219*'fnd base rates'!M$122)\n+($N219*'fnd base rates'!M$123)\n+($O219*'fnd base rates'!M$124)\n+($P219*VLOOKUP($S219+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,435301725,"435","301","725",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[435,435301735,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D220","v":0},{"$f":"'fnd enro'!E220","v":0},{"$f":"'fnd enro'!F220","v":0},{"$f":"'fnd enro'!G220","v":0},{"$f":"'fnd enro'!H220","v":0},{"$f":"'fnd enro'!I220","v":2},{"$f":"'fnd enro'!J220","v":0},{"$f":"'fnd enro'!K220","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L220","v":0},{"$f":"'fnd enro'!M220+'fnd enro'!N220","v":0},{"$f":"'fnd enro'!O220","v":0},{"$f":"'fnd enro'!P220","v":0},{"$f":"'fnd enro'!Q220+'fnd enro'!R220","v":0},{"$f":"'fnd enro'!T220","v":2},1,{"$f":"VALUE('fnd enro'!S220)","v":1},null,{"$f":"(($D220*'fnd base rates'!C$110)\n+($E220*'fnd base rates'!C$111)\n+($F220*'fnd base rates'!C$112)\n+($G220*'fnd base rates'!C$113)\n+($H220*'fnd base rates'!C$114)\n+($I220*'fnd base rates'!C$115)\n+($J220*'fnd base rates'!C$119)\n+($K220*'fnd base rates'!C$120)\n+($M220*'fnd base rates'!C$122)\n+($N220*'fnd base rates'!C$123)\n+($O220*'fnd base rates'!C$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,3)))\n*$R220","v":988.89748400000008},{"$f":"(($D220*'fnd base rates'!D$110)\n+($E220*'fnd base rates'!D$111)\n+($F220*'fnd base rates'!D$112)\n+($G220*'fnd base rates'!D$113)\n+($H220*'fnd base rates'!D$114)\n+($I220*'fnd base rates'!D$115)\n+($J220*'fnd base rates'!D$119)\n+($K220*'fnd base rates'!D$120)\n+($M220*'fnd base rates'!D$122)\n+($N220*'fnd base rates'!D$123)\n+($O220*'fnd base rates'!D$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,4)))\n*$R220","v":1415.72},{"$f":"(($D220*'fnd base rates'!E$110)\n+($E220*'fnd base rates'!E$111)\n+($F220*'fnd base rates'!E$112)\n+($G220*'fnd base rates'!E$113)\n+($H220*'fnd base rates'!E$114)\n+($I220*'fnd base rates'!E$115)\n+($J220*'fnd base rates'!E$119)\n+($K220*'fnd base rates'!E$120)\n+($M220*'fnd base rates'!E$122)\n+($N220*'fnd base rates'!E$123)\n+($O220*'fnd base rates'!E$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,5)))\n*$R220","v":9077.2518500000006},{"$f":"(($D220*'fnd base rates'!F$110)\n+($E220*'fnd base rates'!F$111)\n+($F220*'fnd base rates'!F$112)\n+($G220*'fnd base rates'!F$113)\n+($H220*'fnd base rates'!F$114)\n+($I220*'fnd base rates'!F$115)\n+($J220*'fnd base rates'!F$119)\n+($K220*'fnd base rates'!F$120)\n+($M220*'fnd base rates'!F$122)\n+($N220*'fnd base rates'!F$123)\n+($O220*'fnd base rates'!F$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,6)))\n*$R220","v":1629.4658300000001},{"$f":"(($D220*'fnd base rates'!G$110)\n+($E220*'fnd base rates'!G$111)\n+($F220*'fnd base rates'!G$112)\n+($G220*'fnd base rates'!G$113)\n+($H220*'fnd base rates'!G$114)\n+($I220*'fnd base rates'!G$115)\n+($J220*'fnd base rates'!G$119)\n+($K220*'fnd base rates'!G$120)\n+($M220*'fnd base rates'!G$122)\n+($N220*'fnd base rates'!G$123)\n+($O220*'fnd base rates'!G$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,7)))\n*$R220","v":302.65720599999997},{"$f":"(($D220*'fnd base rates'!H$110)\n+($E220*'fnd base rates'!H$111)\n+($F220*'fnd base rates'!H$112)\n+($G220*'fnd base rates'!H$113)\n+($H220*'fnd base rates'!H$114)\n+($I220*'fnd base rates'!H$115)\n+($J220*'fnd base rates'!H$119)\n+($K220*'fnd base rates'!H$120)\n+($M220*'fnd base rates'!H$122)\n+($N220*'fnd base rates'!H$123)\n+($O220*'fnd base rates'!H$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D220*'fnd base rates'!I$110)\n+($E220*'fnd base rates'!I$111)\n+($F220*'fnd base rates'!I$112)\n+($G220*'fnd base rates'!I$113)\n+($H220*'fnd base rates'!I$114)\n+($I220*'fnd base rates'!I$115)\n+($J220*'fnd base rates'!I$119)\n+($K220*'fnd base rates'!I$120)\n+($M220*'fnd base rates'!I$122)\n+($N220*'fnd base rates'!I$123)\n+($O220*'fnd base rates'!I$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,9)))\n*$R220","v":788.18},{"$f":"(($D220*'fnd base rates'!J$110)\n+($E220*'fnd base rates'!J$111)\n+($F220*'fnd base rates'!J$112)\n+($G220*'fnd base rates'!J$113)\n+($H220*'fnd base rates'!J$114)\n+($I220*'fnd base rates'!J$115)\n+($J220*'fnd base rates'!J$119)\n+($K220*'fnd base rates'!J$120)\n+($M220*'fnd base rates'!J$122)\n+($N220*'fnd base rates'!J$123)\n+($O220*'fnd base rates'!J$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,10)))\n*$R220","v":1061.7},{"$f":"(($D220*'fnd base rates'!K$110)\n+($E220*'fnd base rates'!K$111)\n+($F220*'fnd base rates'!K$112)\n+($G220*'fnd base rates'!K$113)\n+($H220*'fnd base rates'!K$114)\n+($I220*'fnd base rates'!K$115)\n+($J220*'fnd base rates'!K$119)\n+($K220*'fnd base rates'!K$120)\n+($M220*'fnd base rates'!K$122)\n+($N220*'fnd base rates'!K$123)\n+($O220*'fnd base rates'!K$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,11)))\n*$R220","v":2123.896522},{"$f":"(($D220*'fnd base rates'!L$110)\n+($E220*'fnd base rates'!L$111)\n+($F220*'fnd base rates'!L$112)\n+($G220*'fnd base rates'!L$113)\n+($H220*'fnd base rates'!L$114)\n+($I220*'fnd base rates'!L$115)\n+($J220*'fnd base rates'!L$119)\n+($K220*'fnd base rates'!L$120)\n+($M220*'fnd base rates'!L$122)\n+($N220*'fnd base rates'!L$123)\n+($O220*'fnd base rates'!L$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D220*'fnd base rates'!M$110)\n+($E220*'fnd base rates'!M$111)\n+($F220*'fnd base rates'!M$112)\n+($G220*'fnd base rates'!M$113)\n+($H220*'fnd base rates'!M$114)\n+($I220*'fnd base rates'!M$115)\n+($J220*'fnd base rates'!M$119)\n+($K220*'fnd base rates'!M$120)\n+($M220*'fnd base rates'!M$122)\n+($N220*'fnd base rates'!M$123)\n+($O220*'fnd base rates'!M$124)\n+($P220*VLOOKUP($S220+15,rate_basefnd,13)))","v":0},21111.075437257765,null,435301735,"435","301","735",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[436,436049001,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D221","v":0},{"$f":"'fnd enro'!E221","v":0},{"$f":"'fnd enro'!F221","v":0},{"$f":"'fnd enro'!G221","v":0},{"$f":"'fnd enro'!H221","v":0},{"$f":"'fnd enro'!I221","v":1},{"$f":"'fnd enro'!J221","v":0},{"$f":"'fnd enro'!K221","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L221","v":0},{"$f":"'fnd enro'!M221+'fnd enro'!N221","v":0},{"$f":"'fnd enro'!O221","v":0},{"$f":"'fnd enro'!P221","v":0},{"$f":"'fnd enro'!Q221+'fnd enro'!R221","v":0},{"$f":"'fnd enro'!T221","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S221)","v":1},null,{"$f":"(($D221*'fnd base rates'!C$110)\n+($E221*'fnd base rates'!C$111)\n+($F221*'fnd base rates'!C$112)\n+($G221*'fnd base rates'!C$113)\n+($H221*'fnd base rates'!C$114)\n+($I221*'fnd base rates'!C$115)\n+($J221*'fnd base rates'!C$119)\n+($K221*'fnd base rates'!C$120)\n+($M221*'fnd base rates'!C$122)\n+($N221*'fnd base rates'!C$123)\n+($O221*'fnd base rates'!C$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,3)))\n*$R221","v":543.89361620000011},{"$f":"(($D221*'fnd base rates'!D$110)\n+($E221*'fnd base rates'!D$111)\n+($F221*'fnd base rates'!D$112)\n+($G221*'fnd base rates'!D$113)\n+($H221*'fnd base rates'!D$114)\n+($I221*'fnd base rates'!D$115)\n+($J221*'fnd base rates'!D$119)\n+($K221*'fnd base rates'!D$120)\n+($M221*'fnd base rates'!D$122)\n+($N221*'fnd base rates'!D$123)\n+($O221*'fnd base rates'!D$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,4)))\n*$R221","v":778.64600000000007},{"$f":"(($D221*'fnd base rates'!E$110)\n+($E221*'fnd base rates'!E$111)\n+($F221*'fnd base rates'!E$112)\n+($G221*'fnd base rates'!E$113)\n+($H221*'fnd base rates'!E$114)\n+($I221*'fnd base rates'!E$115)\n+($J221*'fnd base rates'!E$119)\n+($K221*'fnd base rates'!E$120)\n+($M221*'fnd base rates'!E$122)\n+($N221*'fnd base rates'!E$123)\n+($O221*'fnd base rates'!E$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,5)))\n*$R221","v":4992.4885175000009},{"$f":"(($D221*'fnd base rates'!F$110)\n+($E221*'fnd base rates'!F$111)\n+($F221*'fnd base rates'!F$112)\n+($G221*'fnd base rates'!F$113)\n+($H221*'fnd base rates'!F$114)\n+($I221*'fnd base rates'!F$115)\n+($J221*'fnd base rates'!F$119)\n+($K221*'fnd base rates'!F$120)\n+($M221*'fnd base rates'!F$122)\n+($N221*'fnd base rates'!F$123)\n+($O221*'fnd base rates'!F$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,6)))\n*$R221","v":896.20620650000012},{"$f":"(($D221*'fnd base rates'!G$110)\n+($E221*'fnd base rates'!G$111)\n+($F221*'fnd base rates'!G$112)\n+($G221*'fnd base rates'!G$113)\n+($H221*'fnd base rates'!G$114)\n+($I221*'fnd base rates'!G$115)\n+($J221*'fnd base rates'!G$119)\n+($K221*'fnd base rates'!G$120)\n+($M221*'fnd base rates'!G$122)\n+($N221*'fnd base rates'!G$123)\n+($O221*'fnd base rates'!G$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,7)))\n*$R221","v":166.46146329999999},{"$f":"(($D221*'fnd base rates'!H$110)\n+($E221*'fnd base rates'!H$111)\n+($F221*'fnd base rates'!H$112)\n+($G221*'fnd base rates'!H$113)\n+($H221*'fnd base rates'!H$114)\n+($I221*'fnd base rates'!H$115)\n+($J221*'fnd base rates'!H$119)\n+($K221*'fnd base rates'!H$120)\n+($M221*'fnd base rates'!H$122)\n+($N221*'fnd base rates'!H$123)\n+($O221*'fnd base rates'!H$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D221*'fnd base rates'!I$110)\n+($E221*'fnd base rates'!I$111)\n+($F221*'fnd base rates'!I$112)\n+($G221*'fnd base rates'!I$113)\n+($H221*'fnd base rates'!I$114)\n+($I221*'fnd base rates'!I$115)\n+($J221*'fnd base rates'!I$119)\n+($K221*'fnd base rates'!I$120)\n+($M221*'fnd base rates'!I$122)\n+($N221*'fnd base rates'!I$123)\n+($O221*'fnd base rates'!I$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,9)))\n*$R221","v":433.49900000000002},{"$f":"(($D221*'fnd base rates'!J$110)\n+($E221*'fnd base rates'!J$111)\n+($F221*'fnd base rates'!J$112)\n+($G221*'fnd base rates'!J$113)\n+($H221*'fnd base rates'!J$114)\n+($I221*'fnd base rates'!J$115)\n+($J221*'fnd base rates'!J$119)\n+($K221*'fnd base rates'!J$120)\n+($M221*'fnd base rates'!J$122)\n+($N221*'fnd base rates'!J$123)\n+($O221*'fnd base rates'!J$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,10)))\n*$R221","v":583.93500000000006},{"$f":"(($D221*'fnd base rates'!K$110)\n+($E221*'fnd base rates'!K$111)\n+($F221*'fnd base rates'!K$112)\n+($G221*'fnd base rates'!K$113)\n+($H221*'fnd base rates'!K$114)\n+($I221*'fnd base rates'!K$115)\n+($J221*'fnd base rates'!K$119)\n+($K221*'fnd base rates'!K$120)\n+($M221*'fnd base rates'!K$122)\n+($N221*'fnd base rates'!K$123)\n+($O221*'fnd base rates'!K$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,11)))\n*$R221","v":1168.1430871},{"$f":"(($D221*'fnd base rates'!L$110)\n+($E221*'fnd base rates'!L$111)\n+($F221*'fnd base rates'!L$112)\n+($G221*'fnd base rates'!L$113)\n+($H221*'fnd base rates'!L$114)\n+($I221*'fnd base rates'!L$115)\n+($J221*'fnd base rates'!L$119)\n+($K221*'fnd base rates'!L$120)\n+($M221*'fnd base rates'!L$122)\n+($N221*'fnd base rates'!L$123)\n+($O221*'fnd base rates'!L$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D221*'fnd base rates'!M$110)\n+($E221*'fnd base rates'!M$111)\n+($F221*'fnd base rates'!M$112)\n+($G221*'fnd base rates'!M$113)\n+($H221*'fnd base rates'!M$114)\n+($I221*'fnd base rates'!M$115)\n+($J221*'fnd base rates'!M$119)\n+($K221*'fnd base rates'!M$120)\n+($M221*'fnd base rates'!M$122)\n+($N221*'fnd base rates'!M$123)\n+($O221*'fnd base rates'!M$124)\n+($P221*VLOOKUP($S221+15,rate_basefnd,13)))","v":0},11424.926163228884,null,436049001,"436","049","001",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D222","v":0},{"$f":"'fnd enro'!E222","v":0},{"$f":"'fnd enro'!F222","v":0},{"$f":"'fnd enro'!G222","v":0},{"$f":"'fnd enro'!H222","v":13},{"$f":"'fnd enro'!I222","v":38},{"$f":"'fnd enro'!J222","v":0},{"$f":"'fnd enro'!K222","v":1.9329000000000001},{"$f":"'fnd enro'!L222","v":0},{"$f":"'fnd enro'!M222+'fnd enro'!N222","v":0},{"$f":"'fnd enro'!O222","v":2},{"$f":"'fnd enro'!P222","v":0},{"$f":"'fnd enro'!Q222+'fnd enro'!R222","v":18},{"$f":"'fnd enro'!T222","v":51},1.1000000000000001,{"$f":"VALUE('fnd enro'!S222)","v":8},null,{"$f":"(($D222*'fnd base rates'!C$110)\n+($E222*'fnd base rates'!C$111)\n+($F222*'fnd base rates'!C$112)\n+($G222*'fnd base rates'!C$113)\n+($H222*'fnd base rates'!C$114)\n+($I222*'fnd base rates'!C$115)\n+($J222*'fnd base rates'!C$119)\n+($K222*'fnd base rates'!C$120)\n+($M222*'fnd base rates'!C$122)\n+($N222*'fnd base rates'!C$123)\n+($O222*'fnd base rates'!C$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,3)))\n*$R222","v":29125.872426200003},{"$f":"(($D222*'fnd base rates'!D$110)\n+($E222*'fnd base rates'!D$111)\n+($F222*'fnd base rates'!D$112)\n+($G222*'fnd base rates'!D$113)\n+($H222*'fnd base rates'!D$114)\n+($I222*'fnd base rates'!D$115)\n+($J222*'fnd base rates'!D$119)\n+($K222*'fnd base rates'!D$120)\n+($M222*'fnd base rates'!D$122)\n+($N222*'fnd base rates'!D$123)\n+($O222*'fnd base rates'!D$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,4)))\n*$R222","v":45664.652000000009},{"$f":"(($D222*'fnd base rates'!E$110)\n+($E222*'fnd base rates'!E$111)\n+($F222*'fnd base rates'!E$112)\n+($G222*'fnd base rates'!E$113)\n+($H222*'fnd base rates'!E$114)\n+($I222*'fnd base rates'!E$115)\n+($J222*'fnd base rates'!E$119)\n+($K222*'fnd base rates'!E$120)\n+($M222*'fnd base rates'!E$122)\n+($N222*'fnd base rates'!E$123)\n+($O222*'fnd base rates'!E$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,5)))\n*$R222","v":292513.13539250003},{"$f":"(($D222*'fnd base rates'!F$110)\n+($E222*'fnd base rates'!F$111)\n+($F222*'fnd base rates'!F$112)\n+($G222*'fnd base rates'!F$113)\n+($H222*'fnd base rates'!F$114)\n+($I222*'fnd base rates'!F$115)\n+($J222*'fnd base rates'!F$119)\n+($K222*'fnd base rates'!F$120)\n+($M222*'fnd base rates'!F$122)\n+($N222*'fnd base rates'!F$123)\n+($O222*'fnd base rates'!F$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,6)))\n*$R222","v":47504.785531500012},{"$f":"(($D222*'fnd base rates'!G$110)\n+($E222*'fnd base rates'!G$111)\n+($F222*'fnd base rates'!G$112)\n+($G222*'fnd base rates'!G$113)\n+($H222*'fnd base rates'!G$114)\n+($I222*'fnd base rates'!G$115)\n+($J222*'fnd base rates'!G$119)\n+($K222*'fnd base rates'!G$120)\n+($M222*'fnd base rates'!G$122)\n+($N222*'fnd base rates'!G$123)\n+($O222*'fnd base rates'!G$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,7)))\n*$R222","v":11301.3656283},{"$f":"(($D222*'fnd base rates'!H$110)\n+($E222*'fnd base rates'!H$111)\n+($F222*'fnd base rates'!H$112)\n+($G222*'fnd base rates'!H$113)\n+($H222*'fnd base rates'!H$114)\n+($I222*'fnd base rates'!H$115)\n+($J222*'fnd base rates'!H$119)\n+($K222*'fnd base rates'!H$120)\n+($M222*'fnd base rates'!H$122)\n+($N222*'fnd base rates'!H$123)\n+($O222*'fnd base rates'!H$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,8)))","v":36000.942477999997},{"$f":"(($D222*'fnd base rates'!I$110)\n+($E222*'fnd base rates'!I$111)\n+($F222*'fnd base rates'!I$112)\n+($G222*'fnd base rates'!I$113)\n+($H222*'fnd base rates'!I$114)\n+($I222*'fnd base rates'!I$115)\n+($J222*'fnd base rates'!I$119)\n+($K222*'fnd base rates'!I$120)\n+($M222*'fnd base rates'!I$122)\n+($N222*'fnd base rates'!I$123)\n+($O222*'fnd base rates'!I$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,9)))\n*$R222","v":23334.035999999996},{"$f":"(($D222*'fnd base rates'!J$110)\n+($E222*'fnd base rates'!J$111)\n+($F222*'fnd base rates'!J$112)\n+($G222*'fnd base rates'!J$113)\n+($H222*'fnd base rates'!J$114)\n+($I222*'fnd base rates'!J$115)\n+($J222*'fnd base rates'!J$119)\n+($K222*'fnd base rates'!J$120)\n+($M222*'fnd base rates'!J$122)\n+($N222*'fnd base rates'!J$123)\n+($O222*'fnd base rates'!J$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,10)))\n*$R222","v":37016.792999999998},{"$f":"(($D222*'fnd base rates'!K$110)\n+($E222*'fnd base rates'!K$111)\n+($F222*'fnd base rates'!K$112)\n+($G222*'fnd base rates'!K$113)\n+($H222*'fnd base rates'!K$114)\n+($I222*'fnd base rates'!K$115)\n+($J222*'fnd base rates'!K$119)\n+($K222*'fnd base rates'!K$120)\n+($M222*'fnd base rates'!K$122)\n+($N222*'fnd base rates'!K$123)\n+($O222*'fnd base rates'!K$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,11)))\n*$R222","v":60622.233442100005},{"$f":"(($D222*'fnd base rates'!L$110)\n+($E222*'fnd base rates'!L$111)\n+($F222*'fnd base rates'!L$112)\n+($G222*'fnd base rates'!L$113)\n+($H222*'fnd base rates'!L$114)\n+($I222*'fnd base rates'!L$115)\n+($J222*'fnd base rates'!L$119)\n+($K222*'fnd base rates'!L$120)\n+($M222*'fnd base rates'!L$122)\n+($N222*'fnd base rates'!L$123)\n+($O222*'fnd base rates'!L$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,12)))","v":65752.856952678412},{"$f":"(($D222*'fnd base rates'!M$110)\n+($E222*'fnd base rates'!M$111)\n+($F222*'fnd base rates'!M$112)\n+($G222*'fnd base rates'!M$113)\n+($H222*'fnd base rates'!M$114)\n+($I222*'fnd base rates'!M$115)\n+($J222*'fnd base rates'!M$119)\n+($K222*'fnd base rates'!M$120)\n+($M222*'fnd base rates'!M$122)\n+($N222*'fnd base rates'!M$123)\n+($O222*'fnd base rates'!M$124)\n+($P222*VLOOKUP($S222+15,rate_basefnd,13)))","v":0},648836.67285127856,null,436049035,"436","049","035",1,51,648836.67285127856,12722,0,12722,null,null,null,null,null,12722,0,12722,102,12620,5,12615]
[436,436049044,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D223","v":0},{"$f":"'fnd enro'!E223","v":0},{"$f":"'fnd enro'!F223","v":0},{"$f":"'fnd enro'!G223","v":0},{"$f":"'fnd enro'!H223","v":1},{"$f":"'fnd enro'!I223","v":2},{"$f":"'fnd enro'!J223","v":0},{"$f":"'fnd enro'!K223","v":0.1137},{"$f":"'fnd enro'!L223","v":0},{"$f":"'fnd enro'!M223+'fnd enro'!N223","v":0},{"$f":"'fnd enro'!O223","v":0},{"$f":"'fnd enro'!P223","v":0},{"$f":"'fnd enro'!Q223+'fnd enro'!R223","v":2},{"$f":"'fnd enro'!T223","v":3},1.1000000000000001,{"$f":"VALUE('fnd enro'!S223)","v":10},null,{"$f":"(($D223*'fnd base rates'!C$110)\n+($E223*'fnd base rates'!C$111)\n+($F223*'fnd base rates'!C$112)\n+($G223*'fnd base rates'!C$113)\n+($H223*'fnd base rates'!C$114)\n+($I223*'fnd base rates'!C$115)\n+($J223*'fnd base rates'!C$119)\n+($K223*'fnd base rates'!C$120)\n+($M223*'fnd base rates'!C$122)\n+($N223*'fnd base rates'!C$123)\n+($O223*'fnd base rates'!C$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,3)))\n*$R223","v":1768.7408485999999},{"$f":"(($D223*'fnd base rates'!D$110)\n+($E223*'fnd base rates'!D$111)\n+($F223*'fnd base rates'!D$112)\n+($G223*'fnd base rates'!D$113)\n+($H223*'fnd base rates'!D$114)\n+($I223*'fnd base rates'!D$115)\n+($J223*'fnd base rates'!D$119)\n+($K223*'fnd base rates'!D$120)\n+($M223*'fnd base rates'!D$122)\n+($N223*'fnd base rates'!D$123)\n+($O223*'fnd base rates'!D$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,4)))\n*$R223","v":2985.3560000000002},{"$f":"(($D223*'fnd base rates'!E$110)\n+($E223*'fnd base rates'!E$111)\n+($F223*'fnd base rates'!E$112)\n+($G223*'fnd base rates'!E$113)\n+($H223*'fnd base rates'!E$114)\n+($I223*'fnd base rates'!E$115)\n+($J223*'fnd base rates'!E$119)\n+($K223*'fnd base rates'!E$120)\n+($M223*'fnd base rates'!E$122)\n+($N223*'fnd base rates'!E$123)\n+($O223*'fnd base rates'!E$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,5)))\n*$R223","v":19838.530552500004},{"$f":"(($D223*'fnd base rates'!F$110)\n+($E223*'fnd base rates'!F$111)\n+($F223*'fnd base rates'!F$112)\n+($G223*'fnd base rates'!F$113)\n+($H223*'fnd base rates'!F$114)\n+($I223*'fnd base rates'!F$115)\n+($J223*'fnd base rates'!F$119)\n+($K223*'fnd base rates'!F$120)\n+($M223*'fnd base rates'!F$122)\n+($N223*'fnd base rates'!F$123)\n+($O223*'fnd base rates'!F$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,6)))\n*$R223","v":2799.0256195000002},{"$f":"(($D223*'fnd base rates'!G$110)\n+($E223*'fnd base rates'!G$111)\n+($F223*'fnd base rates'!G$112)\n+($G223*'fnd base rates'!G$113)\n+($H223*'fnd base rates'!G$114)\n+($I223*'fnd base rates'!G$115)\n+($J223*'fnd base rates'!G$119)\n+($K223*'fnd base rates'!G$120)\n+($M223*'fnd base rates'!G$122)\n+($N223*'fnd base rates'!G$123)\n+($O223*'fnd base rates'!G$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,7)))\n*$R223","v":811.59738990000005},{"$f":"(($D223*'fnd base rates'!H$110)\n+($E223*'fnd base rates'!H$111)\n+($F223*'fnd base rates'!H$112)\n+($G223*'fnd base rates'!H$113)\n+($H223*'fnd base rates'!H$114)\n+($I223*'fnd base rates'!H$115)\n+($J223*'fnd base rates'!H$119)\n+($K223*'fnd base rates'!H$120)\n+($M223*'fnd base rates'!H$122)\n+($N223*'fnd base rates'!H$123)\n+($O223*'fnd base rates'!H$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,8)))","v":2058.6707339999998},{"$f":"(($D223*'fnd base rates'!I$110)\n+($E223*'fnd base rates'!I$111)\n+($F223*'fnd base rates'!I$112)\n+($G223*'fnd base rates'!I$113)\n+($H223*'fnd base rates'!I$114)\n+($I223*'fnd base rates'!I$115)\n+($J223*'fnd base rates'!I$119)\n+($K223*'fnd base rates'!I$120)\n+($M223*'fnd base rates'!I$122)\n+($N223*'fnd base rates'!I$123)\n+($O223*'fnd base rates'!I$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,9)))\n*$R223","v":1469.5340000000001},{"$f":"(($D223*'fnd base rates'!J$110)\n+($E223*'fnd base rates'!J$111)\n+($F223*'fnd base rates'!J$112)\n+($G223*'fnd base rates'!J$113)\n+($H223*'fnd base rates'!J$114)\n+($I223*'fnd base rates'!J$115)\n+($J223*'fnd base rates'!J$119)\n+($K223*'fnd base rates'!J$120)\n+($M223*'fnd base rates'!J$122)\n+($N223*'fnd base rates'!J$123)\n+($O223*'fnd base rates'!J$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,10)))\n*$R223","v":2755.0270000000005},{"$f":"(($D223*'fnd base rates'!K$110)\n+($E223*'fnd base rates'!K$111)\n+($F223*'fnd base rates'!K$112)\n+($G223*'fnd base rates'!K$113)\n+($H223*'fnd base rates'!K$114)\n+($I223*'fnd base rates'!K$115)\n+($J223*'fnd base rates'!K$119)\n+($K223*'fnd base rates'!K$120)\n+($M223*'fnd base rates'!K$122)\n+($N223*'fnd base rates'!K$123)\n+($O223*'fnd base rates'!K$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,11)))\n*$R223","v":3537.0992613000003},{"$f":"(($D223*'fnd base rates'!L$110)\n+($E223*'fnd base rates'!L$111)\n+($F223*'fnd base rates'!L$112)\n+($G223*'fnd base rates'!L$113)\n+($H223*'fnd base rates'!L$114)\n+($I223*'fnd base rates'!L$115)\n+($J223*'fnd base rates'!L$119)\n+($K223*'fnd base rates'!L$120)\n+($M223*'fnd base rates'!L$122)\n+($N223*'fnd base rates'!L$123)\n+($O223*'fnd base rates'!L$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,12)))","v":4321.4708167024473},{"$f":"(($D223*'fnd base rates'!M$110)\n+($E223*'fnd base rates'!M$111)\n+($F223*'fnd base rates'!M$112)\n+($G223*'fnd base rates'!M$113)\n+($H223*'fnd base rates'!M$114)\n+($I223*'fnd base rates'!M$115)\n+($J223*'fnd base rates'!M$119)\n+($K223*'fnd base rates'!M$120)\n+($M223*'fnd base rates'!M$122)\n+($N223*'fnd base rates'!M$123)\n+($O223*'fnd base rates'!M$124)\n+($P223*VLOOKUP($S223+15,rate_basefnd,13)))","v":0},42345.052222502447,null,436049044,"436","049","044",1,3,42345.052222502447,14115,0,14115,null,null,null,null,null,14115,0,14115,276,13839,2,13837]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D224","v":0},{"$f":"'fnd enro'!E224","v":0},{"$f":"'fnd enro'!F224","v":0},{"$f":"'fnd enro'!G224","v":0},{"$f":"'fnd enro'!H224","v":95},{"$f":"'fnd enro'!I224","v":82},{"$f":"'fnd enro'!J224","v":0},{"$f":"'fnd enro'!K224","v":6.7083000000000004},{"$f":"'fnd enro'!L224","v":0},{"$f":"'fnd enro'!M224+'fnd enro'!N224","v":0},{"$f":"'fnd enro'!O224","v":4},{"$f":"'fnd enro'!P224","v":4},{"$f":"'fnd enro'!Q224+'fnd enro'!R224","v":91},{"$f":"'fnd enro'!T224","v":177},1.1000000000000001,{"$f":"VALUE('fnd enro'!S224)","v":10},null,{"$f":"(($D224*'fnd base rates'!C$110)\n+($E224*'fnd base rates'!C$111)\n+($F224*'fnd base rates'!C$112)\n+($G224*'fnd base rates'!C$113)\n+($H224*'fnd base rates'!C$114)\n+($I224*'fnd base rates'!C$115)\n+($J224*'fnd base rates'!C$119)\n+($K224*'fnd base rates'!C$120)\n+($M224*'fnd base rates'!C$122)\n+($N224*'fnd base rates'!C$123)\n+($O224*'fnd base rates'!C$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,3)))\n*$R224","v":103244.02806740001},{"$f":"(($D224*'fnd base rates'!D$110)\n+($E224*'fnd base rates'!D$111)\n+($F224*'fnd base rates'!D$112)\n+($G224*'fnd base rates'!D$113)\n+($H224*'fnd base rates'!D$114)\n+($I224*'fnd base rates'!D$115)\n+($J224*'fnd base rates'!D$119)\n+($K224*'fnd base rates'!D$120)\n+($M224*'fnd base rates'!D$122)\n+($N224*'fnd base rates'!D$123)\n+($O224*'fnd base rates'!D$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,4)))\n*$R224","v":168661.49300000002},{"$f":"(($D224*'fnd base rates'!E$110)\n+($E224*'fnd base rates'!E$111)\n+($F224*'fnd base rates'!E$112)\n+($G224*'fnd base rates'!E$113)\n+($H224*'fnd base rates'!E$114)\n+($I224*'fnd base rates'!E$115)\n+($J224*'fnd base rates'!E$119)\n+($K224*'fnd base rates'!E$120)\n+($M224*'fnd base rates'!E$122)\n+($N224*'fnd base rates'!E$123)\n+($O224*'fnd base rates'!E$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,5)))\n*$R224","v":1040711.2965975001},{"$f":"(($D224*'fnd base rates'!F$110)\n+($E224*'fnd base rates'!F$111)\n+($F224*'fnd base rates'!F$112)\n+($G224*'fnd base rates'!F$113)\n+($H224*'fnd base rates'!F$114)\n+($I224*'fnd base rates'!F$115)\n+($J224*'fnd base rates'!F$119)\n+($K224*'fnd base rates'!F$120)\n+($M224*'fnd base rates'!F$122)\n+($N224*'fnd base rates'!F$123)\n+($O224*'fnd base rates'!F$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,6)))\n*$R224","v":170409.79555050001},{"$f":"(($D224*'fnd base rates'!G$110)\n+($E224*'fnd base rates'!G$111)\n+($F224*'fnd base rates'!G$112)\n+($G224*'fnd base rates'!G$113)\n+($H224*'fnd base rates'!G$114)\n+($I224*'fnd base rates'!G$115)\n+($J224*'fnd base rates'!G$119)\n+($K224*'fnd base rates'!G$120)\n+($M224*'fnd base rates'!G$122)\n+($N224*'fnd base rates'!G$123)\n+($O224*'fnd base rates'!G$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,7)))\n*$R224","v":44268.942004100012},{"$f":"(($D224*'fnd base rates'!H$110)\n+($E224*'fnd base rates'!H$111)\n+($F224*'fnd base rates'!H$112)\n+($G224*'fnd base rates'!H$113)\n+($H224*'fnd base rates'!H$114)\n+($I224*'fnd base rates'!H$115)\n+($J224*'fnd base rates'!H$119)\n+($K224*'fnd base rates'!H$120)\n+($M224*'fnd base rates'!H$122)\n+($N224*'fnd base rates'!H$123)\n+($O224*'fnd base rates'!H$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,8)))","v":111574.923306},{"$f":"(($D224*'fnd base rates'!I$110)\n+($E224*'fnd base rates'!I$111)\n+($F224*'fnd base rates'!I$112)\n+($G224*'fnd base rates'!I$113)\n+($H224*'fnd base rates'!I$114)\n+($I224*'fnd base rates'!I$115)\n+($J224*'fnd base rates'!I$119)\n+($K224*'fnd base rates'!I$120)\n+($M224*'fnd base rates'!I$122)\n+($N224*'fnd base rates'!I$123)\n+($O224*'fnd base rates'!I$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,9)))\n*$R224","v":80634.256999999998},{"$f":"(($D224*'fnd base rates'!J$110)\n+($E224*'fnd base rates'!J$111)\n+($F224*'fnd base rates'!J$112)\n+($G224*'fnd base rates'!J$113)\n+($H224*'fnd base rates'!J$114)\n+($I224*'fnd base rates'!J$115)\n+($J224*'fnd base rates'!J$119)\n+($K224*'fnd base rates'!J$120)\n+($M224*'fnd base rates'!J$122)\n+($N224*'fnd base rates'!J$123)\n+($O224*'fnd base rates'!J$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,10)))\n*$R224","v":132817.91600000003},{"$f":"(($D224*'fnd base rates'!K$110)\n+($E224*'fnd base rates'!K$111)\n+($F224*'fnd base rates'!K$112)\n+($G224*'fnd base rates'!K$113)\n+($H224*'fnd base rates'!K$114)\n+($I224*'fnd base rates'!K$115)\n+($J224*'fnd base rates'!K$119)\n+($K224*'fnd base rates'!K$120)\n+($M224*'fnd base rates'!K$122)\n+($N224*'fnd base rates'!K$123)\n+($O224*'fnd base rates'!K$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,11)))\n*$R224","v":212080.81641669999},{"$f":"(($D224*'fnd base rates'!L$110)\n+($E224*'fnd base rates'!L$111)\n+($F224*'fnd base rates'!L$112)\n+($G224*'fnd base rates'!L$113)\n+($H224*'fnd base rates'!L$114)\n+($I224*'fnd base rates'!L$115)\n+($J224*'fnd base rates'!L$119)\n+($K224*'fnd base rates'!L$120)\n+($M224*'fnd base rates'!L$122)\n+($N224*'fnd base rates'!L$123)\n+($O224*'fnd base rates'!L$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,12)))","v":247897.33056681318},{"$f":"(($D224*'fnd base rates'!M$110)\n+($E224*'fnd base rates'!M$111)\n+($F224*'fnd base rates'!M$112)\n+($G224*'fnd base rates'!M$113)\n+($H224*'fnd base rates'!M$114)\n+($I224*'fnd base rates'!M$115)\n+($J224*'fnd base rates'!M$119)\n+($K224*'fnd base rates'!M$120)\n+($M224*'fnd base rates'!M$122)\n+($N224*'fnd base rates'!M$123)\n+($O224*'fnd base rates'!M$124)\n+($P224*VLOOKUP($S224+15,rate_basefnd,13)))","v":0},2312300.7985090129,null,436049049,"436","049","049",1,177,2312300.7985090129,13064,0,13064,null,null,null,null,null,13064,0,13064,169,12895,57,12838]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D225","v":0},{"$f":"'fnd enro'!E225","v":0},{"$f":"'fnd enro'!F225","v":0},{"$f":"'fnd enro'!G225","v":0},{"$f":"'fnd enro'!H225","v":1},{"$f":"'fnd enro'!I225","v":3},{"$f":"'fnd enro'!J225","v":0},{"$f":"'fnd enro'!K225","v":0.15160000000000001},{"$f":"'fnd enro'!L225","v":0},{"$f":"'fnd enro'!M225+'fnd enro'!N225","v":0},{"$f":"'fnd enro'!O225","v":0},{"$f":"'fnd enro'!P225","v":0},{"$f":"'fnd enro'!Q225+'fnd enro'!R225","v":0},{"$f":"'fnd enro'!T225","v":4},1.1000000000000001,{"$f":"VALUE('fnd enro'!S225)","v":1},null,{"$f":"(($D225*'fnd base rates'!C$110)\n+($E225*'fnd base rates'!C$111)\n+($F225*'fnd base rates'!C$112)\n+($G225*'fnd base rates'!C$113)\n+($H225*'fnd base rates'!C$114)\n+($I225*'fnd base rates'!C$115)\n+($J225*'fnd base rates'!C$119)\n+($K225*'fnd base rates'!C$120)\n+($M225*'fnd base rates'!C$122)\n+($N225*'fnd base rates'!C$123)\n+($O225*'fnd base rates'!C$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,3)))\n*$R225","v":2175.5744648000004},{"$f":"(($D225*'fnd base rates'!D$110)\n+($E225*'fnd base rates'!D$111)\n+($F225*'fnd base rates'!D$112)\n+($G225*'fnd base rates'!D$113)\n+($H225*'fnd base rates'!D$114)\n+($I225*'fnd base rates'!D$115)\n+($J225*'fnd base rates'!D$119)\n+($K225*'fnd base rates'!D$120)\n+($M225*'fnd base rates'!D$122)\n+($N225*'fnd base rates'!D$123)\n+($O225*'fnd base rates'!D$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,4)))\n*$R225","v":3114.5840000000003},{"$f":"(($D225*'fnd base rates'!E$110)\n+($E225*'fnd base rates'!E$111)\n+($F225*'fnd base rates'!E$112)\n+($G225*'fnd base rates'!E$113)\n+($H225*'fnd base rates'!E$114)\n+($I225*'fnd base rates'!E$115)\n+($J225*'fnd base rates'!E$119)\n+($K225*'fnd base rates'!E$120)\n+($M225*'fnd base rates'!E$122)\n+($N225*'fnd base rates'!E$123)\n+($O225*'fnd base rates'!E$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,5)))\n*$R225","v":18491.455070000004},{"$f":"(($D225*'fnd base rates'!F$110)\n+($E225*'fnd base rates'!F$111)\n+($F225*'fnd base rates'!F$112)\n+($G225*'fnd base rates'!F$113)\n+($H225*'fnd base rates'!F$114)\n+($I225*'fnd base rates'!F$115)\n+($J225*'fnd base rates'!F$119)\n+($K225*'fnd base rates'!F$120)\n+($M225*'fnd base rates'!F$122)\n+($N225*'fnd base rates'!F$123)\n+($O225*'fnd base rates'!F$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,6)))\n*$R225","v":3695.2318260000002},{"$f":"(($D225*'fnd base rates'!G$110)\n+($E225*'fnd base rates'!G$111)\n+($F225*'fnd base rates'!G$112)\n+($G225*'fnd base rates'!G$113)\n+($H225*'fnd base rates'!G$114)\n+($I225*'fnd base rates'!G$115)\n+($J225*'fnd base rates'!G$119)\n+($K225*'fnd base rates'!G$120)\n+($M225*'fnd base rates'!G$122)\n+($N225*'fnd base rates'!G$123)\n+($O225*'fnd base rates'!G$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,7)))\n*$R225","v":670.49885319999999},{"$f":"(($D225*'fnd base rates'!H$110)\n+($E225*'fnd base rates'!H$111)\n+($F225*'fnd base rates'!H$112)\n+($G225*'fnd base rates'!H$113)\n+($H225*'fnd base rates'!H$114)\n+($I225*'fnd base rates'!H$115)\n+($J225*'fnd base rates'!H$119)\n+($K225*'fnd base rates'!H$120)\n+($M225*'fnd base rates'!H$122)\n+($N225*'fnd base rates'!H$123)\n+($O225*'fnd base rates'!H$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,8)))","v":2781.7043119999994},{"$f":"(($D225*'fnd base rates'!I$110)\n+($E225*'fnd base rates'!I$111)\n+($F225*'fnd base rates'!I$112)\n+($G225*'fnd base rates'!I$113)\n+($H225*'fnd base rates'!I$114)\n+($I225*'fnd base rates'!I$115)\n+($J225*'fnd base rates'!I$119)\n+($K225*'fnd base rates'!I$120)\n+($M225*'fnd base rates'!I$122)\n+($N225*'fnd base rates'!I$123)\n+($O225*'fnd base rates'!I$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,9)))\n*$R225","v":1646.3150000000003},{"$f":"(($D225*'fnd base rates'!J$110)\n+($E225*'fnd base rates'!J$111)\n+($F225*'fnd base rates'!J$112)\n+($G225*'fnd base rates'!J$113)\n+($H225*'fnd base rates'!J$114)\n+($I225*'fnd base rates'!J$115)\n+($J225*'fnd base rates'!J$119)\n+($K225*'fnd base rates'!J$120)\n+($M225*'fnd base rates'!J$122)\n+($N225*'fnd base rates'!J$123)\n+($O225*'fnd base rates'!J$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,10)))\n*$R225","v":2005.0360000000005},{"$f":"(($D225*'fnd base rates'!K$110)\n+($E225*'fnd base rates'!K$111)\n+($F225*'fnd base rates'!K$112)\n+($G225*'fnd base rates'!K$113)\n+($H225*'fnd base rates'!K$114)\n+($I225*'fnd base rates'!K$115)\n+($J225*'fnd base rates'!K$119)\n+($K225*'fnd base rates'!K$120)\n+($M225*'fnd base rates'!K$122)\n+($N225*'fnd base rates'!K$123)\n+($O225*'fnd base rates'!K$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,11)))\n*$R225","v":4705.2423484000001},{"$f":"(($D225*'fnd base rates'!L$110)\n+($E225*'fnd base rates'!L$111)\n+($F225*'fnd base rates'!L$112)\n+($G225*'fnd base rates'!L$113)\n+($H225*'fnd base rates'!L$114)\n+($I225*'fnd base rates'!L$115)\n+($J225*'fnd base rates'!L$119)\n+($K225*'fnd base rates'!L$120)\n+($M225*'fnd base rates'!L$122)\n+($N225*'fnd base rates'!L$123)\n+($O225*'fnd base rates'!L$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,12)))","v":4484.9705113313303},{"$f":"(($D225*'fnd base rates'!M$110)\n+($E225*'fnd base rates'!M$111)\n+($F225*'fnd base rates'!M$112)\n+($G225*'fnd base rates'!M$113)\n+($H225*'fnd base rates'!M$114)\n+($I225*'fnd base rates'!M$115)\n+($J225*'fnd base rates'!M$119)\n+($K225*'fnd base rates'!M$120)\n+($M225*'fnd base rates'!M$122)\n+($N225*'fnd base rates'!M$123)\n+($O225*'fnd base rates'!M$124)\n+($P225*VLOOKUP($S225+15,rate_basefnd,13)))","v":0},43770.612385731336,null,436049057,"436","049","057",1,4,43770.612385731336,10943,0,10943,null,null,null,null,null,10943,0,10943,-1,10944,13,10931]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D226","v":0},{"$f":"'fnd enro'!E226","v":0},{"$f":"'fnd enro'!F226","v":0},{"$f":"'fnd enro'!G226","v":0},{"$f":"'fnd enro'!H226","v":2},{"$f":"'fnd enro'!I226","v":8},{"$f":"'fnd enro'!J226","v":0},{"$f":"'fnd enro'!K226","v":0.379},{"$f":"'fnd enro'!L226","v":0},{"$f":"'fnd enro'!M226+'fnd enro'!N226","v":0},{"$f":"'fnd enro'!O226","v":0},{"$f":"'fnd enro'!P226","v":0},{"$f":"'fnd enro'!Q226+'fnd enro'!R226","v":5},{"$f":"'fnd enro'!T226","v":10},1.1000000000000001,{"$f":"VALUE('fnd enro'!S226)","v":10},null,{"$f":"(($D226*'fnd base rates'!C$110)\n+($E226*'fnd base rates'!C$111)\n+($F226*'fnd base rates'!C$112)\n+($G226*'fnd base rates'!C$113)\n+($H226*'fnd base rates'!C$114)\n+($I226*'fnd base rates'!C$115)\n+($J226*'fnd base rates'!C$119)\n+($K226*'fnd base rates'!C$120)\n+($M226*'fnd base rates'!C$122)\n+($N226*'fnd base rates'!C$123)\n+($O226*'fnd base rates'!C$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,3)))\n*$R226","v":5781.5861620000005},{"$f":"(($D226*'fnd base rates'!D$110)\n+($E226*'fnd base rates'!D$111)\n+($F226*'fnd base rates'!D$112)\n+($G226*'fnd base rates'!D$113)\n+($H226*'fnd base rates'!D$114)\n+($I226*'fnd base rates'!D$115)\n+($J226*'fnd base rates'!D$119)\n+($K226*'fnd base rates'!D$120)\n+($M226*'fnd base rates'!D$122)\n+($N226*'fnd base rates'!D$123)\n+($O226*'fnd base rates'!D$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,4)))\n*$R226","v":9410.0050000000028},{"$f":"(($D226*'fnd base rates'!E$110)\n+($E226*'fnd base rates'!E$111)\n+($F226*'fnd base rates'!E$112)\n+($G226*'fnd base rates'!E$113)\n+($H226*'fnd base rates'!E$114)\n+($I226*'fnd base rates'!E$115)\n+($J226*'fnd base rates'!E$119)\n+($K226*'fnd base rates'!E$120)\n+($M226*'fnd base rates'!E$122)\n+($N226*'fnd base rates'!E$123)\n+($O226*'fnd base rates'!E$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,5)))\n*$R226","v":62816.797175000007},{"$f":"(($D226*'fnd base rates'!F$110)\n+($E226*'fnd base rates'!F$111)\n+($F226*'fnd base rates'!F$112)\n+($G226*'fnd base rates'!F$113)\n+($H226*'fnd base rates'!F$114)\n+($I226*'fnd base rates'!F$115)\n+($J226*'fnd base rates'!F$119)\n+($K226*'fnd base rates'!F$120)\n+($M226*'fnd base rates'!F$122)\n+($N226*'fnd base rates'!F$123)\n+($O226*'fnd base rates'!F$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,6)))\n*$R226","v":9182.8760650000004},{"$f":"(($D226*'fnd base rates'!G$110)\n+($E226*'fnd base rates'!G$111)\n+($F226*'fnd base rates'!G$112)\n+($G226*'fnd base rates'!G$113)\n+($H226*'fnd base rates'!G$114)\n+($I226*'fnd base rates'!G$115)\n+($J226*'fnd base rates'!G$119)\n+($K226*'fnd base rates'!G$120)\n+($M226*'fnd base rates'!G$122)\n+($N226*'fnd base rates'!G$123)\n+($O226*'fnd base rates'!G$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,7)))\n*$R226","v":2442.8206330000003},{"$f":"(($D226*'fnd base rates'!H$110)\n+($E226*'fnd base rates'!H$111)\n+($F226*'fnd base rates'!H$112)\n+($G226*'fnd base rates'!H$113)\n+($H226*'fnd base rates'!H$114)\n+($I226*'fnd base rates'!H$115)\n+($J226*'fnd base rates'!H$119)\n+($K226*'fnd base rates'!H$120)\n+($M226*'fnd base rates'!H$122)\n+($N226*'fnd base rates'!H$123)\n+($O226*'fnd base rates'!H$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,8)))","v":7202.3457799999996},{"$f":"(($D226*'fnd base rates'!I$110)\n+($E226*'fnd base rates'!I$111)\n+($F226*'fnd base rates'!I$112)\n+($G226*'fnd base rates'!I$113)\n+($H226*'fnd base rates'!I$114)\n+($I226*'fnd base rates'!I$115)\n+($J226*'fnd base rates'!I$119)\n+($K226*'fnd base rates'!I$120)\n+($M226*'fnd base rates'!I$122)\n+($N226*'fnd base rates'!I$123)\n+($O226*'fnd base rates'!I$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,9)))\n*$R226","v":4801.4229999999998},{"$f":"(($D226*'fnd base rates'!J$110)\n+($E226*'fnd base rates'!J$111)\n+($F226*'fnd base rates'!J$112)\n+($G226*'fnd base rates'!J$113)\n+($H226*'fnd base rates'!J$114)\n+($I226*'fnd base rates'!J$115)\n+($J226*'fnd base rates'!J$119)\n+($K226*'fnd base rates'!J$120)\n+($M226*'fnd base rates'!J$122)\n+($N226*'fnd base rates'!J$123)\n+($O226*'fnd base rates'!J$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,10)))\n*$R226","v":8512.7570000000014},{"$f":"(($D226*'fnd base rates'!K$110)\n+($E226*'fnd base rates'!K$111)\n+($F226*'fnd base rates'!K$112)\n+($G226*'fnd base rates'!K$113)\n+($H226*'fnd base rates'!K$114)\n+($I226*'fnd base rates'!K$115)\n+($J226*'fnd base rates'!K$119)\n+($K226*'fnd base rates'!K$120)\n+($M226*'fnd base rates'!K$122)\n+($N226*'fnd base rates'!K$123)\n+($O226*'fnd base rates'!K$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,11)))\n*$R226","v":11746.770870999999},{"$f":"(($D226*'fnd base rates'!L$110)\n+($E226*'fnd base rates'!L$111)\n+($F226*'fnd base rates'!L$112)\n+($G226*'fnd base rates'!L$113)\n+($H226*'fnd base rates'!L$114)\n+($I226*'fnd base rates'!L$115)\n+($J226*'fnd base rates'!L$119)\n+($K226*'fnd base rates'!L$120)\n+($M226*'fnd base rates'!L$122)\n+($N226*'fnd base rates'!L$123)\n+($O226*'fnd base rates'!L$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,12)))","v":13492.110411920426},{"$f":"(($D226*'fnd base rates'!M$110)\n+($E226*'fnd base rates'!M$111)\n+($F226*'fnd base rates'!M$112)\n+($G226*'fnd base rates'!M$113)\n+($H226*'fnd base rates'!M$114)\n+($I226*'fnd base rates'!M$115)\n+($J226*'fnd base rates'!M$119)\n+($K226*'fnd base rates'!M$120)\n+($M226*'fnd base rates'!M$122)\n+($N226*'fnd base rates'!M$123)\n+($O226*'fnd base rates'!M$124)\n+($P226*VLOOKUP($S226+15,rate_basefnd,13)))","v":0},135389.49209792045,null,436049093,"436","049","093",1,10,135389.49209792045,13539,0,13539,null,null,null,null,null,13539,0,13539,207,13332,5,13327]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D227","v":0},{"$f":"'fnd enro'!E227","v":0},{"$f":"'fnd enro'!F227","v":0},{"$f":"'fnd enro'!G227","v":0},{"$f":"'fnd enro'!H227","v":0},{"$f":"'fnd enro'!I227","v":2},{"$f":"'fnd enro'!J227","v":0},{"$f":"'fnd enro'!K227","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L227","v":0},{"$f":"'fnd enro'!M227+'fnd enro'!N227","v":0},{"$f":"'fnd enro'!O227","v":0},{"$f":"'fnd enro'!P227","v":0},{"$f":"'fnd enro'!Q227+'fnd enro'!R227","v":0},{"$f":"'fnd enro'!T227","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S227)","v":1},null,{"$f":"(($D227*'fnd base rates'!C$110)\n+($E227*'fnd base rates'!C$111)\n+($F227*'fnd base rates'!C$112)\n+($G227*'fnd base rates'!C$113)\n+($H227*'fnd base rates'!C$114)\n+($I227*'fnd base rates'!C$115)\n+($J227*'fnd base rates'!C$119)\n+($K227*'fnd base rates'!C$120)\n+($M227*'fnd base rates'!C$122)\n+($N227*'fnd base rates'!C$123)\n+($O227*'fnd base rates'!C$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,3)))\n*$R227","v":1087.7872324000002},{"$f":"(($D227*'fnd base rates'!D$110)\n+($E227*'fnd base rates'!D$111)\n+($F227*'fnd base rates'!D$112)\n+($G227*'fnd base rates'!D$113)\n+($H227*'fnd base rates'!D$114)\n+($I227*'fnd base rates'!D$115)\n+($J227*'fnd base rates'!D$119)\n+($K227*'fnd base rates'!D$120)\n+($M227*'fnd base rates'!D$122)\n+($N227*'fnd base rates'!D$123)\n+($O227*'fnd base rates'!D$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,4)))\n*$R227","v":1557.2920000000001},{"$f":"(($D227*'fnd base rates'!E$110)\n+($E227*'fnd base rates'!E$111)\n+($F227*'fnd base rates'!E$112)\n+($G227*'fnd base rates'!E$113)\n+($H227*'fnd base rates'!E$114)\n+($I227*'fnd base rates'!E$115)\n+($J227*'fnd base rates'!E$119)\n+($K227*'fnd base rates'!E$120)\n+($M227*'fnd base rates'!E$122)\n+($N227*'fnd base rates'!E$123)\n+($O227*'fnd base rates'!E$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,5)))\n*$R227","v":9984.9770350000017},{"$f":"(($D227*'fnd base rates'!F$110)\n+($E227*'fnd base rates'!F$111)\n+($F227*'fnd base rates'!F$112)\n+($G227*'fnd base rates'!F$113)\n+($H227*'fnd base rates'!F$114)\n+($I227*'fnd base rates'!F$115)\n+($J227*'fnd base rates'!F$119)\n+($K227*'fnd base rates'!F$120)\n+($M227*'fnd base rates'!F$122)\n+($N227*'fnd base rates'!F$123)\n+($O227*'fnd base rates'!F$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,6)))\n*$R227","v":1792.4124130000002},{"$f":"(($D227*'fnd base rates'!G$110)\n+($E227*'fnd base rates'!G$111)\n+($F227*'fnd base rates'!G$112)\n+($G227*'fnd base rates'!G$113)\n+($H227*'fnd base rates'!G$114)\n+($I227*'fnd base rates'!G$115)\n+($J227*'fnd base rates'!G$119)\n+($K227*'fnd base rates'!G$120)\n+($M227*'fnd base rates'!G$122)\n+($N227*'fnd base rates'!G$123)\n+($O227*'fnd base rates'!G$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,7)))\n*$R227","v":332.92292659999998},{"$f":"(($D227*'fnd base rates'!H$110)\n+($E227*'fnd base rates'!H$111)\n+($F227*'fnd base rates'!H$112)\n+($G227*'fnd base rates'!H$113)\n+($H227*'fnd base rates'!H$114)\n+($I227*'fnd base rates'!H$115)\n+($J227*'fnd base rates'!H$119)\n+($K227*'fnd base rates'!H$120)\n+($M227*'fnd base rates'!H$122)\n+($N227*'fnd base rates'!H$123)\n+($O227*'fnd base rates'!H$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D227*'fnd base rates'!I$110)\n+($E227*'fnd base rates'!I$111)\n+($F227*'fnd base rates'!I$112)\n+($G227*'fnd base rates'!I$113)\n+($H227*'fnd base rates'!I$114)\n+($I227*'fnd base rates'!I$115)\n+($J227*'fnd base rates'!I$119)\n+($K227*'fnd base rates'!I$120)\n+($M227*'fnd base rates'!I$122)\n+($N227*'fnd base rates'!I$123)\n+($O227*'fnd base rates'!I$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,9)))\n*$R227","v":866.99800000000005},{"$f":"(($D227*'fnd base rates'!J$110)\n+($E227*'fnd base rates'!J$111)\n+($F227*'fnd base rates'!J$112)\n+($G227*'fnd base rates'!J$113)\n+($H227*'fnd base rates'!J$114)\n+($I227*'fnd base rates'!J$115)\n+($J227*'fnd base rates'!J$119)\n+($K227*'fnd base rates'!J$120)\n+($M227*'fnd base rates'!J$122)\n+($N227*'fnd base rates'!J$123)\n+($O227*'fnd base rates'!J$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,10)))\n*$R227","v":1167.8700000000001},{"$f":"(($D227*'fnd base rates'!K$110)\n+($E227*'fnd base rates'!K$111)\n+($F227*'fnd base rates'!K$112)\n+($G227*'fnd base rates'!K$113)\n+($H227*'fnd base rates'!K$114)\n+($I227*'fnd base rates'!K$115)\n+($J227*'fnd base rates'!K$119)\n+($K227*'fnd base rates'!K$120)\n+($M227*'fnd base rates'!K$122)\n+($N227*'fnd base rates'!K$123)\n+($O227*'fnd base rates'!K$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,11)))\n*$R227","v":2336.2861742},{"$f":"(($D227*'fnd base rates'!L$110)\n+($E227*'fnd base rates'!L$111)\n+($F227*'fnd base rates'!L$112)\n+($G227*'fnd base rates'!L$113)\n+($H227*'fnd base rates'!L$114)\n+($I227*'fnd base rates'!L$115)\n+($J227*'fnd base rates'!L$119)\n+($K227*'fnd base rates'!L$120)\n+($M227*'fnd base rates'!L$122)\n+($N227*'fnd base rates'!L$123)\n+($O227*'fnd base rates'!L$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D227*'fnd base rates'!M$110)\n+($E227*'fnd base rates'!M$111)\n+($F227*'fnd base rates'!M$112)\n+($G227*'fnd base rates'!M$113)\n+($H227*'fnd base rates'!M$114)\n+($I227*'fnd base rates'!M$115)\n+($J227*'fnd base rates'!M$119)\n+($K227*'fnd base rates'!M$120)\n+($M227*'fnd base rates'!M$122)\n+($N227*'fnd base rates'!M$123)\n+($O227*'fnd base rates'!M$124)\n+($P227*VLOOKUP($S227+15,rate_basefnd,13)))","v":0},22849.852326457767,null,436049133,"436","049","133",1,2,22849.852326457767,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D228","v":0},{"$f":"'fnd enro'!E228","v":0},{"$f":"'fnd enro'!F228","v":0},{"$f":"'fnd enro'!G228","v":0},{"$f":"'fnd enro'!H228","v":1},{"$f":"'fnd enro'!I228","v":1},{"$f":"'fnd enro'!J228","v":0},{"$f":"'fnd enro'!K228","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L228","v":0},{"$f":"'fnd enro'!M228+'fnd enro'!N228","v":0},{"$f":"'fnd enro'!O228","v":0},{"$f":"'fnd enro'!P228","v":0},{"$f":"'fnd enro'!Q228+'fnd enro'!R228","v":0},{"$f":"'fnd enro'!T228","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S228)","v":1},null,{"$f":"(($D228*'fnd base rates'!C$110)\n+($E228*'fnd base rates'!C$111)\n+($F228*'fnd base rates'!C$112)\n+($G228*'fnd base rates'!C$113)\n+($H228*'fnd base rates'!C$114)\n+($I228*'fnd base rates'!C$115)\n+($J228*'fnd base rates'!C$119)\n+($K228*'fnd base rates'!C$120)\n+($M228*'fnd base rates'!C$122)\n+($N228*'fnd base rates'!C$123)\n+($O228*'fnd base rates'!C$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,3)))\n*$R228","v":1087.7872324000002},{"$f":"(($D228*'fnd base rates'!D$110)\n+($E228*'fnd base rates'!D$111)\n+($F228*'fnd base rates'!D$112)\n+($G228*'fnd base rates'!D$113)\n+($H228*'fnd base rates'!D$114)\n+($I228*'fnd base rates'!D$115)\n+($J228*'fnd base rates'!D$119)\n+($K228*'fnd base rates'!D$120)\n+($M228*'fnd base rates'!D$122)\n+($N228*'fnd base rates'!D$123)\n+($O228*'fnd base rates'!D$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,4)))\n*$R228","v":1557.2920000000001},{"$f":"(($D228*'fnd base rates'!E$110)\n+($E228*'fnd base rates'!E$111)\n+($F228*'fnd base rates'!E$112)\n+($G228*'fnd base rates'!E$113)\n+($H228*'fnd base rates'!E$114)\n+($I228*'fnd base rates'!E$115)\n+($J228*'fnd base rates'!E$119)\n+($K228*'fnd base rates'!E$120)\n+($M228*'fnd base rates'!E$122)\n+($N228*'fnd base rates'!E$123)\n+($O228*'fnd base rates'!E$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,5)))\n*$R228","v":8506.4780350000019},{"$f":"(($D228*'fnd base rates'!F$110)\n+($E228*'fnd base rates'!F$111)\n+($F228*'fnd base rates'!F$112)\n+($G228*'fnd base rates'!F$113)\n+($H228*'fnd base rates'!F$114)\n+($I228*'fnd base rates'!F$115)\n+($J228*'fnd base rates'!F$119)\n+($K228*'fnd base rates'!F$120)\n+($M228*'fnd base rates'!F$122)\n+($N228*'fnd base rates'!F$123)\n+($O228*'fnd base rates'!F$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,6)))\n*$R228","v":1902.8194130000004},{"$f":"(($D228*'fnd base rates'!G$110)\n+($E228*'fnd base rates'!G$111)\n+($F228*'fnd base rates'!G$112)\n+($G228*'fnd base rates'!G$113)\n+($H228*'fnd base rates'!G$114)\n+($I228*'fnd base rates'!G$115)\n+($J228*'fnd base rates'!G$119)\n+($K228*'fnd base rates'!G$120)\n+($M228*'fnd base rates'!G$122)\n+($N228*'fnd base rates'!G$123)\n+($O228*'fnd base rates'!G$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,7)))\n*$R228","v":337.5759266},{"$f":"(($D228*'fnd base rates'!H$110)\n+($E228*'fnd base rates'!H$111)\n+($F228*'fnd base rates'!H$112)\n+($G228*'fnd base rates'!H$113)\n+($H228*'fnd base rates'!H$114)\n+($I228*'fnd base rates'!H$115)\n+($J228*'fnd base rates'!H$119)\n+($K228*'fnd base rates'!H$120)\n+($M228*'fnd base rates'!H$122)\n+($N228*'fnd base rates'!H$123)\n+($O228*'fnd base rates'!H$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D228*'fnd base rates'!I$110)\n+($E228*'fnd base rates'!I$111)\n+($F228*'fnd base rates'!I$112)\n+($G228*'fnd base rates'!I$113)\n+($H228*'fnd base rates'!I$114)\n+($I228*'fnd base rates'!I$115)\n+($J228*'fnd base rates'!I$119)\n+($K228*'fnd base rates'!I$120)\n+($M228*'fnd base rates'!I$122)\n+($N228*'fnd base rates'!I$123)\n+($O228*'fnd base rates'!I$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,9)))\n*$R228","v":779.31700000000012},{"$f":"(($D228*'fnd base rates'!J$110)\n+($E228*'fnd base rates'!J$111)\n+($F228*'fnd base rates'!J$112)\n+($G228*'fnd base rates'!J$113)\n+($H228*'fnd base rates'!J$114)\n+($I228*'fnd base rates'!J$115)\n+($J228*'fnd base rates'!J$119)\n+($K228*'fnd base rates'!J$120)\n+($M228*'fnd base rates'!J$122)\n+($N228*'fnd base rates'!J$123)\n+($O228*'fnd base rates'!J$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,10)))\n*$R228","v":837.16600000000017},{"$f":"(($D228*'fnd base rates'!K$110)\n+($E228*'fnd base rates'!K$111)\n+($F228*'fnd base rates'!K$112)\n+($G228*'fnd base rates'!K$113)\n+($H228*'fnd base rates'!K$114)\n+($I228*'fnd base rates'!K$115)\n+($J228*'fnd base rates'!K$119)\n+($K228*'fnd base rates'!K$120)\n+($M228*'fnd base rates'!K$122)\n+($N228*'fnd base rates'!K$123)\n+($O228*'fnd base rates'!K$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,11)))\n*$R228","v":2368.9561742000001},{"$f":"(($D228*'fnd base rates'!L$110)\n+($E228*'fnd base rates'!L$111)\n+($F228*'fnd base rates'!L$112)\n+($G228*'fnd base rates'!L$113)\n+($H228*'fnd base rates'!L$114)\n+($I228*'fnd base rates'!L$115)\n+($J228*'fnd base rates'!L$119)\n+($K228*'fnd base rates'!L$120)\n+($M228*'fnd base rates'!L$122)\n+($N228*'fnd base rates'!L$123)\n+($O228*'fnd base rates'!L$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D228*'fnd base rates'!M$110)\n+($E228*'fnd base rates'!M$111)\n+($F228*'fnd base rates'!M$112)\n+($G228*'fnd base rates'!M$113)\n+($H228*'fnd base rates'!M$114)\n+($I228*'fnd base rates'!M$115)\n+($J228*'fnd base rates'!M$119)\n+($K228*'fnd base rates'!M$120)\n+($M228*'fnd base rates'!M$122)\n+($N228*'fnd base rates'!M$123)\n+($O228*'fnd base rates'!M$124)\n+($P228*VLOOKUP($S228+15,rate_basefnd,13)))","v":0},20920.760059273573,null,436049149,"436","049","149",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D229","v":0},{"$f":"'fnd enro'!E229","v":0},{"$f":"'fnd enro'!F229","v":0},{"$f":"'fnd enro'!G229","v":0},{"$f":"'fnd enro'!H229","v":1},{"$f":"'fnd enro'!I229","v":0},{"$f":"'fnd enro'!J229","v":0},{"$f":"'fnd enro'!K229","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L229","v":0},{"$f":"'fnd enro'!M229+'fnd enro'!N229","v":0},{"$f":"'fnd enro'!O229","v":0},{"$f":"'fnd enro'!P229","v":0},{"$f":"'fnd enro'!Q229+'fnd enro'!R229","v":0},{"$f":"'fnd enro'!T229","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S229)","v":1},null,{"$f":"(($D229*'fnd base rates'!C$110)\n+($E229*'fnd base rates'!C$111)\n+($F229*'fnd base rates'!C$112)\n+($G229*'fnd base rates'!C$113)\n+($H229*'fnd base rates'!C$114)\n+($I229*'fnd base rates'!C$115)\n+($J229*'fnd base rates'!C$119)\n+($K229*'fnd base rates'!C$120)\n+($M229*'fnd base rates'!C$122)\n+($N229*'fnd base rates'!C$123)\n+($O229*'fnd base rates'!C$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,3)))\n*$R229","v":543.89361620000011},{"$f":"(($D229*'fnd base rates'!D$110)\n+($E229*'fnd base rates'!D$111)\n+($F229*'fnd base rates'!D$112)\n+($G229*'fnd base rates'!D$113)\n+($H229*'fnd base rates'!D$114)\n+($I229*'fnd base rates'!D$115)\n+($J229*'fnd base rates'!D$119)\n+($K229*'fnd base rates'!D$120)\n+($M229*'fnd base rates'!D$122)\n+($N229*'fnd base rates'!D$123)\n+($O229*'fnd base rates'!D$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,4)))\n*$R229","v":778.64600000000007},{"$f":"(($D229*'fnd base rates'!E$110)\n+($E229*'fnd base rates'!E$111)\n+($F229*'fnd base rates'!E$112)\n+($G229*'fnd base rates'!E$113)\n+($H229*'fnd base rates'!E$114)\n+($I229*'fnd base rates'!E$115)\n+($J229*'fnd base rates'!E$119)\n+($K229*'fnd base rates'!E$120)\n+($M229*'fnd base rates'!E$122)\n+($N229*'fnd base rates'!E$123)\n+($O229*'fnd base rates'!E$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,5)))\n*$R229","v":3513.9895175000006},{"$f":"(($D229*'fnd base rates'!F$110)\n+($E229*'fnd base rates'!F$111)\n+($F229*'fnd base rates'!F$112)\n+($G229*'fnd base rates'!F$113)\n+($H229*'fnd base rates'!F$114)\n+($I229*'fnd base rates'!F$115)\n+($J229*'fnd base rates'!F$119)\n+($K229*'fnd base rates'!F$120)\n+($M229*'fnd base rates'!F$122)\n+($N229*'fnd base rates'!F$123)\n+($O229*'fnd base rates'!F$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,6)))\n*$R229","v":1006.6132065000002},{"$f":"(($D229*'fnd base rates'!G$110)\n+($E229*'fnd base rates'!G$111)\n+($F229*'fnd base rates'!G$112)\n+($G229*'fnd base rates'!G$113)\n+($H229*'fnd base rates'!G$114)\n+($I229*'fnd base rates'!G$115)\n+($J229*'fnd base rates'!G$119)\n+($K229*'fnd base rates'!G$120)\n+($M229*'fnd base rates'!G$122)\n+($N229*'fnd base rates'!G$123)\n+($O229*'fnd base rates'!G$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,7)))\n*$R229","v":171.11446330000001},{"$f":"(($D229*'fnd base rates'!H$110)\n+($E229*'fnd base rates'!H$111)\n+($F229*'fnd base rates'!H$112)\n+($G229*'fnd base rates'!H$113)\n+($H229*'fnd base rates'!H$114)\n+($I229*'fnd base rates'!H$115)\n+($J229*'fnd base rates'!H$119)\n+($K229*'fnd base rates'!H$120)\n+($M229*'fnd base rates'!H$122)\n+($N229*'fnd base rates'!H$123)\n+($O229*'fnd base rates'!H$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D229*'fnd base rates'!I$110)\n+($E229*'fnd base rates'!I$111)\n+($F229*'fnd base rates'!I$112)\n+($G229*'fnd base rates'!I$113)\n+($H229*'fnd base rates'!I$114)\n+($I229*'fnd base rates'!I$115)\n+($J229*'fnd base rates'!I$119)\n+($K229*'fnd base rates'!I$120)\n+($M229*'fnd base rates'!I$122)\n+($N229*'fnd base rates'!I$123)\n+($O229*'fnd base rates'!I$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,9)))\n*$R229","v":345.81800000000004},{"$f":"(($D229*'fnd base rates'!J$110)\n+($E229*'fnd base rates'!J$111)\n+($F229*'fnd base rates'!J$112)\n+($G229*'fnd base rates'!J$113)\n+($H229*'fnd base rates'!J$114)\n+($I229*'fnd base rates'!J$115)\n+($J229*'fnd base rates'!J$119)\n+($K229*'fnd base rates'!J$120)\n+($M229*'fnd base rates'!J$122)\n+($N229*'fnd base rates'!J$123)\n+($O229*'fnd base rates'!J$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,10)))\n*$R229","v":253.23100000000002},{"$f":"(($D229*'fnd base rates'!K$110)\n+($E229*'fnd base rates'!K$111)\n+($F229*'fnd base rates'!K$112)\n+($G229*'fnd base rates'!K$113)\n+($H229*'fnd base rates'!K$114)\n+($I229*'fnd base rates'!K$115)\n+($J229*'fnd base rates'!K$119)\n+($K229*'fnd base rates'!K$120)\n+($M229*'fnd base rates'!K$122)\n+($N229*'fnd base rates'!K$123)\n+($O229*'fnd base rates'!K$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,11)))\n*$R229","v":1200.8130871000001},{"$f":"(($D229*'fnd base rates'!L$110)\n+($E229*'fnd base rates'!L$111)\n+($F229*'fnd base rates'!L$112)\n+($G229*'fnd base rates'!L$113)\n+($H229*'fnd base rates'!L$114)\n+($I229*'fnd base rates'!L$115)\n+($J229*'fnd base rates'!L$119)\n+($K229*'fnd base rates'!L$120)\n+($M229*'fnd base rates'!L$122)\n+($N229*'fnd base rates'!L$123)\n+($O229*'fnd base rates'!L$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D229*'fnd base rates'!M$110)\n+($E229*'fnd base rates'!M$111)\n+($F229*'fnd base rates'!M$112)\n+($G229*'fnd base rates'!M$113)\n+($H229*'fnd base rates'!M$114)\n+($I229*'fnd base rates'!M$115)\n+($J229*'fnd base rates'!M$119)\n+($K229*'fnd base rates'!M$120)\n+($M229*'fnd base rates'!M$122)\n+($N229*'fnd base rates'!M$123)\n+($O229*'fnd base rates'!M$124)\n+($P229*VLOOKUP($S229+15,rate_basefnd,13)))","v":0},9495.8338960446818,null,436049155,"436","049","155",1,1,9495.8338960446818,9496,0,9496,null,null,null,null,null,9496,0,9496,-3,9499,15,9484]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D230","v":0},{"$f":"'fnd enro'!E230","v":0},{"$f":"'fnd enro'!F230","v":0},{"$f":"'fnd enro'!G230","v":0},{"$f":"'fnd enro'!H230","v":1},{"$f":"'fnd enro'!I230","v":1},{"$f":"'fnd enro'!J230","v":0},{"$f":"'fnd enro'!K230","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L230","v":0},{"$f":"'fnd enro'!M230+'fnd enro'!N230","v":0},{"$f":"'fnd enro'!O230","v":0},{"$f":"'fnd enro'!P230","v":0},{"$f":"'fnd enro'!Q230+'fnd enro'!R230","v":0},{"$f":"'fnd enro'!T230","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S230)","v":1},null,{"$f":"(($D230*'fnd base rates'!C$110)\n+($E230*'fnd base rates'!C$111)\n+($F230*'fnd base rates'!C$112)\n+($G230*'fnd base rates'!C$113)\n+($H230*'fnd base rates'!C$114)\n+($I230*'fnd base rates'!C$115)\n+($J230*'fnd base rates'!C$119)\n+($K230*'fnd base rates'!C$120)\n+($M230*'fnd base rates'!C$122)\n+($N230*'fnd base rates'!C$123)\n+($O230*'fnd base rates'!C$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,3)))\n*$R230","v":1087.7872324000002},{"$f":"(($D230*'fnd base rates'!D$110)\n+($E230*'fnd base rates'!D$111)\n+($F230*'fnd base rates'!D$112)\n+($G230*'fnd base rates'!D$113)\n+($H230*'fnd base rates'!D$114)\n+($I230*'fnd base rates'!D$115)\n+($J230*'fnd base rates'!D$119)\n+($K230*'fnd base rates'!D$120)\n+($M230*'fnd base rates'!D$122)\n+($N230*'fnd base rates'!D$123)\n+($O230*'fnd base rates'!D$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,4)))\n*$R230","v":1557.2920000000001},{"$f":"(($D230*'fnd base rates'!E$110)\n+($E230*'fnd base rates'!E$111)\n+($F230*'fnd base rates'!E$112)\n+($G230*'fnd base rates'!E$113)\n+($H230*'fnd base rates'!E$114)\n+($I230*'fnd base rates'!E$115)\n+($J230*'fnd base rates'!E$119)\n+($K230*'fnd base rates'!E$120)\n+($M230*'fnd base rates'!E$122)\n+($N230*'fnd base rates'!E$123)\n+($O230*'fnd base rates'!E$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,5)))\n*$R230","v":8506.4780350000019},{"$f":"(($D230*'fnd base rates'!F$110)\n+($E230*'fnd base rates'!F$111)\n+($F230*'fnd base rates'!F$112)\n+($G230*'fnd base rates'!F$113)\n+($H230*'fnd base rates'!F$114)\n+($I230*'fnd base rates'!F$115)\n+($J230*'fnd base rates'!F$119)\n+($K230*'fnd base rates'!F$120)\n+($M230*'fnd base rates'!F$122)\n+($N230*'fnd base rates'!F$123)\n+($O230*'fnd base rates'!F$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,6)))\n*$R230","v":1902.8194130000004},{"$f":"(($D230*'fnd base rates'!G$110)\n+($E230*'fnd base rates'!G$111)\n+($F230*'fnd base rates'!G$112)\n+($G230*'fnd base rates'!G$113)\n+($H230*'fnd base rates'!G$114)\n+($I230*'fnd base rates'!G$115)\n+($J230*'fnd base rates'!G$119)\n+($K230*'fnd base rates'!G$120)\n+($M230*'fnd base rates'!G$122)\n+($N230*'fnd base rates'!G$123)\n+($O230*'fnd base rates'!G$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,7)))\n*$R230","v":337.5759266},{"$f":"(($D230*'fnd base rates'!H$110)\n+($E230*'fnd base rates'!H$111)\n+($F230*'fnd base rates'!H$112)\n+($G230*'fnd base rates'!H$113)\n+($H230*'fnd base rates'!H$114)\n+($I230*'fnd base rates'!H$115)\n+($J230*'fnd base rates'!H$119)\n+($K230*'fnd base rates'!H$120)\n+($M230*'fnd base rates'!H$122)\n+($N230*'fnd base rates'!H$123)\n+($O230*'fnd base rates'!H$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D230*'fnd base rates'!I$110)\n+($E230*'fnd base rates'!I$111)\n+($F230*'fnd base rates'!I$112)\n+($G230*'fnd base rates'!I$113)\n+($H230*'fnd base rates'!I$114)\n+($I230*'fnd base rates'!I$115)\n+($J230*'fnd base rates'!I$119)\n+($K230*'fnd base rates'!I$120)\n+($M230*'fnd base rates'!I$122)\n+($N230*'fnd base rates'!I$123)\n+($O230*'fnd base rates'!I$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,9)))\n*$R230","v":779.31700000000012},{"$f":"(($D230*'fnd base rates'!J$110)\n+($E230*'fnd base rates'!J$111)\n+($F230*'fnd base rates'!J$112)\n+($G230*'fnd base rates'!J$113)\n+($H230*'fnd base rates'!J$114)\n+($I230*'fnd base rates'!J$115)\n+($J230*'fnd base rates'!J$119)\n+($K230*'fnd base rates'!J$120)\n+($M230*'fnd base rates'!J$122)\n+($N230*'fnd base rates'!J$123)\n+($O230*'fnd base rates'!J$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,10)))\n*$R230","v":837.16600000000017},{"$f":"(($D230*'fnd base rates'!K$110)\n+($E230*'fnd base rates'!K$111)\n+($F230*'fnd base rates'!K$112)\n+($G230*'fnd base rates'!K$113)\n+($H230*'fnd base rates'!K$114)\n+($I230*'fnd base rates'!K$115)\n+($J230*'fnd base rates'!K$119)\n+($K230*'fnd base rates'!K$120)\n+($M230*'fnd base rates'!K$122)\n+($N230*'fnd base rates'!K$123)\n+($O230*'fnd base rates'!K$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,11)))\n*$R230","v":2368.9561742000001},{"$f":"(($D230*'fnd base rates'!L$110)\n+($E230*'fnd base rates'!L$111)\n+($F230*'fnd base rates'!L$112)\n+($G230*'fnd base rates'!L$113)\n+($H230*'fnd base rates'!L$114)\n+($I230*'fnd base rates'!L$115)\n+($J230*'fnd base rates'!L$119)\n+($K230*'fnd base rates'!L$120)\n+($M230*'fnd base rates'!L$122)\n+($N230*'fnd base rates'!L$123)\n+($O230*'fnd base rates'!L$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D230*'fnd base rates'!M$110)\n+($E230*'fnd base rates'!M$111)\n+($F230*'fnd base rates'!M$112)\n+($G230*'fnd base rates'!M$113)\n+($H230*'fnd base rates'!M$114)\n+($I230*'fnd base rates'!M$115)\n+($J230*'fnd base rates'!M$119)\n+($K230*'fnd base rates'!M$120)\n+($M230*'fnd base rates'!M$122)\n+($N230*'fnd base rates'!M$123)\n+($O230*'fnd base rates'!M$124)\n+($P230*VLOOKUP($S230+15,rate_basefnd,13)))","v":0},20920.760059273573,null,436049163,"436","049","163",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D231","v":0},{"$f":"'fnd enro'!E231","v":0},{"$f":"'fnd enro'!F231","v":0},{"$f":"'fnd enro'!G231","v":0},{"$f":"'fnd enro'!H231","v":8},{"$f":"'fnd enro'!I231","v":20},{"$f":"'fnd enro'!J231","v":0},{"$f":"'fnd enro'!K231","v":1.0611999999999999},{"$f":"'fnd enro'!L231","v":0},{"$f":"'fnd enro'!M231+'fnd enro'!N231","v":0},{"$f":"'fnd enro'!O231","v":1},{"$f":"'fnd enro'!P231","v":0},{"$f":"'fnd enro'!Q231+'fnd enro'!R231","v":9},{"$f":"'fnd enro'!T231","v":28},1.1000000000000001,{"$f":"VALUE('fnd enro'!S231)","v":7},null,{"$f":"(($D231*'fnd base rates'!C$110)\n+($E231*'fnd base rates'!C$111)\n+($F231*'fnd base rates'!C$112)\n+($G231*'fnd base rates'!C$113)\n+($H231*'fnd base rates'!C$114)\n+($I231*'fnd base rates'!C$115)\n+($J231*'fnd base rates'!C$119)\n+($K231*'fnd base rates'!C$120)\n+($M231*'fnd base rates'!C$122)\n+($N231*'fnd base rates'!C$123)\n+($O231*'fnd base rates'!C$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,3)))\n*$R231","v":15909.305253600003},{"$f":"(($D231*'fnd base rates'!D$110)\n+($E231*'fnd base rates'!D$111)\n+($F231*'fnd base rates'!D$112)\n+($G231*'fnd base rates'!D$113)\n+($H231*'fnd base rates'!D$114)\n+($I231*'fnd base rates'!D$115)\n+($J231*'fnd base rates'!D$119)\n+($K231*'fnd base rates'!D$120)\n+($M231*'fnd base rates'!D$122)\n+($N231*'fnd base rates'!D$123)\n+($O231*'fnd base rates'!D$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,4)))\n*$R231","v":24715.383000000005},{"$f":"(($D231*'fnd base rates'!E$110)\n+($E231*'fnd base rates'!E$111)\n+($F231*'fnd base rates'!E$112)\n+($G231*'fnd base rates'!E$113)\n+($H231*'fnd base rates'!E$114)\n+($I231*'fnd base rates'!E$115)\n+($J231*'fnd base rates'!E$119)\n+($K231*'fnd base rates'!E$120)\n+($M231*'fnd base rates'!E$122)\n+($N231*'fnd base rates'!E$123)\n+($O231*'fnd base rates'!E$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,5)))\n*$R231","v":155899.90449000002},{"$f":"(($D231*'fnd base rates'!F$110)\n+($E231*'fnd base rates'!F$111)\n+($F231*'fnd base rates'!F$112)\n+($G231*'fnd base rates'!F$113)\n+($H231*'fnd base rates'!F$114)\n+($I231*'fnd base rates'!F$115)\n+($J231*'fnd base rates'!F$119)\n+($K231*'fnd base rates'!F$120)\n+($M231*'fnd base rates'!F$122)\n+($N231*'fnd base rates'!F$123)\n+($O231*'fnd base rates'!F$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,6)))\n*$R231","v":26158.518782000003},{"$f":"(($D231*'fnd base rates'!G$110)\n+($E231*'fnd base rates'!G$111)\n+($F231*'fnd base rates'!G$112)\n+($G231*'fnd base rates'!G$113)\n+($H231*'fnd base rates'!G$114)\n+($I231*'fnd base rates'!G$115)\n+($J231*'fnd base rates'!G$119)\n+($K231*'fnd base rates'!G$120)\n+($M231*'fnd base rates'!G$122)\n+($N231*'fnd base rates'!G$123)\n+($O231*'fnd base rates'!G$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,7)))\n*$R231","v":6043.8189724000003},{"$f":"(($D231*'fnd base rates'!H$110)\n+($E231*'fnd base rates'!H$111)\n+($F231*'fnd base rates'!H$112)\n+($G231*'fnd base rates'!H$113)\n+($H231*'fnd base rates'!H$114)\n+($I231*'fnd base rates'!H$115)\n+($J231*'fnd base rates'!H$119)\n+($K231*'fnd base rates'!H$120)\n+($M231*'fnd base rates'!H$122)\n+($N231*'fnd base rates'!H$123)\n+($O231*'fnd base rates'!H$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,8)))","v":19488.170183999999},{"$f":"(($D231*'fnd base rates'!I$110)\n+($E231*'fnd base rates'!I$111)\n+($F231*'fnd base rates'!I$112)\n+($G231*'fnd base rates'!I$113)\n+($H231*'fnd base rates'!I$114)\n+($I231*'fnd base rates'!I$115)\n+($J231*'fnd base rates'!I$119)\n+($K231*'fnd base rates'!I$120)\n+($M231*'fnd base rates'!I$122)\n+($N231*'fnd base rates'!I$123)\n+($O231*'fnd base rates'!I$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,9)))\n*$R231","v":12594.197},{"$f":"(($D231*'fnd base rates'!J$110)\n+($E231*'fnd base rates'!J$111)\n+($F231*'fnd base rates'!J$112)\n+($G231*'fnd base rates'!J$113)\n+($H231*'fnd base rates'!J$114)\n+($I231*'fnd base rates'!J$115)\n+($J231*'fnd base rates'!J$119)\n+($K231*'fnd base rates'!J$120)\n+($M231*'fnd base rates'!J$122)\n+($N231*'fnd base rates'!J$123)\n+($O231*'fnd base rates'!J$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,10)))\n*$R231","v":19341.795000000002},{"$f":"(($D231*'fnd base rates'!K$110)\n+($E231*'fnd base rates'!K$111)\n+($F231*'fnd base rates'!K$112)\n+($G231*'fnd base rates'!K$113)\n+($H231*'fnd base rates'!K$114)\n+($I231*'fnd base rates'!K$115)\n+($J231*'fnd base rates'!K$119)\n+($K231*'fnd base rates'!K$120)\n+($M231*'fnd base rates'!K$122)\n+($N231*'fnd base rates'!K$123)\n+($O231*'fnd base rates'!K$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,11)))\n*$R231","v":33280.479438800008},{"$f":"(($D231*'fnd base rates'!L$110)\n+($E231*'fnd base rates'!L$111)\n+($F231*'fnd base rates'!L$112)\n+($G231*'fnd base rates'!L$113)\n+($H231*'fnd base rates'!L$114)\n+($I231*'fnd base rates'!L$115)\n+($J231*'fnd base rates'!L$119)\n+($K231*'fnd base rates'!L$120)\n+($M231*'fnd base rates'!L$122)\n+($N231*'fnd base rates'!L$123)\n+($O231*'fnd base rates'!L$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,12)))","v":35677.555312135111},{"$f":"(($D231*'fnd base rates'!M$110)\n+($E231*'fnd base rates'!M$111)\n+($F231*'fnd base rates'!M$112)\n+($G231*'fnd base rates'!M$113)\n+($H231*'fnd base rates'!M$114)\n+($I231*'fnd base rates'!M$115)\n+($J231*'fnd base rates'!M$119)\n+($K231*'fnd base rates'!M$120)\n+($M231*'fnd base rates'!M$122)\n+($N231*'fnd base rates'!M$123)\n+($O231*'fnd base rates'!M$124)\n+($P231*VLOOKUP($S231+15,rate_basefnd,13)))","v":0},349109.12743293517,null,436049165,"436","049","165",1,28,349109.12743293517,12468,0,12468,null,null,null,null,null,12468,0,12468,78,12390,119,12271]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D232","v":0},{"$f":"'fnd enro'!E232","v":0},{"$f":"'fnd enro'!F232","v":0},{"$f":"'fnd enro'!G232","v":0},{"$f":"'fnd enro'!H232","v":5},{"$f":"'fnd enro'!I232","v":12},{"$f":"'fnd enro'!J232","v":0},{"$f":"'fnd enro'!K232","v":0.64429999999999998},{"$f":"'fnd enro'!L232","v":0},{"$f":"'fnd enro'!M232+'fnd enro'!N232","v":0},{"$f":"'fnd enro'!O232","v":2},{"$f":"'fnd enro'!P232","v":0},{"$f":"'fnd enro'!Q232+'fnd enro'!R232","v":9},{"$f":"'fnd enro'!T232","v":17},1.1000000000000001,{"$f":"VALUE('fnd enro'!S232)","v":10},null,{"$f":"(($D232*'fnd base rates'!C$110)\n+($E232*'fnd base rates'!C$111)\n+($F232*'fnd base rates'!C$112)\n+($G232*'fnd base rates'!C$113)\n+($H232*'fnd base rates'!C$114)\n+($I232*'fnd base rates'!C$115)\n+($J232*'fnd base rates'!C$119)\n+($K232*'fnd base rates'!C$120)\n+($M232*'fnd base rates'!C$122)\n+($N232*'fnd base rates'!C$123)\n+($O232*'fnd base rates'!C$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,3)))\n*$R232","v":10070.377475400001},{"$f":"(($D232*'fnd base rates'!D$110)\n+($E232*'fnd base rates'!D$111)\n+($F232*'fnd base rates'!D$112)\n+($G232*'fnd base rates'!D$113)\n+($H232*'fnd base rates'!D$114)\n+($I232*'fnd base rates'!D$115)\n+($J232*'fnd base rates'!D$119)\n+($K232*'fnd base rates'!D$120)\n+($M232*'fnd base rates'!D$122)\n+($N232*'fnd base rates'!D$123)\n+($O232*'fnd base rates'!D$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,4)))\n*$R232","v":16522.341},{"$f":"(($D232*'fnd base rates'!E$110)\n+($E232*'fnd base rates'!E$111)\n+($F232*'fnd base rates'!E$112)\n+($G232*'fnd base rates'!E$113)\n+($H232*'fnd base rates'!E$114)\n+($I232*'fnd base rates'!E$115)\n+($J232*'fnd base rates'!E$119)\n+($K232*'fnd base rates'!E$120)\n+($M232*'fnd base rates'!E$122)\n+($N232*'fnd base rates'!E$123)\n+($O232*'fnd base rates'!E$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,5)))\n*$R232","v":108548.62779750003},{"$f":"(($D232*'fnd base rates'!F$110)\n+($E232*'fnd base rates'!F$111)\n+($F232*'fnd base rates'!F$112)\n+($G232*'fnd base rates'!F$113)\n+($H232*'fnd base rates'!F$114)\n+($I232*'fnd base rates'!F$115)\n+($J232*'fnd base rates'!F$119)\n+($K232*'fnd base rates'!F$120)\n+($M232*'fnd base rates'!F$122)\n+($N232*'fnd base rates'!F$123)\n+($O232*'fnd base rates'!F$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,6)))\n*$R232","v":16150.5185105},{"$f":"(($D232*'fnd base rates'!G$110)\n+($E232*'fnd base rates'!G$111)\n+($F232*'fnd base rates'!G$112)\n+($G232*'fnd base rates'!G$113)\n+($H232*'fnd base rates'!G$114)\n+($I232*'fnd base rates'!G$115)\n+($J232*'fnd base rates'!G$119)\n+($K232*'fnd base rates'!G$120)\n+($M232*'fnd base rates'!G$122)\n+($N232*'fnd base rates'!G$123)\n+($O232*'fnd base rates'!G$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,7)))\n*$R232","v":4340.8158761000004},{"$f":"(($D232*'fnd base rates'!H$110)\n+($E232*'fnd base rates'!H$111)\n+($F232*'fnd base rates'!H$112)\n+($G232*'fnd base rates'!H$113)\n+($H232*'fnd base rates'!H$114)\n+($I232*'fnd base rates'!H$115)\n+($J232*'fnd base rates'!H$119)\n+($K232*'fnd base rates'!H$120)\n+($M232*'fnd base rates'!H$122)\n+($N232*'fnd base rates'!H$123)\n+($O232*'fnd base rates'!H$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,8)))","v":12039.390826000001},{"$f":"(($D232*'fnd base rates'!I$110)\n+($E232*'fnd base rates'!I$111)\n+($F232*'fnd base rates'!I$112)\n+($G232*'fnd base rates'!I$113)\n+($H232*'fnd base rates'!I$114)\n+($I232*'fnd base rates'!I$115)\n+($J232*'fnd base rates'!I$119)\n+($K232*'fnd base rates'!I$120)\n+($M232*'fnd base rates'!I$122)\n+($N232*'fnd base rates'!I$123)\n+($O232*'fnd base rates'!I$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,9)))\n*$R232","v":8241.871000000001},{"$f":"(($D232*'fnd base rates'!J$110)\n+($E232*'fnd base rates'!J$111)\n+($F232*'fnd base rates'!J$112)\n+($G232*'fnd base rates'!J$113)\n+($H232*'fnd base rates'!J$114)\n+($I232*'fnd base rates'!J$115)\n+($J232*'fnd base rates'!J$119)\n+($K232*'fnd base rates'!J$120)\n+($M232*'fnd base rates'!J$122)\n+($N232*'fnd base rates'!J$123)\n+($O232*'fnd base rates'!J$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,10)))\n*$R232","v":14327.896000000002},{"$f":"(($D232*'fnd base rates'!K$110)\n+($E232*'fnd base rates'!K$111)\n+($F232*'fnd base rates'!K$112)\n+($G232*'fnd base rates'!K$113)\n+($H232*'fnd base rates'!K$114)\n+($I232*'fnd base rates'!K$115)\n+($J232*'fnd base rates'!K$119)\n+($K232*'fnd base rates'!K$120)\n+($M232*'fnd base rates'!K$122)\n+($N232*'fnd base rates'!K$123)\n+($O232*'fnd base rates'!K$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,11)))\n*$R232","v":20644.008480699998},{"$f":"(($D232*'fnd base rates'!L$110)\n+($E232*'fnd base rates'!L$111)\n+($F232*'fnd base rates'!L$112)\n+($G232*'fnd base rates'!L$113)\n+($H232*'fnd base rates'!L$114)\n+($I232*'fnd base rates'!L$115)\n+($J232*'fnd base rates'!L$119)\n+($K232*'fnd base rates'!L$120)\n+($M232*'fnd base rates'!L$122)\n+($N232*'fnd base rates'!L$123)\n+($O232*'fnd base rates'!L$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,12)))","v":23851.263472769999},{"$f":"(($D232*'fnd base rates'!M$110)\n+($E232*'fnd base rates'!M$111)\n+($F232*'fnd base rates'!M$112)\n+($G232*'fnd base rates'!M$113)\n+($H232*'fnd base rates'!M$114)\n+($I232*'fnd base rates'!M$115)\n+($J232*'fnd base rates'!M$119)\n+($K232*'fnd base rates'!M$120)\n+($M232*'fnd base rates'!M$122)\n+($N232*'fnd base rates'!M$123)\n+($O232*'fnd base rates'!M$124)\n+($P232*VLOOKUP($S232+15,rate_basefnd,13)))","v":0},234737.11043897003,null,436049176,"436","049","176",1,17,234737.11043897003,13808,0,13808,null,null,null,null,null,13808,0,13808,175,13633,20,13613]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D233","v":0},{"$f":"'fnd enro'!E233","v":0},{"$f":"'fnd enro'!F233","v":0},{"$f":"'fnd enro'!G233","v":0},{"$f":"'fnd enro'!H233","v":0},{"$f":"'fnd enro'!I233","v":1},{"$f":"'fnd enro'!J233","v":0},{"$f":"'fnd enro'!K233","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L233","v":0},{"$f":"'fnd enro'!M233+'fnd enro'!N233","v":0},{"$f":"'fnd enro'!O233","v":0},{"$f":"'fnd enro'!P233","v":0},{"$f":"'fnd enro'!Q233+'fnd enro'!R233","v":1},{"$f":"'fnd enro'!T233","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S233)","v":10},null,{"$f":"(($D233*'fnd base rates'!C$110)\n+($E233*'fnd base rates'!C$111)\n+($F233*'fnd base rates'!C$112)\n+($G233*'fnd base rates'!C$113)\n+($H233*'fnd base rates'!C$114)\n+($I233*'fnd base rates'!C$115)\n+($J233*'fnd base rates'!C$119)\n+($K233*'fnd base rates'!C$120)\n+($M233*'fnd base rates'!C$122)\n+($N233*'fnd base rates'!C$123)\n+($O233*'fnd base rates'!C$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,3)))\n*$R233","v":612.42361620000008},{"$f":"(($D233*'fnd base rates'!D$110)\n+($E233*'fnd base rates'!D$111)\n+($F233*'fnd base rates'!D$112)\n+($G233*'fnd base rates'!D$113)\n+($H233*'fnd base rates'!D$114)\n+($I233*'fnd base rates'!D$115)\n+($J233*'fnd base rates'!D$119)\n+($K233*'fnd base rates'!D$120)\n+($M233*'fnd base rates'!D$122)\n+($N233*'fnd base rates'!D$123)\n+($O233*'fnd base rates'!D$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,4)))\n*$R233","v":1103.355},{"$f":"(($D233*'fnd base rates'!E$110)\n+($E233*'fnd base rates'!E$111)\n+($F233*'fnd base rates'!E$112)\n+($G233*'fnd base rates'!E$113)\n+($H233*'fnd base rates'!E$114)\n+($I233*'fnd base rates'!E$115)\n+($J233*'fnd base rates'!E$119)\n+($K233*'fnd base rates'!E$120)\n+($M233*'fnd base rates'!E$122)\n+($N233*'fnd base rates'!E$123)\n+($O233*'fnd base rates'!E$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,5)))\n*$R233","v":8162.270517500001},{"$f":"(($D233*'fnd base rates'!F$110)\n+($E233*'fnd base rates'!F$111)\n+($F233*'fnd base rates'!F$112)\n+($G233*'fnd base rates'!F$113)\n+($H233*'fnd base rates'!F$114)\n+($I233*'fnd base rates'!F$115)\n+($J233*'fnd base rates'!F$119)\n+($K233*'fnd base rates'!F$120)\n+($M233*'fnd base rates'!F$122)\n+($N233*'fnd base rates'!F$123)\n+($O233*'fnd base rates'!F$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,6)))\n*$R233","v":896.20620650000012},{"$f":"(($D233*'fnd base rates'!G$110)\n+($E233*'fnd base rates'!G$111)\n+($F233*'fnd base rates'!G$112)\n+($G233*'fnd base rates'!G$113)\n+($H233*'fnd base rates'!G$114)\n+($I233*'fnd base rates'!G$115)\n+($J233*'fnd base rates'!G$119)\n+($K233*'fnd base rates'!G$120)\n+($M233*'fnd base rates'!G$122)\n+($N233*'fnd base rates'!G$123)\n+($O233*'fnd base rates'!G$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,7)))\n*$R233","v":320.24146330000002},{"$f":"(($D233*'fnd base rates'!H$110)\n+($E233*'fnd base rates'!H$111)\n+($F233*'fnd base rates'!H$112)\n+($G233*'fnd base rates'!H$113)\n+($H233*'fnd base rates'!H$114)\n+($I233*'fnd base rates'!H$115)\n+($J233*'fnd base rates'!H$119)\n+($K233*'fnd base rates'!H$120)\n+($M233*'fnd base rates'!H$122)\n+($N233*'fnd base rates'!H$123)\n+($O233*'fnd base rates'!H$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D233*'fnd base rates'!I$110)\n+($E233*'fnd base rates'!I$111)\n+($F233*'fnd base rates'!I$112)\n+($G233*'fnd base rates'!I$113)\n+($H233*'fnd base rates'!I$114)\n+($I233*'fnd base rates'!I$115)\n+($J233*'fnd base rates'!I$119)\n+($K233*'fnd base rates'!I$120)\n+($M233*'fnd base rates'!I$122)\n+($N233*'fnd base rates'!I$123)\n+($O233*'fnd base rates'!I$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,9)))\n*$R233","v":561.85800000000006},{"$f":"(($D233*'fnd base rates'!J$110)\n+($E233*'fnd base rates'!J$111)\n+($F233*'fnd base rates'!J$112)\n+($G233*'fnd base rates'!J$113)\n+($H233*'fnd base rates'!J$114)\n+($I233*'fnd base rates'!J$115)\n+($J233*'fnd base rates'!J$119)\n+($K233*'fnd base rates'!J$120)\n+($M233*'fnd base rates'!J$122)\n+($N233*'fnd base rates'!J$123)\n+($O233*'fnd base rates'!J$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,10)))\n*$R233","v":1250.8980000000001},{"$f":"(($D233*'fnd base rates'!K$110)\n+($E233*'fnd base rates'!K$111)\n+($F233*'fnd base rates'!K$112)\n+($G233*'fnd base rates'!K$113)\n+($H233*'fnd base rates'!K$114)\n+($I233*'fnd base rates'!K$115)\n+($J233*'fnd base rates'!K$119)\n+($K233*'fnd base rates'!K$120)\n+($M233*'fnd base rates'!K$122)\n+($N233*'fnd base rates'!K$123)\n+($O233*'fnd base rates'!K$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,11)))\n*$R233","v":1168.1430871},{"$f":"(($D233*'fnd base rates'!L$110)\n+($E233*'fnd base rates'!L$111)\n+($F233*'fnd base rates'!L$112)\n+($G233*'fnd base rates'!L$113)\n+($H233*'fnd base rates'!L$114)\n+($I233*'fnd base rates'!L$115)\n+($J233*'fnd base rates'!L$119)\n+($K233*'fnd base rates'!L$120)\n+($M233*'fnd base rates'!L$122)\n+($N233*'fnd base rates'!L$123)\n+($O233*'fnd base rates'!L$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D233*'fnd base rates'!M$110)\n+($E233*'fnd base rates'!M$111)\n+($F233*'fnd base rates'!M$112)\n+($G233*'fnd base rates'!M$113)\n+($H233*'fnd base rates'!M$114)\n+($I233*'fnd base rates'!M$115)\n+($J233*'fnd base rates'!M$119)\n+($K233*'fnd base rates'!M$120)\n+($M233*'fnd base rates'!M$122)\n+($N233*'fnd base rates'!M$123)\n+($O233*'fnd base rates'!M$124)\n+($P233*VLOOKUP($S233+15,rate_basefnd,13)))","v":0},16424.609163228884,null,436049199,"436","049","199",1,1,16424.609163228884,16425,0,16425,null,null,null,null,null,16425,0,16425,416,16009,25,15984]
[436,436049243,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D234","v":0},{"$f":"'fnd enro'!E234","v":0},{"$f":"'fnd enro'!F234","v":0},{"$f":"'fnd enro'!G234","v":0},{"$f":"'fnd enro'!H234","v":1},{"$f":"'fnd enro'!I234","v":0},{"$f":"'fnd enro'!J234","v":0},{"$f":"'fnd enro'!K234","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L234","v":0},{"$f":"'fnd enro'!M234+'fnd enro'!N234","v":0},{"$f":"'fnd enro'!O234","v":0},{"$f":"'fnd enro'!P234","v":0},{"$f":"'fnd enro'!Q234+'fnd enro'!R234","v":0},{"$f":"'fnd enro'!T234","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S234)","v":1},null,{"$f":"(($D234*'fnd base rates'!C$110)\n+($E234*'fnd base rates'!C$111)\n+($F234*'fnd base rates'!C$112)\n+($G234*'fnd base rates'!C$113)\n+($H234*'fnd base rates'!C$114)\n+($I234*'fnd base rates'!C$115)\n+($J234*'fnd base rates'!C$119)\n+($K234*'fnd base rates'!C$120)\n+($M234*'fnd base rates'!C$122)\n+($N234*'fnd base rates'!C$123)\n+($O234*'fnd base rates'!C$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,3)))\n*$R234","v":543.89361620000011},{"$f":"(($D234*'fnd base rates'!D$110)\n+($E234*'fnd base rates'!D$111)\n+($F234*'fnd base rates'!D$112)\n+($G234*'fnd base rates'!D$113)\n+($H234*'fnd base rates'!D$114)\n+($I234*'fnd base rates'!D$115)\n+($J234*'fnd base rates'!D$119)\n+($K234*'fnd base rates'!D$120)\n+($M234*'fnd base rates'!D$122)\n+($N234*'fnd base rates'!D$123)\n+($O234*'fnd base rates'!D$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,4)))\n*$R234","v":778.64600000000007},{"$f":"(($D234*'fnd base rates'!E$110)\n+($E234*'fnd base rates'!E$111)\n+($F234*'fnd base rates'!E$112)\n+($G234*'fnd base rates'!E$113)\n+($H234*'fnd base rates'!E$114)\n+($I234*'fnd base rates'!E$115)\n+($J234*'fnd base rates'!E$119)\n+($K234*'fnd base rates'!E$120)\n+($M234*'fnd base rates'!E$122)\n+($N234*'fnd base rates'!E$123)\n+($O234*'fnd base rates'!E$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,5)))\n*$R234","v":3513.9895175000006},{"$f":"(($D234*'fnd base rates'!F$110)\n+($E234*'fnd base rates'!F$111)\n+($F234*'fnd base rates'!F$112)\n+($G234*'fnd base rates'!F$113)\n+($H234*'fnd base rates'!F$114)\n+($I234*'fnd base rates'!F$115)\n+($J234*'fnd base rates'!F$119)\n+($K234*'fnd base rates'!F$120)\n+($M234*'fnd base rates'!F$122)\n+($N234*'fnd base rates'!F$123)\n+($O234*'fnd base rates'!F$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,6)))\n*$R234","v":1006.6132065000002},{"$f":"(($D234*'fnd base rates'!G$110)\n+($E234*'fnd base rates'!G$111)\n+($F234*'fnd base rates'!G$112)\n+($G234*'fnd base rates'!G$113)\n+($H234*'fnd base rates'!G$114)\n+($I234*'fnd base rates'!G$115)\n+($J234*'fnd base rates'!G$119)\n+($K234*'fnd base rates'!G$120)\n+($M234*'fnd base rates'!G$122)\n+($N234*'fnd base rates'!G$123)\n+($O234*'fnd base rates'!G$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,7)))\n*$R234","v":171.11446330000001},{"$f":"(($D234*'fnd base rates'!H$110)\n+($E234*'fnd base rates'!H$111)\n+($F234*'fnd base rates'!H$112)\n+($G234*'fnd base rates'!H$113)\n+($H234*'fnd base rates'!H$114)\n+($I234*'fnd base rates'!H$115)\n+($J234*'fnd base rates'!H$119)\n+($K234*'fnd base rates'!H$120)\n+($M234*'fnd base rates'!H$122)\n+($N234*'fnd base rates'!H$123)\n+($O234*'fnd base rates'!H$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D234*'fnd base rates'!I$110)\n+($E234*'fnd base rates'!I$111)\n+($F234*'fnd base rates'!I$112)\n+($G234*'fnd base rates'!I$113)\n+($H234*'fnd base rates'!I$114)\n+($I234*'fnd base rates'!I$115)\n+($J234*'fnd base rates'!I$119)\n+($K234*'fnd base rates'!I$120)\n+($M234*'fnd base rates'!I$122)\n+($N234*'fnd base rates'!I$123)\n+($O234*'fnd base rates'!I$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,9)))\n*$R234","v":345.81800000000004},{"$f":"(($D234*'fnd base rates'!J$110)\n+($E234*'fnd base rates'!J$111)\n+($F234*'fnd base rates'!J$112)\n+($G234*'fnd base rates'!J$113)\n+($H234*'fnd base rates'!J$114)\n+($I234*'fnd base rates'!J$115)\n+($J234*'fnd base rates'!J$119)\n+($K234*'fnd base rates'!J$120)\n+($M234*'fnd base rates'!J$122)\n+($N234*'fnd base rates'!J$123)\n+($O234*'fnd base rates'!J$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,10)))\n*$R234","v":253.23100000000002},{"$f":"(($D234*'fnd base rates'!K$110)\n+($E234*'fnd base rates'!K$111)\n+($F234*'fnd base rates'!K$112)\n+($G234*'fnd base rates'!K$113)\n+($H234*'fnd base rates'!K$114)\n+($I234*'fnd base rates'!K$115)\n+($J234*'fnd base rates'!K$119)\n+($K234*'fnd base rates'!K$120)\n+($M234*'fnd base rates'!K$122)\n+($N234*'fnd base rates'!K$123)\n+($O234*'fnd base rates'!K$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,11)))\n*$R234","v":1200.8130871000001},{"$f":"(($D234*'fnd base rates'!L$110)\n+($E234*'fnd base rates'!L$111)\n+($F234*'fnd base rates'!L$112)\n+($G234*'fnd base rates'!L$113)\n+($H234*'fnd base rates'!L$114)\n+($I234*'fnd base rates'!L$115)\n+($J234*'fnd base rates'!L$119)\n+($K234*'fnd base rates'!L$120)\n+($M234*'fnd base rates'!L$122)\n+($N234*'fnd base rates'!L$123)\n+($O234*'fnd base rates'!L$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D234*'fnd base rates'!M$110)\n+($E234*'fnd base rates'!M$111)\n+($F234*'fnd base rates'!M$112)\n+($G234*'fnd base rates'!M$113)\n+($H234*'fnd base rates'!M$114)\n+($I234*'fnd base rates'!M$115)\n+($J234*'fnd base rates'!M$119)\n+($K234*'fnd base rates'!M$120)\n+($M234*'fnd base rates'!M$122)\n+($N234*'fnd base rates'!M$123)\n+($O234*'fnd base rates'!M$124)\n+($P234*VLOOKUP($S234+15,rate_basefnd,13)))","v":0},9495.8338960446818,null,436049243,"436","049","243",1,1,9495.8338960446818,9496,0,9496,null,null,null,null,null,9496,0,9496,-3,9499,15,9484]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D235","v":0},{"$f":"'fnd enro'!E235","v":0},{"$f":"'fnd enro'!F235","v":0},{"$f":"'fnd enro'!G235","v":0},{"$f":"'fnd enro'!H235","v":4},{"$f":"'fnd enro'!I235","v":4},{"$f":"'fnd enro'!J235","v":0},{"$f":"'fnd enro'!K235","v":0.30320000000000003},{"$f":"'fnd enro'!L235","v":0},{"$f":"'fnd enro'!M235+'fnd enro'!N235","v":0},{"$f":"'fnd enro'!O235","v":0},{"$f":"'fnd enro'!P235","v":0},{"$f":"'fnd enro'!Q235+'fnd enro'!R235","v":0},{"$f":"'fnd enro'!T235","v":8},1.1000000000000001,{"$f":"VALUE('fnd enro'!S235)","v":1},null,{"$f":"(($D235*'fnd base rates'!C$110)\n+($E235*'fnd base rates'!C$111)\n+($F235*'fnd base rates'!C$112)\n+($G235*'fnd base rates'!C$113)\n+($H235*'fnd base rates'!C$114)\n+($I235*'fnd base rates'!C$115)\n+($J235*'fnd base rates'!C$119)\n+($K235*'fnd base rates'!C$120)\n+($M235*'fnd base rates'!C$122)\n+($N235*'fnd base rates'!C$123)\n+($O235*'fnd base rates'!C$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,3)))\n*$R235","v":4351.1489296000009},{"$f":"(($D235*'fnd base rates'!D$110)\n+($E235*'fnd base rates'!D$111)\n+($F235*'fnd base rates'!D$112)\n+($G235*'fnd base rates'!D$113)\n+($H235*'fnd base rates'!D$114)\n+($I235*'fnd base rates'!D$115)\n+($J235*'fnd base rates'!D$119)\n+($K235*'fnd base rates'!D$120)\n+($M235*'fnd base rates'!D$122)\n+($N235*'fnd base rates'!D$123)\n+($O235*'fnd base rates'!D$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,4)))\n*$R235","v":6229.1680000000006},{"$f":"(($D235*'fnd base rates'!E$110)\n+($E235*'fnd base rates'!E$111)\n+($F235*'fnd base rates'!E$112)\n+($G235*'fnd base rates'!E$113)\n+($H235*'fnd base rates'!E$114)\n+($I235*'fnd base rates'!E$115)\n+($J235*'fnd base rates'!E$119)\n+($K235*'fnd base rates'!E$120)\n+($M235*'fnd base rates'!E$122)\n+($N235*'fnd base rates'!E$123)\n+($O235*'fnd base rates'!E$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,5)))\n*$R235","v":34025.912140000008},{"$f":"(($D235*'fnd base rates'!F$110)\n+($E235*'fnd base rates'!F$111)\n+($F235*'fnd base rates'!F$112)\n+($G235*'fnd base rates'!F$113)\n+($H235*'fnd base rates'!F$114)\n+($I235*'fnd base rates'!F$115)\n+($J235*'fnd base rates'!F$119)\n+($K235*'fnd base rates'!F$120)\n+($M235*'fnd base rates'!F$122)\n+($N235*'fnd base rates'!F$123)\n+($O235*'fnd base rates'!F$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,6)))\n*$R235","v":7611.2776520000016},{"$f":"(($D235*'fnd base rates'!G$110)\n+($E235*'fnd base rates'!G$111)\n+($F235*'fnd base rates'!G$112)\n+($G235*'fnd base rates'!G$113)\n+($H235*'fnd base rates'!G$114)\n+($I235*'fnd base rates'!G$115)\n+($J235*'fnd base rates'!G$119)\n+($K235*'fnd base rates'!G$120)\n+($M235*'fnd base rates'!G$122)\n+($N235*'fnd base rates'!G$123)\n+($O235*'fnd base rates'!G$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,7)))\n*$R235","v":1350.3037064},{"$f":"(($D235*'fnd base rates'!H$110)\n+($E235*'fnd base rates'!H$111)\n+($F235*'fnd base rates'!H$112)\n+($G235*'fnd base rates'!H$113)\n+($H235*'fnd base rates'!H$114)\n+($I235*'fnd base rates'!H$115)\n+($J235*'fnd base rates'!H$119)\n+($K235*'fnd base rates'!H$120)\n+($M235*'fnd base rates'!H$122)\n+($N235*'fnd base rates'!H$123)\n+($O235*'fnd base rates'!H$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,8)))","v":4999.668623999999},{"$f":"(($D235*'fnd base rates'!I$110)\n+($E235*'fnd base rates'!I$111)\n+($F235*'fnd base rates'!I$112)\n+($G235*'fnd base rates'!I$113)\n+($H235*'fnd base rates'!I$114)\n+($I235*'fnd base rates'!I$115)\n+($J235*'fnd base rates'!I$119)\n+($K235*'fnd base rates'!I$120)\n+($M235*'fnd base rates'!I$122)\n+($N235*'fnd base rates'!I$123)\n+($O235*'fnd base rates'!I$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,9)))\n*$R235","v":3117.2680000000005},{"$f":"(($D235*'fnd base rates'!J$110)\n+($E235*'fnd base rates'!J$111)\n+($F235*'fnd base rates'!J$112)\n+($G235*'fnd base rates'!J$113)\n+($H235*'fnd base rates'!J$114)\n+($I235*'fnd base rates'!J$115)\n+($J235*'fnd base rates'!J$119)\n+($K235*'fnd base rates'!J$120)\n+($M235*'fnd base rates'!J$122)\n+($N235*'fnd base rates'!J$123)\n+($O235*'fnd base rates'!J$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,10)))\n*$R235","v":3348.6640000000007},{"$f":"(($D235*'fnd base rates'!K$110)\n+($E235*'fnd base rates'!K$111)\n+($F235*'fnd base rates'!K$112)\n+($G235*'fnd base rates'!K$113)\n+($H235*'fnd base rates'!K$114)\n+($I235*'fnd base rates'!K$115)\n+($J235*'fnd base rates'!K$119)\n+($K235*'fnd base rates'!K$120)\n+($M235*'fnd base rates'!K$122)\n+($N235*'fnd base rates'!K$123)\n+($O235*'fnd base rates'!K$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,11)))\n*$R235","v":9475.8246968000003},{"$f":"(($D235*'fnd base rates'!L$110)\n+($E235*'fnd base rates'!L$111)\n+($F235*'fnd base rates'!L$112)\n+($G235*'fnd base rates'!L$113)\n+($H235*'fnd base rates'!L$114)\n+($I235*'fnd base rates'!L$115)\n+($J235*'fnd base rates'!L$119)\n+($K235*'fnd base rates'!L$120)\n+($M235*'fnd base rates'!L$122)\n+($N235*'fnd base rates'!L$123)\n+($O235*'fnd base rates'!L$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,12)))","v":9173.8044882942577},{"$f":"(($D235*'fnd base rates'!M$110)\n+($E235*'fnd base rates'!M$111)\n+($F235*'fnd base rates'!M$112)\n+($G235*'fnd base rates'!M$113)\n+($H235*'fnd base rates'!M$114)\n+($I235*'fnd base rates'!M$115)\n+($J235*'fnd base rates'!M$119)\n+($K235*'fnd base rates'!M$120)\n+($M235*'fnd base rates'!M$122)\n+($N235*'fnd base rates'!M$123)\n+($O235*'fnd base rates'!M$124)\n+($P235*VLOOKUP($S235+15,rate_basefnd,13)))","v":0},83683.04023709429,null,436049244,"436","049","244",1,8,83683.04023709429,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D236","v":0},{"$f":"'fnd enro'!E236","v":0},{"$f":"'fnd enro'!F236","v":0},{"$f":"'fnd enro'!G236","v":0},{"$f":"'fnd enro'!H236","v":2},{"$f":"'fnd enro'!I236","v":3},{"$f":"'fnd enro'!J236","v":0},{"$f":"'fnd enro'!K236","v":0.1895},{"$f":"'fnd enro'!L236","v":0},{"$f":"'fnd enro'!M236+'fnd enro'!N236","v":0},{"$f":"'fnd enro'!O236","v":0},{"$f":"'fnd enro'!P236","v":0},{"$f":"'fnd enro'!Q236+'fnd enro'!R236","v":1},{"$f":"'fnd enro'!T236","v":5},1.1000000000000001,{"$f":"VALUE('fnd enro'!S236)","v":4},null,{"$f":"(($D236*'fnd base rates'!C$110)\n+($E236*'fnd base rates'!C$111)\n+($F236*'fnd base rates'!C$112)\n+($G236*'fnd base rates'!C$113)\n+($H236*'fnd base rates'!C$114)\n+($I236*'fnd base rates'!C$115)\n+($J236*'fnd base rates'!C$119)\n+($K236*'fnd base rates'!C$120)\n+($M236*'fnd base rates'!C$122)\n+($N236*'fnd base rates'!C$123)\n+($O236*'fnd base rates'!C$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,3)))\n*$R236","v":2777.4050810000003},{"$f":"(($D236*'fnd base rates'!D$110)\n+($E236*'fnd base rates'!D$111)\n+($F236*'fnd base rates'!D$112)\n+($G236*'fnd base rates'!D$113)\n+($H236*'fnd base rates'!D$114)\n+($I236*'fnd base rates'!D$115)\n+($J236*'fnd base rates'!D$119)\n+($K236*'fnd base rates'!D$120)\n+($M236*'fnd base rates'!D$122)\n+($N236*'fnd base rates'!D$123)\n+($O236*'fnd base rates'!D$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,4)))\n*$R236","v":4167.7240000000002},{"$f":"(($D236*'fnd base rates'!E$110)\n+($E236*'fnd base rates'!E$111)\n+($F236*'fnd base rates'!E$112)\n+($G236*'fnd base rates'!E$113)\n+($H236*'fnd base rates'!E$114)\n+($I236*'fnd base rates'!E$115)\n+($J236*'fnd base rates'!E$119)\n+($K236*'fnd base rates'!E$120)\n+($M236*'fnd base rates'!E$122)\n+($N236*'fnd base rates'!E$123)\n+($O236*'fnd base rates'!E$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,5)))\n*$R236","v":24685.077587500004},{"$f":"(($D236*'fnd base rates'!F$110)\n+($E236*'fnd base rates'!F$111)\n+($F236*'fnd base rates'!F$112)\n+($G236*'fnd base rates'!F$113)\n+($H236*'fnd base rates'!F$114)\n+($I236*'fnd base rates'!F$115)\n+($J236*'fnd base rates'!F$119)\n+($K236*'fnd base rates'!F$120)\n+($M236*'fnd base rates'!F$122)\n+($N236*'fnd base rates'!F$123)\n+($O236*'fnd base rates'!F$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,6)))\n*$R236","v":4701.8450325000013},{"$f":"(($D236*'fnd base rates'!G$110)\n+($E236*'fnd base rates'!G$111)\n+($F236*'fnd base rates'!G$112)\n+($G236*'fnd base rates'!G$113)\n+($H236*'fnd base rates'!G$114)\n+($I236*'fnd base rates'!G$115)\n+($J236*'fnd base rates'!G$119)\n+($K236*'fnd base rates'!G$120)\n+($M236*'fnd base rates'!G$122)\n+($N236*'fnd base rates'!G$123)\n+($O236*'fnd base rates'!G$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,7)))\n*$R236","v":971.61131650000004},{"$f":"(($D236*'fnd base rates'!H$110)\n+($E236*'fnd base rates'!H$111)\n+($F236*'fnd base rates'!H$112)\n+($G236*'fnd base rates'!H$113)\n+($H236*'fnd base rates'!H$114)\n+($I236*'fnd base rates'!H$115)\n+($J236*'fnd base rates'!H$119)\n+($K236*'fnd base rates'!H$120)\n+($M236*'fnd base rates'!H$122)\n+($N236*'fnd base rates'!H$123)\n+($O236*'fnd base rates'!H$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,8)))","v":3283.8478899999996},{"$f":"(($D236*'fnd base rates'!I$110)\n+($E236*'fnd base rates'!I$111)\n+($F236*'fnd base rates'!I$112)\n+($G236*'fnd base rates'!I$113)\n+($H236*'fnd base rates'!I$114)\n+($I236*'fnd base rates'!I$115)\n+($J236*'fnd base rates'!I$119)\n+($K236*'fnd base rates'!I$120)\n+($M236*'fnd base rates'!I$122)\n+($N236*'fnd base rates'!I$123)\n+($O236*'fnd base rates'!I$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,9)))\n*$R236","v":2100.6370000000002},{"$f":"(($D236*'fnd base rates'!J$110)\n+($E236*'fnd base rates'!J$111)\n+($F236*'fnd base rates'!J$112)\n+($G236*'fnd base rates'!J$113)\n+($H236*'fnd base rates'!J$114)\n+($I236*'fnd base rates'!J$115)\n+($J236*'fnd base rates'!J$119)\n+($K236*'fnd base rates'!J$120)\n+($M236*'fnd base rates'!J$122)\n+($N236*'fnd base rates'!J$123)\n+($O236*'fnd base rates'!J$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,10)))\n*$R236","v":2822.0940000000005},{"$f":"(($D236*'fnd base rates'!K$110)\n+($E236*'fnd base rates'!K$111)\n+($F236*'fnd base rates'!K$112)\n+($G236*'fnd base rates'!K$113)\n+($H236*'fnd base rates'!K$114)\n+($I236*'fnd base rates'!K$115)\n+($J236*'fnd base rates'!K$119)\n+($K236*'fnd base rates'!K$120)\n+($M236*'fnd base rates'!K$122)\n+($N236*'fnd base rates'!K$123)\n+($O236*'fnd base rates'!K$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,11)))\n*$R236","v":5906.0554355000004},{"$f":"(($D236*'fnd base rates'!L$110)\n+($E236*'fnd base rates'!L$111)\n+($F236*'fnd base rates'!L$112)\n+($G236*'fnd base rates'!L$113)\n+($H236*'fnd base rates'!L$114)\n+($I236*'fnd base rates'!L$115)\n+($J236*'fnd base rates'!L$119)\n+($K236*'fnd base rates'!L$120)\n+($M236*'fnd base rates'!L$122)\n+($N236*'fnd base rates'!L$123)\n+($O236*'fnd base rates'!L$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,12)))","v":6076.7119387760122},{"$f":"(($D236*'fnd base rates'!M$110)\n+($E236*'fnd base rates'!M$111)\n+($F236*'fnd base rates'!M$112)\n+($G236*'fnd base rates'!M$113)\n+($H236*'fnd base rates'!M$114)\n+($I236*'fnd base rates'!M$115)\n+($J236*'fnd base rates'!M$119)\n+($K236*'fnd base rates'!M$120)\n+($M236*'fnd base rates'!M$122)\n+($N236*'fnd base rates'!M$123)\n+($O236*'fnd base rates'!M$124)\n+($P236*VLOOKUP($S236+15,rate_basefnd,13)))","v":0},57493.009281776009,null,436049248,"436","049","248",1,5,57493.009281776009,11499,0,11499,null,null,null,null,null,11499,0,11499,-1,11500,7,11493]
[436,436049262,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D237","v":0},{"$f":"'fnd enro'!E237","v":0},{"$f":"'fnd enro'!F237","v":0},{"$f":"'fnd enro'!G237","v":0},{"$f":"'fnd enro'!H237","v":1},{"$f":"'fnd enro'!I237","v":1},{"$f":"'fnd enro'!J237","v":0},{"$f":"'fnd enro'!K237","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L237","v":0},{"$f":"'fnd enro'!M237+'fnd enro'!N237","v":0},{"$f":"'fnd enro'!O237","v":0},{"$f":"'fnd enro'!P237","v":0},{"$f":"'fnd enro'!Q237+'fnd enro'!R237","v":2},{"$f":"'fnd enro'!T237","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S237)","v":10},null,{"$f":"(($D237*'fnd base rates'!C$110)\n+($E237*'fnd base rates'!C$111)\n+($F237*'fnd base rates'!C$112)\n+($G237*'fnd base rates'!C$113)\n+($H237*'fnd base rates'!C$114)\n+($I237*'fnd base rates'!C$115)\n+($J237*'fnd base rates'!C$119)\n+($K237*'fnd base rates'!C$120)\n+($M237*'fnd base rates'!C$122)\n+($N237*'fnd base rates'!C$123)\n+($O237*'fnd base rates'!C$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,3)))\n*$R237","v":1224.8472324000002},{"$f":"(($D237*'fnd base rates'!D$110)\n+($E237*'fnd base rates'!D$111)\n+($F237*'fnd base rates'!D$112)\n+($G237*'fnd base rates'!D$113)\n+($H237*'fnd base rates'!D$114)\n+($I237*'fnd base rates'!D$115)\n+($J237*'fnd base rates'!D$119)\n+($K237*'fnd base rates'!D$120)\n+($M237*'fnd base rates'!D$122)\n+($N237*'fnd base rates'!D$123)\n+($O237*'fnd base rates'!D$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,4)))\n*$R237","v":2206.71},{"$f":"(($D237*'fnd base rates'!E$110)\n+($E237*'fnd base rates'!E$111)\n+($F237*'fnd base rates'!E$112)\n+($G237*'fnd base rates'!E$113)\n+($H237*'fnd base rates'!E$114)\n+($I237*'fnd base rates'!E$115)\n+($J237*'fnd base rates'!E$119)\n+($K237*'fnd base rates'!E$120)\n+($M237*'fnd base rates'!E$122)\n+($N237*'fnd base rates'!E$123)\n+($O237*'fnd base rates'!E$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,5)))\n*$R237","v":14846.042035000002},{"$f":"(($D237*'fnd base rates'!F$110)\n+($E237*'fnd base rates'!F$111)\n+($F237*'fnd base rates'!F$112)\n+($G237*'fnd base rates'!F$113)\n+($H237*'fnd base rates'!F$114)\n+($I237*'fnd base rates'!F$115)\n+($J237*'fnd base rates'!F$119)\n+($K237*'fnd base rates'!F$120)\n+($M237*'fnd base rates'!F$122)\n+($N237*'fnd base rates'!F$123)\n+($O237*'fnd base rates'!F$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,6)))\n*$R237","v":1902.8194130000004},{"$f":"(($D237*'fnd base rates'!G$110)\n+($E237*'fnd base rates'!G$111)\n+($F237*'fnd base rates'!G$112)\n+($G237*'fnd base rates'!G$113)\n+($H237*'fnd base rates'!G$114)\n+($I237*'fnd base rates'!G$115)\n+($J237*'fnd base rates'!G$119)\n+($K237*'fnd base rates'!G$120)\n+($M237*'fnd base rates'!G$122)\n+($N237*'fnd base rates'!G$123)\n+($O237*'fnd base rates'!G$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,7)))\n*$R237","v":645.13592660000006},{"$f":"(($D237*'fnd base rates'!H$110)\n+($E237*'fnd base rates'!H$111)\n+($F237*'fnd base rates'!H$112)\n+($G237*'fnd base rates'!H$113)\n+($H237*'fnd base rates'!H$114)\n+($I237*'fnd base rates'!H$115)\n+($J237*'fnd base rates'!H$119)\n+($K237*'fnd base rates'!H$120)\n+($M237*'fnd base rates'!H$122)\n+($N237*'fnd base rates'!H$123)\n+($O237*'fnd base rates'!H$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,8)))","v":1292.7771559999996},{"$f":"(($D237*'fnd base rates'!I$110)\n+($E237*'fnd base rates'!I$111)\n+($F237*'fnd base rates'!I$112)\n+($G237*'fnd base rates'!I$113)\n+($H237*'fnd base rates'!I$114)\n+($I237*'fnd base rates'!I$115)\n+($J237*'fnd base rates'!I$119)\n+($K237*'fnd base rates'!I$120)\n+($M237*'fnd base rates'!I$122)\n+($N237*'fnd base rates'!I$123)\n+($O237*'fnd base rates'!I$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,9)))\n*$R237","v":1036.0350000000001},{"$f":"(($D237*'fnd base rates'!J$110)\n+($E237*'fnd base rates'!J$111)\n+($F237*'fnd base rates'!J$112)\n+($G237*'fnd base rates'!J$113)\n+($H237*'fnd base rates'!J$114)\n+($I237*'fnd base rates'!J$115)\n+($J237*'fnd base rates'!J$119)\n+($K237*'fnd base rates'!J$120)\n+($M237*'fnd base rates'!J$122)\n+($N237*'fnd base rates'!J$123)\n+($O237*'fnd base rates'!J$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,10)))\n*$R237","v":2171.0920000000006},{"$f":"(($D237*'fnd base rates'!K$110)\n+($E237*'fnd base rates'!K$111)\n+($F237*'fnd base rates'!K$112)\n+($G237*'fnd base rates'!K$113)\n+($H237*'fnd base rates'!K$114)\n+($I237*'fnd base rates'!K$115)\n+($J237*'fnd base rates'!K$119)\n+($K237*'fnd base rates'!K$120)\n+($M237*'fnd base rates'!K$122)\n+($N237*'fnd base rates'!K$123)\n+($O237*'fnd base rates'!K$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,11)))\n*$R237","v":2368.9561742000001},{"$f":"(($D237*'fnd base rates'!L$110)\n+($E237*'fnd base rates'!L$111)\n+($F237*'fnd base rates'!L$112)\n+($G237*'fnd base rates'!L$113)\n+($H237*'fnd base rates'!L$114)\n+($I237*'fnd base rates'!L$115)\n+($J237*'fnd base rates'!L$119)\n+($K237*'fnd base rates'!L$120)\n+($M237*'fnd base rates'!L$122)\n+($N237*'fnd base rates'!L$123)\n+($O237*'fnd base rates'!L$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,12)))","v":3225.7111220735642},{"$f":"(($D237*'fnd base rates'!M$110)\n+($E237*'fnd base rates'!M$111)\n+($F237*'fnd base rates'!M$112)\n+($G237*'fnd base rates'!M$113)\n+($H237*'fnd base rates'!M$114)\n+($I237*'fnd base rates'!M$115)\n+($J237*'fnd base rates'!M$119)\n+($K237*'fnd base rates'!M$120)\n+($M237*'fnd base rates'!M$122)\n+($N237*'fnd base rates'!M$123)\n+($O237*'fnd base rates'!M$124)\n+($P237*VLOOKUP($S237+15,rate_basefnd,13)))","v":0},30920.126059273567,null,436049262,"436","049","262",1,2,30920.126059273567,15460,0,15460,null,null,null,null,null,15460,0,15460,414,15046,26,15020]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D238","v":0},{"$f":"'fnd enro'!E238","v":0},{"$f":"'fnd enro'!F238","v":0},{"$f":"'fnd enro'!G238","v":0},{"$f":"'fnd enro'!H238","v":4},{"$f":"'fnd enro'!I238","v":3},{"$f":"'fnd enro'!J238","v":0},{"$f":"'fnd enro'!K238","v":0.26529999999999998},{"$f":"'fnd enro'!L238","v":0},{"$f":"'fnd enro'!M238+'fnd enro'!N238","v":0},{"$f":"'fnd enro'!O238","v":0},{"$f":"'fnd enro'!P238","v":0},{"$f":"'fnd enro'!Q238+'fnd enro'!R238","v":5},{"$f":"'fnd enro'!T238","v":7},1.1000000000000001,{"$f":"VALUE('fnd enro'!S238)","v":10},null,{"$f":"(($D238*'fnd base rates'!C$110)\n+($E238*'fnd base rates'!C$111)\n+($F238*'fnd base rates'!C$112)\n+($G238*'fnd base rates'!C$113)\n+($H238*'fnd base rates'!C$114)\n+($I238*'fnd base rates'!C$115)\n+($J238*'fnd base rates'!C$119)\n+($K238*'fnd base rates'!C$120)\n+($M238*'fnd base rates'!C$122)\n+($N238*'fnd base rates'!C$123)\n+($O238*'fnd base rates'!C$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,3)))\n*$R238","v":4149.9053134000005},{"$f":"(($D238*'fnd base rates'!D$110)\n+($E238*'fnd base rates'!D$111)\n+($F238*'fnd base rates'!D$112)\n+($G238*'fnd base rates'!D$113)\n+($H238*'fnd base rates'!D$114)\n+($I238*'fnd base rates'!D$115)\n+($J238*'fnd base rates'!D$119)\n+($K238*'fnd base rates'!D$120)\n+($M238*'fnd base rates'!D$122)\n+($N238*'fnd base rates'!D$123)\n+($O238*'fnd base rates'!D$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,4)))\n*$R238","v":7074.0670000000009},{"$f":"(($D238*'fnd base rates'!E$110)\n+($E238*'fnd base rates'!E$111)\n+($F238*'fnd base rates'!E$112)\n+($G238*'fnd base rates'!E$113)\n+($H238*'fnd base rates'!E$114)\n+($I238*'fnd base rates'!E$115)\n+($J238*'fnd base rates'!E$119)\n+($K238*'fnd base rates'!E$120)\n+($M238*'fnd base rates'!E$122)\n+($N238*'fnd base rates'!E$123)\n+($O238*'fnd base rates'!E$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,5)))\n*$R238","v":44882.333622500002},{"$f":"(($D238*'fnd base rates'!F$110)\n+($E238*'fnd base rates'!F$111)\n+($F238*'fnd base rates'!F$112)\n+($G238*'fnd base rates'!F$113)\n+($H238*'fnd base rates'!F$114)\n+($I238*'fnd base rates'!F$115)\n+($J238*'fnd base rates'!F$119)\n+($K238*'fnd base rates'!F$120)\n+($M238*'fnd base rates'!F$122)\n+($N238*'fnd base rates'!F$123)\n+($O238*'fnd base rates'!F$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,6)))\n*$R238","v":6715.0714454999998},{"$f":"(($D238*'fnd base rates'!G$110)\n+($E238*'fnd base rates'!G$111)\n+($F238*'fnd base rates'!G$112)\n+($G238*'fnd base rates'!G$113)\n+($H238*'fnd base rates'!G$114)\n+($I238*'fnd base rates'!G$115)\n+($J238*'fnd base rates'!G$119)\n+($K238*'fnd base rates'!G$120)\n+($M238*'fnd base rates'!G$122)\n+($N238*'fnd base rates'!G$123)\n+($O238*'fnd base rates'!G$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,7)))\n*$R238","v":1952.7422431000002},{"$f":"(($D238*'fnd base rates'!H$110)\n+($E238*'fnd base rates'!H$111)\n+($F238*'fnd base rates'!H$112)\n+($G238*'fnd base rates'!H$113)\n+($H238*'fnd base rates'!H$114)\n+($I238*'fnd base rates'!H$115)\n+($J238*'fnd base rates'!H$119)\n+($K238*'fnd base rates'!H$120)\n+($M238*'fnd base rates'!H$122)\n+($N238*'fnd base rates'!H$123)\n+($O238*'fnd base rates'!H$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,8)))","v":4340.9250459999994},{"$f":"(($D238*'fnd base rates'!I$110)\n+($E238*'fnd base rates'!I$111)\n+($F238*'fnd base rates'!I$112)\n+($G238*'fnd base rates'!I$113)\n+($H238*'fnd base rates'!I$114)\n+($I238*'fnd base rates'!I$115)\n+($J238*'fnd base rates'!I$119)\n+($K238*'fnd base rates'!I$120)\n+($M238*'fnd base rates'!I$122)\n+($N238*'fnd base rates'!I$123)\n+($O238*'fnd base rates'!I$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,9)))\n*$R238","v":3325.5639999999999},{"$f":"(($D238*'fnd base rates'!J$110)\n+($E238*'fnd base rates'!J$111)\n+($F238*'fnd base rates'!J$112)\n+($G238*'fnd base rates'!J$113)\n+($H238*'fnd base rates'!J$114)\n+($I238*'fnd base rates'!J$115)\n+($J238*'fnd base rates'!J$119)\n+($K238*'fnd base rates'!J$120)\n+($M238*'fnd base rates'!J$122)\n+($N238*'fnd base rates'!J$123)\n+($O238*'fnd base rates'!J$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,10)))\n*$R238","v":6099.5440000000017},{"$f":"(($D238*'fnd base rates'!K$110)\n+($E238*'fnd base rates'!K$111)\n+($F238*'fnd base rates'!K$112)\n+($G238*'fnd base rates'!K$113)\n+($H238*'fnd base rates'!K$114)\n+($I238*'fnd base rates'!K$115)\n+($J238*'fnd base rates'!K$119)\n+($K238*'fnd base rates'!K$120)\n+($M238*'fnd base rates'!K$122)\n+($N238*'fnd base rates'!K$123)\n+($O238*'fnd base rates'!K$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,11)))\n*$R238","v":8307.681609700001},{"$f":"(($D238*'fnd base rates'!L$110)\n+($E238*'fnd base rates'!L$111)\n+($F238*'fnd base rates'!L$112)\n+($G238*'fnd base rates'!L$113)\n+($H238*'fnd base rates'!L$114)\n+($I238*'fnd base rates'!L$115)\n+($J238*'fnd base rates'!L$119)\n+($K238*'fnd base rates'!L$120)\n+($M238*'fnd base rates'!L$122)\n+($N238*'fnd base rates'!L$123)\n+($O238*'fnd base rates'!L$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,12)))","v":10408.694793665374},{"$f":"(($D238*'fnd base rates'!M$110)\n+($E238*'fnd base rates'!M$111)\n+($F238*'fnd base rates'!M$112)\n+($G238*'fnd base rates'!M$113)\n+($H238*'fnd base rates'!M$114)\n+($I238*'fnd base rates'!M$115)\n+($J238*'fnd base rates'!M$119)\n+($K238*'fnd base rates'!M$120)\n+($M238*'fnd base rates'!M$122)\n+($N238*'fnd base rates'!M$123)\n+($O238*'fnd base rates'!M$124)\n+($P238*VLOOKUP($S238+15,rate_basefnd,13)))","v":0},97256.529073865386,null,436049274,"436","049","274",1,7,97256.529073865386,13894,0,13894,null,null,null,null,null,13894,0,13894,295,13599,3,13596]
[436,436049284,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D239","v":0},{"$f":"'fnd enro'!E239","v":0},{"$f":"'fnd enro'!F239","v":0},{"$f":"'fnd enro'!G239","v":0},{"$f":"'fnd enro'!H239","v":0},{"$f":"'fnd enro'!I239","v":1},{"$f":"'fnd enro'!J239","v":0},{"$f":"'fnd enro'!K239","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L239","v":0},{"$f":"'fnd enro'!M239+'fnd enro'!N239","v":0},{"$f":"'fnd enro'!O239","v":0},{"$f":"'fnd enro'!P239","v":0},{"$f":"'fnd enro'!Q239+'fnd enro'!R239","v":0},{"$f":"'fnd enro'!T239","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S239)","v":1},null,{"$f":"(($D239*'fnd base rates'!C$110)\n+($E239*'fnd base rates'!C$111)\n+($F239*'fnd base rates'!C$112)\n+($G239*'fnd base rates'!C$113)\n+($H239*'fnd base rates'!C$114)\n+($I239*'fnd base rates'!C$115)\n+($J239*'fnd base rates'!C$119)\n+($K239*'fnd base rates'!C$120)\n+($M239*'fnd base rates'!C$122)\n+($N239*'fnd base rates'!C$123)\n+($O239*'fnd base rates'!C$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,3)))\n*$R239","v":543.89361620000011},{"$f":"(($D239*'fnd base rates'!D$110)\n+($E239*'fnd base rates'!D$111)\n+($F239*'fnd base rates'!D$112)\n+($G239*'fnd base rates'!D$113)\n+($H239*'fnd base rates'!D$114)\n+($I239*'fnd base rates'!D$115)\n+($J239*'fnd base rates'!D$119)\n+($K239*'fnd base rates'!D$120)\n+($M239*'fnd base rates'!D$122)\n+($N239*'fnd base rates'!D$123)\n+($O239*'fnd base rates'!D$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,4)))\n*$R239","v":778.64600000000007},{"$f":"(($D239*'fnd base rates'!E$110)\n+($E239*'fnd base rates'!E$111)\n+($F239*'fnd base rates'!E$112)\n+($G239*'fnd base rates'!E$113)\n+($H239*'fnd base rates'!E$114)\n+($I239*'fnd base rates'!E$115)\n+($J239*'fnd base rates'!E$119)\n+($K239*'fnd base rates'!E$120)\n+($M239*'fnd base rates'!E$122)\n+($N239*'fnd base rates'!E$123)\n+($O239*'fnd base rates'!E$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,5)))\n*$R239","v":4992.4885175000009},{"$f":"(($D239*'fnd base rates'!F$110)\n+($E239*'fnd base rates'!F$111)\n+($F239*'fnd base rates'!F$112)\n+($G239*'fnd base rates'!F$113)\n+($H239*'fnd base rates'!F$114)\n+($I239*'fnd base rates'!F$115)\n+($J239*'fnd base rates'!F$119)\n+($K239*'fnd base rates'!F$120)\n+($M239*'fnd base rates'!F$122)\n+($N239*'fnd base rates'!F$123)\n+($O239*'fnd base rates'!F$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,6)))\n*$R239","v":896.20620650000012},{"$f":"(($D239*'fnd base rates'!G$110)\n+($E239*'fnd base rates'!G$111)\n+($F239*'fnd base rates'!G$112)\n+($G239*'fnd base rates'!G$113)\n+($H239*'fnd base rates'!G$114)\n+($I239*'fnd base rates'!G$115)\n+($J239*'fnd base rates'!G$119)\n+($K239*'fnd base rates'!G$120)\n+($M239*'fnd base rates'!G$122)\n+($N239*'fnd base rates'!G$123)\n+($O239*'fnd base rates'!G$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,7)))\n*$R239","v":166.46146329999999},{"$f":"(($D239*'fnd base rates'!H$110)\n+($E239*'fnd base rates'!H$111)\n+($F239*'fnd base rates'!H$112)\n+($G239*'fnd base rates'!H$113)\n+($H239*'fnd base rates'!H$114)\n+($I239*'fnd base rates'!H$115)\n+($J239*'fnd base rates'!H$119)\n+($K239*'fnd base rates'!H$120)\n+($M239*'fnd base rates'!H$122)\n+($N239*'fnd base rates'!H$123)\n+($O239*'fnd base rates'!H$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D239*'fnd base rates'!I$110)\n+($E239*'fnd base rates'!I$111)\n+($F239*'fnd base rates'!I$112)\n+($G239*'fnd base rates'!I$113)\n+($H239*'fnd base rates'!I$114)\n+($I239*'fnd base rates'!I$115)\n+($J239*'fnd base rates'!I$119)\n+($K239*'fnd base rates'!I$120)\n+($M239*'fnd base rates'!I$122)\n+($N239*'fnd base rates'!I$123)\n+($O239*'fnd base rates'!I$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,9)))\n*$R239","v":433.49900000000002},{"$f":"(($D239*'fnd base rates'!J$110)\n+($E239*'fnd base rates'!J$111)\n+($F239*'fnd base rates'!J$112)\n+($G239*'fnd base rates'!J$113)\n+($H239*'fnd base rates'!J$114)\n+($I239*'fnd base rates'!J$115)\n+($J239*'fnd base rates'!J$119)\n+($K239*'fnd base rates'!J$120)\n+($M239*'fnd base rates'!J$122)\n+($N239*'fnd base rates'!J$123)\n+($O239*'fnd base rates'!J$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,10)))\n*$R239","v":583.93500000000006},{"$f":"(($D239*'fnd base rates'!K$110)\n+($E239*'fnd base rates'!K$111)\n+($F239*'fnd base rates'!K$112)\n+($G239*'fnd base rates'!K$113)\n+($H239*'fnd base rates'!K$114)\n+($I239*'fnd base rates'!K$115)\n+($J239*'fnd base rates'!K$119)\n+($K239*'fnd base rates'!K$120)\n+($M239*'fnd base rates'!K$122)\n+($N239*'fnd base rates'!K$123)\n+($O239*'fnd base rates'!K$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,11)))\n*$R239","v":1168.1430871},{"$f":"(($D239*'fnd base rates'!L$110)\n+($E239*'fnd base rates'!L$111)\n+($F239*'fnd base rates'!L$112)\n+($G239*'fnd base rates'!L$113)\n+($H239*'fnd base rates'!L$114)\n+($I239*'fnd base rates'!L$115)\n+($J239*'fnd base rates'!L$119)\n+($K239*'fnd base rates'!L$120)\n+($M239*'fnd base rates'!L$122)\n+($N239*'fnd base rates'!L$123)\n+($O239*'fnd base rates'!L$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D239*'fnd base rates'!M$110)\n+($E239*'fnd base rates'!M$111)\n+($F239*'fnd base rates'!M$112)\n+($G239*'fnd base rates'!M$113)\n+($H239*'fnd base rates'!M$114)\n+($I239*'fnd base rates'!M$115)\n+($J239*'fnd base rates'!M$119)\n+($K239*'fnd base rates'!M$120)\n+($M239*'fnd base rates'!M$122)\n+($N239*'fnd base rates'!M$123)\n+($O239*'fnd base rates'!M$124)\n+($P239*VLOOKUP($S239+15,rate_basefnd,13)))","v":0},11424.926163228884,null,436049284,"436","049","284",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D240","v":0},{"$f":"'fnd enro'!E240","v":0},{"$f":"'fnd enro'!F240","v":0},{"$f":"'fnd enro'!G240","v":0},{"$f":"'fnd enro'!H240","v":1},{"$f":"'fnd enro'!I240","v":3},{"$f":"'fnd enro'!J240","v":0},{"$f":"'fnd enro'!K240","v":0.15160000000000001},{"$f":"'fnd enro'!L240","v":0},{"$f":"'fnd enro'!M240+'fnd enro'!N240","v":0},{"$f":"'fnd enro'!O240","v":0},{"$f":"'fnd enro'!P240","v":0},{"$f":"'fnd enro'!Q240+'fnd enro'!R240","v":2},{"$f":"'fnd enro'!T240","v":4},1.1000000000000001,{"$f":"VALUE('fnd enro'!S240)","v":10},null,{"$f":"(($D240*'fnd base rates'!C$110)\n+($E240*'fnd base rates'!C$111)\n+($F240*'fnd base rates'!C$112)\n+($G240*'fnd base rates'!C$113)\n+($H240*'fnd base rates'!C$114)\n+($I240*'fnd base rates'!C$115)\n+($J240*'fnd base rates'!C$119)\n+($K240*'fnd base rates'!C$120)\n+($M240*'fnd base rates'!C$122)\n+($N240*'fnd base rates'!C$123)\n+($O240*'fnd base rates'!C$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,3)))\n*$R240","v":2312.6344648000004},{"$f":"(($D240*'fnd base rates'!D$110)\n+($E240*'fnd base rates'!D$111)\n+($F240*'fnd base rates'!D$112)\n+($G240*'fnd base rates'!D$113)\n+($H240*'fnd base rates'!D$114)\n+($I240*'fnd base rates'!D$115)\n+($J240*'fnd base rates'!D$119)\n+($K240*'fnd base rates'!D$120)\n+($M240*'fnd base rates'!D$122)\n+($N240*'fnd base rates'!D$123)\n+($O240*'fnd base rates'!D$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,4)))\n*$R240","v":3764.0020000000004},{"$f":"(($D240*'fnd base rates'!E$110)\n+($E240*'fnd base rates'!E$111)\n+($F240*'fnd base rates'!E$112)\n+($G240*'fnd base rates'!E$113)\n+($H240*'fnd base rates'!E$114)\n+($I240*'fnd base rates'!E$115)\n+($J240*'fnd base rates'!E$119)\n+($K240*'fnd base rates'!E$120)\n+($M240*'fnd base rates'!E$122)\n+($N240*'fnd base rates'!E$123)\n+($O240*'fnd base rates'!E$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,5)))\n*$R240","v":24831.019070000006},{"$f":"(($D240*'fnd base rates'!F$110)\n+($E240*'fnd base rates'!F$111)\n+($F240*'fnd base rates'!F$112)\n+($G240*'fnd base rates'!F$113)\n+($H240*'fnd base rates'!F$114)\n+($I240*'fnd base rates'!F$115)\n+($J240*'fnd base rates'!F$119)\n+($K240*'fnd base rates'!F$120)\n+($M240*'fnd base rates'!F$122)\n+($N240*'fnd base rates'!F$123)\n+($O240*'fnd base rates'!F$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,6)))\n*$R240","v":3695.2318260000002},{"$f":"(($D240*'fnd base rates'!G$110)\n+($E240*'fnd base rates'!G$111)\n+($F240*'fnd base rates'!G$112)\n+($G240*'fnd base rates'!G$113)\n+($H240*'fnd base rates'!G$114)\n+($I240*'fnd base rates'!G$115)\n+($J240*'fnd base rates'!G$119)\n+($K240*'fnd base rates'!G$120)\n+($M240*'fnd base rates'!G$122)\n+($N240*'fnd base rates'!G$123)\n+($O240*'fnd base rates'!G$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,7)))\n*$R240","v":978.05885320000004},{"$f":"(($D240*'fnd base rates'!H$110)\n+($E240*'fnd base rates'!H$111)\n+($F240*'fnd base rates'!H$112)\n+($G240*'fnd base rates'!H$113)\n+($H240*'fnd base rates'!H$114)\n+($I240*'fnd base rates'!H$115)\n+($J240*'fnd base rates'!H$119)\n+($K240*'fnd base rates'!H$120)\n+($M240*'fnd base rates'!H$122)\n+($N240*'fnd base rates'!H$123)\n+($O240*'fnd base rates'!H$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,8)))","v":2824.5643119999995},{"$f":"(($D240*'fnd base rates'!I$110)\n+($E240*'fnd base rates'!I$111)\n+($F240*'fnd base rates'!I$112)\n+($G240*'fnd base rates'!I$113)\n+($H240*'fnd base rates'!I$114)\n+($I240*'fnd base rates'!I$115)\n+($J240*'fnd base rates'!I$119)\n+($K240*'fnd base rates'!I$120)\n+($M240*'fnd base rates'!I$122)\n+($N240*'fnd base rates'!I$123)\n+($O240*'fnd base rates'!I$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,9)))\n*$R240","v":1903.0330000000004},{"$f":"(($D240*'fnd base rates'!J$110)\n+($E240*'fnd base rates'!J$111)\n+($F240*'fnd base rates'!J$112)\n+($G240*'fnd base rates'!J$113)\n+($H240*'fnd base rates'!J$114)\n+($I240*'fnd base rates'!J$115)\n+($J240*'fnd base rates'!J$119)\n+($K240*'fnd base rates'!J$120)\n+($M240*'fnd base rates'!J$122)\n+($N240*'fnd base rates'!J$123)\n+($O240*'fnd base rates'!J$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,10)))\n*$R240","v":3338.9620000000004},{"$f":"(($D240*'fnd base rates'!K$110)\n+($E240*'fnd base rates'!K$111)\n+($F240*'fnd base rates'!K$112)\n+($G240*'fnd base rates'!K$113)\n+($H240*'fnd base rates'!K$114)\n+($I240*'fnd base rates'!K$115)\n+($J240*'fnd base rates'!K$119)\n+($K240*'fnd base rates'!K$120)\n+($M240*'fnd base rates'!K$122)\n+($N240*'fnd base rates'!K$123)\n+($O240*'fnd base rates'!K$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,11)))\n*$R240","v":4705.2423484000001},{"$f":"(($D240*'fnd base rates'!L$110)\n+($E240*'fnd base rates'!L$111)\n+($F240*'fnd base rates'!L$112)\n+($G240*'fnd base rates'!L$113)\n+($H240*'fnd base rates'!L$114)\n+($I240*'fnd base rates'!L$115)\n+($J240*'fnd base rates'!L$119)\n+($K240*'fnd base rates'!L$120)\n+($M240*'fnd base rates'!L$122)\n+($N240*'fnd base rates'!L$123)\n+($O240*'fnd base rates'!L$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,12)))","v":5417.2305113313305},{"$f":"(($D240*'fnd base rates'!M$110)\n+($E240*'fnd base rates'!M$111)\n+($F240*'fnd base rates'!M$112)\n+($G240*'fnd base rates'!M$113)\n+($H240*'fnd base rates'!M$114)\n+($I240*'fnd base rates'!M$115)\n+($J240*'fnd base rates'!M$119)\n+($K240*'fnd base rates'!M$120)\n+($M240*'fnd base rates'!M$122)\n+($N240*'fnd base rates'!M$123)\n+($O240*'fnd base rates'!M$124)\n+($P240*VLOOKUP($S240+15,rate_basefnd,13)))","v":0},53769.978385731345,null,436049308,"436","049","308",1,4,53769.978385731345,13442,0,13442,null,null,null,null,null,13442,0,13442,206,13236,20,13216]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D241","v":0},{"$f":"'fnd enro'!E241","v":0},{"$f":"'fnd enro'!F241","v":0},{"$f":"'fnd enro'!G241","v":0},{"$f":"'fnd enro'!H241","v":1},{"$f":"'fnd enro'!I241","v":1},{"$f":"'fnd enro'!J241","v":0},{"$f":"'fnd enro'!K241","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L241","v":0},{"$f":"'fnd enro'!M241+'fnd enro'!N241","v":0},{"$f":"'fnd enro'!O241","v":0},{"$f":"'fnd enro'!P241","v":0},{"$f":"'fnd enro'!Q241+'fnd enro'!R241","v":0},{"$f":"'fnd enro'!T241","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S241)","v":1},null,{"$f":"(($D241*'fnd base rates'!C$110)\n+($E241*'fnd base rates'!C$111)\n+($F241*'fnd base rates'!C$112)\n+($G241*'fnd base rates'!C$113)\n+($H241*'fnd base rates'!C$114)\n+($I241*'fnd base rates'!C$115)\n+($J241*'fnd base rates'!C$119)\n+($K241*'fnd base rates'!C$120)\n+($M241*'fnd base rates'!C$122)\n+($N241*'fnd base rates'!C$123)\n+($O241*'fnd base rates'!C$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,3)))\n*$R241","v":1087.7872324000002},{"$f":"(($D241*'fnd base rates'!D$110)\n+($E241*'fnd base rates'!D$111)\n+($F241*'fnd base rates'!D$112)\n+($G241*'fnd base rates'!D$113)\n+($H241*'fnd base rates'!D$114)\n+($I241*'fnd base rates'!D$115)\n+($J241*'fnd base rates'!D$119)\n+($K241*'fnd base rates'!D$120)\n+($M241*'fnd base rates'!D$122)\n+($N241*'fnd base rates'!D$123)\n+($O241*'fnd base rates'!D$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,4)))\n*$R241","v":1557.2920000000001},{"$f":"(($D241*'fnd base rates'!E$110)\n+($E241*'fnd base rates'!E$111)\n+($F241*'fnd base rates'!E$112)\n+($G241*'fnd base rates'!E$113)\n+($H241*'fnd base rates'!E$114)\n+($I241*'fnd base rates'!E$115)\n+($J241*'fnd base rates'!E$119)\n+($K241*'fnd base rates'!E$120)\n+($M241*'fnd base rates'!E$122)\n+($N241*'fnd base rates'!E$123)\n+($O241*'fnd base rates'!E$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,5)))\n*$R241","v":8506.4780350000019},{"$f":"(($D241*'fnd base rates'!F$110)\n+($E241*'fnd base rates'!F$111)\n+($F241*'fnd base rates'!F$112)\n+($G241*'fnd base rates'!F$113)\n+($H241*'fnd base rates'!F$114)\n+($I241*'fnd base rates'!F$115)\n+($J241*'fnd base rates'!F$119)\n+($K241*'fnd base rates'!F$120)\n+($M241*'fnd base rates'!F$122)\n+($N241*'fnd base rates'!F$123)\n+($O241*'fnd base rates'!F$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,6)))\n*$R241","v":1902.8194130000004},{"$f":"(($D241*'fnd base rates'!G$110)\n+($E241*'fnd base rates'!G$111)\n+($F241*'fnd base rates'!G$112)\n+($G241*'fnd base rates'!G$113)\n+($H241*'fnd base rates'!G$114)\n+($I241*'fnd base rates'!G$115)\n+($J241*'fnd base rates'!G$119)\n+($K241*'fnd base rates'!G$120)\n+($M241*'fnd base rates'!G$122)\n+($N241*'fnd base rates'!G$123)\n+($O241*'fnd base rates'!G$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,7)))\n*$R241","v":337.5759266},{"$f":"(($D241*'fnd base rates'!H$110)\n+($E241*'fnd base rates'!H$111)\n+($F241*'fnd base rates'!H$112)\n+($G241*'fnd base rates'!H$113)\n+($H241*'fnd base rates'!H$114)\n+($I241*'fnd base rates'!H$115)\n+($J241*'fnd base rates'!H$119)\n+($K241*'fnd base rates'!H$120)\n+($M241*'fnd base rates'!H$122)\n+($N241*'fnd base rates'!H$123)\n+($O241*'fnd base rates'!H$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D241*'fnd base rates'!I$110)\n+($E241*'fnd base rates'!I$111)\n+($F241*'fnd base rates'!I$112)\n+($G241*'fnd base rates'!I$113)\n+($H241*'fnd base rates'!I$114)\n+($I241*'fnd base rates'!I$115)\n+($J241*'fnd base rates'!I$119)\n+($K241*'fnd base rates'!I$120)\n+($M241*'fnd base rates'!I$122)\n+($N241*'fnd base rates'!I$123)\n+($O241*'fnd base rates'!I$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,9)))\n*$R241","v":779.31700000000012},{"$f":"(($D241*'fnd base rates'!J$110)\n+($E241*'fnd base rates'!J$111)\n+($F241*'fnd base rates'!J$112)\n+($G241*'fnd base rates'!J$113)\n+($H241*'fnd base rates'!J$114)\n+($I241*'fnd base rates'!J$115)\n+($J241*'fnd base rates'!J$119)\n+($K241*'fnd base rates'!J$120)\n+($M241*'fnd base rates'!J$122)\n+($N241*'fnd base rates'!J$123)\n+($O241*'fnd base rates'!J$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,10)))\n*$R241","v":837.16600000000017},{"$f":"(($D241*'fnd base rates'!K$110)\n+($E241*'fnd base rates'!K$111)\n+($F241*'fnd base rates'!K$112)\n+($G241*'fnd base rates'!K$113)\n+($H241*'fnd base rates'!K$114)\n+($I241*'fnd base rates'!K$115)\n+($J241*'fnd base rates'!K$119)\n+($K241*'fnd base rates'!K$120)\n+($M241*'fnd base rates'!K$122)\n+($N241*'fnd base rates'!K$123)\n+($O241*'fnd base rates'!K$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,11)))\n*$R241","v":2368.9561742000001},{"$f":"(($D241*'fnd base rates'!L$110)\n+($E241*'fnd base rates'!L$111)\n+($F241*'fnd base rates'!L$112)\n+($G241*'fnd base rates'!L$113)\n+($H241*'fnd base rates'!L$114)\n+($I241*'fnd base rates'!L$115)\n+($J241*'fnd base rates'!L$119)\n+($K241*'fnd base rates'!L$120)\n+($M241*'fnd base rates'!L$122)\n+($N241*'fnd base rates'!L$123)\n+($O241*'fnd base rates'!L$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D241*'fnd base rates'!M$110)\n+($E241*'fnd base rates'!M$111)\n+($F241*'fnd base rates'!M$112)\n+($G241*'fnd base rates'!M$113)\n+($H241*'fnd base rates'!M$114)\n+($I241*'fnd base rates'!M$115)\n+($J241*'fnd base rates'!M$119)\n+($K241*'fnd base rates'!M$120)\n+($M241*'fnd base rates'!M$122)\n+($N241*'fnd base rates'!M$123)\n+($O241*'fnd base rates'!M$124)\n+($P241*VLOOKUP($S241+15,rate_basefnd,13)))","v":0},20920.760059273573,null,436049336,"436","049","336",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[436,436049346,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D242","v":0},{"$f":"'fnd enro'!E242","v":0},{"$f":"'fnd enro'!F242","v":0},{"$f":"'fnd enro'!G242","v":0},{"$f":"'fnd enro'!H242","v":0},{"$f":"'fnd enro'!I242","v":1},{"$f":"'fnd enro'!J242","v":0},{"$f":"'fnd enro'!K242","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L242","v":0},{"$f":"'fnd enro'!M242+'fnd enro'!N242","v":0},{"$f":"'fnd enro'!O242","v":0},{"$f":"'fnd enro'!P242","v":0},{"$f":"'fnd enro'!Q242+'fnd enro'!R242","v":0},{"$f":"'fnd enro'!T242","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S242)","v":1},null,{"$f":"(($D242*'fnd base rates'!C$110)\n+($E242*'fnd base rates'!C$111)\n+($F242*'fnd base rates'!C$112)\n+($G242*'fnd base rates'!C$113)\n+($H242*'fnd base rates'!C$114)\n+($I242*'fnd base rates'!C$115)\n+($J242*'fnd base rates'!C$119)\n+($K242*'fnd base rates'!C$120)\n+($M242*'fnd base rates'!C$122)\n+($N242*'fnd base rates'!C$123)\n+($O242*'fnd base rates'!C$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,3)))\n*$R242","v":543.89361620000011},{"$f":"(($D242*'fnd base rates'!D$110)\n+($E242*'fnd base rates'!D$111)\n+($F242*'fnd base rates'!D$112)\n+($G242*'fnd base rates'!D$113)\n+($H242*'fnd base rates'!D$114)\n+($I242*'fnd base rates'!D$115)\n+($J242*'fnd base rates'!D$119)\n+($K242*'fnd base rates'!D$120)\n+($M242*'fnd base rates'!D$122)\n+($N242*'fnd base rates'!D$123)\n+($O242*'fnd base rates'!D$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,4)))\n*$R242","v":778.64600000000007},{"$f":"(($D242*'fnd base rates'!E$110)\n+($E242*'fnd base rates'!E$111)\n+($F242*'fnd base rates'!E$112)\n+($G242*'fnd base rates'!E$113)\n+($H242*'fnd base rates'!E$114)\n+($I242*'fnd base rates'!E$115)\n+($J242*'fnd base rates'!E$119)\n+($K242*'fnd base rates'!E$120)\n+($M242*'fnd base rates'!E$122)\n+($N242*'fnd base rates'!E$123)\n+($O242*'fnd base rates'!E$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,5)))\n*$R242","v":4992.4885175000009},{"$f":"(($D242*'fnd base rates'!F$110)\n+($E242*'fnd base rates'!F$111)\n+($F242*'fnd base rates'!F$112)\n+($G242*'fnd base rates'!F$113)\n+($H242*'fnd base rates'!F$114)\n+($I242*'fnd base rates'!F$115)\n+($J242*'fnd base rates'!F$119)\n+($K242*'fnd base rates'!F$120)\n+($M242*'fnd base rates'!F$122)\n+($N242*'fnd base rates'!F$123)\n+($O242*'fnd base rates'!F$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,6)))\n*$R242","v":896.20620650000012},{"$f":"(($D242*'fnd base rates'!G$110)\n+($E242*'fnd base rates'!G$111)\n+($F242*'fnd base rates'!G$112)\n+($G242*'fnd base rates'!G$113)\n+($H242*'fnd base rates'!G$114)\n+($I242*'fnd base rates'!G$115)\n+($J242*'fnd base rates'!G$119)\n+($K242*'fnd base rates'!G$120)\n+($M242*'fnd base rates'!G$122)\n+($N242*'fnd base rates'!G$123)\n+($O242*'fnd base rates'!G$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,7)))\n*$R242","v":166.46146329999999},{"$f":"(($D242*'fnd base rates'!H$110)\n+($E242*'fnd base rates'!H$111)\n+($F242*'fnd base rates'!H$112)\n+($G242*'fnd base rates'!H$113)\n+($H242*'fnd base rates'!H$114)\n+($I242*'fnd base rates'!H$115)\n+($J242*'fnd base rates'!H$119)\n+($K242*'fnd base rates'!H$120)\n+($M242*'fnd base rates'!H$122)\n+($N242*'fnd base rates'!H$123)\n+($O242*'fnd base rates'!H$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D242*'fnd base rates'!I$110)\n+($E242*'fnd base rates'!I$111)\n+($F242*'fnd base rates'!I$112)\n+($G242*'fnd base rates'!I$113)\n+($H242*'fnd base rates'!I$114)\n+($I242*'fnd base rates'!I$115)\n+($J242*'fnd base rates'!I$119)\n+($K242*'fnd base rates'!I$120)\n+($M242*'fnd base rates'!I$122)\n+($N242*'fnd base rates'!I$123)\n+($O242*'fnd base rates'!I$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,9)))\n*$R242","v":433.49900000000002},{"$f":"(($D242*'fnd base rates'!J$110)\n+($E242*'fnd base rates'!J$111)\n+($F242*'fnd base rates'!J$112)\n+($G242*'fnd base rates'!J$113)\n+($H242*'fnd base rates'!J$114)\n+($I242*'fnd base rates'!J$115)\n+($J242*'fnd base rates'!J$119)\n+($K242*'fnd base rates'!J$120)\n+($M242*'fnd base rates'!J$122)\n+($N242*'fnd base rates'!J$123)\n+($O242*'fnd base rates'!J$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,10)))\n*$R242","v":583.93500000000006},{"$f":"(($D242*'fnd base rates'!K$110)\n+($E242*'fnd base rates'!K$111)\n+($F242*'fnd base rates'!K$112)\n+($G242*'fnd base rates'!K$113)\n+($H242*'fnd base rates'!K$114)\n+($I242*'fnd base rates'!K$115)\n+($J242*'fnd base rates'!K$119)\n+($K242*'fnd base rates'!K$120)\n+($M242*'fnd base rates'!K$122)\n+($N242*'fnd base rates'!K$123)\n+($O242*'fnd base rates'!K$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,11)))\n*$R242","v":1168.1430871},{"$f":"(($D242*'fnd base rates'!L$110)\n+($E242*'fnd base rates'!L$111)\n+($F242*'fnd base rates'!L$112)\n+($G242*'fnd base rates'!L$113)\n+($H242*'fnd base rates'!L$114)\n+($I242*'fnd base rates'!L$115)\n+($J242*'fnd base rates'!L$119)\n+($K242*'fnd base rates'!L$120)\n+($M242*'fnd base rates'!L$122)\n+($N242*'fnd base rates'!L$123)\n+($O242*'fnd base rates'!L$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D242*'fnd base rates'!M$110)\n+($E242*'fnd base rates'!M$111)\n+($F242*'fnd base rates'!M$112)\n+($G242*'fnd base rates'!M$113)\n+($H242*'fnd base rates'!M$114)\n+($I242*'fnd base rates'!M$115)\n+($J242*'fnd base rates'!M$119)\n+($K242*'fnd base rates'!M$120)\n+($M242*'fnd base rates'!M$122)\n+($N242*'fnd base rates'!M$123)\n+($O242*'fnd base rates'!M$124)\n+($P242*VLOOKUP($S242+15,rate_basefnd,13)))","v":0},11424.926163228884,null,436049346,"436","049","346",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[436,436049625,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D243","v":0},{"$f":"'fnd enro'!E243","v":0},{"$f":"'fnd enro'!F243","v":0},{"$f":"'fnd enro'!G243","v":0},{"$f":"'fnd enro'!H243","v":1},{"$f":"'fnd enro'!I243","v":1},{"$f":"'fnd enro'!J243","v":0},{"$f":"'fnd enro'!K243","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L243","v":0},{"$f":"'fnd enro'!M243+'fnd enro'!N243","v":0},{"$f":"'fnd enro'!O243","v":0},{"$f":"'fnd enro'!P243","v":0},{"$f":"'fnd enro'!Q243+'fnd enro'!R243","v":2},{"$f":"'fnd enro'!T243","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S243)","v":10},null,{"$f":"(($D243*'fnd base rates'!C$110)\n+($E243*'fnd base rates'!C$111)\n+($F243*'fnd base rates'!C$112)\n+($G243*'fnd base rates'!C$113)\n+($H243*'fnd base rates'!C$114)\n+($I243*'fnd base rates'!C$115)\n+($J243*'fnd base rates'!C$119)\n+($K243*'fnd base rates'!C$120)\n+($M243*'fnd base rates'!C$122)\n+($N243*'fnd base rates'!C$123)\n+($O243*'fnd base rates'!C$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,3)))\n*$R243","v":1224.8472324000002},{"$f":"(($D243*'fnd base rates'!D$110)\n+($E243*'fnd base rates'!D$111)\n+($F243*'fnd base rates'!D$112)\n+($G243*'fnd base rates'!D$113)\n+($H243*'fnd base rates'!D$114)\n+($I243*'fnd base rates'!D$115)\n+($J243*'fnd base rates'!D$119)\n+($K243*'fnd base rates'!D$120)\n+($M243*'fnd base rates'!D$122)\n+($N243*'fnd base rates'!D$123)\n+($O243*'fnd base rates'!D$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,4)))\n*$R243","v":2206.71},{"$f":"(($D243*'fnd base rates'!E$110)\n+($E243*'fnd base rates'!E$111)\n+($F243*'fnd base rates'!E$112)\n+($G243*'fnd base rates'!E$113)\n+($H243*'fnd base rates'!E$114)\n+($I243*'fnd base rates'!E$115)\n+($J243*'fnd base rates'!E$119)\n+($K243*'fnd base rates'!E$120)\n+($M243*'fnd base rates'!E$122)\n+($N243*'fnd base rates'!E$123)\n+($O243*'fnd base rates'!E$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,5)))\n*$R243","v":14846.042035000002},{"$f":"(($D243*'fnd base rates'!F$110)\n+($E243*'fnd base rates'!F$111)\n+($F243*'fnd base rates'!F$112)\n+($G243*'fnd base rates'!F$113)\n+($H243*'fnd base rates'!F$114)\n+($I243*'fnd base rates'!F$115)\n+($J243*'fnd base rates'!F$119)\n+($K243*'fnd base rates'!F$120)\n+($M243*'fnd base rates'!F$122)\n+($N243*'fnd base rates'!F$123)\n+($O243*'fnd base rates'!F$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,6)))\n*$R243","v":1902.8194130000004},{"$f":"(($D243*'fnd base rates'!G$110)\n+($E243*'fnd base rates'!G$111)\n+($F243*'fnd base rates'!G$112)\n+($G243*'fnd base rates'!G$113)\n+($H243*'fnd base rates'!G$114)\n+($I243*'fnd base rates'!G$115)\n+($J243*'fnd base rates'!G$119)\n+($K243*'fnd base rates'!G$120)\n+($M243*'fnd base rates'!G$122)\n+($N243*'fnd base rates'!G$123)\n+($O243*'fnd base rates'!G$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,7)))\n*$R243","v":645.13592660000006},{"$f":"(($D243*'fnd base rates'!H$110)\n+($E243*'fnd base rates'!H$111)\n+($F243*'fnd base rates'!H$112)\n+($G243*'fnd base rates'!H$113)\n+($H243*'fnd base rates'!H$114)\n+($I243*'fnd base rates'!H$115)\n+($J243*'fnd base rates'!H$119)\n+($K243*'fnd base rates'!H$120)\n+($M243*'fnd base rates'!H$122)\n+($N243*'fnd base rates'!H$123)\n+($O243*'fnd base rates'!H$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,8)))","v":1292.7771559999996},{"$f":"(($D243*'fnd base rates'!I$110)\n+($E243*'fnd base rates'!I$111)\n+($F243*'fnd base rates'!I$112)\n+($G243*'fnd base rates'!I$113)\n+($H243*'fnd base rates'!I$114)\n+($I243*'fnd base rates'!I$115)\n+($J243*'fnd base rates'!I$119)\n+($K243*'fnd base rates'!I$120)\n+($M243*'fnd base rates'!I$122)\n+($N243*'fnd base rates'!I$123)\n+($O243*'fnd base rates'!I$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,9)))\n*$R243","v":1036.0350000000001},{"$f":"(($D243*'fnd base rates'!J$110)\n+($E243*'fnd base rates'!J$111)\n+($F243*'fnd base rates'!J$112)\n+($G243*'fnd base rates'!J$113)\n+($H243*'fnd base rates'!J$114)\n+($I243*'fnd base rates'!J$115)\n+($J243*'fnd base rates'!J$119)\n+($K243*'fnd base rates'!J$120)\n+($M243*'fnd base rates'!J$122)\n+($N243*'fnd base rates'!J$123)\n+($O243*'fnd base rates'!J$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,10)))\n*$R243","v":2171.0920000000006},{"$f":"(($D243*'fnd base rates'!K$110)\n+($E243*'fnd base rates'!K$111)\n+($F243*'fnd base rates'!K$112)\n+($G243*'fnd base rates'!K$113)\n+($H243*'fnd base rates'!K$114)\n+($I243*'fnd base rates'!K$115)\n+($J243*'fnd base rates'!K$119)\n+($K243*'fnd base rates'!K$120)\n+($M243*'fnd base rates'!K$122)\n+($N243*'fnd base rates'!K$123)\n+($O243*'fnd base rates'!K$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,11)))\n*$R243","v":2368.9561742000001},{"$f":"(($D243*'fnd base rates'!L$110)\n+($E243*'fnd base rates'!L$111)\n+($F243*'fnd base rates'!L$112)\n+($G243*'fnd base rates'!L$113)\n+($H243*'fnd base rates'!L$114)\n+($I243*'fnd base rates'!L$115)\n+($J243*'fnd base rates'!L$119)\n+($K243*'fnd base rates'!L$120)\n+($M243*'fnd base rates'!L$122)\n+($N243*'fnd base rates'!L$123)\n+($O243*'fnd base rates'!L$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,12)))","v":3225.7111220735642},{"$f":"(($D243*'fnd base rates'!M$110)\n+($E243*'fnd base rates'!M$111)\n+($F243*'fnd base rates'!M$112)\n+($G243*'fnd base rates'!M$113)\n+($H243*'fnd base rates'!M$114)\n+($I243*'fnd base rates'!M$115)\n+($J243*'fnd base rates'!M$119)\n+($K243*'fnd base rates'!M$120)\n+($M243*'fnd base rates'!M$122)\n+($N243*'fnd base rates'!M$123)\n+($O243*'fnd base rates'!M$124)\n+($P243*VLOOKUP($S243+15,rate_basefnd,13)))","v":0},30920.126059273567,null,436049625,"436","049","625",1,2,30920.126059273567,15460,0,15460,null,null,null,null,null,15460,0,15460,414,15046,26,15020]
[437,437035035,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D244","v":0},{"$f":"'fnd enro'!E244","v":0},{"$f":"'fnd enro'!F244","v":0},{"$f":"'fnd enro'!G244","v":0},{"$f":"'fnd enro'!H244","v":0},{"$f":"'fnd enro'!I244","v":265},{"$f":"'fnd enro'!J244","v":0},{"$f":"'fnd enro'!K244","v":10.0435},{"$f":"'fnd enro'!L244","v":0},{"$f":"'fnd enro'!M244+'fnd enro'!N244","v":0},{"$f":"'fnd enro'!O244","v":0},{"$f":"'fnd enro'!P244","v":38},{"$f":"'fnd enro'!Q244+'fnd enro'!R244","v":169},{"$f":"'fnd enro'!T244","v":265},1.081,{"$f":"VALUE('fnd enro'!S244)","v":10},null,{"$f":"(($D244*'fnd base rates'!C$110)\n+($E244*'fnd base rates'!C$111)\n+($F244*'fnd base rates'!C$112)\n+($G244*'fnd base rates'!C$113)\n+($H244*'fnd base rates'!C$114)\n+($I244*'fnd base rates'!C$115)\n+($J244*'fnd base rates'!C$119)\n+($K244*'fnd base rates'!C$120)\n+($M244*'fnd base rates'!C$122)\n+($N244*'fnd base rates'!C$123)\n+($O244*'fnd base rates'!C$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,3)))\n*$R244","v":156046.71359703},{"$f":"(($D244*'fnd base rates'!D$110)\n+($E244*'fnd base rates'!D$111)\n+($F244*'fnd base rates'!D$112)\n+($G244*'fnd base rates'!D$113)\n+($H244*'fnd base rates'!D$114)\n+($I244*'fnd base rates'!D$115)\n+($J244*'fnd base rates'!D$119)\n+($K244*'fnd base rates'!D$120)\n+($M244*'fnd base rates'!D$122)\n+($N244*'fnd base rates'!D$123)\n+($O244*'fnd base rates'!D$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,4)))\n*$R244","v":261995.51642999996},{"$f":"(($D244*'fnd base rates'!E$110)\n+($E244*'fnd base rates'!E$111)\n+($F244*'fnd base rates'!E$112)\n+($G244*'fnd base rates'!E$113)\n+($H244*'fnd base rates'!E$114)\n+($I244*'fnd base rates'!E$115)\n+($J244*'fnd base rates'!E$119)\n+($K244*'fnd base rates'!E$120)\n+($M244*'fnd base rates'!E$122)\n+($N244*'fnd base rates'!E$123)\n+($O244*'fnd base rates'!E$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,5)))\n*$R244","v":1863628.7472251251},{"$f":"(($D244*'fnd base rates'!F$110)\n+($E244*'fnd base rates'!F$111)\n+($F244*'fnd base rates'!F$112)\n+($G244*'fnd base rates'!F$113)\n+($H244*'fnd base rates'!F$114)\n+($I244*'fnd base rates'!F$115)\n+($J244*'fnd base rates'!F$119)\n+($K244*'fnd base rates'!F$120)\n+($M244*'fnd base rates'!F$122)\n+($N244*'fnd base rates'!F$123)\n+($O244*'fnd base rates'!F$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,6)))\n*$R244","v":238682.900115475},{"$f":"(($D244*'fnd base rates'!G$110)\n+($E244*'fnd base rates'!G$111)\n+($F244*'fnd base rates'!G$112)\n+($G244*'fnd base rates'!G$113)\n+($H244*'fnd base rates'!G$114)\n+($I244*'fnd base rates'!G$115)\n+($J244*'fnd base rates'!G$119)\n+($K244*'fnd base rates'!G$120)\n+($M244*'fnd base rates'!G$122)\n+($N244*'fnd base rates'!G$123)\n+($O244*'fnd base rates'!G$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,7)))\n*$R244","v":70401.530078394993},{"$f":"(($D244*'fnd base rates'!H$110)\n+($E244*'fnd base rates'!H$111)\n+($F244*'fnd base rates'!H$112)\n+($G244*'fnd base rates'!H$113)\n+($H244*'fnd base rates'!H$114)\n+($I244*'fnd base rates'!H$115)\n+($J244*'fnd base rates'!H$119)\n+($K244*'fnd base rates'!H$120)\n+($M244*'fnd base rates'!H$122)\n+($N244*'fnd base rates'!H$123)\n+($O244*'fnd base rates'!H$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,8)))","v":210078.70817},{"$f":"(($D244*'fnd base rates'!I$110)\n+($E244*'fnd base rates'!I$111)\n+($F244*'fnd base rates'!I$112)\n+($G244*'fnd base rates'!I$113)\n+($H244*'fnd base rates'!I$114)\n+($I244*'fnd base rates'!I$115)\n+($J244*'fnd base rates'!I$119)\n+($K244*'fnd base rates'!I$120)\n+($M244*'fnd base rates'!I$122)\n+($N244*'fnd base rates'!I$123)\n+($O244*'fnd base rates'!I$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,9)))\n*$R244","v":136478.06607999999},{"$f":"(($D244*'fnd base rates'!J$110)\n+($E244*'fnd base rates'!J$111)\n+($F244*'fnd base rates'!J$112)\n+($G244*'fnd base rates'!J$113)\n+($H244*'fnd base rates'!J$114)\n+($I244*'fnd base rates'!J$115)\n+($J244*'fnd base rates'!J$119)\n+($K244*'fnd base rates'!J$120)\n+($M244*'fnd base rates'!J$122)\n+($N244*'fnd base rates'!J$123)\n+($O244*'fnd base rates'!J$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,10)))\n*$R244","v":263595.60182000004},{"$f":"(($D244*'fnd base rates'!K$110)\n+($E244*'fnd base rates'!K$111)\n+($F244*'fnd base rates'!K$112)\n+($G244*'fnd base rates'!K$113)\n+($H244*'fnd base rates'!K$114)\n+($I244*'fnd base rates'!K$115)\n+($J244*'fnd base rates'!K$119)\n+($K244*'fnd base rates'!K$120)\n+($M244*'fnd base rates'!K$122)\n+($N244*'fnd base rates'!K$123)\n+($O244*'fnd base rates'!K$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,11)))\n*$R244","v":313279.79864736495},{"$f":"(($D244*'fnd base rates'!L$110)\n+($E244*'fnd base rates'!L$111)\n+($F244*'fnd base rates'!L$112)\n+($G244*'fnd base rates'!L$113)\n+($H244*'fnd base rates'!L$114)\n+($I244*'fnd base rates'!L$115)\n+($J244*'fnd base rates'!L$119)\n+($K244*'fnd base rates'!L$120)\n+($M244*'fnd base rates'!L$122)\n+($N244*'fnd base rates'!L$123)\n+($O244*'fnd base rates'!L$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,12)))","v":376842.34907665395},{"$f":"(($D244*'fnd base rates'!M$110)\n+($E244*'fnd base rates'!M$111)\n+($F244*'fnd base rates'!M$112)\n+($G244*'fnd base rates'!M$113)\n+($H244*'fnd base rates'!M$114)\n+($I244*'fnd base rates'!M$115)\n+($J244*'fnd base rates'!M$119)\n+($K244*'fnd base rates'!M$120)\n+($M244*'fnd base rates'!M$122)\n+($N244*'fnd base rates'!M$123)\n+($O244*'fnd base rates'!M$124)\n+($P244*VLOOKUP($S244+15,rate_basefnd,13)))","v":0},3891029.9312400436,null,437035035,"437","035","035",1,265,3891029.9312400436,14683,0,14683,null,null,null,null,null,14683,0,14683,45,14638,68,14570]
[437,437035093,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D245","v":0},{"$f":"'fnd enro'!E245","v":0},{"$f":"'fnd enro'!F245","v":0},{"$f":"'fnd enro'!G245","v":0},{"$f":"'fnd enro'!H245","v":0},{"$f":"'fnd enro'!I245","v":1},{"$f":"'fnd enro'!J245","v":0},{"$f":"'fnd enro'!K245","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L245","v":0},{"$f":"'fnd enro'!M245+'fnd enro'!N245","v":0},{"$f":"'fnd enro'!O245","v":0},{"$f":"'fnd enro'!P245","v":0},{"$f":"'fnd enro'!Q245+'fnd enro'!R245","v":1},{"$f":"'fnd enro'!T245","v":1},1.081,{"$f":"VALUE('fnd enro'!S245)","v":10},null,{"$f":"(($D245*'fnd base rates'!C$110)\n+($E245*'fnd base rates'!C$111)\n+($F245*'fnd base rates'!C$112)\n+($G245*'fnd base rates'!C$113)\n+($H245*'fnd base rates'!C$114)\n+($I245*'fnd base rates'!C$115)\n+($J245*'fnd base rates'!C$119)\n+($K245*'fnd base rates'!C$120)\n+($M245*'fnd base rates'!C$122)\n+($N245*'fnd base rates'!C$123)\n+($O245*'fnd base rates'!C$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,3)))\n*$R245","v":601.84539010200001},{"$f":"(($D245*'fnd base rates'!D$110)\n+($E245*'fnd base rates'!D$111)\n+($F245*'fnd base rates'!D$112)\n+($G245*'fnd base rates'!D$113)\n+($H245*'fnd base rates'!D$114)\n+($I245*'fnd base rates'!D$115)\n+($J245*'fnd base rates'!D$119)\n+($K245*'fnd base rates'!D$120)\n+($M245*'fnd base rates'!D$122)\n+($N245*'fnd base rates'!D$123)\n+($O245*'fnd base rates'!D$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,4)))\n*$R245","v":1084.2970499999999},{"$f":"(($D245*'fnd base rates'!E$110)\n+($E245*'fnd base rates'!E$111)\n+($F245*'fnd base rates'!E$112)\n+($G245*'fnd base rates'!E$113)\n+($H245*'fnd base rates'!E$114)\n+($I245*'fnd base rates'!E$115)\n+($J245*'fnd base rates'!E$119)\n+($K245*'fnd base rates'!E$120)\n+($M245*'fnd base rates'!E$122)\n+($N245*'fnd base rates'!E$123)\n+($O245*'fnd base rates'!E$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,5)))\n*$R245","v":8021.2858449249998},{"$f":"(($D245*'fnd base rates'!F$110)\n+($E245*'fnd base rates'!F$111)\n+($F245*'fnd base rates'!F$112)\n+($G245*'fnd base rates'!F$113)\n+($H245*'fnd base rates'!F$114)\n+($I245*'fnd base rates'!F$115)\n+($J245*'fnd base rates'!F$119)\n+($K245*'fnd base rates'!F$120)\n+($M245*'fnd base rates'!F$122)\n+($N245*'fnd base rates'!F$123)\n+($O245*'fnd base rates'!F$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,6)))\n*$R245","v":880.72628111500001},{"$f":"(($D245*'fnd base rates'!G$110)\n+($E245*'fnd base rates'!G$111)\n+($F245*'fnd base rates'!G$112)\n+($G245*'fnd base rates'!G$113)\n+($H245*'fnd base rates'!G$114)\n+($I245*'fnd base rates'!G$115)\n+($J245*'fnd base rates'!G$119)\n+($K245*'fnd base rates'!G$120)\n+($M245*'fnd base rates'!G$122)\n+($N245*'fnd base rates'!G$123)\n+($O245*'fnd base rates'!G$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,7)))\n*$R245","v":314.710019843},{"$f":"(($D245*'fnd base rates'!H$110)\n+($E245*'fnd base rates'!H$111)\n+($F245*'fnd base rates'!H$112)\n+($G245*'fnd base rates'!H$113)\n+($H245*'fnd base rates'!H$114)\n+($I245*'fnd base rates'!H$115)\n+($J245*'fnd base rates'!H$119)\n+($K245*'fnd base rates'!H$120)\n+($M245*'fnd base rates'!H$122)\n+($N245*'fnd base rates'!H$123)\n+($O245*'fnd base rates'!H$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D245*'fnd base rates'!I$110)\n+($E245*'fnd base rates'!I$111)\n+($F245*'fnd base rates'!I$112)\n+($G245*'fnd base rates'!I$113)\n+($H245*'fnd base rates'!I$114)\n+($I245*'fnd base rates'!I$115)\n+($J245*'fnd base rates'!I$119)\n+($K245*'fnd base rates'!I$120)\n+($M245*'fnd base rates'!I$122)\n+($N245*'fnd base rates'!I$123)\n+($O245*'fnd base rates'!I$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,9)))\n*$R245","v":552.15317999999991},{"$f":"(($D245*'fnd base rates'!J$110)\n+($E245*'fnd base rates'!J$111)\n+($F245*'fnd base rates'!J$112)\n+($G245*'fnd base rates'!J$113)\n+($H245*'fnd base rates'!J$114)\n+($I245*'fnd base rates'!J$115)\n+($J245*'fnd base rates'!J$119)\n+($K245*'fnd base rates'!J$120)\n+($M245*'fnd base rates'!J$122)\n+($N245*'fnd base rates'!J$123)\n+($O245*'fnd base rates'!J$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,10)))\n*$R245","v":1229.2915800000001},{"$f":"(($D245*'fnd base rates'!K$110)\n+($E245*'fnd base rates'!K$111)\n+($F245*'fnd base rates'!K$112)\n+($G245*'fnd base rates'!K$113)\n+($H245*'fnd base rates'!K$114)\n+($I245*'fnd base rates'!K$115)\n+($J245*'fnd base rates'!K$119)\n+($K245*'fnd base rates'!K$120)\n+($M245*'fnd base rates'!K$122)\n+($N245*'fnd base rates'!K$123)\n+($O245*'fnd base rates'!K$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,11)))\n*$R245","v":1147.966070141},{"$f":"(($D245*'fnd base rates'!L$110)\n+($E245*'fnd base rates'!L$111)\n+($F245*'fnd base rates'!L$112)\n+($G245*'fnd base rates'!L$113)\n+($H245*'fnd base rates'!L$114)\n+($I245*'fnd base rates'!L$115)\n+($J245*'fnd base rates'!L$119)\n+($K245*'fnd base rates'!L$120)\n+($M245*'fnd base rates'!L$122)\n+($N245*'fnd base rates'!L$123)\n+($O245*'fnd base rates'!L$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D245*'fnd base rates'!M$110)\n+($E245*'fnd base rates'!M$111)\n+($F245*'fnd base rates'!M$112)\n+($G245*'fnd base rates'!M$113)\n+($H245*'fnd base rates'!M$114)\n+($I245*'fnd base rates'!M$115)\n+($J245*'fnd base rates'!M$119)\n+($K245*'fnd base rates'!M$120)\n+($M245*'fnd base rates'!M$122)\n+($N245*'fnd base rates'!M$123)\n+($O245*'fnd base rates'!M$124)\n+($P245*VLOOKUP($S245+15,rate_basefnd,13)))","v":0},16181.48868875488,null,437035093,"437","035","093",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[437,437035100,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D246","v":0},{"$f":"'fnd enro'!E246","v":0},{"$f":"'fnd enro'!F246","v":0},{"$f":"'fnd enro'!G246","v":0},{"$f":"'fnd enro'!H246","v":0},{"$f":"'fnd enro'!I246","v":1},{"$f":"'fnd enro'!J246","v":0},{"$f":"'fnd enro'!K246","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L246","v":0},{"$f":"'fnd enro'!M246+'fnd enro'!N246","v":0},{"$f":"'fnd enro'!O246","v":0},{"$f":"'fnd enro'!P246","v":0},{"$f":"'fnd enro'!Q246+'fnd enro'!R246","v":1},{"$f":"'fnd enro'!T246","v":1},1.081,{"$f":"VALUE('fnd enro'!S246)","v":10},null,{"$f":"(($D246*'fnd base rates'!C$110)\n+($E246*'fnd base rates'!C$111)\n+($F246*'fnd base rates'!C$112)\n+($G246*'fnd base rates'!C$113)\n+($H246*'fnd base rates'!C$114)\n+($I246*'fnd base rates'!C$115)\n+($J246*'fnd base rates'!C$119)\n+($K246*'fnd base rates'!C$120)\n+($M246*'fnd base rates'!C$122)\n+($N246*'fnd base rates'!C$123)\n+($O246*'fnd base rates'!C$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,3)))\n*$R246","v":601.84539010200001},{"$f":"(($D246*'fnd base rates'!D$110)\n+($E246*'fnd base rates'!D$111)\n+($F246*'fnd base rates'!D$112)\n+($G246*'fnd base rates'!D$113)\n+($H246*'fnd base rates'!D$114)\n+($I246*'fnd base rates'!D$115)\n+($J246*'fnd base rates'!D$119)\n+($K246*'fnd base rates'!D$120)\n+($M246*'fnd base rates'!D$122)\n+($N246*'fnd base rates'!D$123)\n+($O246*'fnd base rates'!D$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,4)))\n*$R246","v":1084.2970499999999},{"$f":"(($D246*'fnd base rates'!E$110)\n+($E246*'fnd base rates'!E$111)\n+($F246*'fnd base rates'!E$112)\n+($G246*'fnd base rates'!E$113)\n+($H246*'fnd base rates'!E$114)\n+($I246*'fnd base rates'!E$115)\n+($J246*'fnd base rates'!E$119)\n+($K246*'fnd base rates'!E$120)\n+($M246*'fnd base rates'!E$122)\n+($N246*'fnd base rates'!E$123)\n+($O246*'fnd base rates'!E$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,5)))\n*$R246","v":8021.2858449249998},{"$f":"(($D246*'fnd base rates'!F$110)\n+($E246*'fnd base rates'!F$111)\n+($F246*'fnd base rates'!F$112)\n+($G246*'fnd base rates'!F$113)\n+($H246*'fnd base rates'!F$114)\n+($I246*'fnd base rates'!F$115)\n+($J246*'fnd base rates'!F$119)\n+($K246*'fnd base rates'!F$120)\n+($M246*'fnd base rates'!F$122)\n+($N246*'fnd base rates'!F$123)\n+($O246*'fnd base rates'!F$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,6)))\n*$R246","v":880.72628111500001},{"$f":"(($D246*'fnd base rates'!G$110)\n+($E246*'fnd base rates'!G$111)\n+($F246*'fnd base rates'!G$112)\n+($G246*'fnd base rates'!G$113)\n+($H246*'fnd base rates'!G$114)\n+($I246*'fnd base rates'!G$115)\n+($J246*'fnd base rates'!G$119)\n+($K246*'fnd base rates'!G$120)\n+($M246*'fnd base rates'!G$122)\n+($N246*'fnd base rates'!G$123)\n+($O246*'fnd base rates'!G$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,7)))\n*$R246","v":314.710019843},{"$f":"(($D246*'fnd base rates'!H$110)\n+($E246*'fnd base rates'!H$111)\n+($F246*'fnd base rates'!H$112)\n+($G246*'fnd base rates'!H$113)\n+($H246*'fnd base rates'!H$114)\n+($I246*'fnd base rates'!H$115)\n+($J246*'fnd base rates'!H$119)\n+($K246*'fnd base rates'!H$120)\n+($M246*'fnd base rates'!H$122)\n+($N246*'fnd base rates'!H$123)\n+($O246*'fnd base rates'!H$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D246*'fnd base rates'!I$110)\n+($E246*'fnd base rates'!I$111)\n+($F246*'fnd base rates'!I$112)\n+($G246*'fnd base rates'!I$113)\n+($H246*'fnd base rates'!I$114)\n+($I246*'fnd base rates'!I$115)\n+($J246*'fnd base rates'!I$119)\n+($K246*'fnd base rates'!I$120)\n+($M246*'fnd base rates'!I$122)\n+($N246*'fnd base rates'!I$123)\n+($O246*'fnd base rates'!I$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,9)))\n*$R246","v":552.15317999999991},{"$f":"(($D246*'fnd base rates'!J$110)\n+($E246*'fnd base rates'!J$111)\n+($F246*'fnd base rates'!J$112)\n+($G246*'fnd base rates'!J$113)\n+($H246*'fnd base rates'!J$114)\n+($I246*'fnd base rates'!J$115)\n+($J246*'fnd base rates'!J$119)\n+($K246*'fnd base rates'!J$120)\n+($M246*'fnd base rates'!J$122)\n+($N246*'fnd base rates'!J$123)\n+($O246*'fnd base rates'!J$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,10)))\n*$R246","v":1229.2915800000001},{"$f":"(($D246*'fnd base rates'!K$110)\n+($E246*'fnd base rates'!K$111)\n+($F246*'fnd base rates'!K$112)\n+($G246*'fnd base rates'!K$113)\n+($H246*'fnd base rates'!K$114)\n+($I246*'fnd base rates'!K$115)\n+($J246*'fnd base rates'!K$119)\n+($K246*'fnd base rates'!K$120)\n+($M246*'fnd base rates'!K$122)\n+($N246*'fnd base rates'!K$123)\n+($O246*'fnd base rates'!K$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,11)))\n*$R246","v":1147.966070141},{"$f":"(($D246*'fnd base rates'!L$110)\n+($E246*'fnd base rates'!L$111)\n+($F246*'fnd base rates'!L$112)\n+($G246*'fnd base rates'!L$113)\n+($H246*'fnd base rates'!L$114)\n+($I246*'fnd base rates'!L$115)\n+($J246*'fnd base rates'!L$119)\n+($K246*'fnd base rates'!L$120)\n+($M246*'fnd base rates'!L$122)\n+($N246*'fnd base rates'!L$123)\n+($O246*'fnd base rates'!L$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D246*'fnd base rates'!M$110)\n+($E246*'fnd base rates'!M$111)\n+($F246*'fnd base rates'!M$112)\n+($G246*'fnd base rates'!M$113)\n+($H246*'fnd base rates'!M$114)\n+($I246*'fnd base rates'!M$115)\n+($J246*'fnd base rates'!M$119)\n+($K246*'fnd base rates'!M$120)\n+($M246*'fnd base rates'!M$122)\n+($N246*'fnd base rates'!M$123)\n+($O246*'fnd base rates'!M$124)\n+($P246*VLOOKUP($S246+15,rate_basefnd,13)))","v":0},16181.48868875488,null,437035100,"437","035","100",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[437,437035163,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D247","v":0},{"$f":"'fnd enro'!E247","v":0},{"$f":"'fnd enro'!F247","v":0},{"$f":"'fnd enro'!G247","v":0},{"$f":"'fnd enro'!H247","v":0},{"$f":"'fnd enro'!I247","v":1},{"$f":"'fnd enro'!J247","v":0},{"$f":"'fnd enro'!K247","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L247","v":0},{"$f":"'fnd enro'!M247+'fnd enro'!N247","v":0},{"$f":"'fnd enro'!O247","v":0},{"$f":"'fnd enro'!P247","v":0},{"$f":"'fnd enro'!Q247+'fnd enro'!R247","v":0},{"$f":"'fnd enro'!T247","v":1},1.081,{"$f":"VALUE('fnd enro'!S247)","v":1},null,{"$f":"(($D247*'fnd base rates'!C$110)\n+($E247*'fnd base rates'!C$111)\n+($F247*'fnd base rates'!C$112)\n+($G247*'fnd base rates'!C$113)\n+($H247*'fnd base rates'!C$114)\n+($I247*'fnd base rates'!C$115)\n+($J247*'fnd base rates'!C$119)\n+($K247*'fnd base rates'!C$120)\n+($M247*'fnd base rates'!C$122)\n+($N247*'fnd base rates'!C$123)\n+($O247*'fnd base rates'!C$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,3)))\n*$R247","v":534.49909010199997},{"$f":"(($D247*'fnd base rates'!D$110)\n+($E247*'fnd base rates'!D$111)\n+($F247*'fnd base rates'!D$112)\n+($G247*'fnd base rates'!D$113)\n+($H247*'fnd base rates'!D$114)\n+($I247*'fnd base rates'!D$115)\n+($J247*'fnd base rates'!D$119)\n+($K247*'fnd base rates'!D$120)\n+($M247*'fnd base rates'!D$122)\n+($N247*'fnd base rates'!D$123)\n+($O247*'fnd base rates'!D$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,4)))\n*$R247","v":765.19665999999995},{"$f":"(($D247*'fnd base rates'!E$110)\n+($E247*'fnd base rates'!E$111)\n+($F247*'fnd base rates'!E$112)\n+($G247*'fnd base rates'!E$113)\n+($H247*'fnd base rates'!E$114)\n+($I247*'fnd base rates'!E$115)\n+($J247*'fnd base rates'!E$119)\n+($K247*'fnd base rates'!E$120)\n+($M247*'fnd base rates'!E$122)\n+($N247*'fnd base rates'!E$123)\n+($O247*'fnd base rates'!E$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,5)))\n*$R247","v":4906.2546249249999},{"$f":"(($D247*'fnd base rates'!F$110)\n+($E247*'fnd base rates'!F$111)\n+($F247*'fnd base rates'!F$112)\n+($G247*'fnd base rates'!F$113)\n+($H247*'fnd base rates'!F$114)\n+($I247*'fnd base rates'!F$115)\n+($J247*'fnd base rates'!F$119)\n+($K247*'fnd base rates'!F$120)\n+($M247*'fnd base rates'!F$122)\n+($N247*'fnd base rates'!F$123)\n+($O247*'fnd base rates'!F$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,6)))\n*$R247","v":880.72628111500001},{"$f":"(($D247*'fnd base rates'!G$110)\n+($E247*'fnd base rates'!G$111)\n+($F247*'fnd base rates'!G$112)\n+($G247*'fnd base rates'!G$113)\n+($H247*'fnd base rates'!G$114)\n+($I247*'fnd base rates'!G$115)\n+($J247*'fnd base rates'!G$119)\n+($K247*'fnd base rates'!G$120)\n+($M247*'fnd base rates'!G$122)\n+($N247*'fnd base rates'!G$123)\n+($O247*'fnd base rates'!G$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,7)))\n*$R247","v":163.58621984299998},{"$f":"(($D247*'fnd base rates'!H$110)\n+($E247*'fnd base rates'!H$111)\n+($F247*'fnd base rates'!H$112)\n+($G247*'fnd base rates'!H$113)\n+($H247*'fnd base rates'!H$114)\n+($I247*'fnd base rates'!H$115)\n+($J247*'fnd base rates'!H$119)\n+($K247*'fnd base rates'!H$120)\n+($M247*'fnd base rates'!H$122)\n+($N247*'fnd base rates'!H$123)\n+($O247*'fnd base rates'!H$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D247*'fnd base rates'!I$110)\n+($E247*'fnd base rates'!I$111)\n+($F247*'fnd base rates'!I$112)\n+($G247*'fnd base rates'!I$113)\n+($H247*'fnd base rates'!I$114)\n+($I247*'fnd base rates'!I$115)\n+($J247*'fnd base rates'!I$119)\n+($K247*'fnd base rates'!I$120)\n+($M247*'fnd base rates'!I$122)\n+($N247*'fnd base rates'!I$123)\n+($O247*'fnd base rates'!I$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,9)))\n*$R247","v":426.01128999999997},{"$f":"(($D247*'fnd base rates'!J$110)\n+($E247*'fnd base rates'!J$111)\n+($F247*'fnd base rates'!J$112)\n+($G247*'fnd base rates'!J$113)\n+($H247*'fnd base rates'!J$114)\n+($I247*'fnd base rates'!J$115)\n+($J247*'fnd base rates'!J$119)\n+($K247*'fnd base rates'!J$120)\n+($M247*'fnd base rates'!J$122)\n+($N247*'fnd base rates'!J$123)\n+($O247*'fnd base rates'!J$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,10)))\n*$R247","v":573.84884999999997},{"$f":"(($D247*'fnd base rates'!K$110)\n+($E247*'fnd base rates'!K$111)\n+($F247*'fnd base rates'!K$112)\n+($G247*'fnd base rates'!K$113)\n+($H247*'fnd base rates'!K$114)\n+($I247*'fnd base rates'!K$115)\n+($J247*'fnd base rates'!K$119)\n+($K247*'fnd base rates'!K$120)\n+($M247*'fnd base rates'!K$122)\n+($N247*'fnd base rates'!K$123)\n+($O247*'fnd base rates'!K$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,11)))\n*$R247","v":1147.966070141},{"$f":"(($D247*'fnd base rates'!L$110)\n+($E247*'fnd base rates'!L$111)\n+($F247*'fnd base rates'!L$112)\n+($G247*'fnd base rates'!L$113)\n+($H247*'fnd base rates'!L$114)\n+($I247*'fnd base rates'!L$115)\n+($J247*'fnd base rates'!L$119)\n+($K247*'fnd base rates'!L$120)\n+($M247*'fnd base rates'!L$122)\n+($N247*'fnd base rates'!L$123)\n+($O247*'fnd base rates'!L$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D247*'fnd base rates'!M$110)\n+($E247*'fnd base rates'!M$111)\n+($F247*'fnd base rates'!M$112)\n+($G247*'fnd base rates'!M$113)\n+($H247*'fnd base rates'!M$114)\n+($I247*'fnd base rates'!M$115)\n+($J247*'fnd base rates'!M$119)\n+($K247*'fnd base rates'!M$120)\n+($M247*'fnd base rates'!M$122)\n+($N247*'fnd base rates'!M$123)\n+($O247*'fnd base rates'!M$124)\n+($P247*VLOOKUP($S247+15,rate_basefnd,13)))","v":0},11259.742358754882,null,437035163,"437","035","163",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[437,437035189,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D248","v":0},{"$f":"'fnd enro'!E248","v":0},{"$f":"'fnd enro'!F248","v":0},{"$f":"'fnd enro'!G248","v":0},{"$f":"'fnd enro'!H248","v":0},{"$f":"'fnd enro'!I248","v":1},{"$f":"'fnd enro'!J248","v":0},{"$f":"'fnd enro'!K248","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L248","v":0},{"$f":"'fnd enro'!M248+'fnd enro'!N248","v":0},{"$f":"'fnd enro'!O248","v":0},{"$f":"'fnd enro'!P248","v":0},{"$f":"'fnd enro'!Q248+'fnd enro'!R248","v":1},{"$f":"'fnd enro'!T248","v":1},1.081,{"$f":"VALUE('fnd enro'!S248)","v":10},null,{"$f":"(($D248*'fnd base rates'!C$110)\n+($E248*'fnd base rates'!C$111)\n+($F248*'fnd base rates'!C$112)\n+($G248*'fnd base rates'!C$113)\n+($H248*'fnd base rates'!C$114)\n+($I248*'fnd base rates'!C$115)\n+($J248*'fnd base rates'!C$119)\n+($K248*'fnd base rates'!C$120)\n+($M248*'fnd base rates'!C$122)\n+($N248*'fnd base rates'!C$123)\n+($O248*'fnd base rates'!C$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,3)))\n*$R248","v":601.84539010200001},{"$f":"(($D248*'fnd base rates'!D$110)\n+($E248*'fnd base rates'!D$111)\n+($F248*'fnd base rates'!D$112)\n+($G248*'fnd base rates'!D$113)\n+($H248*'fnd base rates'!D$114)\n+($I248*'fnd base rates'!D$115)\n+($J248*'fnd base rates'!D$119)\n+($K248*'fnd base rates'!D$120)\n+($M248*'fnd base rates'!D$122)\n+($N248*'fnd base rates'!D$123)\n+($O248*'fnd base rates'!D$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,4)))\n*$R248","v":1084.2970499999999},{"$f":"(($D248*'fnd base rates'!E$110)\n+($E248*'fnd base rates'!E$111)\n+($F248*'fnd base rates'!E$112)\n+($G248*'fnd base rates'!E$113)\n+($H248*'fnd base rates'!E$114)\n+($I248*'fnd base rates'!E$115)\n+($J248*'fnd base rates'!E$119)\n+($K248*'fnd base rates'!E$120)\n+($M248*'fnd base rates'!E$122)\n+($N248*'fnd base rates'!E$123)\n+($O248*'fnd base rates'!E$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,5)))\n*$R248","v":8021.2858449249998},{"$f":"(($D248*'fnd base rates'!F$110)\n+($E248*'fnd base rates'!F$111)\n+($F248*'fnd base rates'!F$112)\n+($G248*'fnd base rates'!F$113)\n+($H248*'fnd base rates'!F$114)\n+($I248*'fnd base rates'!F$115)\n+($J248*'fnd base rates'!F$119)\n+($K248*'fnd base rates'!F$120)\n+($M248*'fnd base rates'!F$122)\n+($N248*'fnd base rates'!F$123)\n+($O248*'fnd base rates'!F$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,6)))\n*$R248","v":880.72628111500001},{"$f":"(($D248*'fnd base rates'!G$110)\n+($E248*'fnd base rates'!G$111)\n+($F248*'fnd base rates'!G$112)\n+($G248*'fnd base rates'!G$113)\n+($H248*'fnd base rates'!G$114)\n+($I248*'fnd base rates'!G$115)\n+($J248*'fnd base rates'!G$119)\n+($K248*'fnd base rates'!G$120)\n+($M248*'fnd base rates'!G$122)\n+($N248*'fnd base rates'!G$123)\n+($O248*'fnd base rates'!G$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,7)))\n*$R248","v":314.710019843},{"$f":"(($D248*'fnd base rates'!H$110)\n+($E248*'fnd base rates'!H$111)\n+($F248*'fnd base rates'!H$112)\n+($G248*'fnd base rates'!H$113)\n+($H248*'fnd base rates'!H$114)\n+($I248*'fnd base rates'!H$115)\n+($J248*'fnd base rates'!H$119)\n+($K248*'fnd base rates'!H$120)\n+($M248*'fnd base rates'!H$122)\n+($N248*'fnd base rates'!H$123)\n+($O248*'fnd base rates'!H$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D248*'fnd base rates'!I$110)\n+($E248*'fnd base rates'!I$111)\n+($F248*'fnd base rates'!I$112)\n+($G248*'fnd base rates'!I$113)\n+($H248*'fnd base rates'!I$114)\n+($I248*'fnd base rates'!I$115)\n+($J248*'fnd base rates'!I$119)\n+($K248*'fnd base rates'!I$120)\n+($M248*'fnd base rates'!I$122)\n+($N248*'fnd base rates'!I$123)\n+($O248*'fnd base rates'!I$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,9)))\n*$R248","v":552.15317999999991},{"$f":"(($D248*'fnd base rates'!J$110)\n+($E248*'fnd base rates'!J$111)\n+($F248*'fnd base rates'!J$112)\n+($G248*'fnd base rates'!J$113)\n+($H248*'fnd base rates'!J$114)\n+($I248*'fnd base rates'!J$115)\n+($J248*'fnd base rates'!J$119)\n+($K248*'fnd base rates'!J$120)\n+($M248*'fnd base rates'!J$122)\n+($N248*'fnd base rates'!J$123)\n+($O248*'fnd base rates'!J$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,10)))\n*$R248","v":1229.2915800000001},{"$f":"(($D248*'fnd base rates'!K$110)\n+($E248*'fnd base rates'!K$111)\n+($F248*'fnd base rates'!K$112)\n+($G248*'fnd base rates'!K$113)\n+($H248*'fnd base rates'!K$114)\n+($I248*'fnd base rates'!K$115)\n+($J248*'fnd base rates'!K$119)\n+($K248*'fnd base rates'!K$120)\n+($M248*'fnd base rates'!K$122)\n+($N248*'fnd base rates'!K$123)\n+($O248*'fnd base rates'!K$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,11)))\n*$R248","v":1147.966070141},{"$f":"(($D248*'fnd base rates'!L$110)\n+($E248*'fnd base rates'!L$111)\n+($F248*'fnd base rates'!L$112)\n+($G248*'fnd base rates'!L$113)\n+($H248*'fnd base rates'!L$114)\n+($I248*'fnd base rates'!L$115)\n+($J248*'fnd base rates'!L$119)\n+($K248*'fnd base rates'!L$120)\n+($M248*'fnd base rates'!L$122)\n+($N248*'fnd base rates'!L$123)\n+($O248*'fnd base rates'!L$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D248*'fnd base rates'!M$110)\n+($E248*'fnd base rates'!M$111)\n+($F248*'fnd base rates'!M$112)\n+($G248*'fnd base rates'!M$113)\n+($H248*'fnd base rates'!M$114)\n+($I248*'fnd base rates'!M$115)\n+($J248*'fnd base rates'!M$119)\n+($K248*'fnd base rates'!M$120)\n+($M248*'fnd base rates'!M$122)\n+($N248*'fnd base rates'!M$123)\n+($O248*'fnd base rates'!M$124)\n+($P248*VLOOKUP($S248+15,rate_basefnd,13)))","v":0},16181.48868875488,null,437035189,"437","035","189",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[437,437035243,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D249","v":0},{"$f":"'fnd enro'!E249","v":0},{"$f":"'fnd enro'!F249","v":0},{"$f":"'fnd enro'!G249","v":0},{"$f":"'fnd enro'!H249","v":0},{"$f":"'fnd enro'!I249","v":1},{"$f":"'fnd enro'!J249","v":0},{"$f":"'fnd enro'!K249","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L249","v":0},{"$f":"'fnd enro'!M249+'fnd enro'!N249","v":0},{"$f":"'fnd enro'!O249","v":0},{"$f":"'fnd enro'!P249","v":0},{"$f":"'fnd enro'!Q249+'fnd enro'!R249","v":0},{"$f":"'fnd enro'!T249","v":1},1.081,{"$f":"VALUE('fnd enro'!S249)","v":1},null,{"$f":"(($D249*'fnd base rates'!C$110)\n+($E249*'fnd base rates'!C$111)\n+($F249*'fnd base rates'!C$112)\n+($G249*'fnd base rates'!C$113)\n+($H249*'fnd base rates'!C$114)\n+($I249*'fnd base rates'!C$115)\n+($J249*'fnd base rates'!C$119)\n+($K249*'fnd base rates'!C$120)\n+($M249*'fnd base rates'!C$122)\n+($N249*'fnd base rates'!C$123)\n+($O249*'fnd base rates'!C$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,3)))\n*$R249","v":534.49909010199997},{"$f":"(($D249*'fnd base rates'!D$110)\n+($E249*'fnd base rates'!D$111)\n+($F249*'fnd base rates'!D$112)\n+($G249*'fnd base rates'!D$113)\n+($H249*'fnd base rates'!D$114)\n+($I249*'fnd base rates'!D$115)\n+($J249*'fnd base rates'!D$119)\n+($K249*'fnd base rates'!D$120)\n+($M249*'fnd base rates'!D$122)\n+($N249*'fnd base rates'!D$123)\n+($O249*'fnd base rates'!D$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,4)))\n*$R249","v":765.19665999999995},{"$f":"(($D249*'fnd base rates'!E$110)\n+($E249*'fnd base rates'!E$111)\n+($F249*'fnd base rates'!E$112)\n+($G249*'fnd base rates'!E$113)\n+($H249*'fnd base rates'!E$114)\n+($I249*'fnd base rates'!E$115)\n+($J249*'fnd base rates'!E$119)\n+($K249*'fnd base rates'!E$120)\n+($M249*'fnd base rates'!E$122)\n+($N249*'fnd base rates'!E$123)\n+($O249*'fnd base rates'!E$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,5)))\n*$R249","v":4906.2546249249999},{"$f":"(($D249*'fnd base rates'!F$110)\n+($E249*'fnd base rates'!F$111)\n+($F249*'fnd base rates'!F$112)\n+($G249*'fnd base rates'!F$113)\n+($H249*'fnd base rates'!F$114)\n+($I249*'fnd base rates'!F$115)\n+($J249*'fnd base rates'!F$119)\n+($K249*'fnd base rates'!F$120)\n+($M249*'fnd base rates'!F$122)\n+($N249*'fnd base rates'!F$123)\n+($O249*'fnd base rates'!F$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,6)))\n*$R249","v":880.72628111500001},{"$f":"(($D249*'fnd base rates'!G$110)\n+($E249*'fnd base rates'!G$111)\n+($F249*'fnd base rates'!G$112)\n+($G249*'fnd base rates'!G$113)\n+($H249*'fnd base rates'!G$114)\n+($I249*'fnd base rates'!G$115)\n+($J249*'fnd base rates'!G$119)\n+($K249*'fnd base rates'!G$120)\n+($M249*'fnd base rates'!G$122)\n+($N249*'fnd base rates'!G$123)\n+($O249*'fnd base rates'!G$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,7)))\n*$R249","v":163.58621984299998},{"$f":"(($D249*'fnd base rates'!H$110)\n+($E249*'fnd base rates'!H$111)\n+($F249*'fnd base rates'!H$112)\n+($G249*'fnd base rates'!H$113)\n+($H249*'fnd base rates'!H$114)\n+($I249*'fnd base rates'!H$115)\n+($J249*'fnd base rates'!H$119)\n+($K249*'fnd base rates'!H$120)\n+($M249*'fnd base rates'!H$122)\n+($N249*'fnd base rates'!H$123)\n+($O249*'fnd base rates'!H$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D249*'fnd base rates'!I$110)\n+($E249*'fnd base rates'!I$111)\n+($F249*'fnd base rates'!I$112)\n+($G249*'fnd base rates'!I$113)\n+($H249*'fnd base rates'!I$114)\n+($I249*'fnd base rates'!I$115)\n+($J249*'fnd base rates'!I$119)\n+($K249*'fnd base rates'!I$120)\n+($M249*'fnd base rates'!I$122)\n+($N249*'fnd base rates'!I$123)\n+($O249*'fnd base rates'!I$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,9)))\n*$R249","v":426.01128999999997},{"$f":"(($D249*'fnd base rates'!J$110)\n+($E249*'fnd base rates'!J$111)\n+($F249*'fnd base rates'!J$112)\n+($G249*'fnd base rates'!J$113)\n+($H249*'fnd base rates'!J$114)\n+($I249*'fnd base rates'!J$115)\n+($J249*'fnd base rates'!J$119)\n+($K249*'fnd base rates'!J$120)\n+($M249*'fnd base rates'!J$122)\n+($N249*'fnd base rates'!J$123)\n+($O249*'fnd base rates'!J$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,10)))\n*$R249","v":573.84884999999997},{"$f":"(($D249*'fnd base rates'!K$110)\n+($E249*'fnd base rates'!K$111)\n+($F249*'fnd base rates'!K$112)\n+($G249*'fnd base rates'!K$113)\n+($H249*'fnd base rates'!K$114)\n+($I249*'fnd base rates'!K$115)\n+($J249*'fnd base rates'!K$119)\n+($K249*'fnd base rates'!K$120)\n+($M249*'fnd base rates'!K$122)\n+($N249*'fnd base rates'!K$123)\n+($O249*'fnd base rates'!K$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,11)))\n*$R249","v":1147.966070141},{"$f":"(($D249*'fnd base rates'!L$110)\n+($E249*'fnd base rates'!L$111)\n+($F249*'fnd base rates'!L$112)\n+($G249*'fnd base rates'!L$113)\n+($H249*'fnd base rates'!L$114)\n+($I249*'fnd base rates'!L$115)\n+($J249*'fnd base rates'!L$119)\n+($K249*'fnd base rates'!L$120)\n+($M249*'fnd base rates'!L$122)\n+($N249*'fnd base rates'!L$123)\n+($O249*'fnd base rates'!L$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D249*'fnd base rates'!M$110)\n+($E249*'fnd base rates'!M$111)\n+($F249*'fnd base rates'!M$112)\n+($G249*'fnd base rates'!M$113)\n+($H249*'fnd base rates'!M$114)\n+($I249*'fnd base rates'!M$115)\n+($J249*'fnd base rates'!M$119)\n+($K249*'fnd base rates'!M$120)\n+($M249*'fnd base rates'!M$122)\n+($N249*'fnd base rates'!M$123)\n+($O249*'fnd base rates'!M$124)\n+($P249*VLOOKUP($S249+15,rate_basefnd,13)))","v":0},11259.742358754882,null,437035243,"437","035","243",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[437,437035244,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D250","v":0},{"$f":"'fnd enro'!E250","v":0},{"$f":"'fnd enro'!F250","v":0},{"$f":"'fnd enro'!G250","v":0},{"$f":"'fnd enro'!H250","v":0},{"$f":"'fnd enro'!I250","v":1},{"$f":"'fnd enro'!J250","v":0},{"$f":"'fnd enro'!K250","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L250","v":0},{"$f":"'fnd enro'!M250+'fnd enro'!N250","v":0},{"$f":"'fnd enro'!O250","v":0},{"$f":"'fnd enro'!P250","v":0},{"$f":"'fnd enro'!Q250+'fnd enro'!R250","v":1},{"$f":"'fnd enro'!T250","v":1},1.081,{"$f":"VALUE('fnd enro'!S250)","v":10},null,{"$f":"(($D250*'fnd base rates'!C$110)\n+($E250*'fnd base rates'!C$111)\n+($F250*'fnd base rates'!C$112)\n+($G250*'fnd base rates'!C$113)\n+($H250*'fnd base rates'!C$114)\n+($I250*'fnd base rates'!C$115)\n+($J250*'fnd base rates'!C$119)\n+($K250*'fnd base rates'!C$120)\n+($M250*'fnd base rates'!C$122)\n+($N250*'fnd base rates'!C$123)\n+($O250*'fnd base rates'!C$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,3)))\n*$R250","v":601.84539010200001},{"$f":"(($D250*'fnd base rates'!D$110)\n+($E250*'fnd base rates'!D$111)\n+($F250*'fnd base rates'!D$112)\n+($G250*'fnd base rates'!D$113)\n+($H250*'fnd base rates'!D$114)\n+($I250*'fnd base rates'!D$115)\n+($J250*'fnd base rates'!D$119)\n+($K250*'fnd base rates'!D$120)\n+($M250*'fnd base rates'!D$122)\n+($N250*'fnd base rates'!D$123)\n+($O250*'fnd base rates'!D$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,4)))\n*$R250","v":1084.2970499999999},{"$f":"(($D250*'fnd base rates'!E$110)\n+($E250*'fnd base rates'!E$111)\n+($F250*'fnd base rates'!E$112)\n+($G250*'fnd base rates'!E$113)\n+($H250*'fnd base rates'!E$114)\n+($I250*'fnd base rates'!E$115)\n+($J250*'fnd base rates'!E$119)\n+($K250*'fnd base rates'!E$120)\n+($M250*'fnd base rates'!E$122)\n+($N250*'fnd base rates'!E$123)\n+($O250*'fnd base rates'!E$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,5)))\n*$R250","v":8021.2858449249998},{"$f":"(($D250*'fnd base rates'!F$110)\n+($E250*'fnd base rates'!F$111)\n+($F250*'fnd base rates'!F$112)\n+($G250*'fnd base rates'!F$113)\n+($H250*'fnd base rates'!F$114)\n+($I250*'fnd base rates'!F$115)\n+($J250*'fnd base rates'!F$119)\n+($K250*'fnd base rates'!F$120)\n+($M250*'fnd base rates'!F$122)\n+($N250*'fnd base rates'!F$123)\n+($O250*'fnd base rates'!F$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,6)))\n*$R250","v":880.72628111500001},{"$f":"(($D250*'fnd base rates'!G$110)\n+($E250*'fnd base rates'!G$111)\n+($F250*'fnd base rates'!G$112)\n+($G250*'fnd base rates'!G$113)\n+($H250*'fnd base rates'!G$114)\n+($I250*'fnd base rates'!G$115)\n+($J250*'fnd base rates'!G$119)\n+($K250*'fnd base rates'!G$120)\n+($M250*'fnd base rates'!G$122)\n+($N250*'fnd base rates'!G$123)\n+($O250*'fnd base rates'!G$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,7)))\n*$R250","v":314.710019843},{"$f":"(($D250*'fnd base rates'!H$110)\n+($E250*'fnd base rates'!H$111)\n+($F250*'fnd base rates'!H$112)\n+($G250*'fnd base rates'!H$113)\n+($H250*'fnd base rates'!H$114)\n+($I250*'fnd base rates'!H$115)\n+($J250*'fnd base rates'!H$119)\n+($K250*'fnd base rates'!H$120)\n+($M250*'fnd base rates'!H$122)\n+($N250*'fnd base rates'!H$123)\n+($O250*'fnd base rates'!H$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D250*'fnd base rates'!I$110)\n+($E250*'fnd base rates'!I$111)\n+($F250*'fnd base rates'!I$112)\n+($G250*'fnd base rates'!I$113)\n+($H250*'fnd base rates'!I$114)\n+($I250*'fnd base rates'!I$115)\n+($J250*'fnd base rates'!I$119)\n+($K250*'fnd base rates'!I$120)\n+($M250*'fnd base rates'!I$122)\n+($N250*'fnd base rates'!I$123)\n+($O250*'fnd base rates'!I$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,9)))\n*$R250","v":552.15317999999991},{"$f":"(($D250*'fnd base rates'!J$110)\n+($E250*'fnd base rates'!J$111)\n+($F250*'fnd base rates'!J$112)\n+($G250*'fnd base rates'!J$113)\n+($H250*'fnd base rates'!J$114)\n+($I250*'fnd base rates'!J$115)\n+($J250*'fnd base rates'!J$119)\n+($K250*'fnd base rates'!J$120)\n+($M250*'fnd base rates'!J$122)\n+($N250*'fnd base rates'!J$123)\n+($O250*'fnd base rates'!J$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,10)))\n*$R250","v":1229.2915800000001},{"$f":"(($D250*'fnd base rates'!K$110)\n+($E250*'fnd base rates'!K$111)\n+($F250*'fnd base rates'!K$112)\n+($G250*'fnd base rates'!K$113)\n+($H250*'fnd base rates'!K$114)\n+($I250*'fnd base rates'!K$115)\n+($J250*'fnd base rates'!K$119)\n+($K250*'fnd base rates'!K$120)\n+($M250*'fnd base rates'!K$122)\n+($N250*'fnd base rates'!K$123)\n+($O250*'fnd base rates'!K$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,11)))\n*$R250","v":1147.966070141},{"$f":"(($D250*'fnd base rates'!L$110)\n+($E250*'fnd base rates'!L$111)\n+($F250*'fnd base rates'!L$112)\n+($G250*'fnd base rates'!L$113)\n+($H250*'fnd base rates'!L$114)\n+($I250*'fnd base rates'!L$115)\n+($J250*'fnd base rates'!L$119)\n+($K250*'fnd base rates'!L$120)\n+($M250*'fnd base rates'!L$122)\n+($N250*'fnd base rates'!L$123)\n+($O250*'fnd base rates'!L$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D250*'fnd base rates'!M$110)\n+($E250*'fnd base rates'!M$111)\n+($F250*'fnd base rates'!M$112)\n+($G250*'fnd base rates'!M$113)\n+($H250*'fnd base rates'!M$114)\n+($I250*'fnd base rates'!M$115)\n+($J250*'fnd base rates'!M$119)\n+($K250*'fnd base rates'!M$120)\n+($M250*'fnd base rates'!M$122)\n+($N250*'fnd base rates'!M$123)\n+($O250*'fnd base rates'!M$124)\n+($P250*VLOOKUP($S250+15,rate_basefnd,13)))","v":0},16181.48868875488,null,437035244,"437","035","244",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[438,438035035,"CODMAN ACADEMY",{"$f":"'fnd enro'!D251","v":20},{"$f":"'fnd enro'!E251","v":0},{"$f":"'fnd enro'!F251","v":19},{"$f":"'fnd enro'!G251","v":96},{"$f":"'fnd enro'!H251","v":54},{"$f":"'fnd enro'!I251","v":145},{"$f":"'fnd enro'!J251","v":0},{"$f":"'fnd enro'!K251","v":11.900600000000001},{"$f":"'fnd enro'!L251","v":0},{"$f":"'fnd enro'!M251+'fnd enro'!N251","v":11},{"$f":"'fnd enro'!O251","v":4},{"$f":"'fnd enro'!P251","v":5},{"$f":"'fnd enro'!Q251+'fnd enro'!R251","v":213},{"$f":"'fnd enro'!T251","v":324},1.081,{"$f":"VALUE('fnd enro'!S251)","v":10},null,{"$f":"(($D251*'fnd base rates'!C$110)\n+($E251*'fnd base rates'!C$111)\n+($F251*'fnd base rates'!C$112)\n+($G251*'fnd base rates'!C$113)\n+($H251*'fnd base rates'!C$114)\n+($I251*'fnd base rates'!C$115)\n+($J251*'fnd base rates'!C$119)\n+($K251*'fnd base rates'!C$120)\n+($M251*'fnd base rates'!C$122)\n+($N251*'fnd base rates'!C$123)\n+($O251*'fnd base rates'!C$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,3)))\n*$R251","v":188291.62300202803},{"$f":"(($D251*'fnd base rates'!D$110)\n+($E251*'fnd base rates'!D$111)\n+($F251*'fnd base rates'!D$112)\n+($G251*'fnd base rates'!D$113)\n+($H251*'fnd base rates'!D$114)\n+($I251*'fnd base rates'!D$115)\n+($J251*'fnd base rates'!D$119)\n+($K251*'fnd base rates'!D$120)\n+($M251*'fnd base rates'!D$122)\n+($N251*'fnd base rates'!D$123)\n+($O251*'fnd base rates'!D$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,4)))\n*$R251","v":319177.31396},{"$f":"(($D251*'fnd base rates'!E$110)\n+($E251*'fnd base rates'!E$111)\n+($F251*'fnd base rates'!E$112)\n+($G251*'fnd base rates'!E$113)\n+($H251*'fnd base rates'!E$114)\n+($I251*'fnd base rates'!E$115)\n+($J251*'fnd base rates'!E$119)\n+($K251*'fnd base rates'!E$120)\n+($M251*'fnd base rates'!E$122)\n+($N251*'fnd base rates'!E$123)\n+($O251*'fnd base rates'!E$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,5)))\n*$R251","v":2065014.8532964499},{"$f":"(($D251*'fnd base rates'!F$110)\n+($E251*'fnd base rates'!F$111)\n+($F251*'fnd base rates'!F$112)\n+($G251*'fnd base rates'!F$113)\n+($H251*'fnd base rates'!F$114)\n+($I251*'fnd base rates'!F$115)\n+($J251*'fnd base rates'!F$119)\n+($K251*'fnd base rates'!F$120)\n+($M251*'fnd base rates'!F$122)\n+($N251*'fnd base rates'!F$123)\n+($O251*'fnd base rates'!F$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,6)))\n*$R251","v":336161.18095011008},{"$f":"(($D251*'fnd base rates'!G$110)\n+($E251*'fnd base rates'!G$111)\n+($F251*'fnd base rates'!G$112)\n+($G251*'fnd base rates'!G$113)\n+($H251*'fnd base rates'!G$114)\n+($I251*'fnd base rates'!G$115)\n+($J251*'fnd base rates'!G$119)\n+($K251*'fnd base rates'!G$120)\n+($M251*'fnd base rates'!G$122)\n+($N251*'fnd base rates'!G$123)\n+($O251*'fnd base rates'!G$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,7)))\n*$R251","v":85311.224250701984},{"$f":"(($D251*'fnd base rates'!H$110)\n+($E251*'fnd base rates'!H$111)\n+($F251*'fnd base rates'!H$112)\n+($G251*'fnd base rates'!H$113)\n+($H251*'fnd base rates'!H$114)\n+($I251*'fnd base rates'!H$115)\n+($J251*'fnd base rates'!H$119)\n+($K251*'fnd base rates'!H$120)\n+($M251*'fnd base rates'!H$122)\n+($N251*'fnd base rates'!H$123)\n+($O251*'fnd base rates'!H$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,8)))","v":204287.46349199998},{"$f":"(($D251*'fnd base rates'!I$110)\n+($E251*'fnd base rates'!I$111)\n+($F251*'fnd base rates'!I$112)\n+($G251*'fnd base rates'!I$113)\n+($H251*'fnd base rates'!I$114)\n+($I251*'fnd base rates'!I$115)\n+($J251*'fnd base rates'!I$119)\n+($K251*'fnd base rates'!I$120)\n+($M251*'fnd base rates'!I$122)\n+($N251*'fnd base rates'!I$123)\n+($O251*'fnd base rates'!I$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,9)))\n*$R251","v":140314.21077999999},{"$f":"(($D251*'fnd base rates'!J$110)\n+($E251*'fnd base rates'!J$111)\n+($F251*'fnd base rates'!J$112)\n+($G251*'fnd base rates'!J$113)\n+($H251*'fnd base rates'!J$114)\n+($I251*'fnd base rates'!J$115)\n+($J251*'fnd base rates'!J$119)\n+($K251*'fnd base rates'!J$120)\n+($M251*'fnd base rates'!J$122)\n+($N251*'fnd base rates'!J$123)\n+($O251*'fnd base rates'!J$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,10)))\n*$R251","v":254295.53181000001},{"$f":"(($D251*'fnd base rates'!K$110)\n+($E251*'fnd base rates'!K$111)\n+($F251*'fnd base rates'!K$112)\n+($G251*'fnd base rates'!K$113)\n+($H251*'fnd base rates'!K$114)\n+($I251*'fnd base rates'!K$115)\n+($J251*'fnd base rates'!K$119)\n+($K251*'fnd base rates'!K$120)\n+($M251*'fnd base rates'!K$122)\n+($N251*'fnd base rates'!K$123)\n+($O251*'fnd base rates'!K$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,11)))\n*$R251","v":371835.21724427392},{"$f":"(($D251*'fnd base rates'!L$110)\n+($E251*'fnd base rates'!L$111)\n+($F251*'fnd base rates'!L$112)\n+($G251*'fnd base rates'!L$113)\n+($H251*'fnd base rates'!L$114)\n+($I251*'fnd base rates'!L$115)\n+($J251*'fnd base rates'!L$119)\n+($K251*'fnd base rates'!L$120)\n+($M251*'fnd base rates'!L$122)\n+($N251*'fnd base rates'!L$123)\n+($O251*'fnd base rates'!L$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,12)))","v":472177.95844206237},{"$f":"(($D251*'fnd base rates'!M$110)\n+($E251*'fnd base rates'!M$111)\n+($F251*'fnd base rates'!M$112)\n+($G251*'fnd base rates'!M$113)\n+($H251*'fnd base rates'!M$114)\n+($I251*'fnd base rates'!M$115)\n+($J251*'fnd base rates'!M$119)\n+($K251*'fnd base rates'!M$120)\n+($M251*'fnd base rates'!M$122)\n+($N251*'fnd base rates'!M$123)\n+($O251*'fnd base rates'!M$124)\n+($P251*VLOOKUP($S251+15,rate_basefnd,13)))","v":0},4436866.5772276269,null,438035035,"438","035","035",1,324,4436866.5772276269,13694,0,13694,null,null,null,null,null,13694,0,13694,243,13451,21,13430]
[438,438035057,"CODMAN ACADEMY",{"$f":"'fnd enro'!D252","v":0},{"$f":"'fnd enro'!E252","v":0},{"$f":"'fnd enro'!F252","v":0},{"$f":"'fnd enro'!G252","v":1},{"$f":"'fnd enro'!H252","v":0},{"$f":"'fnd enro'!I252","v":1},{"$f":"'fnd enro'!J252","v":0},{"$f":"'fnd enro'!K252","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L252","v":0},{"$f":"'fnd enro'!M252+'fnd enro'!N252","v":0},{"$f":"'fnd enro'!O252","v":0},{"$f":"'fnd enro'!P252","v":0},{"$f":"'fnd enro'!Q252+'fnd enro'!R252","v":0},{"$f":"'fnd enro'!T252","v":2},1.081,{"$f":"VALUE('fnd enro'!S252)","v":1},null,{"$f":"(($D252*'fnd base rates'!C$110)\n+($E252*'fnd base rates'!C$111)\n+($F252*'fnd base rates'!C$112)\n+($G252*'fnd base rates'!C$113)\n+($H252*'fnd base rates'!C$114)\n+($I252*'fnd base rates'!C$115)\n+($J252*'fnd base rates'!C$119)\n+($K252*'fnd base rates'!C$120)\n+($M252*'fnd base rates'!C$122)\n+($N252*'fnd base rates'!C$123)\n+($O252*'fnd base rates'!C$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,3)))\n*$R252","v":1068.9981802039999},{"$f":"(($D252*'fnd base rates'!D$110)\n+($E252*'fnd base rates'!D$111)\n+($F252*'fnd base rates'!D$112)\n+($G252*'fnd base rates'!D$113)\n+($H252*'fnd base rates'!D$114)\n+($I252*'fnd base rates'!D$115)\n+($J252*'fnd base rates'!D$119)\n+($K252*'fnd base rates'!D$120)\n+($M252*'fnd base rates'!D$122)\n+($N252*'fnd base rates'!D$123)\n+($O252*'fnd base rates'!D$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,4)))\n*$R252","v":1530.3933199999999},{"$f":"(($D252*'fnd base rates'!E$110)\n+($E252*'fnd base rates'!E$111)\n+($F252*'fnd base rates'!E$112)\n+($G252*'fnd base rates'!E$113)\n+($H252*'fnd base rates'!E$114)\n+($I252*'fnd base rates'!E$115)\n+($J252*'fnd base rates'!E$119)\n+($K252*'fnd base rates'!E$120)\n+($M252*'fnd base rates'!E$122)\n+($N252*'fnd base rates'!E$123)\n+($O252*'fnd base rates'!E$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,5)))\n*$R252","v":8780.5650298499986},{"$f":"(($D252*'fnd base rates'!F$110)\n+($E252*'fnd base rates'!F$111)\n+($F252*'fnd base rates'!F$112)\n+($G252*'fnd base rates'!F$113)\n+($H252*'fnd base rates'!F$114)\n+($I252*'fnd base rates'!F$115)\n+($J252*'fnd base rates'!F$119)\n+($K252*'fnd base rates'!F$120)\n+($M252*'fnd base rates'!F$122)\n+($N252*'fnd base rates'!F$123)\n+($O252*'fnd base rates'!F$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,6)))\n*$R252","v":2122.06335223},{"$f":"(($D252*'fnd base rates'!G$110)\n+($E252*'fnd base rates'!G$111)\n+($F252*'fnd base rates'!G$112)\n+($G252*'fnd base rates'!G$113)\n+($H252*'fnd base rates'!G$114)\n+($I252*'fnd base rates'!G$115)\n+($J252*'fnd base rates'!G$119)\n+($K252*'fnd base rates'!G$120)\n+($M252*'fnd base rates'!G$122)\n+($N252*'fnd base rates'!G$123)\n+($O252*'fnd base rates'!G$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,7)))\n*$R252","v":320.07026968599996},{"$f":"(($D252*'fnd base rates'!H$110)\n+($E252*'fnd base rates'!H$111)\n+($F252*'fnd base rates'!H$112)\n+($G252*'fnd base rates'!H$113)\n+($H252*'fnd base rates'!H$114)\n+($I252*'fnd base rates'!H$115)\n+($J252*'fnd base rates'!H$119)\n+($K252*'fnd base rates'!H$120)\n+($M252*'fnd base rates'!H$122)\n+($N252*'fnd base rates'!H$123)\n+($O252*'fnd base rates'!H$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D252*'fnd base rates'!I$110)\n+($E252*'fnd base rates'!I$111)\n+($F252*'fnd base rates'!I$112)\n+($G252*'fnd base rates'!I$113)\n+($H252*'fnd base rates'!I$114)\n+($I252*'fnd base rates'!I$115)\n+($J252*'fnd base rates'!I$119)\n+($K252*'fnd base rates'!I$120)\n+($M252*'fnd base rates'!I$122)\n+($N252*'fnd base rates'!I$123)\n+($O252*'fnd base rates'!I$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,9)))\n*$R252","v":681.33267999999998},{"$f":"(($D252*'fnd base rates'!J$110)\n+($E252*'fnd base rates'!J$111)\n+($F252*'fnd base rates'!J$112)\n+($G252*'fnd base rates'!J$113)\n+($H252*'fnd base rates'!J$114)\n+($I252*'fnd base rates'!J$115)\n+($J252*'fnd base rates'!J$119)\n+($K252*'fnd base rates'!J$120)\n+($M252*'fnd base rates'!J$122)\n+($N252*'fnd base rates'!J$123)\n+($O252*'fnd base rates'!J$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,10)))\n*$R252","v":726.19417999999996},{"$f":"(($D252*'fnd base rates'!K$110)\n+($E252*'fnd base rates'!K$111)\n+($F252*'fnd base rates'!K$112)\n+($G252*'fnd base rates'!K$113)\n+($H252*'fnd base rates'!K$114)\n+($I252*'fnd base rates'!K$115)\n+($J252*'fnd base rates'!K$119)\n+($K252*'fnd base rates'!K$120)\n+($M252*'fnd base rates'!K$122)\n+($N252*'fnd base rates'!K$123)\n+($O252*'fnd base rates'!K$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,11)))\n*$R252","v":2246.0656102819999},{"$f":"(($D252*'fnd base rates'!L$110)\n+($E252*'fnd base rates'!L$111)\n+($F252*'fnd base rates'!L$112)\n+($G252*'fnd base rates'!L$113)\n+($H252*'fnd base rates'!L$114)\n+($I252*'fnd base rates'!L$115)\n+($J252*'fnd base rates'!L$119)\n+($K252*'fnd base rates'!L$120)\n+($M252*'fnd base rates'!L$122)\n+($N252*'fnd base rates'!L$123)\n+($O252*'fnd base rates'!L$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,12)))","v":2262.4501736324928},{"$f":"(($D252*'fnd base rates'!M$110)\n+($E252*'fnd base rates'!M$111)\n+($F252*'fnd base rates'!M$112)\n+($G252*'fnd base rates'!M$113)\n+($H252*'fnd base rates'!M$114)\n+($I252*'fnd base rates'!M$115)\n+($J252*'fnd base rates'!M$119)\n+($K252*'fnd base rates'!M$120)\n+($M252*'fnd base rates'!M$122)\n+($N252*'fnd base rates'!M$123)\n+($O252*'fnd base rates'!M$124)\n+($P252*VLOOKUP($S252+15,rate_basefnd,13)))","v":0},20988.049951884488,null,438035057,"438","035","057",1,2,20988.049951884488,10494,0,10494,null,null,null,null,null,10494,0,10494,-1,10495,13,10482]
[438,438035244,"CODMAN ACADEMY",{"$f":"'fnd enro'!D253","v":0},{"$f":"'fnd enro'!E253","v":0},{"$f":"'fnd enro'!F253","v":1},{"$f":"'fnd enro'!G253","v":1},{"$f":"'fnd enro'!H253","v":1},{"$f":"'fnd enro'!I253","v":3},{"$f":"'fnd enro'!J253","v":0},{"$f":"'fnd enro'!K253","v":0.22739999999999999},{"$f":"'fnd enro'!L253","v":0},{"$f":"'fnd enro'!M253+'fnd enro'!N253","v":0},{"$f":"'fnd enro'!O253","v":0},{"$f":"'fnd enro'!P253","v":0},{"$f":"'fnd enro'!Q253+'fnd enro'!R253","v":1},{"$f":"'fnd enro'!T253","v":6},1.081,{"$f":"VALUE('fnd enro'!S253)","v":3},null,{"$f":"(($D253*'fnd base rates'!C$110)\n+($E253*'fnd base rates'!C$111)\n+($F253*'fnd base rates'!C$112)\n+($G253*'fnd base rates'!C$113)\n+($H253*'fnd base rates'!C$114)\n+($I253*'fnd base rates'!C$115)\n+($J253*'fnd base rates'!C$119)\n+($K253*'fnd base rates'!C$120)\n+($M253*'fnd base rates'!C$122)\n+($N253*'fnd base rates'!C$123)\n+($O253*'fnd base rates'!C$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,3)))\n*$R253","v":3263.3146406119995},{"$f":"(($D253*'fnd base rates'!D$110)\n+($E253*'fnd base rates'!D$111)\n+($F253*'fnd base rates'!D$112)\n+($G253*'fnd base rates'!D$113)\n+($H253*'fnd base rates'!D$114)\n+($I253*'fnd base rates'!D$115)\n+($J253*'fnd base rates'!D$119)\n+($K253*'fnd base rates'!D$120)\n+($M253*'fnd base rates'!D$122)\n+($N253*'fnd base rates'!D$123)\n+($O253*'fnd base rates'!D$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,4)))\n*$R253","v":4858.0464299999994},{"$f":"(($D253*'fnd base rates'!E$110)\n+($E253*'fnd base rates'!E$111)\n+($F253*'fnd base rates'!E$112)\n+($G253*'fnd base rates'!E$113)\n+($H253*'fnd base rates'!E$114)\n+($I253*'fnd base rates'!E$115)\n+($J253*'fnd base rates'!E$119)\n+($K253*'fnd base rates'!E$120)\n+($M253*'fnd base rates'!E$122)\n+($N253*'fnd base rates'!E$123)\n+($O253*'fnd base rates'!E$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,5)))\n*$R253","v":28525.898829550002},{"$f":"(($D253*'fnd base rates'!F$110)\n+($E253*'fnd base rates'!F$111)\n+($F253*'fnd base rates'!F$112)\n+($G253*'fnd base rates'!F$113)\n+($H253*'fnd base rates'!F$114)\n+($I253*'fnd base rates'!F$115)\n+($J253*'fnd base rates'!F$119)\n+($K253*'fnd base rates'!F$120)\n+($M253*'fnd base rates'!F$122)\n+($N253*'fnd base rates'!F$123)\n+($O253*'fnd base rates'!F$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,6)))\n*$R253","v":6114.0792366900005},{"$f":"(($D253*'fnd base rates'!G$110)\n+($E253*'fnd base rates'!G$111)\n+($F253*'fnd base rates'!G$112)\n+($G253*'fnd base rates'!G$113)\n+($H253*'fnd base rates'!G$114)\n+($I253*'fnd base rates'!G$115)\n+($J253*'fnd base rates'!G$119)\n+($K253*'fnd base rates'!G$120)\n+($M253*'fnd base rates'!G$122)\n+($N253*'fnd base rates'!G$123)\n+($O253*'fnd base rates'!G$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,7)))\n*$R253","v":1098.2545090579999},{"$f":"(($D253*'fnd base rates'!H$110)\n+($E253*'fnd base rates'!H$111)\n+($F253*'fnd base rates'!H$112)\n+($G253*'fnd base rates'!H$113)\n+($H253*'fnd base rates'!H$114)\n+($I253*'fnd base rates'!H$115)\n+($J253*'fnd base rates'!H$119)\n+($K253*'fnd base rates'!H$120)\n+($M253*'fnd base rates'!H$122)\n+($N253*'fnd base rates'!H$123)\n+($O253*'fnd base rates'!H$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,8)))","v":3767.671468},{"$f":"(($D253*'fnd base rates'!I$110)\n+($E253*'fnd base rates'!I$111)\n+($F253*'fnd base rates'!I$112)\n+($G253*'fnd base rates'!I$113)\n+($H253*'fnd base rates'!I$114)\n+($I253*'fnd base rates'!I$115)\n+($J253*'fnd base rates'!I$119)\n+($K253*'fnd base rates'!I$120)\n+($M253*'fnd base rates'!I$122)\n+($N253*'fnd base rates'!I$123)\n+($O253*'fnd base rates'!I$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,9)))\n*$R253","v":2234.01622},{"$f":"(($D253*'fnd base rates'!J$110)\n+($E253*'fnd base rates'!J$111)\n+($F253*'fnd base rates'!J$112)\n+($G253*'fnd base rates'!J$113)\n+($H253*'fnd base rates'!J$114)\n+($I253*'fnd base rates'!J$115)\n+($J253*'fnd base rates'!J$119)\n+($K253*'fnd base rates'!J$120)\n+($M253*'fnd base rates'!J$122)\n+($N253*'fnd base rates'!J$123)\n+($O253*'fnd base rates'!J$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,10)))\n*$R253","v":2772.4947500000003},{"$f":"(($D253*'fnd base rates'!K$110)\n+($E253*'fnd base rates'!K$111)\n+($F253*'fnd base rates'!K$112)\n+($G253*'fnd base rates'!K$113)\n+($H253*'fnd base rates'!K$114)\n+($I253*'fnd base rates'!K$115)\n+($J253*'fnd base rates'!K$119)\n+($K253*'fnd base rates'!K$120)\n+($M253*'fnd base rates'!K$122)\n+($N253*'fnd base rates'!K$123)\n+($O253*'fnd base rates'!K$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,11)))\n*$R253","v":6820.1690608460003},{"$f":"(($D253*'fnd base rates'!L$110)\n+($E253*'fnd base rates'!L$111)\n+($F253*'fnd base rates'!L$112)\n+($G253*'fnd base rates'!L$113)\n+($H253*'fnd base rates'!L$114)\n+($I253*'fnd base rates'!L$115)\n+($J253*'fnd base rates'!L$119)\n+($K253*'fnd base rates'!L$120)\n+($M253*'fnd base rates'!L$122)\n+($N253*'fnd base rates'!L$123)\n+($O253*'fnd base rates'!L$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,12)))","v":7208.1471836242645},{"$f":"(($D253*'fnd base rates'!M$110)\n+($E253*'fnd base rates'!M$111)\n+($F253*'fnd base rates'!M$112)\n+($G253*'fnd base rates'!M$113)\n+($H253*'fnd base rates'!M$114)\n+($I253*'fnd base rates'!M$115)\n+($J253*'fnd base rates'!M$119)\n+($K253*'fnd base rates'!M$120)\n+($M253*'fnd base rates'!M$122)\n+($N253*'fnd base rates'!M$123)\n+($O253*'fnd base rates'!M$124)\n+($P253*VLOOKUP($S253+15,rate_basefnd,13)))","v":0},66662.092328380269,null,438035244,"438","035","244",1,6,66662.092328380269,11110,0,11110,null,null,null,null,null,11110,0,11110,-2,11112,13,11099]
[439,439035035,"CONSERVATORY LAB",{"$f":"'fnd enro'!D254","v":50},{"$f":"'fnd enro'!E254","v":0},{"$f":"'fnd enro'!F254","v":52},{"$f":"'fnd enro'!G254","v":245},{"$f":"'fnd enro'!H254","v":89},{"$f":"'fnd enro'!I254","v":0},{"$f":"'fnd enro'!J254","v":0},{"$f":"'fnd enro'!K254","v":14.6294},{"$f":"'fnd enro'!L254","v":0},{"$f":"'fnd enro'!M254+'fnd enro'!N254","v":54},{"$f":"'fnd enro'!O254","v":12},{"$f":"'fnd enro'!P254","v":0},{"$f":"'fnd enro'!Q254+'fnd enro'!R254","v":237},{"$f":"'fnd enro'!T254","v":411},1.081,{"$f":"VALUE('fnd enro'!S254)","v":10},null,{"$f":"(($D254*'fnd base rates'!C$110)\n+($E254*'fnd base rates'!C$111)\n+($F254*'fnd base rates'!C$112)\n+($G254*'fnd base rates'!C$113)\n+($H254*'fnd base rates'!C$114)\n+($I254*'fnd base rates'!C$115)\n+($J254*'fnd base rates'!C$119)\n+($K254*'fnd base rates'!C$120)\n+($M254*'fnd base rates'!C$122)\n+($N254*'fnd base rates'!C$123)\n+($O254*'fnd base rates'!C$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,3)))\n*$R254","v":239354.73289937197},{"$f":"(($D254*'fnd base rates'!D$110)\n+($E254*'fnd base rates'!D$111)\n+($F254*'fnd base rates'!D$112)\n+($G254*'fnd base rates'!D$113)\n+($H254*'fnd base rates'!D$114)\n+($I254*'fnd base rates'!D$115)\n+($J254*'fnd base rates'!D$119)\n+($K254*'fnd base rates'!D$120)\n+($M254*'fnd base rates'!D$122)\n+($N254*'fnd base rates'!D$123)\n+($O254*'fnd base rates'!D$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,4)))\n*$R254","v":401470.78473000007},{"$f":"(($D254*'fnd base rates'!E$110)\n+($E254*'fnd base rates'!E$111)\n+($F254*'fnd base rates'!E$112)\n+($G254*'fnd base rates'!E$113)\n+($H254*'fnd base rates'!E$114)\n+($I254*'fnd base rates'!E$115)\n+($J254*'fnd base rates'!E$119)\n+($K254*'fnd base rates'!E$120)\n+($M254*'fnd base rates'!E$122)\n+($N254*'fnd base rates'!E$123)\n+($O254*'fnd base rates'!E$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,5)))\n*$R254","v":2363427.2886310499},{"$f":"(($D254*'fnd base rates'!F$110)\n+($E254*'fnd base rates'!F$111)\n+($F254*'fnd base rates'!F$112)\n+($G254*'fnd base rates'!F$113)\n+($H254*'fnd base rates'!F$114)\n+($I254*'fnd base rates'!F$115)\n+($J254*'fnd base rates'!F$119)\n+($K254*'fnd base rates'!F$120)\n+($M254*'fnd base rates'!F$122)\n+($N254*'fnd base rates'!F$123)\n+($O254*'fnd base rates'!F$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,6)))\n*$R254","v":490563.10251038999},{"$f":"(($D254*'fnd base rates'!G$110)\n+($E254*'fnd base rates'!G$111)\n+($F254*'fnd base rates'!G$112)\n+($G254*'fnd base rates'!G$113)\n+($H254*'fnd base rates'!G$114)\n+($I254*'fnd base rates'!G$115)\n+($J254*'fnd base rates'!G$119)\n+($K254*'fnd base rates'!G$120)\n+($M254*'fnd base rates'!G$122)\n+($N254*'fnd base rates'!G$123)\n+($O254*'fnd base rates'!G$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,7)))\n*$R254","v":103967.74859939799},{"$f":"(($D254*'fnd base rates'!H$110)\n+($E254*'fnd base rates'!H$111)\n+($F254*'fnd base rates'!H$112)\n+($G254*'fnd base rates'!H$113)\n+($H254*'fnd base rates'!H$114)\n+($I254*'fnd base rates'!H$115)\n+($J254*'fnd base rates'!H$119)\n+($K254*'fnd base rates'!H$120)\n+($M254*'fnd base rates'!H$122)\n+($N254*'fnd base rates'!H$123)\n+($O254*'fnd base rates'!H$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,8)))","v":211154.23110799992},{"$f":"(($D254*'fnd base rates'!I$110)\n+($E254*'fnd base rates'!I$111)\n+($F254*'fnd base rates'!I$112)\n+($G254*'fnd base rates'!I$113)\n+($H254*'fnd base rates'!I$114)\n+($I254*'fnd base rates'!I$115)\n+($J254*'fnd base rates'!I$119)\n+($K254*'fnd base rates'!I$120)\n+($M254*'fnd base rates'!I$122)\n+($N254*'fnd base rates'!I$123)\n+($O254*'fnd base rates'!I$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,9)))\n*$R254","v":147217.82270000002},{"$f":"(($D254*'fnd base rates'!J$110)\n+($E254*'fnd base rates'!J$111)\n+($F254*'fnd base rates'!J$112)\n+($G254*'fnd base rates'!J$113)\n+($H254*'fnd base rates'!J$114)\n+($I254*'fnd base rates'!J$115)\n+($J254*'fnd base rates'!J$119)\n+($K254*'fnd base rates'!J$120)\n+($M254*'fnd base rates'!J$122)\n+($N254*'fnd base rates'!J$123)\n+($O254*'fnd base rates'!J$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,10)))\n*$R254","v":224254.73639000001},{"$f":"(($D254*'fnd base rates'!K$110)\n+($E254*'fnd base rates'!K$111)\n+($F254*'fnd base rates'!K$112)\n+($G254*'fnd base rates'!K$113)\n+($H254*'fnd base rates'!K$114)\n+($I254*'fnd base rates'!K$115)\n+($J254*'fnd base rates'!K$119)\n+($K254*'fnd base rates'!K$120)\n+($M254*'fnd base rates'!K$122)\n+($N254*'fnd base rates'!K$123)\n+($O254*'fnd base rates'!K$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,11)))\n*$R254","v":474973.32432442595},{"$f":"(($D254*'fnd base rates'!L$110)\n+($E254*'fnd base rates'!L$111)\n+($F254*'fnd base rates'!L$112)\n+($G254*'fnd base rates'!L$113)\n+($H254*'fnd base rates'!L$114)\n+($I254*'fnd base rates'!L$115)\n+($J254*'fnd base rates'!L$119)\n+($K254*'fnd base rates'!L$120)\n+($M254*'fnd base rates'!L$122)\n+($N254*'fnd base rates'!L$123)\n+($O254*'fnd base rates'!L$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,12)))","v":606037.37640455063},{"$f":"(($D254*'fnd base rates'!M$110)\n+($E254*'fnd base rates'!M$111)\n+($F254*'fnd base rates'!M$112)\n+($G254*'fnd base rates'!M$113)\n+($H254*'fnd base rates'!M$114)\n+($I254*'fnd base rates'!M$115)\n+($J254*'fnd base rates'!M$119)\n+($K254*'fnd base rates'!M$120)\n+($M254*'fnd base rates'!M$122)\n+($N254*'fnd base rates'!M$123)\n+($O254*'fnd base rates'!M$124)\n+($P254*VLOOKUP($S254+15,rate_basefnd,13)))","v":0},5262421.1482971869,null,439035035,"439","035","035",1,411,5262421.1482971869,12804,0,12804,null,null,null,null,null,12804,0,12804,237,12567,96,12471]
[439,439035133,"CONSERVATORY LAB",{"$f":"'fnd enro'!D255","v":1},{"$f":"'fnd enro'!E255","v":0},{"$f":"'fnd enro'!F255","v":0},{"$f":"'fnd enro'!G255","v":0},{"$f":"'fnd enro'!H255","v":1},{"$f":"'fnd enro'!I255","v":0},{"$f":"'fnd enro'!J255","v":0},{"$f":"'fnd enro'!K255","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L255","v":0},{"$f":"'fnd enro'!M255+'fnd enro'!N255","v":0},{"$f":"'fnd enro'!O255","v":0},{"$f":"'fnd enro'!P255","v":0},{"$f":"'fnd enro'!Q255+'fnd enro'!R255","v":0},{"$f":"'fnd enro'!T255","v":2},1.081,{"$f":"VALUE('fnd enro'!S255)","v":1},null,{"$f":"(($D255*'fnd base rates'!C$110)\n+($E255*'fnd base rates'!C$111)\n+($F255*'fnd base rates'!C$112)\n+($G255*'fnd base rates'!C$113)\n+($H255*'fnd base rates'!C$114)\n+($I255*'fnd base rates'!C$115)\n+($J255*'fnd base rates'!C$119)\n+($K255*'fnd base rates'!C$120)\n+($M255*'fnd base rates'!C$122)\n+($N255*'fnd base rates'!C$123)\n+($O255*'fnd base rates'!C$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,3)))\n*$R255","v":746.34266010199997},{"$f":"(($D255*'fnd base rates'!D$110)\n+($E255*'fnd base rates'!D$111)\n+($F255*'fnd base rates'!D$112)\n+($G255*'fnd base rates'!D$113)\n+($H255*'fnd base rates'!D$114)\n+($I255*'fnd base rates'!D$115)\n+($J255*'fnd base rates'!D$119)\n+($K255*'fnd base rates'!D$120)\n+($M255*'fnd base rates'!D$122)\n+($N255*'fnd base rates'!D$123)\n+($O255*'fnd base rates'!D$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,4)))\n*$R255","v":1147.7949899999999},{"$f":"(($D255*'fnd base rates'!E$110)\n+($E255*'fnd base rates'!E$111)\n+($F255*'fnd base rates'!E$112)\n+($G255*'fnd base rates'!E$113)\n+($H255*'fnd base rates'!E$114)\n+($I255*'fnd base rates'!E$115)\n+($J255*'fnd base rates'!E$119)\n+($K255*'fnd base rates'!E$120)\n+($M255*'fnd base rates'!E$122)\n+($N255*'fnd base rates'!E$123)\n+($O255*'fnd base rates'!E$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,5)))\n*$R255","v":5207.6266149250005},{"$f":"(($D255*'fnd base rates'!F$110)\n+($E255*'fnd base rates'!F$111)\n+($F255*'fnd base rates'!F$112)\n+($G255*'fnd base rates'!F$113)\n+($H255*'fnd base rates'!F$114)\n+($I255*'fnd base rates'!F$115)\n+($J255*'fnd base rates'!F$119)\n+($K255*'fnd base rates'!F$120)\n+($M255*'fnd base rates'!F$122)\n+($N255*'fnd base rates'!F$123)\n+($O255*'fnd base rates'!F$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,6)))\n*$R255","v":1439.1600711150002},{"$f":"(($D255*'fnd base rates'!G$110)\n+($E255*'fnd base rates'!G$111)\n+($F255*'fnd base rates'!G$112)\n+($G255*'fnd base rates'!G$113)\n+($H255*'fnd base rates'!G$114)\n+($I255*'fnd base rates'!G$115)\n+($J255*'fnd base rates'!G$119)\n+($K255*'fnd base rates'!G$120)\n+($M255*'fnd base rates'!G$122)\n+($N255*'fnd base rates'!G$123)\n+($O255*'fnd base rates'!G$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,7)))\n*$R255","v":237.53742984300001},{"$f":"(($D255*'fnd base rates'!H$110)\n+($E255*'fnd base rates'!H$111)\n+($F255*'fnd base rates'!H$112)\n+($G255*'fnd base rates'!H$113)\n+($H255*'fnd base rates'!H$114)\n+($I255*'fnd base rates'!H$115)\n+($J255*'fnd base rates'!H$119)\n+($K255*'fnd base rates'!H$120)\n+($M255*'fnd base rates'!H$122)\n+($N255*'fnd base rates'!H$123)\n+($O255*'fnd base rates'!H$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,8)))","v":718.91357799999992},{"$f":"(($D255*'fnd base rates'!I$110)\n+($E255*'fnd base rates'!I$111)\n+($F255*'fnd base rates'!I$112)\n+($G255*'fnd base rates'!I$113)\n+($H255*'fnd base rates'!I$114)\n+($I255*'fnd base rates'!I$115)\n+($J255*'fnd base rates'!I$119)\n+($K255*'fnd base rates'!I$120)\n+($M255*'fnd base rates'!I$122)\n+($N255*'fnd base rates'!I$123)\n+($O255*'fnd base rates'!I$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,9)))\n*$R255","v":467.48925999999994},{"$f":"(($D255*'fnd base rates'!J$110)\n+($E255*'fnd base rates'!J$111)\n+($F255*'fnd base rates'!J$112)\n+($G255*'fnd base rates'!J$113)\n+($H255*'fnd base rates'!J$114)\n+($I255*'fnd base rates'!J$115)\n+($J255*'fnd base rates'!J$119)\n+($K255*'fnd base rates'!J$120)\n+($M255*'fnd base rates'!J$122)\n+($N255*'fnd base rates'!J$123)\n+($O255*'fnd base rates'!J$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,10)))\n*$R255","v":299.62076999999999},{"$f":"(($D255*'fnd base rates'!K$110)\n+($E255*'fnd base rates'!K$111)\n+($F255*'fnd base rates'!K$112)\n+($G255*'fnd base rates'!K$113)\n+($H255*'fnd base rates'!K$114)\n+($I255*'fnd base rates'!K$115)\n+($J255*'fnd base rates'!K$119)\n+($K255*'fnd base rates'!K$120)\n+($M255*'fnd base rates'!K$122)\n+($N255*'fnd base rates'!K$123)\n+($O255*'fnd base rates'!K$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,11)))\n*$R255","v":1667.2352301409999},{"$f":"(($D255*'fnd base rates'!L$110)\n+($E255*'fnd base rates'!L$111)\n+($F255*'fnd base rates'!L$112)\n+($G255*'fnd base rates'!L$113)\n+($H255*'fnd base rates'!L$114)\n+($I255*'fnd base rates'!L$115)\n+($J255*'fnd base rates'!L$119)\n+($K255*'fnd base rates'!L$120)\n+($M255*'fnd base rates'!L$122)\n+($N255*'fnd base rates'!L$123)\n+($O255*'fnd base rates'!L$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,12)))","v":1717.0750265455742},{"$f":"(($D255*'fnd base rates'!M$110)\n+($E255*'fnd base rates'!M$111)\n+($F255*'fnd base rates'!M$112)\n+($G255*'fnd base rates'!M$113)\n+($H255*'fnd base rates'!M$114)\n+($I255*'fnd base rates'!M$115)\n+($J255*'fnd base rates'!M$119)\n+($K255*'fnd base rates'!M$120)\n+($M255*'fnd base rates'!M$122)\n+($N255*'fnd base rates'!M$123)\n+($O255*'fnd base rates'!M$124)\n+($P255*VLOOKUP($S255+15,rate_basefnd,13)))","v":0},13648.795630671573,null,439035133,"439","035","133",1,2,13648.795630671573,6824,0,6824,null,null,null,null,null,6824,0,6824,-5,6829,10,6819]
[439,439035244,"CONSERVATORY LAB",{"$f":"'fnd enro'!D256","v":0},{"$f":"'fnd enro'!E256","v":0},{"$f":"'fnd enro'!F256","v":0},{"$f":"'fnd enro'!G256","v":0},{"$f":"'fnd enro'!H256","v":1},{"$f":"'fnd enro'!I256","v":0},{"$f":"'fnd enro'!J256","v":0},{"$f":"'fnd enro'!K256","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L256","v":0},{"$f":"'fnd enro'!M256+'fnd enro'!N256","v":0},{"$f":"'fnd enro'!O256","v":1},{"$f":"'fnd enro'!P256","v":0},{"$f":"'fnd enro'!Q256+'fnd enro'!R256","v":0},{"$f":"'fnd enro'!T256","v":1},1.081,{"$f":"VALUE('fnd enro'!S256)","v":1},null,{"$f":"(($D256*'fnd base rates'!C$110)\n+($E256*'fnd base rates'!C$111)\n+($F256*'fnd base rates'!C$112)\n+($G256*'fnd base rates'!C$113)\n+($H256*'fnd base rates'!C$114)\n+($I256*'fnd base rates'!C$115)\n+($J256*'fnd base rates'!C$119)\n+($K256*'fnd base rates'!C$120)\n+($M256*'fnd base rates'!C$122)\n+($N256*'fnd base rates'!C$123)\n+($O256*'fnd base rates'!C$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,3)))\n*$R256","v":636.41577010200001},{"$f":"(($D256*'fnd base rates'!D$110)\n+($E256*'fnd base rates'!D$111)\n+($F256*'fnd base rates'!D$112)\n+($G256*'fnd base rates'!D$113)\n+($H256*'fnd base rates'!D$114)\n+($I256*'fnd base rates'!D$115)\n+($J256*'fnd base rates'!D$119)\n+($K256*'fnd base rates'!D$120)\n+($M256*'fnd base rates'!D$122)\n+($N256*'fnd base rates'!D$123)\n+($O256*'fnd base rates'!D$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,4)))\n*$R256","v":943.55084999999997},{"$f":"(($D256*'fnd base rates'!E$110)\n+($E256*'fnd base rates'!E$111)\n+($F256*'fnd base rates'!E$112)\n+($G256*'fnd base rates'!E$113)\n+($H256*'fnd base rates'!E$114)\n+($I256*'fnd base rates'!E$115)\n+($J256*'fnd base rates'!E$119)\n+($K256*'fnd base rates'!E$120)\n+($M256*'fnd base rates'!E$122)\n+($N256*'fnd base rates'!E$123)\n+($O256*'fnd base rates'!E$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,5)))\n*$R256","v":4701.7402349249996},{"$f":"(($D256*'fnd base rates'!F$110)\n+($E256*'fnd base rates'!F$111)\n+($F256*'fnd base rates'!F$112)\n+($G256*'fnd base rates'!F$113)\n+($H256*'fnd base rates'!F$114)\n+($I256*'fnd base rates'!F$115)\n+($J256*'fnd base rates'!F$119)\n+($K256*'fnd base rates'!F$120)\n+($M256*'fnd base rates'!F$122)\n+($N256*'fnd base rates'!F$123)\n+($O256*'fnd base rates'!F$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,6)))\n*$R256","v":1167.5804411150002},{"$f":"(($D256*'fnd base rates'!G$110)\n+($E256*'fnd base rates'!G$111)\n+($F256*'fnd base rates'!G$112)\n+($G256*'fnd base rates'!G$113)\n+($H256*'fnd base rates'!G$114)\n+($I256*'fnd base rates'!G$115)\n+($J256*'fnd base rates'!G$119)\n+($K256*'fnd base rates'!G$120)\n+($M256*'fnd base rates'!G$122)\n+($N256*'fnd base rates'!G$123)\n+($O256*'fnd base rates'!G$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,7)))\n*$R256","v":219.10637984299998},{"$f":"(($D256*'fnd base rates'!H$110)\n+($E256*'fnd base rates'!H$111)\n+($F256*'fnd base rates'!H$112)\n+($G256*'fnd base rates'!H$113)\n+($H256*'fnd base rates'!H$114)\n+($I256*'fnd base rates'!H$115)\n+($J256*'fnd base rates'!H$119)\n+($K256*'fnd base rates'!H$120)\n+($M256*'fnd base rates'!H$122)\n+($N256*'fnd base rates'!H$123)\n+($O256*'fnd base rates'!H$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,8)))","v":601.86357799999996},{"$f":"(($D256*'fnd base rates'!I$110)\n+($E256*'fnd base rates'!I$111)\n+($F256*'fnd base rates'!I$112)\n+($G256*'fnd base rates'!I$113)\n+($H256*'fnd base rates'!I$114)\n+($I256*'fnd base rates'!I$115)\n+($J256*'fnd base rates'!I$119)\n+($K256*'fnd base rates'!I$120)\n+($M256*'fnd base rates'!I$122)\n+($N256*'fnd base rates'!I$123)\n+($O256*'fnd base rates'!I$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,9)))\n*$R256","v":416.28228999999993},{"$f":"(($D256*'fnd base rates'!J$110)\n+($E256*'fnd base rates'!J$111)\n+($F256*'fnd base rates'!J$112)\n+($G256*'fnd base rates'!J$113)\n+($H256*'fnd base rates'!J$114)\n+($I256*'fnd base rates'!J$115)\n+($J256*'fnd base rates'!J$119)\n+($K256*'fnd base rates'!J$120)\n+($M256*'fnd base rates'!J$122)\n+($N256*'fnd base rates'!J$123)\n+($O256*'fnd base rates'!J$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,10)))\n*$R256","v":274.33618000000001},{"$f":"(($D256*'fnd base rates'!K$110)\n+($E256*'fnd base rates'!K$111)\n+($F256*'fnd base rates'!K$112)\n+($G256*'fnd base rates'!K$113)\n+($H256*'fnd base rates'!K$114)\n+($I256*'fnd base rates'!K$115)\n+($J256*'fnd base rates'!K$119)\n+($K256*'fnd base rates'!K$120)\n+($M256*'fnd base rates'!K$122)\n+($N256*'fnd base rates'!K$123)\n+($O256*'fnd base rates'!K$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,11)))\n*$R256","v":1485.811000141},{"$f":"(($D256*'fnd base rates'!L$110)\n+($E256*'fnd base rates'!L$111)\n+($F256*'fnd base rates'!L$112)\n+($G256*'fnd base rates'!L$113)\n+($H256*'fnd base rates'!L$114)\n+($I256*'fnd base rates'!L$115)\n+($J256*'fnd base rates'!L$119)\n+($K256*'fnd base rates'!L$120)\n+($M256*'fnd base rates'!L$122)\n+($N256*'fnd base rates'!L$123)\n+($O256*'fnd base rates'!L$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,12)))","v":1456.9514274446815},{"$f":"(($D256*'fnd base rates'!M$110)\n+($E256*'fnd base rates'!M$111)\n+($F256*'fnd base rates'!M$112)\n+($G256*'fnd base rates'!M$113)\n+($H256*'fnd base rates'!M$114)\n+($I256*'fnd base rates'!M$115)\n+($J256*'fnd base rates'!M$119)\n+($K256*'fnd base rates'!M$120)\n+($M256*'fnd base rates'!M$122)\n+($N256*'fnd base rates'!M$123)\n+($O256*'fnd base rates'!M$124)\n+($P256*VLOOKUP($S256+15,rate_basefnd,13)))","v":0},11903.63815157068,null,439035244,"439","035","244",1,1,11903.63815157068,11904,0,11904,null,null,null,null,null,11904,0,11904,-367,12271,15,12256]
[439,439035665,"CONSERVATORY LAB",{"$f":"'fnd enro'!D257","v":0},{"$f":"'fnd enro'!E257","v":0},{"$f":"'fnd enro'!F257","v":0},{"$f":"'fnd enro'!G257","v":2},{"$f":"'fnd enro'!H257","v":0},{"$f":"'fnd enro'!I257","v":0},{"$f":"'fnd enro'!J257","v":0},{"$f":"'fnd enro'!K257","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L257","v":0},{"$f":"'fnd enro'!M257+'fnd enro'!N257","v":0},{"$f":"'fnd enro'!O257","v":0},{"$f":"'fnd enro'!P257","v":0},{"$f":"'fnd enro'!Q257+'fnd enro'!R257","v":2},{"$f":"'fnd enro'!T257","v":2},1.081,{"$f":"VALUE('fnd enro'!S257)","v":10},null,{"$f":"(($D257*'fnd base rates'!C$110)\n+($E257*'fnd base rates'!C$111)\n+($F257*'fnd base rates'!C$112)\n+($G257*'fnd base rates'!C$113)\n+($H257*'fnd base rates'!C$114)\n+($I257*'fnd base rates'!C$115)\n+($J257*'fnd base rates'!C$119)\n+($K257*'fnd base rates'!C$120)\n+($M257*'fnd base rates'!C$122)\n+($N257*'fnd base rates'!C$123)\n+($O257*'fnd base rates'!C$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,3)))\n*$R257","v":1203.690780204},{"$f":"(($D257*'fnd base rates'!D$110)\n+($E257*'fnd base rates'!D$111)\n+($F257*'fnd base rates'!D$112)\n+($G257*'fnd base rates'!D$113)\n+($H257*'fnd base rates'!D$114)\n+($I257*'fnd base rates'!D$115)\n+($J257*'fnd base rates'!D$119)\n+($K257*'fnd base rates'!D$120)\n+($M257*'fnd base rates'!D$122)\n+($N257*'fnd base rates'!D$123)\n+($O257*'fnd base rates'!D$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,4)))\n*$R257","v":2168.5940999999998},{"$f":"(($D257*'fnd base rates'!E$110)\n+($E257*'fnd base rates'!E$111)\n+($F257*'fnd base rates'!E$112)\n+($G257*'fnd base rates'!E$113)\n+($H257*'fnd base rates'!E$114)\n+($I257*'fnd base rates'!E$115)\n+($J257*'fnd base rates'!E$119)\n+($K257*'fnd base rates'!E$120)\n+($M257*'fnd base rates'!E$122)\n+($N257*'fnd base rates'!E$123)\n+($O257*'fnd base rates'!E$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,5)))\n*$R257","v":13978.683249850001},{"$f":"(($D257*'fnd base rates'!F$110)\n+($E257*'fnd base rates'!F$111)\n+($F257*'fnd base rates'!F$112)\n+($G257*'fnd base rates'!F$113)\n+($H257*'fnd base rates'!F$114)\n+($I257*'fnd base rates'!F$115)\n+($J257*'fnd base rates'!F$119)\n+($K257*'fnd base rates'!F$120)\n+($M257*'fnd base rates'!F$122)\n+($N257*'fnd base rates'!F$123)\n+($O257*'fnd base rates'!F$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,6)))\n*$R257","v":2482.6741422300001},{"$f":"(($D257*'fnd base rates'!G$110)\n+($E257*'fnd base rates'!G$111)\n+($F257*'fnd base rates'!G$112)\n+($G257*'fnd base rates'!G$113)\n+($H257*'fnd base rates'!G$114)\n+($I257*'fnd base rates'!G$115)\n+($J257*'fnd base rates'!G$119)\n+($K257*'fnd base rates'!G$120)\n+($M257*'fnd base rates'!G$122)\n+($N257*'fnd base rates'!G$123)\n+($O257*'fnd base rates'!G$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,7)))\n*$R257","v":615.21569968599999},{"$f":"(($D257*'fnd base rates'!H$110)\n+($E257*'fnd base rates'!H$111)\n+($F257*'fnd base rates'!H$112)\n+($G257*'fnd base rates'!H$113)\n+($H257*'fnd base rates'!H$114)\n+($I257*'fnd base rates'!H$115)\n+($J257*'fnd base rates'!H$119)\n+($K257*'fnd base rates'!H$120)\n+($M257*'fnd base rates'!H$122)\n+($N257*'fnd base rates'!H$123)\n+($O257*'fnd base rates'!H$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D257*'fnd base rates'!I$110)\n+($E257*'fnd base rates'!I$111)\n+($F257*'fnd base rates'!I$112)\n+($G257*'fnd base rates'!I$113)\n+($H257*'fnd base rates'!I$114)\n+($I257*'fnd base rates'!I$115)\n+($J257*'fnd base rates'!I$119)\n+($K257*'fnd base rates'!I$120)\n+($M257*'fnd base rates'!I$122)\n+($N257*'fnd base rates'!I$123)\n+($O257*'fnd base rates'!I$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,9)))\n*$R257","v":762.92655999999999},{"$f":"(($D257*'fnd base rates'!J$110)\n+($E257*'fnd base rates'!J$111)\n+($F257*'fnd base rates'!J$112)\n+($G257*'fnd base rates'!J$113)\n+($H257*'fnd base rates'!J$114)\n+($I257*'fnd base rates'!J$115)\n+($J257*'fnd base rates'!J$119)\n+($K257*'fnd base rates'!J$120)\n+($M257*'fnd base rates'!J$122)\n+($N257*'fnd base rates'!J$123)\n+($O257*'fnd base rates'!J$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,10)))\n*$R257","v":1615.5761199999999},{"$f":"(($D257*'fnd base rates'!K$110)\n+($E257*'fnd base rates'!K$111)\n+($F257*'fnd base rates'!K$112)\n+($G257*'fnd base rates'!K$113)\n+($H257*'fnd base rates'!K$114)\n+($I257*'fnd base rates'!K$115)\n+($J257*'fnd base rates'!K$119)\n+($K257*'fnd base rates'!K$120)\n+($M257*'fnd base rates'!K$122)\n+($N257*'fnd base rates'!K$123)\n+($O257*'fnd base rates'!K$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,11)))\n*$R257","v":2196.1990802820001},{"$f":"(($D257*'fnd base rates'!L$110)\n+($E257*'fnd base rates'!L$111)\n+($F257*'fnd base rates'!L$112)\n+($G257*'fnd base rates'!L$113)\n+($H257*'fnd base rates'!L$114)\n+($I257*'fnd base rates'!L$115)\n+($J257*'fnd base rates'!L$119)\n+($K257*'fnd base rates'!L$120)\n+($M257*'fnd base rates'!L$122)\n+($N257*'fnd base rates'!L$123)\n+($O257*'fnd base rates'!L$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,12)))","v":3265.6409580072195},{"$f":"(($D257*'fnd base rates'!M$110)\n+($E257*'fnd base rates'!M$111)\n+($F257*'fnd base rates'!M$112)\n+($G257*'fnd base rates'!M$113)\n+($H257*'fnd base rates'!M$114)\n+($I257*'fnd base rates'!M$115)\n+($J257*'fnd base rates'!M$119)\n+($K257*'fnd base rates'!M$120)\n+($M257*'fnd base rates'!M$122)\n+($N257*'fnd base rates'!M$123)\n+($O257*'fnd base rates'!M$124)\n+($P257*VLOOKUP($S257+15,rate_basefnd,13)))","v":0},29300.10784625922,null,439035665,"439","035","665",1,2,29300.10784625922,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[440,440149009,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D258","v":0},{"$f":"'fnd enro'!E258","v":0},{"$f":"'fnd enro'!F258","v":0},{"$f":"'fnd enro'!G258","v":1},{"$f":"'fnd enro'!H258","v":1},{"$f":"'fnd enro'!I258","v":0},{"$f":"'fnd enro'!J258","v":0},{"$f":"'fnd enro'!K258","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L258","v":0},{"$f":"'fnd enro'!M258+'fnd enro'!N258","v":0},{"$f":"'fnd enro'!O258","v":0},{"$f":"'fnd enro'!P258","v":0},{"$f":"'fnd enro'!Q258+'fnd enro'!R258","v":2},{"$f":"'fnd enro'!T258","v":2},1,{"$f":"VALUE('fnd enro'!S258)","v":10},null,{"$f":"(($D258*'fnd base rates'!C$110)\n+($E258*'fnd base rates'!C$111)\n+($F258*'fnd base rates'!C$112)\n+($G258*'fnd base rates'!C$113)\n+($H258*'fnd base rates'!C$114)\n+($I258*'fnd base rates'!C$115)\n+($J258*'fnd base rates'!C$119)\n+($K258*'fnd base rates'!C$120)\n+($M258*'fnd base rates'!C$122)\n+($N258*'fnd base rates'!C$123)\n+($O258*'fnd base rates'!C$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,3)))\n*$R258","v":1113.497484},{"$f":"(($D258*'fnd base rates'!D$110)\n+($E258*'fnd base rates'!D$111)\n+($F258*'fnd base rates'!D$112)\n+($G258*'fnd base rates'!D$113)\n+($H258*'fnd base rates'!D$114)\n+($I258*'fnd base rates'!D$115)\n+($J258*'fnd base rates'!D$119)\n+($K258*'fnd base rates'!D$120)\n+($M258*'fnd base rates'!D$122)\n+($N258*'fnd base rates'!D$123)\n+($O258*'fnd base rates'!D$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,4)))\n*$R258","v":2006.1},{"$f":"(($D258*'fnd base rates'!E$110)\n+($E258*'fnd base rates'!E$111)\n+($F258*'fnd base rates'!E$112)\n+($G258*'fnd base rates'!E$113)\n+($H258*'fnd base rates'!E$114)\n+($I258*'fnd base rates'!E$115)\n+($J258*'fnd base rates'!E$119)\n+($K258*'fnd base rates'!E$120)\n+($M258*'fnd base rates'!E$122)\n+($N258*'fnd base rates'!E$123)\n+($O258*'fnd base rates'!E$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,5)))\n*$R258","v":12541.781849999999},{"$f":"(($D258*'fnd base rates'!F$110)\n+($E258*'fnd base rates'!F$111)\n+($F258*'fnd base rates'!F$112)\n+($G258*'fnd base rates'!F$113)\n+($H258*'fnd base rates'!F$114)\n+($I258*'fnd base rates'!F$115)\n+($J258*'fnd base rates'!F$119)\n+($K258*'fnd base rates'!F$120)\n+($M258*'fnd base rates'!F$122)\n+($N258*'fnd base rates'!F$123)\n+($O258*'fnd base rates'!F$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,6)))\n*$R258","v":2063.4258300000001},{"$f":"(($D258*'fnd base rates'!G$110)\n+($E258*'fnd base rates'!G$111)\n+($F258*'fnd base rates'!G$112)\n+($G258*'fnd base rates'!G$113)\n+($H258*'fnd base rates'!G$114)\n+($I258*'fnd base rates'!G$115)\n+($J258*'fnd base rates'!G$119)\n+($K258*'fnd base rates'!G$120)\n+($M258*'fnd base rates'!G$122)\n+($N258*'fnd base rates'!G$123)\n+($O258*'fnd base rates'!G$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,7)))\n*$R258","v":579.91720600000008},{"$f":"(($D258*'fnd base rates'!H$110)\n+($E258*'fnd base rates'!H$111)\n+($F258*'fnd base rates'!H$112)\n+($G258*'fnd base rates'!H$113)\n+($H258*'fnd base rates'!H$114)\n+($I258*'fnd base rates'!H$115)\n+($J258*'fnd base rates'!H$119)\n+($K258*'fnd base rates'!H$120)\n+($M258*'fnd base rates'!H$122)\n+($N258*'fnd base rates'!H$123)\n+($O258*'fnd base rates'!H$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D258*'fnd base rates'!I$110)\n+($E258*'fnd base rates'!I$111)\n+($F258*'fnd base rates'!I$112)\n+($G258*'fnd base rates'!I$113)\n+($H258*'fnd base rates'!I$114)\n+($I258*'fnd base rates'!I$115)\n+($J258*'fnd base rates'!I$119)\n+($K258*'fnd base rates'!I$120)\n+($M258*'fnd base rates'!I$122)\n+($N258*'fnd base rates'!I$123)\n+($O258*'fnd base rates'!I$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,9)))\n*$R258","v":783.94999999999993},{"$f":"(($D258*'fnd base rates'!J$110)\n+($E258*'fnd base rates'!J$111)\n+($F258*'fnd base rates'!J$112)\n+($G258*'fnd base rates'!J$113)\n+($H258*'fnd base rates'!J$114)\n+($I258*'fnd base rates'!J$115)\n+($J258*'fnd base rates'!J$119)\n+($K258*'fnd base rates'!J$120)\n+($M258*'fnd base rates'!J$122)\n+($N258*'fnd base rates'!J$123)\n+($O258*'fnd base rates'!J$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,10)))\n*$R258","v":1583.8000000000002},{"$f":"(($D258*'fnd base rates'!K$110)\n+($E258*'fnd base rates'!K$111)\n+($F258*'fnd base rates'!K$112)\n+($G258*'fnd base rates'!K$113)\n+($H258*'fnd base rates'!K$114)\n+($I258*'fnd base rates'!K$115)\n+($J258*'fnd base rates'!K$119)\n+($K258*'fnd base rates'!K$120)\n+($M258*'fnd base rates'!K$122)\n+($N258*'fnd base rates'!K$123)\n+($O258*'fnd base rates'!K$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,11)))\n*$R258","v":2107.4665219999997},{"$f":"(($D258*'fnd base rates'!L$110)\n+($E258*'fnd base rates'!L$111)\n+($F258*'fnd base rates'!L$112)\n+($G258*'fnd base rates'!L$113)\n+($H258*'fnd base rates'!L$114)\n+($I258*'fnd base rates'!L$115)\n+($J258*'fnd base rates'!L$119)\n+($K258*'fnd base rates'!L$120)\n+($M258*'fnd base rates'!L$122)\n+($N258*'fnd base rates'!L$123)\n+($O258*'fnd base rates'!L$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D258*'fnd base rates'!M$110)\n+($E258*'fnd base rates'!M$111)\n+($F258*'fnd base rates'!M$112)\n+($G258*'fnd base rates'!M$113)\n+($H258*'fnd base rates'!M$114)\n+($I258*'fnd base rates'!M$115)\n+($J258*'fnd base rates'!M$119)\n+($K258*'fnd base rates'!M$120)\n+($M258*'fnd base rates'!M$122)\n+($N258*'fnd base rates'!M$123)\n+($O258*'fnd base rates'!M$124)\n+($P258*VLOOKUP($S258+15,rate_basefnd,13)))","v":0},27087.487954448286,null,440149009,"440","149","009",1,2,27087.487954448286,13544,0,13544,null,null,null,null,null,13544,0,13544,379,13165,25,13140]
[440,440149149,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D259","v":18},{"$f":"'fnd enro'!E259","v":0},{"$f":"'fnd enro'!F259","v":43},{"$f":"'fnd enro'!G259","v":228},{"$f":"'fnd enro'!H259","v":88},{"$f":"'fnd enro'!I259","v":0},{"$f":"'fnd enro'!J259","v":0},{"$f":"'fnd enro'!K259","v":13.6061},{"$f":"'fnd enro'!L259","v":0},{"$f":"'fnd enro'!M259+'fnd enro'!N259","v":110},{"$f":"'fnd enro'!O259","v":8},{"$f":"'fnd enro'!P259","v":0},{"$f":"'fnd enro'!Q259+'fnd enro'!R259","v":223},{"$f":"'fnd enro'!T259","v":368},1,{"$f":"VALUE('fnd enro'!S259)","v":10},null,{"$f":"(($D259*'fnd base rates'!C$110)\n+($E259*'fnd base rates'!C$111)\n+($F259*'fnd base rates'!C$112)\n+($G259*'fnd base rates'!C$113)\n+($H259*'fnd base rates'!C$114)\n+($I259*'fnd base rates'!C$115)\n+($J259*'fnd base rates'!C$119)\n+($K259*'fnd base rates'!C$120)\n+($M259*'fnd base rates'!C$122)\n+($N259*'fnd base rates'!C$123)\n+($O259*'fnd base rates'!C$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,3)))\n*$R259","v":205597.098378},{"$f":"(($D259*'fnd base rates'!D$110)\n+($E259*'fnd base rates'!D$111)\n+($F259*'fnd base rates'!D$112)\n+($G259*'fnd base rates'!D$113)\n+($H259*'fnd base rates'!D$114)\n+($I259*'fnd base rates'!D$115)\n+($J259*'fnd base rates'!D$119)\n+($K259*'fnd base rates'!D$120)\n+($M259*'fnd base rates'!D$122)\n+($N259*'fnd base rates'!D$123)\n+($O259*'fnd base rates'!D$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,4)))\n*$R259","v":344991.17},{"$f":"(($D259*'fnd base rates'!E$110)\n+($E259*'fnd base rates'!E$111)\n+($F259*'fnd base rates'!E$112)\n+($G259*'fnd base rates'!E$113)\n+($H259*'fnd base rates'!E$114)\n+($I259*'fnd base rates'!E$115)\n+($J259*'fnd base rates'!E$119)\n+($K259*'fnd base rates'!E$120)\n+($M259*'fnd base rates'!E$122)\n+($N259*'fnd base rates'!E$123)\n+($O259*'fnd base rates'!E$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,5)))\n*$R259","v":2054890.887075},{"$f":"(($D259*'fnd base rates'!F$110)\n+($E259*'fnd base rates'!F$111)\n+($F259*'fnd base rates'!F$112)\n+($G259*'fnd base rates'!F$113)\n+($H259*'fnd base rates'!F$114)\n+($I259*'fnd base rates'!F$115)\n+($J259*'fnd base rates'!F$119)\n+($K259*'fnd base rates'!F$120)\n+($M259*'fnd base rates'!F$122)\n+($N259*'fnd base rates'!F$123)\n+($O259*'fnd base rates'!F$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,6)))\n*$R259","v":417887.84648500005},{"$f":"(($D259*'fnd base rates'!G$110)\n+($E259*'fnd base rates'!G$111)\n+($F259*'fnd base rates'!G$112)\n+($G259*'fnd base rates'!G$113)\n+($H259*'fnd base rates'!G$114)\n+($I259*'fnd base rates'!G$115)\n+($J259*'fnd base rates'!G$119)\n+($K259*'fnd base rates'!G$120)\n+($M259*'fnd base rates'!G$122)\n+($N259*'fnd base rates'!G$123)\n+($O259*'fnd base rates'!G$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,7)))\n*$R259","v":90582.15847699999},{"$f":"(($D259*'fnd base rates'!H$110)\n+($E259*'fnd base rates'!H$111)\n+($F259*'fnd base rates'!H$112)\n+($G259*'fnd base rates'!H$113)\n+($H259*'fnd base rates'!H$114)\n+($I259*'fnd base rates'!H$115)\n+($J259*'fnd base rates'!H$119)\n+($K259*'fnd base rates'!H$120)\n+($M259*'fnd base rates'!H$122)\n+($N259*'fnd base rates'!H$123)\n+($O259*'fnd base rates'!H$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,8)))","v":196106.694502},{"$f":"(($D259*'fnd base rates'!I$110)\n+($E259*'fnd base rates'!I$111)\n+($F259*'fnd base rates'!I$112)\n+($G259*'fnd base rates'!I$113)\n+($H259*'fnd base rates'!I$114)\n+($I259*'fnd base rates'!I$115)\n+($J259*'fnd base rates'!I$119)\n+($K259*'fnd base rates'!I$120)\n+($M259*'fnd base rates'!I$122)\n+($N259*'fnd base rates'!I$123)\n+($O259*'fnd base rates'!I$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,9)))\n*$R259","v":127821.91999999998},{"$f":"(($D259*'fnd base rates'!J$110)\n+($E259*'fnd base rates'!J$111)\n+($F259*'fnd base rates'!J$112)\n+($G259*'fnd base rates'!J$113)\n+($H259*'fnd base rates'!J$114)\n+($I259*'fnd base rates'!J$115)\n+($J259*'fnd base rates'!J$119)\n+($K259*'fnd base rates'!J$120)\n+($M259*'fnd base rates'!J$122)\n+($N259*'fnd base rates'!J$123)\n+($O259*'fnd base rates'!J$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,10)))\n*$R259","v":195156.06},{"$f":"(($D259*'fnd base rates'!K$110)\n+($E259*'fnd base rates'!K$111)\n+($F259*'fnd base rates'!K$112)\n+($G259*'fnd base rates'!K$113)\n+($H259*'fnd base rates'!K$114)\n+($I259*'fnd base rates'!K$115)\n+($J259*'fnd base rates'!K$119)\n+($K259*'fnd base rates'!K$120)\n+($M259*'fnd base rates'!K$122)\n+($N259*'fnd base rates'!K$123)\n+($O259*'fnd base rates'!K$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,11)))\n*$R259","v":411470.31569900003},{"$f":"(($D259*'fnd base rates'!L$110)\n+($E259*'fnd base rates'!L$111)\n+($F259*'fnd base rates'!L$112)\n+($G259*'fnd base rates'!L$113)\n+($H259*'fnd base rates'!L$114)\n+($I259*'fnd base rates'!L$115)\n+($J259*'fnd base rates'!L$119)\n+($K259*'fnd base rates'!L$120)\n+($M259*'fnd base rates'!L$122)\n+($N259*'fnd base rates'!L$123)\n+($O259*'fnd base rates'!L$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,12)))","v":564203.06592321198},{"$f":"(($D259*'fnd base rates'!M$110)\n+($E259*'fnd base rates'!M$111)\n+($F259*'fnd base rates'!M$112)\n+($G259*'fnd base rates'!M$113)\n+($H259*'fnd base rates'!M$114)\n+($I259*'fnd base rates'!M$115)\n+($J259*'fnd base rates'!M$119)\n+($K259*'fnd base rates'!M$120)\n+($M259*'fnd base rates'!M$122)\n+($N259*'fnd base rates'!M$123)\n+($O259*'fnd base rates'!M$124)\n+($P259*VLOOKUP($S259+15,rate_basefnd,13)))","v":0},4608707.2165392116,null,440149149,"440","149","149",1,368,4608707.2165392116,12524,0,12524,null,null,null,null,null,12524,0,12524,251,12273,5,12268]
[440,440149160,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D260","v":0},{"$f":"'fnd enro'!E260","v":0},{"$f":"'fnd enro'!F260","v":0},{"$f":"'fnd enro'!G260","v":0},{"$f":"'fnd enro'!H260","v":1},{"$f":"'fnd enro'!I260","v":0},{"$f":"'fnd enro'!J260","v":0},{"$f":"'fnd enro'!K260","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L260","v":0},{"$f":"'fnd enro'!M260+'fnd enro'!N260","v":0},{"$f":"'fnd enro'!O260","v":1},{"$f":"'fnd enro'!P260","v":0},{"$f":"'fnd enro'!Q260+'fnd enro'!R260","v":1},{"$f":"'fnd enro'!T260","v":1},1,{"$f":"VALUE('fnd enro'!S260)","v":10},null,{"$f":"(($D260*'fnd base rates'!C$110)\n+($E260*'fnd base rates'!C$111)\n+($F260*'fnd base rates'!C$112)\n+($G260*'fnd base rates'!C$113)\n+($H260*'fnd base rates'!C$114)\n+($I260*'fnd base rates'!C$115)\n+($J260*'fnd base rates'!C$119)\n+($K260*'fnd base rates'!C$120)\n+($M260*'fnd base rates'!C$122)\n+($N260*'fnd base rates'!C$123)\n+($O260*'fnd base rates'!C$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,3)))\n*$R260","v":651.02874199999997},{"$f":"(($D260*'fnd base rates'!D$110)\n+($E260*'fnd base rates'!D$111)\n+($F260*'fnd base rates'!D$112)\n+($G260*'fnd base rates'!D$113)\n+($H260*'fnd base rates'!D$114)\n+($I260*'fnd base rates'!D$115)\n+($J260*'fnd base rates'!D$119)\n+($K260*'fnd base rates'!D$120)\n+($M260*'fnd base rates'!D$122)\n+($N260*'fnd base rates'!D$123)\n+($O260*'fnd base rates'!D$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,4)))\n*$R260","v":1168.04},{"$f":"(($D260*'fnd base rates'!E$110)\n+($E260*'fnd base rates'!E$111)\n+($F260*'fnd base rates'!E$112)\n+($G260*'fnd base rates'!E$113)\n+($H260*'fnd base rates'!E$114)\n+($I260*'fnd base rates'!E$115)\n+($J260*'fnd base rates'!E$119)\n+($K260*'fnd base rates'!E$120)\n+($M260*'fnd base rates'!E$122)\n+($N260*'fnd base rates'!E$123)\n+($O260*'fnd base rates'!E$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,5)))\n*$R260","v":7231.0559249999997},{"$f":"(($D260*'fnd base rates'!F$110)\n+($E260*'fnd base rates'!F$111)\n+($F260*'fnd base rates'!F$112)\n+($G260*'fnd base rates'!F$113)\n+($H260*'fnd base rates'!F$114)\n+($I260*'fnd base rates'!F$115)\n+($J260*'fnd base rates'!F$119)\n+($K260*'fnd base rates'!F$120)\n+($M260*'fnd base rates'!F$122)\n+($N260*'fnd base rates'!F$123)\n+($O260*'fnd base rates'!F$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,6)))\n*$R260","v":1080.0929150000002},{"$f":"(($D260*'fnd base rates'!G$110)\n+($E260*'fnd base rates'!G$111)\n+($F260*'fnd base rates'!G$112)\n+($G260*'fnd base rates'!G$113)\n+($H260*'fnd base rates'!G$114)\n+($I260*'fnd base rates'!G$115)\n+($J260*'fnd base rates'!G$119)\n+($K260*'fnd base rates'!G$120)\n+($M260*'fnd base rates'!G$122)\n+($N260*'fnd base rates'!G$123)\n+($O260*'fnd base rates'!G$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,7)))\n*$R260","v":342.48860300000001},{"$f":"(($D260*'fnd base rates'!H$110)\n+($E260*'fnd base rates'!H$111)\n+($F260*'fnd base rates'!H$112)\n+($G260*'fnd base rates'!H$113)\n+($H260*'fnd base rates'!H$114)\n+($I260*'fnd base rates'!H$115)\n+($J260*'fnd base rates'!H$119)\n+($K260*'fnd base rates'!H$120)\n+($M260*'fnd base rates'!H$122)\n+($N260*'fnd base rates'!H$123)\n+($O260*'fnd base rates'!H$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,8)))","v":623.29357799999991},{"$f":"(($D260*'fnd base rates'!I$110)\n+($E260*'fnd base rates'!I$111)\n+($F260*'fnd base rates'!I$112)\n+($G260*'fnd base rates'!I$113)\n+($H260*'fnd base rates'!I$114)\n+($I260*'fnd base rates'!I$115)\n+($J260*'fnd base rates'!I$119)\n+($K260*'fnd base rates'!I$120)\n+($M260*'fnd base rates'!I$122)\n+($N260*'fnd base rates'!I$123)\n+($O260*'fnd base rates'!I$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,9)))\n*$R260","v":501.78},{"$f":"(($D260*'fnd base rates'!J$110)\n+($E260*'fnd base rates'!J$111)\n+($F260*'fnd base rates'!J$112)\n+($G260*'fnd base rates'!J$113)\n+($H260*'fnd base rates'!J$114)\n+($I260*'fnd base rates'!J$115)\n+($J260*'fnd base rates'!J$119)\n+($K260*'fnd base rates'!J$120)\n+($M260*'fnd base rates'!J$122)\n+($N260*'fnd base rates'!J$123)\n+($O260*'fnd base rates'!J$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,10)))\n*$R260","v":860.11},{"$f":"(($D260*'fnd base rates'!K$110)\n+($E260*'fnd base rates'!K$111)\n+($F260*'fnd base rates'!K$112)\n+($G260*'fnd base rates'!K$113)\n+($H260*'fnd base rates'!K$114)\n+($I260*'fnd base rates'!K$115)\n+($J260*'fnd base rates'!K$119)\n+($K260*'fnd base rates'!K$120)\n+($M260*'fnd base rates'!K$122)\n+($N260*'fnd base rates'!K$123)\n+($O260*'fnd base rates'!K$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,11)))\n*$R260","v":1374.478261},{"$f":"(($D260*'fnd base rates'!L$110)\n+($E260*'fnd base rates'!L$111)\n+($F260*'fnd base rates'!L$112)\n+($G260*'fnd base rates'!L$113)\n+($H260*'fnd base rates'!L$114)\n+($I260*'fnd base rates'!L$115)\n+($J260*'fnd base rates'!L$119)\n+($K260*'fnd base rates'!L$120)\n+($M260*'fnd base rates'!L$122)\n+($N260*'fnd base rates'!L$123)\n+($O260*'fnd base rates'!L$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,12)))","v":1923.0814274446816},{"$f":"(($D260*'fnd base rates'!M$110)\n+($E260*'fnd base rates'!M$111)\n+($F260*'fnd base rates'!M$112)\n+($G260*'fnd base rates'!M$113)\n+($H260*'fnd base rates'!M$114)\n+($I260*'fnd base rates'!M$115)\n+($J260*'fnd base rates'!M$119)\n+($K260*'fnd base rates'!M$120)\n+($M260*'fnd base rates'!M$122)\n+($N260*'fnd base rates'!M$123)\n+($O260*'fnd base rates'!M$124)\n+($P260*VLOOKUP($S260+15,rate_basefnd,13)))","v":0},15755.449451444685,null,440149160,"440","149","160",1,1,15755.449451444685,15755,0,15755,null,null,null,null,null,15755,0,15755,36,15719,1,15718]
[440,440149181,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D261","v":2},{"$f":"'fnd enro'!E261","v":0},{"$f":"'fnd enro'!F261","v":1},{"$f":"'fnd enro'!G261","v":9},{"$f":"'fnd enro'!H261","v":6},{"$f":"'fnd enro'!I261","v":0},{"$f":"'fnd enro'!J261","v":0},{"$f":"'fnd enro'!K261","v":0.60640000000000005},{"$f":"'fnd enro'!L261","v":0},{"$f":"'fnd enro'!M261+'fnd enro'!N261","v":1},{"$f":"'fnd enro'!O261","v":1},{"$f":"'fnd enro'!P261","v":0},{"$f":"'fnd enro'!Q261+'fnd enro'!R261","v":7},{"$f":"'fnd enro'!T261","v":17},1,{"$f":"VALUE('fnd enro'!S261)","v":8},null,{"$f":"(($D261*'fnd base rates'!C$110)\n+($E261*'fnd base rates'!C$111)\n+($F261*'fnd base rates'!C$112)\n+($G261*'fnd base rates'!C$113)\n+($H261*'fnd base rates'!C$114)\n+($I261*'fnd base rates'!C$115)\n+($J261*'fnd base rates'!C$119)\n+($K261*'fnd base rates'!C$120)\n+($M261*'fnd base rates'!C$122)\n+($N261*'fnd base rates'!C$123)\n+($O261*'fnd base rates'!C$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,3)))\n*$R261","v":8904.6698719999986},{"$f":"(($D261*'fnd base rates'!D$110)\n+($E261*'fnd base rates'!D$111)\n+($F261*'fnd base rates'!D$112)\n+($G261*'fnd base rates'!D$113)\n+($H261*'fnd base rates'!D$114)\n+($I261*'fnd base rates'!D$115)\n+($J261*'fnd base rates'!D$119)\n+($K261*'fnd base rates'!D$120)\n+($M261*'fnd base rates'!D$122)\n+($N261*'fnd base rates'!D$123)\n+($O261*'fnd base rates'!D$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,4)))\n*$R261","v":14332.869999999999},{"$f":"(($D261*'fnd base rates'!E$110)\n+($E261*'fnd base rates'!E$111)\n+($F261*'fnd base rates'!E$112)\n+($G261*'fnd base rates'!E$113)\n+($H261*'fnd base rates'!E$114)\n+($I261*'fnd base rates'!E$115)\n+($J261*'fnd base rates'!E$119)\n+($K261*'fnd base rates'!E$120)\n+($M261*'fnd base rates'!E$122)\n+($N261*'fnd base rates'!E$123)\n+($O261*'fnd base rates'!E$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,5)))\n*$R261","v":79806.604800000001},{"$f":"(($D261*'fnd base rates'!F$110)\n+($E261*'fnd base rates'!F$111)\n+($F261*'fnd base rates'!F$112)\n+($G261*'fnd base rates'!F$113)\n+($H261*'fnd base rates'!F$114)\n+($I261*'fnd base rates'!F$115)\n+($J261*'fnd base rates'!F$119)\n+($K261*'fnd base rates'!F$120)\n+($M261*'fnd base rates'!F$122)\n+($N261*'fnd base rates'!F$123)\n+($O261*'fnd base rates'!F$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,6)))\n*$R261","v":18129.016640000005},{"$f":"(($D261*'fnd base rates'!G$110)\n+($E261*'fnd base rates'!G$111)\n+($F261*'fnd base rates'!G$112)\n+($G261*'fnd base rates'!G$113)\n+($H261*'fnd base rates'!G$114)\n+($I261*'fnd base rates'!G$115)\n+($J261*'fnd base rates'!G$119)\n+($K261*'fnd base rates'!G$120)\n+($M261*'fnd base rates'!G$122)\n+($N261*'fnd base rates'!G$123)\n+($O261*'fnd base rates'!G$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,7)))\n*$R261","v":3537.5076480000002},{"$f":"(($D261*'fnd base rates'!H$110)\n+($E261*'fnd base rates'!H$111)\n+($F261*'fnd base rates'!H$112)\n+($G261*'fnd base rates'!H$113)\n+($H261*'fnd base rates'!H$114)\n+($I261*'fnd base rates'!H$115)\n+($J261*'fnd base rates'!H$119)\n+($K261*'fnd base rates'!H$120)\n+($M261*'fnd base rates'!H$122)\n+($N261*'fnd base rates'!H$123)\n+($O261*'fnd base rates'!H$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,8)))","v":8588.1572479999995},{"$f":"(($D261*'fnd base rates'!I$110)\n+($E261*'fnd base rates'!I$111)\n+($F261*'fnd base rates'!I$112)\n+($G261*'fnd base rates'!I$113)\n+($H261*'fnd base rates'!I$114)\n+($I261*'fnd base rates'!I$115)\n+($J261*'fnd base rates'!I$119)\n+($K261*'fnd base rates'!I$120)\n+($M261*'fnd base rates'!I$122)\n+($N261*'fnd base rates'!I$123)\n+($O261*'fnd base rates'!I$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,9)))\n*$R261","v":5403.92},{"$f":"(($D261*'fnd base rates'!J$110)\n+($E261*'fnd base rates'!J$111)\n+($F261*'fnd base rates'!J$112)\n+($G261*'fnd base rates'!J$113)\n+($H261*'fnd base rates'!J$114)\n+($I261*'fnd base rates'!J$115)\n+($J261*'fnd base rates'!J$119)\n+($K261*'fnd base rates'!J$120)\n+($M261*'fnd base rates'!J$122)\n+($N261*'fnd base rates'!J$123)\n+($O261*'fnd base rates'!J$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,10)))\n*$R261","v":6943.42},{"$f":"(($D261*'fnd base rates'!K$110)\n+($E261*'fnd base rates'!K$111)\n+($F261*'fnd base rates'!K$112)\n+($G261*'fnd base rates'!K$113)\n+($H261*'fnd base rates'!K$114)\n+($I261*'fnd base rates'!K$115)\n+($J261*'fnd base rates'!K$119)\n+($K261*'fnd base rates'!K$120)\n+($M261*'fnd base rates'!K$122)\n+($N261*'fnd base rates'!K$123)\n+($O261*'fnd base rates'!K$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,11)))\n*$R261","v":18162.622176000001},{"$f":"(($D261*'fnd base rates'!L$110)\n+($E261*'fnd base rates'!L$111)\n+($F261*'fnd base rates'!L$112)\n+($G261*'fnd base rates'!L$113)\n+($H261*'fnd base rates'!L$114)\n+($I261*'fnd base rates'!L$115)\n+($J261*'fnd base rates'!L$119)\n+($K261*'fnd base rates'!L$120)\n+($M261*'fnd base rates'!L$122)\n+($N261*'fnd base rates'!L$123)\n+($O261*'fnd base rates'!L$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,12)))","v":23519.926267191688},{"$f":"(($D261*'fnd base rates'!M$110)\n+($E261*'fnd base rates'!M$111)\n+($F261*'fnd base rates'!M$112)\n+($G261*'fnd base rates'!M$113)\n+($H261*'fnd base rates'!M$114)\n+($I261*'fnd base rates'!M$115)\n+($J261*'fnd base rates'!M$119)\n+($K261*'fnd base rates'!M$120)\n+($M261*'fnd base rates'!M$122)\n+($N261*'fnd base rates'!M$123)\n+($O261*'fnd base rates'!M$124)\n+($P261*VLOOKUP($S261+15,rate_basefnd,13)))","v":0},187328.71465119169,null,440149181,"440","149","181",1,17,187328.71465119169,11019,0,11019,null,null,null,null,null,11019,0,11019,108,10911,16,10895]
[440,440149211,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D262","v":0},{"$f":"'fnd enro'!E262","v":0},{"$f":"'fnd enro'!F262","v":0},{"$f":"'fnd enro'!G262","v":1},{"$f":"'fnd enro'!H262","v":0},{"$f":"'fnd enro'!I262","v":0},{"$f":"'fnd enro'!J262","v":0},{"$f":"'fnd enro'!K262","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L262","v":0},{"$f":"'fnd enro'!M262+'fnd enro'!N262","v":1},{"$f":"'fnd enro'!O262","v":0},{"$f":"'fnd enro'!P262","v":0},{"$f":"'fnd enro'!Q262+'fnd enro'!R262","v":0},{"$f":"'fnd enro'!T262","v":1},1,{"$f":"VALUE('fnd enro'!S262)","v":1},null,{"$f":"(($D262*'fnd base rates'!C$110)\n+($E262*'fnd base rates'!C$111)\n+($F262*'fnd base rates'!C$112)\n+($G262*'fnd base rates'!C$113)\n+($H262*'fnd base rates'!C$114)\n+($I262*'fnd base rates'!C$115)\n+($J262*'fnd base rates'!C$119)\n+($K262*'fnd base rates'!C$120)\n+($M262*'fnd base rates'!C$122)\n+($N262*'fnd base rates'!C$123)\n+($O262*'fnd base rates'!C$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,3)))\n*$R262","v":584.58874200000002},{"$f":"(($D262*'fnd base rates'!D$110)\n+($E262*'fnd base rates'!D$111)\n+($F262*'fnd base rates'!D$112)\n+($G262*'fnd base rates'!D$113)\n+($H262*'fnd base rates'!D$114)\n+($I262*'fnd base rates'!D$115)\n+($J262*'fnd base rates'!D$119)\n+($K262*'fnd base rates'!D$120)\n+($M262*'fnd base rates'!D$122)\n+($N262*'fnd base rates'!D$123)\n+($O262*'fnd base rates'!D$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,4)))\n*$R262","v":865.6},{"$f":"(($D262*'fnd base rates'!E$110)\n+($E262*'fnd base rates'!E$111)\n+($F262*'fnd base rates'!E$112)\n+($G262*'fnd base rates'!E$113)\n+($H262*'fnd base rates'!E$114)\n+($I262*'fnd base rates'!E$115)\n+($J262*'fnd base rates'!E$119)\n+($K262*'fnd base rates'!E$120)\n+($M262*'fnd base rates'!E$122)\n+($N262*'fnd base rates'!E$123)\n+($O262*'fnd base rates'!E$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,5)))\n*$R262","v":4688.1159250000001},{"$f":"(($D262*'fnd base rates'!F$110)\n+($E262*'fnd base rates'!F$111)\n+($F262*'fnd base rates'!F$112)\n+($G262*'fnd base rates'!F$113)\n+($H262*'fnd base rates'!F$114)\n+($I262*'fnd base rates'!F$115)\n+($J262*'fnd base rates'!F$119)\n+($K262*'fnd base rates'!F$120)\n+($M262*'fnd base rates'!F$122)\n+($N262*'fnd base rates'!F$123)\n+($O262*'fnd base rates'!F$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,6)))\n*$R262","v":1306.0629150000002},{"$f":"(($D262*'fnd base rates'!G$110)\n+($E262*'fnd base rates'!G$111)\n+($F262*'fnd base rates'!G$112)\n+($G262*'fnd base rates'!G$113)\n+($H262*'fnd base rates'!G$114)\n+($I262*'fnd base rates'!G$115)\n+($J262*'fnd base rates'!G$119)\n+($K262*'fnd base rates'!G$120)\n+($M262*'fnd base rates'!G$122)\n+($N262*'fnd base rates'!G$123)\n+($O262*'fnd base rates'!G$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,7)))\n*$R262","v":189.818603},{"$f":"(($D262*'fnd base rates'!H$110)\n+($E262*'fnd base rates'!H$111)\n+($F262*'fnd base rates'!H$112)\n+($G262*'fnd base rates'!H$113)\n+($H262*'fnd base rates'!H$114)\n+($I262*'fnd base rates'!H$115)\n+($J262*'fnd base rates'!H$119)\n+($K262*'fnd base rates'!H$120)\n+($M262*'fnd base rates'!H$122)\n+($N262*'fnd base rates'!H$123)\n+($O262*'fnd base rates'!H$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D262*'fnd base rates'!I$110)\n+($E262*'fnd base rates'!I$111)\n+($F262*'fnd base rates'!I$112)\n+($G262*'fnd base rates'!I$113)\n+($H262*'fnd base rates'!I$114)\n+($I262*'fnd base rates'!I$115)\n+($J262*'fnd base rates'!I$119)\n+($K262*'fnd base rates'!I$120)\n+($M262*'fnd base rates'!I$122)\n+($N262*'fnd base rates'!I$123)\n+($O262*'fnd base rates'!I$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,9)))\n*$R262","v":303.78999999999996},{"$f":"(($D262*'fnd base rates'!J$110)\n+($E262*'fnd base rates'!J$111)\n+($F262*'fnd base rates'!J$112)\n+($G262*'fnd base rates'!J$113)\n+($H262*'fnd base rates'!J$114)\n+($I262*'fnd base rates'!J$115)\n+($J262*'fnd base rates'!J$119)\n+($K262*'fnd base rates'!J$120)\n+($M262*'fnd base rates'!J$122)\n+($N262*'fnd base rates'!J$123)\n+($O262*'fnd base rates'!J$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,10)))\n*$R262","v":163.47},{"$f":"(($D262*'fnd base rates'!K$110)\n+($E262*'fnd base rates'!K$111)\n+($F262*'fnd base rates'!K$112)\n+($G262*'fnd base rates'!K$113)\n+($H262*'fnd base rates'!K$114)\n+($I262*'fnd base rates'!K$115)\n+($J262*'fnd base rates'!K$119)\n+($K262*'fnd base rates'!K$120)\n+($M262*'fnd base rates'!K$122)\n+($N262*'fnd base rates'!K$123)\n+($O262*'fnd base rates'!K$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,11)))\n*$R262","v":1286.218261},{"$f":"(($D262*'fnd base rates'!L$110)\n+($E262*'fnd base rates'!L$111)\n+($F262*'fnd base rates'!L$112)\n+($G262*'fnd base rates'!L$113)\n+($H262*'fnd base rates'!L$114)\n+($I262*'fnd base rates'!L$115)\n+($J262*'fnd base rates'!L$119)\n+($K262*'fnd base rates'!L$120)\n+($M262*'fnd base rates'!L$122)\n+($N262*'fnd base rates'!L$123)\n+($O262*'fnd base rates'!L$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,12)))","v":1414.5504790036098},{"$f":"(($D262*'fnd base rates'!M$110)\n+($E262*'fnd base rates'!M$111)\n+($F262*'fnd base rates'!M$112)\n+($G262*'fnd base rates'!M$113)\n+($H262*'fnd base rates'!M$114)\n+($I262*'fnd base rates'!M$115)\n+($J262*'fnd base rates'!M$119)\n+($K262*'fnd base rates'!M$120)\n+($M262*'fnd base rates'!M$122)\n+($N262*'fnd base rates'!M$123)\n+($O262*'fnd base rates'!M$124)\n+($P262*VLOOKUP($S262+15,rate_basefnd,13)))","v":0},11398.898503003609,null,440149211,"440","149","211",1,1,11398.898503003609,11399,0,11399,null,null,null,null,null,11399,0,11399,97,11302,13,11289]
[441,441281005,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D263","v":0},{"$f":"'fnd enro'!E263","v":0},{"$f":"'fnd enro'!F263","v":0},{"$f":"'fnd enro'!G263","v":1},{"$f":"'fnd enro'!H263","v":0},{"$f":"'fnd enro'!I263","v":3},{"$f":"'fnd enro'!J263","v":0},{"$f":"'fnd enro'!K263","v":0.15160000000000001},{"$f":"'fnd enro'!L263","v":0},{"$f":"'fnd enro'!M263+'fnd enro'!N263","v":0},{"$f":"'fnd enro'!O263","v":0},{"$f":"'fnd enro'!P263","v":0},{"$f":"'fnd enro'!Q263+'fnd enro'!R263","v":3},{"$f":"'fnd enro'!T263","v":4},1,{"$f":"VALUE('fnd enro'!S263)","v":10},null,{"$f":"(($D263*'fnd base rates'!C$110)\n+($E263*'fnd base rates'!C$111)\n+($F263*'fnd base rates'!C$112)\n+($G263*'fnd base rates'!C$113)\n+($H263*'fnd base rates'!C$114)\n+($I263*'fnd base rates'!C$115)\n+($J263*'fnd base rates'!C$119)\n+($K263*'fnd base rates'!C$120)\n+($M263*'fnd base rates'!C$122)\n+($N263*'fnd base rates'!C$123)\n+($O263*'fnd base rates'!C$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,3)))\n*$R263","v":2164.6949680000002},{"$f":"(($D263*'fnd base rates'!D$110)\n+($E263*'fnd base rates'!D$111)\n+($F263*'fnd base rates'!D$112)\n+($G263*'fnd base rates'!D$113)\n+($H263*'fnd base rates'!D$114)\n+($I263*'fnd base rates'!D$115)\n+($J263*'fnd base rates'!D$119)\n+($K263*'fnd base rates'!D$120)\n+($M263*'fnd base rates'!D$122)\n+($N263*'fnd base rates'!D$123)\n+($O263*'fnd base rates'!D$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,4)))\n*$R263","v":3717.01},{"$f":"(($D263*'fnd base rates'!E$110)\n+($E263*'fnd base rates'!E$111)\n+($F263*'fnd base rates'!E$112)\n+($G263*'fnd base rates'!E$113)\n+($H263*'fnd base rates'!E$114)\n+($I263*'fnd base rates'!E$115)\n+($J263*'fnd base rates'!E$119)\n+($K263*'fnd base rates'!E$120)\n+($M263*'fnd base rates'!E$122)\n+($N263*'fnd base rates'!E$123)\n+($O263*'fnd base rates'!E$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,5)))\n*$R263","v":25844.743699999999},{"$f":"(($D263*'fnd base rates'!F$110)\n+($E263*'fnd base rates'!F$111)\n+($F263*'fnd base rates'!F$112)\n+($G263*'fnd base rates'!F$113)\n+($H263*'fnd base rates'!F$114)\n+($I263*'fnd base rates'!F$115)\n+($J263*'fnd base rates'!F$119)\n+($K263*'fnd base rates'!F$120)\n+($M263*'fnd base rates'!F$122)\n+($N263*'fnd base rates'!F$123)\n+($O263*'fnd base rates'!F$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,6)))\n*$R263","v":3592.5216599999999},{"$f":"(($D263*'fnd base rates'!G$110)\n+($E263*'fnd base rates'!G$111)\n+($F263*'fnd base rates'!G$112)\n+($G263*'fnd base rates'!G$113)\n+($H263*'fnd base rates'!G$114)\n+($I263*'fnd base rates'!G$115)\n+($J263*'fnd base rates'!G$119)\n+($K263*'fnd base rates'!G$120)\n+($M263*'fnd base rates'!G$122)\n+($N263*'fnd base rates'!G$123)\n+($O263*'fnd base rates'!G$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,7)))\n*$R263","v":1018.1444120000001},{"$f":"(($D263*'fnd base rates'!H$110)\n+($E263*'fnd base rates'!H$111)\n+($F263*'fnd base rates'!H$112)\n+($G263*'fnd base rates'!H$113)\n+($H263*'fnd base rates'!H$114)\n+($I263*'fnd base rates'!H$115)\n+($J263*'fnd base rates'!H$119)\n+($K263*'fnd base rates'!H$120)\n+($M263*'fnd base rates'!H$122)\n+($N263*'fnd base rates'!H$123)\n+($O263*'fnd base rates'!H$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,8)))","v":2845.9943119999994},{"$f":"(($D263*'fnd base rates'!I$110)\n+($E263*'fnd base rates'!I$111)\n+($F263*'fnd base rates'!I$112)\n+($G263*'fnd base rates'!I$113)\n+($H263*'fnd base rates'!I$114)\n+($I263*'fnd base rates'!I$115)\n+($J263*'fnd base rates'!I$119)\n+($K263*'fnd base rates'!I$120)\n+($M263*'fnd base rates'!I$122)\n+($N263*'fnd base rates'!I$123)\n+($O263*'fnd base rates'!I$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,9)))\n*$R263","v":1768.53},{"$f":"(($D263*'fnd base rates'!J$110)\n+($E263*'fnd base rates'!J$111)\n+($F263*'fnd base rates'!J$112)\n+($G263*'fnd base rates'!J$113)\n+($H263*'fnd base rates'!J$114)\n+($I263*'fnd base rates'!J$115)\n+($J263*'fnd base rates'!J$119)\n+($K263*'fnd base rates'!J$120)\n+($M263*'fnd base rates'!J$122)\n+($N263*'fnd base rates'!J$123)\n+($O263*'fnd base rates'!J$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,10)))\n*$R263","v":3552.4700000000003},{"$f":"(($D263*'fnd base rates'!K$110)\n+($E263*'fnd base rates'!K$111)\n+($F263*'fnd base rates'!K$112)\n+($G263*'fnd base rates'!K$113)\n+($H263*'fnd base rates'!K$114)\n+($I263*'fnd base rates'!K$115)\n+($J263*'fnd base rates'!K$119)\n+($K263*'fnd base rates'!K$120)\n+($M263*'fnd base rates'!K$122)\n+($N263*'fnd base rates'!K$123)\n+($O263*'fnd base rates'!K$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,11)))\n*$R263","v":4201.6630439999999},{"$f":"(($D263*'fnd base rates'!L$110)\n+($E263*'fnd base rates'!L$111)\n+($F263*'fnd base rates'!L$112)\n+($G263*'fnd base rates'!L$113)\n+($H263*'fnd base rates'!L$114)\n+($I263*'fnd base rates'!L$115)\n+($J263*'fnd base rates'!L$119)\n+($K263*'fnd base rates'!L$120)\n+($M263*'fnd base rates'!L$122)\n+($N263*'fnd base rates'!L$123)\n+($O263*'fnd base rates'!L$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,12)))","v":5852.3595628902585},{"$f":"(($D263*'fnd base rates'!M$110)\n+($E263*'fnd base rates'!M$111)\n+($F263*'fnd base rates'!M$112)\n+($G263*'fnd base rates'!M$113)\n+($H263*'fnd base rates'!M$114)\n+($I263*'fnd base rates'!M$115)\n+($J263*'fnd base rates'!M$119)\n+($K263*'fnd base rates'!M$120)\n+($M263*'fnd base rates'!M$122)\n+($N263*'fnd base rates'!M$123)\n+($O263*'fnd base rates'!M$124)\n+($P263*VLOOKUP($S263+15,rate_basefnd,13)))","v":0},54558.131658890255,null,441281005,"441","281","005",1,4,54558.131658890255,13640,0,13640,null,null,null,null,null,13640,0,13640,285,13355,21,13334]
[441,441281061,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D264","v":0},{"$f":"'fnd enro'!E264","v":0},{"$f":"'fnd enro'!F264","v":0},{"$f":"'fnd enro'!G264","v":1},{"$f":"'fnd enro'!H264","v":0},{"$f":"'fnd enro'!I264","v":1},{"$f":"'fnd enro'!J264","v":0},{"$f":"'fnd enro'!K264","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L264","v":0},{"$f":"'fnd enro'!M264+'fnd enro'!N264","v":0},{"$f":"'fnd enro'!O264","v":0},{"$f":"'fnd enro'!P264","v":0},{"$f":"'fnd enro'!Q264+'fnd enro'!R264","v":0},{"$f":"'fnd enro'!T264","v":2},1,{"$f":"VALUE('fnd enro'!S264)","v":1},null,{"$f":"(($D264*'fnd base rates'!C$110)\n+($E264*'fnd base rates'!C$111)\n+($F264*'fnd base rates'!C$112)\n+($G264*'fnd base rates'!C$113)\n+($H264*'fnd base rates'!C$114)\n+($I264*'fnd base rates'!C$115)\n+($J264*'fnd base rates'!C$119)\n+($K264*'fnd base rates'!C$120)\n+($M264*'fnd base rates'!C$122)\n+($N264*'fnd base rates'!C$123)\n+($O264*'fnd base rates'!C$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,3)))\n*$R264","v":988.89748400000008},{"$f":"(($D264*'fnd base rates'!D$110)\n+($E264*'fnd base rates'!D$111)\n+($F264*'fnd base rates'!D$112)\n+($G264*'fnd base rates'!D$113)\n+($H264*'fnd base rates'!D$114)\n+($I264*'fnd base rates'!D$115)\n+($J264*'fnd base rates'!D$119)\n+($K264*'fnd base rates'!D$120)\n+($M264*'fnd base rates'!D$122)\n+($N264*'fnd base rates'!D$123)\n+($O264*'fnd base rates'!D$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,4)))\n*$R264","v":1415.72},{"$f":"(($D264*'fnd base rates'!E$110)\n+($E264*'fnd base rates'!E$111)\n+($F264*'fnd base rates'!E$112)\n+($G264*'fnd base rates'!E$113)\n+($H264*'fnd base rates'!E$114)\n+($I264*'fnd base rates'!E$115)\n+($J264*'fnd base rates'!E$119)\n+($K264*'fnd base rates'!E$120)\n+($M264*'fnd base rates'!E$122)\n+($N264*'fnd base rates'!E$123)\n+($O264*'fnd base rates'!E$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,5)))\n*$R264","v":8122.6318499999998},{"$f":"(($D264*'fnd base rates'!F$110)\n+($E264*'fnd base rates'!F$111)\n+($F264*'fnd base rates'!F$112)\n+($G264*'fnd base rates'!F$113)\n+($H264*'fnd base rates'!F$114)\n+($I264*'fnd base rates'!F$115)\n+($J264*'fnd base rates'!F$119)\n+($K264*'fnd base rates'!F$120)\n+($M264*'fnd base rates'!F$122)\n+($N264*'fnd base rates'!F$123)\n+($O264*'fnd base rates'!F$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,6)))\n*$R264","v":1963.05583},{"$f":"(($D264*'fnd base rates'!G$110)\n+($E264*'fnd base rates'!G$111)\n+($F264*'fnd base rates'!G$112)\n+($G264*'fnd base rates'!G$113)\n+($H264*'fnd base rates'!G$114)\n+($I264*'fnd base rates'!G$115)\n+($J264*'fnd base rates'!G$119)\n+($K264*'fnd base rates'!G$120)\n+($M264*'fnd base rates'!G$122)\n+($N264*'fnd base rates'!G$123)\n+($O264*'fnd base rates'!G$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,7)))\n*$R264","v":296.08720599999998},{"$f":"(($D264*'fnd base rates'!H$110)\n+($E264*'fnd base rates'!H$111)\n+($F264*'fnd base rates'!H$112)\n+($G264*'fnd base rates'!H$113)\n+($H264*'fnd base rates'!H$114)\n+($I264*'fnd base rates'!H$115)\n+($J264*'fnd base rates'!H$119)\n+($K264*'fnd base rates'!H$120)\n+($M264*'fnd base rates'!H$122)\n+($N264*'fnd base rates'!H$123)\n+($O264*'fnd base rates'!H$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D264*'fnd base rates'!I$110)\n+($E264*'fnd base rates'!I$111)\n+($F264*'fnd base rates'!I$112)\n+($G264*'fnd base rates'!I$113)\n+($H264*'fnd base rates'!I$114)\n+($I264*'fnd base rates'!I$115)\n+($J264*'fnd base rates'!I$119)\n+($K264*'fnd base rates'!I$120)\n+($M264*'fnd base rates'!I$122)\n+($N264*'fnd base rates'!I$123)\n+($O264*'fnd base rates'!I$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,9)))\n*$R264","v":630.28},{"$f":"(($D264*'fnd base rates'!J$110)\n+($E264*'fnd base rates'!J$111)\n+($F264*'fnd base rates'!J$112)\n+($G264*'fnd base rates'!J$113)\n+($H264*'fnd base rates'!J$114)\n+($I264*'fnd base rates'!J$115)\n+($J264*'fnd base rates'!J$119)\n+($K264*'fnd base rates'!J$120)\n+($M264*'fnd base rates'!J$122)\n+($N264*'fnd base rates'!J$123)\n+($O264*'fnd base rates'!J$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,10)))\n*$R264","v":671.78},{"$f":"(($D264*'fnd base rates'!K$110)\n+($E264*'fnd base rates'!K$111)\n+($F264*'fnd base rates'!K$112)\n+($G264*'fnd base rates'!K$113)\n+($H264*'fnd base rates'!K$114)\n+($I264*'fnd base rates'!K$115)\n+($J264*'fnd base rates'!K$119)\n+($K264*'fnd base rates'!K$120)\n+($M264*'fnd base rates'!K$122)\n+($N264*'fnd base rates'!K$123)\n+($O264*'fnd base rates'!K$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,11)))\n*$R264","v":2077.7665219999999},{"$f":"(($D264*'fnd base rates'!L$110)\n+($E264*'fnd base rates'!L$111)\n+($F264*'fnd base rates'!L$112)\n+($G264*'fnd base rates'!L$113)\n+($H264*'fnd base rates'!L$114)\n+($I264*'fnd base rates'!L$115)\n+($J264*'fnd base rates'!L$119)\n+($K264*'fnd base rates'!L$120)\n+($M264*'fnd base rates'!L$122)\n+($N264*'fnd base rates'!L$123)\n+($O264*'fnd base rates'!L$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,12)))","v":2262.4501736324928},{"$f":"(($D264*'fnd base rates'!M$110)\n+($E264*'fnd base rates'!M$111)\n+($F264*'fnd base rates'!M$112)\n+($G264*'fnd base rates'!M$113)\n+($H264*'fnd base rates'!M$114)\n+($I264*'fnd base rates'!M$115)\n+($J264*'fnd base rates'!M$119)\n+($K264*'fnd base rates'!M$120)\n+($M264*'fnd base rates'!M$122)\n+($N264*'fnd base rates'!M$123)\n+($O264*'fnd base rates'!M$124)\n+($P264*VLOOKUP($S264+15,rate_basefnd,13)))","v":0},19678.586221632493,null,441281061,"441","281","061",1,2,19678.586221632493,9839,0,9839,null,null,null,null,null,9839,0,9839,-2,9841,13,9828]
[441,441281087,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D265","v":0},{"$f":"'fnd enro'!E265","v":0},{"$f":"'fnd enro'!F265","v":0},{"$f":"'fnd enro'!G265","v":2},{"$f":"'fnd enro'!H265","v":0},{"$f":"'fnd enro'!I265","v":2},{"$f":"'fnd enro'!J265","v":0},{"$f":"'fnd enro'!K265","v":0.15160000000000001},{"$f":"'fnd enro'!L265","v":0},{"$f":"'fnd enro'!M265+'fnd enro'!N265","v":0},{"$f":"'fnd enro'!O265","v":0},{"$f":"'fnd enro'!P265","v":0},{"$f":"'fnd enro'!Q265+'fnd enro'!R265","v":1},{"$f":"'fnd enro'!T265","v":4},1,{"$f":"VALUE('fnd enro'!S265)","v":5},null,{"$f":"(($D265*'fnd base rates'!C$110)\n+($E265*'fnd base rates'!C$111)\n+($F265*'fnd base rates'!C$112)\n+($G265*'fnd base rates'!C$113)\n+($H265*'fnd base rates'!C$114)\n+($I265*'fnd base rates'!C$115)\n+($J265*'fnd base rates'!C$119)\n+($K265*'fnd base rates'!C$120)\n+($M265*'fnd base rates'!C$122)\n+($N265*'fnd base rates'!C$123)\n+($O265*'fnd base rates'!C$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,3)))\n*$R265","v":2031.0249680000002},{"$f":"(($D265*'fnd base rates'!D$110)\n+($E265*'fnd base rates'!D$111)\n+($F265*'fnd base rates'!D$112)\n+($G265*'fnd base rates'!D$113)\n+($H265*'fnd base rates'!D$114)\n+($I265*'fnd base rates'!D$115)\n+($J265*'fnd base rates'!D$119)\n+($K265*'fnd base rates'!D$120)\n+($M265*'fnd base rates'!D$122)\n+($N265*'fnd base rates'!D$123)\n+($O265*'fnd base rates'!D$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,4)))\n*$R265","v":3083.65},{"$f":"(($D265*'fnd base rates'!E$110)\n+($E265*'fnd base rates'!E$111)\n+($F265*'fnd base rates'!E$112)\n+($G265*'fnd base rates'!E$113)\n+($H265*'fnd base rates'!E$114)\n+($I265*'fnd base rates'!E$115)\n+($J265*'fnd base rates'!E$119)\n+($K265*'fnd base rates'!E$120)\n+($M265*'fnd base rates'!E$122)\n+($N265*'fnd base rates'!E$123)\n+($O265*'fnd base rates'!E$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,5)))\n*$R265","v":18707.3537},{"$f":"(($D265*'fnd base rates'!F$110)\n+($E265*'fnd base rates'!F$111)\n+($F265*'fnd base rates'!F$112)\n+($G265*'fnd base rates'!F$113)\n+($H265*'fnd base rates'!F$114)\n+($I265*'fnd base rates'!F$115)\n+($J265*'fnd base rates'!F$119)\n+($K265*'fnd base rates'!F$120)\n+($M265*'fnd base rates'!F$122)\n+($N265*'fnd base rates'!F$123)\n+($O265*'fnd base rates'!F$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,6)))\n*$R265","v":3926.11166},{"$f":"(($D265*'fnd base rates'!G$110)\n+($E265*'fnd base rates'!G$111)\n+($F265*'fnd base rates'!G$112)\n+($G265*'fnd base rates'!G$113)\n+($H265*'fnd base rates'!G$114)\n+($I265*'fnd base rates'!G$115)\n+($J265*'fnd base rates'!G$119)\n+($K265*'fnd base rates'!G$120)\n+($M265*'fnd base rates'!G$122)\n+($N265*'fnd base rates'!G$123)\n+($O265*'fnd base rates'!G$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,7)))\n*$R265","v":711.62441200000001},{"$f":"(($D265*'fnd base rates'!H$110)\n+($E265*'fnd base rates'!H$111)\n+($F265*'fnd base rates'!H$112)\n+($G265*'fnd base rates'!H$113)\n+($H265*'fnd base rates'!H$114)\n+($I265*'fnd base rates'!H$115)\n+($J265*'fnd base rates'!H$119)\n+($K265*'fnd base rates'!H$120)\n+($M265*'fnd base rates'!H$122)\n+($N265*'fnd base rates'!H$123)\n+($O265*'fnd base rates'!H$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,8)))","v":2518.1443119999994},{"$f":"(($D265*'fnd base rates'!I$110)\n+($E265*'fnd base rates'!I$111)\n+($F265*'fnd base rates'!I$112)\n+($G265*'fnd base rates'!I$113)\n+($H265*'fnd base rates'!I$114)\n+($I265*'fnd base rates'!I$115)\n+($J265*'fnd base rates'!I$119)\n+($K265*'fnd base rates'!I$120)\n+($M265*'fnd base rates'!I$122)\n+($N265*'fnd base rates'!I$123)\n+($O265*'fnd base rates'!I$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,9)))\n*$R265","v":1360.26},{"$f":"(($D265*'fnd base rates'!J$110)\n+($E265*'fnd base rates'!J$111)\n+($F265*'fnd base rates'!J$112)\n+($G265*'fnd base rates'!J$113)\n+($H265*'fnd base rates'!J$114)\n+($I265*'fnd base rates'!J$115)\n+($J265*'fnd base rates'!J$119)\n+($K265*'fnd base rates'!J$120)\n+($M265*'fnd base rates'!J$122)\n+($N265*'fnd base rates'!J$123)\n+($O265*'fnd base rates'!J$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,10)))\n*$R265","v":1861.62},{"$f":"(($D265*'fnd base rates'!K$110)\n+($E265*'fnd base rates'!K$111)\n+($F265*'fnd base rates'!K$112)\n+($G265*'fnd base rates'!K$113)\n+($H265*'fnd base rates'!K$114)\n+($I265*'fnd base rates'!K$115)\n+($J265*'fnd base rates'!K$119)\n+($K265*'fnd base rates'!K$120)\n+($M265*'fnd base rates'!K$122)\n+($N265*'fnd base rates'!K$123)\n+($O265*'fnd base rates'!K$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,11)))\n*$R265","v":4155.5330439999998},{"$f":"(($D265*'fnd base rates'!L$110)\n+($E265*'fnd base rates'!L$111)\n+($F265*'fnd base rates'!L$112)\n+($G265*'fnd base rates'!L$113)\n+($H265*'fnd base rates'!L$114)\n+($I265*'fnd base rates'!L$115)\n+($J265*'fnd base rates'!L$119)\n+($K265*'fnd base rates'!L$120)\n+($M265*'fnd base rates'!L$122)\n+($N265*'fnd base rates'!L$123)\n+($O265*'fnd base rates'!L$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,12)))","v":4923.1603472649858},{"$f":"(($D265*'fnd base rates'!M$110)\n+($E265*'fnd base rates'!M$111)\n+($F265*'fnd base rates'!M$112)\n+($G265*'fnd base rates'!M$113)\n+($H265*'fnd base rates'!M$114)\n+($I265*'fnd base rates'!M$115)\n+($J265*'fnd base rates'!M$119)\n+($K265*'fnd base rates'!M$120)\n+($M265*'fnd base rates'!M$122)\n+($N265*'fnd base rates'!M$123)\n+($O265*'fnd base rates'!M$124)\n+($P265*VLOOKUP($S265+15,rate_basefnd,13)))","v":0},43278.482443264991,null,441281087,"441","281","087",1,4,43278.482443264991,10820,0,10820,null,null,null,null,null,10820,0,10820,-1,10821,12,10809]
[441,441281137,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D266","v":0},{"$f":"'fnd enro'!E266","v":0},{"$f":"'fnd enro'!F266","v":0},{"$f":"'fnd enro'!G266","v":4},{"$f":"'fnd enro'!H266","v":1},{"$f":"'fnd enro'!I266","v":0},{"$f":"'fnd enro'!J266","v":0},{"$f":"'fnd enro'!K266","v":0.1895},{"$f":"'fnd enro'!L266","v":0},{"$f":"'fnd enro'!M266+'fnd enro'!N266","v":0},{"$f":"'fnd enro'!O266","v":0},{"$f":"'fnd enro'!P266","v":0},{"$f":"'fnd enro'!Q266+'fnd enro'!R266","v":5},{"$f":"'fnd enro'!T266","v":5},{"$f":"VLOOKUP(B266,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S266)","v":10},null,{"$f":"(($D266*'fnd base rates'!C$110)\n+($E266*'fnd base rates'!C$111)\n+($F266*'fnd base rates'!C$112)\n+($G266*'fnd base rates'!C$113)\n+($H266*'fnd base rates'!C$114)\n+($I266*'fnd base rates'!C$115)\n+($J266*'fnd base rates'!C$119)\n+($K266*'fnd base rates'!C$120)\n+($M266*'fnd base rates'!C$122)\n+($N266*'fnd base rates'!C$123)\n+($O266*'fnd base rates'!C$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,3)))\n*$R266","v":2783.7437100000002},{"$f":"(($D266*'fnd base rates'!D$110)\n+($E266*'fnd base rates'!D$111)\n+($F266*'fnd base rates'!D$112)\n+($G266*'fnd base rates'!D$113)\n+($H266*'fnd base rates'!D$114)\n+($I266*'fnd base rates'!D$115)\n+($J266*'fnd base rates'!D$119)\n+($K266*'fnd base rates'!D$120)\n+($M266*'fnd base rates'!D$122)\n+($N266*'fnd base rates'!D$123)\n+($O266*'fnd base rates'!D$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,4)))\n*$R266","v":5015.25},{"$f":"(($D266*'fnd base rates'!E$110)\n+($E266*'fnd base rates'!E$111)\n+($F266*'fnd base rates'!E$112)\n+($G266*'fnd base rates'!E$113)\n+($H266*'fnd base rates'!E$114)\n+($I266*'fnd base rates'!E$115)\n+($J266*'fnd base rates'!E$119)\n+($K266*'fnd base rates'!E$120)\n+($M266*'fnd base rates'!E$122)\n+($N266*'fnd base rates'!E$123)\n+($O266*'fnd base rates'!E$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,5)))\n*$R266","v":31938.659624999997},{"$f":"(($D266*'fnd base rates'!F$110)\n+($E266*'fnd base rates'!F$111)\n+($F266*'fnd base rates'!F$112)\n+($G266*'fnd base rates'!F$113)\n+($H266*'fnd base rates'!F$114)\n+($I266*'fnd base rates'!F$115)\n+($J266*'fnd base rates'!F$119)\n+($K266*'fnd base rates'!F$120)\n+($M266*'fnd base rates'!F$122)\n+($N266*'fnd base rates'!F$123)\n+($O266*'fnd base rates'!F$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,6)))\n*$R266","v":5508.3945750000003},{"$f":"(($D266*'fnd base rates'!G$110)\n+($E266*'fnd base rates'!G$111)\n+($F266*'fnd base rates'!G$112)\n+($G266*'fnd base rates'!G$113)\n+($H266*'fnd base rates'!G$114)\n+($I266*'fnd base rates'!G$115)\n+($J266*'fnd base rates'!G$119)\n+($K266*'fnd base rates'!G$120)\n+($M266*'fnd base rates'!G$122)\n+($N266*'fnd base rates'!G$123)\n+($O266*'fnd base rates'!G$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,7)))\n*$R266","v":1433.5930149999999},{"$f":"(($D266*'fnd base rates'!H$110)\n+($E266*'fnd base rates'!H$111)\n+($F266*'fnd base rates'!H$112)\n+($G266*'fnd base rates'!H$113)\n+($H266*'fnd base rates'!H$114)\n+($I266*'fnd base rates'!H$115)\n+($J266*'fnd base rates'!H$119)\n+($K266*'fnd base rates'!H$120)\n+($M266*'fnd base rates'!H$122)\n+($N266*'fnd base rates'!H$123)\n+($O266*'fnd base rates'!H$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,8)))","v":2527.2678899999996},{"$f":"(($D266*'fnd base rates'!I$110)\n+($E266*'fnd base rates'!I$111)\n+($F266*'fnd base rates'!I$112)\n+($G266*'fnd base rates'!I$113)\n+($H266*'fnd base rates'!I$114)\n+($I266*'fnd base rates'!I$115)\n+($J266*'fnd base rates'!I$119)\n+($K266*'fnd base rates'!I$120)\n+($M266*'fnd base rates'!I$122)\n+($N266*'fnd base rates'!I$123)\n+($O266*'fnd base rates'!I$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,9)))\n*$R266","v":1842.59},{"$f":"(($D266*'fnd base rates'!J$110)\n+($E266*'fnd base rates'!J$111)\n+($F266*'fnd base rates'!J$112)\n+($G266*'fnd base rates'!J$113)\n+($H266*'fnd base rates'!J$114)\n+($I266*'fnd base rates'!J$115)\n+($J266*'fnd base rates'!J$119)\n+($K266*'fnd base rates'!J$120)\n+($M266*'fnd base rates'!J$122)\n+($N266*'fnd base rates'!J$123)\n+($O266*'fnd base rates'!J$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,10)))\n*$R266","v":3825.58},{"$f":"(($D266*'fnd base rates'!K$110)\n+($E266*'fnd base rates'!K$111)\n+($F266*'fnd base rates'!K$112)\n+($G266*'fnd base rates'!K$113)\n+($H266*'fnd base rates'!K$114)\n+($I266*'fnd base rates'!K$115)\n+($J266*'fnd base rates'!K$119)\n+($K266*'fnd base rates'!K$120)\n+($M266*'fnd base rates'!K$122)\n+($N266*'fnd base rates'!K$123)\n+($O266*'fnd base rates'!K$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,11)))\n*$R266","v":5154.9213049999998},{"$f":"(($D266*'fnd base rates'!L$110)\n+($E266*'fnd base rates'!L$111)\n+($F266*'fnd base rates'!L$112)\n+($G266*'fnd base rates'!L$113)\n+($H266*'fnd base rates'!L$114)\n+($I266*'fnd base rates'!L$115)\n+($J266*'fnd base rates'!L$119)\n+($K266*'fnd base rates'!L$120)\n+($M266*'fnd base rates'!L$122)\n+($N266*'fnd base rates'!L$123)\n+($O266*'fnd base rates'!L$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,12)))","v":8195.1033434591209},{"$f":"(($D266*'fnd base rates'!M$110)\n+($E266*'fnd base rates'!M$111)\n+($F266*'fnd base rates'!M$112)\n+($G266*'fnd base rates'!M$113)\n+($H266*'fnd base rates'!M$114)\n+($I266*'fnd base rates'!M$115)\n+($J266*'fnd base rates'!M$119)\n+($K266*'fnd base rates'!M$120)\n+($M266*'fnd base rates'!M$122)\n+($N266*'fnd base rates'!M$123)\n+($O266*'fnd base rates'!M$124)\n+($P266*VLOOKUP($S266+15,rate_basefnd,13)))","v":0},68225.10346345912,null,{"$f":"B266","v":441281137},"441","281","137",1,{"$f":"enro","v":5},68225.10346345912,13645,0,13645,null,null,null,null,null,13645,0,13645,380,13265,-2,13267]
[441,441281159,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D267","v":0},{"$f":"'fnd enro'!E267","v":0},{"$f":"'fnd enro'!F267","v":0},{"$f":"'fnd enro'!G267","v":0},{"$f":"'fnd enro'!H267","v":1},{"$f":"'fnd enro'!I267","v":1},{"$f":"'fnd enro'!J267","v":0},{"$f":"'fnd enro'!K267","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L267","v":0},{"$f":"'fnd enro'!M267+'fnd enro'!N267","v":0},{"$f":"'fnd enro'!O267","v":0},{"$f":"'fnd enro'!P267","v":0},{"$f":"'fnd enro'!Q267+'fnd enro'!R267","v":1},{"$f":"'fnd enro'!T267","v":2},1,{"$f":"VALUE('fnd enro'!S267)","v":10},null,{"$f":"(($D267*'fnd base rates'!C$110)\n+($E267*'fnd base rates'!C$111)\n+($F267*'fnd base rates'!C$112)\n+($G267*'fnd base rates'!C$113)\n+($H267*'fnd base rates'!C$114)\n+($I267*'fnd base rates'!C$115)\n+($J267*'fnd base rates'!C$119)\n+($K267*'fnd base rates'!C$120)\n+($M267*'fnd base rates'!C$122)\n+($N267*'fnd base rates'!C$123)\n+($O267*'fnd base rates'!C$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,3)))\n*$R267","v":1051.197484},{"$f":"(($D267*'fnd base rates'!D$110)\n+($E267*'fnd base rates'!D$111)\n+($F267*'fnd base rates'!D$112)\n+($G267*'fnd base rates'!D$113)\n+($H267*'fnd base rates'!D$114)\n+($I267*'fnd base rates'!D$115)\n+($J267*'fnd base rates'!D$119)\n+($K267*'fnd base rates'!D$120)\n+($M267*'fnd base rates'!D$122)\n+($N267*'fnd base rates'!D$123)\n+($O267*'fnd base rates'!D$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,4)))\n*$R267","v":1710.91},{"$f":"(($D267*'fnd base rates'!E$110)\n+($E267*'fnd base rates'!E$111)\n+($F267*'fnd base rates'!E$112)\n+($G267*'fnd base rates'!E$113)\n+($H267*'fnd base rates'!E$114)\n+($I267*'fnd base rates'!E$115)\n+($J267*'fnd base rates'!E$119)\n+($K267*'fnd base rates'!E$120)\n+($M267*'fnd base rates'!E$122)\n+($N267*'fnd base rates'!E$123)\n+($O267*'fnd base rates'!E$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,5)))\n*$R267","v":10614.781849999999},{"$f":"(($D267*'fnd base rates'!F$110)\n+($E267*'fnd base rates'!F$111)\n+($F267*'fnd base rates'!F$112)\n+($G267*'fnd base rates'!F$113)\n+($H267*'fnd base rates'!F$114)\n+($I267*'fnd base rates'!F$115)\n+($J267*'fnd base rates'!F$119)\n+($K267*'fnd base rates'!F$120)\n+($M267*'fnd base rates'!F$122)\n+($N267*'fnd base rates'!F$123)\n+($O267*'fnd base rates'!F$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,6)))\n*$R267","v":1729.8358300000002},{"$f":"(($D267*'fnd base rates'!G$110)\n+($E267*'fnd base rates'!G$111)\n+($F267*'fnd base rates'!G$112)\n+($G267*'fnd base rates'!G$113)\n+($H267*'fnd base rates'!G$114)\n+($I267*'fnd base rates'!G$115)\n+($J267*'fnd base rates'!G$119)\n+($K267*'fnd base rates'!G$120)\n+($M267*'fnd base rates'!G$122)\n+($N267*'fnd base rates'!G$123)\n+($O267*'fnd base rates'!G$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,7)))\n*$R267","v":446.687206},{"$f":"(($D267*'fnd base rates'!H$110)\n+($E267*'fnd base rates'!H$111)\n+($F267*'fnd base rates'!H$112)\n+($G267*'fnd base rates'!H$113)\n+($H267*'fnd base rates'!H$114)\n+($I267*'fnd base rates'!H$115)\n+($J267*'fnd base rates'!H$119)\n+($K267*'fnd base rates'!H$120)\n+($M267*'fnd base rates'!H$122)\n+($N267*'fnd base rates'!H$123)\n+($O267*'fnd base rates'!H$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D267*'fnd base rates'!I$110)\n+($E267*'fnd base rates'!I$111)\n+($F267*'fnd base rates'!I$112)\n+($G267*'fnd base rates'!I$113)\n+($H267*'fnd base rates'!I$114)\n+($I267*'fnd base rates'!I$115)\n+($J267*'fnd base rates'!I$119)\n+($K267*'fnd base rates'!I$120)\n+($M267*'fnd base rates'!I$122)\n+($N267*'fnd base rates'!I$123)\n+($O267*'fnd base rates'!I$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,9)))\n*$R267","v":825.16000000000008},{"$f":"(($D267*'fnd base rates'!J$110)\n+($E267*'fnd base rates'!J$111)\n+($F267*'fnd base rates'!J$112)\n+($G267*'fnd base rates'!J$113)\n+($H267*'fnd base rates'!J$114)\n+($I267*'fnd base rates'!J$115)\n+($J267*'fnd base rates'!J$119)\n+($K267*'fnd base rates'!J$120)\n+($M267*'fnd base rates'!J$122)\n+($N267*'fnd base rates'!J$123)\n+($O267*'fnd base rates'!J$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,10)))\n*$R267","v":1367.39},{"$f":"(($D267*'fnd base rates'!K$110)\n+($E267*'fnd base rates'!K$111)\n+($F267*'fnd base rates'!K$112)\n+($G267*'fnd base rates'!K$113)\n+($H267*'fnd base rates'!K$114)\n+($I267*'fnd base rates'!K$115)\n+($J267*'fnd base rates'!K$119)\n+($K267*'fnd base rates'!K$120)\n+($M267*'fnd base rates'!K$122)\n+($N267*'fnd base rates'!K$123)\n+($O267*'fnd base rates'!K$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,11)))\n*$R267","v":2153.5965219999998},{"$f":"(($D267*'fnd base rates'!L$110)\n+($E267*'fnd base rates'!L$111)\n+($F267*'fnd base rates'!L$112)\n+($G267*'fnd base rates'!L$113)\n+($H267*'fnd base rates'!L$114)\n+($I267*'fnd base rates'!L$115)\n+($J267*'fnd base rates'!L$119)\n+($K267*'fnd base rates'!L$120)\n+($M267*'fnd base rates'!L$122)\n+($N267*'fnd base rates'!L$123)\n+($O267*'fnd base rates'!L$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D267*'fnd base rates'!M$110)\n+($E267*'fnd base rates'!M$111)\n+($F267*'fnd base rates'!M$112)\n+($G267*'fnd base rates'!M$113)\n+($H267*'fnd base rates'!M$114)\n+($I267*'fnd base rates'!M$115)\n+($J267*'fnd base rates'!M$119)\n+($K267*'fnd base rates'!M$120)\n+($M267*'fnd base rates'!M$122)\n+($N267*'fnd base rates'!M$123)\n+($O267*'fnd base rates'!M$124)\n+($P267*VLOOKUP($S267+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U267:AE267)","v":23930.487170073564},null,441281159,{"$f":"IF($B267<499999999,MID($B267,1,3),MID($B267,1,4))","v":"441"},{"$f":"IF($B267<499999999,MID($B267,4,3),MID($B267,5,3))","v":"281"},{"$f":"IF($B267<499999999,MID($B267,7,3),MID($B267,8,3))","v":"159"},{"$f":"IF(VLOOKUP(VALUE(IF(AH267<499999999,MID(AH267,4,3),MID(AH267,5,3))),distinfo,4)=R267,1,0)","v":1},2,{"$f":"AF267","v":23930.487170073564},{"$f":"IF(OR(AF267=0,AM267=0),0,ROUND(AN267/AM267,0))","v":11965},{"$f":"AO267-AQ267","v":0},11965,null,null,null,null,null,11965,{"$f":"AW267-AY267","v":0},11965,{"$f":"AY267-BA267","v":188},11777,19,11758]
[441,441281161,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D268","v":0},{"$f":"'fnd enro'!E268","v":0},{"$f":"'fnd enro'!F268","v":0},{"$f":"'fnd enro'!G268","v":2},{"$f":"'fnd enro'!H268","v":1},{"$f":"'fnd enro'!I268","v":0},{"$f":"'fnd enro'!J268","v":0},{"$f":"'fnd enro'!K268","v":0.1137},{"$f":"'fnd enro'!L268","v":0},{"$f":"'fnd enro'!M268+'fnd enro'!N268","v":0},{"$f":"'fnd enro'!O268","v":0},{"$f":"'fnd enro'!P268","v":0},{"$f":"'fnd enro'!Q268+'fnd enro'!R268","v":2},{"$f":"'fnd enro'!T268","v":3},1,{"$f":"VALUE('fnd enro'!S268)","v":10},null,{"$f":"(($D268*'fnd base rates'!C$110)\n+($E268*'fnd base rates'!C$111)\n+($F268*'fnd base rates'!C$112)\n+($G268*'fnd base rates'!C$113)\n+($H268*'fnd base rates'!C$114)\n+($I268*'fnd base rates'!C$115)\n+($J268*'fnd base rates'!C$119)\n+($K268*'fnd base rates'!C$120)\n+($M268*'fnd base rates'!C$122)\n+($N268*'fnd base rates'!C$123)\n+($O268*'fnd base rates'!C$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,3)))\n*$R268","v":1607.9462259999998},{"$f":"(($D268*'fnd base rates'!D$110)\n+($E268*'fnd base rates'!D$111)\n+($F268*'fnd base rates'!D$112)\n+($G268*'fnd base rates'!D$113)\n+($H268*'fnd base rates'!D$114)\n+($I268*'fnd base rates'!D$115)\n+($J268*'fnd base rates'!D$119)\n+($K268*'fnd base rates'!D$120)\n+($M268*'fnd base rates'!D$122)\n+($N268*'fnd base rates'!D$123)\n+($O268*'fnd base rates'!D$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,4)))\n*$R268","v":2713.96},{"$f":"(($D268*'fnd base rates'!E$110)\n+($E268*'fnd base rates'!E$111)\n+($F268*'fnd base rates'!E$112)\n+($G268*'fnd base rates'!E$113)\n+($H268*'fnd base rates'!E$114)\n+($I268*'fnd base rates'!E$115)\n+($J268*'fnd base rates'!E$119)\n+($K268*'fnd base rates'!E$120)\n+($M268*'fnd base rates'!E$122)\n+($N268*'fnd base rates'!E$123)\n+($O268*'fnd base rates'!E$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,5)))\n*$R268","v":16125.787774999999},{"$f":"(($D268*'fnd base rates'!F$110)\n+($E268*'fnd base rates'!F$111)\n+($F268*'fnd base rates'!F$112)\n+($G268*'fnd base rates'!F$113)\n+($H268*'fnd base rates'!F$114)\n+($I268*'fnd base rates'!F$115)\n+($J268*'fnd base rates'!F$119)\n+($K268*'fnd base rates'!F$120)\n+($M268*'fnd base rates'!F$122)\n+($N268*'fnd base rates'!F$123)\n+($O268*'fnd base rates'!F$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,6)))\n*$R268","v":3211.7487449999999},{"$f":"(($D268*'fnd base rates'!G$110)\n+($E268*'fnd base rates'!G$111)\n+($F268*'fnd base rates'!G$112)\n+($G268*'fnd base rates'!G$113)\n+($H268*'fnd base rates'!G$114)\n+($I268*'fnd base rates'!G$115)\n+($J268*'fnd base rates'!G$119)\n+($K268*'fnd base rates'!G$120)\n+($M268*'fnd base rates'!G$122)\n+($N268*'fnd base rates'!G$123)\n+($O268*'fnd base rates'!G$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,7)))\n*$R268","v":724.67580900000007},{"$f":"(($D268*'fnd base rates'!H$110)\n+($E268*'fnd base rates'!H$111)\n+($F268*'fnd base rates'!H$112)\n+($G268*'fnd base rates'!H$113)\n+($H268*'fnd base rates'!H$114)\n+($I268*'fnd base rates'!H$115)\n+($J268*'fnd base rates'!H$119)\n+($K268*'fnd base rates'!H$120)\n+($M268*'fnd base rates'!H$122)\n+($N268*'fnd base rates'!H$123)\n+($O268*'fnd base rates'!H$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D268*'fnd base rates'!I$110)\n+($E268*'fnd base rates'!I$111)\n+($F268*'fnd base rates'!I$112)\n+($G268*'fnd base rates'!I$113)\n+($H268*'fnd base rates'!I$114)\n+($I268*'fnd base rates'!I$115)\n+($J268*'fnd base rates'!I$119)\n+($K268*'fnd base rates'!I$120)\n+($M268*'fnd base rates'!I$122)\n+($N268*'fnd base rates'!I$123)\n+($O268*'fnd base rates'!I$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,9)))\n*$R268","v":1020.14},{"$f":"(($D268*'fnd base rates'!J$110)\n+($E268*'fnd base rates'!J$111)\n+($F268*'fnd base rates'!J$112)\n+($G268*'fnd base rates'!J$113)\n+($H268*'fnd base rates'!J$114)\n+($I268*'fnd base rates'!J$115)\n+($J268*'fnd base rates'!J$119)\n+($K268*'fnd base rates'!J$120)\n+($M268*'fnd base rates'!J$122)\n+($N268*'fnd base rates'!J$123)\n+($O268*'fnd base rates'!J$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,10)))\n*$R268","v":1724.73},{"$f":"(($D268*'fnd base rates'!K$110)\n+($E268*'fnd base rates'!K$111)\n+($F268*'fnd base rates'!K$112)\n+($G268*'fnd base rates'!K$113)\n+($H268*'fnd base rates'!K$114)\n+($I268*'fnd base rates'!K$115)\n+($J268*'fnd base rates'!K$119)\n+($K268*'fnd base rates'!K$120)\n+($M268*'fnd base rates'!K$122)\n+($N268*'fnd base rates'!K$123)\n+($O268*'fnd base rates'!K$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,11)))\n*$R268","v":3123.2847830000001},{"$f":"(($D268*'fnd base rates'!L$110)\n+($E268*'fnd base rates'!L$111)\n+($F268*'fnd base rates'!L$112)\n+($G268*'fnd base rates'!L$113)\n+($H268*'fnd base rates'!L$114)\n+($I268*'fnd base rates'!L$115)\n+($J268*'fnd base rates'!L$119)\n+($K268*'fnd base rates'!L$120)\n+($M268*'fnd base rates'!L$122)\n+($N268*'fnd base rates'!L$123)\n+($O268*'fnd base rates'!L$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,12)))","v":4463.3323854519012},{"$f":"(($D268*'fnd base rates'!M$110)\n+($E268*'fnd base rates'!M$111)\n+($F268*'fnd base rates'!M$112)\n+($G268*'fnd base rates'!M$113)\n+($H268*'fnd base rates'!M$114)\n+($I268*'fnd base rates'!M$115)\n+($J268*'fnd base rates'!M$119)\n+($K268*'fnd base rates'!M$120)\n+($M268*'fnd base rates'!M$122)\n+($N268*'fnd base rates'!M$123)\n+($O268*'fnd base rates'!M$124)\n+($P268*VLOOKUP($S268+15,rate_basefnd,13)))","v":0},36210.536457451904,null,441281161,"441","281","161",1,3,36210.536457451904,12070,0,12070,null,null,null,null,null,12070,0,12070,252,11818,21,11797]
[441,441281227,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D269","v":0},{"$f":"'fnd enro'!E269","v":0},{"$f":"'fnd enro'!F269","v":1},{"$f":"'fnd enro'!G269","v":1},{"$f":"'fnd enro'!H269","v":0},{"$f":"'fnd enro'!I269","v":1},{"$f":"'fnd enro'!J269","v":0},{"$f":"'fnd enro'!K269","v":0.1137},{"$f":"'fnd enro'!L269","v":0},{"$f":"'fnd enro'!M269+'fnd enro'!N269","v":0},{"$f":"'fnd enro'!O269","v":0},{"$f":"'fnd enro'!P269","v":0},{"$f":"'fnd enro'!Q269+'fnd enro'!R269","v":1},{"$f":"'fnd enro'!T269","v":3},1,{"$f":"VALUE('fnd enro'!S269)","v":7},null,{"$f":"(($D269*'fnd base rates'!C$110)\n+($E269*'fnd base rates'!C$111)\n+($F269*'fnd base rates'!C$112)\n+($G269*'fnd base rates'!C$113)\n+($H269*'fnd base rates'!C$114)\n+($I269*'fnd base rates'!C$115)\n+($J269*'fnd base rates'!C$119)\n+($K269*'fnd base rates'!C$120)\n+($M269*'fnd base rates'!C$122)\n+($N269*'fnd base rates'!C$123)\n+($O269*'fnd base rates'!C$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,3)))\n*$R269","v":1541.5862259999999},{"$f":"(($D269*'fnd base rates'!D$110)\n+($E269*'fnd base rates'!D$111)\n+($F269*'fnd base rates'!D$112)\n+($G269*'fnd base rates'!D$113)\n+($H269*'fnd base rates'!D$114)\n+($I269*'fnd base rates'!D$115)\n+($J269*'fnd base rates'!D$119)\n+($K269*'fnd base rates'!D$120)\n+($M269*'fnd base rates'!D$122)\n+($N269*'fnd base rates'!D$123)\n+($O269*'fnd base rates'!D$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,4)))\n*$R269","v":2399.52},{"$f":"(($D269*'fnd base rates'!E$110)\n+($E269*'fnd base rates'!E$111)\n+($F269*'fnd base rates'!E$112)\n+($G269*'fnd base rates'!E$113)\n+($H269*'fnd base rates'!E$114)\n+($I269*'fnd base rates'!E$115)\n+($J269*'fnd base rates'!E$119)\n+($K269*'fnd base rates'!E$120)\n+($M269*'fnd base rates'!E$122)\n+($N269*'fnd base rates'!E$123)\n+($O269*'fnd base rates'!E$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,5)))\n*$R269","v":14400.397774999999},{"$f":"(($D269*'fnd base rates'!F$110)\n+($E269*'fnd base rates'!F$111)\n+($F269*'fnd base rates'!F$112)\n+($G269*'fnd base rates'!F$113)\n+($H269*'fnd base rates'!F$114)\n+($I269*'fnd base rates'!F$115)\n+($J269*'fnd base rates'!F$119)\n+($K269*'fnd base rates'!F$120)\n+($M269*'fnd base rates'!F$122)\n+($N269*'fnd base rates'!F$123)\n+($O269*'fnd base rates'!F$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,6)))\n*$R269","v":3111.378745},{"$f":"(($D269*'fnd base rates'!G$110)\n+($E269*'fnd base rates'!G$111)\n+($F269*'fnd base rates'!G$112)\n+($G269*'fnd base rates'!G$113)\n+($H269*'fnd base rates'!G$114)\n+($I269*'fnd base rates'!G$115)\n+($J269*'fnd base rates'!G$119)\n+($K269*'fnd base rates'!G$120)\n+($M269*'fnd base rates'!G$122)\n+($N269*'fnd base rates'!G$123)\n+($O269*'fnd base rates'!G$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,7)))\n*$R269","v":571.51580899999999},{"$f":"(($D269*'fnd base rates'!H$110)\n+($E269*'fnd base rates'!H$111)\n+($F269*'fnd base rates'!H$112)\n+($G269*'fnd base rates'!H$113)\n+($H269*'fnd base rates'!H$114)\n+($I269*'fnd base rates'!H$115)\n+($J269*'fnd base rates'!H$119)\n+($K269*'fnd base rates'!H$120)\n+($M269*'fnd base rates'!H$122)\n+($N269*'fnd base rates'!H$123)\n+($O269*'fnd base rates'!H$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,8)))","v":1753.970734},{"$f":"(($D269*'fnd base rates'!I$110)\n+($E269*'fnd base rates'!I$111)\n+($F269*'fnd base rates'!I$112)\n+($G269*'fnd base rates'!I$113)\n+($H269*'fnd base rates'!I$114)\n+($I269*'fnd base rates'!I$115)\n+($J269*'fnd base rates'!I$119)\n+($K269*'fnd base rates'!I$120)\n+($M269*'fnd base rates'!I$122)\n+($N269*'fnd base rates'!I$123)\n+($O269*'fnd base rates'!I$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,9)))\n*$R269","v":975.55000000000007},{"$f":"(($D269*'fnd base rates'!J$110)\n+($E269*'fnd base rates'!J$111)\n+($F269*'fnd base rates'!J$112)\n+($G269*'fnd base rates'!J$113)\n+($H269*'fnd base rates'!J$114)\n+($I269*'fnd base rates'!J$115)\n+($J269*'fnd base rates'!J$119)\n+($K269*'fnd base rates'!J$120)\n+($M269*'fnd base rates'!J$122)\n+($N269*'fnd base rates'!J$123)\n+($O269*'fnd base rates'!J$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,10)))\n*$R269","v":1332.55},{"$f":"(($D269*'fnd base rates'!K$110)\n+($E269*'fnd base rates'!K$111)\n+($F269*'fnd base rates'!K$112)\n+($G269*'fnd base rates'!K$113)\n+($H269*'fnd base rates'!K$114)\n+($I269*'fnd base rates'!K$115)\n+($J269*'fnd base rates'!K$119)\n+($K269*'fnd base rates'!K$120)\n+($M269*'fnd base rates'!K$122)\n+($N269*'fnd base rates'!K$123)\n+($O269*'fnd base rates'!K$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,11)))\n*$R269","v":3093.5847829999998},{"$f":"(($D269*'fnd base rates'!L$110)\n+($E269*'fnd base rates'!L$111)\n+($F269*'fnd base rates'!L$112)\n+($G269*'fnd base rates'!L$113)\n+($H269*'fnd base rates'!L$114)\n+($I269*'fnd base rates'!L$115)\n+($J269*'fnd base rates'!L$119)\n+($K269*'fnd base rates'!L$120)\n+($M269*'fnd base rates'!L$122)\n+($N269*'fnd base rates'!L$123)\n+($O269*'fnd base rates'!L$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,12)))","v":3864.836366921817},{"$f":"(($D269*'fnd base rates'!M$110)\n+($E269*'fnd base rates'!M$111)\n+($F269*'fnd base rates'!M$112)\n+($G269*'fnd base rates'!M$113)\n+($H269*'fnd base rates'!M$114)\n+($I269*'fnd base rates'!M$115)\n+($J269*'fnd base rates'!M$119)\n+($K269*'fnd base rates'!M$120)\n+($M269*'fnd base rates'!M$122)\n+($N269*'fnd base rates'!M$123)\n+($O269*'fnd base rates'!M$124)\n+($P269*VLOOKUP($S269+15,rate_basefnd,13)))","v":0},33044.890438921815,null,441281227,"441","281","227",1,3,33044.890438921815,11015,0,11015,null,null,null,null,null,11015,0,11015,86,10929,14,10915]
[441,441281281,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D270","v":0},{"$f":"'fnd enro'!E270","v":0},{"$f":"'fnd enro'!F270","v":103},{"$f":"'fnd enro'!G270","v":648},{"$f":"'fnd enro'!H270","v":382},{"$f":"'fnd enro'!I270","v":418},{"$f":"'fnd enro'!J270","v":0},{"$f":"'fnd enro'!K270","v":58.782899999999998},{"$f":"'fnd enro'!L270","v":0},{"$f":"'fnd enro'!M270+'fnd enro'!N270","v":63},{"$f":"'fnd enro'!O270","v":5},{"$f":"'fnd enro'!P270","v":8},{"$f":"'fnd enro'!Q270+'fnd enro'!R270","v":710},{"$f":"'fnd enro'!T270","v":1551},1,{"$f":"VALUE('fnd enro'!S270)","v":9},null,{"$f":"(($D270*'fnd base rates'!C$110)\n+($E270*'fnd base rates'!C$111)\n+($F270*'fnd base rates'!C$112)\n+($G270*'fnd base rates'!C$113)\n+($H270*'fnd base rates'!C$114)\n+($I270*'fnd base rates'!C$115)\n+($J270*'fnd base rates'!C$119)\n+($K270*'fnd base rates'!C$120)\n+($M270*'fnd base rates'!C$122)\n+($N270*'fnd base rates'!C$123)\n+($O270*'fnd base rates'!C$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,3)))\n*$R270","v":816903.43884199986},{"$f":"(($D270*'fnd base rates'!D$110)\n+($E270*'fnd base rates'!D$111)\n+($F270*'fnd base rates'!D$112)\n+($G270*'fnd base rates'!D$113)\n+($H270*'fnd base rates'!D$114)\n+($I270*'fnd base rates'!D$115)\n+($J270*'fnd base rates'!D$119)\n+($K270*'fnd base rates'!D$120)\n+($M270*'fnd base rates'!D$122)\n+($N270*'fnd base rates'!D$123)\n+($O270*'fnd base rates'!D$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,4)))\n*$R270","v":1314710.45},{"$f":"(($D270*'fnd base rates'!E$110)\n+($E270*'fnd base rates'!E$111)\n+($F270*'fnd base rates'!E$112)\n+($G270*'fnd base rates'!E$113)\n+($H270*'fnd base rates'!E$114)\n+($I270*'fnd base rates'!E$115)\n+($J270*'fnd base rates'!E$119)\n+($K270*'fnd base rates'!E$120)\n+($M270*'fnd base rates'!E$122)\n+($N270*'fnd base rates'!E$123)\n+($O270*'fnd base rates'!E$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,5)))\n*$R270","v":7893079.0996749997},{"$f":"(($D270*'fnd base rates'!F$110)\n+($E270*'fnd base rates'!F$111)\n+($F270*'fnd base rates'!F$112)\n+($G270*'fnd base rates'!F$113)\n+($H270*'fnd base rates'!F$114)\n+($I270*'fnd base rates'!F$115)\n+($J270*'fnd base rates'!F$119)\n+($K270*'fnd base rates'!F$120)\n+($M270*'fnd base rates'!F$122)\n+($N270*'fnd base rates'!F$123)\n+($O270*'fnd base rates'!F$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,6)))\n*$R270","v":1564311.0711650001},{"$f":"(($D270*'fnd base rates'!G$110)\n+($E270*'fnd base rates'!G$111)\n+($F270*'fnd base rates'!G$112)\n+($G270*'fnd base rates'!G$113)\n+($H270*'fnd base rates'!G$114)\n+($I270*'fnd base rates'!G$115)\n+($J270*'fnd base rates'!G$119)\n+($K270*'fnd base rates'!G$120)\n+($M270*'fnd base rates'!G$122)\n+($N270*'fnd base rates'!G$123)\n+($O270*'fnd base rates'!G$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,7)))\n*$R270","v":331858.74325299996},{"$f":"(($D270*'fnd base rates'!H$110)\n+($E270*'fnd base rates'!H$111)\n+($F270*'fnd base rates'!H$112)\n+($G270*'fnd base rates'!H$113)\n+($H270*'fnd base rates'!H$114)\n+($I270*'fnd base rates'!H$115)\n+($J270*'fnd base rates'!H$119)\n+($K270*'fnd base rates'!H$120)\n+($M270*'fnd base rates'!H$122)\n+($N270*'fnd base rates'!H$123)\n+($O270*'fnd base rates'!H$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,8)))","v":891846.44947799982},{"$f":"(($D270*'fnd base rates'!I$110)\n+($E270*'fnd base rates'!I$111)\n+($F270*'fnd base rates'!I$112)\n+($G270*'fnd base rates'!I$113)\n+($H270*'fnd base rates'!I$114)\n+($I270*'fnd base rates'!I$115)\n+($J270*'fnd base rates'!I$119)\n+($K270*'fnd base rates'!I$120)\n+($M270*'fnd base rates'!I$122)\n+($N270*'fnd base rates'!I$123)\n+($O270*'fnd base rates'!I$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,9)))\n*$R270","v":548301.84},{"$f":"(($D270*'fnd base rates'!J$110)\n+($E270*'fnd base rates'!J$111)\n+($F270*'fnd base rates'!J$112)\n+($G270*'fnd base rates'!J$113)\n+($H270*'fnd base rates'!J$114)\n+($I270*'fnd base rates'!J$115)\n+($J270*'fnd base rates'!J$119)\n+($K270*'fnd base rates'!J$120)\n+($M270*'fnd base rates'!J$122)\n+($N270*'fnd base rates'!J$123)\n+($O270*'fnd base rates'!J$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,10)))\n*$R270","v":833658.64000000013},{"$f":"(($D270*'fnd base rates'!K$110)\n+($E270*'fnd base rates'!K$111)\n+($F270*'fnd base rates'!K$112)\n+($G270*'fnd base rates'!K$113)\n+($H270*'fnd base rates'!K$114)\n+($I270*'fnd base rates'!K$115)\n+($J270*'fnd base rates'!K$119)\n+($K270*'fnd base rates'!K$120)\n+($M270*'fnd base rates'!K$122)\n+($N270*'fnd base rates'!K$123)\n+($O270*'fnd base rates'!K$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,11)))\n*$R270","v":1643999.0328109998},{"$f":"(($D270*'fnd base rates'!L$110)\n+($E270*'fnd base rates'!L$111)\n+($F270*'fnd base rates'!L$112)\n+($G270*'fnd base rates'!L$113)\n+($H270*'fnd base rates'!L$114)\n+($I270*'fnd base rates'!L$115)\n+($J270*'fnd base rates'!L$119)\n+($K270*'fnd base rates'!L$120)\n+($M270*'fnd base rates'!L$122)\n+($N270*'fnd base rates'!L$123)\n+($O270*'fnd base rates'!L$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,12)))","v":2134010.0359418807},{"$f":"(($D270*'fnd base rates'!M$110)\n+($E270*'fnd base rates'!M$111)\n+($F270*'fnd base rates'!M$112)\n+($G270*'fnd base rates'!M$113)\n+($H270*'fnd base rates'!M$114)\n+($I270*'fnd base rates'!M$115)\n+($J270*'fnd base rates'!M$119)\n+($K270*'fnd base rates'!M$120)\n+($M270*'fnd base rates'!M$122)\n+($N270*'fnd base rates'!M$123)\n+($O270*'fnd base rates'!M$124)\n+($P270*VLOOKUP($S270+15,rate_basefnd,13)))","v":0},17972678.801165882,null,441281281,"441","281","281",1,1551,17972678.801165882,11588,0,11588,null,null,null,null,null,11588,0,11588,152,11436,20,11416]
[441,441281332,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D271","v":0},{"$f":"'fnd enro'!E271","v":0},{"$f":"'fnd enro'!F271","v":0},{"$f":"'fnd enro'!G271","v":0},{"$f":"'fnd enro'!H271","v":1},{"$f":"'fnd enro'!I271","v":0},{"$f":"'fnd enro'!J271","v":0},{"$f":"'fnd enro'!K271","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L271","v":0},{"$f":"'fnd enro'!M271+'fnd enro'!N271","v":0},{"$f":"'fnd enro'!O271","v":0},{"$f":"'fnd enro'!P271","v":0},{"$f":"'fnd enro'!Q271+'fnd enro'!R271","v":0},{"$f":"'fnd enro'!T271","v":1},1,{"$f":"VALUE('fnd enro'!S271)","v":1},null,{"$f":"(($D271*'fnd base rates'!C$110)\n+($E271*'fnd base rates'!C$111)\n+($F271*'fnd base rates'!C$112)\n+($G271*'fnd base rates'!C$113)\n+($H271*'fnd base rates'!C$114)\n+($I271*'fnd base rates'!C$115)\n+($J271*'fnd base rates'!C$119)\n+($K271*'fnd base rates'!C$120)\n+($M271*'fnd base rates'!C$122)\n+($N271*'fnd base rates'!C$123)\n+($O271*'fnd base rates'!C$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,3)))\n*$R271","v":494.44874200000004},{"$f":"(($D271*'fnd base rates'!D$110)\n+($E271*'fnd base rates'!D$111)\n+($F271*'fnd base rates'!D$112)\n+($G271*'fnd base rates'!D$113)\n+($H271*'fnd base rates'!D$114)\n+($I271*'fnd base rates'!D$115)\n+($J271*'fnd base rates'!D$119)\n+($K271*'fnd base rates'!D$120)\n+($M271*'fnd base rates'!D$122)\n+($N271*'fnd base rates'!D$123)\n+($O271*'fnd base rates'!D$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,4)))\n*$R271","v":707.86},{"$f":"(($D271*'fnd base rates'!E$110)\n+($E271*'fnd base rates'!E$111)\n+($F271*'fnd base rates'!E$112)\n+($G271*'fnd base rates'!E$113)\n+($H271*'fnd base rates'!E$114)\n+($I271*'fnd base rates'!E$115)\n+($J271*'fnd base rates'!E$119)\n+($K271*'fnd base rates'!E$120)\n+($M271*'fnd base rates'!E$122)\n+($N271*'fnd base rates'!E$123)\n+($O271*'fnd base rates'!E$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,5)))\n*$R271","v":3194.5359250000001},{"$f":"(($D271*'fnd base rates'!F$110)\n+($E271*'fnd base rates'!F$111)\n+($F271*'fnd base rates'!F$112)\n+($G271*'fnd base rates'!F$113)\n+($H271*'fnd base rates'!F$114)\n+($I271*'fnd base rates'!F$115)\n+($J271*'fnd base rates'!F$119)\n+($K271*'fnd base rates'!F$120)\n+($M271*'fnd base rates'!F$122)\n+($N271*'fnd base rates'!F$123)\n+($O271*'fnd base rates'!F$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,6)))\n*$R271","v":915.10291500000005},{"$f":"(($D271*'fnd base rates'!G$110)\n+($E271*'fnd base rates'!G$111)\n+($F271*'fnd base rates'!G$112)\n+($G271*'fnd base rates'!G$113)\n+($H271*'fnd base rates'!G$114)\n+($I271*'fnd base rates'!G$115)\n+($J271*'fnd base rates'!G$119)\n+($K271*'fnd base rates'!G$120)\n+($M271*'fnd base rates'!G$122)\n+($N271*'fnd base rates'!G$123)\n+($O271*'fnd base rates'!G$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,7)))\n*$R271","v":155.55860300000001},{"$f":"(($D271*'fnd base rates'!H$110)\n+($E271*'fnd base rates'!H$111)\n+($F271*'fnd base rates'!H$112)\n+($G271*'fnd base rates'!H$113)\n+($H271*'fnd base rates'!H$114)\n+($I271*'fnd base rates'!H$115)\n+($J271*'fnd base rates'!H$119)\n+($K271*'fnd base rates'!H$120)\n+($M271*'fnd base rates'!H$122)\n+($N271*'fnd base rates'!H$123)\n+($O271*'fnd base rates'!H$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D271*'fnd base rates'!I$110)\n+($E271*'fnd base rates'!I$111)\n+($F271*'fnd base rates'!I$112)\n+($G271*'fnd base rates'!I$113)\n+($H271*'fnd base rates'!I$114)\n+($I271*'fnd base rates'!I$115)\n+($J271*'fnd base rates'!I$119)\n+($K271*'fnd base rates'!I$120)\n+($M271*'fnd base rates'!I$122)\n+($N271*'fnd base rates'!I$123)\n+($O271*'fnd base rates'!I$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,9)))\n*$R271","v":314.38},{"$f":"(($D271*'fnd base rates'!J$110)\n+($E271*'fnd base rates'!J$111)\n+($F271*'fnd base rates'!J$112)\n+($G271*'fnd base rates'!J$113)\n+($H271*'fnd base rates'!J$114)\n+($I271*'fnd base rates'!J$115)\n+($J271*'fnd base rates'!J$119)\n+($K271*'fnd base rates'!J$120)\n+($M271*'fnd base rates'!J$122)\n+($N271*'fnd base rates'!J$123)\n+($O271*'fnd base rates'!J$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,10)))\n*$R271","v":230.21},{"$f":"(($D271*'fnd base rates'!K$110)\n+($E271*'fnd base rates'!K$111)\n+($F271*'fnd base rates'!K$112)\n+($G271*'fnd base rates'!K$113)\n+($H271*'fnd base rates'!K$114)\n+($I271*'fnd base rates'!K$115)\n+($J271*'fnd base rates'!K$119)\n+($K271*'fnd base rates'!K$120)\n+($M271*'fnd base rates'!K$122)\n+($N271*'fnd base rates'!K$123)\n+($O271*'fnd base rates'!K$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,11)))\n*$R271","v":1091.648261},{"$f":"(($D271*'fnd base rates'!L$110)\n+($E271*'fnd base rates'!L$111)\n+($F271*'fnd base rates'!L$112)\n+($G271*'fnd base rates'!L$113)\n+($H271*'fnd base rates'!L$114)\n+($I271*'fnd base rates'!L$115)\n+($J271*'fnd base rates'!L$119)\n+($K271*'fnd base rates'!L$120)\n+($M271*'fnd base rates'!L$122)\n+($N271*'fnd base rates'!L$123)\n+($O271*'fnd base rates'!L$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D271*'fnd base rates'!M$110)\n+($E271*'fnd base rates'!M$111)\n+($F271*'fnd base rates'!M$112)\n+($G271*'fnd base rates'!M$113)\n+($H271*'fnd base rates'!M$114)\n+($I271*'fnd base rates'!M$115)\n+($J271*'fnd base rates'!M$119)\n+($K271*'fnd base rates'!M$120)\n+($M271*'fnd base rates'!M$122)\n+($N271*'fnd base rates'!M$123)\n+($O271*'fnd base rates'!M$124)\n+($P271*VLOOKUP($S271+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,441281332,"441","281","332",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[441,441281680,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D272","v":0},{"$f":"'fnd enro'!E272","v":0},{"$f":"'fnd enro'!F272","v":0},{"$f":"'fnd enro'!G272","v":2},{"$f":"'fnd enro'!H272","v":0},{"$f":"'fnd enro'!I272","v":0},{"$f":"'fnd enro'!J272","v":0},{"$f":"'fnd enro'!K272","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L272","v":0},{"$f":"'fnd enro'!M272+'fnd enro'!N272","v":0},{"$f":"'fnd enro'!O272","v":0},{"$f":"'fnd enro'!P272","v":0},{"$f":"'fnd enro'!Q272+'fnd enro'!R272","v":1},{"$f":"'fnd enro'!T272","v":2},1,{"$f":"VALUE('fnd enro'!S272)","v":10},null,{"$f":"(($D272*'fnd base rates'!C$110)\n+($E272*'fnd base rates'!C$111)\n+($F272*'fnd base rates'!C$112)\n+($G272*'fnd base rates'!C$113)\n+($H272*'fnd base rates'!C$114)\n+($I272*'fnd base rates'!C$115)\n+($J272*'fnd base rates'!C$119)\n+($K272*'fnd base rates'!C$120)\n+($M272*'fnd base rates'!C$122)\n+($N272*'fnd base rates'!C$123)\n+($O272*'fnd base rates'!C$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,3)))\n*$R272","v":1051.197484},{"$f":"(($D272*'fnd base rates'!D$110)\n+($E272*'fnd base rates'!D$111)\n+($F272*'fnd base rates'!D$112)\n+($G272*'fnd base rates'!D$113)\n+($H272*'fnd base rates'!D$114)\n+($I272*'fnd base rates'!D$115)\n+($J272*'fnd base rates'!D$119)\n+($K272*'fnd base rates'!D$120)\n+($M272*'fnd base rates'!D$122)\n+($N272*'fnd base rates'!D$123)\n+($O272*'fnd base rates'!D$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,4)))\n*$R272","v":1710.91},{"$f":"(($D272*'fnd base rates'!E$110)\n+($E272*'fnd base rates'!E$111)\n+($F272*'fnd base rates'!E$112)\n+($G272*'fnd base rates'!E$113)\n+($H272*'fnd base rates'!E$114)\n+($I272*'fnd base rates'!E$115)\n+($J272*'fnd base rates'!E$119)\n+($K272*'fnd base rates'!E$120)\n+($M272*'fnd base rates'!E$122)\n+($N272*'fnd base rates'!E$123)\n+($O272*'fnd base rates'!E$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,5)))\n*$R272","v":10049.63185},{"$f":"(($D272*'fnd base rates'!F$110)\n+($E272*'fnd base rates'!F$111)\n+($F272*'fnd base rates'!F$112)\n+($G272*'fnd base rates'!F$113)\n+($H272*'fnd base rates'!F$114)\n+($I272*'fnd base rates'!F$115)\n+($J272*'fnd base rates'!F$119)\n+($K272*'fnd base rates'!F$120)\n+($M272*'fnd base rates'!F$122)\n+($N272*'fnd base rates'!F$123)\n+($O272*'fnd base rates'!F$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,6)))\n*$R272","v":2296.6458300000004},{"$f":"(($D272*'fnd base rates'!G$110)\n+($E272*'fnd base rates'!G$111)\n+($F272*'fnd base rates'!G$112)\n+($G272*'fnd base rates'!G$113)\n+($H272*'fnd base rates'!G$114)\n+($I272*'fnd base rates'!G$115)\n+($J272*'fnd base rates'!G$119)\n+($K272*'fnd base rates'!G$120)\n+($M272*'fnd base rates'!G$122)\n+($N272*'fnd base rates'!G$123)\n+($O272*'fnd base rates'!G$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,7)))\n*$R272","v":429.317206},{"$f":"(($D272*'fnd base rates'!H$110)\n+($E272*'fnd base rates'!H$111)\n+($F272*'fnd base rates'!H$112)\n+($G272*'fnd base rates'!H$113)\n+($H272*'fnd base rates'!H$114)\n+($I272*'fnd base rates'!H$115)\n+($J272*'fnd base rates'!H$119)\n+($K272*'fnd base rates'!H$120)\n+($M272*'fnd base rates'!H$122)\n+($N272*'fnd base rates'!H$123)\n+($O272*'fnd base rates'!H$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D272*'fnd base rates'!I$110)\n+($E272*'fnd base rates'!I$111)\n+($F272*'fnd base rates'!I$112)\n+($G272*'fnd base rates'!I$113)\n+($H272*'fnd base rates'!I$114)\n+($I272*'fnd base rates'!I$115)\n+($J272*'fnd base rates'!I$119)\n+($K272*'fnd base rates'!I$120)\n+($M272*'fnd base rates'!I$122)\n+($N272*'fnd base rates'!I$123)\n+($O272*'fnd base rates'!I$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,9)))\n*$R272","v":589.06999999999994},{"$f":"(($D272*'fnd base rates'!J$110)\n+($E272*'fnd base rates'!J$111)\n+($F272*'fnd base rates'!J$112)\n+($G272*'fnd base rates'!J$113)\n+($H272*'fnd base rates'!J$114)\n+($I272*'fnd base rates'!J$115)\n+($J272*'fnd base rates'!J$119)\n+($K272*'fnd base rates'!J$120)\n+($M272*'fnd base rates'!J$122)\n+($N272*'fnd base rates'!J$123)\n+($O272*'fnd base rates'!J$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,10)))\n*$R272","v":888.19},{"$f":"(($D272*'fnd base rates'!K$110)\n+($E272*'fnd base rates'!K$111)\n+($F272*'fnd base rates'!K$112)\n+($G272*'fnd base rates'!K$113)\n+($H272*'fnd base rates'!K$114)\n+($I272*'fnd base rates'!K$115)\n+($J272*'fnd base rates'!K$119)\n+($K272*'fnd base rates'!K$120)\n+($M272*'fnd base rates'!K$122)\n+($N272*'fnd base rates'!K$123)\n+($O272*'fnd base rates'!K$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,11)))\n*$R272","v":2031.636522},{"$f":"(($D272*'fnd base rates'!L$110)\n+($E272*'fnd base rates'!L$111)\n+($F272*'fnd base rates'!L$112)\n+($G272*'fnd base rates'!L$113)\n+($H272*'fnd base rates'!L$114)\n+($I272*'fnd base rates'!L$115)\n+($J272*'fnd base rates'!L$119)\n+($K272*'fnd base rates'!L$120)\n+($M272*'fnd base rates'!L$122)\n+($N272*'fnd base rates'!L$123)\n+($O272*'fnd base rates'!L$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D272*'fnd base rates'!M$110)\n+($E272*'fnd base rates'!M$111)\n+($F272*'fnd base rates'!M$112)\n+($G272*'fnd base rates'!M$113)\n+($H272*'fnd base rates'!M$114)\n+($I272*'fnd base rates'!M$115)\n+($J272*'fnd base rates'!M$119)\n+($K272*'fnd base rates'!M$120)\n+($M272*'fnd base rates'!M$122)\n+($N272*'fnd base rates'!M$123)\n+($O272*'fnd base rates'!M$124)\n+($P272*VLOOKUP($S272+15,rate_basefnd,13)))","v":0},22835.587006007219,null,441281680,"441","281","680",1,2,22835.587006007219,11418,0,11418,null,null,null,null,null,11418,0,11418,190,11228,18,11210]
[444,444035001,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D273","v":0},{"$f":"'fnd enro'!E273","v":0},{"$f":"'fnd enro'!F273","v":0},{"$f":"'fnd enro'!G273","v":0},{"$f":"'fnd enro'!H273","v":1},{"$f":"'fnd enro'!I273","v":0},{"$f":"'fnd enro'!J273","v":0},{"$f":"'fnd enro'!K273","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L273","v":0},{"$f":"'fnd enro'!M273+'fnd enro'!N273","v":0},{"$f":"'fnd enro'!O273","v":0},{"$f":"'fnd enro'!P273","v":0},{"$f":"'fnd enro'!Q273+'fnd enro'!R273","v":0},{"$f":"'fnd enro'!T273","v":1},1.081,{"$f":"VALUE('fnd enro'!S273)","v":1},null,{"$f":"(($D273*'fnd base rates'!C$110)\n+($E273*'fnd base rates'!C$111)\n+($F273*'fnd base rates'!C$112)\n+($G273*'fnd base rates'!C$113)\n+($H273*'fnd base rates'!C$114)\n+($I273*'fnd base rates'!C$115)\n+($J273*'fnd base rates'!C$119)\n+($K273*'fnd base rates'!C$120)\n+($M273*'fnd base rates'!C$122)\n+($N273*'fnd base rates'!C$123)\n+($O273*'fnd base rates'!C$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,3)))\n*$R273","v":534.49909010199997},{"$f":"(($D273*'fnd base rates'!D$110)\n+($E273*'fnd base rates'!D$111)\n+($F273*'fnd base rates'!D$112)\n+($G273*'fnd base rates'!D$113)\n+($H273*'fnd base rates'!D$114)\n+($I273*'fnd base rates'!D$115)\n+($J273*'fnd base rates'!D$119)\n+($K273*'fnd base rates'!D$120)\n+($M273*'fnd base rates'!D$122)\n+($N273*'fnd base rates'!D$123)\n+($O273*'fnd base rates'!D$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,4)))\n*$R273","v":765.19665999999995},{"$f":"(($D273*'fnd base rates'!E$110)\n+($E273*'fnd base rates'!E$111)\n+($F273*'fnd base rates'!E$112)\n+($G273*'fnd base rates'!E$113)\n+($H273*'fnd base rates'!E$114)\n+($I273*'fnd base rates'!E$115)\n+($J273*'fnd base rates'!E$119)\n+($K273*'fnd base rates'!E$120)\n+($M273*'fnd base rates'!E$122)\n+($N273*'fnd base rates'!E$123)\n+($O273*'fnd base rates'!E$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,5)))\n*$R273","v":3453.2933349250002},{"$f":"(($D273*'fnd base rates'!F$110)\n+($E273*'fnd base rates'!F$111)\n+($F273*'fnd base rates'!F$112)\n+($G273*'fnd base rates'!F$113)\n+($H273*'fnd base rates'!F$114)\n+($I273*'fnd base rates'!F$115)\n+($J273*'fnd base rates'!F$119)\n+($K273*'fnd base rates'!F$120)\n+($M273*'fnd base rates'!F$122)\n+($N273*'fnd base rates'!F$123)\n+($O273*'fnd base rates'!F$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,6)))\n*$R273","v":989.22625111499997},{"$f":"(($D273*'fnd base rates'!G$110)\n+($E273*'fnd base rates'!G$111)\n+($F273*'fnd base rates'!G$112)\n+($G273*'fnd base rates'!G$113)\n+($H273*'fnd base rates'!G$114)\n+($I273*'fnd base rates'!G$115)\n+($J273*'fnd base rates'!G$119)\n+($K273*'fnd base rates'!G$120)\n+($M273*'fnd base rates'!G$122)\n+($N273*'fnd base rates'!G$123)\n+($O273*'fnd base rates'!G$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,7)))\n*$R273","v":168.15884984300001},{"$f":"(($D273*'fnd base rates'!H$110)\n+($E273*'fnd base rates'!H$111)\n+($F273*'fnd base rates'!H$112)\n+($G273*'fnd base rates'!H$113)\n+($H273*'fnd base rates'!H$114)\n+($I273*'fnd base rates'!H$115)\n+($J273*'fnd base rates'!H$119)\n+($K273*'fnd base rates'!H$120)\n+($M273*'fnd base rates'!H$122)\n+($N273*'fnd base rates'!H$123)\n+($O273*'fnd base rates'!H$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D273*'fnd base rates'!I$110)\n+($E273*'fnd base rates'!I$111)\n+($F273*'fnd base rates'!I$112)\n+($G273*'fnd base rates'!I$113)\n+($H273*'fnd base rates'!I$114)\n+($I273*'fnd base rates'!I$115)\n+($J273*'fnd base rates'!I$119)\n+($K273*'fnd base rates'!I$120)\n+($M273*'fnd base rates'!I$122)\n+($N273*'fnd base rates'!I$123)\n+($O273*'fnd base rates'!I$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,9)))\n*$R273","v":339.84477999999996},{"$f":"(($D273*'fnd base rates'!J$110)\n+($E273*'fnd base rates'!J$111)\n+($F273*'fnd base rates'!J$112)\n+($G273*'fnd base rates'!J$113)\n+($H273*'fnd base rates'!J$114)\n+($I273*'fnd base rates'!J$115)\n+($J273*'fnd base rates'!J$119)\n+($K273*'fnd base rates'!J$120)\n+($M273*'fnd base rates'!J$122)\n+($N273*'fnd base rates'!J$123)\n+($O273*'fnd base rates'!J$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,10)))\n*$R273","v":248.85701},{"$f":"(($D273*'fnd base rates'!K$110)\n+($E273*'fnd base rates'!K$111)\n+($F273*'fnd base rates'!K$112)\n+($G273*'fnd base rates'!K$113)\n+($H273*'fnd base rates'!K$114)\n+($I273*'fnd base rates'!K$115)\n+($J273*'fnd base rates'!K$119)\n+($K273*'fnd base rates'!K$120)\n+($M273*'fnd base rates'!K$122)\n+($N273*'fnd base rates'!K$123)\n+($O273*'fnd base rates'!K$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,11)))\n*$R273","v":1180.0717701410001},{"$f":"(($D273*'fnd base rates'!L$110)\n+($E273*'fnd base rates'!L$111)\n+($F273*'fnd base rates'!L$112)\n+($G273*'fnd base rates'!L$113)\n+($H273*'fnd base rates'!L$114)\n+($I273*'fnd base rates'!L$115)\n+($J273*'fnd base rates'!L$119)\n+($K273*'fnd base rates'!L$120)\n+($M273*'fnd base rates'!L$122)\n+($N273*'fnd base rates'!L$123)\n+($O273*'fnd base rates'!L$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D273*'fnd base rates'!M$110)\n+($E273*'fnd base rates'!M$111)\n+($F273*'fnd base rates'!M$112)\n+($G273*'fnd base rates'!M$113)\n+($H273*'fnd base rates'!M$114)\n+($I273*'fnd base rates'!M$115)\n+($J273*'fnd base rates'!M$119)\n+($K273*'fnd base rates'!M$120)\n+($M273*'fnd base rates'!M$122)\n+($N273*'fnd base rates'!M$123)\n+($O273*'fnd base rates'!M$124)\n+($P273*VLOOKUP($S273+15,rate_basefnd,13)))","v":0},9360.862751570683,null,444035001,"444","035","001",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[444,444035035,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D274","v":39},{"$f":"'fnd enro'!E274","v":0},{"$f":"'fnd enro'!F274","v":40},{"$f":"'fnd enro'!G274","v":232},{"$f":"'fnd enro'!H274","v":196},{"$f":"'fnd enro'!I274","v":125},{"$f":"'fnd enro'!J274","v":0},{"$f":"'fnd enro'!K274","v":22.474699999999999},{"$f":"'fnd enro'!L274","v":0},{"$f":"'fnd enro'!M274+'fnd enro'!N274","v":47},{"$f":"'fnd enro'!O274","v":17},{"$f":"'fnd enro'!P274","v":9},{"$f":"'fnd enro'!Q274+'fnd enro'!R274","v":291},{"$f":"'fnd enro'!T274","v":613},1.081,{"$f":"VALUE('fnd enro'!S274)","v":9},null,{"$f":"(($D274*'fnd base rates'!C$110)\n+($E274*'fnd base rates'!C$111)\n+($F274*'fnd base rates'!C$112)\n+($G274*'fnd base rates'!C$113)\n+($H274*'fnd base rates'!C$114)\n+($I274*'fnd base rates'!C$115)\n+($J274*'fnd base rates'!C$119)\n+($K274*'fnd base rates'!C$120)\n+($M274*'fnd base rates'!C$122)\n+($N274*'fnd base rates'!C$123)\n+($O274*'fnd base rates'!C$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,3)))\n*$R274","v":351421.245760486},{"$f":"(($D274*'fnd base rates'!D$110)\n+($E274*'fnd base rates'!D$111)\n+($F274*'fnd base rates'!D$112)\n+($G274*'fnd base rates'!D$113)\n+($H274*'fnd base rates'!D$114)\n+($I274*'fnd base rates'!D$115)\n+($J274*'fnd base rates'!D$119)\n+($K274*'fnd base rates'!D$120)\n+($M274*'fnd base rates'!D$122)\n+($N274*'fnd base rates'!D$123)\n+($O274*'fnd base rates'!D$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,4)))\n*$R274","v":571820.93724},{"$f":"(($D274*'fnd base rates'!E$110)\n+($E274*'fnd base rates'!E$111)\n+($F274*'fnd base rates'!E$112)\n+($G274*'fnd base rates'!E$113)\n+($H274*'fnd base rates'!E$114)\n+($I274*'fnd base rates'!E$115)\n+($J274*'fnd base rates'!E$119)\n+($K274*'fnd base rates'!E$120)\n+($M274*'fnd base rates'!E$122)\n+($N274*'fnd base rates'!E$123)\n+($O274*'fnd base rates'!E$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,5)))\n*$R274","v":3385223.5957005243},{"$f":"(($D274*'fnd base rates'!F$110)\n+($E274*'fnd base rates'!F$111)\n+($F274*'fnd base rates'!F$112)\n+($G274*'fnd base rates'!F$113)\n+($H274*'fnd base rates'!F$114)\n+($I274*'fnd base rates'!F$115)\n+($J274*'fnd base rates'!F$119)\n+($K274*'fnd base rates'!F$120)\n+($M274*'fnd base rates'!F$122)\n+($N274*'fnd base rates'!F$123)\n+($O274*'fnd base rates'!F$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,6)))\n*$R274","v":671469.54800119507},{"$f":"(($D274*'fnd base rates'!G$110)\n+($E274*'fnd base rates'!G$111)\n+($F274*'fnd base rates'!G$112)\n+($G274*'fnd base rates'!G$113)\n+($H274*'fnd base rates'!G$114)\n+($I274*'fnd base rates'!G$115)\n+($J274*'fnd base rates'!G$119)\n+($K274*'fnd base rates'!G$120)\n+($M274*'fnd base rates'!G$122)\n+($N274*'fnd base rates'!G$123)\n+($O274*'fnd base rates'!G$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,7)))\n*$R274","v":145210.10472689901},{"$f":"(($D274*'fnd base rates'!H$110)\n+($E274*'fnd base rates'!H$111)\n+($F274*'fnd base rates'!H$112)\n+($G274*'fnd base rates'!H$113)\n+($H274*'fnd base rates'!H$114)\n+($I274*'fnd base rates'!H$115)\n+($J274*'fnd base rates'!H$119)\n+($K274*'fnd base rates'!H$120)\n+($M274*'fnd base rates'!H$122)\n+($N274*'fnd base rates'!H$123)\n+($O274*'fnd base rates'!H$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,8)))","v":345645.92175400007},{"$f":"(($D274*'fnd base rates'!I$110)\n+($E274*'fnd base rates'!I$111)\n+($F274*'fnd base rates'!I$112)\n+($G274*'fnd base rates'!I$113)\n+($H274*'fnd base rates'!I$114)\n+($I274*'fnd base rates'!I$115)\n+($J274*'fnd base rates'!I$119)\n+($K274*'fnd base rates'!I$120)\n+($M274*'fnd base rates'!I$122)\n+($N274*'fnd base rates'!I$123)\n+($O274*'fnd base rates'!I$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,9)))\n*$R274","v":235465.75495999999},{"$f":"(($D274*'fnd base rates'!J$110)\n+($E274*'fnd base rates'!J$111)\n+($F274*'fnd base rates'!J$112)\n+($G274*'fnd base rates'!J$113)\n+($H274*'fnd base rates'!J$114)\n+($I274*'fnd base rates'!J$115)\n+($J274*'fnd base rates'!J$119)\n+($K274*'fnd base rates'!J$120)\n+($M274*'fnd base rates'!J$122)\n+($N274*'fnd base rates'!J$123)\n+($O274*'fnd base rates'!J$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,10)))\n*$R274","v":350239.38412999996},{"$f":"(($D274*'fnd base rates'!K$110)\n+($E274*'fnd base rates'!K$111)\n+($F274*'fnd base rates'!K$112)\n+($G274*'fnd base rates'!K$113)\n+($H274*'fnd base rates'!K$114)\n+($I274*'fnd base rates'!K$115)\n+($J274*'fnd base rates'!K$119)\n+($K274*'fnd base rates'!K$120)\n+($M274*'fnd base rates'!K$122)\n+($N274*'fnd base rates'!K$123)\n+($O274*'fnd base rates'!K$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,11)))\n*$R274","v":713555.92661361303},{"$f":"(($D274*'fnd base rates'!L$110)\n+($E274*'fnd base rates'!L$111)\n+($F274*'fnd base rates'!L$112)\n+($G274*'fnd base rates'!L$113)\n+($H274*'fnd base rates'!L$114)\n+($I274*'fnd base rates'!L$115)\n+($J274*'fnd base rates'!L$119)\n+($K274*'fnd base rates'!L$120)\n+($M274*'fnd base rates'!L$122)\n+($N274*'fnd base rates'!L$123)\n+($O274*'fnd base rates'!L$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,12)))","v":859883.14083311311},{"$f":"(($D274*'fnd base rates'!M$110)\n+($E274*'fnd base rates'!M$111)\n+($F274*'fnd base rates'!M$112)\n+($G274*'fnd base rates'!M$113)\n+($H274*'fnd base rates'!M$114)\n+($I274*'fnd base rates'!M$115)\n+($J274*'fnd base rates'!M$119)\n+($K274*'fnd base rates'!M$120)\n+($M274*'fnd base rates'!M$122)\n+($N274*'fnd base rates'!M$123)\n+($O274*'fnd base rates'!M$124)\n+($P274*VLOOKUP($S274+15,rate_basefnd,13)))","v":0},7629935.5597198308,null,444035035,"444","035","035",1,613,7629935.5597198308,12447,0,12447,null,null,null,null,null,12447,0,12447,150,12297,31,12266]
[444,444035044,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D275","v":0},{"$f":"'fnd enro'!E275","v":0},{"$f":"'fnd enro'!F275","v":0},{"$f":"'fnd enro'!G275","v":0},{"$f":"'fnd enro'!H275","v":2},{"$f":"'fnd enro'!I275","v":0},{"$f":"'fnd enro'!J275","v":0},{"$f":"'fnd enro'!K275","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L275","v":0},{"$f":"'fnd enro'!M275+'fnd enro'!N275","v":0},{"$f":"'fnd enro'!O275","v":0},{"$f":"'fnd enro'!P275","v":0},{"$f":"'fnd enro'!Q275+'fnd enro'!R275","v":0},{"$f":"'fnd enro'!T275","v":2},1.081,{"$f":"VALUE('fnd enro'!S275)","v":1},null,{"$f":"(($D275*'fnd base rates'!C$110)\n+($E275*'fnd base rates'!C$111)\n+($F275*'fnd base rates'!C$112)\n+($G275*'fnd base rates'!C$113)\n+($H275*'fnd base rates'!C$114)\n+($I275*'fnd base rates'!C$115)\n+($J275*'fnd base rates'!C$119)\n+($K275*'fnd base rates'!C$120)\n+($M275*'fnd base rates'!C$122)\n+($N275*'fnd base rates'!C$123)\n+($O275*'fnd base rates'!C$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,3)))\n*$R275","v":1068.9981802039999},{"$f":"(($D275*'fnd base rates'!D$110)\n+($E275*'fnd base rates'!D$111)\n+($F275*'fnd base rates'!D$112)\n+($G275*'fnd base rates'!D$113)\n+($H275*'fnd base rates'!D$114)\n+($I275*'fnd base rates'!D$115)\n+($J275*'fnd base rates'!D$119)\n+($K275*'fnd base rates'!D$120)\n+($M275*'fnd base rates'!D$122)\n+($N275*'fnd base rates'!D$123)\n+($O275*'fnd base rates'!D$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,4)))\n*$R275","v":1530.3933199999999},{"$f":"(($D275*'fnd base rates'!E$110)\n+($E275*'fnd base rates'!E$111)\n+($F275*'fnd base rates'!E$112)\n+($G275*'fnd base rates'!E$113)\n+($H275*'fnd base rates'!E$114)\n+($I275*'fnd base rates'!E$115)\n+($J275*'fnd base rates'!E$119)\n+($K275*'fnd base rates'!E$120)\n+($M275*'fnd base rates'!E$122)\n+($N275*'fnd base rates'!E$123)\n+($O275*'fnd base rates'!E$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,5)))\n*$R275","v":6906.5866698500004},{"$f":"(($D275*'fnd base rates'!F$110)\n+($E275*'fnd base rates'!F$111)\n+($F275*'fnd base rates'!F$112)\n+($G275*'fnd base rates'!F$113)\n+($H275*'fnd base rates'!F$114)\n+($I275*'fnd base rates'!F$115)\n+($J275*'fnd base rates'!F$119)\n+($K275*'fnd base rates'!F$120)\n+($M275*'fnd base rates'!F$122)\n+($N275*'fnd base rates'!F$123)\n+($O275*'fnd base rates'!F$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,6)))\n*$R275","v":1978.4525022299999},{"$f":"(($D275*'fnd base rates'!G$110)\n+($E275*'fnd base rates'!G$111)\n+($F275*'fnd base rates'!G$112)\n+($G275*'fnd base rates'!G$113)\n+($H275*'fnd base rates'!G$114)\n+($I275*'fnd base rates'!G$115)\n+($J275*'fnd base rates'!G$119)\n+($K275*'fnd base rates'!G$120)\n+($M275*'fnd base rates'!G$122)\n+($N275*'fnd base rates'!G$123)\n+($O275*'fnd base rates'!G$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,7)))\n*$R275","v":336.31769968600003},{"$f":"(($D275*'fnd base rates'!H$110)\n+($E275*'fnd base rates'!H$111)\n+($F275*'fnd base rates'!H$112)\n+($G275*'fnd base rates'!H$113)\n+($H275*'fnd base rates'!H$114)\n+($I275*'fnd base rates'!H$115)\n+($J275*'fnd base rates'!H$119)\n+($K275*'fnd base rates'!H$120)\n+($M275*'fnd base rates'!H$122)\n+($N275*'fnd base rates'!H$123)\n+($O275*'fnd base rates'!H$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D275*'fnd base rates'!I$110)\n+($E275*'fnd base rates'!I$111)\n+($F275*'fnd base rates'!I$112)\n+($G275*'fnd base rates'!I$113)\n+($H275*'fnd base rates'!I$114)\n+($I275*'fnd base rates'!I$115)\n+($J275*'fnd base rates'!I$119)\n+($K275*'fnd base rates'!I$120)\n+($M275*'fnd base rates'!I$122)\n+($N275*'fnd base rates'!I$123)\n+($O275*'fnd base rates'!I$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,9)))\n*$R275","v":679.68955999999991},{"$f":"(($D275*'fnd base rates'!J$110)\n+($E275*'fnd base rates'!J$111)\n+($F275*'fnd base rates'!J$112)\n+($G275*'fnd base rates'!J$113)\n+($H275*'fnd base rates'!J$114)\n+($I275*'fnd base rates'!J$115)\n+($J275*'fnd base rates'!J$119)\n+($K275*'fnd base rates'!J$120)\n+($M275*'fnd base rates'!J$122)\n+($N275*'fnd base rates'!J$123)\n+($O275*'fnd base rates'!J$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,10)))\n*$R275","v":497.71402},{"$f":"(($D275*'fnd base rates'!K$110)\n+($E275*'fnd base rates'!K$111)\n+($F275*'fnd base rates'!K$112)\n+($G275*'fnd base rates'!K$113)\n+($H275*'fnd base rates'!K$114)\n+($I275*'fnd base rates'!K$115)\n+($J275*'fnd base rates'!K$119)\n+($K275*'fnd base rates'!K$120)\n+($M275*'fnd base rates'!K$122)\n+($N275*'fnd base rates'!K$123)\n+($O275*'fnd base rates'!K$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,11)))\n*$R275","v":2360.1435402820002},{"$f":"(($D275*'fnd base rates'!L$110)\n+($E275*'fnd base rates'!L$111)\n+($F275*'fnd base rates'!L$112)\n+($G275*'fnd base rates'!L$113)\n+($H275*'fnd base rates'!L$114)\n+($I275*'fnd base rates'!L$115)\n+($J275*'fnd base rates'!L$119)\n+($K275*'fnd base rates'!L$120)\n+($M275*'fnd base rates'!L$122)\n+($N275*'fnd base rates'!L$123)\n+($O275*'fnd base rates'!L$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,12)))","v":2395.382854889363},{"$f":"(($D275*'fnd base rates'!M$110)\n+($E275*'fnd base rates'!M$111)\n+($F275*'fnd base rates'!M$112)\n+($G275*'fnd base rates'!M$113)\n+($H275*'fnd base rates'!M$114)\n+($I275*'fnd base rates'!M$115)\n+($J275*'fnd base rates'!M$119)\n+($K275*'fnd base rates'!M$120)\n+($M275*'fnd base rates'!M$122)\n+($N275*'fnd base rates'!M$123)\n+($O275*'fnd base rates'!M$124)\n+($P275*VLOOKUP($S275+15,rate_basefnd,13)))","v":0},18721.725503141366,null,444035044,"444","035","044",1,2,18721.725503141366,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[444,444035199,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D276","v":0},{"$f":"'fnd enro'!E276","v":0},{"$f":"'fnd enro'!F276","v":0},{"$f":"'fnd enro'!G276","v":0},{"$f":"'fnd enro'!H276","v":1},{"$f":"'fnd enro'!I276","v":0},{"$f":"'fnd enro'!J276","v":0},{"$f":"'fnd enro'!K276","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L276","v":0},{"$f":"'fnd enro'!M276+'fnd enro'!N276","v":0},{"$f":"'fnd enro'!O276","v":0},{"$f":"'fnd enro'!P276","v":0},{"$f":"'fnd enro'!Q276+'fnd enro'!R276","v":1},{"$f":"'fnd enro'!T276","v":1},1.081,{"$f":"VALUE('fnd enro'!S276)","v":10},null,{"$f":"(($D276*'fnd base rates'!C$110)\n+($E276*'fnd base rates'!C$111)\n+($F276*'fnd base rates'!C$112)\n+($G276*'fnd base rates'!C$113)\n+($H276*'fnd base rates'!C$114)\n+($I276*'fnd base rates'!C$115)\n+($J276*'fnd base rates'!C$119)\n+($K276*'fnd base rates'!C$120)\n+($M276*'fnd base rates'!C$122)\n+($N276*'fnd base rates'!C$123)\n+($O276*'fnd base rates'!C$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,3)))\n*$R276","v":601.84539010200001},{"$f":"(($D276*'fnd base rates'!D$110)\n+($E276*'fnd base rates'!D$111)\n+($F276*'fnd base rates'!D$112)\n+($G276*'fnd base rates'!D$113)\n+($H276*'fnd base rates'!D$114)\n+($I276*'fnd base rates'!D$115)\n+($J276*'fnd base rates'!D$119)\n+($K276*'fnd base rates'!D$120)\n+($M276*'fnd base rates'!D$122)\n+($N276*'fnd base rates'!D$123)\n+($O276*'fnd base rates'!D$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,4)))\n*$R276","v":1084.2970499999999},{"$f":"(($D276*'fnd base rates'!E$110)\n+($E276*'fnd base rates'!E$111)\n+($F276*'fnd base rates'!E$112)\n+($G276*'fnd base rates'!E$113)\n+($H276*'fnd base rates'!E$114)\n+($I276*'fnd base rates'!E$115)\n+($J276*'fnd base rates'!E$119)\n+($K276*'fnd base rates'!E$120)\n+($M276*'fnd base rates'!E$122)\n+($N276*'fnd base rates'!E$123)\n+($O276*'fnd base rates'!E$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,5)))\n*$R276","v":6568.3245549249996},{"$f":"(($D276*'fnd base rates'!F$110)\n+($E276*'fnd base rates'!F$111)\n+($F276*'fnd base rates'!F$112)\n+($G276*'fnd base rates'!F$113)\n+($H276*'fnd base rates'!F$114)\n+($I276*'fnd base rates'!F$115)\n+($J276*'fnd base rates'!F$119)\n+($K276*'fnd base rates'!F$120)\n+($M276*'fnd base rates'!F$122)\n+($N276*'fnd base rates'!F$123)\n+($O276*'fnd base rates'!F$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,6)))\n*$R276","v":989.22625111499997},{"$f":"(($D276*'fnd base rates'!G$110)\n+($E276*'fnd base rates'!G$111)\n+($F276*'fnd base rates'!G$112)\n+($G276*'fnd base rates'!G$113)\n+($H276*'fnd base rates'!G$114)\n+($I276*'fnd base rates'!G$115)\n+($J276*'fnd base rates'!G$119)\n+($K276*'fnd base rates'!G$120)\n+($M276*'fnd base rates'!G$122)\n+($N276*'fnd base rates'!G$123)\n+($O276*'fnd base rates'!G$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,7)))\n*$R276","v":319.282649843},{"$f":"(($D276*'fnd base rates'!H$110)\n+($E276*'fnd base rates'!H$111)\n+($F276*'fnd base rates'!H$112)\n+($G276*'fnd base rates'!H$113)\n+($H276*'fnd base rates'!H$114)\n+($I276*'fnd base rates'!H$115)\n+($J276*'fnd base rates'!H$119)\n+($K276*'fnd base rates'!H$120)\n+($M276*'fnd base rates'!H$122)\n+($N276*'fnd base rates'!H$123)\n+($O276*'fnd base rates'!H$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D276*'fnd base rates'!I$110)\n+($E276*'fnd base rates'!I$111)\n+($F276*'fnd base rates'!I$112)\n+($G276*'fnd base rates'!I$113)\n+($H276*'fnd base rates'!I$114)\n+($I276*'fnd base rates'!I$115)\n+($J276*'fnd base rates'!I$119)\n+($K276*'fnd base rates'!I$120)\n+($M276*'fnd base rates'!I$122)\n+($N276*'fnd base rates'!I$123)\n+($O276*'fnd base rates'!I$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,9)))\n*$R276","v":465.98667},{"$f":"(($D276*'fnd base rates'!J$110)\n+($E276*'fnd base rates'!J$111)\n+($F276*'fnd base rates'!J$112)\n+($G276*'fnd base rates'!J$113)\n+($H276*'fnd base rates'!J$114)\n+($I276*'fnd base rates'!J$115)\n+($J276*'fnd base rates'!J$119)\n+($K276*'fnd base rates'!J$120)\n+($M276*'fnd base rates'!J$122)\n+($N276*'fnd base rates'!J$123)\n+($O276*'fnd base rates'!J$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,10)))\n*$R276","v":904.29974000000004},{"$f":"(($D276*'fnd base rates'!K$110)\n+($E276*'fnd base rates'!K$111)\n+($F276*'fnd base rates'!K$112)\n+($G276*'fnd base rates'!K$113)\n+($H276*'fnd base rates'!K$114)\n+($I276*'fnd base rates'!K$115)\n+($J276*'fnd base rates'!K$119)\n+($K276*'fnd base rates'!K$120)\n+($M276*'fnd base rates'!K$122)\n+($N276*'fnd base rates'!K$123)\n+($O276*'fnd base rates'!K$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,11)))\n*$R276","v":1180.0717701410001},{"$f":"(($D276*'fnd base rates'!L$110)\n+($E276*'fnd base rates'!L$111)\n+($F276*'fnd base rates'!L$112)\n+($G276*'fnd base rates'!L$113)\n+($H276*'fnd base rates'!L$114)\n+($I276*'fnd base rates'!L$115)\n+($J276*'fnd base rates'!L$119)\n+($K276*'fnd base rates'!L$120)\n+($M276*'fnd base rates'!L$122)\n+($N276*'fnd base rates'!L$123)\n+($O276*'fnd base rates'!L$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D276*'fnd base rates'!M$110)\n+($E276*'fnd base rates'!M$111)\n+($F276*'fnd base rates'!M$112)\n+($G276*'fnd base rates'!M$113)\n+($H276*'fnd base rates'!M$114)\n+($I276*'fnd base rates'!M$115)\n+($J276*'fnd base rates'!M$119)\n+($K276*'fnd base rates'!M$120)\n+($M276*'fnd base rates'!M$122)\n+($N276*'fnd base rates'!M$123)\n+($O276*'fnd base rates'!M$124)\n+($P276*VLOOKUP($S276+15,rate_basefnd,13)))","v":0},14282.609081570683,null,444035199,"444","035","199",1,1,14282.609081570683,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[444,444035220,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D277","v":1},{"$f":"'fnd enro'!E277","v":0},{"$f":"'fnd enro'!F277","v":0},{"$f":"'fnd enro'!G277","v":0},{"$f":"'fnd enro'!H277","v":0},{"$f":"'fnd enro'!I277","v":1},{"$f":"'fnd enro'!J277","v":0},{"$f":"'fnd enro'!K277","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L277","v":0},{"$f":"'fnd enro'!M277+'fnd enro'!N277","v":0},{"$f":"'fnd enro'!O277","v":0},{"$f":"'fnd enro'!P277","v":0},{"$f":"'fnd enro'!Q277+'fnd enro'!R277","v":0},{"$f":"'fnd enro'!T277","v":2},1.081,{"$f":"VALUE('fnd enro'!S277)","v":1},null,{"$f":"(($D277*'fnd base rates'!C$110)\n+($E277*'fnd base rates'!C$111)\n+($F277*'fnd base rates'!C$112)\n+($G277*'fnd base rates'!C$113)\n+($H277*'fnd base rates'!C$114)\n+($I277*'fnd base rates'!C$115)\n+($J277*'fnd base rates'!C$119)\n+($K277*'fnd base rates'!C$120)\n+($M277*'fnd base rates'!C$122)\n+($N277*'fnd base rates'!C$123)\n+($O277*'fnd base rates'!C$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,3)))\n*$R277","v":746.34266010199997},{"$f":"(($D277*'fnd base rates'!D$110)\n+($E277*'fnd base rates'!D$111)\n+($F277*'fnd base rates'!D$112)\n+($G277*'fnd base rates'!D$113)\n+($H277*'fnd base rates'!D$114)\n+($I277*'fnd base rates'!D$115)\n+($J277*'fnd base rates'!D$119)\n+($K277*'fnd base rates'!D$120)\n+($M277*'fnd base rates'!D$122)\n+($N277*'fnd base rates'!D$123)\n+($O277*'fnd base rates'!D$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,4)))\n*$R277","v":1147.7949899999999},{"$f":"(($D277*'fnd base rates'!E$110)\n+($E277*'fnd base rates'!E$111)\n+($F277*'fnd base rates'!E$112)\n+($G277*'fnd base rates'!E$113)\n+($H277*'fnd base rates'!E$114)\n+($I277*'fnd base rates'!E$115)\n+($J277*'fnd base rates'!E$119)\n+($K277*'fnd base rates'!E$120)\n+($M277*'fnd base rates'!E$122)\n+($N277*'fnd base rates'!E$123)\n+($O277*'fnd base rates'!E$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,5)))\n*$R277","v":6660.5879049249997},{"$f":"(($D277*'fnd base rates'!F$110)\n+($E277*'fnd base rates'!F$111)\n+($F277*'fnd base rates'!F$112)\n+($G277*'fnd base rates'!F$113)\n+($H277*'fnd base rates'!F$114)\n+($I277*'fnd base rates'!F$115)\n+($J277*'fnd base rates'!F$119)\n+($K277*'fnd base rates'!F$120)\n+($M277*'fnd base rates'!F$122)\n+($N277*'fnd base rates'!F$123)\n+($O277*'fnd base rates'!F$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,6)))\n*$R277","v":1330.6601011150001},{"$f":"(($D277*'fnd base rates'!G$110)\n+($E277*'fnd base rates'!G$111)\n+($F277*'fnd base rates'!G$112)\n+($G277*'fnd base rates'!G$113)\n+($H277*'fnd base rates'!G$114)\n+($I277*'fnd base rates'!G$115)\n+($J277*'fnd base rates'!G$119)\n+($K277*'fnd base rates'!G$120)\n+($M277*'fnd base rates'!G$122)\n+($N277*'fnd base rates'!G$123)\n+($O277*'fnd base rates'!G$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,7)))\n*$R277","v":232.96479984299998},{"$f":"(($D277*'fnd base rates'!H$110)\n+($E277*'fnd base rates'!H$111)\n+($F277*'fnd base rates'!H$112)\n+($G277*'fnd base rates'!H$113)\n+($H277*'fnd base rates'!H$114)\n+($I277*'fnd base rates'!H$115)\n+($J277*'fnd base rates'!H$119)\n+($K277*'fnd base rates'!H$120)\n+($M277*'fnd base rates'!H$122)\n+($N277*'fnd base rates'!H$123)\n+($O277*'fnd base rates'!H$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,8)))","v":1000.7835779999999},{"$f":"(($D277*'fnd base rates'!I$110)\n+($E277*'fnd base rates'!I$111)\n+($F277*'fnd base rates'!I$112)\n+($G277*'fnd base rates'!I$113)\n+($H277*'fnd base rates'!I$114)\n+($I277*'fnd base rates'!I$115)\n+($J277*'fnd base rates'!I$119)\n+($K277*'fnd base rates'!I$120)\n+($M277*'fnd base rates'!I$122)\n+($N277*'fnd base rates'!I$123)\n+($O277*'fnd base rates'!I$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,9)))\n*$R277","v":553.65576999999996},{"$f":"(($D277*'fnd base rates'!J$110)\n+($E277*'fnd base rates'!J$111)\n+($F277*'fnd base rates'!J$112)\n+($G277*'fnd base rates'!J$113)\n+($H277*'fnd base rates'!J$114)\n+($I277*'fnd base rates'!J$115)\n+($J277*'fnd base rates'!J$119)\n+($K277*'fnd base rates'!J$120)\n+($M277*'fnd base rates'!J$122)\n+($N277*'fnd base rates'!J$123)\n+($O277*'fnd base rates'!J$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,10)))\n*$R277","v":624.61261000000002},{"$f":"(($D277*'fnd base rates'!K$110)\n+($E277*'fnd base rates'!K$111)\n+($F277*'fnd base rates'!K$112)\n+($G277*'fnd base rates'!K$113)\n+($H277*'fnd base rates'!K$114)\n+($I277*'fnd base rates'!K$115)\n+($J277*'fnd base rates'!K$119)\n+($K277*'fnd base rates'!K$120)\n+($M277*'fnd base rates'!K$122)\n+($N277*'fnd base rates'!K$123)\n+($O277*'fnd base rates'!K$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,11)))\n*$R277","v":1635.1295301409998},{"$f":"(($D277*'fnd base rates'!L$110)\n+($E277*'fnd base rates'!L$111)\n+($F277*'fnd base rates'!L$112)\n+($G277*'fnd base rates'!L$113)\n+($H277*'fnd base rates'!L$114)\n+($I277*'fnd base rates'!L$115)\n+($J277*'fnd base rates'!L$119)\n+($K277*'fnd base rates'!L$120)\n+($M277*'fnd base rates'!L$122)\n+($N277*'fnd base rates'!L$123)\n+($O277*'fnd base rates'!L$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,12)))","v":1615.1432937297759},{"$f":"(($D277*'fnd base rates'!M$110)\n+($E277*'fnd base rates'!M$111)\n+($F277*'fnd base rates'!M$112)\n+($G277*'fnd base rates'!M$113)\n+($H277*'fnd base rates'!M$114)\n+($I277*'fnd base rates'!M$115)\n+($J277*'fnd base rates'!M$119)\n+($K277*'fnd base rates'!M$120)\n+($M277*'fnd base rates'!M$122)\n+($N277*'fnd base rates'!M$123)\n+($O277*'fnd base rates'!M$124)\n+($P277*VLOOKUP($S277+15,rate_basefnd,13)))","v":0},15547.675237855774,null,444035220,"444","035","220",1,2,15547.675237855774,7774,0,7774,null,null,null,null,null,7774,0,7774,-3,7777,9,7768]
[444,444035244,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D278","v":0},{"$f":"'fnd enro'!E278","v":0},{"$f":"'fnd enro'!F278","v":0},{"$f":"'fnd enro'!G278","v":2},{"$f":"'fnd enro'!H278","v":3},{"$f":"'fnd enro'!I278","v":1},{"$f":"'fnd enro'!J278","v":0},{"$f":"'fnd enro'!K278","v":0.22739999999999999},{"$f":"'fnd enro'!L278","v":0},{"$f":"'fnd enro'!M278+'fnd enro'!N278","v":0},{"$f":"'fnd enro'!O278","v":0},{"$f":"'fnd enro'!P278","v":1},{"$f":"'fnd enro'!Q278+'fnd enro'!R278","v":4},{"$f":"'fnd enro'!T278","v":6},1.081,{"$f":"VALUE('fnd enro'!S278)","v":10},null,{"$f":"(($D278*'fnd base rates'!C$110)\n+($E278*'fnd base rates'!C$111)\n+($F278*'fnd base rates'!C$112)\n+($G278*'fnd base rates'!C$113)\n+($H278*'fnd base rates'!C$114)\n+($I278*'fnd base rates'!C$115)\n+($J278*'fnd base rates'!C$119)\n+($K278*'fnd base rates'!C$120)\n+($M278*'fnd base rates'!C$122)\n+($N278*'fnd base rates'!C$123)\n+($O278*'fnd base rates'!C$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,3)))\n*$R278","v":3555.9305306119995},{"$f":"(($D278*'fnd base rates'!D$110)\n+($E278*'fnd base rates'!D$111)\n+($F278*'fnd base rates'!D$112)\n+($G278*'fnd base rates'!D$113)\n+($H278*'fnd base rates'!D$114)\n+($I278*'fnd base rates'!D$115)\n+($J278*'fnd base rates'!D$119)\n+($K278*'fnd base rates'!D$120)\n+($M278*'fnd base rates'!D$122)\n+($N278*'fnd base rates'!D$123)\n+($O278*'fnd base rates'!D$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,4)))\n*$R278","v":6006.8035099999997},{"$f":"(($D278*'fnd base rates'!E$110)\n+($E278*'fnd base rates'!E$111)\n+($F278*'fnd base rates'!E$112)\n+($G278*'fnd base rates'!E$113)\n+($H278*'fnd base rates'!E$114)\n+($I278*'fnd base rates'!E$115)\n+($J278*'fnd base rates'!E$119)\n+($K278*'fnd base rates'!E$120)\n+($M278*'fnd base rates'!E$122)\n+($N278*'fnd base rates'!E$123)\n+($O278*'fnd base rates'!E$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,5)))\n*$R278","v":36449.380199549996},{"$f":"(($D278*'fnd base rates'!F$110)\n+($E278*'fnd base rates'!F$111)\n+($F278*'fnd base rates'!F$112)\n+($G278*'fnd base rates'!F$113)\n+($H278*'fnd base rates'!F$114)\n+($I278*'fnd base rates'!F$115)\n+($J278*'fnd base rates'!F$119)\n+($K278*'fnd base rates'!F$120)\n+($M278*'fnd base rates'!F$122)\n+($N278*'fnd base rates'!F$123)\n+($O278*'fnd base rates'!F$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,6)))\n*$R278","v":6470.3011666900002},{"$f":"(($D278*'fnd base rates'!G$110)\n+($E278*'fnd base rates'!G$111)\n+($F278*'fnd base rates'!G$112)\n+($G278*'fnd base rates'!G$113)\n+($H278*'fnd base rates'!G$114)\n+($I278*'fnd base rates'!G$115)\n+($J278*'fnd base rates'!G$119)\n+($K278*'fnd base rates'!G$120)\n+($M278*'fnd base rates'!G$122)\n+($N278*'fnd base rates'!G$123)\n+($O278*'fnd base rates'!G$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,7)))\n*$R278","v":1625.2960590579999},{"$f":"(($D278*'fnd base rates'!H$110)\n+($E278*'fnd base rates'!H$111)\n+($F278*'fnd base rates'!H$112)\n+($G278*'fnd base rates'!H$113)\n+($H278*'fnd base rates'!H$114)\n+($I278*'fnd base rates'!H$115)\n+($J278*'fnd base rates'!H$119)\n+($K278*'fnd base rates'!H$120)\n+($M278*'fnd base rates'!H$122)\n+($N278*'fnd base rates'!H$123)\n+($O278*'fnd base rates'!H$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,8)))","v":3363.7114679999995},{"$f":"(($D278*'fnd base rates'!I$110)\n+($E278*'fnd base rates'!I$111)\n+($F278*'fnd base rates'!I$112)\n+($G278*'fnd base rates'!I$113)\n+($H278*'fnd base rates'!I$114)\n+($I278*'fnd base rates'!I$115)\n+($J278*'fnd base rates'!I$119)\n+($K278*'fnd base rates'!I$120)\n+($M278*'fnd base rates'!I$122)\n+($N278*'fnd base rates'!I$123)\n+($O278*'fnd base rates'!I$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,9)))\n*$R278","v":2520.4163599999997},{"$f":"(($D278*'fnd base rates'!J$110)\n+($E278*'fnd base rates'!J$111)\n+($F278*'fnd base rates'!J$112)\n+($G278*'fnd base rates'!J$113)\n+($H278*'fnd base rates'!J$114)\n+($I278*'fnd base rates'!J$115)\n+($J278*'fnd base rates'!J$119)\n+($K278*'fnd base rates'!J$120)\n+($M278*'fnd base rates'!J$122)\n+($N278*'fnd base rates'!J$123)\n+($O278*'fnd base rates'!J$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,10)))\n*$R278","v":4266.7718599999998},{"$f":"(($D278*'fnd base rates'!K$110)\n+($E278*'fnd base rates'!K$111)\n+($F278*'fnd base rates'!K$112)\n+($G278*'fnd base rates'!K$113)\n+($H278*'fnd base rates'!K$114)\n+($I278*'fnd base rates'!K$115)\n+($J278*'fnd base rates'!K$119)\n+($K278*'fnd base rates'!K$120)\n+($M278*'fnd base rates'!K$122)\n+($N278*'fnd base rates'!K$123)\n+($O278*'fnd base rates'!K$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,11)))\n*$R278","v":7123.0328308460003},{"$f":"(($D278*'fnd base rates'!L$110)\n+($E278*'fnd base rates'!L$111)\n+($F278*'fnd base rates'!L$112)\n+($G278*'fnd base rates'!L$113)\n+($H278*'fnd base rates'!L$114)\n+($I278*'fnd base rates'!L$115)\n+($J278*'fnd base rates'!L$119)\n+($K278*'fnd base rates'!L$120)\n+($M278*'fnd base rates'!L$122)\n+($N278*'fnd base rates'!L$123)\n+($O278*'fnd base rates'!L$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,12)))","v":9089.104934970148},{"$f":"(($D278*'fnd base rates'!M$110)\n+($E278*'fnd base rates'!M$111)\n+($F278*'fnd base rates'!M$112)\n+($G278*'fnd base rates'!M$113)\n+($H278*'fnd base rates'!M$114)\n+($I278*'fnd base rates'!M$115)\n+($J278*'fnd base rates'!M$119)\n+($K278*'fnd base rates'!M$120)\n+($M278*'fnd base rates'!M$122)\n+($N278*'fnd base rates'!M$123)\n+($O278*'fnd base rates'!M$124)\n+($P278*VLOOKUP($S278+15,rate_basefnd,13)))","v":0},80470.748919726146,null,444035244,"444","035","244",1,6,80470.748919726146,13412,0,13412,null,null,null,null,null,13412,0,13412,21,13391,603,12788]
[444,444035336,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D279","v":0},{"$f":"'fnd enro'!E279","v":0},{"$f":"'fnd enro'!F279","v":0},{"$f":"'fnd enro'!G279","v":1},{"$f":"'fnd enro'!H279","v":1},{"$f":"'fnd enro'!I279","v":0},{"$f":"'fnd enro'!J279","v":0},{"$f":"'fnd enro'!K279","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L279","v":0},{"$f":"'fnd enro'!M279+'fnd enro'!N279","v":0},{"$f":"'fnd enro'!O279","v":0},{"$f":"'fnd enro'!P279","v":0},{"$f":"'fnd enro'!Q279+'fnd enro'!R279","v":0},{"$f":"'fnd enro'!T279","v":2},1.081,{"$f":"VALUE('fnd enro'!S279)","v":1},null,{"$f":"(($D279*'fnd base rates'!C$110)\n+($E279*'fnd base rates'!C$111)\n+($F279*'fnd base rates'!C$112)\n+($G279*'fnd base rates'!C$113)\n+($H279*'fnd base rates'!C$114)\n+($I279*'fnd base rates'!C$115)\n+($J279*'fnd base rates'!C$119)\n+($K279*'fnd base rates'!C$120)\n+($M279*'fnd base rates'!C$122)\n+($N279*'fnd base rates'!C$123)\n+($O279*'fnd base rates'!C$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,3)))\n*$R279","v":1068.9981802039999},{"$f":"(($D279*'fnd base rates'!D$110)\n+($E279*'fnd base rates'!D$111)\n+($F279*'fnd base rates'!D$112)\n+($G279*'fnd base rates'!D$113)\n+($H279*'fnd base rates'!D$114)\n+($I279*'fnd base rates'!D$115)\n+($J279*'fnd base rates'!D$119)\n+($K279*'fnd base rates'!D$120)\n+($M279*'fnd base rates'!D$122)\n+($N279*'fnd base rates'!D$123)\n+($O279*'fnd base rates'!D$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,4)))\n*$R279","v":1530.3933199999999},{"$f":"(($D279*'fnd base rates'!E$110)\n+($E279*'fnd base rates'!E$111)\n+($F279*'fnd base rates'!E$112)\n+($G279*'fnd base rates'!E$113)\n+($H279*'fnd base rates'!E$114)\n+($I279*'fnd base rates'!E$115)\n+($J279*'fnd base rates'!E$119)\n+($K279*'fnd base rates'!E$120)\n+($M279*'fnd base rates'!E$122)\n+($N279*'fnd base rates'!E$123)\n+($O279*'fnd base rates'!E$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,5)))\n*$R279","v":7327.6037398499993},{"$f":"(($D279*'fnd base rates'!F$110)\n+($E279*'fnd base rates'!F$111)\n+($F279*'fnd base rates'!F$112)\n+($G279*'fnd base rates'!F$113)\n+($H279*'fnd base rates'!F$114)\n+($I279*'fnd base rates'!F$115)\n+($J279*'fnd base rates'!F$119)\n+($K279*'fnd base rates'!F$120)\n+($M279*'fnd base rates'!F$122)\n+($N279*'fnd base rates'!F$123)\n+($O279*'fnd base rates'!F$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,6)))\n*$R279","v":2230.5633222300003},{"$f":"(($D279*'fnd base rates'!G$110)\n+($E279*'fnd base rates'!G$111)\n+($F279*'fnd base rates'!G$112)\n+($G279*'fnd base rates'!G$113)\n+($H279*'fnd base rates'!G$114)\n+($I279*'fnd base rates'!G$115)\n+($J279*'fnd base rates'!G$119)\n+($K279*'fnd base rates'!G$120)\n+($M279*'fnd base rates'!G$122)\n+($N279*'fnd base rates'!G$123)\n+($O279*'fnd base rates'!G$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,7)))\n*$R279","v":324.64289968599996},{"$f":"(($D279*'fnd base rates'!H$110)\n+($E279*'fnd base rates'!H$111)\n+($F279*'fnd base rates'!H$112)\n+($G279*'fnd base rates'!H$113)\n+($H279*'fnd base rates'!H$114)\n+($I279*'fnd base rates'!H$115)\n+($J279*'fnd base rates'!H$119)\n+($K279*'fnd base rates'!H$120)\n+($M279*'fnd base rates'!H$122)\n+($N279*'fnd base rates'!H$123)\n+($O279*'fnd base rates'!H$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D279*'fnd base rates'!I$110)\n+($E279*'fnd base rates'!I$111)\n+($F279*'fnd base rates'!I$112)\n+($G279*'fnd base rates'!I$113)\n+($H279*'fnd base rates'!I$114)\n+($I279*'fnd base rates'!I$115)\n+($J279*'fnd base rates'!I$119)\n+($K279*'fnd base rates'!I$120)\n+($M279*'fnd base rates'!I$122)\n+($N279*'fnd base rates'!I$123)\n+($O279*'fnd base rates'!I$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,9)))\n*$R279","v":595.16616999999997},{"$f":"(($D279*'fnd base rates'!J$110)\n+($E279*'fnd base rates'!J$111)\n+($F279*'fnd base rates'!J$112)\n+($G279*'fnd base rates'!J$113)\n+($H279*'fnd base rates'!J$114)\n+($I279*'fnd base rates'!J$115)\n+($J279*'fnd base rates'!J$119)\n+($K279*'fnd base rates'!J$120)\n+($M279*'fnd base rates'!J$122)\n+($N279*'fnd base rates'!J$123)\n+($O279*'fnd base rates'!J$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,10)))\n*$R279","v":401.20233999999999},{"$f":"(($D279*'fnd base rates'!K$110)\n+($E279*'fnd base rates'!K$111)\n+($F279*'fnd base rates'!K$112)\n+($G279*'fnd base rates'!K$113)\n+($H279*'fnd base rates'!K$114)\n+($I279*'fnd base rates'!K$115)\n+($J279*'fnd base rates'!K$119)\n+($K279*'fnd base rates'!K$120)\n+($M279*'fnd base rates'!K$122)\n+($N279*'fnd base rates'!K$123)\n+($O279*'fnd base rates'!K$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,11)))\n*$R279","v":2278.1713102819995},{"$f":"(($D279*'fnd base rates'!L$110)\n+($E279*'fnd base rates'!L$111)\n+($F279*'fnd base rates'!L$112)\n+($G279*'fnd base rates'!L$113)\n+($H279*'fnd base rates'!L$114)\n+($I279*'fnd base rates'!L$115)\n+($J279*'fnd base rates'!L$119)\n+($K279*'fnd base rates'!L$120)\n+($M279*'fnd base rates'!L$122)\n+($N279*'fnd base rates'!L$123)\n+($O279*'fnd base rates'!L$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D279*'fnd base rates'!M$110)\n+($E279*'fnd base rates'!M$111)\n+($F279*'fnd base rates'!M$112)\n+($G279*'fnd base rates'!M$113)\n+($H279*'fnd base rates'!M$114)\n+($I279*'fnd base rates'!M$115)\n+($J279*'fnd base rates'!M$119)\n+($K279*'fnd base rates'!M$120)\n+($M279*'fnd base rates'!M$122)\n+($N279*'fnd base rates'!M$123)\n+($O279*'fnd base rates'!M$124)\n+($P279*VLOOKUP($S279+15,rate_basefnd,13)))","v":0},19089.170344700291,null,444035336,"444","035","336",1,2,19089.170344700291,9545,0,9545,null,null,null,null,null,9545,0,9545,-2,9547,14,9533]
[445,445348017,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D280","v":0},{"$f":"'fnd enro'!E280","v":0},{"$f":"'fnd enro'!F280","v":0},{"$f":"'fnd enro'!G280","v":0},{"$f":"'fnd enro'!H280","v":4},{"$f":"'fnd enro'!I280","v":2},{"$f":"'fnd enro'!J280","v":0},{"$f":"'fnd enro'!K280","v":0.22739999999999999},{"$f":"'fnd enro'!L280","v":0},{"$f":"'fnd enro'!M280+'fnd enro'!N280","v":0},{"$f":"'fnd enro'!O280","v":0},{"$f":"'fnd enro'!P280","v":0},{"$f":"'fnd enro'!Q280+'fnd enro'!R280","v":3},{"$f":"'fnd enro'!T280","v":6},1,{"$f":"VALUE('fnd enro'!S280)","v":10},null,{"$f":"(($D280*'fnd base rates'!C$110)\n+($E280*'fnd base rates'!C$111)\n+($F280*'fnd base rates'!C$112)\n+($G280*'fnd base rates'!C$113)\n+($H280*'fnd base rates'!C$114)\n+($I280*'fnd base rates'!C$115)\n+($J280*'fnd base rates'!C$119)\n+($K280*'fnd base rates'!C$120)\n+($M280*'fnd base rates'!C$122)\n+($N280*'fnd base rates'!C$123)\n+($O280*'fnd base rates'!C$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,3)))\n*$R280","v":3153.5924519999999},{"$f":"(($D280*'fnd base rates'!D$110)\n+($E280*'fnd base rates'!D$111)\n+($F280*'fnd base rates'!D$112)\n+($G280*'fnd base rates'!D$113)\n+($H280*'fnd base rates'!D$114)\n+($I280*'fnd base rates'!D$115)\n+($J280*'fnd base rates'!D$119)\n+($K280*'fnd base rates'!D$120)\n+($M280*'fnd base rates'!D$122)\n+($N280*'fnd base rates'!D$123)\n+($O280*'fnd base rates'!D$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,4)))\n*$R280","v":5132.7299999999996},{"$f":"(($D280*'fnd base rates'!E$110)\n+($E280*'fnd base rates'!E$111)\n+($F280*'fnd base rates'!E$112)\n+($G280*'fnd base rates'!E$113)\n+($H280*'fnd base rates'!E$114)\n+($I280*'fnd base rates'!E$115)\n+($J280*'fnd base rates'!E$119)\n+($K280*'fnd base rates'!E$120)\n+($M280*'fnd base rates'!E$122)\n+($N280*'fnd base rates'!E$123)\n+($O280*'fnd base rates'!E$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,5)))\n*$R280","v":30500.255550000002},{"$f":"(($D280*'fnd base rates'!F$110)\n+($E280*'fnd base rates'!F$111)\n+($F280*'fnd base rates'!F$112)\n+($G280*'fnd base rates'!F$113)\n+($H280*'fnd base rates'!F$114)\n+($I280*'fnd base rates'!F$115)\n+($J280*'fnd base rates'!F$119)\n+($K280*'fnd base rates'!F$120)\n+($M280*'fnd base rates'!F$122)\n+($N280*'fnd base rates'!F$123)\n+($O280*'fnd base rates'!F$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,6)))\n*$R280","v":5289.8774900000008},{"$f":"(($D280*'fnd base rates'!G$110)\n+($E280*'fnd base rates'!G$111)\n+($F280*'fnd base rates'!G$112)\n+($G280*'fnd base rates'!G$113)\n+($H280*'fnd base rates'!G$114)\n+($I280*'fnd base rates'!G$115)\n+($J280*'fnd base rates'!G$119)\n+($K280*'fnd base rates'!G$120)\n+($M280*'fnd base rates'!G$122)\n+($N280*'fnd base rates'!G$123)\n+($O280*'fnd base rates'!G$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,7)))\n*$R280","v":1344.291618},{"$f":"(($D280*'fnd base rates'!H$110)\n+($E280*'fnd base rates'!H$111)\n+($F280*'fnd base rates'!H$112)\n+($G280*'fnd base rates'!H$113)\n+($H280*'fnd base rates'!H$114)\n+($I280*'fnd base rates'!H$115)\n+($J280*'fnd base rates'!H$119)\n+($K280*'fnd base rates'!H$120)\n+($M280*'fnd base rates'!H$122)\n+($N280*'fnd base rates'!H$123)\n+($O280*'fnd base rates'!H$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,8)))","v":3532.171468},{"$f":"(($D280*'fnd base rates'!I$110)\n+($E280*'fnd base rates'!I$111)\n+($F280*'fnd base rates'!I$112)\n+($G280*'fnd base rates'!I$113)\n+($H280*'fnd base rates'!I$114)\n+($I280*'fnd base rates'!I$115)\n+($J280*'fnd base rates'!I$119)\n+($K280*'fnd base rates'!I$120)\n+($M280*'fnd base rates'!I$122)\n+($N280*'fnd base rates'!I$123)\n+($O280*'fnd base rates'!I$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,9)))\n*$R280","v":2395.77},{"$f":"(($D280*'fnd base rates'!J$110)\n+($E280*'fnd base rates'!J$111)\n+($F280*'fnd base rates'!J$112)\n+($G280*'fnd base rates'!J$113)\n+($H280*'fnd base rates'!J$114)\n+($I280*'fnd base rates'!J$115)\n+($J280*'fnd base rates'!J$119)\n+($K280*'fnd base rates'!J$120)\n+($M280*'fnd base rates'!J$122)\n+($N280*'fnd base rates'!J$123)\n+($O280*'fnd base rates'!J$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,10)))\n*$R280","v":3801.53},{"$f":"(($D280*'fnd base rates'!K$110)\n+($E280*'fnd base rates'!K$111)\n+($F280*'fnd base rates'!K$112)\n+($G280*'fnd base rates'!K$113)\n+($H280*'fnd base rates'!K$114)\n+($I280*'fnd base rates'!K$115)\n+($J280*'fnd base rates'!K$119)\n+($K280*'fnd base rates'!K$120)\n+($M280*'fnd base rates'!K$122)\n+($N280*'fnd base rates'!K$123)\n+($O280*'fnd base rates'!K$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,11)))\n*$R280","v":6490.4895660000002},{"$f":"(($D280*'fnd base rates'!L$110)\n+($E280*'fnd base rates'!L$111)\n+($F280*'fnd base rates'!L$112)\n+($G280*'fnd base rates'!L$113)\n+($H280*'fnd base rates'!L$114)\n+($I280*'fnd base rates'!L$115)\n+($J280*'fnd base rates'!L$119)\n+($K280*'fnd base rates'!L$120)\n+($M280*'fnd base rates'!L$122)\n+($N280*'fnd base rates'!L$123)\n+($O280*'fnd base rates'!L$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,12)))","v":8380.6750990364908},{"$f":"(($D280*'fnd base rates'!M$110)\n+($E280*'fnd base rates'!M$111)\n+($F280*'fnd base rates'!M$112)\n+($G280*'fnd base rates'!M$113)\n+($H280*'fnd base rates'!M$114)\n+($I280*'fnd base rates'!M$115)\n+($J280*'fnd base rates'!M$119)\n+($K280*'fnd base rates'!M$120)\n+($M280*'fnd base rates'!M$122)\n+($N280*'fnd base rates'!M$123)\n+($O280*'fnd base rates'!M$124)\n+($P280*VLOOKUP($S280+15,rate_basefnd,13)))","v":0},70021.3832430365,null,445348017,"445","348","017",1,6,70021.3832430365,11670,0,11670,null,null,null,null,null,11670,0,11670,187,11483,20,11463]
[445,445348064,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D281","v":0},{"$f":"'fnd enro'!E281","v":0},{"$f":"'fnd enro'!F281","v":0},{"$f":"'fnd enro'!G281","v":0},{"$f":"'fnd enro'!H281","v":0},{"$f":"'fnd enro'!I281","v":2},{"$f":"'fnd enro'!J281","v":0},{"$f":"'fnd enro'!K281","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L281","v":0},{"$f":"'fnd enro'!M281+'fnd enro'!N281","v":0},{"$f":"'fnd enro'!O281","v":0},{"$f":"'fnd enro'!P281","v":0},{"$f":"'fnd enro'!Q281+'fnd enro'!R281","v":0},{"$f":"'fnd enro'!T281","v":2},1,{"$f":"VALUE('fnd enro'!S281)","v":1},null,{"$f":"(($D281*'fnd base rates'!C$110)\n+($E281*'fnd base rates'!C$111)\n+($F281*'fnd base rates'!C$112)\n+($G281*'fnd base rates'!C$113)\n+($H281*'fnd base rates'!C$114)\n+($I281*'fnd base rates'!C$115)\n+($J281*'fnd base rates'!C$119)\n+($K281*'fnd base rates'!C$120)\n+($M281*'fnd base rates'!C$122)\n+($N281*'fnd base rates'!C$123)\n+($O281*'fnd base rates'!C$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,3)))\n*$R281","v":988.89748400000008},{"$f":"(($D281*'fnd base rates'!D$110)\n+($E281*'fnd base rates'!D$111)\n+($F281*'fnd base rates'!D$112)\n+($G281*'fnd base rates'!D$113)\n+($H281*'fnd base rates'!D$114)\n+($I281*'fnd base rates'!D$115)\n+($J281*'fnd base rates'!D$119)\n+($K281*'fnd base rates'!D$120)\n+($M281*'fnd base rates'!D$122)\n+($N281*'fnd base rates'!D$123)\n+($O281*'fnd base rates'!D$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,4)))\n*$R281","v":1415.72},{"$f":"(($D281*'fnd base rates'!E$110)\n+($E281*'fnd base rates'!E$111)\n+($F281*'fnd base rates'!E$112)\n+($G281*'fnd base rates'!E$113)\n+($H281*'fnd base rates'!E$114)\n+($I281*'fnd base rates'!E$115)\n+($J281*'fnd base rates'!E$119)\n+($K281*'fnd base rates'!E$120)\n+($M281*'fnd base rates'!E$122)\n+($N281*'fnd base rates'!E$123)\n+($O281*'fnd base rates'!E$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,5)))\n*$R281","v":9077.2518500000006},{"$f":"(($D281*'fnd base rates'!F$110)\n+($E281*'fnd base rates'!F$111)\n+($F281*'fnd base rates'!F$112)\n+($G281*'fnd base rates'!F$113)\n+($H281*'fnd base rates'!F$114)\n+($I281*'fnd base rates'!F$115)\n+($J281*'fnd base rates'!F$119)\n+($K281*'fnd base rates'!F$120)\n+($M281*'fnd base rates'!F$122)\n+($N281*'fnd base rates'!F$123)\n+($O281*'fnd base rates'!F$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,6)))\n*$R281","v":1629.4658300000001},{"$f":"(($D281*'fnd base rates'!G$110)\n+($E281*'fnd base rates'!G$111)\n+($F281*'fnd base rates'!G$112)\n+($G281*'fnd base rates'!G$113)\n+($H281*'fnd base rates'!G$114)\n+($I281*'fnd base rates'!G$115)\n+($J281*'fnd base rates'!G$119)\n+($K281*'fnd base rates'!G$120)\n+($M281*'fnd base rates'!G$122)\n+($N281*'fnd base rates'!G$123)\n+($O281*'fnd base rates'!G$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,7)))\n*$R281","v":302.65720599999997},{"$f":"(($D281*'fnd base rates'!H$110)\n+($E281*'fnd base rates'!H$111)\n+($F281*'fnd base rates'!H$112)\n+($G281*'fnd base rates'!H$113)\n+($H281*'fnd base rates'!H$114)\n+($I281*'fnd base rates'!H$115)\n+($J281*'fnd base rates'!H$119)\n+($K281*'fnd base rates'!H$120)\n+($M281*'fnd base rates'!H$122)\n+($N281*'fnd base rates'!H$123)\n+($O281*'fnd base rates'!H$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D281*'fnd base rates'!I$110)\n+($E281*'fnd base rates'!I$111)\n+($F281*'fnd base rates'!I$112)\n+($G281*'fnd base rates'!I$113)\n+($H281*'fnd base rates'!I$114)\n+($I281*'fnd base rates'!I$115)\n+($J281*'fnd base rates'!I$119)\n+($K281*'fnd base rates'!I$120)\n+($M281*'fnd base rates'!I$122)\n+($N281*'fnd base rates'!I$123)\n+($O281*'fnd base rates'!I$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,9)))\n*$R281","v":788.18},{"$f":"(($D281*'fnd base rates'!J$110)\n+($E281*'fnd base rates'!J$111)\n+($F281*'fnd base rates'!J$112)\n+($G281*'fnd base rates'!J$113)\n+($H281*'fnd base rates'!J$114)\n+($I281*'fnd base rates'!J$115)\n+($J281*'fnd base rates'!J$119)\n+($K281*'fnd base rates'!J$120)\n+($M281*'fnd base rates'!J$122)\n+($N281*'fnd base rates'!J$123)\n+($O281*'fnd base rates'!J$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,10)))\n*$R281","v":1061.7},{"$f":"(($D281*'fnd base rates'!K$110)\n+($E281*'fnd base rates'!K$111)\n+($F281*'fnd base rates'!K$112)\n+($G281*'fnd base rates'!K$113)\n+($H281*'fnd base rates'!K$114)\n+($I281*'fnd base rates'!K$115)\n+($J281*'fnd base rates'!K$119)\n+($K281*'fnd base rates'!K$120)\n+($M281*'fnd base rates'!K$122)\n+($N281*'fnd base rates'!K$123)\n+($O281*'fnd base rates'!K$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,11)))\n*$R281","v":2123.896522},{"$f":"(($D281*'fnd base rates'!L$110)\n+($E281*'fnd base rates'!L$111)\n+($F281*'fnd base rates'!L$112)\n+($G281*'fnd base rates'!L$113)\n+($H281*'fnd base rates'!L$114)\n+($I281*'fnd base rates'!L$115)\n+($J281*'fnd base rates'!L$119)\n+($K281*'fnd base rates'!L$120)\n+($M281*'fnd base rates'!L$122)\n+($N281*'fnd base rates'!L$123)\n+($O281*'fnd base rates'!L$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D281*'fnd base rates'!M$110)\n+($E281*'fnd base rates'!M$111)\n+($F281*'fnd base rates'!M$112)\n+($G281*'fnd base rates'!M$113)\n+($H281*'fnd base rates'!M$114)\n+($I281*'fnd base rates'!M$115)\n+($J281*'fnd base rates'!M$119)\n+($K281*'fnd base rates'!M$120)\n+($M281*'fnd base rates'!M$122)\n+($N281*'fnd base rates'!M$123)\n+($O281*'fnd base rates'!M$124)\n+($P281*VLOOKUP($S281+15,rate_basefnd,13)))","v":0},21111.075437257765,null,445348064,"445","348","064",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[445,445348110,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D282","v":0},{"$f":"'fnd enro'!E282","v":0},{"$f":"'fnd enro'!F282","v":0},{"$f":"'fnd enro'!G282","v":1},{"$f":"'fnd enro'!H282","v":0},{"$f":"'fnd enro'!I282","v":0},{"$f":"'fnd enro'!J282","v":0},{"$f":"'fnd enro'!K282","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L282","v":0},{"$f":"'fnd enro'!M282+'fnd enro'!N282","v":0},{"$f":"'fnd enro'!O282","v":0},{"$f":"'fnd enro'!P282","v":0},{"$f":"'fnd enro'!Q282+'fnd enro'!R282","v":0},{"$f":"'fnd enro'!T282","v":1},1,{"$f":"VALUE('fnd enro'!S282)","v":1},null,{"$f":"(($D282*'fnd base rates'!C$110)\n+($E282*'fnd base rates'!C$111)\n+($F282*'fnd base rates'!C$112)\n+($G282*'fnd base rates'!C$113)\n+($H282*'fnd base rates'!C$114)\n+($I282*'fnd base rates'!C$115)\n+($J282*'fnd base rates'!C$119)\n+($K282*'fnd base rates'!C$120)\n+($M282*'fnd base rates'!C$122)\n+($N282*'fnd base rates'!C$123)\n+($O282*'fnd base rates'!C$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,3)))\n*$R282","v":494.44874200000004},{"$f":"(($D282*'fnd base rates'!D$110)\n+($E282*'fnd base rates'!D$111)\n+($F282*'fnd base rates'!D$112)\n+($G282*'fnd base rates'!D$113)\n+($H282*'fnd base rates'!D$114)\n+($I282*'fnd base rates'!D$115)\n+($J282*'fnd base rates'!D$119)\n+($K282*'fnd base rates'!D$120)\n+($M282*'fnd base rates'!D$122)\n+($N282*'fnd base rates'!D$123)\n+($O282*'fnd base rates'!D$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,4)))\n*$R282","v":707.86},{"$f":"(($D282*'fnd base rates'!E$110)\n+($E282*'fnd base rates'!E$111)\n+($F282*'fnd base rates'!E$112)\n+($G282*'fnd base rates'!E$113)\n+($H282*'fnd base rates'!E$114)\n+($I282*'fnd base rates'!E$115)\n+($J282*'fnd base rates'!E$119)\n+($K282*'fnd base rates'!E$120)\n+($M282*'fnd base rates'!E$122)\n+($N282*'fnd base rates'!E$123)\n+($O282*'fnd base rates'!E$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,5)))\n*$R282","v":3584.0059249999999},{"$f":"(($D282*'fnd base rates'!F$110)\n+($E282*'fnd base rates'!F$111)\n+($F282*'fnd base rates'!F$112)\n+($G282*'fnd base rates'!F$113)\n+($H282*'fnd base rates'!F$114)\n+($I282*'fnd base rates'!F$115)\n+($J282*'fnd base rates'!F$119)\n+($K282*'fnd base rates'!F$120)\n+($M282*'fnd base rates'!F$122)\n+($N282*'fnd base rates'!F$123)\n+($O282*'fnd base rates'!F$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,6)))\n*$R282","v":1148.3229150000002},{"$f":"(($D282*'fnd base rates'!G$110)\n+($E282*'fnd base rates'!G$111)\n+($F282*'fnd base rates'!G$112)\n+($G282*'fnd base rates'!G$113)\n+($H282*'fnd base rates'!G$114)\n+($I282*'fnd base rates'!G$115)\n+($J282*'fnd base rates'!G$119)\n+($K282*'fnd base rates'!G$120)\n+($M282*'fnd base rates'!G$122)\n+($N282*'fnd base rates'!G$123)\n+($O282*'fnd base rates'!G$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,7)))\n*$R282","v":144.75860299999999},{"$f":"(($D282*'fnd base rates'!H$110)\n+($E282*'fnd base rates'!H$111)\n+($F282*'fnd base rates'!H$112)\n+($G282*'fnd base rates'!H$113)\n+($H282*'fnd base rates'!H$114)\n+($I282*'fnd base rates'!H$115)\n+($J282*'fnd base rates'!H$119)\n+($K282*'fnd base rates'!H$120)\n+($M282*'fnd base rates'!H$122)\n+($N282*'fnd base rates'!H$123)\n+($O282*'fnd base rates'!H$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D282*'fnd base rates'!I$110)\n+($E282*'fnd base rates'!I$111)\n+($F282*'fnd base rates'!I$112)\n+($G282*'fnd base rates'!I$113)\n+($H282*'fnd base rates'!I$114)\n+($I282*'fnd base rates'!I$115)\n+($J282*'fnd base rates'!I$119)\n+($K282*'fnd base rates'!I$120)\n+($M282*'fnd base rates'!I$122)\n+($N282*'fnd base rates'!I$123)\n+($O282*'fnd base rates'!I$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,9)))\n*$R282","v":236.19},{"$f":"(($D282*'fnd base rates'!J$110)\n+($E282*'fnd base rates'!J$111)\n+($F282*'fnd base rates'!J$112)\n+($G282*'fnd base rates'!J$113)\n+($H282*'fnd base rates'!J$114)\n+($I282*'fnd base rates'!J$115)\n+($J282*'fnd base rates'!J$119)\n+($K282*'fnd base rates'!J$120)\n+($M282*'fnd base rates'!J$122)\n+($N282*'fnd base rates'!J$123)\n+($O282*'fnd base rates'!J$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,10)))\n*$R282","v":140.93},{"$f":"(($D282*'fnd base rates'!K$110)\n+($E282*'fnd base rates'!K$111)\n+($F282*'fnd base rates'!K$112)\n+($G282*'fnd base rates'!K$113)\n+($H282*'fnd base rates'!K$114)\n+($I282*'fnd base rates'!K$115)\n+($J282*'fnd base rates'!K$119)\n+($K282*'fnd base rates'!K$120)\n+($M282*'fnd base rates'!K$122)\n+($N282*'fnd base rates'!K$123)\n+($O282*'fnd base rates'!K$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,11)))\n*$R282","v":1015.818261},{"$f":"(($D282*'fnd base rates'!L$110)\n+($E282*'fnd base rates'!L$111)\n+($F282*'fnd base rates'!L$112)\n+($G282*'fnd base rates'!L$113)\n+($H282*'fnd base rates'!L$114)\n+($I282*'fnd base rates'!L$115)\n+($J282*'fnd base rates'!L$119)\n+($K282*'fnd base rates'!L$120)\n+($M282*'fnd base rates'!L$122)\n+($N282*'fnd base rates'!L$123)\n+($O282*'fnd base rates'!L$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D282*'fnd base rates'!M$110)\n+($E282*'fnd base rates'!M$111)\n+($F282*'fnd base rates'!M$112)\n+($G282*'fnd base rates'!M$113)\n+($H282*'fnd base rates'!M$114)\n+($I282*'fnd base rates'!M$115)\n+($J282*'fnd base rates'!M$119)\n+($K282*'fnd base rates'!M$120)\n+($M282*'fnd base rates'!M$122)\n+($N282*'fnd base rates'!M$123)\n+($O282*'fnd base rates'!M$124)\n+($P282*VLOOKUP($S282+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,445348110,"445","348","110",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[445,445348151,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D283","v":0},{"$f":"'fnd enro'!E283","v":0},{"$f":"'fnd enro'!F283","v":2},{"$f":"'fnd enro'!G283","v":1},{"$f":"'fnd enro'!H283","v":2},{"$f":"'fnd enro'!I283","v":4},{"$f":"'fnd enro'!J283","v":0},{"$f":"'fnd enro'!K283","v":0.34110000000000001},{"$f":"'fnd enro'!L283","v":0},{"$f":"'fnd enro'!M283+'fnd enro'!N283","v":0},{"$f":"'fnd enro'!O283","v":0},{"$f":"'fnd enro'!P283","v":0},{"$f":"'fnd enro'!Q283+'fnd enro'!R283","v":1},{"$f":"'fnd enro'!T283","v":9},1,{"$f":"VALUE('fnd enro'!S283)","v":2},null,{"$f":"(($D283*'fnd base rates'!C$110)\n+($E283*'fnd base rates'!C$111)\n+($F283*'fnd base rates'!C$112)\n+($G283*'fnd base rates'!C$113)\n+($H283*'fnd base rates'!C$114)\n+($I283*'fnd base rates'!C$115)\n+($J283*'fnd base rates'!C$119)\n+($K283*'fnd base rates'!C$120)\n+($M283*'fnd base rates'!C$122)\n+($N283*'fnd base rates'!C$123)\n+($O283*'fnd base rates'!C$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,3)))\n*$R283","v":4501.5786779999999},{"$f":"(($D283*'fnd base rates'!D$110)\n+($E283*'fnd base rates'!D$111)\n+($F283*'fnd base rates'!D$112)\n+($G283*'fnd base rates'!D$113)\n+($H283*'fnd base rates'!D$114)\n+($I283*'fnd base rates'!D$115)\n+($J283*'fnd base rates'!D$119)\n+($K283*'fnd base rates'!D$120)\n+($M283*'fnd base rates'!D$122)\n+($N283*'fnd base rates'!D$123)\n+($O283*'fnd base rates'!D$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,4)))\n*$R283","v":6614.94},{"$f":"(($D283*'fnd base rates'!E$110)\n+($E283*'fnd base rates'!E$111)\n+($F283*'fnd base rates'!E$112)\n+($G283*'fnd base rates'!E$113)\n+($H283*'fnd base rates'!E$114)\n+($I283*'fnd base rates'!E$115)\n+($J283*'fnd base rates'!E$119)\n+($K283*'fnd base rates'!E$120)\n+($M283*'fnd base rates'!E$122)\n+($N283*'fnd base rates'!E$123)\n+($O283*'fnd base rates'!E$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,5)))\n*$R283","v":37679.593324999994},{"$f":"(($D283*'fnd base rates'!F$110)\n+($E283*'fnd base rates'!F$111)\n+($F283*'fnd base rates'!F$112)\n+($G283*'fnd base rates'!F$113)\n+($H283*'fnd base rates'!F$114)\n+($I283*'fnd base rates'!F$115)\n+($J283*'fnd base rates'!F$119)\n+($K283*'fnd base rates'!F$120)\n+($M283*'fnd base rates'!F$122)\n+($N283*'fnd base rates'!F$123)\n+($O283*'fnd base rates'!F$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,6)))\n*$R283","v":8534.1062350000011},{"$f":"(($D283*'fnd base rates'!G$110)\n+($E283*'fnd base rates'!G$111)\n+($F283*'fnd base rates'!G$112)\n+($G283*'fnd base rates'!G$113)\n+($H283*'fnd base rates'!G$114)\n+($I283*'fnd base rates'!G$115)\n+($J283*'fnd base rates'!G$119)\n+($K283*'fnd base rates'!G$120)\n+($M283*'fnd base rates'!G$122)\n+($N283*'fnd base rates'!G$123)\n+($O283*'fnd base rates'!G$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,7)))\n*$R283","v":1466.3274269999999},{"$f":"(($D283*'fnd base rates'!H$110)\n+($E283*'fnd base rates'!H$111)\n+($F283*'fnd base rates'!H$112)\n+($G283*'fnd base rates'!H$113)\n+($H283*'fnd base rates'!H$114)\n+($I283*'fnd base rates'!H$115)\n+($J283*'fnd base rates'!H$119)\n+($K283*'fnd base rates'!H$120)\n+($M283*'fnd base rates'!H$122)\n+($N283*'fnd base rates'!H$123)\n+($O283*'fnd base rates'!H$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,8)))","v":5501.4222019999997},{"$f":"(($D283*'fnd base rates'!I$110)\n+($E283*'fnd base rates'!I$111)\n+($F283*'fnd base rates'!I$112)\n+($G283*'fnd base rates'!I$113)\n+($H283*'fnd base rates'!I$114)\n+($I283*'fnd base rates'!I$115)\n+($J283*'fnd base rates'!I$119)\n+($K283*'fnd base rates'!I$120)\n+($M283*'fnd base rates'!I$122)\n+($N283*'fnd base rates'!I$123)\n+($O283*'fnd base rates'!I$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,9)))\n*$R283","v":3010.22},{"$f":"(($D283*'fnd base rates'!J$110)\n+($E283*'fnd base rates'!J$111)\n+($F283*'fnd base rates'!J$112)\n+($G283*'fnd base rates'!J$113)\n+($H283*'fnd base rates'!J$114)\n+($I283*'fnd base rates'!J$115)\n+($J283*'fnd base rates'!J$119)\n+($K283*'fnd base rates'!J$120)\n+($M283*'fnd base rates'!J$122)\n+($N283*'fnd base rates'!J$123)\n+($O283*'fnd base rates'!J$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,10)))\n*$R283","v":3414.3},{"$f":"(($D283*'fnd base rates'!K$110)\n+($E283*'fnd base rates'!K$111)\n+($F283*'fnd base rates'!K$112)\n+($G283*'fnd base rates'!K$113)\n+($H283*'fnd base rates'!K$114)\n+($I283*'fnd base rates'!K$115)\n+($J283*'fnd base rates'!K$119)\n+($K283*'fnd base rates'!K$120)\n+($M283*'fnd base rates'!K$122)\n+($N283*'fnd base rates'!K$123)\n+($O283*'fnd base rates'!K$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,11)))\n*$R283","v":9478.5443489999998},{"$f":"(($D283*'fnd base rates'!L$110)\n+($E283*'fnd base rates'!L$111)\n+($F283*'fnd base rates'!L$112)\n+($G283*'fnd base rates'!L$113)\n+($H283*'fnd base rates'!L$114)\n+($I283*'fnd base rates'!L$115)\n+($J283*'fnd base rates'!L$119)\n+($K283*'fnd base rates'!L$120)\n+($M283*'fnd base rates'!L$122)\n+($N283*'fnd base rates'!L$123)\n+($O283*'fnd base rates'!L$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,12)))","v":10664.044498987154},{"$f":"(($D283*'fnd base rates'!M$110)\n+($E283*'fnd base rates'!M$111)\n+($F283*'fnd base rates'!M$112)\n+($G283*'fnd base rates'!M$113)\n+($H283*'fnd base rates'!M$114)\n+($I283*'fnd base rates'!M$115)\n+($J283*'fnd base rates'!M$119)\n+($K283*'fnd base rates'!M$120)\n+($M283*'fnd base rates'!M$122)\n+($N283*'fnd base rates'!M$123)\n+($O283*'fnd base rates'!M$124)\n+($P283*VLOOKUP($S283+15,rate_basefnd,13)))","v":0},90865.076714987139,null,445348151,"445","348","151",1,9,90865.076714987139,10096,0,10096,null,null,null,null,null,10096,0,10096,-2,10098,13,10085]
[445,445348153,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D284","v":0},{"$f":"'fnd enro'!E284","v":0},{"$f":"'fnd enro'!F284","v":0},{"$f":"'fnd enro'!G284","v":0},{"$f":"'fnd enro'!H284","v":1},{"$f":"'fnd enro'!I284","v":0},{"$f":"'fnd enro'!J284","v":0},{"$f":"'fnd enro'!K284","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L284","v":0},{"$f":"'fnd enro'!M284+'fnd enro'!N284","v":0},{"$f":"'fnd enro'!O284","v":0},{"$f":"'fnd enro'!P284","v":0},{"$f":"'fnd enro'!Q284+'fnd enro'!R284","v":0},{"$f":"'fnd enro'!T284","v":1},1,{"$f":"VALUE('fnd enro'!S284)","v":1},null,{"$f":"(($D284*'fnd base rates'!C$110)\n+($E284*'fnd base rates'!C$111)\n+($F284*'fnd base rates'!C$112)\n+($G284*'fnd base rates'!C$113)\n+($H284*'fnd base rates'!C$114)\n+($I284*'fnd base rates'!C$115)\n+($J284*'fnd base rates'!C$119)\n+($K284*'fnd base rates'!C$120)\n+($M284*'fnd base rates'!C$122)\n+($N284*'fnd base rates'!C$123)\n+($O284*'fnd base rates'!C$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,3)))\n*$R284","v":494.44874200000004},{"$f":"(($D284*'fnd base rates'!D$110)\n+($E284*'fnd base rates'!D$111)\n+($F284*'fnd base rates'!D$112)\n+($G284*'fnd base rates'!D$113)\n+($H284*'fnd base rates'!D$114)\n+($I284*'fnd base rates'!D$115)\n+($J284*'fnd base rates'!D$119)\n+($K284*'fnd base rates'!D$120)\n+($M284*'fnd base rates'!D$122)\n+($N284*'fnd base rates'!D$123)\n+($O284*'fnd base rates'!D$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,4)))\n*$R284","v":707.86},{"$f":"(($D284*'fnd base rates'!E$110)\n+($E284*'fnd base rates'!E$111)\n+($F284*'fnd base rates'!E$112)\n+($G284*'fnd base rates'!E$113)\n+($H284*'fnd base rates'!E$114)\n+($I284*'fnd base rates'!E$115)\n+($J284*'fnd base rates'!E$119)\n+($K284*'fnd base rates'!E$120)\n+($M284*'fnd base rates'!E$122)\n+($N284*'fnd base rates'!E$123)\n+($O284*'fnd base rates'!E$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,5)))\n*$R284","v":3194.5359250000001},{"$f":"(($D284*'fnd base rates'!F$110)\n+($E284*'fnd base rates'!F$111)\n+($F284*'fnd base rates'!F$112)\n+($G284*'fnd base rates'!F$113)\n+($H284*'fnd base rates'!F$114)\n+($I284*'fnd base rates'!F$115)\n+($J284*'fnd base rates'!F$119)\n+($K284*'fnd base rates'!F$120)\n+($M284*'fnd base rates'!F$122)\n+($N284*'fnd base rates'!F$123)\n+($O284*'fnd base rates'!F$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,6)))\n*$R284","v":915.10291500000005},{"$f":"(($D284*'fnd base rates'!G$110)\n+($E284*'fnd base rates'!G$111)\n+($F284*'fnd base rates'!G$112)\n+($G284*'fnd base rates'!G$113)\n+($H284*'fnd base rates'!G$114)\n+($I284*'fnd base rates'!G$115)\n+($J284*'fnd base rates'!G$119)\n+($K284*'fnd base rates'!G$120)\n+($M284*'fnd base rates'!G$122)\n+($N284*'fnd base rates'!G$123)\n+($O284*'fnd base rates'!G$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,7)))\n*$R284","v":155.55860300000001},{"$f":"(($D284*'fnd base rates'!H$110)\n+($E284*'fnd base rates'!H$111)\n+($F284*'fnd base rates'!H$112)\n+($G284*'fnd base rates'!H$113)\n+($H284*'fnd base rates'!H$114)\n+($I284*'fnd base rates'!H$115)\n+($J284*'fnd base rates'!H$119)\n+($K284*'fnd base rates'!H$120)\n+($M284*'fnd base rates'!H$122)\n+($N284*'fnd base rates'!H$123)\n+($O284*'fnd base rates'!H$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D284*'fnd base rates'!I$110)\n+($E284*'fnd base rates'!I$111)\n+($F284*'fnd base rates'!I$112)\n+($G284*'fnd base rates'!I$113)\n+($H284*'fnd base rates'!I$114)\n+($I284*'fnd base rates'!I$115)\n+($J284*'fnd base rates'!I$119)\n+($K284*'fnd base rates'!I$120)\n+($M284*'fnd base rates'!I$122)\n+($N284*'fnd base rates'!I$123)\n+($O284*'fnd base rates'!I$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,9)))\n*$R284","v":314.38},{"$f":"(($D284*'fnd base rates'!J$110)\n+($E284*'fnd base rates'!J$111)\n+($F284*'fnd base rates'!J$112)\n+($G284*'fnd base rates'!J$113)\n+($H284*'fnd base rates'!J$114)\n+($I284*'fnd base rates'!J$115)\n+($J284*'fnd base rates'!J$119)\n+($K284*'fnd base rates'!J$120)\n+($M284*'fnd base rates'!J$122)\n+($N284*'fnd base rates'!J$123)\n+($O284*'fnd base rates'!J$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,10)))\n*$R284","v":230.21},{"$f":"(($D284*'fnd base rates'!K$110)\n+($E284*'fnd base rates'!K$111)\n+($F284*'fnd base rates'!K$112)\n+($G284*'fnd base rates'!K$113)\n+($H284*'fnd base rates'!K$114)\n+($I284*'fnd base rates'!K$115)\n+($J284*'fnd base rates'!K$119)\n+($K284*'fnd base rates'!K$120)\n+($M284*'fnd base rates'!K$122)\n+($N284*'fnd base rates'!K$123)\n+($O284*'fnd base rates'!K$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,11)))\n*$R284","v":1091.648261},{"$f":"(($D284*'fnd base rates'!L$110)\n+($E284*'fnd base rates'!L$111)\n+($F284*'fnd base rates'!L$112)\n+($G284*'fnd base rates'!L$113)\n+($H284*'fnd base rates'!L$114)\n+($I284*'fnd base rates'!L$115)\n+($J284*'fnd base rates'!L$119)\n+($K284*'fnd base rates'!L$120)\n+($M284*'fnd base rates'!L$122)\n+($N284*'fnd base rates'!L$123)\n+($O284*'fnd base rates'!L$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D284*'fnd base rates'!M$110)\n+($E284*'fnd base rates'!M$111)\n+($F284*'fnd base rates'!M$112)\n+($G284*'fnd base rates'!M$113)\n+($H284*'fnd base rates'!M$114)\n+($I284*'fnd base rates'!M$115)\n+($J284*'fnd base rates'!M$119)\n+($K284*'fnd base rates'!M$120)\n+($M284*'fnd base rates'!M$122)\n+($N284*'fnd base rates'!M$123)\n+($O284*'fnd base rates'!M$124)\n+($P284*VLOOKUP($S284+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,445348153,"445","348","153",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[445,445348186,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D285","v":0},{"$f":"'fnd enro'!E285","v":0},{"$f":"'fnd enro'!F285","v":0},{"$f":"'fnd enro'!G285","v":3},{"$f":"'fnd enro'!H285","v":0},{"$f":"'fnd enro'!I285","v":2},{"$f":"'fnd enro'!J285","v":0},{"$f":"'fnd enro'!K285","v":0.1895},{"$f":"'fnd enro'!L285","v":0},{"$f":"'fnd enro'!M285+'fnd enro'!N285","v":1},{"$f":"'fnd enro'!O285","v":0},{"$f":"'fnd enro'!P285","v":0},{"$f":"'fnd enro'!Q285+'fnd enro'!R285","v":2},{"$f":"'fnd enro'!T285","v":5},1,{"$f":"VALUE('fnd enro'!S285)","v":8},null,{"$f":"(($D285*'fnd base rates'!C$110)\n+($E285*'fnd base rates'!C$111)\n+($F285*'fnd base rates'!C$112)\n+($G285*'fnd base rates'!C$113)\n+($H285*'fnd base rates'!C$114)\n+($I285*'fnd base rates'!C$115)\n+($J285*'fnd base rates'!C$119)\n+($K285*'fnd base rates'!C$120)\n+($M285*'fnd base rates'!C$122)\n+($N285*'fnd base rates'!C$123)\n+($O285*'fnd base rates'!C$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,3)))\n*$R285","v":2681.5637099999999},{"$f":"(($D285*'fnd base rates'!D$110)\n+($E285*'fnd base rates'!D$111)\n+($F285*'fnd base rates'!D$112)\n+($G285*'fnd base rates'!D$113)\n+($H285*'fnd base rates'!D$114)\n+($I285*'fnd base rates'!D$115)\n+($J285*'fnd base rates'!D$119)\n+($K285*'fnd base rates'!D$120)\n+($M285*'fnd base rates'!D$122)\n+($N285*'fnd base rates'!D$123)\n+($O285*'fnd base rates'!D$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,4)))\n*$R285","v":4261.76},{"$f":"(($D285*'fnd base rates'!E$110)\n+($E285*'fnd base rates'!E$111)\n+($F285*'fnd base rates'!E$112)\n+($G285*'fnd base rates'!E$113)\n+($H285*'fnd base rates'!E$114)\n+($I285*'fnd base rates'!E$115)\n+($J285*'fnd base rates'!E$119)\n+($K285*'fnd base rates'!E$120)\n+($M285*'fnd base rates'!E$122)\n+($N285*'fnd base rates'!E$123)\n+($O285*'fnd base rates'!E$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,5)))\n*$R285","v":26446.099625000003},{"$f":"(($D285*'fnd base rates'!F$110)\n+($E285*'fnd base rates'!F$111)\n+($F285*'fnd base rates'!F$112)\n+($G285*'fnd base rates'!F$113)\n+($H285*'fnd base rates'!F$114)\n+($I285*'fnd base rates'!F$115)\n+($J285*'fnd base rates'!F$119)\n+($K285*'fnd base rates'!F$120)\n+($M285*'fnd base rates'!F$122)\n+($N285*'fnd base rates'!F$123)\n+($O285*'fnd base rates'!F$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,6)))\n*$R285","v":5232.174575},{"$f":"(($D285*'fnd base rates'!G$110)\n+($E285*'fnd base rates'!G$111)\n+($F285*'fnd base rates'!G$112)\n+($G285*'fnd base rates'!G$113)\n+($H285*'fnd base rates'!G$114)\n+($I285*'fnd base rates'!G$115)\n+($J285*'fnd base rates'!G$119)\n+($K285*'fnd base rates'!G$120)\n+($M285*'fnd base rates'!G$122)\n+($N285*'fnd base rates'!G$123)\n+($O285*'fnd base rates'!G$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,7)))\n*$R285","v":1049.4330150000001},{"$f":"(($D285*'fnd base rates'!H$110)\n+($E285*'fnd base rates'!H$111)\n+($F285*'fnd base rates'!H$112)\n+($G285*'fnd base rates'!H$113)\n+($H285*'fnd base rates'!H$114)\n+($I285*'fnd base rates'!H$115)\n+($J285*'fnd base rates'!H$119)\n+($K285*'fnd base rates'!H$120)\n+($M285*'fnd base rates'!H$122)\n+($N285*'fnd base rates'!H$123)\n+($O285*'fnd base rates'!H$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,8)))","v":3137.5178899999996},{"$f":"(($D285*'fnd base rates'!I$110)\n+($E285*'fnd base rates'!I$111)\n+($F285*'fnd base rates'!I$112)\n+($G285*'fnd base rates'!I$113)\n+($H285*'fnd base rates'!I$114)\n+($I285*'fnd base rates'!I$115)\n+($J285*'fnd base rates'!I$119)\n+($K285*'fnd base rates'!I$120)\n+($M285*'fnd base rates'!I$122)\n+($N285*'fnd base rates'!I$123)\n+($O285*'fnd base rates'!I$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,9)))\n*$R285","v":1787.57},{"$f":"(($D285*'fnd base rates'!J$110)\n+($E285*'fnd base rates'!J$111)\n+($F285*'fnd base rates'!J$112)\n+($G285*'fnd base rates'!J$113)\n+($H285*'fnd base rates'!J$114)\n+($I285*'fnd base rates'!J$115)\n+($J285*'fnd base rates'!J$119)\n+($K285*'fnd base rates'!J$120)\n+($M285*'fnd base rates'!J$122)\n+($N285*'fnd base rates'!J$123)\n+($O285*'fnd base rates'!J$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,10)))\n*$R285","v":2666.9700000000003},{"$f":"(($D285*'fnd base rates'!K$110)\n+($E285*'fnd base rates'!K$111)\n+($F285*'fnd base rates'!K$112)\n+($G285*'fnd base rates'!K$113)\n+($H285*'fnd base rates'!K$114)\n+($I285*'fnd base rates'!K$115)\n+($J285*'fnd base rates'!K$119)\n+($K285*'fnd base rates'!K$120)\n+($M285*'fnd base rates'!K$122)\n+($N285*'fnd base rates'!K$123)\n+($O285*'fnd base rates'!K$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,11)))\n*$R285","v":5441.7513049999989},{"$f":"(($D285*'fnd base rates'!L$110)\n+($E285*'fnd base rates'!L$111)\n+($F285*'fnd base rates'!L$112)\n+($G285*'fnd base rates'!L$113)\n+($H285*'fnd base rates'!L$114)\n+($I285*'fnd base rates'!L$115)\n+($J285*'fnd base rates'!L$119)\n+($K285*'fnd base rates'!L$120)\n+($M285*'fnd base rates'!L$122)\n+($N285*'fnd base rates'!L$123)\n+($O285*'fnd base rates'!L$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,12)))","v":6831.1708262685952},{"$f":"(($D285*'fnd base rates'!M$110)\n+($E285*'fnd base rates'!M$111)\n+($F285*'fnd base rates'!M$112)\n+($G285*'fnd base rates'!M$113)\n+($H285*'fnd base rates'!M$114)\n+($I285*'fnd base rates'!M$115)\n+($J285*'fnd base rates'!M$119)\n+($K285*'fnd base rates'!M$120)\n+($M285*'fnd base rates'!M$122)\n+($N285*'fnd base rates'!M$123)\n+($O285*'fnd base rates'!M$124)\n+($P285*VLOOKUP($S285+15,rate_basefnd,13)))","v":0},59536.010946268594,null,445348186,"445","348","186",1,5,59536.010946268594,11907,0,11907,null,null,null,null,null,11907,0,11907,140,11767,15,11752]
[445,445348226,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D286","v":0},{"$f":"'fnd enro'!E286","v":0},{"$f":"'fnd enro'!F286","v":2},{"$f":"'fnd enro'!G286","v":15},{"$f":"'fnd enro'!H286","v":4},{"$f":"'fnd enro'!I286","v":9},{"$f":"'fnd enro'!J286","v":0},{"$f":"'fnd enro'!K286","v":1.137},{"$f":"'fnd enro'!L286","v":0},{"$f":"'fnd enro'!M286+'fnd enro'!N286","v":4},{"$f":"'fnd enro'!O286","v":0},{"$f":"'fnd enro'!P286","v":0},{"$f":"'fnd enro'!Q286+'fnd enro'!R286","v":10},{"$f":"'fnd enro'!T286","v":30},1,{"$f":"VALUE('fnd enro'!S286)","v":7},null,{"$f":"(($D286*'fnd base rates'!C$110)\n+($E286*'fnd base rates'!C$111)\n+($F286*'fnd base rates'!C$112)\n+($G286*'fnd base rates'!C$113)\n+($H286*'fnd base rates'!C$114)\n+($I286*'fnd base rates'!C$115)\n+($J286*'fnd base rates'!C$119)\n+($K286*'fnd base rates'!C$120)\n+($M286*'fnd base rates'!C$122)\n+($N286*'fnd base rates'!C$123)\n+($O286*'fnd base rates'!C$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,3)))\n*$R286","v":15776.422259999998},{"$f":"(($D286*'fnd base rates'!D$110)\n+($E286*'fnd base rates'!D$111)\n+($F286*'fnd base rates'!D$112)\n+($G286*'fnd base rates'!D$113)\n+($H286*'fnd base rates'!D$114)\n+($I286*'fnd base rates'!D$115)\n+($J286*'fnd base rates'!D$119)\n+($K286*'fnd base rates'!D$120)\n+($M286*'fnd base rates'!D$122)\n+($N286*'fnd base rates'!D$123)\n+($O286*'fnd base rates'!D$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,4)))\n*$R286","v":24626.16},{"$f":"(($D286*'fnd base rates'!E$110)\n+($E286*'fnd base rates'!E$111)\n+($F286*'fnd base rates'!E$112)\n+($G286*'fnd base rates'!E$113)\n+($H286*'fnd base rates'!E$114)\n+($I286*'fnd base rates'!E$115)\n+($J286*'fnd base rates'!E$119)\n+($K286*'fnd base rates'!E$120)\n+($M286*'fnd base rates'!E$122)\n+($N286*'fnd base rates'!E$123)\n+($O286*'fnd base rates'!E$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,5)))\n*$R286","v":145907.59774999999},{"$f":"(($D286*'fnd base rates'!F$110)\n+($E286*'fnd base rates'!F$111)\n+($F286*'fnd base rates'!F$112)\n+($G286*'fnd base rates'!F$113)\n+($H286*'fnd base rates'!F$114)\n+($I286*'fnd base rates'!F$115)\n+($J286*'fnd base rates'!F$119)\n+($K286*'fnd base rates'!F$120)\n+($M286*'fnd base rates'!F$122)\n+($N286*'fnd base rates'!F$123)\n+($O286*'fnd base rates'!F$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,6)))\n*$R286","v":31145.457450000002},{"$f":"(($D286*'fnd base rates'!G$110)\n+($E286*'fnd base rates'!G$111)\n+($F286*'fnd base rates'!G$112)\n+($G286*'fnd base rates'!G$113)\n+($H286*'fnd base rates'!G$114)\n+($I286*'fnd base rates'!G$115)\n+($J286*'fnd base rates'!G$119)\n+($K286*'fnd base rates'!G$120)\n+($M286*'fnd base rates'!G$122)\n+($N286*'fnd base rates'!G$123)\n+($O286*'fnd base rates'!G$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,7)))\n*$R286","v":5932.1880899999996},{"$f":"(($D286*'fnd base rates'!H$110)\n+($E286*'fnd base rates'!H$111)\n+($F286*'fnd base rates'!H$112)\n+($G286*'fnd base rates'!H$113)\n+($H286*'fnd base rates'!H$114)\n+($I286*'fnd base rates'!H$115)\n+($J286*'fnd base rates'!H$119)\n+($K286*'fnd base rates'!H$120)\n+($M286*'fnd base rates'!H$122)\n+($N286*'fnd base rates'!H$123)\n+($O286*'fnd base rates'!H$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,8)))","v":17708.477339999998},{"$f":"(($D286*'fnd base rates'!I$110)\n+($E286*'fnd base rates'!I$111)\n+($F286*'fnd base rates'!I$112)\n+($G286*'fnd base rates'!I$113)\n+($H286*'fnd base rates'!I$114)\n+($I286*'fnd base rates'!I$115)\n+($J286*'fnd base rates'!I$119)\n+($K286*'fnd base rates'!I$120)\n+($M286*'fnd base rates'!I$122)\n+($N286*'fnd base rates'!I$123)\n+($O286*'fnd base rates'!I$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,9)))\n*$R286","v":10180.759999999998},{"$f":"(($D286*'fnd base rates'!J$110)\n+($E286*'fnd base rates'!J$111)\n+($F286*'fnd base rates'!J$112)\n+($G286*'fnd base rates'!J$113)\n+($H286*'fnd base rates'!J$114)\n+($I286*'fnd base rates'!J$115)\n+($J286*'fnd base rates'!J$119)\n+($K286*'fnd base rates'!J$120)\n+($M286*'fnd base rates'!J$122)\n+($N286*'fnd base rates'!J$123)\n+($O286*'fnd base rates'!J$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,10)))\n*$R286","v":13758.54},{"$f":"(($D286*'fnd base rates'!K$110)\n+($E286*'fnd base rates'!K$111)\n+($F286*'fnd base rates'!K$112)\n+($G286*'fnd base rates'!K$113)\n+($H286*'fnd base rates'!K$114)\n+($I286*'fnd base rates'!K$115)\n+($J286*'fnd base rates'!K$119)\n+($K286*'fnd base rates'!K$120)\n+($M286*'fnd base rates'!K$122)\n+($N286*'fnd base rates'!K$123)\n+($O286*'fnd base rates'!K$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,11)))\n*$R286","v":32274.637829999996},{"$f":"(($D286*'fnd base rates'!L$110)\n+($E286*'fnd base rates'!L$111)\n+($F286*'fnd base rates'!L$112)\n+($G286*'fnd base rates'!L$113)\n+($H286*'fnd base rates'!L$114)\n+($I286*'fnd base rates'!L$115)\n+($J286*'fnd base rates'!L$119)\n+($K286*'fnd base rates'!L$120)\n+($M286*'fnd base rates'!L$122)\n+($N286*'fnd base rates'!L$123)\n+($O286*'fnd base rates'!L$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,12)))","v":39835.012533071473},{"$f":"(($D286*'fnd base rates'!M$110)\n+($E286*'fnd base rates'!M$111)\n+($F286*'fnd base rates'!M$112)\n+($G286*'fnd base rates'!M$113)\n+($H286*'fnd base rates'!M$114)\n+($I286*'fnd base rates'!M$115)\n+($J286*'fnd base rates'!M$119)\n+($K286*'fnd base rates'!M$120)\n+($M286*'fnd base rates'!M$122)\n+($N286*'fnd base rates'!M$123)\n+($O286*'fnd base rates'!M$124)\n+($P286*VLOOKUP($S286+15,rate_basefnd,13)))","v":0},337145.25325307145,null,445348226,"445","348","226",1,30,337145.25325307145,11238,0,11238,null,null,null,null,null,11238,0,11238,99,11139,14,11125]
[445,445348271,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D287","v":0},{"$f":"'fnd enro'!E287","v":0},{"$f":"'fnd enro'!F287","v":0},{"$f":"'fnd enro'!G287","v":2},{"$f":"'fnd enro'!H287","v":0},{"$f":"'fnd enro'!I287","v":1},{"$f":"'fnd enro'!J287","v":0},{"$f":"'fnd enro'!K287","v":0.1137},{"$f":"'fnd enro'!L287","v":0},{"$f":"'fnd enro'!M287+'fnd enro'!N287","v":0},{"$f":"'fnd enro'!O287","v":0},{"$f":"'fnd enro'!P287","v":0},{"$f":"'fnd enro'!Q287+'fnd enro'!R287","v":2},{"$f":"'fnd enro'!T287","v":3},1,{"$f":"VALUE('fnd enro'!S287)","v":10},null,{"$f":"(($D287*'fnd base rates'!C$110)\n+($E287*'fnd base rates'!C$111)\n+($F287*'fnd base rates'!C$112)\n+($G287*'fnd base rates'!C$113)\n+($H287*'fnd base rates'!C$114)\n+($I287*'fnd base rates'!C$115)\n+($J287*'fnd base rates'!C$119)\n+($K287*'fnd base rates'!C$120)\n+($M287*'fnd base rates'!C$122)\n+($N287*'fnd base rates'!C$123)\n+($O287*'fnd base rates'!C$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,3)))\n*$R287","v":1607.9462259999998},{"$f":"(($D287*'fnd base rates'!D$110)\n+($E287*'fnd base rates'!D$111)\n+($F287*'fnd base rates'!D$112)\n+($G287*'fnd base rates'!D$113)\n+($H287*'fnd base rates'!D$114)\n+($I287*'fnd base rates'!D$115)\n+($J287*'fnd base rates'!D$119)\n+($K287*'fnd base rates'!D$120)\n+($M287*'fnd base rates'!D$122)\n+($N287*'fnd base rates'!D$123)\n+($O287*'fnd base rates'!D$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,4)))\n*$R287","v":2713.96},{"$f":"(($D287*'fnd base rates'!E$110)\n+($E287*'fnd base rates'!E$111)\n+($F287*'fnd base rates'!E$112)\n+($G287*'fnd base rates'!E$113)\n+($H287*'fnd base rates'!E$114)\n+($I287*'fnd base rates'!E$115)\n+($J287*'fnd base rates'!E$119)\n+($K287*'fnd base rates'!E$120)\n+($M287*'fnd base rates'!E$122)\n+($N287*'fnd base rates'!E$123)\n+($O287*'fnd base rates'!E$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,5)))\n*$R287","v":17469.877775000001},{"$f":"(($D287*'fnd base rates'!F$110)\n+($E287*'fnd base rates'!F$111)\n+($F287*'fnd base rates'!F$112)\n+($G287*'fnd base rates'!F$113)\n+($H287*'fnd base rates'!F$114)\n+($I287*'fnd base rates'!F$115)\n+($J287*'fnd base rates'!F$119)\n+($K287*'fnd base rates'!F$120)\n+($M287*'fnd base rates'!F$122)\n+($N287*'fnd base rates'!F$123)\n+($O287*'fnd base rates'!F$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,6)))\n*$R287","v":3111.378745},{"$f":"(($D287*'fnd base rates'!G$110)\n+($E287*'fnd base rates'!G$111)\n+($F287*'fnd base rates'!G$112)\n+($G287*'fnd base rates'!G$113)\n+($H287*'fnd base rates'!G$114)\n+($I287*'fnd base rates'!G$115)\n+($J287*'fnd base rates'!G$119)\n+($K287*'fnd base rates'!G$120)\n+($M287*'fnd base rates'!G$122)\n+($N287*'fnd base rates'!G$123)\n+($O287*'fnd base rates'!G$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,7)))\n*$R287","v":720.44580900000005},{"$f":"(($D287*'fnd base rates'!H$110)\n+($E287*'fnd base rates'!H$111)\n+($F287*'fnd base rates'!H$112)\n+($G287*'fnd base rates'!H$113)\n+($H287*'fnd base rates'!H$114)\n+($I287*'fnd base rates'!H$115)\n+($J287*'fnd base rates'!H$119)\n+($K287*'fnd base rates'!H$120)\n+($M287*'fnd base rates'!H$122)\n+($N287*'fnd base rates'!H$123)\n+($O287*'fnd base rates'!H$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,8)))","v":1776.8007339999999},{"$f":"(($D287*'fnd base rates'!I$110)\n+($E287*'fnd base rates'!I$111)\n+($F287*'fnd base rates'!I$112)\n+($G287*'fnd base rates'!I$113)\n+($H287*'fnd base rates'!I$114)\n+($I287*'fnd base rates'!I$115)\n+($J287*'fnd base rates'!I$119)\n+($K287*'fnd base rates'!I$120)\n+($M287*'fnd base rates'!I$122)\n+($N287*'fnd base rates'!I$123)\n+($O287*'fnd base rates'!I$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,9)))\n*$R287","v":1099.8499999999999},{"$f":"(($D287*'fnd base rates'!J$110)\n+($E287*'fnd base rates'!J$111)\n+($F287*'fnd base rates'!J$112)\n+($G287*'fnd base rates'!J$113)\n+($H287*'fnd base rates'!J$114)\n+($I287*'fnd base rates'!J$115)\n+($J287*'fnd base rates'!J$119)\n+($K287*'fnd base rates'!J$120)\n+($M287*'fnd base rates'!J$122)\n+($N287*'fnd base rates'!J$123)\n+($O287*'fnd base rates'!J$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,10)))\n*$R287","v":2025.3700000000001},{"$f":"(($D287*'fnd base rates'!K$110)\n+($E287*'fnd base rates'!K$111)\n+($F287*'fnd base rates'!K$112)\n+($G287*'fnd base rates'!K$113)\n+($H287*'fnd base rates'!K$114)\n+($I287*'fnd base rates'!K$115)\n+($J287*'fnd base rates'!K$119)\n+($K287*'fnd base rates'!K$120)\n+($M287*'fnd base rates'!K$122)\n+($N287*'fnd base rates'!K$123)\n+($O287*'fnd base rates'!K$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,11)))\n*$R287","v":3093.5847829999998},{"$f":"(($D287*'fnd base rates'!L$110)\n+($E287*'fnd base rates'!L$111)\n+($F287*'fnd base rates'!L$112)\n+($G287*'fnd base rates'!L$113)\n+($H287*'fnd base rates'!L$114)\n+($I287*'fnd base rates'!L$115)\n+($J287*'fnd base rates'!L$119)\n+($K287*'fnd base rates'!L$120)\n+($M287*'fnd base rates'!L$122)\n+($N287*'fnd base rates'!L$123)\n+($O287*'fnd base rates'!L$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,12)))","v":4361.4006526361027},{"$f":"(($D287*'fnd base rates'!M$110)\n+($E287*'fnd base rates'!M$111)\n+($F287*'fnd base rates'!M$112)\n+($G287*'fnd base rates'!M$113)\n+($H287*'fnd base rates'!M$114)\n+($I287*'fnd base rates'!M$115)\n+($J287*'fnd base rates'!M$119)\n+($K287*'fnd base rates'!M$120)\n+($M287*'fnd base rates'!M$122)\n+($N287*'fnd base rates'!M$123)\n+($O287*'fnd base rates'!M$124)\n+($P287*VLOOKUP($S287+15,rate_basefnd,13)))","v":0},37980.614724636107,null,445348271,"445","348","271",1,3,37980.614724636107,12660,0,12660,null,null,null,null,null,12660,0,12660,253,12407,20,12387]
[445,445348316,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D288","v":0},{"$f":"'fnd enro'!E288","v":0},{"$f":"'fnd enro'!F288","v":0},{"$f":"'fnd enro'!G288","v":0},{"$f":"'fnd enro'!H288","v":0},{"$f":"'fnd enro'!I288","v":2},{"$f":"'fnd enro'!J288","v":0},{"$f":"'fnd enro'!K288","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L288","v":0},{"$f":"'fnd enro'!M288+'fnd enro'!N288","v":0},{"$f":"'fnd enro'!O288","v":0},{"$f":"'fnd enro'!P288","v":0},{"$f":"'fnd enro'!Q288+'fnd enro'!R288","v":0},{"$f":"'fnd enro'!T288","v":2},1,{"$f":"VALUE('fnd enro'!S288)","v":1},null,{"$f":"(($D288*'fnd base rates'!C$110)\n+($E288*'fnd base rates'!C$111)\n+($F288*'fnd base rates'!C$112)\n+($G288*'fnd base rates'!C$113)\n+($H288*'fnd base rates'!C$114)\n+($I288*'fnd base rates'!C$115)\n+($J288*'fnd base rates'!C$119)\n+($K288*'fnd base rates'!C$120)\n+($M288*'fnd base rates'!C$122)\n+($N288*'fnd base rates'!C$123)\n+($O288*'fnd base rates'!C$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,3)))\n*$R288","v":988.89748400000008},{"$f":"(($D288*'fnd base rates'!D$110)\n+($E288*'fnd base rates'!D$111)\n+($F288*'fnd base rates'!D$112)\n+($G288*'fnd base rates'!D$113)\n+($H288*'fnd base rates'!D$114)\n+($I288*'fnd base rates'!D$115)\n+($J288*'fnd base rates'!D$119)\n+($K288*'fnd base rates'!D$120)\n+($M288*'fnd base rates'!D$122)\n+($N288*'fnd base rates'!D$123)\n+($O288*'fnd base rates'!D$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,4)))\n*$R288","v":1415.72},{"$f":"(($D288*'fnd base rates'!E$110)\n+($E288*'fnd base rates'!E$111)\n+($F288*'fnd base rates'!E$112)\n+($G288*'fnd base rates'!E$113)\n+($H288*'fnd base rates'!E$114)\n+($I288*'fnd base rates'!E$115)\n+($J288*'fnd base rates'!E$119)\n+($K288*'fnd base rates'!E$120)\n+($M288*'fnd base rates'!E$122)\n+($N288*'fnd base rates'!E$123)\n+($O288*'fnd base rates'!E$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,5)))\n*$R288","v":9077.2518500000006},{"$f":"(($D288*'fnd base rates'!F$110)\n+($E288*'fnd base rates'!F$111)\n+($F288*'fnd base rates'!F$112)\n+($G288*'fnd base rates'!F$113)\n+($H288*'fnd base rates'!F$114)\n+($I288*'fnd base rates'!F$115)\n+($J288*'fnd base rates'!F$119)\n+($K288*'fnd base rates'!F$120)\n+($M288*'fnd base rates'!F$122)\n+($N288*'fnd base rates'!F$123)\n+($O288*'fnd base rates'!F$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,6)))\n*$R288","v":1629.4658300000001},{"$f":"(($D288*'fnd base rates'!G$110)\n+($E288*'fnd base rates'!G$111)\n+($F288*'fnd base rates'!G$112)\n+($G288*'fnd base rates'!G$113)\n+($H288*'fnd base rates'!G$114)\n+($I288*'fnd base rates'!G$115)\n+($J288*'fnd base rates'!G$119)\n+($K288*'fnd base rates'!G$120)\n+($M288*'fnd base rates'!G$122)\n+($N288*'fnd base rates'!G$123)\n+($O288*'fnd base rates'!G$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,7)))\n*$R288","v":302.65720599999997},{"$f":"(($D288*'fnd base rates'!H$110)\n+($E288*'fnd base rates'!H$111)\n+($F288*'fnd base rates'!H$112)\n+($G288*'fnd base rates'!H$113)\n+($H288*'fnd base rates'!H$114)\n+($I288*'fnd base rates'!H$115)\n+($J288*'fnd base rates'!H$119)\n+($K288*'fnd base rates'!H$120)\n+($M288*'fnd base rates'!H$122)\n+($N288*'fnd base rates'!H$123)\n+($O288*'fnd base rates'!H$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D288*'fnd base rates'!I$110)\n+($E288*'fnd base rates'!I$111)\n+($F288*'fnd base rates'!I$112)\n+($G288*'fnd base rates'!I$113)\n+($H288*'fnd base rates'!I$114)\n+($I288*'fnd base rates'!I$115)\n+($J288*'fnd base rates'!I$119)\n+($K288*'fnd base rates'!I$120)\n+($M288*'fnd base rates'!I$122)\n+($N288*'fnd base rates'!I$123)\n+($O288*'fnd base rates'!I$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,9)))\n*$R288","v":788.18},{"$f":"(($D288*'fnd base rates'!J$110)\n+($E288*'fnd base rates'!J$111)\n+($F288*'fnd base rates'!J$112)\n+($G288*'fnd base rates'!J$113)\n+($H288*'fnd base rates'!J$114)\n+($I288*'fnd base rates'!J$115)\n+($J288*'fnd base rates'!J$119)\n+($K288*'fnd base rates'!J$120)\n+($M288*'fnd base rates'!J$122)\n+($N288*'fnd base rates'!J$123)\n+($O288*'fnd base rates'!J$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,10)))\n*$R288","v":1061.7},{"$f":"(($D288*'fnd base rates'!K$110)\n+($E288*'fnd base rates'!K$111)\n+($F288*'fnd base rates'!K$112)\n+($G288*'fnd base rates'!K$113)\n+($H288*'fnd base rates'!K$114)\n+($I288*'fnd base rates'!K$115)\n+($J288*'fnd base rates'!K$119)\n+($K288*'fnd base rates'!K$120)\n+($M288*'fnd base rates'!K$122)\n+($N288*'fnd base rates'!K$123)\n+($O288*'fnd base rates'!K$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,11)))\n*$R288","v":2123.896522},{"$f":"(($D288*'fnd base rates'!L$110)\n+($E288*'fnd base rates'!L$111)\n+($F288*'fnd base rates'!L$112)\n+($G288*'fnd base rates'!L$113)\n+($H288*'fnd base rates'!L$114)\n+($I288*'fnd base rates'!L$115)\n+($J288*'fnd base rates'!L$119)\n+($K288*'fnd base rates'!L$120)\n+($M288*'fnd base rates'!L$122)\n+($N288*'fnd base rates'!L$123)\n+($O288*'fnd base rates'!L$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D288*'fnd base rates'!M$110)\n+($E288*'fnd base rates'!M$111)\n+($F288*'fnd base rates'!M$112)\n+($G288*'fnd base rates'!M$113)\n+($H288*'fnd base rates'!M$114)\n+($I288*'fnd base rates'!M$115)\n+($J288*'fnd base rates'!M$119)\n+($K288*'fnd base rates'!M$120)\n+($M288*'fnd base rates'!M$122)\n+($N288*'fnd base rates'!M$123)\n+($O288*'fnd base rates'!M$124)\n+($P288*VLOOKUP($S288+15,rate_basefnd,13)))","v":0},21111.075437257765,null,445348316,"445","348","316",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[445,445348322,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D289","v":0},{"$f":"'fnd enro'!E289","v":0},{"$f":"'fnd enro'!F289","v":0},{"$f":"'fnd enro'!G289","v":1},{"$f":"'fnd enro'!H289","v":0},{"$f":"'fnd enro'!I289","v":0},{"$f":"'fnd enro'!J289","v":0},{"$f":"'fnd enro'!K289","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L289","v":0},{"$f":"'fnd enro'!M289+'fnd enro'!N289","v":0},{"$f":"'fnd enro'!O289","v":0},{"$f":"'fnd enro'!P289","v":0},{"$f":"'fnd enro'!Q289+'fnd enro'!R289","v":0},{"$f":"'fnd enro'!T289","v":1},1,{"$f":"VALUE('fnd enro'!S289)","v":1},null,{"$f":"(($D289*'fnd base rates'!C$110)\n+($E289*'fnd base rates'!C$111)\n+($F289*'fnd base rates'!C$112)\n+($G289*'fnd base rates'!C$113)\n+($H289*'fnd base rates'!C$114)\n+($I289*'fnd base rates'!C$115)\n+($J289*'fnd base rates'!C$119)\n+($K289*'fnd base rates'!C$120)\n+($M289*'fnd base rates'!C$122)\n+($N289*'fnd base rates'!C$123)\n+($O289*'fnd base rates'!C$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,3)))\n*$R289","v":494.44874200000004},{"$f":"(($D289*'fnd base rates'!D$110)\n+($E289*'fnd base rates'!D$111)\n+($F289*'fnd base rates'!D$112)\n+($G289*'fnd base rates'!D$113)\n+($H289*'fnd base rates'!D$114)\n+($I289*'fnd base rates'!D$115)\n+($J289*'fnd base rates'!D$119)\n+($K289*'fnd base rates'!D$120)\n+($M289*'fnd base rates'!D$122)\n+($N289*'fnd base rates'!D$123)\n+($O289*'fnd base rates'!D$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,4)))\n*$R289","v":707.86},{"$f":"(($D289*'fnd base rates'!E$110)\n+($E289*'fnd base rates'!E$111)\n+($F289*'fnd base rates'!E$112)\n+($G289*'fnd base rates'!E$113)\n+($H289*'fnd base rates'!E$114)\n+($I289*'fnd base rates'!E$115)\n+($J289*'fnd base rates'!E$119)\n+($K289*'fnd base rates'!E$120)\n+($M289*'fnd base rates'!E$122)\n+($N289*'fnd base rates'!E$123)\n+($O289*'fnd base rates'!E$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,5)))\n*$R289","v":3584.0059249999999},{"$f":"(($D289*'fnd base rates'!F$110)\n+($E289*'fnd base rates'!F$111)\n+($F289*'fnd base rates'!F$112)\n+($G289*'fnd base rates'!F$113)\n+($H289*'fnd base rates'!F$114)\n+($I289*'fnd base rates'!F$115)\n+($J289*'fnd base rates'!F$119)\n+($K289*'fnd base rates'!F$120)\n+($M289*'fnd base rates'!F$122)\n+($N289*'fnd base rates'!F$123)\n+($O289*'fnd base rates'!F$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,6)))\n*$R289","v":1148.3229150000002},{"$f":"(($D289*'fnd base rates'!G$110)\n+($E289*'fnd base rates'!G$111)\n+($F289*'fnd base rates'!G$112)\n+($G289*'fnd base rates'!G$113)\n+($H289*'fnd base rates'!G$114)\n+($I289*'fnd base rates'!G$115)\n+($J289*'fnd base rates'!G$119)\n+($K289*'fnd base rates'!G$120)\n+($M289*'fnd base rates'!G$122)\n+($N289*'fnd base rates'!G$123)\n+($O289*'fnd base rates'!G$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,7)))\n*$R289","v":144.75860299999999},{"$f":"(($D289*'fnd base rates'!H$110)\n+($E289*'fnd base rates'!H$111)\n+($F289*'fnd base rates'!H$112)\n+($G289*'fnd base rates'!H$113)\n+($H289*'fnd base rates'!H$114)\n+($I289*'fnd base rates'!H$115)\n+($J289*'fnd base rates'!H$119)\n+($K289*'fnd base rates'!H$120)\n+($M289*'fnd base rates'!H$122)\n+($N289*'fnd base rates'!H$123)\n+($O289*'fnd base rates'!H$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D289*'fnd base rates'!I$110)\n+($E289*'fnd base rates'!I$111)\n+($F289*'fnd base rates'!I$112)\n+($G289*'fnd base rates'!I$113)\n+($H289*'fnd base rates'!I$114)\n+($I289*'fnd base rates'!I$115)\n+($J289*'fnd base rates'!I$119)\n+($K289*'fnd base rates'!I$120)\n+($M289*'fnd base rates'!I$122)\n+($N289*'fnd base rates'!I$123)\n+($O289*'fnd base rates'!I$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,9)))\n*$R289","v":236.19},{"$f":"(($D289*'fnd base rates'!J$110)\n+($E289*'fnd base rates'!J$111)\n+($F289*'fnd base rates'!J$112)\n+($G289*'fnd base rates'!J$113)\n+($H289*'fnd base rates'!J$114)\n+($I289*'fnd base rates'!J$115)\n+($J289*'fnd base rates'!J$119)\n+($K289*'fnd base rates'!J$120)\n+($M289*'fnd base rates'!J$122)\n+($N289*'fnd base rates'!J$123)\n+($O289*'fnd base rates'!J$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,10)))\n*$R289","v":140.93},{"$f":"(($D289*'fnd base rates'!K$110)\n+($E289*'fnd base rates'!K$111)\n+($F289*'fnd base rates'!K$112)\n+($G289*'fnd base rates'!K$113)\n+($H289*'fnd base rates'!K$114)\n+($I289*'fnd base rates'!K$115)\n+($J289*'fnd base rates'!K$119)\n+($K289*'fnd base rates'!K$120)\n+($M289*'fnd base rates'!K$122)\n+($N289*'fnd base rates'!K$123)\n+($O289*'fnd base rates'!K$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,11)))\n*$R289","v":1015.818261},{"$f":"(($D289*'fnd base rates'!L$110)\n+($E289*'fnd base rates'!L$111)\n+($F289*'fnd base rates'!L$112)\n+($G289*'fnd base rates'!L$113)\n+($H289*'fnd base rates'!L$114)\n+($I289*'fnd base rates'!L$115)\n+($J289*'fnd base rates'!L$119)\n+($K289*'fnd base rates'!L$120)\n+($M289*'fnd base rates'!L$122)\n+($N289*'fnd base rates'!L$123)\n+($O289*'fnd base rates'!L$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D289*'fnd base rates'!M$110)\n+($E289*'fnd base rates'!M$111)\n+($F289*'fnd base rates'!M$112)\n+($G289*'fnd base rates'!M$113)\n+($H289*'fnd base rates'!M$114)\n+($I289*'fnd base rates'!M$115)\n+($J289*'fnd base rates'!M$119)\n+($K289*'fnd base rates'!M$120)\n+($M289*'fnd base rates'!M$122)\n+($N289*'fnd base rates'!M$123)\n+($O289*'fnd base rates'!M$124)\n+($P289*VLOOKUP($S289+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,445348322,"445","348","322",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[445,445348348,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D290","v":0},{"$f":"'fnd enro'!E290","v":0},{"$f":"'fnd enro'!F290","v":113},{"$f":"'fnd enro'!G290","v":554},{"$f":"'fnd enro'!H290","v":338},{"$f":"'fnd enro'!I290","v":348},{"$f":"'fnd enro'!J290","v":0},{"$f":"'fnd enro'!K290","v":51.278700000000001},{"$f":"'fnd enro'!L290","v":0},{"$f":"'fnd enro'!M290+'fnd enro'!N290","v":123},{"$f":"'fnd enro'!O290","v":8},{"$f":"'fnd enro'!P290","v":5},{"$f":"'fnd enro'!Q290+'fnd enro'!R290","v":656},{"$f":"'fnd enro'!T290","v":1353},1,{"$f":"VALUE('fnd enro'!S290)","v":9},null,{"$f":"(($D290*'fnd base rates'!C$110)\n+($E290*'fnd base rates'!C$111)\n+($F290*'fnd base rates'!C$112)\n+($G290*'fnd base rates'!C$113)\n+($H290*'fnd base rates'!C$114)\n+($I290*'fnd base rates'!C$115)\n+($J290*'fnd base rates'!C$119)\n+($K290*'fnd base rates'!C$120)\n+($M290*'fnd base rates'!C$122)\n+($N290*'fnd base rates'!C$123)\n+($O290*'fnd base rates'!C$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,3)))\n*$R290","v":721181.75792599993},{"$f":"(($D290*'fnd base rates'!D$110)\n+($E290*'fnd base rates'!D$111)\n+($F290*'fnd base rates'!D$112)\n+($G290*'fnd base rates'!D$113)\n+($H290*'fnd base rates'!D$114)\n+($I290*'fnd base rates'!D$115)\n+($J290*'fnd base rates'!D$119)\n+($K290*'fnd base rates'!D$120)\n+($M290*'fnd base rates'!D$122)\n+($N290*'fnd base rates'!D$123)\n+($O290*'fnd base rates'!D$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,4)))\n*$R290","v":1168533.5900000001},{"$f":"(($D290*'fnd base rates'!E$110)\n+($E290*'fnd base rates'!E$111)\n+($F290*'fnd base rates'!E$112)\n+($G290*'fnd base rates'!E$113)\n+($H290*'fnd base rates'!E$114)\n+($I290*'fnd base rates'!E$115)\n+($J290*'fnd base rates'!E$119)\n+($K290*'fnd base rates'!E$120)\n+($M290*'fnd base rates'!E$122)\n+($N290*'fnd base rates'!E$123)\n+($O290*'fnd base rates'!E$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,5)))\n*$R290","v":7048541.0065250006},{"$f":"(($D290*'fnd base rates'!F$110)\n+($E290*'fnd base rates'!F$111)\n+($F290*'fnd base rates'!F$112)\n+($G290*'fnd base rates'!F$113)\n+($H290*'fnd base rates'!F$114)\n+($I290*'fnd base rates'!F$115)\n+($J290*'fnd base rates'!F$119)\n+($K290*'fnd base rates'!F$120)\n+($M290*'fnd base rates'!F$122)\n+($N290*'fnd base rates'!F$123)\n+($O290*'fnd base rates'!F$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,6)))\n*$R290","v":1380129.113995},{"$f":"(($D290*'fnd base rates'!G$110)\n+($E290*'fnd base rates'!G$111)\n+($F290*'fnd base rates'!G$112)\n+($G290*'fnd base rates'!G$113)\n+($H290*'fnd base rates'!G$114)\n+($I290*'fnd base rates'!G$115)\n+($J290*'fnd base rates'!G$119)\n+($K290*'fnd base rates'!G$120)\n+($M290*'fnd base rates'!G$122)\n+($N290*'fnd base rates'!G$123)\n+($O290*'fnd base rates'!G$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,7)))\n*$R290","v":297610.81985900004},{"$f":"(($D290*'fnd base rates'!H$110)\n+($E290*'fnd base rates'!H$111)\n+($F290*'fnd base rates'!H$112)\n+($G290*'fnd base rates'!H$113)\n+($H290*'fnd base rates'!H$114)\n+($I290*'fnd base rates'!H$115)\n+($J290*'fnd base rates'!H$119)\n+($K290*'fnd base rates'!H$120)\n+($M290*'fnd base rates'!H$122)\n+($N290*'fnd base rates'!H$123)\n+($O290*'fnd base rates'!H$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,8)))","v":781984.22103400005},{"$f":"(($D290*'fnd base rates'!I$110)\n+($E290*'fnd base rates'!I$111)\n+($F290*'fnd base rates'!I$112)\n+($G290*'fnd base rates'!I$113)\n+($H290*'fnd base rates'!I$114)\n+($I290*'fnd base rates'!I$115)\n+($J290*'fnd base rates'!I$119)\n+($K290*'fnd base rates'!I$120)\n+($M290*'fnd base rates'!I$122)\n+($N290*'fnd base rates'!I$123)\n+($O290*'fnd base rates'!I$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,9)))\n*$R290","v":484981.32},{"$f":"(($D290*'fnd base rates'!J$110)\n+($E290*'fnd base rates'!J$111)\n+($F290*'fnd base rates'!J$112)\n+($G290*'fnd base rates'!J$113)\n+($H290*'fnd base rates'!J$114)\n+($I290*'fnd base rates'!J$115)\n+($J290*'fnd base rates'!J$119)\n+($K290*'fnd base rates'!J$120)\n+($M290*'fnd base rates'!J$122)\n+($N290*'fnd base rates'!J$123)\n+($O290*'fnd base rates'!J$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,10)))\n*$R290","v":743399.99},{"$f":"(($D290*'fnd base rates'!K$110)\n+($E290*'fnd base rates'!K$111)\n+($F290*'fnd base rates'!K$112)\n+($G290*'fnd base rates'!K$113)\n+($H290*'fnd base rates'!K$114)\n+($I290*'fnd base rates'!K$115)\n+($J290*'fnd base rates'!K$119)\n+($K290*'fnd base rates'!K$120)\n+($M290*'fnd base rates'!K$122)\n+($N290*'fnd base rates'!K$123)\n+($O290*'fnd base rates'!K$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,11)))\n*$R290","v":1452711.5771329999},{"$f":"(($D290*'fnd base rates'!L$110)\n+($E290*'fnd base rates'!L$111)\n+($F290*'fnd base rates'!L$112)\n+($G290*'fnd base rates'!L$113)\n+($H290*'fnd base rates'!L$114)\n+($I290*'fnd base rates'!L$115)\n+($J290*'fnd base rates'!L$119)\n+($K290*'fnd base rates'!L$120)\n+($M290*'fnd base rates'!L$122)\n+($N290*'fnd base rates'!L$123)\n+($O290*'fnd base rates'!L$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,12)))","v":1897024.9014168472},{"$f":"(($D290*'fnd base rates'!M$110)\n+($E290*'fnd base rates'!M$111)\n+($F290*'fnd base rates'!M$112)\n+($G290*'fnd base rates'!M$113)\n+($H290*'fnd base rates'!M$114)\n+($I290*'fnd base rates'!M$115)\n+($J290*'fnd base rates'!M$119)\n+($K290*'fnd base rates'!M$120)\n+($M290*'fnd base rates'!M$122)\n+($N290*'fnd base rates'!M$123)\n+($O290*'fnd base rates'!M$124)\n+($P290*VLOOKUP($S290+15,rate_basefnd,13)))","v":0},15976098.297888849,null,445348348,"445","348","348",1,1353,15976098.297888849,11808,0,11808,null,null,null,null,null,11808,0,11808,167,11641,10,11631]
[445,445348735,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D291","v":0},{"$f":"'fnd enro'!E291","v":0},{"$f":"'fnd enro'!F291","v":0},{"$f":"'fnd enro'!G291","v":0},{"$f":"'fnd enro'!H291","v":1},{"$f":"'fnd enro'!I291","v":0},{"$f":"'fnd enro'!J291","v":0},{"$f":"'fnd enro'!K291","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L291","v":0},{"$f":"'fnd enro'!M291+'fnd enro'!N291","v":0},{"$f":"'fnd enro'!O291","v":0},{"$f":"'fnd enro'!P291","v":0},{"$f":"'fnd enro'!Q291+'fnd enro'!R291","v":0},{"$f":"'fnd enro'!T291","v":1},1,{"$f":"VALUE('fnd enro'!S291)","v":1},null,{"$f":"(($D291*'fnd base rates'!C$110)\n+($E291*'fnd base rates'!C$111)\n+($F291*'fnd base rates'!C$112)\n+($G291*'fnd base rates'!C$113)\n+($H291*'fnd base rates'!C$114)\n+($I291*'fnd base rates'!C$115)\n+($J291*'fnd base rates'!C$119)\n+($K291*'fnd base rates'!C$120)\n+($M291*'fnd base rates'!C$122)\n+($N291*'fnd base rates'!C$123)\n+($O291*'fnd base rates'!C$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,3)))\n*$R291","v":494.44874200000004},{"$f":"(($D291*'fnd base rates'!D$110)\n+($E291*'fnd base rates'!D$111)\n+($F291*'fnd base rates'!D$112)\n+($G291*'fnd base rates'!D$113)\n+($H291*'fnd base rates'!D$114)\n+($I291*'fnd base rates'!D$115)\n+($J291*'fnd base rates'!D$119)\n+($K291*'fnd base rates'!D$120)\n+($M291*'fnd base rates'!D$122)\n+($N291*'fnd base rates'!D$123)\n+($O291*'fnd base rates'!D$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,4)))\n*$R291","v":707.86},{"$f":"(($D291*'fnd base rates'!E$110)\n+($E291*'fnd base rates'!E$111)\n+($F291*'fnd base rates'!E$112)\n+($G291*'fnd base rates'!E$113)\n+($H291*'fnd base rates'!E$114)\n+($I291*'fnd base rates'!E$115)\n+($J291*'fnd base rates'!E$119)\n+($K291*'fnd base rates'!E$120)\n+($M291*'fnd base rates'!E$122)\n+($N291*'fnd base rates'!E$123)\n+($O291*'fnd base rates'!E$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,5)))\n*$R291","v":3194.5359250000001},{"$f":"(($D291*'fnd base rates'!F$110)\n+($E291*'fnd base rates'!F$111)\n+($F291*'fnd base rates'!F$112)\n+($G291*'fnd base rates'!F$113)\n+($H291*'fnd base rates'!F$114)\n+($I291*'fnd base rates'!F$115)\n+($J291*'fnd base rates'!F$119)\n+($K291*'fnd base rates'!F$120)\n+($M291*'fnd base rates'!F$122)\n+($N291*'fnd base rates'!F$123)\n+($O291*'fnd base rates'!F$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,6)))\n*$R291","v":915.10291500000005},{"$f":"(($D291*'fnd base rates'!G$110)\n+($E291*'fnd base rates'!G$111)\n+($F291*'fnd base rates'!G$112)\n+($G291*'fnd base rates'!G$113)\n+($H291*'fnd base rates'!G$114)\n+($I291*'fnd base rates'!G$115)\n+($J291*'fnd base rates'!G$119)\n+($K291*'fnd base rates'!G$120)\n+($M291*'fnd base rates'!G$122)\n+($N291*'fnd base rates'!G$123)\n+($O291*'fnd base rates'!G$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,7)))\n*$R291","v":155.55860300000001},{"$f":"(($D291*'fnd base rates'!H$110)\n+($E291*'fnd base rates'!H$111)\n+($F291*'fnd base rates'!H$112)\n+($G291*'fnd base rates'!H$113)\n+($H291*'fnd base rates'!H$114)\n+($I291*'fnd base rates'!H$115)\n+($J291*'fnd base rates'!H$119)\n+($K291*'fnd base rates'!H$120)\n+($M291*'fnd base rates'!H$122)\n+($N291*'fnd base rates'!H$123)\n+($O291*'fnd base rates'!H$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D291*'fnd base rates'!I$110)\n+($E291*'fnd base rates'!I$111)\n+($F291*'fnd base rates'!I$112)\n+($G291*'fnd base rates'!I$113)\n+($H291*'fnd base rates'!I$114)\n+($I291*'fnd base rates'!I$115)\n+($J291*'fnd base rates'!I$119)\n+($K291*'fnd base rates'!I$120)\n+($M291*'fnd base rates'!I$122)\n+($N291*'fnd base rates'!I$123)\n+($O291*'fnd base rates'!I$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,9)))\n*$R291","v":314.38},{"$f":"(($D291*'fnd base rates'!J$110)\n+($E291*'fnd base rates'!J$111)\n+($F291*'fnd base rates'!J$112)\n+($G291*'fnd base rates'!J$113)\n+($H291*'fnd base rates'!J$114)\n+($I291*'fnd base rates'!J$115)\n+($J291*'fnd base rates'!J$119)\n+($K291*'fnd base rates'!J$120)\n+($M291*'fnd base rates'!J$122)\n+($N291*'fnd base rates'!J$123)\n+($O291*'fnd base rates'!J$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,10)))\n*$R291","v":230.21},{"$f":"(($D291*'fnd base rates'!K$110)\n+($E291*'fnd base rates'!K$111)\n+($F291*'fnd base rates'!K$112)\n+($G291*'fnd base rates'!K$113)\n+($H291*'fnd base rates'!K$114)\n+($I291*'fnd base rates'!K$115)\n+($J291*'fnd base rates'!K$119)\n+($K291*'fnd base rates'!K$120)\n+($M291*'fnd base rates'!K$122)\n+($N291*'fnd base rates'!K$123)\n+($O291*'fnd base rates'!K$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,11)))\n*$R291","v":1091.648261},{"$f":"(($D291*'fnd base rates'!L$110)\n+($E291*'fnd base rates'!L$111)\n+($F291*'fnd base rates'!L$112)\n+($G291*'fnd base rates'!L$113)\n+($H291*'fnd base rates'!L$114)\n+($I291*'fnd base rates'!L$115)\n+($J291*'fnd base rates'!L$119)\n+($K291*'fnd base rates'!L$120)\n+($M291*'fnd base rates'!L$122)\n+($N291*'fnd base rates'!L$123)\n+($O291*'fnd base rates'!L$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D291*'fnd base rates'!M$110)\n+($E291*'fnd base rates'!M$111)\n+($F291*'fnd base rates'!M$112)\n+($G291*'fnd base rates'!M$113)\n+($H291*'fnd base rates'!M$114)\n+($I291*'fnd base rates'!M$115)\n+($J291*'fnd base rates'!M$119)\n+($K291*'fnd base rates'!M$120)\n+($M291*'fnd base rates'!M$122)\n+($N291*'fnd base rates'!M$123)\n+($O291*'fnd base rates'!M$124)\n+($P291*VLOOKUP($S291+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,445348735,"445","348","735",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[445,445348767,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D292","v":0},{"$f":"'fnd enro'!E292","v":0},{"$f":"'fnd enro'!F292","v":0},{"$f":"'fnd enro'!G292","v":2},{"$f":"'fnd enro'!H292","v":1},{"$f":"'fnd enro'!I292","v":1},{"$f":"'fnd enro'!J292","v":0},{"$f":"'fnd enro'!K292","v":0.15160000000000001},{"$f":"'fnd enro'!L292","v":0},{"$f":"'fnd enro'!M292+'fnd enro'!N292","v":0},{"$f":"'fnd enro'!O292","v":0},{"$f":"'fnd enro'!P292","v":0},{"$f":"'fnd enro'!Q292+'fnd enro'!R292","v":0},{"$f":"'fnd enro'!T292","v":4},1,{"$f":"VALUE('fnd enro'!S292)","v":1},null,{"$f":"(($D292*'fnd base rates'!C$110)\n+($E292*'fnd base rates'!C$111)\n+($F292*'fnd base rates'!C$112)\n+($G292*'fnd base rates'!C$113)\n+($H292*'fnd base rates'!C$114)\n+($I292*'fnd base rates'!C$115)\n+($J292*'fnd base rates'!C$119)\n+($K292*'fnd base rates'!C$120)\n+($M292*'fnd base rates'!C$122)\n+($N292*'fnd base rates'!C$123)\n+($O292*'fnd base rates'!C$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,3)))\n*$R292","v":1977.7949680000002},{"$f":"(($D292*'fnd base rates'!D$110)\n+($E292*'fnd base rates'!D$111)\n+($F292*'fnd base rates'!D$112)\n+($G292*'fnd base rates'!D$113)\n+($H292*'fnd base rates'!D$114)\n+($I292*'fnd base rates'!D$115)\n+($J292*'fnd base rates'!D$119)\n+($K292*'fnd base rates'!D$120)\n+($M292*'fnd base rates'!D$122)\n+($N292*'fnd base rates'!D$123)\n+($O292*'fnd base rates'!D$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,4)))\n*$R292","v":2831.44},{"$f":"(($D292*'fnd base rates'!E$110)\n+($E292*'fnd base rates'!E$111)\n+($F292*'fnd base rates'!E$112)\n+($G292*'fnd base rates'!E$113)\n+($H292*'fnd base rates'!E$114)\n+($I292*'fnd base rates'!E$115)\n+($J292*'fnd base rates'!E$119)\n+($K292*'fnd base rates'!E$120)\n+($M292*'fnd base rates'!E$122)\n+($N292*'fnd base rates'!E$123)\n+($O292*'fnd base rates'!E$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,5)))\n*$R292","v":14901.173699999999},{"$f":"(($D292*'fnd base rates'!F$110)\n+($E292*'fnd base rates'!F$111)\n+($F292*'fnd base rates'!F$112)\n+($G292*'fnd base rates'!F$113)\n+($H292*'fnd base rates'!F$114)\n+($I292*'fnd base rates'!F$115)\n+($J292*'fnd base rates'!F$119)\n+($K292*'fnd base rates'!F$120)\n+($M292*'fnd base rates'!F$122)\n+($N292*'fnd base rates'!F$123)\n+($O292*'fnd base rates'!F$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,6)))\n*$R292","v":4026.4816600000004},{"$f":"(($D292*'fnd base rates'!G$110)\n+($E292*'fnd base rates'!G$111)\n+($F292*'fnd base rates'!G$112)\n+($G292*'fnd base rates'!G$113)\n+($H292*'fnd base rates'!G$114)\n+($I292*'fnd base rates'!G$115)\n+($J292*'fnd base rates'!G$119)\n+($K292*'fnd base rates'!G$120)\n+($M292*'fnd base rates'!G$122)\n+($N292*'fnd base rates'!G$123)\n+($O292*'fnd base rates'!G$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,7)))\n*$R292","v":596.40441199999998},{"$f":"(($D292*'fnd base rates'!H$110)\n+($E292*'fnd base rates'!H$111)\n+($F292*'fnd base rates'!H$112)\n+($G292*'fnd base rates'!H$113)\n+($H292*'fnd base rates'!H$114)\n+($I292*'fnd base rates'!H$115)\n+($J292*'fnd base rates'!H$119)\n+($K292*'fnd base rates'!H$120)\n+($M292*'fnd base rates'!H$122)\n+($N292*'fnd base rates'!H$123)\n+($O292*'fnd base rates'!H$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,8)))","v":2217.9643119999996},{"$f":"(($D292*'fnd base rates'!I$110)\n+($E292*'fnd base rates'!I$111)\n+($F292*'fnd base rates'!I$112)\n+($G292*'fnd base rates'!I$113)\n+($H292*'fnd base rates'!I$114)\n+($I292*'fnd base rates'!I$115)\n+($J292*'fnd base rates'!I$119)\n+($K292*'fnd base rates'!I$120)\n+($M292*'fnd base rates'!I$122)\n+($N292*'fnd base rates'!I$123)\n+($O292*'fnd base rates'!I$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,9)))\n*$R292","v":1180.8499999999999},{"$f":"(($D292*'fnd base rates'!J$110)\n+($E292*'fnd base rates'!J$111)\n+($F292*'fnd base rates'!J$112)\n+($G292*'fnd base rates'!J$113)\n+($H292*'fnd base rates'!J$114)\n+($I292*'fnd base rates'!J$115)\n+($J292*'fnd base rates'!J$119)\n+($K292*'fnd base rates'!J$120)\n+($M292*'fnd base rates'!J$122)\n+($N292*'fnd base rates'!J$123)\n+($O292*'fnd base rates'!J$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,10)))\n*$R292","v":1042.92},{"$f":"(($D292*'fnd base rates'!K$110)\n+($E292*'fnd base rates'!K$111)\n+($F292*'fnd base rates'!K$112)\n+($G292*'fnd base rates'!K$113)\n+($H292*'fnd base rates'!K$114)\n+($I292*'fnd base rates'!K$115)\n+($J292*'fnd base rates'!K$119)\n+($K292*'fnd base rates'!K$120)\n+($M292*'fnd base rates'!K$122)\n+($N292*'fnd base rates'!K$123)\n+($O292*'fnd base rates'!K$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,11)))\n*$R292","v":4185.2330439999996},{"$f":"(($D292*'fnd base rates'!L$110)\n+($E292*'fnd base rates'!L$111)\n+($F292*'fnd base rates'!L$112)\n+($G292*'fnd base rates'!L$113)\n+($H292*'fnd base rates'!L$114)\n+($I292*'fnd base rates'!L$115)\n+($J292*'fnd base rates'!L$119)\n+($K292*'fnd base rates'!L$120)\n+($M292*'fnd base rates'!L$122)\n+($N292*'fnd base rates'!L$123)\n+($O292*'fnd base rates'!L$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,12)))","v":4626.8320800807842},{"$f":"(($D292*'fnd base rates'!M$110)\n+($E292*'fnd base rates'!M$111)\n+($F292*'fnd base rates'!M$112)\n+($G292*'fnd base rates'!M$113)\n+($H292*'fnd base rates'!M$114)\n+($I292*'fnd base rates'!M$115)\n+($J292*'fnd base rates'!M$119)\n+($K292*'fnd base rates'!M$120)\n+($M292*'fnd base rates'!M$122)\n+($N292*'fnd base rates'!M$123)\n+($O292*'fnd base rates'!M$124)\n+($P292*VLOOKUP($S292+15,rate_basefnd,13)))","v":0},37587.094176080784,null,445348767,"445","348","767",1,4,37587.094176080784,9397,0,9397,null,null,null,null,null,9397,0,9397,-2,9399,13,9386]
[445,445348775,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D293","v":0},{"$f":"'fnd enro'!E293","v":0},{"$f":"'fnd enro'!F293","v":0},{"$f":"'fnd enro'!G293","v":3},{"$f":"'fnd enro'!H293","v":3},{"$f":"'fnd enro'!I293","v":4},{"$f":"'fnd enro'!J293","v":0},{"$f":"'fnd enro'!K293","v":0.379},{"$f":"'fnd enro'!L293","v":0},{"$f":"'fnd enro'!M293+'fnd enro'!N293","v":0},{"$f":"'fnd enro'!O293","v":0},{"$f":"'fnd enro'!P293","v":0},{"$f":"'fnd enro'!Q293+'fnd enro'!R293","v":2},{"$f":"'fnd enro'!T293","v":10},1,{"$f":"VALUE('fnd enro'!S293)","v":4},null,{"$f":"(($D293*'fnd base rates'!C$110)\n+($E293*'fnd base rates'!C$111)\n+($F293*'fnd base rates'!C$112)\n+($G293*'fnd base rates'!C$113)\n+($H293*'fnd base rates'!C$114)\n+($I293*'fnd base rates'!C$115)\n+($J293*'fnd base rates'!C$119)\n+($K293*'fnd base rates'!C$120)\n+($M293*'fnd base rates'!C$122)\n+($N293*'fnd base rates'!C$123)\n+($O293*'fnd base rates'!C$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,3)))\n*$R293","v":5049.8274200000005},{"$f":"(($D293*'fnd base rates'!D$110)\n+($E293*'fnd base rates'!D$111)\n+($F293*'fnd base rates'!D$112)\n+($G293*'fnd base rates'!D$113)\n+($H293*'fnd base rates'!D$114)\n+($I293*'fnd base rates'!D$115)\n+($J293*'fnd base rates'!D$119)\n+($K293*'fnd base rates'!D$120)\n+($M293*'fnd base rates'!D$122)\n+($N293*'fnd base rates'!D$123)\n+($O293*'fnd base rates'!D$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,4)))\n*$R293","v":7577.68},{"$f":"(($D293*'fnd base rates'!E$110)\n+($E293*'fnd base rates'!E$111)\n+($F293*'fnd base rates'!E$112)\n+($G293*'fnd base rates'!E$113)\n+($H293*'fnd base rates'!E$114)\n+($I293*'fnd base rates'!E$115)\n+($J293*'fnd base rates'!E$119)\n+($K293*'fnd base rates'!E$120)\n+($M293*'fnd base rates'!E$122)\n+($N293*'fnd base rates'!E$123)\n+($O293*'fnd base rates'!E$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,5)))\n*$R293","v":43362.189250000003},{"$f":"(($D293*'fnd base rates'!F$110)\n+($E293*'fnd base rates'!F$111)\n+($F293*'fnd base rates'!F$112)\n+($G293*'fnd base rates'!F$113)\n+($H293*'fnd base rates'!F$114)\n+($I293*'fnd base rates'!F$115)\n+($J293*'fnd base rates'!F$119)\n+($K293*'fnd base rates'!F$120)\n+($M293*'fnd base rates'!F$122)\n+($N293*'fnd base rates'!F$123)\n+($O293*'fnd base rates'!F$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,6)))\n*$R293","v":9449.2091500000006},{"$f":"(($D293*'fnd base rates'!G$110)\n+($E293*'fnd base rates'!G$111)\n+($F293*'fnd base rates'!G$112)\n+($G293*'fnd base rates'!G$113)\n+($H293*'fnd base rates'!G$114)\n+($I293*'fnd base rates'!G$115)\n+($J293*'fnd base rates'!G$119)\n+($K293*'fnd base rates'!G$120)\n+($M293*'fnd base rates'!G$122)\n+($N293*'fnd base rates'!G$123)\n+($O293*'fnd base rates'!G$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,7)))\n*$R293","v":1742.6260299999999},{"$f":"(($D293*'fnd base rates'!H$110)\n+($E293*'fnd base rates'!H$111)\n+($F293*'fnd base rates'!H$112)\n+($G293*'fnd base rates'!H$113)\n+($H293*'fnd base rates'!H$114)\n+($I293*'fnd base rates'!H$115)\n+($J293*'fnd base rates'!H$119)\n+($K293*'fnd base rates'!H$120)\n+($M293*'fnd base rates'!H$122)\n+($N293*'fnd base rates'!H$123)\n+($O293*'fnd base rates'!H$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,8)))","v":6003.9557799999993},{"$f":"(($D293*'fnd base rates'!I$110)\n+($E293*'fnd base rates'!I$111)\n+($F293*'fnd base rates'!I$112)\n+($G293*'fnd base rates'!I$113)\n+($H293*'fnd base rates'!I$114)\n+($I293*'fnd base rates'!I$115)\n+($J293*'fnd base rates'!I$119)\n+($K293*'fnd base rates'!I$120)\n+($M293*'fnd base rates'!I$122)\n+($N293*'fnd base rates'!I$123)\n+($O293*'fnd base rates'!I$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,9)))\n*$R293","v":3425.35},{"$f":"(($D293*'fnd base rates'!J$110)\n+($E293*'fnd base rates'!J$111)\n+($F293*'fnd base rates'!J$112)\n+($G293*'fnd base rates'!J$113)\n+($H293*'fnd base rates'!J$114)\n+($I293*'fnd base rates'!J$115)\n+($J293*'fnd base rates'!J$119)\n+($K293*'fnd base rates'!J$120)\n+($M293*'fnd base rates'!J$122)\n+($N293*'fnd base rates'!J$123)\n+($O293*'fnd base rates'!J$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,10)))\n*$R293","v":4261.96},{"$f":"(($D293*'fnd base rates'!K$110)\n+($E293*'fnd base rates'!K$111)\n+($F293*'fnd base rates'!K$112)\n+($G293*'fnd base rates'!K$113)\n+($H293*'fnd base rates'!K$114)\n+($I293*'fnd base rates'!K$115)\n+($J293*'fnd base rates'!K$119)\n+($K293*'fnd base rates'!K$120)\n+($M293*'fnd base rates'!K$122)\n+($N293*'fnd base rates'!K$123)\n+($O293*'fnd base rates'!K$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,11)))\n*$R293","v":10570.192609999998},{"$f":"(($D293*'fnd base rates'!L$110)\n+($E293*'fnd base rates'!L$111)\n+($F293*'fnd base rates'!L$112)\n+($G293*'fnd base rates'!L$113)\n+($H293*'fnd base rates'!L$114)\n+($I293*'fnd base rates'!L$115)\n+($J293*'fnd base rates'!L$119)\n+($K293*'fnd base rates'!L$120)\n+($M293*'fnd base rates'!L$122)\n+($N293*'fnd base rates'!L$123)\n+($O293*'fnd base rates'!L$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,12)))","v":12264.284497860406},{"$f":"(($D293*'fnd base rates'!M$110)\n+($E293*'fnd base rates'!M$111)\n+($F293*'fnd base rates'!M$112)\n+($G293*'fnd base rates'!M$113)\n+($H293*'fnd base rates'!M$114)\n+($I293*'fnd base rates'!M$115)\n+($J293*'fnd base rates'!M$119)\n+($K293*'fnd base rates'!M$120)\n+($M293*'fnd base rates'!M$122)\n+($N293*'fnd base rates'!M$123)\n+($O293*'fnd base rates'!M$124)\n+($P293*VLOOKUP($S293+15,rate_basefnd,13)))","v":0},103707.27473786044,null,445348775,"445","348","775",1,10,103707.27473786044,10371,0,10371,null,null,null,null,null,10371,0,10371,-2,10373,13,10360]
[446,446099016,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D294","v":0},{"$f":"'fnd enro'!E294","v":0},{"$f":"'fnd enro'!F294","v":32},{"$f":"'fnd enro'!G294","v":153},{"$f":"'fnd enro'!H294","v":104},{"$f":"'fnd enro'!I294","v":61},{"$f":"'fnd enro'!J294","v":0},{"$f":"'fnd enro'!K294","v":13.265000000000001},{"$f":"'fnd enro'!L294","v":0},{"$f":"'fnd enro'!M294+'fnd enro'!N294","v":11},{"$f":"'fnd enro'!O294","v":3},{"$f":"'fnd enro'!P294","v":0},{"$f":"'fnd enro'!Q294+'fnd enro'!R294","v":70},{"$f":"'fnd enro'!T294","v":350},1.054,{"$f":"VALUE('fnd enro'!S294)","v":4},null,{"$f":"(($D294*'fnd base rates'!C$110)\n+($E294*'fnd base rates'!C$111)\n+($F294*'fnd base rates'!C$112)\n+($G294*'fnd base rates'!C$113)\n+($H294*'fnd base rates'!C$114)\n+($I294*'fnd base rates'!C$115)\n+($J294*'fnd base rates'!C$119)\n+($K294*'fnd base rates'!C$120)\n+($M294*'fnd base rates'!C$122)\n+($N294*'fnd base rates'!C$123)\n+($O294*'fnd base rates'!C$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,3)))\n*$R294","v":187631.33004380003},{"$f":"(($D294*'fnd base rates'!D$110)\n+($E294*'fnd base rates'!D$111)\n+($F294*'fnd base rates'!D$112)\n+($G294*'fnd base rates'!D$113)\n+($H294*'fnd base rates'!D$114)\n+($I294*'fnd base rates'!D$115)\n+($J294*'fnd base rates'!D$119)\n+($K294*'fnd base rates'!D$120)\n+($M294*'fnd base rates'!D$122)\n+($N294*'fnd base rates'!D$123)\n+($O294*'fnd base rates'!D$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,4)))\n*$R294","v":281891.15114000003},{"$f":"(($D294*'fnd base rates'!E$110)\n+($E294*'fnd base rates'!E$111)\n+($F294*'fnd base rates'!E$112)\n+($G294*'fnd base rates'!E$113)\n+($H294*'fnd base rates'!E$114)\n+($I294*'fnd base rates'!E$115)\n+($J294*'fnd base rates'!E$119)\n+($K294*'fnd base rates'!E$120)\n+($M294*'fnd base rates'!E$122)\n+($N294*'fnd base rates'!E$123)\n+($O294*'fnd base rates'!E$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,5)))\n*$R294","v":1537008.4681525},{"$f":"(($D294*'fnd base rates'!F$110)\n+($E294*'fnd base rates'!F$111)\n+($F294*'fnd base rates'!F$112)\n+($G294*'fnd base rates'!F$113)\n+($H294*'fnd base rates'!F$114)\n+($I294*'fnd base rates'!F$115)\n+($J294*'fnd base rates'!F$119)\n+($K294*'fnd base rates'!F$120)\n+($M294*'fnd base rates'!F$122)\n+($N294*'fnd base rates'!F$123)\n+($O294*'fnd base rates'!F$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,6)))\n*$R294","v":378954.38030349999},{"$f":"(($D294*'fnd base rates'!G$110)\n+($E294*'fnd base rates'!G$111)\n+($F294*'fnd base rates'!G$112)\n+($G294*'fnd base rates'!G$113)\n+($H294*'fnd base rates'!G$114)\n+($I294*'fnd base rates'!G$115)\n+($J294*'fnd base rates'!G$119)\n+($K294*'fnd base rates'!G$120)\n+($M294*'fnd base rates'!G$122)\n+($N294*'fnd base rates'!G$123)\n+($O294*'fnd base rates'!G$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,7)))\n*$R294","v":64397.809566700009},{"$f":"(($D294*'fnd base rates'!H$110)\n+($E294*'fnd base rates'!H$111)\n+($F294*'fnd base rates'!H$112)\n+($G294*'fnd base rates'!H$113)\n+($H294*'fnd base rates'!H$114)\n+($I294*'fnd base rates'!H$115)\n+($J294*'fnd base rates'!H$119)\n+($K294*'fnd base rates'!H$120)\n+($M294*'fnd base rates'!H$122)\n+($N294*'fnd base rates'!H$123)\n+($O294*'fnd base rates'!H$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,8)))","v":189463.50229999996},{"$f":"(($D294*'fnd base rates'!I$110)\n+($E294*'fnd base rates'!I$111)\n+($F294*'fnd base rates'!I$112)\n+($G294*'fnd base rates'!I$113)\n+($H294*'fnd base rates'!I$114)\n+($I294*'fnd base rates'!I$115)\n+($J294*'fnd base rates'!I$119)\n+($K294*'fnd base rates'!I$120)\n+($M294*'fnd base rates'!I$122)\n+($N294*'fnd base rates'!I$123)\n+($O294*'fnd base rates'!I$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,9)))\n*$R294","v":114138.38726000002},{"$f":"(($D294*'fnd base rates'!J$110)\n+($E294*'fnd base rates'!J$111)\n+($F294*'fnd base rates'!J$112)\n+($G294*'fnd base rates'!J$113)\n+($H294*'fnd base rates'!J$114)\n+($I294*'fnd base rates'!J$115)\n+($J294*'fnd base rates'!J$119)\n+($K294*'fnd base rates'!J$120)\n+($M294*'fnd base rates'!J$122)\n+($N294*'fnd base rates'!J$123)\n+($O294*'fnd base rates'!J$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,10)))\n*$R294","v":123414.51478000001},{"$f":"(($D294*'fnd base rates'!K$110)\n+($E294*'fnd base rates'!K$111)\n+($F294*'fnd base rates'!K$112)\n+($G294*'fnd base rates'!K$113)\n+($H294*'fnd base rates'!K$114)\n+($I294*'fnd base rates'!K$115)\n+($J294*'fnd base rates'!K$119)\n+($K294*'fnd base rates'!K$120)\n+($M294*'fnd base rates'!K$122)\n+($N294*'fnd base rates'!K$123)\n+($O294*'fnd base rates'!K$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,11)))\n*$R294","v":390042.74604290002},{"$f":"(($D294*'fnd base rates'!L$110)\n+($E294*'fnd base rates'!L$111)\n+($F294*'fnd base rates'!L$112)\n+($G294*'fnd base rates'!L$113)\n+($H294*'fnd base rates'!L$114)\n+($I294*'fnd base rates'!L$115)\n+($J294*'fnd base rates'!L$119)\n+($K294*'fnd base rates'!L$120)\n+($M294*'fnd base rates'!L$122)\n+($N294*'fnd base rates'!L$123)\n+($O294*'fnd base rates'!L$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,12)))","v":438325.6312994195},{"$f":"(($D294*'fnd base rates'!M$110)\n+($E294*'fnd base rates'!M$111)\n+($F294*'fnd base rates'!M$112)\n+($G294*'fnd base rates'!M$113)\n+($H294*'fnd base rates'!M$114)\n+($I294*'fnd base rates'!M$115)\n+($J294*'fnd base rates'!M$119)\n+($K294*'fnd base rates'!M$120)\n+($M294*'fnd base rates'!M$122)\n+($N294*'fnd base rates'!M$123)\n+($O294*'fnd base rates'!M$124)\n+($P294*VLOOKUP($S294+15,rate_basefnd,13)))","v":0},3705267.9208888188,null,446099016,"446","099","016",1,350,3705267.9208888188,10586,0,10586,null,null,null,null,null,10586,0,10586,-2,10588,13,10575]
[446,446099018,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D295","v":0},{"$f":"'fnd enro'!E295","v":0},{"$f":"'fnd enro'!F295","v":0},{"$f":"'fnd enro'!G295","v":1},{"$f":"'fnd enro'!H295","v":2},{"$f":"'fnd enro'!I295","v":3},{"$f":"'fnd enro'!J295","v":0},{"$f":"'fnd enro'!K295","v":0.22739999999999999},{"$f":"'fnd enro'!L295","v":0},{"$f":"'fnd enro'!M295+'fnd enro'!N295","v":0},{"$f":"'fnd enro'!O295","v":0},{"$f":"'fnd enro'!P295","v":0},{"$f":"'fnd enro'!Q295+'fnd enro'!R295","v":2},{"$f":"'fnd enro'!T295","v":6},1.054,{"$f":"VALUE('fnd enro'!S295)","v":7},null,{"$f":"(($D295*'fnd base rates'!C$110)\n+($E295*'fnd base rates'!C$111)\n+($F295*'fnd base rates'!C$112)\n+($G295*'fnd base rates'!C$113)\n+($H295*'fnd base rates'!C$114)\n+($I295*'fnd base rates'!C$115)\n+($J295*'fnd base rates'!C$119)\n+($K295*'fnd base rates'!C$120)\n+($M295*'fnd base rates'!C$122)\n+($N295*'fnd base rates'!C$123)\n+($O295*'fnd base rates'!C$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,3)))\n*$R295","v":3249.6637644080001},{"$f":"(($D295*'fnd base rates'!D$110)\n+($E295*'fnd base rates'!D$111)\n+($F295*'fnd base rates'!D$112)\n+($G295*'fnd base rates'!D$113)\n+($H295*'fnd base rates'!D$114)\n+($I295*'fnd base rates'!D$115)\n+($J295*'fnd base rates'!D$119)\n+($K295*'fnd base rates'!D$120)\n+($M295*'fnd base rates'!D$122)\n+($N295*'fnd base rates'!D$123)\n+($O295*'fnd base rates'!D$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,4)))\n*$R295","v":5058.1881600000006},{"$f":"(($D295*'fnd base rates'!E$110)\n+($E295*'fnd base rates'!E$111)\n+($F295*'fnd base rates'!E$112)\n+($G295*'fnd base rates'!E$113)\n+($H295*'fnd base rates'!E$114)\n+($I295*'fnd base rates'!E$115)\n+($J295*'fnd base rates'!E$119)\n+($K295*'fnd base rates'!E$120)\n+($M295*'fnd base rates'!E$122)\n+($N295*'fnd base rates'!E$123)\n+($O295*'fnd base rates'!E$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,5)))\n*$R295","v":30541.120909699999},{"$f":"(($D295*'fnd base rates'!F$110)\n+($E295*'fnd base rates'!F$111)\n+($F295*'fnd base rates'!F$112)\n+($G295*'fnd base rates'!F$113)\n+($H295*'fnd base rates'!F$114)\n+($I295*'fnd base rates'!F$115)\n+($J295*'fnd base rates'!F$119)\n+($K295*'fnd base rates'!F$120)\n+($M295*'fnd base rates'!F$122)\n+($N295*'fnd base rates'!F$123)\n+($O295*'fnd base rates'!F$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,6)))\n*$R295","v":5715.5547744599999},{"$f":"(($D295*'fnd base rates'!G$110)\n+($E295*'fnd base rates'!G$111)\n+($F295*'fnd base rates'!G$112)\n+($G295*'fnd base rates'!G$113)\n+($H295*'fnd base rates'!G$114)\n+($I295*'fnd base rates'!G$115)\n+($J295*'fnd base rates'!G$119)\n+($K295*'fnd base rates'!G$120)\n+($M295*'fnd base rates'!G$122)\n+($N295*'fnd base rates'!G$123)\n+($O295*'fnd base rates'!G$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,7)))\n*$R295","v":1234.488665372},{"$f":"(($D295*'fnd base rates'!H$110)\n+($E295*'fnd base rates'!H$111)\n+($F295*'fnd base rates'!H$112)\n+($G295*'fnd base rates'!H$113)\n+($H295*'fnd base rates'!H$114)\n+($I295*'fnd base rates'!H$115)\n+($J295*'fnd base rates'!H$119)\n+($K295*'fnd base rates'!H$120)\n+($M295*'fnd base rates'!H$122)\n+($N295*'fnd base rates'!H$123)\n+($O295*'fnd base rates'!H$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,8)))","v":3789.8114679999999},{"$f":"(($D295*'fnd base rates'!I$110)\n+($E295*'fnd base rates'!I$111)\n+($F295*'fnd base rates'!I$112)\n+($G295*'fnd base rates'!I$113)\n+($H295*'fnd base rates'!I$114)\n+($I295*'fnd base rates'!I$115)\n+($J295*'fnd base rates'!I$119)\n+($K295*'fnd base rates'!I$120)\n+($M295*'fnd base rates'!I$122)\n+($N295*'fnd base rates'!I$123)\n+($O295*'fnd base rates'!I$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,9)))\n*$R295","v":2387.7105200000001},{"$f":"(($D295*'fnd base rates'!J$110)\n+($E295*'fnd base rates'!J$111)\n+($F295*'fnd base rates'!J$112)\n+($G295*'fnd base rates'!J$113)\n+($H295*'fnd base rates'!J$114)\n+($I295*'fnd base rates'!J$115)\n+($J295*'fnd base rates'!J$119)\n+($K295*'fnd base rates'!J$120)\n+($M295*'fnd base rates'!J$122)\n+($N295*'fnd base rates'!J$123)\n+($O295*'fnd base rates'!J$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,10)))\n*$R295","v":3507.1849999999999},{"$f":"(($D295*'fnd base rates'!K$110)\n+($E295*'fnd base rates'!K$111)\n+($F295*'fnd base rates'!K$112)\n+($G295*'fnd base rates'!K$113)\n+($H295*'fnd base rates'!K$114)\n+($I295*'fnd base rates'!K$115)\n+($J295*'fnd base rates'!K$119)\n+($K295*'fnd base rates'!K$120)\n+($M295*'fnd base rates'!K$122)\n+($N295*'fnd base rates'!K$123)\n+($O295*'fnd base rates'!K$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,11)))\n*$R295","v":6729.7473825640009},{"$f":"(($D295*'fnd base rates'!L$110)\n+($E295*'fnd base rates'!L$111)\n+($F295*'fnd base rates'!L$112)\n+($G295*'fnd base rates'!L$113)\n+($H295*'fnd base rates'!L$114)\n+($I295*'fnd base rates'!L$115)\n+($J295*'fnd base rates'!L$119)\n+($K295*'fnd base rates'!L$120)\n+($M295*'fnd base rates'!L$122)\n+($N295*'fnd base rates'!L$123)\n+($O295*'fnd base rates'!L$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,12)))","v":7720.8124177796217},{"$f":"(($D295*'fnd base rates'!M$110)\n+($E295*'fnd base rates'!M$111)\n+($F295*'fnd base rates'!M$112)\n+($G295*'fnd base rates'!M$113)\n+($H295*'fnd base rates'!M$114)\n+($I295*'fnd base rates'!M$115)\n+($J295*'fnd base rates'!M$119)\n+($K295*'fnd base rates'!M$120)\n+($M295*'fnd base rates'!M$122)\n+($N295*'fnd base rates'!M$123)\n+($O295*'fnd base rates'!M$124)\n+($P295*VLOOKUP($S295+15,rate_basefnd,13)))","v":0},69934.283062283634,null,446099018,"446","099","018",1,6,69934.283062283634,11656,0,11656,null,null,null,null,null,11656,0,11656,91,11565,14,11551]
[446,446099035,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D296","v":0},{"$f":"'fnd enro'!E296","v":0},{"$f":"'fnd enro'!F296","v":0},{"$f":"'fnd enro'!G296","v":1},{"$f":"'fnd enro'!H296","v":2},{"$f":"'fnd enro'!I296","v":3},{"$f":"'fnd enro'!J296","v":0},{"$f":"'fnd enro'!K296","v":0.22739999999999999},{"$f":"'fnd enro'!L296","v":0},{"$f":"'fnd enro'!M296+'fnd enro'!N296","v":0},{"$f":"'fnd enro'!O296","v":0},{"$f":"'fnd enro'!P296","v":1},{"$f":"'fnd enro'!Q296+'fnd enro'!R296","v":5},{"$f":"'fnd enro'!T296","v":6},1.054,{"$f":"VALUE('fnd enro'!S296)","v":10},null,{"$f":"(($D296*'fnd base rates'!C$110)\n+($E296*'fnd base rates'!C$111)\n+($F296*'fnd base rates'!C$112)\n+($G296*'fnd base rates'!C$113)\n+($H296*'fnd base rates'!C$114)\n+($I296*'fnd base rates'!C$115)\n+($J296*'fnd base rates'!C$119)\n+($K296*'fnd base rates'!C$120)\n+($M296*'fnd base rates'!C$122)\n+($N296*'fnd base rates'!C$123)\n+($O296*'fnd base rates'!C$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,3)))\n*$R296","v":3532.7787044080001},{"$f":"(($D296*'fnd base rates'!D$110)\n+($E296*'fnd base rates'!D$111)\n+($F296*'fnd base rates'!D$112)\n+($G296*'fnd base rates'!D$113)\n+($H296*'fnd base rates'!D$114)\n+($I296*'fnd base rates'!D$115)\n+($J296*'fnd base rates'!D$119)\n+($K296*'fnd base rates'!D$120)\n+($M296*'fnd base rates'!D$122)\n+($N296*'fnd base rates'!D$123)\n+($O296*'fnd base rates'!D$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,4)))\n*$R296","v":6167.9026000000003},{"$f":"(($D296*'fnd base rates'!E$110)\n+($E296*'fnd base rates'!E$111)\n+($F296*'fnd base rates'!E$112)\n+($G296*'fnd base rates'!E$113)\n+($H296*'fnd base rates'!E$114)\n+($I296*'fnd base rates'!E$115)\n+($J296*'fnd base rates'!E$119)\n+($K296*'fnd base rates'!E$120)\n+($M296*'fnd base rates'!E$122)\n+($N296*'fnd base rates'!E$123)\n+($O296*'fnd base rates'!E$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,5)))\n*$R296","v":40999.056469700001},{"$f":"(($D296*'fnd base rates'!F$110)\n+($E296*'fnd base rates'!F$111)\n+($F296*'fnd base rates'!F$112)\n+($G296*'fnd base rates'!F$113)\n+($H296*'fnd base rates'!F$114)\n+($I296*'fnd base rates'!F$115)\n+($J296*'fnd base rates'!F$119)\n+($K296*'fnd base rates'!F$120)\n+($M296*'fnd base rates'!F$122)\n+($N296*'fnd base rates'!F$123)\n+($O296*'fnd base rates'!F$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,6)))\n*$R296","v":5851.2994344599992},{"$f":"(($D296*'fnd base rates'!G$110)\n+($E296*'fnd base rates'!G$111)\n+($F296*'fnd base rates'!G$112)\n+($G296*'fnd base rates'!G$113)\n+($H296*'fnd base rates'!G$114)\n+($I296*'fnd base rates'!G$115)\n+($J296*'fnd base rates'!G$119)\n+($K296*'fnd base rates'!G$120)\n+($M296*'fnd base rates'!G$122)\n+($N296*'fnd base rates'!G$123)\n+($O296*'fnd base rates'!G$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,7)))\n*$R296","v":1734.5168053719999},{"$f":"(($D296*'fnd base rates'!H$110)\n+($E296*'fnd base rates'!H$111)\n+($F296*'fnd base rates'!H$112)\n+($G296*'fnd base rates'!H$113)\n+($H296*'fnd base rates'!H$114)\n+($I296*'fnd base rates'!H$115)\n+($J296*'fnd base rates'!H$119)\n+($K296*'fnd base rates'!H$120)\n+($M296*'fnd base rates'!H$122)\n+($N296*'fnd base rates'!H$123)\n+($O296*'fnd base rates'!H$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,8)))","v":3948.881468},{"$f":"(($D296*'fnd base rates'!I$110)\n+($E296*'fnd base rates'!I$111)\n+($F296*'fnd base rates'!I$112)\n+($G296*'fnd base rates'!I$113)\n+($H296*'fnd base rates'!I$114)\n+($I296*'fnd base rates'!I$115)\n+($J296*'fnd base rates'!I$119)\n+($K296*'fnd base rates'!I$120)\n+($M296*'fnd base rates'!I$122)\n+($N296*'fnd base rates'!I$123)\n+($O296*'fnd base rates'!I$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,9)))\n*$R296","v":2830.89644},{"$f":"(($D296*'fnd base rates'!J$110)\n+($E296*'fnd base rates'!J$111)\n+($F296*'fnd base rates'!J$112)\n+($G296*'fnd base rates'!J$113)\n+($H296*'fnd base rates'!J$114)\n+($I296*'fnd base rates'!J$115)\n+($J296*'fnd base rates'!J$119)\n+($K296*'fnd base rates'!J$120)\n+($M296*'fnd base rates'!J$122)\n+($N296*'fnd base rates'!J$123)\n+($O296*'fnd base rates'!J$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,10)))\n*$R296","v":5527.1233000000011},{"$f":"(($D296*'fnd base rates'!K$110)\n+($E296*'fnd base rates'!K$111)\n+($F296*'fnd base rates'!K$112)\n+($G296*'fnd base rates'!K$113)\n+($H296*'fnd base rates'!K$114)\n+($I296*'fnd base rates'!K$115)\n+($J296*'fnd base rates'!K$119)\n+($K296*'fnd base rates'!K$120)\n+($M296*'fnd base rates'!K$122)\n+($N296*'fnd base rates'!K$123)\n+($O296*'fnd base rates'!K$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,11)))\n*$R296","v":6962.4389625640015},{"$f":"(($D296*'fnd base rates'!L$110)\n+($E296*'fnd base rates'!L$111)\n+($F296*'fnd base rates'!L$112)\n+($G296*'fnd base rates'!L$113)\n+($H296*'fnd base rates'!L$114)\n+($I296*'fnd base rates'!L$115)\n+($J296*'fnd base rates'!L$119)\n+($K296*'fnd base rates'!L$120)\n+($M296*'fnd base rates'!L$122)\n+($N296*'fnd base rates'!L$123)\n+($O296*'fnd base rates'!L$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,12)))","v":9382.3724177796212},{"$f":"(($D296*'fnd base rates'!M$110)\n+($E296*'fnd base rates'!M$111)\n+($F296*'fnd base rates'!M$112)\n+($G296*'fnd base rates'!M$113)\n+($H296*'fnd base rates'!M$114)\n+($I296*'fnd base rates'!M$115)\n+($J296*'fnd base rates'!M$119)\n+($K296*'fnd base rates'!M$120)\n+($M296*'fnd base rates'!M$122)\n+($N296*'fnd base rates'!M$123)\n+($O296*'fnd base rates'!M$124)\n+($P296*VLOOKUP($S296+15,rate_basefnd,13)))","v":0},86937.26660228362,null,446099035,"446","099","035",1,6,86937.26660228362,14490,0,14490,null,null,null,null,null,14490,0,14490,87,14403,0,14403]
[446,446099044,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D297","v":0},{"$f":"'fnd enro'!E297","v":0},{"$f":"'fnd enro'!F297","v":45},{"$f":"'fnd enro'!G297","v":214},{"$f":"'fnd enro'!H297","v":145},{"$f":"'fnd enro'!I297","v":113},{"$f":"'fnd enro'!J297","v":0},{"$f":"'fnd enro'!K297","v":19.5943},{"$f":"'fnd enro'!L297","v":0},{"$f":"'fnd enro'!M297+'fnd enro'!N297","v":52},{"$f":"'fnd enro'!O297","v":14},{"$f":"'fnd enro'!P297","v":9},{"$f":"'fnd enro'!Q297+'fnd enro'!R297","v":215},{"$f":"'fnd enro'!T297","v":517},1.054,{"$f":"VALUE('fnd enro'!S297)","v":8},null,{"$f":"(($D297*'fnd base rates'!C$110)\n+($E297*'fnd base rates'!C$111)\n+($F297*'fnd base rates'!C$112)\n+($G297*'fnd base rates'!C$113)\n+($H297*'fnd base rates'!C$114)\n+($I297*'fnd base rates'!C$115)\n+($J297*'fnd base rates'!C$119)\n+($K297*'fnd base rates'!C$120)\n+($M297*'fnd base rates'!C$122)\n+($N297*'fnd base rates'!C$123)\n+($O297*'fnd base rates'!C$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,3)))\n*$R297","v":289967.37303315604},{"$f":"(($D297*'fnd base rates'!D$110)\n+($E297*'fnd base rates'!D$111)\n+($F297*'fnd base rates'!D$112)\n+($G297*'fnd base rates'!D$113)\n+($H297*'fnd base rates'!D$114)\n+($I297*'fnd base rates'!D$115)\n+($J297*'fnd base rates'!D$119)\n+($K297*'fnd base rates'!D$120)\n+($M297*'fnd base rates'!D$122)\n+($N297*'fnd base rates'!D$123)\n+($O297*'fnd base rates'!D$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,4)))\n*$R297","v":462012.96337999997},{"$f":"(($D297*'fnd base rates'!E$110)\n+($E297*'fnd base rates'!E$111)\n+($F297*'fnd base rates'!E$112)\n+($G297*'fnd base rates'!E$113)\n+($H297*'fnd base rates'!E$114)\n+($I297*'fnd base rates'!E$115)\n+($J297*'fnd base rates'!E$119)\n+($K297*'fnd base rates'!E$120)\n+($M297*'fnd base rates'!E$122)\n+($N297*'fnd base rates'!E$123)\n+($O297*'fnd base rates'!E$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,5)))\n*$R297","v":2717891.6331391502},{"$f":"(($D297*'fnd base rates'!F$110)\n+($E297*'fnd base rates'!F$111)\n+($F297*'fnd base rates'!F$112)\n+($G297*'fnd base rates'!F$113)\n+($H297*'fnd base rates'!F$114)\n+($I297*'fnd base rates'!F$115)\n+($J297*'fnd base rates'!F$119)\n+($K297*'fnd base rates'!F$120)\n+($M297*'fnd base rates'!F$122)\n+($N297*'fnd base rates'!F$123)\n+($O297*'fnd base rates'!F$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,6)))\n*$R297","v":562669.28571596998},{"$f":"(($D297*'fnd base rates'!G$110)\n+($E297*'fnd base rates'!G$111)\n+($F297*'fnd base rates'!G$112)\n+($G297*'fnd base rates'!G$113)\n+($H297*'fnd base rates'!G$114)\n+($I297*'fnd base rates'!G$115)\n+($J297*'fnd base rates'!G$119)\n+($K297*'fnd base rates'!G$120)\n+($M297*'fnd base rates'!G$122)\n+($N297*'fnd base rates'!G$123)\n+($O297*'fnd base rates'!G$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,7)))\n*$R297","v":115130.06186955402},{"$f":"(($D297*'fnd base rates'!H$110)\n+($E297*'fnd base rates'!H$111)\n+($F297*'fnd base rates'!H$112)\n+($G297*'fnd base rates'!H$113)\n+($H297*'fnd base rates'!H$114)\n+($I297*'fnd base rates'!H$115)\n+($J297*'fnd base rates'!H$119)\n+($K297*'fnd base rates'!H$120)\n+($M297*'fnd base rates'!H$122)\n+($N297*'fnd base rates'!H$123)\n+($O297*'fnd base rates'!H$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,8)))","v":294834.89982600004},{"$f":"(($D297*'fnd base rates'!I$110)\n+($E297*'fnd base rates'!I$111)\n+($F297*'fnd base rates'!I$112)\n+($G297*'fnd base rates'!I$113)\n+($H297*'fnd base rates'!I$114)\n+($I297*'fnd base rates'!I$115)\n+($J297*'fnd base rates'!I$119)\n+($K297*'fnd base rates'!I$120)\n+($M297*'fnd base rates'!I$122)\n+($N297*'fnd base rates'!I$123)\n+($O297*'fnd base rates'!I$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,9)))\n*$R297","v":190024.05791999999},{"$f":"(($D297*'fnd base rates'!J$110)\n+($E297*'fnd base rates'!J$111)\n+($F297*'fnd base rates'!J$112)\n+($G297*'fnd base rates'!J$113)\n+($H297*'fnd base rates'!J$114)\n+($I297*'fnd base rates'!J$115)\n+($J297*'fnd base rates'!J$119)\n+($K297*'fnd base rates'!J$120)\n+($M297*'fnd base rates'!J$122)\n+($N297*'fnd base rates'!J$123)\n+($O297*'fnd base rates'!J$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,10)))\n*$R297","v":267837.61052000005},{"$f":"(($D297*'fnd base rates'!K$110)\n+($E297*'fnd base rates'!K$111)\n+($F297*'fnd base rates'!K$112)\n+($G297*'fnd base rates'!K$113)\n+($H297*'fnd base rates'!K$114)\n+($I297*'fnd base rates'!K$115)\n+($J297*'fnd base rates'!K$119)\n+($K297*'fnd base rates'!K$120)\n+($M297*'fnd base rates'!K$122)\n+($N297*'fnd base rates'!K$123)\n+($O297*'fnd base rates'!K$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,11)))\n*$R297","v":591708.67620759807},{"$f":"(($D297*'fnd base rates'!L$110)\n+($E297*'fnd base rates'!L$111)\n+($F297*'fnd base rates'!L$112)\n+($G297*'fnd base rates'!L$113)\n+($H297*'fnd base rates'!L$114)\n+($I297*'fnd base rates'!L$115)\n+($J297*'fnd base rates'!L$119)\n+($K297*'fnd base rates'!L$120)\n+($M297*'fnd base rates'!L$122)\n+($N297*'fnd base rates'!L$123)\n+($O297*'fnd base rates'!L$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,12)))","v":713856.98367733473},{"$f":"(($D297*'fnd base rates'!M$110)\n+($E297*'fnd base rates'!M$111)\n+($F297*'fnd base rates'!M$112)\n+($G297*'fnd base rates'!M$113)\n+($H297*'fnd base rates'!M$114)\n+($I297*'fnd base rates'!M$115)\n+($J297*'fnd base rates'!M$119)\n+($K297*'fnd base rates'!M$120)\n+($M297*'fnd base rates'!M$122)\n+($N297*'fnd base rates'!M$123)\n+($O297*'fnd base rates'!M$124)\n+($P297*VLOOKUP($S297+15,rate_basefnd,13)))","v":0},6205933.5452887639,null,446099044,"446","099","044",1,517,6205933.5452887639,12004,0,12004,null,null,null,null,null,12004,0,12004,107,11897,9,11888]
[446,446099050,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D298","v":0},{"$f":"'fnd enro'!E298","v":0},{"$f":"'fnd enro'!F298","v":1},{"$f":"'fnd enro'!G298","v":4},{"$f":"'fnd enro'!H298","v":3},{"$f":"'fnd enro'!I298","v":1},{"$f":"'fnd enro'!J298","v":0},{"$f":"'fnd enro'!K298","v":0.34110000000000001},{"$f":"'fnd enro'!L298","v":0},{"$f":"'fnd enro'!M298+'fnd enro'!N298","v":2},{"$f":"'fnd enro'!O298","v":2},{"$f":"'fnd enro'!P298","v":0},{"$f":"'fnd enro'!Q298+'fnd enro'!R298","v":1},{"$f":"'fnd enro'!T298","v":9},1.054,{"$f":"VALUE('fnd enro'!S298)","v":2},null,{"$f":"(($D298*'fnd base rates'!C$110)\n+($E298*'fnd base rates'!C$111)\n+($F298*'fnd base rates'!C$112)\n+($G298*'fnd base rates'!C$113)\n+($H298*'fnd base rates'!C$114)\n+($I298*'fnd base rates'!C$115)\n+($J298*'fnd base rates'!C$119)\n+($K298*'fnd base rates'!C$120)\n+($M298*'fnd base rates'!C$122)\n+($N298*'fnd base rates'!C$123)\n+($O298*'fnd base rates'!C$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,3)))\n*$R298","v":5133.4212866120006},{"$f":"(($D298*'fnd base rates'!D$110)\n+($E298*'fnd base rates'!D$111)\n+($F298*'fnd base rates'!D$112)\n+($G298*'fnd base rates'!D$113)\n+($H298*'fnd base rates'!D$114)\n+($I298*'fnd base rates'!D$115)\n+($J298*'fnd base rates'!D$119)\n+($K298*'fnd base rates'!D$120)\n+($M298*'fnd base rates'!D$122)\n+($N298*'fnd base rates'!D$123)\n+($O298*'fnd base rates'!D$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,4)))\n*$R298","v":7652.4615999999987},{"$f":"(($D298*'fnd base rates'!E$110)\n+($E298*'fnd base rates'!E$111)\n+($F298*'fnd base rates'!E$112)\n+($G298*'fnd base rates'!E$113)\n+($H298*'fnd base rates'!E$114)\n+($I298*'fnd base rates'!E$115)\n+($J298*'fnd base rates'!E$119)\n+($K298*'fnd base rates'!E$120)\n+($M298*'fnd base rates'!E$122)\n+($N298*'fnd base rates'!E$123)\n+($O298*'fnd base rates'!E$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,5)))\n*$R298","v":41047.232464550005},{"$f":"(($D298*'fnd base rates'!F$110)\n+($E298*'fnd base rates'!F$111)\n+($F298*'fnd base rates'!F$112)\n+($G298*'fnd base rates'!F$113)\n+($H298*'fnd base rates'!F$114)\n+($I298*'fnd base rates'!F$115)\n+($J298*'fnd base rates'!F$119)\n+($K298*'fnd base rates'!F$120)\n+($M298*'fnd base rates'!F$122)\n+($N298*'fnd base rates'!F$123)\n+($O298*'fnd base rates'!F$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,6)))\n*$R298","v":10484.260511689999},{"$f":"(($D298*'fnd base rates'!G$110)\n+($E298*'fnd base rates'!G$111)\n+($F298*'fnd base rates'!G$112)\n+($G298*'fnd base rates'!G$113)\n+($H298*'fnd base rates'!G$114)\n+($I298*'fnd base rates'!G$115)\n+($J298*'fnd base rates'!G$119)\n+($K298*'fnd base rates'!G$120)\n+($M298*'fnd base rates'!G$122)\n+($N298*'fnd base rates'!G$123)\n+($O298*'fnd base rates'!G$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,7)))\n*$R298","v":1730.4755680580001},{"$f":"(($D298*'fnd base rates'!H$110)\n+($E298*'fnd base rates'!H$111)\n+($F298*'fnd base rates'!H$112)\n+($G298*'fnd base rates'!H$113)\n+($H298*'fnd base rates'!H$114)\n+($I298*'fnd base rates'!H$115)\n+($J298*'fnd base rates'!H$119)\n+($K298*'fnd base rates'!H$120)\n+($M298*'fnd base rates'!H$122)\n+($N298*'fnd base rates'!H$123)\n+($O298*'fnd base rates'!H$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,8)))","v":5116.8122019999992},{"$f":"(($D298*'fnd base rates'!I$110)\n+($E298*'fnd base rates'!I$111)\n+($F298*'fnd base rates'!I$112)\n+($G298*'fnd base rates'!I$113)\n+($H298*'fnd base rates'!I$114)\n+($I298*'fnd base rates'!I$115)\n+($J298*'fnd base rates'!I$119)\n+($K298*'fnd base rates'!I$120)\n+($M298*'fnd base rates'!I$122)\n+($N298*'fnd base rates'!I$123)\n+($O298*'fnd base rates'!I$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,9)))\n*$R298","v":3047.4618200000004},{"$f":"(($D298*'fnd base rates'!J$110)\n+($E298*'fnd base rates'!J$111)\n+($F298*'fnd base rates'!J$112)\n+($G298*'fnd base rates'!J$113)\n+($H298*'fnd base rates'!J$114)\n+($I298*'fnd base rates'!J$115)\n+($J298*'fnd base rates'!J$119)\n+($K298*'fnd base rates'!J$120)\n+($M298*'fnd base rates'!J$122)\n+($N298*'fnd base rates'!J$123)\n+($O298*'fnd base rates'!J$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,10)))\n*$R298","v":2606.5419999999999},{"$f":"(($D298*'fnd base rates'!K$110)\n+($E298*'fnd base rates'!K$111)\n+($F298*'fnd base rates'!K$112)\n+($G298*'fnd base rates'!K$113)\n+($H298*'fnd base rates'!K$114)\n+($I298*'fnd base rates'!K$115)\n+($J298*'fnd base rates'!K$119)\n+($K298*'fnd base rates'!K$120)\n+($M298*'fnd base rates'!K$122)\n+($N298*'fnd base rates'!K$123)\n+($O298*'fnd base rates'!K$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,11)))\n*$R298","v":11090.656343846},{"$f":"(($D298*'fnd base rates'!L$110)\n+($E298*'fnd base rates'!L$111)\n+($F298*'fnd base rates'!L$112)\n+($G298*'fnd base rates'!L$113)\n+($H298*'fnd base rates'!L$114)\n+($I298*'fnd base rates'!L$115)\n+($J298*'fnd base rates'!L$119)\n+($K298*'fnd base rates'!L$120)\n+($M298*'fnd base rates'!L$122)\n+($N298*'fnd base rates'!L$123)\n+($O298*'fnd base rates'!L$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,12)))","v":11922.112086266692},{"$f":"(($D298*'fnd base rates'!M$110)\n+($E298*'fnd base rates'!M$111)\n+($F298*'fnd base rates'!M$112)\n+($G298*'fnd base rates'!M$113)\n+($H298*'fnd base rates'!M$114)\n+($I298*'fnd base rates'!M$115)\n+($J298*'fnd base rates'!M$119)\n+($K298*'fnd base rates'!M$120)\n+($M298*'fnd base rates'!M$122)\n+($N298*'fnd base rates'!M$123)\n+($O298*'fnd base rates'!M$124)\n+($P298*VLOOKUP($S298+15,rate_basefnd,13)))","v":0},99831.435883022699,null,446099050,"446","099","050",1,9,99831.435883022699,11092,0,11092,null,null,null,null,null,11092,0,11092,-59,11151,267,10884]
[446,446099073,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D299","v":0},{"$f":"'fnd enro'!E299","v":0},{"$f":"'fnd enro'!F299","v":0},{"$f":"'fnd enro'!G299","v":3},{"$f":"'fnd enro'!H299","v":0},{"$f":"'fnd enro'!I299","v":0},{"$f":"'fnd enro'!J299","v":0},{"$f":"'fnd enro'!K299","v":0.1137},{"$f":"'fnd enro'!L299","v":0},{"$f":"'fnd enro'!M299+'fnd enro'!N299","v":0},{"$f":"'fnd enro'!O299","v":0},{"$f":"'fnd enro'!P299","v":0},{"$f":"'fnd enro'!Q299+'fnd enro'!R299","v":3},{"$f":"'fnd enro'!T299","v":3},1.054,{"$f":"VALUE('fnd enro'!S299)","v":10},null,{"$f":"(($D299*'fnd base rates'!C$110)\n+($E299*'fnd base rates'!C$111)\n+($F299*'fnd base rates'!C$112)\n+($G299*'fnd base rates'!C$113)\n+($H299*'fnd base rates'!C$114)\n+($I299*'fnd base rates'!C$115)\n+($J299*'fnd base rates'!C$119)\n+($K299*'fnd base rates'!C$120)\n+($M299*'fnd base rates'!C$122)\n+($N299*'fnd base rates'!C$123)\n+($O299*'fnd base rates'!C$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,3)))\n*$R299","v":1760.4395222039998},{"$f":"(($D299*'fnd base rates'!D$110)\n+($E299*'fnd base rates'!D$111)\n+($F299*'fnd base rates'!D$112)\n+($G299*'fnd base rates'!D$113)\n+($H299*'fnd base rates'!D$114)\n+($I299*'fnd base rates'!D$115)\n+($J299*'fnd base rates'!D$119)\n+($K299*'fnd base rates'!D$120)\n+($M299*'fnd base rates'!D$122)\n+($N299*'fnd base rates'!D$123)\n+($O299*'fnd base rates'!D$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,4)))\n*$R299","v":3171.6441},{"$f":"(($D299*'fnd base rates'!E$110)\n+($E299*'fnd base rates'!E$111)\n+($F299*'fnd base rates'!E$112)\n+($G299*'fnd base rates'!E$113)\n+($H299*'fnd base rates'!E$114)\n+($I299*'fnd base rates'!E$115)\n+($J299*'fnd base rates'!E$119)\n+($K299*'fnd base rates'!E$120)\n+($M299*'fnd base rates'!E$122)\n+($N299*'fnd base rates'!E$123)\n+($O299*'fnd base rates'!E$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,5)))\n*$R299","v":20444.309174850001},{"$f":"(($D299*'fnd base rates'!F$110)\n+($E299*'fnd base rates'!F$111)\n+($F299*'fnd base rates'!F$112)\n+($G299*'fnd base rates'!F$113)\n+($H299*'fnd base rates'!F$114)\n+($I299*'fnd base rates'!F$115)\n+($J299*'fnd base rates'!F$119)\n+($K299*'fnd base rates'!F$120)\n+($M299*'fnd base rates'!F$122)\n+($N299*'fnd base rates'!F$123)\n+($O299*'fnd base rates'!F$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,6)))\n*$R299","v":3630.9970572300003},{"$f":"(($D299*'fnd base rates'!G$110)\n+($E299*'fnd base rates'!G$111)\n+($F299*'fnd base rates'!G$112)\n+($G299*'fnd base rates'!G$113)\n+($H299*'fnd base rates'!G$114)\n+($I299*'fnd base rates'!G$115)\n+($J299*'fnd base rates'!G$119)\n+($K299*'fnd base rates'!G$120)\n+($M299*'fnd base rates'!G$122)\n+($N299*'fnd base rates'!G$123)\n+($O299*'fnd base rates'!G$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,7)))\n*$R299","v":899.77430268600017},{"$f":"(($D299*'fnd base rates'!H$110)\n+($E299*'fnd base rates'!H$111)\n+($F299*'fnd base rates'!H$112)\n+($G299*'fnd base rates'!H$113)\n+($H299*'fnd base rates'!H$114)\n+($I299*'fnd base rates'!H$115)\n+($J299*'fnd base rates'!H$119)\n+($K299*'fnd base rates'!H$120)\n+($M299*'fnd base rates'!H$122)\n+($N299*'fnd base rates'!H$123)\n+($O299*'fnd base rates'!H$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D299*'fnd base rates'!I$110)\n+($E299*'fnd base rates'!I$111)\n+($F299*'fnd base rates'!I$112)\n+($G299*'fnd base rates'!I$113)\n+($H299*'fnd base rates'!I$114)\n+($I299*'fnd base rates'!I$115)\n+($J299*'fnd base rates'!I$119)\n+($K299*'fnd base rates'!I$120)\n+($M299*'fnd base rates'!I$122)\n+($N299*'fnd base rates'!I$123)\n+($O299*'fnd base rates'!I$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,9)))\n*$R299","v":1115.80656},{"$f":"(($D299*'fnd base rates'!J$110)\n+($E299*'fnd base rates'!J$111)\n+($F299*'fnd base rates'!J$112)\n+($G299*'fnd base rates'!J$113)\n+($H299*'fnd base rates'!J$114)\n+($I299*'fnd base rates'!J$115)\n+($J299*'fnd base rates'!J$119)\n+($K299*'fnd base rates'!J$120)\n+($M299*'fnd base rates'!J$122)\n+($N299*'fnd base rates'!J$123)\n+($O299*'fnd base rates'!J$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,10)))\n*$R299","v":2362.8361200000004},{"$f":"(($D299*'fnd base rates'!K$110)\n+($E299*'fnd base rates'!K$111)\n+($F299*'fnd base rates'!K$112)\n+($G299*'fnd base rates'!K$113)\n+($H299*'fnd base rates'!K$114)\n+($I299*'fnd base rates'!K$115)\n+($J299*'fnd base rates'!K$119)\n+($K299*'fnd base rates'!K$120)\n+($M299*'fnd base rates'!K$122)\n+($N299*'fnd base rates'!K$123)\n+($O299*'fnd base rates'!K$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,11)))\n*$R299","v":3212.017341282},{"$f":"(($D299*'fnd base rates'!L$110)\n+($E299*'fnd base rates'!L$111)\n+($F299*'fnd base rates'!L$112)\n+($G299*'fnd base rates'!L$113)\n+($H299*'fnd base rates'!L$114)\n+($I299*'fnd base rates'!L$115)\n+($J299*'fnd base rates'!L$119)\n+($K299*'fnd base rates'!L$120)\n+($M299*'fnd base rates'!L$122)\n+($N299*'fnd base rates'!L$123)\n+($O299*'fnd base rates'!L$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,12)))","v":4898.4614370108293},{"$f":"(($D299*'fnd base rates'!M$110)\n+($E299*'fnd base rates'!M$111)\n+($F299*'fnd base rates'!M$112)\n+($G299*'fnd base rates'!M$113)\n+($H299*'fnd base rates'!M$114)\n+($I299*'fnd base rates'!M$115)\n+($J299*'fnd base rates'!M$119)\n+($K299*'fnd base rates'!M$120)\n+($M299*'fnd base rates'!M$122)\n+($N299*'fnd base rates'!M$123)\n+($O299*'fnd base rates'!M$124)\n+($P299*VLOOKUP($S299+15,rate_basefnd,13)))","v":0},43012.646349262839,null,446099073,"446","099","073",1,3,43012.646349262839,14338,0,14338,null,null,null,null,null,14338,0,14338,400,13938,24,13914]
[446,446099083,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D300","v":0},{"$f":"'fnd enro'!E300","v":0},{"$f":"'fnd enro'!F300","v":0},{"$f":"'fnd enro'!G300","v":2},{"$f":"'fnd enro'!H300","v":1},{"$f":"'fnd enro'!I300","v":1},{"$f":"'fnd enro'!J300","v":0},{"$f":"'fnd enro'!K300","v":0.15160000000000001},{"$f":"'fnd enro'!L300","v":0},{"$f":"'fnd enro'!M300+'fnd enro'!N300","v":1},{"$f":"'fnd enro'!O300","v":0},{"$f":"'fnd enro'!P300","v":0},{"$f":"'fnd enro'!Q300+'fnd enro'!R300","v":1},{"$f":"'fnd enro'!T300","v":4},1.054,{"$f":"VALUE('fnd enro'!S300)","v":5},null,{"$f":"(($D300*'fnd base rates'!C$110)\n+($E300*'fnd base rates'!C$111)\n+($F300*'fnd base rates'!C$112)\n+($G300*'fnd base rates'!C$113)\n+($H300*'fnd base rates'!C$114)\n+($I300*'fnd base rates'!C$115)\n+($J300*'fnd base rates'!C$119)\n+($K300*'fnd base rates'!C$120)\n+($M300*'fnd base rates'!C$122)\n+($N300*'fnd base rates'!C$123)\n+($O300*'fnd base rates'!C$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,3)))\n*$R300","v":2235.7078762720002},{"$f":"(($D300*'fnd base rates'!D$110)\n+($E300*'fnd base rates'!D$111)\n+($F300*'fnd base rates'!D$112)\n+($G300*'fnd base rates'!D$113)\n+($H300*'fnd base rates'!D$114)\n+($I300*'fnd base rates'!D$115)\n+($J300*'fnd base rates'!D$119)\n+($K300*'fnd base rates'!D$120)\n+($M300*'fnd base rates'!D$122)\n+($N300*'fnd base rates'!D$123)\n+($O300*'fnd base rates'!D$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,4)))\n*$R300","v":3416.4250600000005},{"$f":"(($D300*'fnd base rates'!E$110)\n+($E300*'fnd base rates'!E$111)\n+($F300*'fnd base rates'!E$112)\n+($G300*'fnd base rates'!E$113)\n+($H300*'fnd base rates'!E$114)\n+($I300*'fnd base rates'!E$115)\n+($J300*'fnd base rates'!E$119)\n+($K300*'fnd base rates'!E$120)\n+($M300*'fnd base rates'!E$122)\n+($N300*'fnd base rates'!E$123)\n+($O300*'fnd base rates'!E$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,5)))\n*$R300","v":19464.611879800002},{"$f":"(($D300*'fnd base rates'!F$110)\n+($E300*'fnd base rates'!F$111)\n+($F300*'fnd base rates'!F$112)\n+($G300*'fnd base rates'!F$113)\n+($H300*'fnd base rates'!F$114)\n+($I300*'fnd base rates'!F$115)\n+($J300*'fnd base rates'!F$119)\n+($K300*'fnd base rates'!F$120)\n+($M300*'fnd base rates'!F$122)\n+($N300*'fnd base rates'!F$123)\n+($O300*'fnd base rates'!F$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,6)))\n*$R300","v":4410.1696296400005},{"$f":"(($D300*'fnd base rates'!G$110)\n+($E300*'fnd base rates'!G$111)\n+($F300*'fnd base rates'!G$112)\n+($G300*'fnd base rates'!G$113)\n+($H300*'fnd base rates'!G$114)\n+($I300*'fnd base rates'!G$115)\n+($J300*'fnd base rates'!G$119)\n+($K300*'fnd base rates'!G$120)\n+($M300*'fnd base rates'!G$122)\n+($N300*'fnd base rates'!G$123)\n+($O300*'fnd base rates'!G$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,7)))\n*$R300","v":802.00379024800009},{"$f":"(($D300*'fnd base rates'!H$110)\n+($E300*'fnd base rates'!H$111)\n+($F300*'fnd base rates'!H$112)\n+($G300*'fnd base rates'!H$113)\n+($H300*'fnd base rates'!H$114)\n+($I300*'fnd base rates'!H$115)\n+($J300*'fnd base rates'!H$119)\n+($K300*'fnd base rates'!H$120)\n+($M300*'fnd base rates'!H$122)\n+($N300*'fnd base rates'!H$123)\n+($O300*'fnd base rates'!H$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,8)))","v":2348.9343119999994},{"$f":"(($D300*'fnd base rates'!I$110)\n+($E300*'fnd base rates'!I$111)\n+($F300*'fnd base rates'!I$112)\n+($G300*'fnd base rates'!I$113)\n+($H300*'fnd base rates'!I$114)\n+($I300*'fnd base rates'!I$115)\n+($J300*'fnd base rates'!I$119)\n+($K300*'fnd base rates'!I$120)\n+($M300*'fnd base rates'!I$122)\n+($N300*'fnd base rates'!I$123)\n+($O300*'fnd base rates'!I$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,9)))\n*$R300","v":1420.9501},{"$f":"(($D300*'fnd base rates'!J$110)\n+($E300*'fnd base rates'!J$111)\n+($F300*'fnd base rates'!J$112)\n+($G300*'fnd base rates'!J$113)\n+($H300*'fnd base rates'!J$114)\n+($I300*'fnd base rates'!J$115)\n+($J300*'fnd base rates'!J$119)\n+($K300*'fnd base rates'!J$120)\n+($M300*'fnd base rates'!J$122)\n+($N300*'fnd base rates'!J$123)\n+($O300*'fnd base rates'!J$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,10)))\n*$R300","v":1669.03008},{"$f":"(($D300*'fnd base rates'!K$110)\n+($E300*'fnd base rates'!K$111)\n+($F300*'fnd base rates'!K$112)\n+($G300*'fnd base rates'!K$113)\n+($H300*'fnd base rates'!K$114)\n+($I300*'fnd base rates'!K$115)\n+($J300*'fnd base rates'!K$119)\n+($K300*'fnd base rates'!K$120)\n+($M300*'fnd base rates'!K$122)\n+($N300*'fnd base rates'!K$123)\n+($O300*'fnd base rates'!K$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,11)))\n*$R300","v":4696.2372283759996},{"$f":"(($D300*'fnd base rates'!L$110)\n+($E300*'fnd base rates'!L$111)\n+($F300*'fnd base rates'!L$112)\n+($G300*'fnd base rates'!L$113)\n+($H300*'fnd base rates'!L$114)\n+($I300*'fnd base rates'!L$115)\n+($J300*'fnd base rates'!L$119)\n+($K300*'fnd base rates'!L$120)\n+($M300*'fnd base rates'!L$122)\n+($N300*'fnd base rates'!L$123)\n+($O300*'fnd base rates'!L$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,12)))","v":5272.9520800807841},{"$f":"(($D300*'fnd base rates'!M$110)\n+($E300*'fnd base rates'!M$111)\n+($F300*'fnd base rates'!M$112)\n+($G300*'fnd base rates'!M$113)\n+($H300*'fnd base rates'!M$114)\n+($I300*'fnd base rates'!M$115)\n+($J300*'fnd base rates'!M$119)\n+($K300*'fnd base rates'!M$120)\n+($M300*'fnd base rates'!M$122)\n+($N300*'fnd base rates'!M$123)\n+($O300*'fnd base rates'!M$124)\n+($P300*VLOOKUP($S300+15,rate_basefnd,13)))","v":0},45737.022036416776,null,446099083,"446","099","083",1,4,45737.022036416776,11434,0,11434,null,null,null,null,null,11434,0,11434,24,11410,13,11397]
[446,446099088,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D301","v":0},{"$f":"'fnd enro'!E301","v":0},{"$f":"'fnd enro'!F301","v":0},{"$f":"'fnd enro'!G301","v":7},{"$f":"'fnd enro'!H301","v":7},{"$f":"'fnd enro'!I301","v":7},{"$f":"'fnd enro'!J301","v":0},{"$f":"'fnd enro'!K301","v":0.79590000000000005},{"$f":"'fnd enro'!L301","v":0},{"$f":"'fnd enro'!M301+'fnd enro'!N301","v":0},{"$f":"'fnd enro'!O301","v":0},{"$f":"'fnd enro'!P301","v":0},{"$f":"'fnd enro'!Q301+'fnd enro'!R301","v":7},{"$f":"'fnd enro'!T301","v":21},1.054,{"$f":"VALUE('fnd enro'!S301)","v":7},null,{"$f":"(($D301*'fnd base rates'!C$110)\n+($E301*'fnd base rates'!C$111)\n+($F301*'fnd base rates'!C$112)\n+($G301*'fnd base rates'!C$113)\n+($H301*'fnd base rates'!C$114)\n+($I301*'fnd base rates'!C$115)\n+($J301*'fnd base rates'!C$119)\n+($K301*'fnd base rates'!C$120)\n+($M301*'fnd base rates'!C$122)\n+($N301*'fnd base rates'!C$123)\n+($O301*'fnd base rates'!C$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,3)))\n*$R301","v":11373.823175428002},{"$f":"(($D301*'fnd base rates'!D$110)\n+($E301*'fnd base rates'!D$111)\n+($F301*'fnd base rates'!D$112)\n+($G301*'fnd base rates'!D$113)\n+($H301*'fnd base rates'!D$114)\n+($I301*'fnd base rates'!D$115)\n+($J301*'fnd base rates'!D$119)\n+($K301*'fnd base rates'!D$120)\n+($M301*'fnd base rates'!D$122)\n+($N301*'fnd base rates'!D$123)\n+($O301*'fnd base rates'!D$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,4)))\n*$R301","v":17703.65856},{"$f":"(($D301*'fnd base rates'!E$110)\n+($E301*'fnd base rates'!E$111)\n+($F301*'fnd base rates'!E$112)\n+($G301*'fnd base rates'!E$113)\n+($H301*'fnd base rates'!E$114)\n+($I301*'fnd base rates'!E$115)\n+($J301*'fnd base rates'!E$119)\n+($K301*'fnd base rates'!E$120)\n+($M301*'fnd base rates'!E$122)\n+($N301*'fnd base rates'!E$123)\n+($O301*'fnd base rates'!E$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,5)))\n*$R301","v":103372.33000395},{"$f":"(($D301*'fnd base rates'!F$110)\n+($E301*'fnd base rates'!F$111)\n+($F301*'fnd base rates'!F$112)\n+($G301*'fnd base rates'!F$113)\n+($H301*'fnd base rates'!F$114)\n+($I301*'fnd base rates'!F$115)\n+($J301*'fnd base rates'!F$119)\n+($K301*'fnd base rates'!F$120)\n+($M301*'fnd base rates'!F$122)\n+($N301*'fnd base rates'!F$123)\n+($O301*'fnd base rates'!F$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,6)))\n*$R301","v":21235.05522061},{"$f":"(($D301*'fnd base rates'!G$110)\n+($E301*'fnd base rates'!G$111)\n+($F301*'fnd base rates'!G$112)\n+($G301*'fnd base rates'!G$113)\n+($H301*'fnd base rates'!G$114)\n+($I301*'fnd base rates'!G$115)\n+($J301*'fnd base rates'!G$119)\n+($K301*'fnd base rates'!G$120)\n+($M301*'fnd base rates'!G$122)\n+($N301*'fnd base rates'!G$123)\n+($O301*'fnd base rates'!G$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,7)))\n*$R301","v":4296.4735988020002},{"$f":"(($D301*'fnd base rates'!H$110)\n+($E301*'fnd base rates'!H$111)\n+($F301*'fnd base rates'!H$112)\n+($G301*'fnd base rates'!H$113)\n+($H301*'fnd base rates'!H$114)\n+($I301*'fnd base rates'!H$115)\n+($J301*'fnd base rates'!H$119)\n+($K301*'fnd base rates'!H$120)\n+($M301*'fnd base rates'!H$122)\n+($N301*'fnd base rates'!H$123)\n+($O301*'fnd base rates'!H$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,8)))","v":12277.795137999999},{"$f":"(($D301*'fnd base rates'!I$110)\n+($E301*'fnd base rates'!I$111)\n+($F301*'fnd base rates'!I$112)\n+($G301*'fnd base rates'!I$113)\n+($H301*'fnd base rates'!I$114)\n+($I301*'fnd base rates'!I$115)\n+($J301*'fnd base rates'!I$119)\n+($K301*'fnd base rates'!I$120)\n+($M301*'fnd base rates'!I$122)\n+($N301*'fnd base rates'!I$123)\n+($O301*'fnd base rates'!I$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,9)))\n*$R301","v":7774.4937199999986},{"$f":"(($D301*'fnd base rates'!J$110)\n+($E301*'fnd base rates'!J$111)\n+($F301*'fnd base rates'!J$112)\n+($G301*'fnd base rates'!J$113)\n+($H301*'fnd base rates'!J$114)\n+($I301*'fnd base rates'!J$115)\n+($J301*'fnd base rates'!J$119)\n+($K301*'fnd base rates'!J$120)\n+($M301*'fnd base rates'!J$122)\n+($N301*'fnd base rates'!J$123)\n+($O301*'fnd base rates'!J$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,10)))\n*$R301","v":10836.732619999999},{"$f":"(($D301*'fnd base rates'!K$110)\n+($E301*'fnd base rates'!K$111)\n+($F301*'fnd base rates'!K$112)\n+($G301*'fnd base rates'!K$113)\n+($H301*'fnd base rates'!K$114)\n+($I301*'fnd base rates'!K$115)\n+($J301*'fnd base rates'!K$119)\n+($K301*'fnd base rates'!K$120)\n+($M301*'fnd base rates'!K$122)\n+($N301*'fnd base rates'!K$123)\n+($O301*'fnd base rates'!K$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,11)))\n*$R301","v":23383.942268973999},{"$f":"(($D301*'fnd base rates'!L$110)\n+($E301*'fnd base rates'!L$111)\n+($F301*'fnd base rates'!L$112)\n+($G301*'fnd base rates'!L$113)\n+($H301*'fnd base rates'!L$114)\n+($I301*'fnd base rates'!L$115)\n+($J301*'fnd base rates'!L$119)\n+($K301*'fnd base rates'!L$120)\n+($M301*'fnd base rates'!L$122)\n+($N301*'fnd base rates'!L$123)\n+($O301*'fnd base rates'!L$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,12)))","v":27271.101207540218},{"$f":"(($D301*'fnd base rates'!M$110)\n+($E301*'fnd base rates'!M$111)\n+($F301*'fnd base rates'!M$112)\n+($G301*'fnd base rates'!M$113)\n+($H301*'fnd base rates'!M$114)\n+($I301*'fnd base rates'!M$115)\n+($J301*'fnd base rates'!M$119)\n+($K301*'fnd base rates'!M$120)\n+($M301*'fnd base rates'!M$122)\n+($N301*'fnd base rates'!M$123)\n+($O301*'fnd base rates'!M$124)\n+($P301*VLOOKUP($S301+15,rate_basefnd,13)))","v":0},239525.4055133042,null,446099088,"446","099","088",1,21,239525.4055133042,11406,0,11406,null,null,null,null,null,11406,0,11406,90,11316,15,11301]
[446,446099099,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D302","v":0},{"$f":"'fnd enro'!E302","v":0},{"$f":"'fnd enro'!F302","v":12},{"$f":"'fnd enro'!G302","v":61},{"$f":"'fnd enro'!H302","v":19},{"$f":"'fnd enro'!I302","v":24},{"$f":"'fnd enro'!J302","v":0},{"$f":"'fnd enro'!K302","v":4.3963999999999999},{"$f":"'fnd enro'!L302","v":0},{"$f":"'fnd enro'!M302+'fnd enro'!N302","v":8},{"$f":"'fnd enro'!O302","v":0},{"$f":"'fnd enro'!P302","v":0},{"$f":"'fnd enro'!Q302+'fnd enro'!R302","v":20},{"$f":"'fnd enro'!T302","v":116},1.054,{"$f":"VALUE('fnd enro'!S302)","v":4},null,{"$f":"(($D302*'fnd base rates'!C$110)\n+($E302*'fnd base rates'!C$111)\n+($F302*'fnd base rates'!C$112)\n+($G302*'fnd base rates'!C$113)\n+($H302*'fnd base rates'!C$114)\n+($I302*'fnd base rates'!C$115)\n+($J302*'fnd base rates'!C$119)\n+($K302*'fnd base rates'!C$120)\n+($M302*'fnd base rates'!C$122)\n+($N302*'fnd base rates'!C$123)\n+($O302*'fnd base rates'!C$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,3)))\n*$R302","v":62323.625071888004},{"$f":"(($D302*'fnd base rates'!D$110)\n+($E302*'fnd base rates'!D$111)\n+($F302*'fnd base rates'!D$112)\n+($G302*'fnd base rates'!D$113)\n+($H302*'fnd base rates'!D$114)\n+($I302*'fnd base rates'!D$115)\n+($J302*'fnd base rates'!D$119)\n+($K302*'fnd base rates'!D$120)\n+($M302*'fnd base rates'!D$122)\n+($N302*'fnd base rates'!D$123)\n+($O302*'fnd base rates'!D$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,4)))\n*$R302","v":93136.161919999999},{"$f":"(($D302*'fnd base rates'!E$110)\n+($E302*'fnd base rates'!E$111)\n+($F302*'fnd base rates'!E$112)\n+($G302*'fnd base rates'!E$113)\n+($H302*'fnd base rates'!E$114)\n+($I302*'fnd base rates'!E$115)\n+($J302*'fnd base rates'!E$119)\n+($K302*'fnd base rates'!E$120)\n+($M302*'fnd base rates'!E$122)\n+($N302*'fnd base rates'!E$123)\n+($O302*'fnd base rates'!E$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,5)))\n*$R302","v":515205.31555419991},{"$f":"(($D302*'fnd base rates'!F$110)\n+($E302*'fnd base rates'!F$111)\n+($F302*'fnd base rates'!F$112)\n+($G302*'fnd base rates'!F$113)\n+($H302*'fnd base rates'!F$114)\n+($I302*'fnd base rates'!F$115)\n+($J302*'fnd base rates'!F$119)\n+($K302*'fnd base rates'!F$120)\n+($M302*'fnd base rates'!F$122)\n+($N302*'fnd base rates'!F$123)\n+($O302*'fnd base rates'!F$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,6)))\n*$R302","v":128619.66019955999},{"$f":"(($D302*'fnd base rates'!G$110)\n+($E302*'fnd base rates'!G$111)\n+($F302*'fnd base rates'!G$112)\n+($G302*'fnd base rates'!G$113)\n+($H302*'fnd base rates'!G$114)\n+($I302*'fnd base rates'!G$115)\n+($J302*'fnd base rates'!G$119)\n+($K302*'fnd base rates'!G$120)\n+($M302*'fnd base rates'!G$122)\n+($N302*'fnd base rates'!G$123)\n+($O302*'fnd base rates'!G$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,7)))\n*$R302","v":20952.168717192006},{"$f":"(($D302*'fnd base rates'!H$110)\n+($E302*'fnd base rates'!H$111)\n+($F302*'fnd base rates'!H$112)\n+($G302*'fnd base rates'!H$113)\n+($H302*'fnd base rates'!H$114)\n+($I302*'fnd base rates'!H$115)\n+($J302*'fnd base rates'!H$119)\n+($K302*'fnd base rates'!H$120)\n+($M302*'fnd base rates'!H$122)\n+($N302*'fnd base rates'!H$123)\n+($O302*'fnd base rates'!H$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,8)))","v":64175.295047999993},{"$f":"(($D302*'fnd base rates'!I$110)\n+($E302*'fnd base rates'!I$111)\n+($F302*'fnd base rates'!I$112)\n+($G302*'fnd base rates'!I$113)\n+($H302*'fnd base rates'!I$114)\n+($I302*'fnd base rates'!I$115)\n+($J302*'fnd base rates'!I$119)\n+($K302*'fnd base rates'!I$120)\n+($M302*'fnd base rates'!I$122)\n+($N302*'fnd base rates'!I$123)\n+($O302*'fnd base rates'!I$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,9)))\n*$R302","v":37086.939900000005},{"$f":"(($D302*'fnd base rates'!J$110)\n+($E302*'fnd base rates'!J$111)\n+($F302*'fnd base rates'!J$112)\n+($G302*'fnd base rates'!J$113)\n+($H302*'fnd base rates'!J$114)\n+($I302*'fnd base rates'!J$115)\n+($J302*'fnd base rates'!J$119)\n+($K302*'fnd base rates'!J$120)\n+($M302*'fnd base rates'!J$122)\n+($N302*'fnd base rates'!J$123)\n+($O302*'fnd base rates'!J$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,10)))\n*$R302","v":39283.085920000005},{"$f":"(($D302*'fnd base rates'!K$110)\n+($E302*'fnd base rates'!K$111)\n+($F302*'fnd base rates'!K$112)\n+($G302*'fnd base rates'!K$113)\n+($H302*'fnd base rates'!K$114)\n+($I302*'fnd base rates'!K$115)\n+($J302*'fnd base rates'!K$119)\n+($K302*'fnd base rates'!K$120)\n+($M302*'fnd base rates'!K$122)\n+($N302*'fnd base rates'!K$123)\n+($O302*'fnd base rates'!K$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,11)))\n*$R302","v":129163.492722904},{"$f":"(($D302*'fnd base rates'!L$110)\n+($E302*'fnd base rates'!L$111)\n+($F302*'fnd base rates'!L$112)\n+($G302*'fnd base rates'!L$113)\n+($H302*'fnd base rates'!L$114)\n+($I302*'fnd base rates'!L$115)\n+($J302*'fnd base rates'!L$119)\n+($K302*'fnd base rates'!L$120)\n+($M302*'fnd base rates'!L$122)\n+($N302*'fnd base rates'!L$123)\n+($O302*'fnd base rates'!L$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,12)))","v":144086.24333123423},{"$f":"(($D302*'fnd base rates'!M$110)\n+($E302*'fnd base rates'!M$111)\n+($F302*'fnd base rates'!M$112)\n+($G302*'fnd base rates'!M$113)\n+($H302*'fnd base rates'!M$114)\n+($I302*'fnd base rates'!M$115)\n+($J302*'fnd base rates'!M$119)\n+($K302*'fnd base rates'!M$120)\n+($M302*'fnd base rates'!M$122)\n+($N302*'fnd base rates'!M$123)\n+($O302*'fnd base rates'!M$124)\n+($P302*VLOOKUP($S302+15,rate_basefnd,13)))","v":0},1234031.9883849781,null,446099099,"446","099","099",1,116,1234031.9883849781,10638,0,10638,null,null,null,null,null,10638,0,10638,5,10633,33,10600]
[446,446099133,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D303","v":0},{"$f":"'fnd enro'!E303","v":0},{"$f":"'fnd enro'!F303","v":0},{"$f":"'fnd enro'!G303","v":2},{"$f":"'fnd enro'!H303","v":0},{"$f":"'fnd enro'!I303","v":2},{"$f":"'fnd enro'!J303","v":0},{"$f":"'fnd enro'!K303","v":0.15160000000000001},{"$f":"'fnd enro'!L303","v":0},{"$f":"'fnd enro'!M303+'fnd enro'!N303","v":1},{"$f":"'fnd enro'!O303","v":0},{"$f":"'fnd enro'!P303","v":1},{"$f":"'fnd enro'!Q303+'fnd enro'!R303","v":4},{"$f":"'fnd enro'!T303","v":4},1.054,{"$f":"VALUE('fnd enro'!S303)","v":10},null,{"$f":"(($D303*'fnd base rates'!C$110)\n+($E303*'fnd base rates'!C$111)\n+($F303*'fnd base rates'!C$112)\n+($G303*'fnd base rates'!C$113)\n+($H303*'fnd base rates'!C$114)\n+($I303*'fnd base rates'!C$115)\n+($J303*'fnd base rates'!C$119)\n+($K303*'fnd base rates'!C$120)\n+($M303*'fnd base rates'!C$122)\n+($N303*'fnd base rates'!C$123)\n+($O303*'fnd base rates'!C$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,3)))\n*$R303","v":2519.8241162720001},{"$f":"(($D303*'fnd base rates'!D$110)\n+($E303*'fnd base rates'!D$111)\n+($F303*'fnd base rates'!D$112)\n+($G303*'fnd base rates'!D$113)\n+($H303*'fnd base rates'!D$114)\n+($I303*'fnd base rates'!D$115)\n+($J303*'fnd base rates'!D$119)\n+($K303*'fnd base rates'!D$120)\n+($M303*'fnd base rates'!D$122)\n+($N303*'fnd base rates'!D$123)\n+($O303*'fnd base rates'!D$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,4)))\n*$R303","v":4530.8614200000011},{"$f":"(($D303*'fnd base rates'!E$110)\n+($E303*'fnd base rates'!E$111)\n+($F303*'fnd base rates'!E$112)\n+($G303*'fnd base rates'!E$113)\n+($H303*'fnd base rates'!E$114)\n+($I303*'fnd base rates'!E$115)\n+($J303*'fnd base rates'!E$119)\n+($K303*'fnd base rates'!E$120)\n+($M303*'fnd base rates'!E$122)\n+($N303*'fnd base rates'!E$123)\n+($O303*'fnd base rates'!E$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,5)))\n*$R303","v":31385.3097198},{"$f":"(($D303*'fnd base rates'!F$110)\n+($E303*'fnd base rates'!F$111)\n+($F303*'fnd base rates'!F$112)\n+($G303*'fnd base rates'!F$113)\n+($H303*'fnd base rates'!F$114)\n+($I303*'fnd base rates'!F$115)\n+($J303*'fnd base rates'!F$119)\n+($K303*'fnd base rates'!F$120)\n+($M303*'fnd base rates'!F$122)\n+($N303*'fnd base rates'!F$123)\n+($O303*'fnd base rates'!F$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,6)))\n*$R303","v":4440.1243096400003},{"$f":"(($D303*'fnd base rates'!G$110)\n+($E303*'fnd base rates'!G$111)\n+($F303*'fnd base rates'!G$112)\n+($G303*'fnd base rates'!G$113)\n+($H303*'fnd base rates'!G$114)\n+($I303*'fnd base rates'!G$115)\n+($J303*'fnd base rates'!G$119)\n+($K303*'fnd base rates'!G$120)\n+($M303*'fnd base rates'!G$122)\n+($N303*'fnd base rates'!G$123)\n+($O303*'fnd base rates'!G$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,7)))\n*$R303","v":1299.8185302480001},{"$f":"(($D303*'fnd base rates'!H$110)\n+($E303*'fnd base rates'!H$111)\n+($F303*'fnd base rates'!H$112)\n+($G303*'fnd base rates'!H$113)\n+($H303*'fnd base rates'!H$114)\n+($I303*'fnd base rates'!H$115)\n+($J303*'fnd base rates'!H$119)\n+($K303*'fnd base rates'!H$120)\n+($M303*'fnd base rates'!H$122)\n+($N303*'fnd base rates'!H$123)\n+($O303*'fnd base rates'!H$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,8)))","v":2790.1943119999992},{"$f":"(($D303*'fnd base rates'!I$110)\n+($E303*'fnd base rates'!I$111)\n+($F303*'fnd base rates'!I$112)\n+($G303*'fnd base rates'!I$113)\n+($H303*'fnd base rates'!I$114)\n+($I303*'fnd base rates'!I$115)\n+($J303*'fnd base rates'!I$119)\n+($K303*'fnd base rates'!I$120)\n+($M303*'fnd base rates'!I$122)\n+($N303*'fnd base rates'!I$123)\n+($O303*'fnd base rates'!I$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,9)))\n*$R303","v":1950.01594},{"$f":"(($D303*'fnd base rates'!J$110)\n+($E303*'fnd base rates'!J$111)\n+($F303*'fnd base rates'!J$112)\n+($G303*'fnd base rates'!J$113)\n+($H303*'fnd base rates'!J$114)\n+($I303*'fnd base rates'!J$115)\n+($J303*'fnd base rates'!J$119)\n+($K303*'fnd base rates'!J$120)\n+($M303*'fnd base rates'!J$122)\n+($N303*'fnd base rates'!J$123)\n+($O303*'fnd base rates'!J$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,10)))\n*$R303","v":4015.5502800000004},{"$f":"(($D303*'fnd base rates'!K$110)\n+($E303*'fnd base rates'!K$111)\n+($F303*'fnd base rates'!K$112)\n+($G303*'fnd base rates'!K$113)\n+($H303*'fnd base rates'!K$114)\n+($I303*'fnd base rates'!K$115)\n+($J303*'fnd base rates'!K$119)\n+($K303*'fnd base rates'!K$120)\n+($M303*'fnd base rates'!K$122)\n+($N303*'fnd base rates'!K$123)\n+($O303*'fnd base rates'!K$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,11)))\n*$R303","v":4897.6250083759996},{"$f":"(($D303*'fnd base rates'!L$110)\n+($E303*'fnd base rates'!L$111)\n+($F303*'fnd base rates'!L$112)\n+($G303*'fnd base rates'!L$113)\n+($H303*'fnd base rates'!L$114)\n+($I303*'fnd base rates'!L$115)\n+($J303*'fnd base rates'!L$119)\n+($K303*'fnd base rates'!L$120)\n+($M303*'fnd base rates'!L$122)\n+($N303*'fnd base rates'!L$123)\n+($O303*'fnd base rates'!L$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,12)))","v":6839.6503472649856},{"$f":"(($D303*'fnd base rates'!M$110)\n+($E303*'fnd base rates'!M$111)\n+($F303*'fnd base rates'!M$112)\n+($G303*'fnd base rates'!M$113)\n+($H303*'fnd base rates'!M$114)\n+($I303*'fnd base rates'!M$115)\n+($J303*'fnd base rates'!M$119)\n+($K303*'fnd base rates'!M$120)\n+($M303*'fnd base rates'!M$122)\n+($N303*'fnd base rates'!M$123)\n+($O303*'fnd base rates'!M$124)\n+($P303*VLOOKUP($S303+15,rate_basefnd,13)))","v":0},64668.973983600983,null,446099133,"446","099","133",1,4,64668.973983600983,16167,0,16167,null,null,null,null,null,16167,0,16167,57,16110,24,16086]
[446,446099167,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D304","v":0},{"$f":"'fnd enro'!E304","v":0},{"$f":"'fnd enro'!F304","v":9},{"$f":"'fnd enro'!G304","v":33},{"$f":"'fnd enro'!H304","v":21},{"$f":"'fnd enro'!I304","v":15},{"$f":"'fnd enro'!J304","v":0},{"$f":"'fnd enro'!K304","v":2.9561999999999999},{"$f":"'fnd enro'!L304","v":0},{"$f":"'fnd enro'!M304+'fnd enro'!N304","v":4},{"$f":"'fnd enro'!O304","v":0},{"$f":"'fnd enro'!P304","v":0},{"$f":"'fnd enro'!Q304+'fnd enro'!R304","v":20},{"$f":"'fnd enro'!T304","v":78},1.054,{"$f":"VALUE('fnd enro'!S304)","v":5},null,{"$f":"(($D304*'fnd base rates'!C$110)\n+($E304*'fnd base rates'!C$111)\n+($F304*'fnd base rates'!C$112)\n+($G304*'fnd base rates'!C$113)\n+($H304*'fnd base rates'!C$114)\n+($I304*'fnd base rates'!C$115)\n+($J304*'fnd base rates'!C$119)\n+($K304*'fnd base rates'!C$120)\n+($M304*'fnd base rates'!C$122)\n+($N304*'fnd base rates'!C$123)\n+($O304*'fnd base rates'!C$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,3)))\n*$R304","v":42151.738617303999},{"$f":"(($D304*'fnd base rates'!D$110)\n+($E304*'fnd base rates'!D$111)\n+($F304*'fnd base rates'!D$112)\n+($G304*'fnd base rates'!D$113)\n+($H304*'fnd base rates'!D$114)\n+($I304*'fnd base rates'!D$115)\n+($J304*'fnd base rates'!D$119)\n+($K304*'fnd base rates'!D$120)\n+($M304*'fnd base rates'!D$122)\n+($N304*'fnd base rates'!D$123)\n+($O304*'fnd base rates'!D$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,4)))\n*$R304","v":64176.204960000003},{"$f":"(($D304*'fnd base rates'!E$110)\n+($E304*'fnd base rates'!E$111)\n+($F304*'fnd base rates'!E$112)\n+($G304*'fnd base rates'!E$113)\n+($H304*'fnd base rates'!E$114)\n+($I304*'fnd base rates'!E$115)\n+($J304*'fnd base rates'!E$119)\n+($K304*'fnd base rates'!E$120)\n+($M304*'fnd base rates'!E$122)\n+($N304*'fnd base rates'!E$123)\n+($O304*'fnd base rates'!E$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,5)))\n*$R304","v":357676.47272610001},{"$f":"(($D304*'fnd base rates'!F$110)\n+($E304*'fnd base rates'!F$111)\n+($F304*'fnd base rates'!F$112)\n+($G304*'fnd base rates'!F$113)\n+($H304*'fnd base rates'!F$114)\n+($I304*'fnd base rates'!F$115)\n+($J304*'fnd base rates'!F$119)\n+($K304*'fnd base rates'!F$120)\n+($M304*'fnd base rates'!F$122)\n+($N304*'fnd base rates'!F$123)\n+($O304*'fnd base rates'!F$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,6)))\n*$R304","v":84634.805947980014},{"$f":"(($D304*'fnd base rates'!G$110)\n+($E304*'fnd base rates'!G$111)\n+($F304*'fnd base rates'!G$112)\n+($G304*'fnd base rates'!G$113)\n+($H304*'fnd base rates'!G$114)\n+($I304*'fnd base rates'!G$115)\n+($J304*'fnd base rates'!G$119)\n+($K304*'fnd base rates'!G$120)\n+($M304*'fnd base rates'!G$122)\n+($N304*'fnd base rates'!G$123)\n+($O304*'fnd base rates'!G$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,7)))\n*$R304","v":14951.602409835999},{"$f":"(($D304*'fnd base rates'!H$110)\n+($E304*'fnd base rates'!H$111)\n+($F304*'fnd base rates'!H$112)\n+($G304*'fnd base rates'!H$113)\n+($H304*'fnd base rates'!H$114)\n+($I304*'fnd base rates'!H$115)\n+($J304*'fnd base rates'!H$119)\n+($K304*'fnd base rates'!H$120)\n+($M304*'fnd base rates'!H$122)\n+($N304*'fnd base rates'!H$123)\n+($O304*'fnd base rates'!H$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,8)))","v":42798.729083999999},{"$f":"(($D304*'fnd base rates'!I$110)\n+($E304*'fnd base rates'!I$111)\n+($F304*'fnd base rates'!I$112)\n+($G304*'fnd base rates'!I$113)\n+($H304*'fnd base rates'!I$114)\n+($I304*'fnd base rates'!I$115)\n+($J304*'fnd base rates'!I$119)\n+($K304*'fnd base rates'!I$120)\n+($M304*'fnd base rates'!I$122)\n+($N304*'fnd base rates'!I$123)\n+($O304*'fnd base rates'!I$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,9)))\n*$R304","v":26031.386340000001},{"$f":"(($D304*'fnd base rates'!J$110)\n+($E304*'fnd base rates'!J$111)\n+($F304*'fnd base rates'!J$112)\n+($G304*'fnd base rates'!J$113)\n+($H304*'fnd base rates'!J$114)\n+($I304*'fnd base rates'!J$115)\n+($J304*'fnd base rates'!J$119)\n+($K304*'fnd base rates'!J$120)\n+($M304*'fnd base rates'!J$122)\n+($N304*'fnd base rates'!J$123)\n+($O304*'fnd base rates'!J$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,10)))\n*$R304","v":30297.166760000004},{"$f":"(($D304*'fnd base rates'!K$110)\n+($E304*'fnd base rates'!K$111)\n+($F304*'fnd base rates'!K$112)\n+($G304*'fnd base rates'!K$113)\n+($H304*'fnd base rates'!K$114)\n+($I304*'fnd base rates'!K$115)\n+($J304*'fnd base rates'!K$119)\n+($K304*'fnd base rates'!K$120)\n+($M304*'fnd base rates'!K$122)\n+($N304*'fnd base rates'!K$123)\n+($O304*'fnd base rates'!K$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,11)))\n*$R304","v":87060.193793332015},{"$f":"(($D304*'fnd base rates'!L$110)\n+($E304*'fnd base rates'!L$111)\n+($F304*'fnd base rates'!L$112)\n+($G304*'fnd base rates'!L$113)\n+($H304*'fnd base rates'!L$114)\n+($I304*'fnd base rates'!L$115)\n+($J304*'fnd base rates'!L$119)\n+($K304*'fnd base rates'!L$120)\n+($M304*'fnd base rates'!L$122)\n+($N304*'fnd base rates'!L$123)\n+($O304*'fnd base rates'!L$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,12)))","v":99545.246942494603},{"$f":"(($D304*'fnd base rates'!M$110)\n+($E304*'fnd base rates'!M$111)\n+($F304*'fnd base rates'!M$112)\n+($G304*'fnd base rates'!M$113)\n+($H304*'fnd base rates'!M$114)\n+($I304*'fnd base rates'!M$115)\n+($J304*'fnd base rates'!M$119)\n+($K304*'fnd base rates'!M$120)\n+($M304*'fnd base rates'!M$122)\n+($N304*'fnd base rates'!M$123)\n+($O304*'fnd base rates'!M$124)\n+($P304*VLOOKUP($S304+15,rate_basefnd,13)))","v":0},849323.5475810467,null,446099167,"446","099","167",1,78,849323.5475810467,10889,0,10889,null,null,null,null,null,10889,0,10889,4,10885,13,10872]
[446,446099170,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D305","v":0},{"$f":"'fnd enro'!E305","v":0},{"$f":"'fnd enro'!F305","v":0},{"$f":"'fnd enro'!G305","v":1},{"$f":"'fnd enro'!H305","v":0},{"$f":"'fnd enro'!I305","v":0},{"$f":"'fnd enro'!J305","v":0},{"$f":"'fnd enro'!K305","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L305","v":0},{"$f":"'fnd enro'!M305+'fnd enro'!N305","v":0},{"$f":"'fnd enro'!O305","v":0},{"$f":"'fnd enro'!P305","v":0},{"$f":"'fnd enro'!Q305+'fnd enro'!R305","v":0},{"$f":"'fnd enro'!T305","v":1},1.054,{"$f":"VALUE('fnd enro'!S305)","v":1},null,{"$f":"(($D305*'fnd base rates'!C$110)\n+($E305*'fnd base rates'!C$111)\n+($F305*'fnd base rates'!C$112)\n+($G305*'fnd base rates'!C$113)\n+($H305*'fnd base rates'!C$114)\n+($I305*'fnd base rates'!C$115)\n+($J305*'fnd base rates'!C$119)\n+($K305*'fnd base rates'!C$120)\n+($M305*'fnd base rates'!C$122)\n+($N305*'fnd base rates'!C$123)\n+($O305*'fnd base rates'!C$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,3)))\n*$R305","v":521.14897406800003},{"$f":"(($D305*'fnd base rates'!D$110)\n+($E305*'fnd base rates'!D$111)\n+($F305*'fnd base rates'!D$112)\n+($G305*'fnd base rates'!D$113)\n+($H305*'fnd base rates'!D$114)\n+($I305*'fnd base rates'!D$115)\n+($J305*'fnd base rates'!D$119)\n+($K305*'fnd base rates'!D$120)\n+($M305*'fnd base rates'!D$122)\n+($N305*'fnd base rates'!D$123)\n+($O305*'fnd base rates'!D$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,4)))\n*$R305","v":746.08444000000009},{"$f":"(($D305*'fnd base rates'!E$110)\n+($E305*'fnd base rates'!E$111)\n+($F305*'fnd base rates'!E$112)\n+($G305*'fnd base rates'!E$113)\n+($H305*'fnd base rates'!E$114)\n+($I305*'fnd base rates'!E$115)\n+($J305*'fnd base rates'!E$119)\n+($K305*'fnd base rates'!E$120)\n+($M305*'fnd base rates'!E$122)\n+($N305*'fnd base rates'!E$123)\n+($O305*'fnd base rates'!E$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,5)))\n*$R305","v":3777.5422449500002},{"$f":"(($D305*'fnd base rates'!F$110)\n+($E305*'fnd base rates'!F$111)\n+($F305*'fnd base rates'!F$112)\n+($G305*'fnd base rates'!F$113)\n+($H305*'fnd base rates'!F$114)\n+($I305*'fnd base rates'!F$115)\n+($J305*'fnd base rates'!F$119)\n+($K305*'fnd base rates'!F$120)\n+($M305*'fnd base rates'!F$122)\n+($N305*'fnd base rates'!F$123)\n+($O305*'fnd base rates'!F$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,6)))\n*$R305","v":1210.3323524100003},{"$f":"(($D305*'fnd base rates'!G$110)\n+($E305*'fnd base rates'!G$111)\n+($F305*'fnd base rates'!G$112)\n+($G305*'fnd base rates'!G$113)\n+($H305*'fnd base rates'!G$114)\n+($I305*'fnd base rates'!G$115)\n+($J305*'fnd base rates'!G$119)\n+($K305*'fnd base rates'!G$120)\n+($M305*'fnd base rates'!G$122)\n+($N305*'fnd base rates'!G$123)\n+($O305*'fnd base rates'!G$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,7)))\n*$R305","v":152.575567562},{"$f":"(($D305*'fnd base rates'!H$110)\n+($E305*'fnd base rates'!H$111)\n+($F305*'fnd base rates'!H$112)\n+($G305*'fnd base rates'!H$113)\n+($H305*'fnd base rates'!H$114)\n+($I305*'fnd base rates'!H$115)\n+($J305*'fnd base rates'!H$119)\n+($K305*'fnd base rates'!H$120)\n+($M305*'fnd base rates'!H$122)\n+($N305*'fnd base rates'!H$123)\n+($O305*'fnd base rates'!H$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D305*'fnd base rates'!I$110)\n+($E305*'fnd base rates'!I$111)\n+($F305*'fnd base rates'!I$112)\n+($G305*'fnd base rates'!I$113)\n+($H305*'fnd base rates'!I$114)\n+($I305*'fnd base rates'!I$115)\n+($J305*'fnd base rates'!I$119)\n+($K305*'fnd base rates'!I$120)\n+($M305*'fnd base rates'!I$122)\n+($N305*'fnd base rates'!I$123)\n+($O305*'fnd base rates'!I$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,9)))\n*$R305","v":248.94426000000001},{"$f":"(($D305*'fnd base rates'!J$110)\n+($E305*'fnd base rates'!J$111)\n+($F305*'fnd base rates'!J$112)\n+($G305*'fnd base rates'!J$113)\n+($H305*'fnd base rates'!J$114)\n+($I305*'fnd base rates'!J$115)\n+($J305*'fnd base rates'!J$119)\n+($K305*'fnd base rates'!J$120)\n+($M305*'fnd base rates'!J$122)\n+($N305*'fnd base rates'!J$123)\n+($O305*'fnd base rates'!J$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,10)))\n*$R305","v":148.54022000000001},{"$f":"(($D305*'fnd base rates'!K$110)\n+($E305*'fnd base rates'!K$111)\n+($F305*'fnd base rates'!K$112)\n+($G305*'fnd base rates'!K$113)\n+($H305*'fnd base rates'!K$114)\n+($I305*'fnd base rates'!K$115)\n+($J305*'fnd base rates'!K$119)\n+($K305*'fnd base rates'!K$120)\n+($M305*'fnd base rates'!K$122)\n+($N305*'fnd base rates'!K$123)\n+($O305*'fnd base rates'!K$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,11)))\n*$R305","v":1070.6724470940001},{"$f":"(($D305*'fnd base rates'!L$110)\n+($E305*'fnd base rates'!L$111)\n+($F305*'fnd base rates'!L$112)\n+($G305*'fnd base rates'!L$113)\n+($H305*'fnd base rates'!L$114)\n+($I305*'fnd base rates'!L$115)\n+($J305*'fnd base rates'!L$119)\n+($K305*'fnd base rates'!L$120)\n+($M305*'fnd base rates'!L$122)\n+($N305*'fnd base rates'!L$123)\n+($O305*'fnd base rates'!L$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D305*'fnd base rates'!M$110)\n+($E305*'fnd base rates'!M$111)\n+($F305*'fnd base rates'!M$112)\n+($G305*'fnd base rates'!M$113)\n+($H305*'fnd base rates'!M$114)\n+($I305*'fnd base rates'!M$115)\n+($J305*'fnd base rates'!M$119)\n+($K305*'fnd base rates'!M$120)\n+($M305*'fnd base rates'!M$122)\n+($N305*'fnd base rates'!M$123)\n+($O305*'fnd base rates'!M$124)\n+($P305*VLOOKUP($S305+15,rate_basefnd,13)))","v":0},9526.5545630876113,null,446099170,"446","099","170",1,1,9526.5545630876113,9527,0,9527,null,null,null,null,null,9527,0,9527,-1,9528,13,9515]
[446,446099177,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D306","v":0},{"$f":"'fnd enro'!E306","v":0},{"$f":"'fnd enro'!F306","v":0},{"$f":"'fnd enro'!G306","v":1},{"$f":"'fnd enro'!H306","v":0},{"$f":"'fnd enro'!I306","v":1},{"$f":"'fnd enro'!J306","v":0},{"$f":"'fnd enro'!K306","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L306","v":0},{"$f":"'fnd enro'!M306+'fnd enro'!N306","v":0},{"$f":"'fnd enro'!O306","v":0},{"$f":"'fnd enro'!P306","v":0},{"$f":"'fnd enro'!Q306+'fnd enro'!R306","v":2},{"$f":"'fnd enro'!T306","v":2},1.054,{"$f":"VALUE('fnd enro'!S306)","v":10},null,{"$f":"(($D306*'fnd base rates'!C$110)\n+($E306*'fnd base rates'!C$111)\n+($F306*'fnd base rates'!C$112)\n+($G306*'fnd base rates'!C$113)\n+($H306*'fnd base rates'!C$114)\n+($I306*'fnd base rates'!C$115)\n+($J306*'fnd base rates'!C$119)\n+($K306*'fnd base rates'!C$120)\n+($M306*'fnd base rates'!C$122)\n+($N306*'fnd base rates'!C$123)\n+($O306*'fnd base rates'!C$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,3)))\n*$R306","v":1173.6263481359999},{"$f":"(($D306*'fnd base rates'!D$110)\n+($E306*'fnd base rates'!D$111)\n+($F306*'fnd base rates'!D$112)\n+($G306*'fnd base rates'!D$113)\n+($H306*'fnd base rates'!D$114)\n+($I306*'fnd base rates'!D$115)\n+($J306*'fnd base rates'!D$119)\n+($K306*'fnd base rates'!D$120)\n+($M306*'fnd base rates'!D$122)\n+($N306*'fnd base rates'!D$123)\n+($O306*'fnd base rates'!D$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,4)))\n*$R306","v":2114.4294},{"$f":"(($D306*'fnd base rates'!E$110)\n+($E306*'fnd base rates'!E$111)\n+($F306*'fnd base rates'!E$112)\n+($G306*'fnd base rates'!E$113)\n+($H306*'fnd base rates'!E$114)\n+($I306*'fnd base rates'!E$115)\n+($J306*'fnd base rates'!E$119)\n+($K306*'fnd base rates'!E$120)\n+($M306*'fnd base rates'!E$122)\n+($N306*'fnd base rates'!E$123)\n+($O306*'fnd base rates'!E$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,5)))\n*$R306","v":14635.7089299},{"$f":"(($D306*'fnd base rates'!F$110)\n+($E306*'fnd base rates'!F$111)\n+($F306*'fnd base rates'!F$112)\n+($G306*'fnd base rates'!F$113)\n+($H306*'fnd base rates'!F$114)\n+($I306*'fnd base rates'!F$115)\n+($J306*'fnd base rates'!F$119)\n+($K306*'fnd base rates'!F$120)\n+($M306*'fnd base rates'!F$122)\n+($N306*'fnd base rates'!F$123)\n+($O306*'fnd base rates'!F$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,6)))\n*$R306","v":2069.0608448200001},{"$f":"(($D306*'fnd base rates'!G$110)\n+($E306*'fnd base rates'!G$111)\n+($F306*'fnd base rates'!G$112)\n+($G306*'fnd base rates'!G$113)\n+($H306*'fnd base rates'!G$114)\n+($I306*'fnd base rates'!G$115)\n+($J306*'fnd base rates'!G$119)\n+($K306*'fnd base rates'!G$120)\n+($M306*'fnd base rates'!G$122)\n+($N306*'fnd base rates'!G$123)\n+($O306*'fnd base rates'!G$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,7)))\n*$R306","v":606.77431512400005},{"$f":"(($D306*'fnd base rates'!H$110)\n+($E306*'fnd base rates'!H$111)\n+($F306*'fnd base rates'!H$112)\n+($G306*'fnd base rates'!H$113)\n+($H306*'fnd base rates'!H$114)\n+($I306*'fnd base rates'!H$115)\n+($J306*'fnd base rates'!H$119)\n+($K306*'fnd base rates'!H$120)\n+($M306*'fnd base rates'!H$122)\n+($N306*'fnd base rates'!H$123)\n+($O306*'fnd base rates'!H$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,8)))","v":1292.7771559999996},{"$f":"(($D306*'fnd base rates'!I$110)\n+($E306*'fnd base rates'!I$111)\n+($F306*'fnd base rates'!I$112)\n+($G306*'fnd base rates'!I$113)\n+($H306*'fnd base rates'!I$114)\n+($I306*'fnd base rates'!I$115)\n+($J306*'fnd base rates'!I$119)\n+($K306*'fnd base rates'!I$120)\n+($M306*'fnd base rates'!I$122)\n+($N306*'fnd base rates'!I$123)\n+($O306*'fnd base rates'!I$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,9)))\n*$R306","v":910.29764},{"$f":"(($D306*'fnd base rates'!J$110)\n+($E306*'fnd base rates'!J$111)\n+($F306*'fnd base rates'!J$112)\n+($G306*'fnd base rates'!J$113)\n+($H306*'fnd base rates'!J$114)\n+($I306*'fnd base rates'!J$115)\n+($J306*'fnd base rates'!J$119)\n+($K306*'fnd base rates'!J$120)\n+($M306*'fnd base rates'!J$122)\n+($N306*'fnd base rates'!J$123)\n+($O306*'fnd base rates'!J$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,10)))\n*$R306","v":1986.1997600000002},{"$f":"(($D306*'fnd base rates'!K$110)\n+($E306*'fnd base rates'!K$111)\n+($F306*'fnd base rates'!K$112)\n+($G306*'fnd base rates'!K$113)\n+($H306*'fnd base rates'!K$114)\n+($I306*'fnd base rates'!K$115)\n+($J306*'fnd base rates'!K$119)\n+($K306*'fnd base rates'!K$120)\n+($M306*'fnd base rates'!K$122)\n+($N306*'fnd base rates'!K$123)\n+($O306*'fnd base rates'!K$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,11)))\n*$R306","v":2189.9659141880002},{"$f":"(($D306*'fnd base rates'!L$110)\n+($E306*'fnd base rates'!L$111)\n+($F306*'fnd base rates'!L$112)\n+($G306*'fnd base rates'!L$113)\n+($H306*'fnd base rates'!L$114)\n+($I306*'fnd base rates'!L$115)\n+($J306*'fnd base rates'!L$119)\n+($K306*'fnd base rates'!L$120)\n+($M306*'fnd base rates'!L$122)\n+($N306*'fnd base rates'!L$123)\n+($O306*'fnd base rates'!L$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,12)))","v":3194.710173632493},{"$f":"(($D306*'fnd base rates'!M$110)\n+($E306*'fnd base rates'!M$111)\n+($F306*'fnd base rates'!M$112)\n+($G306*'fnd base rates'!M$113)\n+($H306*'fnd base rates'!M$114)\n+($I306*'fnd base rates'!M$115)\n+($J306*'fnd base rates'!M$119)\n+($K306*'fnd base rates'!M$120)\n+($M306*'fnd base rates'!M$122)\n+($N306*'fnd base rates'!M$123)\n+($O306*'fnd base rates'!M$124)\n+($P306*VLOOKUP($S306+15,rate_basefnd,13)))","v":0},30173.550481800492,null,446099177,"446","099","177",1,2,30173.550481800492,15087,0,15087,null,null,null,null,null,15087,0,15087,399,14688,25,14663]
[446,446099182,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D307","v":0},{"$f":"'fnd enro'!E307","v":0},{"$f":"'fnd enro'!F307","v":0},{"$f":"'fnd enro'!G307","v":0},{"$f":"'fnd enro'!H307","v":1},{"$f":"'fnd enro'!I307","v":0},{"$f":"'fnd enro'!J307","v":0},{"$f":"'fnd enro'!K307","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L307","v":0},{"$f":"'fnd enro'!M307+'fnd enro'!N307","v":0},{"$f":"'fnd enro'!O307","v":1},{"$f":"'fnd enro'!P307","v":0},{"$f":"'fnd enro'!Q307+'fnd enro'!R307","v":1},{"$f":"'fnd enro'!T307","v":1},1.054,{"$f":"VALUE('fnd enro'!S307)","v":10},null,{"$f":"(($D307*'fnd base rates'!C$110)\n+($E307*'fnd base rates'!C$111)\n+($F307*'fnd base rates'!C$112)\n+($G307*'fnd base rates'!C$113)\n+($H307*'fnd base rates'!C$114)\n+($I307*'fnd base rates'!C$115)\n+($J307*'fnd base rates'!C$119)\n+($K307*'fnd base rates'!C$120)\n+($M307*'fnd base rates'!C$122)\n+($N307*'fnd base rates'!C$123)\n+($O307*'fnd base rates'!C$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,3)))\n*$R307","v":686.18429406799999},{"$f":"(($D307*'fnd base rates'!D$110)\n+($E307*'fnd base rates'!D$111)\n+($F307*'fnd base rates'!D$112)\n+($G307*'fnd base rates'!D$113)\n+($H307*'fnd base rates'!D$114)\n+($I307*'fnd base rates'!D$115)\n+($J307*'fnd base rates'!D$119)\n+($K307*'fnd base rates'!D$120)\n+($M307*'fnd base rates'!D$122)\n+($N307*'fnd base rates'!D$123)\n+($O307*'fnd base rates'!D$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,4)))\n*$R307","v":1231.1141600000001},{"$f":"(($D307*'fnd base rates'!E$110)\n+($E307*'fnd base rates'!E$111)\n+($F307*'fnd base rates'!E$112)\n+($G307*'fnd base rates'!E$113)\n+($H307*'fnd base rates'!E$114)\n+($I307*'fnd base rates'!E$115)\n+($J307*'fnd base rates'!E$119)\n+($K307*'fnd base rates'!E$120)\n+($M307*'fnd base rates'!E$122)\n+($N307*'fnd base rates'!E$123)\n+($O307*'fnd base rates'!E$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,5)))\n*$R307","v":7621.5329449499995},{"$f":"(($D307*'fnd base rates'!F$110)\n+($E307*'fnd base rates'!F$111)\n+($F307*'fnd base rates'!F$112)\n+($G307*'fnd base rates'!F$113)\n+($H307*'fnd base rates'!F$114)\n+($I307*'fnd base rates'!F$115)\n+($J307*'fnd base rates'!F$119)\n+($K307*'fnd base rates'!F$120)\n+($M307*'fnd base rates'!F$122)\n+($N307*'fnd base rates'!F$123)\n+($O307*'fnd base rates'!F$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,6)))\n*$R307","v":1138.4179324100003},{"$f":"(($D307*'fnd base rates'!G$110)\n+($E307*'fnd base rates'!G$111)\n+($F307*'fnd base rates'!G$112)\n+($G307*'fnd base rates'!G$113)\n+($H307*'fnd base rates'!G$114)\n+($I307*'fnd base rates'!G$115)\n+($J307*'fnd base rates'!G$119)\n+($K307*'fnd base rates'!G$120)\n+($M307*'fnd base rates'!G$122)\n+($N307*'fnd base rates'!G$123)\n+($O307*'fnd base rates'!G$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,7)))\n*$R307","v":360.98298756200001},{"$f":"(($D307*'fnd base rates'!H$110)\n+($E307*'fnd base rates'!H$111)\n+($F307*'fnd base rates'!H$112)\n+($G307*'fnd base rates'!H$113)\n+($H307*'fnd base rates'!H$114)\n+($I307*'fnd base rates'!H$115)\n+($J307*'fnd base rates'!H$119)\n+($K307*'fnd base rates'!H$120)\n+($M307*'fnd base rates'!H$122)\n+($N307*'fnd base rates'!H$123)\n+($O307*'fnd base rates'!H$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,8)))","v":623.29357799999991},{"$f":"(($D307*'fnd base rates'!I$110)\n+($E307*'fnd base rates'!I$111)\n+($F307*'fnd base rates'!I$112)\n+($G307*'fnd base rates'!I$113)\n+($H307*'fnd base rates'!I$114)\n+($I307*'fnd base rates'!I$115)\n+($J307*'fnd base rates'!I$119)\n+($K307*'fnd base rates'!I$120)\n+($M307*'fnd base rates'!I$122)\n+($N307*'fnd base rates'!I$123)\n+($O307*'fnd base rates'!I$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,9)))\n*$R307","v":528.87612000000001},{"$f":"(($D307*'fnd base rates'!J$110)\n+($E307*'fnd base rates'!J$111)\n+($F307*'fnd base rates'!J$112)\n+($G307*'fnd base rates'!J$113)\n+($H307*'fnd base rates'!J$114)\n+($I307*'fnd base rates'!J$115)\n+($J307*'fnd base rates'!J$119)\n+($K307*'fnd base rates'!J$120)\n+($M307*'fnd base rates'!J$122)\n+($N307*'fnd base rates'!J$123)\n+($O307*'fnd base rates'!J$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,10)))\n*$R307","v":906.55594000000008},{"$f":"(($D307*'fnd base rates'!K$110)\n+($E307*'fnd base rates'!K$111)\n+($F307*'fnd base rates'!K$112)\n+($G307*'fnd base rates'!K$113)\n+($H307*'fnd base rates'!K$114)\n+($I307*'fnd base rates'!K$115)\n+($J307*'fnd base rates'!K$119)\n+($K307*'fnd base rates'!K$120)\n+($M307*'fnd base rates'!K$122)\n+($N307*'fnd base rates'!K$123)\n+($O307*'fnd base rates'!K$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,11)))\n*$R307","v":1448.7000870940001},{"$f":"(($D307*'fnd base rates'!L$110)\n+($E307*'fnd base rates'!L$111)\n+($F307*'fnd base rates'!L$112)\n+($G307*'fnd base rates'!L$113)\n+($H307*'fnd base rates'!L$114)\n+($I307*'fnd base rates'!L$115)\n+($J307*'fnd base rates'!L$119)\n+($K307*'fnd base rates'!L$120)\n+($M307*'fnd base rates'!L$122)\n+($N307*'fnd base rates'!L$123)\n+($O307*'fnd base rates'!L$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,12)))","v":1923.0814274446816},{"$f":"(($D307*'fnd base rates'!M$110)\n+($E307*'fnd base rates'!M$111)\n+($F307*'fnd base rates'!M$112)\n+($G307*'fnd base rates'!M$113)\n+($H307*'fnd base rates'!M$114)\n+($I307*'fnd base rates'!M$115)\n+($J307*'fnd base rates'!M$119)\n+($K307*'fnd base rates'!M$120)\n+($M307*'fnd base rates'!M$122)\n+($N307*'fnd base rates'!M$123)\n+($O307*'fnd base rates'!M$124)\n+($P307*VLOOKUP($S307+15,rate_basefnd,13)))","v":0},16468.739471528683,null,446099182,"446","099","182",1,1,16468.739471528683,16469,0,16469,null,null,null,null,null,16469,0,16469,41,16428,26,16402]
[446,446099208,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D308","v":0},{"$f":"'fnd enro'!E308","v":0},{"$f":"'fnd enro'!F308","v":0},{"$f":"'fnd enro'!G308","v":2},{"$f":"'fnd enro'!H308","v":0},{"$f":"'fnd enro'!I308","v":0},{"$f":"'fnd enro'!J308","v":0},{"$f":"'fnd enro'!K308","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L308","v":0},{"$f":"'fnd enro'!M308+'fnd enro'!N308","v":0},{"$f":"'fnd enro'!O308","v":0},{"$f":"'fnd enro'!P308","v":0},{"$f":"'fnd enro'!Q308+'fnd enro'!R308","v":0},{"$f":"'fnd enro'!T308","v":2},1.054,{"$f":"VALUE('fnd enro'!S308)","v":1},null,{"$f":"(($D308*'fnd base rates'!C$110)\n+($E308*'fnd base rates'!C$111)\n+($F308*'fnd base rates'!C$112)\n+($G308*'fnd base rates'!C$113)\n+($H308*'fnd base rates'!C$114)\n+($I308*'fnd base rates'!C$115)\n+($J308*'fnd base rates'!C$119)\n+($K308*'fnd base rates'!C$120)\n+($M308*'fnd base rates'!C$122)\n+($N308*'fnd base rates'!C$123)\n+($O308*'fnd base rates'!C$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,3)))\n*$R308","v":1042.2979481360001},{"$f":"(($D308*'fnd base rates'!D$110)\n+($E308*'fnd base rates'!D$111)\n+($F308*'fnd base rates'!D$112)\n+($G308*'fnd base rates'!D$113)\n+($H308*'fnd base rates'!D$114)\n+($I308*'fnd base rates'!D$115)\n+($J308*'fnd base rates'!D$119)\n+($K308*'fnd base rates'!D$120)\n+($M308*'fnd base rates'!D$122)\n+($N308*'fnd base rates'!D$123)\n+($O308*'fnd base rates'!D$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,4)))\n*$R308","v":1492.1688800000002},{"$f":"(($D308*'fnd base rates'!E$110)\n+($E308*'fnd base rates'!E$111)\n+($F308*'fnd base rates'!E$112)\n+($G308*'fnd base rates'!E$113)\n+($H308*'fnd base rates'!E$114)\n+($I308*'fnd base rates'!E$115)\n+($J308*'fnd base rates'!E$119)\n+($K308*'fnd base rates'!E$120)\n+($M308*'fnd base rates'!E$122)\n+($N308*'fnd base rates'!E$123)\n+($O308*'fnd base rates'!E$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,5)))\n*$R308","v":7555.0844899000003},{"$f":"(($D308*'fnd base rates'!F$110)\n+($E308*'fnd base rates'!F$111)\n+($F308*'fnd base rates'!F$112)\n+($G308*'fnd base rates'!F$113)\n+($H308*'fnd base rates'!F$114)\n+($I308*'fnd base rates'!F$115)\n+($J308*'fnd base rates'!F$119)\n+($K308*'fnd base rates'!F$120)\n+($M308*'fnd base rates'!F$122)\n+($N308*'fnd base rates'!F$123)\n+($O308*'fnd base rates'!F$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,6)))\n*$R308","v":2420.6647048200007},{"$f":"(($D308*'fnd base rates'!G$110)\n+($E308*'fnd base rates'!G$111)\n+($F308*'fnd base rates'!G$112)\n+($G308*'fnd base rates'!G$113)\n+($H308*'fnd base rates'!G$114)\n+($I308*'fnd base rates'!G$115)\n+($J308*'fnd base rates'!G$119)\n+($K308*'fnd base rates'!G$120)\n+($M308*'fnd base rates'!G$122)\n+($N308*'fnd base rates'!G$123)\n+($O308*'fnd base rates'!G$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,7)))\n*$R308","v":305.15113512400001},{"$f":"(($D308*'fnd base rates'!H$110)\n+($E308*'fnd base rates'!H$111)\n+($F308*'fnd base rates'!H$112)\n+($G308*'fnd base rates'!H$113)\n+($H308*'fnd base rates'!H$114)\n+($I308*'fnd base rates'!H$115)\n+($J308*'fnd base rates'!H$119)\n+($K308*'fnd base rates'!H$120)\n+($M308*'fnd base rates'!H$122)\n+($N308*'fnd base rates'!H$123)\n+($O308*'fnd base rates'!H$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D308*'fnd base rates'!I$110)\n+($E308*'fnd base rates'!I$111)\n+($F308*'fnd base rates'!I$112)\n+($G308*'fnd base rates'!I$113)\n+($H308*'fnd base rates'!I$114)\n+($I308*'fnd base rates'!I$115)\n+($J308*'fnd base rates'!I$119)\n+($K308*'fnd base rates'!I$120)\n+($M308*'fnd base rates'!I$122)\n+($N308*'fnd base rates'!I$123)\n+($O308*'fnd base rates'!I$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,9)))\n*$R308","v":497.88852000000003},{"$f":"(($D308*'fnd base rates'!J$110)\n+($E308*'fnd base rates'!J$111)\n+($F308*'fnd base rates'!J$112)\n+($G308*'fnd base rates'!J$113)\n+($H308*'fnd base rates'!J$114)\n+($I308*'fnd base rates'!J$115)\n+($J308*'fnd base rates'!J$119)\n+($K308*'fnd base rates'!J$120)\n+($M308*'fnd base rates'!J$122)\n+($N308*'fnd base rates'!J$123)\n+($O308*'fnd base rates'!J$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,10)))\n*$R308","v":297.08044000000001},{"$f":"(($D308*'fnd base rates'!K$110)\n+($E308*'fnd base rates'!K$111)\n+($F308*'fnd base rates'!K$112)\n+($G308*'fnd base rates'!K$113)\n+($H308*'fnd base rates'!K$114)\n+($I308*'fnd base rates'!K$115)\n+($J308*'fnd base rates'!K$119)\n+($K308*'fnd base rates'!K$120)\n+($M308*'fnd base rates'!K$122)\n+($N308*'fnd base rates'!K$123)\n+($O308*'fnd base rates'!K$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,11)))\n*$R308","v":2141.3448941880001},{"$f":"(($D308*'fnd base rates'!L$110)\n+($E308*'fnd base rates'!L$111)\n+($F308*'fnd base rates'!L$112)\n+($G308*'fnd base rates'!L$113)\n+($H308*'fnd base rates'!L$114)\n+($I308*'fnd base rates'!L$115)\n+($J308*'fnd base rates'!L$119)\n+($K308*'fnd base rates'!L$120)\n+($M308*'fnd base rates'!L$122)\n+($N308*'fnd base rates'!L$123)\n+($O308*'fnd base rates'!L$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D308*'fnd base rates'!M$110)\n+($E308*'fnd base rates'!M$111)\n+($F308*'fnd base rates'!M$112)\n+($G308*'fnd base rates'!M$113)\n+($H308*'fnd base rates'!M$114)\n+($I308*'fnd base rates'!M$115)\n+($J308*'fnd base rates'!M$119)\n+($K308*'fnd base rates'!M$120)\n+($M308*'fnd base rates'!M$122)\n+($N308*'fnd base rates'!M$123)\n+($O308*'fnd base rates'!M$124)\n+($P308*VLOOKUP($S308+15,rate_basefnd,13)))","v":0},19053.109126175223,null,446099208,"446","099","208",1,2,19053.109126175223,9527,0,9527,null,null,null,null,null,9527,0,9527,-1,9528,13,9515]
[446,446099212,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D309","v":0},{"$f":"'fnd enro'!E309","v":0},{"$f":"'fnd enro'!F309","v":17},{"$f":"'fnd enro'!G309","v":73},{"$f":"'fnd enro'!H309","v":30},{"$f":"'fnd enro'!I309","v":17},{"$f":"'fnd enro'!J309","v":0},{"$f":"'fnd enro'!K309","v":5.1923000000000004},{"$f":"'fnd enro'!L309","v":0},{"$f":"'fnd enro'!M309+'fnd enro'!N309","v":6},{"$f":"'fnd enro'!O309","v":0},{"$f":"'fnd enro'!P309","v":0},{"$f":"'fnd enro'!Q309+'fnd enro'!R309","v":29},{"$f":"'fnd enro'!T309","v":137},1.054,{"$f":"VALUE('fnd enro'!S309)","v":4},null,{"$f":"(($D309*'fnd base rates'!C$110)\n+($E309*'fnd base rates'!C$111)\n+($F309*'fnd base rates'!C$112)\n+($G309*'fnd base rates'!C$113)\n+($H309*'fnd base rates'!C$114)\n+($I309*'fnd base rates'!C$115)\n+($J309*'fnd base rates'!C$119)\n+($K309*'fnd base rates'!C$120)\n+($M309*'fnd base rates'!C$122)\n+($N309*'fnd base rates'!C$123)\n+($O309*'fnd base rates'!C$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,3)))\n*$R309","v":73577.366027315991},{"$f":"(($D309*'fnd base rates'!D$110)\n+($E309*'fnd base rates'!D$111)\n+($F309*'fnd base rates'!D$112)\n+($G309*'fnd base rates'!D$113)\n+($H309*'fnd base rates'!D$114)\n+($I309*'fnd base rates'!D$115)\n+($J309*'fnd base rates'!D$119)\n+($K309*'fnd base rates'!D$120)\n+($M309*'fnd base rates'!D$122)\n+($N309*'fnd base rates'!D$123)\n+($O309*'fnd base rates'!D$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,4)))\n*$R309","v":110838.55568},{"$f":"(($D309*'fnd base rates'!E$110)\n+($E309*'fnd base rates'!E$111)\n+($F309*'fnd base rates'!E$112)\n+($G309*'fnd base rates'!E$113)\n+($H309*'fnd base rates'!E$114)\n+($I309*'fnd base rates'!E$115)\n+($J309*'fnd base rates'!E$119)\n+($K309*'fnd base rates'!E$120)\n+($M309*'fnd base rates'!E$122)\n+($N309*'fnd base rates'!E$123)\n+($O309*'fnd base rates'!E$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,5)))\n*$R309","v":603755.92865815014},{"$f":"(($D309*'fnd base rates'!F$110)\n+($E309*'fnd base rates'!F$111)\n+($F309*'fnd base rates'!F$112)\n+($G309*'fnd base rates'!F$113)\n+($H309*'fnd base rates'!F$114)\n+($I309*'fnd base rates'!F$115)\n+($J309*'fnd base rates'!F$119)\n+($K309*'fnd base rates'!F$120)\n+($M309*'fnd base rates'!F$122)\n+($N309*'fnd base rates'!F$123)\n+($O309*'fnd base rates'!F$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,6)))\n*$R309","v":153461.39802017005},{"$f":"(($D309*'fnd base rates'!G$110)\n+($E309*'fnd base rates'!G$111)\n+($F309*'fnd base rates'!G$112)\n+($G309*'fnd base rates'!G$113)\n+($H309*'fnd base rates'!G$114)\n+($I309*'fnd base rates'!G$115)\n+($J309*'fnd base rates'!G$119)\n+($K309*'fnd base rates'!G$120)\n+($M309*'fnd base rates'!G$122)\n+($N309*'fnd base rates'!G$123)\n+($O309*'fnd base rates'!G$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,7)))\n*$R309","v":25258.960975993999},{"$f":"(($D309*'fnd base rates'!H$110)\n+($E309*'fnd base rates'!H$111)\n+($F309*'fnd base rates'!H$112)\n+($G309*'fnd base rates'!H$113)\n+($H309*'fnd base rates'!H$114)\n+($I309*'fnd base rates'!H$115)\n+($J309*'fnd base rates'!H$119)\n+($K309*'fnd base rates'!H$120)\n+($M309*'fnd base rates'!H$122)\n+($N309*'fnd base rates'!H$123)\n+($O309*'fnd base rates'!H$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,8)))","v":72304.460185999997},{"$f":"(($D309*'fnd base rates'!I$110)\n+($E309*'fnd base rates'!I$111)\n+($F309*'fnd base rates'!I$112)\n+($G309*'fnd base rates'!I$113)\n+($H309*'fnd base rates'!I$114)\n+($I309*'fnd base rates'!I$115)\n+($J309*'fnd base rates'!I$119)\n+($K309*'fnd base rates'!I$120)\n+($M309*'fnd base rates'!I$122)\n+($N309*'fnd base rates'!I$123)\n+($O309*'fnd base rates'!I$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,9)))\n*$R309","v":42849.516259999997},{"$f":"(($D309*'fnd base rates'!J$110)\n+($E309*'fnd base rates'!J$111)\n+($F309*'fnd base rates'!J$112)\n+($G309*'fnd base rates'!J$113)\n+($H309*'fnd base rates'!J$114)\n+($I309*'fnd base rates'!J$115)\n+($J309*'fnd base rates'!J$119)\n+($K309*'fnd base rates'!J$120)\n+($M309*'fnd base rates'!J$122)\n+($N309*'fnd base rates'!J$123)\n+($O309*'fnd base rates'!J$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,10)))\n*$R309","v":45127.958600000005},{"$f":"(($D309*'fnd base rates'!K$110)\n+($E309*'fnd base rates'!K$111)\n+($F309*'fnd base rates'!K$112)\n+($G309*'fnd base rates'!K$113)\n+($H309*'fnd base rates'!K$114)\n+($I309*'fnd base rates'!K$115)\n+($J309*'fnd base rates'!K$119)\n+($K309*'fnd base rates'!K$120)\n+($M309*'fnd base rates'!K$122)\n+($N309*'fnd base rates'!K$123)\n+($O309*'fnd base rates'!K$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,11)))\n*$R309","v":151616.43679187799},{"$f":"(($D309*'fnd base rates'!L$110)\n+($E309*'fnd base rates'!L$111)\n+($F309*'fnd base rates'!L$112)\n+($G309*'fnd base rates'!L$113)\n+($H309*'fnd base rates'!L$114)\n+($I309*'fnd base rates'!L$115)\n+($J309*'fnd base rates'!L$119)\n+($K309*'fnd base rates'!L$120)\n+($M309*'fnd base rates'!L$122)\n+($N309*'fnd base rates'!L$123)\n+($O309*'fnd base rates'!L$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,12)))","v":172474.82788521348},{"$f":"(($D309*'fnd base rates'!M$110)\n+($E309*'fnd base rates'!M$111)\n+($F309*'fnd base rates'!M$112)\n+($G309*'fnd base rates'!M$113)\n+($H309*'fnd base rates'!M$114)\n+($I309*'fnd base rates'!M$115)\n+($J309*'fnd base rates'!M$119)\n+($K309*'fnd base rates'!M$120)\n+($M309*'fnd base rates'!M$122)\n+($N309*'fnd base rates'!M$123)\n+($O309*'fnd base rates'!M$124)\n+($P309*VLOOKUP($S309+15,rate_basefnd,13)))","v":0},1451265.4090847217,null,446099212,"446","099","212",1,137,1451265.4090847217,10593,0,10593,null,null,null,null,null,10593,0,10593,3,10590,13,10577]
[446,446099218,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D310","v":0},{"$f":"'fnd enro'!E310","v":0},{"$f":"'fnd enro'!F310","v":4},{"$f":"'fnd enro'!G310","v":32},{"$f":"'fnd enro'!H310","v":36},{"$f":"'fnd enro'!I310","v":21},{"$f":"'fnd enro'!J310","v":0},{"$f":"'fnd enro'!K310","v":3.5247000000000002},{"$f":"'fnd enro'!L310","v":0},{"$f":"'fnd enro'!M310+'fnd enro'!N310","v":3},{"$f":"'fnd enro'!O310","v":2},{"$f":"'fnd enro'!P310","v":0},{"$f":"'fnd enro'!Q310+'fnd enro'!R310","v":12},{"$f":"'fnd enro'!T310","v":93},1.054,{"$f":"VALUE('fnd enro'!S310)","v":3},null,{"$f":"(($D310*'fnd base rates'!C$110)\n+($E310*'fnd base rates'!C$111)\n+($F310*'fnd base rates'!C$112)\n+($G310*'fnd base rates'!C$113)\n+($H310*'fnd base rates'!C$114)\n+($I310*'fnd base rates'!C$115)\n+($J310*'fnd base rates'!C$119)\n+($K310*'fnd base rates'!C$120)\n+($M310*'fnd base rates'!C$122)\n+($N310*'fnd base rates'!C$123)\n+($O310*'fnd base rates'!C$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,3)))\n*$R310","v":49609.580308323988},{"$f":"(($D310*'fnd base rates'!D$110)\n+($E310*'fnd base rates'!D$111)\n+($F310*'fnd base rates'!D$112)\n+($G310*'fnd base rates'!D$113)\n+($H310*'fnd base rates'!D$114)\n+($I310*'fnd base rates'!D$115)\n+($J310*'fnd base rates'!D$119)\n+($K310*'fnd base rates'!D$120)\n+($M310*'fnd base rates'!D$122)\n+($N310*'fnd base rates'!D$123)\n+($O310*'fnd base rates'!D$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,4)))\n*$R310","v":73354.837480000002},{"$f":"(($D310*'fnd base rates'!E$110)\n+($E310*'fnd base rates'!E$111)\n+($F310*'fnd base rates'!E$112)\n+($G310*'fnd base rates'!E$113)\n+($H310*'fnd base rates'!E$114)\n+($I310*'fnd base rates'!E$115)\n+($J310*'fnd base rates'!E$119)\n+($K310*'fnd base rates'!E$120)\n+($M310*'fnd base rates'!E$122)\n+($N310*'fnd base rates'!E$123)\n+($O310*'fnd base rates'!E$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,5)))\n*$R310","v":394070.13240035},{"$f":"(($D310*'fnd base rates'!F$110)\n+($E310*'fnd base rates'!F$111)\n+($F310*'fnd base rates'!F$112)\n+($G310*'fnd base rates'!F$113)\n+($H310*'fnd base rates'!F$114)\n+($I310*'fnd base rates'!F$115)\n+($J310*'fnd base rates'!F$119)\n+($K310*'fnd base rates'!F$120)\n+($M310*'fnd base rates'!F$122)\n+($N310*'fnd base rates'!F$123)\n+($O310*'fnd base rates'!F$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,6)))\n*$R310","v":97174.500834129998},{"$f":"(($D310*'fnd base rates'!G$110)\n+($E310*'fnd base rates'!G$111)\n+($F310*'fnd base rates'!G$112)\n+($G310*'fnd base rates'!G$113)\n+($H310*'fnd base rates'!G$114)\n+($I310*'fnd base rates'!G$115)\n+($J310*'fnd base rates'!G$119)\n+($K310*'fnd base rates'!G$120)\n+($M310*'fnd base rates'!G$122)\n+($N310*'fnd base rates'!G$123)\n+($O310*'fnd base rates'!G$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,7)))\n*$R310","v":16465.292963266002},{"$f":"(($D310*'fnd base rates'!H$110)\n+($E310*'fnd base rates'!H$111)\n+($F310*'fnd base rates'!H$112)\n+($G310*'fnd base rates'!H$113)\n+($H310*'fnd base rates'!H$114)\n+($I310*'fnd base rates'!H$115)\n+($J310*'fnd base rates'!H$119)\n+($K310*'fnd base rates'!H$120)\n+($M310*'fnd base rates'!H$122)\n+($N310*'fnd base rates'!H$123)\n+($O310*'fnd base rates'!H$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,8)))","v":51722.162754000004},{"$f":"(($D310*'fnd base rates'!I$110)\n+($E310*'fnd base rates'!I$111)\n+($F310*'fnd base rates'!I$112)\n+($G310*'fnd base rates'!I$113)\n+($H310*'fnd base rates'!I$114)\n+($I310*'fnd base rates'!I$115)\n+($J310*'fnd base rates'!I$119)\n+($K310*'fnd base rates'!I$120)\n+($M310*'fnd base rates'!I$122)\n+($N310*'fnd base rates'!I$123)\n+($O310*'fnd base rates'!I$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,9)))\n*$R310","v":31210.742340000001},{"$f":"(($D310*'fnd base rates'!J$110)\n+($E310*'fnd base rates'!J$111)\n+($F310*'fnd base rates'!J$112)\n+($G310*'fnd base rates'!J$113)\n+($H310*'fnd base rates'!J$114)\n+($I310*'fnd base rates'!J$115)\n+($J310*'fnd base rates'!J$119)\n+($K310*'fnd base rates'!J$120)\n+($M310*'fnd base rates'!J$122)\n+($N310*'fnd base rates'!J$123)\n+($O310*'fnd base rates'!J$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,10)))\n*$R310","v":32169.018060000002},{"$f":"(($D310*'fnd base rates'!K$110)\n+($E310*'fnd base rates'!K$111)\n+($F310*'fnd base rates'!K$112)\n+($G310*'fnd base rates'!K$113)\n+($H310*'fnd base rates'!K$114)\n+($I310*'fnd base rates'!K$115)\n+($J310*'fnd base rates'!K$119)\n+($K310*'fnd base rates'!K$120)\n+($M310*'fnd base rates'!K$122)\n+($N310*'fnd base rates'!K$123)\n+($O310*'fnd base rates'!K$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,11)))\n*$R310","v":104922.08295974201},{"$f":"(($D310*'fnd base rates'!L$110)\n+($E310*'fnd base rates'!L$111)\n+($F310*'fnd base rates'!L$112)\n+($G310*'fnd base rates'!L$113)\n+($H310*'fnd base rates'!L$114)\n+($I310*'fnd base rates'!L$115)\n+($J310*'fnd base rates'!L$119)\n+($K310*'fnd base rates'!L$120)\n+($M310*'fnd base rates'!L$122)\n+($N310*'fnd base rates'!L$123)\n+($O310*'fnd base rates'!L$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,12)))","v":114068.62507648791},{"$f":"(($D310*'fnd base rates'!M$110)\n+($E310*'fnd base rates'!M$111)\n+($F310*'fnd base rates'!M$112)\n+($G310*'fnd base rates'!M$113)\n+($H310*'fnd base rates'!M$114)\n+($I310*'fnd base rates'!M$115)\n+($J310*'fnd base rates'!M$119)\n+($K310*'fnd base rates'!M$120)\n+($M310*'fnd base rates'!M$122)\n+($N310*'fnd base rates'!M$123)\n+($O310*'fnd base rates'!M$124)\n+($P310*VLOOKUP($S310+15,rate_basefnd,13)))","v":0},964766.97517630004,null,446099218,"446","099","218",1,93,964766.97517630004,10374,0,10374,null,null,null,null,null,10374,0,10374,-6,10380,13,10367]
[446,446099220,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D311","v":0},{"$f":"'fnd enro'!E311","v":0},{"$f":"'fnd enro'!F311","v":7},{"$f":"'fnd enro'!G311","v":11},{"$f":"'fnd enro'!H311","v":8},{"$f":"'fnd enro'!I311","v":3},{"$f":"'fnd enro'!J311","v":0},{"$f":"'fnd enro'!K311","v":1.0991},{"$f":"'fnd enro'!L311","v":0},{"$f":"'fnd enro'!M311+'fnd enro'!N311","v":4},{"$f":"'fnd enro'!O311","v":0},{"$f":"'fnd enro'!P311","v":0},{"$f":"'fnd enro'!Q311+'fnd enro'!R311","v":9},{"$f":"'fnd enro'!T311","v":29},1.054,{"$f":"VALUE('fnd enro'!S311)","v":7},null,{"$f":"(($D311*'fnd base rates'!C$110)\n+($E311*'fnd base rates'!C$111)\n+($F311*'fnd base rates'!C$112)\n+($G311*'fnd base rates'!C$113)\n+($H311*'fnd base rates'!C$114)\n+($I311*'fnd base rates'!C$115)\n+($J311*'fnd base rates'!C$119)\n+($K311*'fnd base rates'!C$120)\n+($M311*'fnd base rates'!C$122)\n+($N311*'fnd base rates'!C$123)\n+($O311*'fnd base rates'!C$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,3)))\n*$R311","v":16045.815127972002},{"$f":"(($D311*'fnd base rates'!D$110)\n+($E311*'fnd base rates'!D$111)\n+($F311*'fnd base rates'!D$112)\n+($G311*'fnd base rates'!D$113)\n+($H311*'fnd base rates'!D$114)\n+($I311*'fnd base rates'!D$115)\n+($J311*'fnd base rates'!D$119)\n+($K311*'fnd base rates'!D$120)\n+($M311*'fnd base rates'!D$122)\n+($N311*'fnd base rates'!D$123)\n+($O311*'fnd base rates'!D$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,4)))\n*$R311","v":24919.047440000002},{"$f":"(($D311*'fnd base rates'!E$110)\n+($E311*'fnd base rates'!E$111)\n+($F311*'fnd base rates'!E$112)\n+($G311*'fnd base rates'!E$113)\n+($H311*'fnd base rates'!E$114)\n+($I311*'fnd base rates'!E$115)\n+($J311*'fnd base rates'!E$119)\n+($K311*'fnd base rates'!E$120)\n+($M311*'fnd base rates'!E$122)\n+($N311*'fnd base rates'!E$123)\n+($O311*'fnd base rates'!E$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,5)))\n*$R311","v":139491.07330355002},{"$f":"(($D311*'fnd base rates'!F$110)\n+($E311*'fnd base rates'!F$111)\n+($F311*'fnd base rates'!F$112)\n+($G311*'fnd base rates'!F$113)\n+($H311*'fnd base rates'!F$114)\n+($I311*'fnd base rates'!F$115)\n+($J311*'fnd base rates'!F$119)\n+($K311*'fnd base rates'!F$120)\n+($M311*'fnd base rates'!F$122)\n+($N311*'fnd base rates'!F$123)\n+($O311*'fnd base rates'!F$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,6)))\n*$R311","v":32743.34743989},{"$f":"(($D311*'fnd base rates'!G$110)\n+($E311*'fnd base rates'!G$111)\n+($F311*'fnd base rates'!G$112)\n+($G311*'fnd base rates'!G$113)\n+($H311*'fnd base rates'!G$114)\n+($I311*'fnd base rates'!G$115)\n+($J311*'fnd base rates'!G$119)\n+($K311*'fnd base rates'!G$120)\n+($M311*'fnd base rates'!G$122)\n+($N311*'fnd base rates'!G$123)\n+($O311*'fnd base rates'!G$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,7)))\n*$R311","v":5966.0821392979997},{"$f":"(($D311*'fnd base rates'!H$110)\n+($E311*'fnd base rates'!H$111)\n+($F311*'fnd base rates'!H$112)\n+($G311*'fnd base rates'!H$113)\n+($H311*'fnd base rates'!H$114)\n+($I311*'fnd base rates'!H$115)\n+($J311*'fnd base rates'!H$119)\n+($K311*'fnd base rates'!H$120)\n+($M311*'fnd base rates'!H$122)\n+($N311*'fnd base rates'!H$123)\n+($O311*'fnd base rates'!H$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,8)))","v":15513.203761999999},{"$f":"(($D311*'fnd base rates'!I$110)\n+($E311*'fnd base rates'!I$111)\n+($F311*'fnd base rates'!I$112)\n+($G311*'fnd base rates'!I$113)\n+($H311*'fnd base rates'!I$114)\n+($I311*'fnd base rates'!I$115)\n+($J311*'fnd base rates'!I$119)\n+($K311*'fnd base rates'!I$120)\n+($M311*'fnd base rates'!I$122)\n+($N311*'fnd base rates'!I$123)\n+($O311*'fnd base rates'!I$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,9)))\n*$R311","v":9697.6958999999988},{"$f":"(($D311*'fnd base rates'!J$110)\n+($E311*'fnd base rates'!J$111)\n+($F311*'fnd base rates'!J$112)\n+($G311*'fnd base rates'!J$113)\n+($H311*'fnd base rates'!J$114)\n+($I311*'fnd base rates'!J$115)\n+($J311*'fnd base rates'!J$119)\n+($K311*'fnd base rates'!J$120)\n+($M311*'fnd base rates'!J$122)\n+($N311*'fnd base rates'!J$123)\n+($O311*'fnd base rates'!J$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,10)))\n*$R311","v":11418.624940000002},{"$f":"(($D311*'fnd base rates'!K$110)\n+($E311*'fnd base rates'!K$111)\n+($F311*'fnd base rates'!K$112)\n+($G311*'fnd base rates'!K$113)\n+($H311*'fnd base rates'!K$114)\n+($I311*'fnd base rates'!K$115)\n+($J311*'fnd base rates'!K$119)\n+($K311*'fnd base rates'!K$120)\n+($M311*'fnd base rates'!K$122)\n+($N311*'fnd base rates'!K$123)\n+($O311*'fnd base rates'!K$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,11)))\n*$R311","v":32974.768985726005},{"$f":"(($D311*'fnd base rates'!L$110)\n+($E311*'fnd base rates'!L$111)\n+($F311*'fnd base rates'!L$112)\n+($G311*'fnd base rates'!L$113)\n+($H311*'fnd base rates'!L$114)\n+($I311*'fnd base rates'!L$115)\n+($J311*'fnd base rates'!L$119)\n+($K311*'fnd base rates'!L$120)\n+($M311*'fnd base rates'!L$122)\n+($N311*'fnd base rates'!L$123)\n+($O311*'fnd base rates'!L$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,12)))","v":38782.009125509081},{"$f":"(($D311*'fnd base rates'!M$110)\n+($E311*'fnd base rates'!M$111)\n+($F311*'fnd base rates'!M$112)\n+($G311*'fnd base rates'!M$113)\n+($H311*'fnd base rates'!M$114)\n+($I311*'fnd base rates'!M$115)\n+($J311*'fnd base rates'!M$119)\n+($K311*'fnd base rates'!M$120)\n+($M311*'fnd base rates'!M$122)\n+($N311*'fnd base rates'!M$123)\n+($O311*'fnd base rates'!M$124)\n+($P311*VLOOKUP($S311+15,rate_basefnd,13)))","v":0},327551.66816394508,null,446099220,"446","099","220",1,29,327551.66816394508,11295,0,11295,null,null,null,null,null,11295,0,11295,98,11197,15,11182]
[446,446099238,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D312","v":0},{"$f":"'fnd enro'!E312","v":0},{"$f":"'fnd enro'!F312","v":3},{"$f":"'fnd enro'!G312","v":22},{"$f":"'fnd enro'!H312","v":3},{"$f":"'fnd enro'!I312","v":0},{"$f":"'fnd enro'!J312","v":0},{"$f":"'fnd enro'!K312","v":1.0611999999999999},{"$f":"'fnd enro'!L312","v":0},{"$f":"'fnd enro'!M312+'fnd enro'!N312","v":1},{"$f":"'fnd enro'!O312","v":0},{"$f":"'fnd enro'!P312","v":0},{"$f":"'fnd enro'!Q312+'fnd enro'!R312","v":5},{"$f":"'fnd enro'!T312","v":28},1.054,{"$f":"VALUE('fnd enro'!S312)","v":4},null,{"$f":"(($D312*'fnd base rates'!C$110)\n+($E312*'fnd base rates'!C$111)\n+($F312*'fnd base rates'!C$112)\n+($G312*'fnd base rates'!C$113)\n+($H312*'fnd base rates'!C$114)\n+($I312*'fnd base rates'!C$115)\n+($J312*'fnd base rates'!C$119)\n+($K312*'fnd base rates'!C$120)\n+($M312*'fnd base rates'!C$122)\n+($N312*'fnd base rates'!C$123)\n+($O312*'fnd base rates'!C$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,3)))\n*$R312","v":14964.749733904002},{"$f":"(($D312*'fnd base rates'!D$110)\n+($E312*'fnd base rates'!D$111)\n+($F312*'fnd base rates'!D$112)\n+($G312*'fnd base rates'!D$113)\n+($H312*'fnd base rates'!D$114)\n+($I312*'fnd base rates'!D$115)\n+($J312*'fnd base rates'!D$119)\n+($K312*'fnd base rates'!D$120)\n+($M312*'fnd base rates'!D$122)\n+($N312*'fnd base rates'!D$123)\n+($O312*'fnd base rates'!D$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,4)))\n*$R312","v":22371.698080000006},{"$f":"(($D312*'fnd base rates'!E$110)\n+($E312*'fnd base rates'!E$111)\n+($F312*'fnd base rates'!E$112)\n+($G312*'fnd base rates'!E$113)\n+($H312*'fnd base rates'!E$114)\n+($I312*'fnd base rates'!E$115)\n+($J312*'fnd base rates'!E$119)\n+($K312*'fnd base rates'!E$120)\n+($M312*'fnd base rates'!E$122)\n+($N312*'fnd base rates'!E$123)\n+($O312*'fnd base rates'!E$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,5)))\n*$R312","v":118541.41523860001},{"$f":"(($D312*'fnd base rates'!F$110)\n+($E312*'fnd base rates'!F$111)\n+($F312*'fnd base rates'!F$112)\n+($G312*'fnd base rates'!F$113)\n+($H312*'fnd base rates'!F$114)\n+($I312*'fnd base rates'!F$115)\n+($J312*'fnd base rates'!F$119)\n+($K312*'fnd base rates'!F$120)\n+($M312*'fnd base rates'!F$122)\n+($N312*'fnd base rates'!F$123)\n+($O312*'fnd base rates'!F$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,6)))\n*$R312","v":33318.122187480003},{"$f":"(($D312*'fnd base rates'!G$110)\n+($E312*'fnd base rates'!G$111)\n+($F312*'fnd base rates'!G$112)\n+($G312*'fnd base rates'!G$113)\n+($H312*'fnd base rates'!G$114)\n+($I312*'fnd base rates'!G$115)\n+($J312*'fnd base rates'!G$119)\n+($K312*'fnd base rates'!G$120)\n+($M312*'fnd base rates'!G$122)\n+($N312*'fnd base rates'!G$123)\n+($O312*'fnd base rates'!G$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,7)))\n*$R312","v":4976.5040917360002},{"$f":"(($D312*'fnd base rates'!H$110)\n+($E312*'fnd base rates'!H$111)\n+($F312*'fnd base rates'!H$112)\n+($G312*'fnd base rates'!H$113)\n+($H312*'fnd base rates'!H$114)\n+($I312*'fnd base rates'!H$115)\n+($J312*'fnd base rates'!H$119)\n+($K312*'fnd base rates'!H$120)\n+($M312*'fnd base rates'!H$122)\n+($N312*'fnd base rates'!H$123)\n+($O312*'fnd base rates'!H$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,8)))","v":13755.920184000001},{"$f":"(($D312*'fnd base rates'!I$110)\n+($E312*'fnd base rates'!I$111)\n+($F312*'fnd base rates'!I$112)\n+($G312*'fnd base rates'!I$113)\n+($H312*'fnd base rates'!I$114)\n+($I312*'fnd base rates'!I$115)\n+($J312*'fnd base rates'!I$119)\n+($K312*'fnd base rates'!I$120)\n+($M312*'fnd base rates'!I$122)\n+($N312*'fnd base rates'!I$123)\n+($O312*'fnd base rates'!I$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,9)))\n*$R312","v":7808.7592600000007},{"$f":"(($D312*'fnd base rates'!J$110)\n+($E312*'fnd base rates'!J$111)\n+($F312*'fnd base rates'!J$112)\n+($G312*'fnd base rates'!J$113)\n+($H312*'fnd base rates'!J$114)\n+($I312*'fnd base rates'!J$115)\n+($J312*'fnd base rates'!J$119)\n+($K312*'fnd base rates'!J$120)\n+($M312*'fnd base rates'!J$122)\n+($N312*'fnd base rates'!J$123)\n+($O312*'fnd base rates'!J$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,10)))\n*$R312","v":7017.9430600000005},{"$f":"(($D312*'fnd base rates'!K$110)\n+($E312*'fnd base rates'!K$111)\n+($F312*'fnd base rates'!K$112)\n+($G312*'fnd base rates'!K$113)\n+($H312*'fnd base rates'!K$114)\n+($I312*'fnd base rates'!K$115)\n+($J312*'fnd base rates'!K$119)\n+($K312*'fnd base rates'!K$120)\n+($M312*'fnd base rates'!K$122)\n+($N312*'fnd base rates'!K$123)\n+($O312*'fnd base rates'!K$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,11)))\n*$R312","v":30503.604578632003},{"$f":"(($D312*'fnd base rates'!L$110)\n+($E312*'fnd base rates'!L$111)\n+($F312*'fnd base rates'!L$112)\n+($G312*'fnd base rates'!L$113)\n+($H312*'fnd base rates'!L$114)\n+($I312*'fnd base rates'!L$115)\n+($J312*'fnd base rates'!L$119)\n+($K312*'fnd base rates'!L$120)\n+($M312*'fnd base rates'!L$122)\n+($N312*'fnd base rates'!L$123)\n+($O312*'fnd base rates'!L$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,12)))","v":34978.343400281432},{"$f":"(($D312*'fnd base rates'!M$110)\n+($E312*'fnd base rates'!M$111)\n+($F312*'fnd base rates'!M$112)\n+($G312*'fnd base rates'!M$113)\n+($H312*'fnd base rates'!M$114)\n+($I312*'fnd base rates'!M$115)\n+($J312*'fnd base rates'!M$119)\n+($K312*'fnd base rates'!M$120)\n+($M312*'fnd base rates'!M$122)\n+($N312*'fnd base rates'!M$123)\n+($O312*'fnd base rates'!M$124)\n+($P312*VLOOKUP($S312+15,rate_basefnd,13)))","v":0},288237.05981463345,null,446099238,"446","099","238",1,28,288237.05981463345,10294,0,10294,null,null,null,null,null,10294,0,10294,2,10292,13,10279]
[446,446099244,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D313","v":0},{"$f":"'fnd enro'!E313","v":0},{"$f":"'fnd enro'!F313","v":0},{"$f":"'fnd enro'!G313","v":13},{"$f":"'fnd enro'!H313","v":9},{"$f":"'fnd enro'!I313","v":7},{"$f":"'fnd enro'!J313","v":0},{"$f":"'fnd enro'!K313","v":1.0991},{"$f":"'fnd enro'!L313","v":0},{"$f":"'fnd enro'!M313+'fnd enro'!N313","v":1},{"$f":"'fnd enro'!O313","v":1},{"$f":"'fnd enro'!P313","v":0},{"$f":"'fnd enro'!Q313+'fnd enro'!R313","v":10},{"$f":"'fnd enro'!T313","v":29},1.054,{"$f":"VALUE('fnd enro'!S313)","v":7},null,{"$f":"(($D313*'fnd base rates'!C$110)\n+($E313*'fnd base rates'!C$111)\n+($F313*'fnd base rates'!C$112)\n+($G313*'fnd base rates'!C$113)\n+($H313*'fnd base rates'!C$114)\n+($I313*'fnd base rates'!C$115)\n+($J313*'fnd base rates'!C$119)\n+($K313*'fnd base rates'!C$120)\n+($M313*'fnd base rates'!C$122)\n+($N313*'fnd base rates'!C$123)\n+($O313*'fnd base rates'!C$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,3)))\n*$R313","v":15921.548527972},{"$f":"(($D313*'fnd base rates'!D$110)\n+($E313*'fnd base rates'!D$111)\n+($F313*'fnd base rates'!D$112)\n+($G313*'fnd base rates'!D$113)\n+($H313*'fnd base rates'!D$114)\n+($I313*'fnd base rates'!D$115)\n+($J313*'fnd base rates'!D$119)\n+($K313*'fnd base rates'!D$120)\n+($M313*'fnd base rates'!D$122)\n+($N313*'fnd base rates'!D$123)\n+($O313*'fnd base rates'!D$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,4)))\n*$R313","v":24885.013780000008},{"$f":"(($D313*'fnd base rates'!E$110)\n+($E313*'fnd base rates'!E$111)\n+($F313*'fnd base rates'!E$112)\n+($G313*'fnd base rates'!E$113)\n+($H313*'fnd base rates'!E$114)\n+($I313*'fnd base rates'!E$115)\n+($J313*'fnd base rates'!E$119)\n+($K313*'fnd base rates'!E$120)\n+($M313*'fnd base rates'!E$122)\n+($N313*'fnd base rates'!E$123)\n+($O313*'fnd base rates'!E$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,5)))\n*$R313","v":143670.20438355001},{"$f":"(($D313*'fnd base rates'!F$110)\n+($E313*'fnd base rates'!F$111)\n+($F313*'fnd base rates'!F$112)\n+($G313*'fnd base rates'!F$113)\n+($H313*'fnd base rates'!F$114)\n+($I313*'fnd base rates'!F$115)\n+($J313*'fnd base rates'!F$119)\n+($K313*'fnd base rates'!F$120)\n+($M313*'fnd base rates'!F$122)\n+($N313*'fnd base rates'!F$123)\n+($O313*'fnd base rates'!F$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,6)))\n*$R313","v":30766.243699890005},{"$f":"(($D313*'fnd base rates'!G$110)\n+($E313*'fnd base rates'!G$111)\n+($F313*'fnd base rates'!G$112)\n+($G313*'fnd base rates'!G$113)\n+($H313*'fnd base rates'!G$114)\n+($I313*'fnd base rates'!G$115)\n+($J313*'fnd base rates'!G$119)\n+($K313*'fnd base rates'!G$120)\n+($M313*'fnd base rates'!G$122)\n+($N313*'fnd base rates'!G$123)\n+($O313*'fnd base rates'!G$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,7)))\n*$R313","v":6050.254579298},{"$f":"(($D313*'fnd base rates'!H$110)\n+($E313*'fnd base rates'!H$111)\n+($F313*'fnd base rates'!H$112)\n+($G313*'fnd base rates'!H$113)\n+($H313*'fnd base rates'!H$114)\n+($I313*'fnd base rates'!H$115)\n+($J313*'fnd base rates'!H$119)\n+($K313*'fnd base rates'!H$120)\n+($M313*'fnd base rates'!H$122)\n+($N313*'fnd base rates'!H$123)\n+($O313*'fnd base rates'!H$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,8)))","v":16440.573762},{"$f":"(($D313*'fnd base rates'!I$110)\n+($E313*'fnd base rates'!I$111)\n+($F313*'fnd base rates'!I$112)\n+($G313*'fnd base rates'!I$113)\n+($H313*'fnd base rates'!I$114)\n+($I313*'fnd base rates'!I$115)\n+($J313*'fnd base rates'!I$119)\n+($K313*'fnd base rates'!I$120)\n+($M313*'fnd base rates'!I$122)\n+($N313*'fnd base rates'!I$123)\n+($O313*'fnd base rates'!I$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,9)))\n*$R313","v":10421.562019999998},{"$f":"(($D313*'fnd base rates'!J$110)\n+($E313*'fnd base rates'!J$111)\n+($F313*'fnd base rates'!J$112)\n+($G313*'fnd base rates'!J$113)\n+($H313*'fnd base rates'!J$114)\n+($I313*'fnd base rates'!J$115)\n+($J313*'fnd base rates'!J$119)\n+($K313*'fnd base rates'!J$120)\n+($M313*'fnd base rates'!J$122)\n+($N313*'fnd base rates'!J$123)\n+($O313*'fnd base rates'!J$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,10)))\n*$R313","v":14054.078160000001},{"$f":"(($D313*'fnd base rates'!K$110)\n+($E313*'fnd base rates'!K$111)\n+($F313*'fnd base rates'!K$112)\n+($G313*'fnd base rates'!K$113)\n+($H313*'fnd base rates'!K$114)\n+($I313*'fnd base rates'!K$115)\n+($J313*'fnd base rates'!K$119)\n+($K313*'fnd base rates'!K$120)\n+($M313*'fnd base rates'!K$122)\n+($N313*'fnd base rates'!K$123)\n+($O313*'fnd base rates'!K$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,11)))\n*$R313","v":32692.275905726005},{"$f":"(($D313*'fnd base rates'!L$110)\n+($E313*'fnd base rates'!L$111)\n+($F313*'fnd base rates'!L$112)\n+($G313*'fnd base rates'!L$113)\n+($H313*'fnd base rates'!L$114)\n+($I313*'fnd base rates'!L$115)\n+($J313*'fnd base rates'!L$119)\n+($K313*'fnd base rates'!L$120)\n+($M313*'fnd base rates'!L$122)\n+($N313*'fnd base rates'!L$123)\n+($O313*'fnd base rates'!L$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,12)))","v":38480.936936451246},{"$f":"(($D313*'fnd base rates'!M$110)\n+($E313*'fnd base rates'!M$111)\n+($F313*'fnd base rates'!M$112)\n+($G313*'fnd base rates'!M$113)\n+($H313*'fnd base rates'!M$114)\n+($I313*'fnd base rates'!M$115)\n+($J313*'fnd base rates'!M$119)\n+($K313*'fnd base rates'!M$120)\n+($M313*'fnd base rates'!M$122)\n+($N313*'fnd base rates'!M$123)\n+($O313*'fnd base rates'!M$124)\n+($P313*VLOOKUP($S313+15,rate_basefnd,13)))","v":0},333382.69175488729,null,446099244,"446","099","244",1,29,333382.69175488729,11496,0,11496,null,null,null,null,null,11496,0,11496,85,11411,14,11397]
[446,446099266,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D314","v":0},{"$f":"'fnd enro'!E314","v":0},{"$f":"'fnd enro'!F314","v":0},{"$f":"'fnd enro'!G314","v":4},{"$f":"'fnd enro'!H314","v":1},{"$f":"'fnd enro'!I314","v":0},{"$f":"'fnd enro'!J314","v":0},{"$f":"'fnd enro'!K314","v":0.1895},{"$f":"'fnd enro'!L314","v":0},{"$f":"'fnd enro'!M314+'fnd enro'!N314","v":0},{"$f":"'fnd enro'!O314","v":0},{"$f":"'fnd enro'!P314","v":0},{"$f":"'fnd enro'!Q314+'fnd enro'!R314","v":0},{"$f":"'fnd enro'!T314","v":5},1.054,{"$f":"VALUE('fnd enro'!S314)","v":1},null,{"$f":"(($D314*'fnd base rates'!C$110)\n+($E314*'fnd base rates'!C$111)\n+($F314*'fnd base rates'!C$112)\n+($G314*'fnd base rates'!C$113)\n+($H314*'fnd base rates'!C$114)\n+($I314*'fnd base rates'!C$115)\n+($J314*'fnd base rates'!C$119)\n+($K314*'fnd base rates'!C$120)\n+($M314*'fnd base rates'!C$122)\n+($N314*'fnd base rates'!C$123)\n+($O314*'fnd base rates'!C$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,3)))\n*$R314","v":2605.7448703400005},{"$f":"(($D314*'fnd base rates'!D$110)\n+($E314*'fnd base rates'!D$111)\n+($F314*'fnd base rates'!D$112)\n+($G314*'fnd base rates'!D$113)\n+($H314*'fnd base rates'!D$114)\n+($I314*'fnd base rates'!D$115)\n+($J314*'fnd base rates'!D$119)\n+($K314*'fnd base rates'!D$120)\n+($M314*'fnd base rates'!D$122)\n+($N314*'fnd base rates'!D$123)\n+($O314*'fnd base rates'!D$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,4)))\n*$R314","v":3730.4222000000004},{"$f":"(($D314*'fnd base rates'!E$110)\n+($E314*'fnd base rates'!E$111)\n+($F314*'fnd base rates'!E$112)\n+($G314*'fnd base rates'!E$113)\n+($H314*'fnd base rates'!E$114)\n+($I314*'fnd base rates'!E$115)\n+($J314*'fnd base rates'!E$119)\n+($K314*'fnd base rates'!E$120)\n+($M314*'fnd base rates'!E$122)\n+($N314*'fnd base rates'!E$123)\n+($O314*'fnd base rates'!E$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,5)))\n*$R314","v":18477.209844749999},{"$f":"(($D314*'fnd base rates'!F$110)\n+($E314*'fnd base rates'!F$111)\n+($F314*'fnd base rates'!F$112)\n+($G314*'fnd base rates'!F$113)\n+($H314*'fnd base rates'!F$114)\n+($I314*'fnd base rates'!F$115)\n+($J314*'fnd base rates'!F$119)\n+($K314*'fnd base rates'!F$120)\n+($M314*'fnd base rates'!F$122)\n+($N314*'fnd base rates'!F$123)\n+($O314*'fnd base rates'!F$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,6)))\n*$R314","v":5805.8478820500004},{"$f":"(($D314*'fnd base rates'!G$110)\n+($E314*'fnd base rates'!G$111)\n+($F314*'fnd base rates'!G$112)\n+($G314*'fnd base rates'!G$113)\n+($H314*'fnd base rates'!G$114)\n+($I314*'fnd base rates'!G$115)\n+($J314*'fnd base rates'!G$119)\n+($K314*'fnd base rates'!G$120)\n+($M314*'fnd base rates'!G$122)\n+($N314*'fnd base rates'!G$123)\n+($O314*'fnd base rates'!G$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,7)))\n*$R314","v":774.26103781000006},{"$f":"(($D314*'fnd base rates'!H$110)\n+($E314*'fnd base rates'!H$111)\n+($F314*'fnd base rates'!H$112)\n+($G314*'fnd base rates'!H$113)\n+($H314*'fnd base rates'!H$114)\n+($I314*'fnd base rates'!H$115)\n+($J314*'fnd base rates'!H$119)\n+($K314*'fnd base rates'!H$120)\n+($M314*'fnd base rates'!H$122)\n+($N314*'fnd base rates'!H$123)\n+($O314*'fnd base rates'!H$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,8)))","v":2420.1178899999995},{"$f":"(($D314*'fnd base rates'!I$110)\n+($E314*'fnd base rates'!I$111)\n+($F314*'fnd base rates'!I$112)\n+($G314*'fnd base rates'!I$113)\n+($H314*'fnd base rates'!I$114)\n+($I314*'fnd base rates'!I$115)\n+($J314*'fnd base rates'!I$119)\n+($K314*'fnd base rates'!I$120)\n+($M314*'fnd base rates'!I$122)\n+($N314*'fnd base rates'!I$123)\n+($O314*'fnd base rates'!I$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,9)))\n*$R314","v":1327.13356},{"$f":"(($D314*'fnd base rates'!J$110)\n+($E314*'fnd base rates'!J$111)\n+($F314*'fnd base rates'!J$112)\n+($G314*'fnd base rates'!J$113)\n+($H314*'fnd base rates'!J$114)\n+($I314*'fnd base rates'!J$115)\n+($J314*'fnd base rates'!J$119)\n+($K314*'fnd base rates'!J$120)\n+($M314*'fnd base rates'!J$122)\n+($N314*'fnd base rates'!J$123)\n+($O314*'fnd base rates'!J$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,10)))\n*$R314","v":836.80222000000015},{"$f":"(($D314*'fnd base rates'!K$110)\n+($E314*'fnd base rates'!K$111)\n+($F314*'fnd base rates'!K$112)\n+($G314*'fnd base rates'!K$113)\n+($H314*'fnd base rates'!K$114)\n+($I314*'fnd base rates'!K$115)\n+($J314*'fnd base rates'!K$119)\n+($K314*'fnd base rates'!K$120)\n+($M314*'fnd base rates'!K$122)\n+($N314*'fnd base rates'!K$123)\n+($O314*'fnd base rates'!K$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,11)))\n*$R314","v":5433.2870554700003},{"$f":"(($D314*'fnd base rates'!L$110)\n+($E314*'fnd base rates'!L$111)\n+($F314*'fnd base rates'!L$112)\n+($G314*'fnd base rates'!L$113)\n+($H314*'fnd base rates'!L$114)\n+($I314*'fnd base rates'!L$115)\n+($J314*'fnd base rates'!L$119)\n+($K314*'fnd base rates'!L$120)\n+($M314*'fnd base rates'!L$122)\n+($N314*'fnd base rates'!L$123)\n+($O314*'fnd base rates'!L$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,12)))","v":5864.4533434591203},{"$f":"(($D314*'fnd base rates'!M$110)\n+($E314*'fnd base rates'!M$111)\n+($F314*'fnd base rates'!M$112)\n+($G314*'fnd base rates'!M$113)\n+($H314*'fnd base rates'!M$114)\n+($I314*'fnd base rates'!M$115)\n+($J314*'fnd base rates'!M$119)\n+($K314*'fnd base rates'!M$120)\n+($M314*'fnd base rates'!M$122)\n+($N314*'fnd base rates'!M$123)\n+($O314*'fnd base rates'!M$124)\n+($P314*VLOOKUP($S314+15,rate_basefnd,13)))","v":0},47275.27990387912,null,446099266,"446","099","266",1,5,47275.27990387912,9455,0,9455,null,null,null,null,null,9455,0,9455,-2,9457,13,9444]
[446,446099285,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D315","v":0},{"$f":"'fnd enro'!E315","v":0},{"$f":"'fnd enro'!F315","v":8},{"$f":"'fnd enro'!G315","v":65},{"$f":"'fnd enro'!H315","v":23},{"$f":"'fnd enro'!I315","v":16},{"$f":"'fnd enro'!J315","v":0},{"$f":"'fnd enro'!K315","v":4.2447999999999997},{"$f":"'fnd enro'!L315","v":0},{"$f":"'fnd enro'!M315+'fnd enro'!N315","v":13},{"$f":"'fnd enro'!O315","v":1},{"$f":"'fnd enro'!P315","v":1},{"$f":"'fnd enro'!Q315+'fnd enro'!R315","v":22},{"$f":"'fnd enro'!T315","v":112},1.054,{"$f":"VALUE('fnd enro'!S315)","v":4},null,{"$f":"(($D315*'fnd base rates'!C$110)\n+($E315*'fnd base rates'!C$111)\n+($F315*'fnd base rates'!C$112)\n+($G315*'fnd base rates'!C$113)\n+($H315*'fnd base rates'!C$114)\n+($I315*'fnd base rates'!C$115)\n+($J315*'fnd base rates'!C$119)\n+($K315*'fnd base rates'!C$120)\n+($M315*'fnd base rates'!C$122)\n+($N315*'fnd base rates'!C$123)\n+($O315*'fnd base rates'!C$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,3)))\n*$R315","v":61002.030315615993},{"$f":"(($D315*'fnd base rates'!D$110)\n+($E315*'fnd base rates'!D$111)\n+($F315*'fnd base rates'!D$112)\n+($G315*'fnd base rates'!D$113)\n+($H315*'fnd base rates'!D$114)\n+($I315*'fnd base rates'!D$115)\n+($J315*'fnd base rates'!D$119)\n+($K315*'fnd base rates'!D$120)\n+($M315*'fnd base rates'!D$122)\n+($N315*'fnd base rates'!D$123)\n+($O315*'fnd base rates'!D$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,4)))\n*$R315","v":91818.78839999999},{"$f":"(($D315*'fnd base rates'!E$110)\n+($E315*'fnd base rates'!E$111)\n+($F315*'fnd base rates'!E$112)\n+($G315*'fnd base rates'!E$113)\n+($H315*'fnd base rates'!E$114)\n+($I315*'fnd base rates'!E$115)\n+($J315*'fnd base rates'!E$119)\n+($K315*'fnd base rates'!E$120)\n+($M315*'fnd base rates'!E$122)\n+($N315*'fnd base rates'!E$123)\n+($O315*'fnd base rates'!E$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,5)))\n*$R315","v":503524.85203440004},{"$f":"(($D315*'fnd base rates'!F$110)\n+($E315*'fnd base rates'!F$111)\n+($F315*'fnd base rates'!F$112)\n+($G315*'fnd base rates'!F$113)\n+($H315*'fnd base rates'!F$114)\n+($I315*'fnd base rates'!F$115)\n+($J315*'fnd base rates'!F$119)\n+($K315*'fnd base rates'!F$120)\n+($M315*'fnd base rates'!F$122)\n+($N315*'fnd base rates'!F$123)\n+($O315*'fnd base rates'!F$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,6)))\n*$R315","v":126748.84006992},{"$f":"(($D315*'fnd base rates'!G$110)\n+($E315*'fnd base rates'!G$111)\n+($F315*'fnd base rates'!G$112)\n+($G315*'fnd base rates'!G$113)\n+($H315*'fnd base rates'!G$114)\n+($I315*'fnd base rates'!G$115)\n+($J315*'fnd base rates'!G$119)\n+($K315*'fnd base rates'!G$120)\n+($M315*'fnd base rates'!G$122)\n+($N315*'fnd base rates'!G$123)\n+($O315*'fnd base rates'!G$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,7)))\n*$R315","v":20907.126646944002},{"$f":"(($D315*'fnd base rates'!H$110)\n+($E315*'fnd base rates'!H$111)\n+($F315*'fnd base rates'!H$112)\n+($G315*'fnd base rates'!H$113)\n+($H315*'fnd base rates'!H$114)\n+($I315*'fnd base rates'!H$115)\n+($J315*'fnd base rates'!H$119)\n+($K315*'fnd base rates'!H$120)\n+($M315*'fnd base rates'!H$122)\n+($N315*'fnd base rates'!H$123)\n+($O315*'fnd base rates'!H$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,8)))","v":60793.600735999993},{"$f":"(($D315*'fnd base rates'!I$110)\n+($E315*'fnd base rates'!I$111)\n+($F315*'fnd base rates'!I$112)\n+($G315*'fnd base rates'!I$113)\n+($H315*'fnd base rates'!I$114)\n+($I315*'fnd base rates'!I$115)\n+($J315*'fnd base rates'!I$119)\n+($K315*'fnd base rates'!I$120)\n+($M315*'fnd base rates'!I$122)\n+($N315*'fnd base rates'!I$123)\n+($O315*'fnd base rates'!I$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,9)))\n*$R315","v":35786.282819999993},{"$f":"(($D315*'fnd base rates'!J$110)\n+($E315*'fnd base rates'!J$111)\n+($F315*'fnd base rates'!J$112)\n+($G315*'fnd base rates'!J$113)\n+($H315*'fnd base rates'!J$114)\n+($I315*'fnd base rates'!J$115)\n+($J315*'fnd base rates'!J$119)\n+($K315*'fnd base rates'!J$120)\n+($M315*'fnd base rates'!J$122)\n+($N315*'fnd base rates'!J$123)\n+($O315*'fnd base rates'!J$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,10)))\n*$R315","v":37219.027179999997},{"$f":"(($D315*'fnd base rates'!K$110)\n+($E315*'fnd base rates'!K$111)\n+($F315*'fnd base rates'!K$112)\n+($G315*'fnd base rates'!K$113)\n+($H315*'fnd base rates'!K$114)\n+($I315*'fnd base rates'!K$115)\n+($J315*'fnd base rates'!K$119)\n+($K315*'fnd base rates'!K$120)\n+($M315*'fnd base rates'!K$122)\n+($N315*'fnd base rates'!K$123)\n+($O315*'fnd base rates'!K$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,11)))\n*$R315","v":126767.33645452802},{"$f":"(($D315*'fnd base rates'!L$110)\n+($E315*'fnd base rates'!L$111)\n+($F315*'fnd base rates'!L$112)\n+($G315*'fnd base rates'!L$113)\n+($H315*'fnd base rates'!L$114)\n+($I315*'fnd base rates'!L$115)\n+($J315*'fnd base rates'!L$119)\n+($K315*'fnd base rates'!L$120)\n+($M315*'fnd base rates'!L$122)\n+($N315*'fnd base rates'!L$123)\n+($O315*'fnd base rates'!L$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,12)))","v":142600.09862683906},{"$f":"(($D315*'fnd base rates'!M$110)\n+($E315*'fnd base rates'!M$111)\n+($F315*'fnd base rates'!M$112)\n+($G315*'fnd base rates'!M$113)\n+($H315*'fnd base rates'!M$114)\n+($I315*'fnd base rates'!M$115)\n+($J315*'fnd base rates'!M$119)\n+($K315*'fnd base rates'!M$120)\n+($M315*'fnd base rates'!M$122)\n+($N315*'fnd base rates'!M$123)\n+($O315*'fnd base rates'!M$124)\n+($P315*VLOOKUP($S315+15,rate_basefnd,13)))","v":0},1207167.9832842469,null,446099285,"446","099","285",1,112,1207167.9832842469,10778,0,10778,null,null,null,null,null,10778,0,10778,-6,10784,33,10751]
[446,446099293,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D316","v":0},{"$f":"'fnd enro'!E316","v":0},{"$f":"'fnd enro'!F316","v":2},{"$f":"'fnd enro'!G316","v":7},{"$f":"'fnd enro'!H316","v":6},{"$f":"'fnd enro'!I316","v":3},{"$f":"'fnd enro'!J316","v":0},{"$f":"'fnd enro'!K316","v":0.68220000000000003},{"$f":"'fnd enro'!L316","v":0},{"$f":"'fnd enro'!M316+'fnd enro'!N316","v":0},{"$f":"'fnd enro'!O316","v":0},{"$f":"'fnd enro'!P316","v":0},{"$f":"'fnd enro'!Q316+'fnd enro'!R316","v":9},{"$f":"'fnd enro'!T316","v":18},1.054,{"$f":"VALUE('fnd enro'!S316)","v":10},null,{"$f":"(($D316*'fnd base rates'!C$110)\n+($E316*'fnd base rates'!C$111)\n+($F316*'fnd base rates'!C$112)\n+($G316*'fnd base rates'!C$113)\n+($H316*'fnd base rates'!C$114)\n+($I316*'fnd base rates'!C$115)\n+($J316*'fnd base rates'!C$119)\n+($K316*'fnd base rates'!C$120)\n+($M316*'fnd base rates'!C$122)\n+($N316*'fnd base rates'!C$123)\n+($O316*'fnd base rates'!C$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,3)))\n*$R316","v":9971.6593332240027},{"$f":"(($D316*'fnd base rates'!D$110)\n+($E316*'fnd base rates'!D$111)\n+($F316*'fnd base rates'!D$112)\n+($G316*'fnd base rates'!D$113)\n+($H316*'fnd base rates'!D$114)\n+($I316*'fnd base rates'!D$115)\n+($J316*'fnd base rates'!D$119)\n+($K316*'fnd base rates'!D$120)\n+($M316*'fnd base rates'!D$122)\n+($N316*'fnd base rates'!D$123)\n+($O316*'fnd base rates'!D$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,4)))\n*$R316","v":16229.692260000003},{"$f":"(($D316*'fnd base rates'!E$110)\n+($E316*'fnd base rates'!E$111)\n+($F316*'fnd base rates'!E$112)\n+($G316*'fnd base rates'!E$113)\n+($H316*'fnd base rates'!E$114)\n+($I316*'fnd base rates'!E$115)\n+($J316*'fnd base rates'!E$119)\n+($K316*'fnd base rates'!E$120)\n+($M316*'fnd base rates'!E$122)\n+($N316*'fnd base rates'!E$123)\n+($O316*'fnd base rates'!E$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,5)))\n*$R316","v":95886.392209099999},{"$f":"(($D316*'fnd base rates'!F$110)\n+($E316*'fnd base rates'!F$111)\n+($F316*'fnd base rates'!F$112)\n+($G316*'fnd base rates'!F$113)\n+($H316*'fnd base rates'!F$114)\n+($I316*'fnd base rates'!F$115)\n+($J316*'fnd base rates'!F$119)\n+($K316*'fnd base rates'!F$120)\n+($M316*'fnd base rates'!F$122)\n+($N316*'fnd base rates'!F$123)\n+($O316*'fnd base rates'!F$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,6)))\n*$R316","v":19256.287483380002},{"$f":"(($D316*'fnd base rates'!G$110)\n+($E316*'fnd base rates'!G$111)\n+($F316*'fnd base rates'!G$112)\n+($G316*'fnd base rates'!G$113)\n+($H316*'fnd base rates'!G$114)\n+($I316*'fnd base rates'!G$115)\n+($J316*'fnd base rates'!G$119)\n+($K316*'fnd base rates'!G$120)\n+($M316*'fnd base rates'!G$122)\n+($N316*'fnd base rates'!G$123)\n+($O316*'fnd base rates'!G$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,7)))\n*$R316","v":4161.5343961159997},{"$f":"(($D316*'fnd base rates'!H$110)\n+($E316*'fnd base rates'!H$111)\n+($F316*'fnd base rates'!H$112)\n+($G316*'fnd base rates'!H$113)\n+($H316*'fnd base rates'!H$114)\n+($I316*'fnd base rates'!H$115)\n+($J316*'fnd base rates'!H$119)\n+($K316*'fnd base rates'!H$120)\n+($M316*'fnd base rates'!H$122)\n+($N316*'fnd base rates'!H$123)\n+($O316*'fnd base rates'!H$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,8)))","v":9750.9044040000026},{"$f":"(($D316*'fnd base rates'!I$110)\n+($E316*'fnd base rates'!I$111)\n+($F316*'fnd base rates'!I$112)\n+($G316*'fnd base rates'!I$113)\n+($H316*'fnd base rates'!I$114)\n+($I316*'fnd base rates'!I$115)\n+($J316*'fnd base rates'!I$119)\n+($K316*'fnd base rates'!I$120)\n+($M316*'fnd base rates'!I$122)\n+($N316*'fnd base rates'!I$123)\n+($O316*'fnd base rates'!I$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,9)))\n*$R316","v":6581.6713800000007},{"$f":"(($D316*'fnd base rates'!J$110)\n+($E316*'fnd base rates'!J$111)\n+($F316*'fnd base rates'!J$112)\n+($G316*'fnd base rates'!J$113)\n+($H316*'fnd base rates'!J$114)\n+($I316*'fnd base rates'!J$115)\n+($J316*'fnd base rates'!J$119)\n+($K316*'fnd base rates'!J$120)\n+($M316*'fnd base rates'!J$122)\n+($N316*'fnd base rates'!J$123)\n+($O316*'fnd base rates'!J$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,10)))\n*$R316","v":10123.912420000001},{"$f":"(($D316*'fnd base rates'!K$110)\n+($E316*'fnd base rates'!K$111)\n+($F316*'fnd base rates'!K$112)\n+($G316*'fnd base rates'!K$113)\n+($H316*'fnd base rates'!K$114)\n+($I316*'fnd base rates'!K$115)\n+($J316*'fnd base rates'!K$119)\n+($K316*'fnd base rates'!K$120)\n+($M316*'fnd base rates'!K$122)\n+($N316*'fnd base rates'!K$123)\n+($O316*'fnd base rates'!K$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,11)))\n*$R316","v":19897.516027692003},{"$f":"(($D316*'fnd base rates'!L$110)\n+($E316*'fnd base rates'!L$111)\n+($F316*'fnd base rates'!L$112)\n+($G316*'fnd base rates'!L$113)\n+($H316*'fnd base rates'!L$114)\n+($I316*'fnd base rates'!L$115)\n+($J316*'fnd base rates'!L$119)\n+($K316*'fnd base rates'!L$120)\n+($M316*'fnd base rates'!L$122)\n+($N316*'fnd base rates'!L$123)\n+($O316*'fnd base rates'!L$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,12)))","v":25168.743388158655},{"$f":"(($D316*'fnd base rates'!M$110)\n+($E316*'fnd base rates'!M$111)\n+($F316*'fnd base rates'!M$112)\n+($G316*'fnd base rates'!M$113)\n+($H316*'fnd base rates'!M$114)\n+($I316*'fnd base rates'!M$115)\n+($J316*'fnd base rates'!M$119)\n+($K316*'fnd base rates'!M$120)\n+($M316*'fnd base rates'!M$122)\n+($N316*'fnd base rates'!M$123)\n+($O316*'fnd base rates'!M$124)\n+($P316*VLOOKUP($S316+15,rate_basefnd,13)))","v":0},217028.31330167069,null,446099293,"446","099","293",1,18,217028.31330167069,12057,0,12057,null,null,null,null,null,12057,0,12057,198,11859,19,11840]
[446,446099307,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D317","v":0},{"$f":"'fnd enro'!E317","v":0},{"$f":"'fnd enro'!F317","v":4},{"$f":"'fnd enro'!G317","v":14},{"$f":"'fnd enro'!H317","v":7},{"$f":"'fnd enro'!I317","v":1},{"$f":"'fnd enro'!J317","v":0},{"$f":"'fnd enro'!K317","v":0.98540000000000005},{"$f":"'fnd enro'!L317","v":0},{"$f":"'fnd enro'!M317+'fnd enro'!N317","v":2},{"$f":"'fnd enro'!O317","v":1},{"$f":"'fnd enro'!P317","v":0},{"$f":"'fnd enro'!Q317+'fnd enro'!R317","v":8},{"$f":"'fnd enro'!T317","v":26},1.054,{"$f":"VALUE('fnd enro'!S317)","v":6},null,{"$f":"(($D317*'fnd base rates'!C$110)\n+($E317*'fnd base rates'!C$111)\n+($F317*'fnd base rates'!C$112)\n+($G317*'fnd base rates'!C$113)\n+($H317*'fnd base rates'!C$114)\n+($I317*'fnd base rates'!C$115)\n+($J317*'fnd base rates'!C$119)\n+($K317*'fnd base rates'!C$120)\n+($M317*'fnd base rates'!C$122)\n+($N317*'fnd base rates'!C$123)\n+($O317*'fnd base rates'!C$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,3)))\n*$R317","v":14318.956045768004},{"$f":"(($D317*'fnd base rates'!D$110)\n+($E317*'fnd base rates'!D$111)\n+($F317*'fnd base rates'!D$112)\n+($G317*'fnd base rates'!D$113)\n+($H317*'fnd base rates'!D$114)\n+($I317*'fnd base rates'!D$115)\n+($J317*'fnd base rates'!D$119)\n+($K317*'fnd base rates'!D$120)\n+($M317*'fnd base rates'!D$122)\n+($N317*'fnd base rates'!D$123)\n+($O317*'fnd base rates'!D$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,4)))\n*$R317","v":22177.203460000004},{"$f":"(($D317*'fnd base rates'!E$110)\n+($E317*'fnd base rates'!E$111)\n+($F317*'fnd base rates'!E$112)\n+($G317*'fnd base rates'!E$113)\n+($H317*'fnd base rates'!E$114)\n+($I317*'fnd base rates'!E$115)\n+($J317*'fnd base rates'!E$119)\n+($K317*'fnd base rates'!E$120)\n+($M317*'fnd base rates'!E$122)\n+($N317*'fnd base rates'!E$123)\n+($O317*'fnd base rates'!E$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,5)))\n*$R317","v":122079.00618869999},{"$f":"(($D317*'fnd base rates'!F$110)\n+($E317*'fnd base rates'!F$111)\n+($F317*'fnd base rates'!F$112)\n+($G317*'fnd base rates'!F$113)\n+($H317*'fnd base rates'!F$114)\n+($I317*'fnd base rates'!F$115)\n+($J317*'fnd base rates'!F$119)\n+($K317*'fnd base rates'!F$120)\n+($M317*'fnd base rates'!F$122)\n+($N317*'fnd base rates'!F$123)\n+($O317*'fnd base rates'!F$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,6)))\n*$R317","v":29902.755522660005},{"$f":"(($D317*'fnd base rates'!G$110)\n+($E317*'fnd base rates'!G$111)\n+($F317*'fnd base rates'!G$112)\n+($G317*'fnd base rates'!G$113)\n+($H317*'fnd base rates'!G$114)\n+($I317*'fnd base rates'!G$115)\n+($J317*'fnd base rates'!G$119)\n+($K317*'fnd base rates'!G$120)\n+($M317*'fnd base rates'!G$122)\n+($N317*'fnd base rates'!G$123)\n+($O317*'fnd base rates'!G$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,7)))\n*$R317","v":5274.4939166119993},{"$f":"(($D317*'fnd base rates'!H$110)\n+($E317*'fnd base rates'!H$111)\n+($F317*'fnd base rates'!H$112)\n+($G317*'fnd base rates'!H$113)\n+($H317*'fnd base rates'!H$114)\n+($I317*'fnd base rates'!H$115)\n+($J317*'fnd base rates'!H$119)\n+($K317*'fnd base rates'!H$120)\n+($M317*'fnd base rates'!H$122)\n+($N317*'fnd base rates'!H$123)\n+($O317*'fnd base rates'!H$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,8)))","v":13366.203027999998},{"$f":"(($D317*'fnd base rates'!I$110)\n+($E317*'fnd base rates'!I$111)\n+($F317*'fnd base rates'!I$112)\n+($G317*'fnd base rates'!I$113)\n+($H317*'fnd base rates'!I$114)\n+($I317*'fnd base rates'!I$115)\n+($J317*'fnd base rates'!I$119)\n+($K317*'fnd base rates'!I$120)\n+($M317*'fnd base rates'!I$122)\n+($N317*'fnd base rates'!I$123)\n+($O317*'fnd base rates'!I$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,9)))\n*$R317","v":8331.2376000000004},{"$f":"(($D317*'fnd base rates'!J$110)\n+($E317*'fnd base rates'!J$111)\n+($F317*'fnd base rates'!J$112)\n+($G317*'fnd base rates'!J$113)\n+($H317*'fnd base rates'!J$114)\n+($I317*'fnd base rates'!J$115)\n+($J317*'fnd base rates'!J$119)\n+($K317*'fnd base rates'!J$120)\n+($M317*'fnd base rates'!J$122)\n+($N317*'fnd base rates'!J$123)\n+($O317*'fnd base rates'!J$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,10)))\n*$R317","v":9474.2268199999999},{"$f":"(($D317*'fnd base rates'!K$110)\n+($E317*'fnd base rates'!K$111)\n+($F317*'fnd base rates'!K$112)\n+($G317*'fnd base rates'!K$113)\n+($H317*'fnd base rates'!K$114)\n+($I317*'fnd base rates'!K$115)\n+($J317*'fnd base rates'!K$119)\n+($K317*'fnd base rates'!K$120)\n+($M317*'fnd base rates'!K$122)\n+($N317*'fnd base rates'!K$123)\n+($O317*'fnd base rates'!K$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,11)))\n*$R317","v":29313.684404444},{"$f":"(($D317*'fnd base rates'!L$110)\n+($E317*'fnd base rates'!L$111)\n+($F317*'fnd base rates'!L$112)\n+($G317*'fnd base rates'!L$113)\n+($H317*'fnd base rates'!L$114)\n+($I317*'fnd base rates'!L$115)\n+($J317*'fnd base rates'!L$119)\n+($K317*'fnd base rates'!L$120)\n+($M317*'fnd base rates'!L$122)\n+($N317*'fnd base rates'!L$123)\n+($O317*'fnd base rates'!L$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,12)))","v":34639.67116594949},{"$f":"(($D317*'fnd base rates'!M$110)\n+($E317*'fnd base rates'!M$111)\n+($F317*'fnd base rates'!M$112)\n+($G317*'fnd base rates'!M$113)\n+($H317*'fnd base rates'!M$114)\n+($I317*'fnd base rates'!M$115)\n+($J317*'fnd base rates'!M$119)\n+($K317*'fnd base rates'!M$120)\n+($M317*'fnd base rates'!M$122)\n+($N317*'fnd base rates'!M$123)\n+($O317*'fnd base rates'!M$124)\n+($P317*VLOOKUP($S317+15,rate_basefnd,13)))","v":0},288877.43815213349,null,446099307,"446","099","307",1,26,288877.43815213349,11111,0,11111,null,null,null,null,null,11111,0,11111,63,11048,14,11034]
[446,446099323,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D318","v":0},{"$f":"'fnd enro'!E318","v":0},{"$f":"'fnd enro'!F318","v":0},{"$f":"'fnd enro'!G318","v":2},{"$f":"'fnd enro'!H318","v":0},{"$f":"'fnd enro'!I318","v":1},{"$f":"'fnd enro'!J318","v":0},{"$f":"'fnd enro'!K318","v":0.1137},{"$f":"'fnd enro'!L318","v":0},{"$f":"'fnd enro'!M318+'fnd enro'!N318","v":1},{"$f":"'fnd enro'!O318","v":0},{"$f":"'fnd enro'!P318","v":0},{"$f":"'fnd enro'!Q318+'fnd enro'!R318","v":0},{"$f":"'fnd enro'!T318","v":3},1.054,{"$f":"VALUE('fnd enro'!S318)","v":1},null,{"$f":"(($D318*'fnd base rates'!C$110)\n+($E318*'fnd base rates'!C$111)\n+($F318*'fnd base rates'!C$112)\n+($G318*'fnd base rates'!C$113)\n+($H318*'fnd base rates'!C$114)\n+($I318*'fnd base rates'!C$115)\n+($J318*'fnd base rates'!C$119)\n+($K318*'fnd base rates'!C$120)\n+($M318*'fnd base rates'!C$122)\n+($N318*'fnd base rates'!C$123)\n+($O318*'fnd base rates'!C$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,3)))\n*$R318","v":1658.454482204},{"$f":"(($D318*'fnd base rates'!D$110)\n+($E318*'fnd base rates'!D$111)\n+($F318*'fnd base rates'!D$112)\n+($G318*'fnd base rates'!D$113)\n+($H318*'fnd base rates'!D$114)\n+($I318*'fnd base rates'!D$115)\n+($J318*'fnd base rates'!D$119)\n+($K318*'fnd base rates'!D$120)\n+($M318*'fnd base rates'!D$122)\n+($N318*'fnd base rates'!D$123)\n+($O318*'fnd base rates'!D$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,4)))\n*$R318","v":2404.5112799999997},{"$f":"(($D318*'fnd base rates'!E$110)\n+($E318*'fnd base rates'!E$111)\n+($F318*'fnd base rates'!E$112)\n+($G318*'fnd base rates'!E$113)\n+($H318*'fnd base rates'!E$114)\n+($I318*'fnd base rates'!E$115)\n+($J318*'fnd base rates'!E$119)\n+($K318*'fnd base rates'!E$120)\n+($M318*'fnd base rates'!E$122)\n+($N318*'fnd base rates'!E$123)\n+($O318*'fnd base rates'!E$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,5)))\n*$R318","v":13502.528154850001},{"$f":"(($D318*'fnd base rates'!F$110)\n+($E318*'fnd base rates'!F$111)\n+($F318*'fnd base rates'!F$112)\n+($G318*'fnd base rates'!F$113)\n+($H318*'fnd base rates'!F$114)\n+($I318*'fnd base rates'!F$115)\n+($J318*'fnd base rates'!F$119)\n+($K318*'fnd base rates'!F$120)\n+($M318*'fnd base rates'!F$122)\n+($N318*'fnd base rates'!F$123)\n+($O318*'fnd base rates'!F$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,6)))\n*$R318","v":3445.6511572300001},{"$f":"(($D318*'fnd base rates'!G$110)\n+($E318*'fnd base rates'!G$111)\n+($F318*'fnd base rates'!G$112)\n+($G318*'fnd base rates'!G$113)\n+($H318*'fnd base rates'!G$114)\n+($I318*'fnd base rates'!G$115)\n+($J318*'fnd base rates'!G$119)\n+($K318*'fnd base rates'!G$120)\n+($M318*'fnd base rates'!G$122)\n+($N318*'fnd base rates'!G$123)\n+($O318*'fnd base rates'!G$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,7)))\n*$R318","v":512.14472268600002},{"$f":"(($D318*'fnd base rates'!H$110)\n+($E318*'fnd base rates'!H$111)\n+($F318*'fnd base rates'!H$112)\n+($G318*'fnd base rates'!H$113)\n+($H318*'fnd base rates'!H$114)\n+($I318*'fnd base rates'!H$115)\n+($J318*'fnd base rates'!H$119)\n+($K318*'fnd base rates'!H$120)\n+($M318*'fnd base rates'!H$122)\n+($N318*'fnd base rates'!H$123)\n+($O318*'fnd base rates'!H$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,8)))","v":1846.6007340000001},{"$f":"(($D318*'fnd base rates'!I$110)\n+($E318*'fnd base rates'!I$111)\n+($F318*'fnd base rates'!I$112)\n+($G318*'fnd base rates'!I$113)\n+($H318*'fnd base rates'!I$114)\n+($I318*'fnd base rates'!I$115)\n+($J318*'fnd base rates'!I$119)\n+($K318*'fnd base rates'!I$120)\n+($M318*'fnd base rates'!I$122)\n+($N318*'fnd base rates'!I$123)\n+($O318*'fnd base rates'!I$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,9)))\n*$R318","v":984.50978000000009},{"$f":"(($D318*'fnd base rates'!J$110)\n+($E318*'fnd base rates'!J$111)\n+($F318*'fnd base rates'!J$112)\n+($G318*'fnd base rates'!J$113)\n+($H318*'fnd base rates'!J$114)\n+($I318*'fnd base rates'!J$115)\n+($J318*'fnd base rates'!J$119)\n+($K318*'fnd base rates'!J$120)\n+($M318*'fnd base rates'!J$122)\n+($N318*'fnd base rates'!J$123)\n+($O318*'fnd base rates'!J$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,10)))\n*$R318","v":880.35350000000005},{"$f":"(($D318*'fnd base rates'!K$110)\n+($E318*'fnd base rates'!K$111)\n+($F318*'fnd base rates'!K$112)\n+($G318*'fnd base rates'!K$113)\n+($H318*'fnd base rates'!K$114)\n+($I318*'fnd base rates'!K$115)\n+($J318*'fnd base rates'!K$119)\n+($K318*'fnd base rates'!K$120)\n+($M318*'fnd base rates'!K$122)\n+($N318*'fnd base rates'!K$123)\n+($O318*'fnd base rates'!K$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,11)))\n*$R318","v":3545.6399612820001},{"$f":"(($D318*'fnd base rates'!L$110)\n+($E318*'fnd base rates'!L$111)\n+($F318*'fnd base rates'!L$112)\n+($G318*'fnd base rates'!L$113)\n+($H318*'fnd base rates'!L$114)\n+($I318*'fnd base rates'!L$115)\n+($J318*'fnd base rates'!L$119)\n+($K318*'fnd base rates'!L$120)\n+($M318*'fnd base rates'!L$122)\n+($N318*'fnd base rates'!L$123)\n+($O318*'fnd base rates'!L$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,12)))","v":3677.0006526361026},{"$f":"(($D318*'fnd base rates'!M$110)\n+($E318*'fnd base rates'!M$111)\n+($F318*'fnd base rates'!M$112)\n+($G318*'fnd base rates'!M$113)\n+($H318*'fnd base rates'!M$114)\n+($I318*'fnd base rates'!M$115)\n+($J318*'fnd base rates'!M$119)\n+($K318*'fnd base rates'!M$120)\n+($M318*'fnd base rates'!M$122)\n+($N318*'fnd base rates'!M$123)\n+($O318*'fnd base rates'!M$124)\n+($P318*VLOOKUP($S318+15,rate_basefnd,13)))","v":0},32457.394424888105,null,446099323,"446","099","323",1,3,32457.394424888105,10819,0,10819,null,null,null,null,null,10819,0,10819,33,10786,13,10773]
[446,446099336,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D319","v":0},{"$f":"'fnd enro'!E319","v":0},{"$f":"'fnd enro'!F319","v":0},{"$f":"'fnd enro'!G319","v":1},{"$f":"'fnd enro'!H319","v":1},{"$f":"'fnd enro'!I319","v":0},{"$f":"'fnd enro'!J319","v":0},{"$f":"'fnd enro'!K319","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L319","v":0},{"$f":"'fnd enro'!M319+'fnd enro'!N319","v":0},{"$f":"'fnd enro'!O319","v":0},{"$f":"'fnd enro'!P319","v":0},{"$f":"'fnd enro'!Q319+'fnd enro'!R319","v":2},{"$f":"'fnd enro'!T319","v":2},1.054,{"$f":"VALUE('fnd enro'!S319)","v":10},null,{"$f":"(($D319*'fnd base rates'!C$110)\n+($E319*'fnd base rates'!C$111)\n+($F319*'fnd base rates'!C$112)\n+($G319*'fnd base rates'!C$113)\n+($H319*'fnd base rates'!C$114)\n+($I319*'fnd base rates'!C$115)\n+($J319*'fnd base rates'!C$119)\n+($K319*'fnd base rates'!C$120)\n+($M319*'fnd base rates'!C$122)\n+($N319*'fnd base rates'!C$123)\n+($O319*'fnd base rates'!C$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,3)))\n*$R319","v":1173.6263481359999},{"$f":"(($D319*'fnd base rates'!D$110)\n+($E319*'fnd base rates'!D$111)\n+($F319*'fnd base rates'!D$112)\n+($G319*'fnd base rates'!D$113)\n+($H319*'fnd base rates'!D$114)\n+($I319*'fnd base rates'!D$115)\n+($J319*'fnd base rates'!D$119)\n+($K319*'fnd base rates'!D$120)\n+($M319*'fnd base rates'!D$122)\n+($N319*'fnd base rates'!D$123)\n+($O319*'fnd base rates'!D$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,4)))\n*$R319","v":2114.4294},{"$f":"(($D319*'fnd base rates'!E$110)\n+($E319*'fnd base rates'!E$111)\n+($F319*'fnd base rates'!E$112)\n+($G319*'fnd base rates'!E$113)\n+($H319*'fnd base rates'!E$114)\n+($I319*'fnd base rates'!E$115)\n+($J319*'fnd base rates'!E$119)\n+($K319*'fnd base rates'!E$120)\n+($M319*'fnd base rates'!E$122)\n+($N319*'fnd base rates'!E$123)\n+($O319*'fnd base rates'!E$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,5)))\n*$R319","v":13219.0380699},{"$f":"(($D319*'fnd base rates'!F$110)\n+($E319*'fnd base rates'!F$111)\n+($F319*'fnd base rates'!F$112)\n+($G319*'fnd base rates'!F$113)\n+($H319*'fnd base rates'!F$114)\n+($I319*'fnd base rates'!F$115)\n+($J319*'fnd base rates'!F$119)\n+($K319*'fnd base rates'!F$120)\n+($M319*'fnd base rates'!F$122)\n+($N319*'fnd base rates'!F$123)\n+($O319*'fnd base rates'!F$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,6)))\n*$R319","v":2174.8508248200001},{"$f":"(($D319*'fnd base rates'!G$110)\n+($E319*'fnd base rates'!G$111)\n+($F319*'fnd base rates'!G$112)\n+($G319*'fnd base rates'!G$113)\n+($H319*'fnd base rates'!G$114)\n+($I319*'fnd base rates'!G$115)\n+($J319*'fnd base rates'!G$119)\n+($K319*'fnd base rates'!G$120)\n+($M319*'fnd base rates'!G$122)\n+($N319*'fnd base rates'!G$123)\n+($O319*'fnd base rates'!G$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,7)))\n*$R319","v":611.2327351240001},{"$f":"(($D319*'fnd base rates'!H$110)\n+($E319*'fnd base rates'!H$111)\n+($F319*'fnd base rates'!H$112)\n+($G319*'fnd base rates'!H$113)\n+($H319*'fnd base rates'!H$114)\n+($I319*'fnd base rates'!H$115)\n+($J319*'fnd base rates'!H$119)\n+($K319*'fnd base rates'!H$120)\n+($M319*'fnd base rates'!H$122)\n+($N319*'fnd base rates'!H$123)\n+($O319*'fnd base rates'!H$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D319*'fnd base rates'!I$110)\n+($E319*'fnd base rates'!I$111)\n+($F319*'fnd base rates'!I$112)\n+($G319*'fnd base rates'!I$113)\n+($H319*'fnd base rates'!I$114)\n+($I319*'fnd base rates'!I$115)\n+($J319*'fnd base rates'!I$119)\n+($K319*'fnd base rates'!I$120)\n+($M319*'fnd base rates'!I$122)\n+($N319*'fnd base rates'!I$123)\n+($O319*'fnd base rates'!I$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,9)))\n*$R319","v":826.28329999999994},{"$f":"(($D319*'fnd base rates'!J$110)\n+($E319*'fnd base rates'!J$111)\n+($F319*'fnd base rates'!J$112)\n+($G319*'fnd base rates'!J$113)\n+($H319*'fnd base rates'!J$114)\n+($I319*'fnd base rates'!J$115)\n+($J319*'fnd base rates'!J$119)\n+($K319*'fnd base rates'!J$120)\n+($M319*'fnd base rates'!J$122)\n+($N319*'fnd base rates'!J$123)\n+($O319*'fnd base rates'!J$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,10)))\n*$R319","v":1669.3252000000002},{"$f":"(($D319*'fnd base rates'!K$110)\n+($E319*'fnd base rates'!K$111)\n+($F319*'fnd base rates'!K$112)\n+($G319*'fnd base rates'!K$113)\n+($H319*'fnd base rates'!K$114)\n+($I319*'fnd base rates'!K$115)\n+($J319*'fnd base rates'!K$119)\n+($K319*'fnd base rates'!K$120)\n+($M319*'fnd base rates'!K$122)\n+($N319*'fnd base rates'!K$123)\n+($O319*'fnd base rates'!K$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,11)))\n*$R319","v":2221.2697141879999},{"$f":"(($D319*'fnd base rates'!L$110)\n+($E319*'fnd base rates'!L$111)\n+($F319*'fnd base rates'!L$112)\n+($G319*'fnd base rates'!L$113)\n+($H319*'fnd base rates'!L$114)\n+($I319*'fnd base rates'!L$115)\n+($J319*'fnd base rates'!L$119)\n+($K319*'fnd base rates'!L$120)\n+($M319*'fnd base rates'!L$122)\n+($N319*'fnd base rates'!L$123)\n+($O319*'fnd base rates'!L$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D319*'fnd base rates'!M$110)\n+($E319*'fnd base rates'!M$111)\n+($F319*'fnd base rates'!M$112)\n+($G319*'fnd base rates'!M$113)\n+($H319*'fnd base rates'!M$114)\n+($I319*'fnd base rates'!M$115)\n+($J319*'fnd base rates'!M$119)\n+($K319*'fnd base rates'!M$120)\n+($M319*'fnd base rates'!M$122)\n+($N319*'fnd base rates'!M$123)\n+($O319*'fnd base rates'!M$124)\n+($P319*VLOOKUP($S319+15,rate_basefnd,13)))","v":0},28317.604654616291,null,446099336,"446","099","336",1,2,28317.604654616291,14159,0,14159,null,null,null,null,null,14159,0,14159,398,13761,26,13735]
[446,446099350,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D320","v":0},{"$f":"'fnd enro'!E320","v":0},{"$f":"'fnd enro'!F320","v":1},{"$f":"'fnd enro'!G320","v":5},{"$f":"'fnd enro'!H320","v":0},{"$f":"'fnd enro'!I320","v":0},{"$f":"'fnd enro'!J320","v":0},{"$f":"'fnd enro'!K320","v":0.22739999999999999},{"$f":"'fnd enro'!L320","v":0},{"$f":"'fnd enro'!M320+'fnd enro'!N320","v":1},{"$f":"'fnd enro'!O320","v":0},{"$f":"'fnd enro'!P320","v":0},{"$f":"'fnd enro'!Q320+'fnd enro'!R320","v":2},{"$f":"'fnd enro'!T320","v":6},1.054,{"$f":"VALUE('fnd enro'!S320)","v":7},null,{"$f":"(($D320*'fnd base rates'!C$110)\n+($E320*'fnd base rates'!C$111)\n+($F320*'fnd base rates'!C$112)\n+($G320*'fnd base rates'!C$113)\n+($H320*'fnd base rates'!C$114)\n+($I320*'fnd base rates'!C$115)\n+($J320*'fnd base rates'!C$119)\n+($K320*'fnd base rates'!C$120)\n+($M320*'fnd base rates'!C$122)\n+($N320*'fnd base rates'!C$123)\n+($O320*'fnd base rates'!C$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,3)))\n*$R320","v":3344.6713244079997},{"$f":"(($D320*'fnd base rates'!D$110)\n+($E320*'fnd base rates'!D$111)\n+($F320*'fnd base rates'!D$112)\n+($G320*'fnd base rates'!D$113)\n+($H320*'fnd base rates'!D$114)\n+($I320*'fnd base rates'!D$115)\n+($J320*'fnd base rates'!D$119)\n+($K320*'fnd base rates'!D$120)\n+($M320*'fnd base rates'!D$122)\n+($N320*'fnd base rates'!D$123)\n+($O320*'fnd base rates'!D$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,4)))\n*$R320","v":5224.4461199999996},{"$f":"(($D320*'fnd base rates'!E$110)\n+($E320*'fnd base rates'!E$111)\n+($F320*'fnd base rates'!E$112)\n+($G320*'fnd base rates'!E$113)\n+($H320*'fnd base rates'!E$114)\n+($I320*'fnd base rates'!E$115)\n+($J320*'fnd base rates'!E$119)\n+($K320*'fnd base rates'!E$120)\n+($M320*'fnd base rates'!E$122)\n+($N320*'fnd base rates'!E$123)\n+($O320*'fnd base rates'!E$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,5)))\n*$R320","v":29507.389329700003},{"$f":"(($D320*'fnd base rates'!F$110)\n+($E320*'fnd base rates'!F$111)\n+($F320*'fnd base rates'!F$112)\n+($G320*'fnd base rates'!F$113)\n+($H320*'fnd base rates'!F$114)\n+($I320*'fnd base rates'!F$115)\n+($J320*'fnd base rates'!F$119)\n+($K320*'fnd base rates'!F$120)\n+($M320*'fnd base rates'!F$122)\n+($N320*'fnd base rates'!F$123)\n+($O320*'fnd base rates'!F$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,6)))\n*$R320","v":7428.2520744600006},{"$f":"(($D320*'fnd base rates'!G$110)\n+($E320*'fnd base rates'!G$111)\n+($F320*'fnd base rates'!G$112)\n+($G320*'fnd base rates'!G$113)\n+($H320*'fnd base rates'!G$114)\n+($I320*'fnd base rates'!G$115)\n+($J320*'fnd base rates'!G$119)\n+($K320*'fnd base rates'!G$120)\n+($M320*'fnd base rates'!G$122)\n+($N320*'fnd base rates'!G$123)\n+($O320*'fnd base rates'!G$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,7)))\n*$R320","v":1238.4200853720001},{"$f":"(($D320*'fnd base rates'!H$110)\n+($E320*'fnd base rates'!H$111)\n+($F320*'fnd base rates'!H$112)\n+($G320*'fnd base rates'!H$113)\n+($H320*'fnd base rates'!H$114)\n+($I320*'fnd base rates'!H$115)\n+($J320*'fnd base rates'!H$119)\n+($K320*'fnd base rates'!H$120)\n+($M320*'fnd base rates'!H$122)\n+($N320*'fnd base rates'!H$123)\n+($O320*'fnd base rates'!H$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,8)))","v":3056.8614679999991},{"$f":"(($D320*'fnd base rates'!I$110)\n+($E320*'fnd base rates'!I$111)\n+($F320*'fnd base rates'!I$112)\n+($G320*'fnd base rates'!I$113)\n+($H320*'fnd base rates'!I$114)\n+($I320*'fnd base rates'!I$115)\n+($J320*'fnd base rates'!I$119)\n+($K320*'fnd base rates'!I$120)\n+($M320*'fnd base rates'!I$122)\n+($N320*'fnd base rates'!I$123)\n+($O320*'fnd base rates'!I$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,9)))\n*$R320","v":1794.8566000000001},{"$f":"(($D320*'fnd base rates'!J$110)\n+($E320*'fnd base rates'!J$111)\n+($F320*'fnd base rates'!J$112)\n+($G320*'fnd base rates'!J$113)\n+($H320*'fnd base rates'!J$114)\n+($I320*'fnd base rates'!J$115)\n+($J320*'fnd base rates'!J$119)\n+($K320*'fnd base rates'!J$120)\n+($M320*'fnd base rates'!J$122)\n+($N320*'fnd base rates'!J$123)\n+($O320*'fnd base rates'!J$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,10)))\n*$R320","v":2060.3170399999999},{"$f":"(($D320*'fnd base rates'!K$110)\n+($E320*'fnd base rates'!K$111)\n+($F320*'fnd base rates'!K$112)\n+($G320*'fnd base rates'!K$113)\n+($H320*'fnd base rates'!K$114)\n+($I320*'fnd base rates'!K$115)\n+($J320*'fnd base rates'!K$119)\n+($K320*'fnd base rates'!K$120)\n+($M320*'fnd base rates'!K$122)\n+($N320*'fnd base rates'!K$123)\n+($O320*'fnd base rates'!K$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,11)))\n*$R320","v":6709.0362825640004},{"$f":"(($D320*'fnd base rates'!L$110)\n+($E320*'fnd base rates'!L$111)\n+($F320*'fnd base rates'!L$112)\n+($G320*'fnd base rates'!L$113)\n+($H320*'fnd base rates'!L$114)\n+($I320*'fnd base rates'!L$115)\n+($J320*'fnd base rates'!L$119)\n+($K320*'fnd base rates'!L$120)\n+($M320*'fnd base rates'!L$122)\n+($N320*'fnd base rates'!L$123)\n+($O320*'fnd base rates'!L$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,12)))","v":8119.4285883073726},{"$f":"(($D320*'fnd base rates'!M$110)\n+($E320*'fnd base rates'!M$111)\n+($F320*'fnd base rates'!M$112)\n+($G320*'fnd base rates'!M$113)\n+($H320*'fnd base rates'!M$114)\n+($I320*'fnd base rates'!M$115)\n+($J320*'fnd base rates'!M$119)\n+($K320*'fnd base rates'!M$120)\n+($M320*'fnd base rates'!M$122)\n+($N320*'fnd base rates'!M$123)\n+($O320*'fnd base rates'!M$124)\n+($P320*VLOOKUP($S320+15,rate_basefnd,13)))","v":0},68483.678912811374,null,446099350,"446","099","350",1,6,68483.678912811374,11414,0,11414,null,null,null,null,null,11414,0,11414,108,11306,14,11292]
[446,446099352,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D321","v":0},{"$f":"'fnd enro'!E321","v":0},{"$f":"'fnd enro'!F321","v":0},{"$f":"'fnd enro'!G321","v":0},{"$f":"'fnd enro'!H321","v":2},{"$f":"'fnd enro'!I321","v":0},{"$f":"'fnd enro'!J321","v":0},{"$f":"'fnd enro'!K321","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L321","v":0},{"$f":"'fnd enro'!M321+'fnd enro'!N321","v":0},{"$f":"'fnd enro'!O321","v":0},{"$f":"'fnd enro'!P321","v":0},{"$f":"'fnd enro'!Q321+'fnd enro'!R321","v":0},{"$f":"'fnd enro'!T321","v":2},1.054,{"$f":"VALUE('fnd enro'!S321)","v":1},null,{"$f":"(($D321*'fnd base rates'!C$110)\n+($E321*'fnd base rates'!C$111)\n+($F321*'fnd base rates'!C$112)\n+($G321*'fnd base rates'!C$113)\n+($H321*'fnd base rates'!C$114)\n+($I321*'fnd base rates'!C$115)\n+($J321*'fnd base rates'!C$119)\n+($K321*'fnd base rates'!C$120)\n+($M321*'fnd base rates'!C$122)\n+($N321*'fnd base rates'!C$123)\n+($O321*'fnd base rates'!C$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,3)))\n*$R321","v":1042.2979481360001},{"$f":"(($D321*'fnd base rates'!D$110)\n+($E321*'fnd base rates'!D$111)\n+($F321*'fnd base rates'!D$112)\n+($G321*'fnd base rates'!D$113)\n+($H321*'fnd base rates'!D$114)\n+($I321*'fnd base rates'!D$115)\n+($J321*'fnd base rates'!D$119)\n+($K321*'fnd base rates'!D$120)\n+($M321*'fnd base rates'!D$122)\n+($N321*'fnd base rates'!D$123)\n+($O321*'fnd base rates'!D$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,4)))\n*$R321","v":1492.1688800000002},{"$f":"(($D321*'fnd base rates'!E$110)\n+($E321*'fnd base rates'!E$111)\n+($F321*'fnd base rates'!E$112)\n+($G321*'fnd base rates'!E$113)\n+($H321*'fnd base rates'!E$114)\n+($I321*'fnd base rates'!E$115)\n+($J321*'fnd base rates'!E$119)\n+($K321*'fnd base rates'!E$120)\n+($M321*'fnd base rates'!E$122)\n+($N321*'fnd base rates'!E$123)\n+($O321*'fnd base rates'!E$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,5)))\n*$R321","v":6734.0817299000009},{"$f":"(($D321*'fnd base rates'!F$110)\n+($E321*'fnd base rates'!F$111)\n+($F321*'fnd base rates'!F$112)\n+($G321*'fnd base rates'!F$113)\n+($H321*'fnd base rates'!F$114)\n+($I321*'fnd base rates'!F$115)\n+($J321*'fnd base rates'!F$119)\n+($K321*'fnd base rates'!F$120)\n+($M321*'fnd base rates'!F$122)\n+($N321*'fnd base rates'!F$123)\n+($O321*'fnd base rates'!F$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,6)))\n*$R321","v":1929.0369448200001},{"$f":"(($D321*'fnd base rates'!G$110)\n+($E321*'fnd base rates'!G$111)\n+($F321*'fnd base rates'!G$112)\n+($G321*'fnd base rates'!G$113)\n+($H321*'fnd base rates'!G$114)\n+($I321*'fnd base rates'!G$115)\n+($J321*'fnd base rates'!G$119)\n+($K321*'fnd base rates'!G$120)\n+($M321*'fnd base rates'!G$122)\n+($N321*'fnd base rates'!G$123)\n+($O321*'fnd base rates'!G$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,7)))\n*$R321","v":327.91753512400004},{"$f":"(($D321*'fnd base rates'!H$110)\n+($E321*'fnd base rates'!H$111)\n+($F321*'fnd base rates'!H$112)\n+($G321*'fnd base rates'!H$113)\n+($H321*'fnd base rates'!H$114)\n+($I321*'fnd base rates'!H$115)\n+($J321*'fnd base rates'!H$119)\n+($K321*'fnd base rates'!H$120)\n+($M321*'fnd base rates'!H$122)\n+($N321*'fnd base rates'!H$123)\n+($O321*'fnd base rates'!H$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D321*'fnd base rates'!I$110)\n+($E321*'fnd base rates'!I$111)\n+($F321*'fnd base rates'!I$112)\n+($G321*'fnd base rates'!I$113)\n+($H321*'fnd base rates'!I$114)\n+($I321*'fnd base rates'!I$115)\n+($J321*'fnd base rates'!I$119)\n+($K321*'fnd base rates'!I$120)\n+($M321*'fnd base rates'!I$122)\n+($N321*'fnd base rates'!I$123)\n+($O321*'fnd base rates'!I$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,9)))\n*$R321","v":662.71303999999998},{"$f":"(($D321*'fnd base rates'!J$110)\n+($E321*'fnd base rates'!J$111)\n+($F321*'fnd base rates'!J$112)\n+($G321*'fnd base rates'!J$113)\n+($H321*'fnd base rates'!J$114)\n+($I321*'fnd base rates'!J$115)\n+($J321*'fnd base rates'!J$119)\n+($K321*'fnd base rates'!J$120)\n+($M321*'fnd base rates'!J$122)\n+($N321*'fnd base rates'!J$123)\n+($O321*'fnd base rates'!J$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,10)))\n*$R321","v":485.28268000000003},{"$f":"(($D321*'fnd base rates'!K$110)\n+($E321*'fnd base rates'!K$111)\n+($F321*'fnd base rates'!K$112)\n+($G321*'fnd base rates'!K$113)\n+($H321*'fnd base rates'!K$114)\n+($I321*'fnd base rates'!K$115)\n+($J321*'fnd base rates'!K$119)\n+($K321*'fnd base rates'!K$120)\n+($M321*'fnd base rates'!K$122)\n+($N321*'fnd base rates'!K$123)\n+($O321*'fnd base rates'!K$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,11)))\n*$R321","v":2301.194534188},{"$f":"(($D321*'fnd base rates'!L$110)\n+($E321*'fnd base rates'!L$111)\n+($F321*'fnd base rates'!L$112)\n+($G321*'fnd base rates'!L$113)\n+($H321*'fnd base rates'!L$114)\n+($I321*'fnd base rates'!L$115)\n+($J321*'fnd base rates'!L$119)\n+($K321*'fnd base rates'!L$120)\n+($M321*'fnd base rates'!L$122)\n+($N321*'fnd base rates'!L$123)\n+($O321*'fnd base rates'!L$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,12)))","v":2395.382854889363},{"$f":"(($D321*'fnd base rates'!M$110)\n+($E321*'fnd base rates'!M$111)\n+($F321*'fnd base rates'!M$112)\n+($G321*'fnd base rates'!M$113)\n+($H321*'fnd base rates'!M$114)\n+($I321*'fnd base rates'!M$115)\n+($J321*'fnd base rates'!M$119)\n+($K321*'fnd base rates'!M$120)\n+($M321*'fnd base rates'!M$122)\n+($N321*'fnd base rates'!M$123)\n+($O321*'fnd base rates'!M$124)\n+($P321*VLOOKUP($S321+15,rate_basefnd,13)))","v":0},18338.123303057364,null,446099352,"446","099","352",1,2,18338.123303057364,9169,0,9169,null,null,null,null,null,9169,0,9169,-4,9173,15,9158]
[446,446099625,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D322","v":0},{"$f":"'fnd enro'!E322","v":0},{"$f":"'fnd enro'!F322","v":0},{"$f":"'fnd enro'!G322","v":4},{"$f":"'fnd enro'!H322","v":3},{"$f":"'fnd enro'!I322","v":4},{"$f":"'fnd enro'!J322","v":0},{"$f":"'fnd enro'!K322","v":0.41689999999999999},{"$f":"'fnd enro'!L322","v":0},{"$f":"'fnd enro'!M322+'fnd enro'!N322","v":3},{"$f":"'fnd enro'!O322","v":0},{"$f":"'fnd enro'!P322","v":0},{"$f":"'fnd enro'!Q322+'fnd enro'!R322","v":7},{"$f":"'fnd enro'!T322","v":11},1.054,{"$f":"VALUE('fnd enro'!S322)","v":10},null,{"$f":"(($D322*'fnd base rates'!C$110)\n+($E322*'fnd base rates'!C$111)\n+($F322*'fnd base rates'!C$112)\n+($G322*'fnd base rates'!C$113)\n+($H322*'fnd base rates'!C$114)\n+($I322*'fnd base rates'!C$115)\n+($J322*'fnd base rates'!C$119)\n+($K322*'fnd base rates'!C$120)\n+($M322*'fnd base rates'!C$122)\n+($N322*'fnd base rates'!C$123)\n+($O322*'fnd base rates'!C$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,3)))\n*$R322","v":6477.3107947480012},{"$f":"(($D322*'fnd base rates'!D$110)\n+($E322*'fnd base rates'!D$111)\n+($F322*'fnd base rates'!D$112)\n+($G322*'fnd base rates'!D$113)\n+($H322*'fnd base rates'!D$114)\n+($I322*'fnd base rates'!D$115)\n+($J322*'fnd base rates'!D$119)\n+($K322*'fnd base rates'!D$120)\n+($M322*'fnd base rates'!D$122)\n+($N322*'fnd base rates'!D$123)\n+($O322*'fnd base rates'!D$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,4)))\n*$R322","v":10883.61454},{"$f":"(($D322*'fnd base rates'!E$110)\n+($E322*'fnd base rates'!E$111)\n+($F322*'fnd base rates'!E$112)\n+($G322*'fnd base rates'!E$113)\n+($H322*'fnd base rates'!E$114)\n+($I322*'fnd base rates'!E$115)\n+($J322*'fnd base rates'!E$119)\n+($K322*'fnd base rates'!E$120)\n+($M322*'fnd base rates'!E$122)\n+($N322*'fnd base rates'!E$123)\n+($O322*'fnd base rates'!E$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,5)))\n*$R322","v":69097.926654449999},{"$f":"(($D322*'fnd base rates'!F$110)\n+($E322*'fnd base rates'!F$111)\n+($F322*'fnd base rates'!F$112)\n+($G322*'fnd base rates'!F$113)\n+($H322*'fnd base rates'!F$114)\n+($I322*'fnd base rates'!F$115)\n+($J322*'fnd base rates'!F$119)\n+($K322*'fnd base rates'!F$120)\n+($M322*'fnd base rates'!F$122)\n+($N322*'fnd base rates'!F$123)\n+($O322*'fnd base rates'!F$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,6)))\n*$R322","v":11668.572676509999},{"$f":"(($D322*'fnd base rates'!G$110)\n+($E322*'fnd base rates'!G$111)\n+($F322*'fnd base rates'!G$112)\n+($G322*'fnd base rates'!G$113)\n+($H322*'fnd base rates'!G$114)\n+($I322*'fnd base rates'!G$115)\n+($J322*'fnd base rates'!G$119)\n+($K322*'fnd base rates'!G$120)\n+($M322*'fnd base rates'!G$122)\n+($N322*'fnd base rates'!G$123)\n+($O322*'fnd base rates'!G$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,7)))\n*$R322","v":2914.1040831820005},{"$f":"(($D322*'fnd base rates'!H$110)\n+($E322*'fnd base rates'!H$111)\n+($F322*'fnd base rates'!H$112)\n+($G322*'fnd base rates'!H$113)\n+($H322*'fnd base rates'!H$114)\n+($I322*'fnd base rates'!H$115)\n+($J322*'fnd base rates'!H$119)\n+($K322*'fnd base rates'!H$120)\n+($M322*'fnd base rates'!H$122)\n+($N322*'fnd base rates'!H$123)\n+($O322*'fnd base rates'!H$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,8)))","v":6939.7293580000005},{"$f":"(($D322*'fnd base rates'!I$110)\n+($E322*'fnd base rates'!I$111)\n+($F322*'fnd base rates'!I$112)\n+($G322*'fnd base rates'!I$113)\n+($H322*'fnd base rates'!I$114)\n+($I322*'fnd base rates'!I$115)\n+($J322*'fnd base rates'!I$119)\n+($K322*'fnd base rates'!I$120)\n+($M322*'fnd base rates'!I$122)\n+($N322*'fnd base rates'!I$123)\n+($O322*'fnd base rates'!I$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,9)))\n*$R322","v":4726.0200600000007},{"$f":"(($D322*'fnd base rates'!J$110)\n+($E322*'fnd base rates'!J$111)\n+($F322*'fnd base rates'!J$112)\n+($G322*'fnd base rates'!J$113)\n+($H322*'fnd base rates'!J$114)\n+($I322*'fnd base rates'!J$115)\n+($J322*'fnd base rates'!J$119)\n+($K322*'fnd base rates'!J$120)\n+($M322*'fnd base rates'!J$122)\n+($N322*'fnd base rates'!J$123)\n+($O322*'fnd base rates'!J$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,10)))\n*$R322","v":8104.9227200000005},{"$f":"(($D322*'fnd base rates'!K$110)\n+($E322*'fnd base rates'!K$111)\n+($F322*'fnd base rates'!K$112)\n+($G322*'fnd base rates'!K$113)\n+($H322*'fnd base rates'!K$114)\n+($I322*'fnd base rates'!K$115)\n+($J322*'fnd base rates'!K$119)\n+($K322*'fnd base rates'!K$120)\n+($M322*'fnd base rates'!K$122)\n+($N322*'fnd base rates'!K$123)\n+($O322*'fnd base rates'!K$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,11)))\n*$R322","v":13066.660258034},{"$f":"(($D322*'fnd base rates'!L$110)\n+($E322*'fnd base rates'!L$111)\n+($F322*'fnd base rates'!L$112)\n+($G322*'fnd base rates'!L$113)\n+($H322*'fnd base rates'!L$114)\n+($I322*'fnd base rates'!L$115)\n+($J322*'fnd base rates'!L$119)\n+($K322*'fnd base rates'!L$120)\n+($M322*'fnd base rates'!L$122)\n+($N322*'fnd base rates'!L$123)\n+($O322*'fnd base rates'!L$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,12)))","v":16649.364976864017},{"$f":"(($D322*'fnd base rates'!M$110)\n+($E322*'fnd base rates'!M$111)\n+($F322*'fnd base rates'!M$112)\n+($G322*'fnd base rates'!M$113)\n+($H322*'fnd base rates'!M$114)\n+($I322*'fnd base rates'!M$115)\n+($J322*'fnd base rates'!M$119)\n+($K322*'fnd base rates'!M$120)\n+($M322*'fnd base rates'!M$122)\n+($N322*'fnd base rates'!M$123)\n+($O322*'fnd base rates'!M$124)\n+($P322*VLOOKUP($S322+15,rate_basefnd,13)))","v":0},150528.226121788,null,446099625,"446","099","625",1,11,150528.226121788,13684,0,13684,null,null,null,null,null,13684,0,13684,281,13403,227,13176]
[446,446099650,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D323","v":0},{"$f":"'fnd enro'!E323","v":0},{"$f":"'fnd enro'!F323","v":0},{"$f":"'fnd enro'!G323","v":2},{"$f":"'fnd enro'!H323","v":0},{"$f":"'fnd enro'!I323","v":0},{"$f":"'fnd enro'!J323","v":0},{"$f":"'fnd enro'!K323","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L323","v":0},{"$f":"'fnd enro'!M323+'fnd enro'!N323","v":0},{"$f":"'fnd enro'!O323","v":0},{"$f":"'fnd enro'!P323","v":0},{"$f":"'fnd enro'!Q323+'fnd enro'!R323","v":1},{"$f":"'fnd enro'!T323","v":2},1.054,{"$f":"VALUE('fnd enro'!S323)","v":10},null,{"$f":"(($D323*'fnd base rates'!C$110)\n+($E323*'fnd base rates'!C$111)\n+($F323*'fnd base rates'!C$112)\n+($G323*'fnd base rates'!C$113)\n+($H323*'fnd base rates'!C$114)\n+($I323*'fnd base rates'!C$115)\n+($J323*'fnd base rates'!C$119)\n+($K323*'fnd base rates'!C$120)\n+($M323*'fnd base rates'!C$122)\n+($N323*'fnd base rates'!C$123)\n+($O323*'fnd base rates'!C$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,3)))\n*$R323","v":1107.962148136},{"$f":"(($D323*'fnd base rates'!D$110)\n+($E323*'fnd base rates'!D$111)\n+($F323*'fnd base rates'!D$112)\n+($G323*'fnd base rates'!D$113)\n+($H323*'fnd base rates'!D$114)\n+($I323*'fnd base rates'!D$115)\n+($J323*'fnd base rates'!D$119)\n+($K323*'fnd base rates'!D$120)\n+($M323*'fnd base rates'!D$122)\n+($N323*'fnd base rates'!D$123)\n+($O323*'fnd base rates'!D$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,4)))\n*$R323","v":1803.2991400000001},{"$f":"(($D323*'fnd base rates'!E$110)\n+($E323*'fnd base rates'!E$111)\n+($F323*'fnd base rates'!E$112)\n+($G323*'fnd base rates'!E$113)\n+($H323*'fnd base rates'!E$114)\n+($I323*'fnd base rates'!E$115)\n+($J323*'fnd base rates'!E$119)\n+($K323*'fnd base rates'!E$120)\n+($M323*'fnd base rates'!E$122)\n+($N323*'fnd base rates'!E$123)\n+($O323*'fnd base rates'!E$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,5)))\n*$R323","v":10592.3119699},{"$f":"(($D323*'fnd base rates'!F$110)\n+($E323*'fnd base rates'!F$111)\n+($F323*'fnd base rates'!F$112)\n+($G323*'fnd base rates'!F$113)\n+($H323*'fnd base rates'!F$114)\n+($I323*'fnd base rates'!F$115)\n+($J323*'fnd base rates'!F$119)\n+($K323*'fnd base rates'!F$120)\n+($M323*'fnd base rates'!F$122)\n+($N323*'fnd base rates'!F$123)\n+($O323*'fnd base rates'!F$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,6)))\n*$R323","v":2420.6647048200007},{"$f":"(($D323*'fnd base rates'!G$110)\n+($E323*'fnd base rates'!G$111)\n+($F323*'fnd base rates'!G$112)\n+($G323*'fnd base rates'!G$113)\n+($H323*'fnd base rates'!G$114)\n+($I323*'fnd base rates'!G$115)\n+($J323*'fnd base rates'!G$119)\n+($K323*'fnd base rates'!G$120)\n+($M323*'fnd base rates'!G$122)\n+($N323*'fnd base rates'!G$123)\n+($O323*'fnd base rates'!G$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,7)))\n*$R323","v":452.500335124},{"$f":"(($D323*'fnd base rates'!H$110)\n+($E323*'fnd base rates'!H$111)\n+($F323*'fnd base rates'!H$112)\n+($G323*'fnd base rates'!H$113)\n+($H323*'fnd base rates'!H$114)\n+($I323*'fnd base rates'!H$115)\n+($J323*'fnd base rates'!H$119)\n+($K323*'fnd base rates'!H$120)\n+($M323*'fnd base rates'!H$122)\n+($N323*'fnd base rates'!H$123)\n+($O323*'fnd base rates'!H$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D323*'fnd base rates'!I$110)\n+($E323*'fnd base rates'!I$111)\n+($F323*'fnd base rates'!I$112)\n+($G323*'fnd base rates'!I$113)\n+($H323*'fnd base rates'!I$114)\n+($I323*'fnd base rates'!I$115)\n+($J323*'fnd base rates'!I$119)\n+($K323*'fnd base rates'!I$120)\n+($M323*'fnd base rates'!I$122)\n+($N323*'fnd base rates'!I$123)\n+($O323*'fnd base rates'!I$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,9)))\n*$R323","v":620.87977999999998},{"$f":"(($D323*'fnd base rates'!J$110)\n+($E323*'fnd base rates'!J$111)\n+($F323*'fnd base rates'!J$112)\n+($G323*'fnd base rates'!J$113)\n+($H323*'fnd base rates'!J$114)\n+($I323*'fnd base rates'!J$115)\n+($J323*'fnd base rates'!J$119)\n+($K323*'fnd base rates'!J$120)\n+($M323*'fnd base rates'!J$122)\n+($N323*'fnd base rates'!J$123)\n+($O323*'fnd base rates'!J$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,10)))\n*$R323","v":936.15226000000007},{"$f":"(($D323*'fnd base rates'!K$110)\n+($E323*'fnd base rates'!K$111)\n+($F323*'fnd base rates'!K$112)\n+($G323*'fnd base rates'!K$113)\n+($H323*'fnd base rates'!K$114)\n+($I323*'fnd base rates'!K$115)\n+($J323*'fnd base rates'!K$119)\n+($K323*'fnd base rates'!K$120)\n+($M323*'fnd base rates'!K$122)\n+($N323*'fnd base rates'!K$123)\n+($O323*'fnd base rates'!K$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,11)))\n*$R323","v":2141.3448941880001},{"$f":"(($D323*'fnd base rates'!L$110)\n+($E323*'fnd base rates'!L$111)\n+($F323*'fnd base rates'!L$112)\n+($G323*'fnd base rates'!L$113)\n+($H323*'fnd base rates'!L$114)\n+($I323*'fnd base rates'!L$115)\n+($J323*'fnd base rates'!L$119)\n+($K323*'fnd base rates'!L$120)\n+($M323*'fnd base rates'!L$122)\n+($N323*'fnd base rates'!L$123)\n+($O323*'fnd base rates'!L$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D323*'fnd base rates'!M$110)\n+($E323*'fnd base rates'!M$111)\n+($F323*'fnd base rates'!M$112)\n+($G323*'fnd base rates'!M$113)\n+($H323*'fnd base rates'!M$114)\n+($I323*'fnd base rates'!M$115)\n+($J323*'fnd base rates'!M$119)\n+($K323*'fnd base rates'!M$120)\n+($M323*'fnd base rates'!M$122)\n+($N323*'fnd base rates'!M$123)\n+($O323*'fnd base rates'!M$124)\n+($P323*VLOOKUP($S323+15,rate_basefnd,13)))","v":0},23864.103346175219,null,446099650,"446","099","650",1,2,23864.103346175219,11932,0,11932,null,null,null,null,null,11932,0,11932,199,11733,18,11715]
[446,446099690,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D324","v":0},{"$f":"'fnd enro'!E324","v":0},{"$f":"'fnd enro'!F324","v":0},{"$f":"'fnd enro'!G324","v":0},{"$f":"'fnd enro'!H324","v":3},{"$f":"'fnd enro'!I324","v":4},{"$f":"'fnd enro'!J324","v":0},{"$f":"'fnd enro'!K324","v":0.26529999999999998},{"$f":"'fnd enro'!L324","v":0},{"$f":"'fnd enro'!M324+'fnd enro'!N324","v":0},{"$f":"'fnd enro'!O324","v":0},{"$f":"'fnd enro'!P324","v":0},{"$f":"'fnd enro'!Q324+'fnd enro'!R324","v":1},{"$f":"'fnd enro'!T324","v":7},1.054,{"$f":"VALUE('fnd enro'!S324)","v":3},null,{"$f":"(($D324*'fnd base rates'!C$110)\n+($E324*'fnd base rates'!C$111)\n+($F324*'fnd base rates'!C$112)\n+($G324*'fnd base rates'!C$113)\n+($H324*'fnd base rates'!C$114)\n+($I324*'fnd base rates'!C$115)\n+($J324*'fnd base rates'!C$119)\n+($K324*'fnd base rates'!C$120)\n+($M324*'fnd base rates'!C$122)\n+($N324*'fnd base rates'!C$123)\n+($O324*'fnd base rates'!C$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,3)))\n*$R324","v":3702.9562184760002},{"$f":"(($D324*'fnd base rates'!D$110)\n+($E324*'fnd base rates'!D$111)\n+($F324*'fnd base rates'!D$112)\n+($G324*'fnd base rates'!D$113)\n+($H324*'fnd base rates'!D$114)\n+($I324*'fnd base rates'!D$115)\n+($J324*'fnd base rates'!D$119)\n+($K324*'fnd base rates'!D$120)\n+($M324*'fnd base rates'!D$122)\n+($N324*'fnd base rates'!D$123)\n+($O324*'fnd base rates'!D$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,4)))\n*$R324","v":5482.7920600000007},{"$f":"(($D324*'fnd base rates'!E$110)\n+($E324*'fnd base rates'!E$111)\n+($F324*'fnd base rates'!E$112)\n+($G324*'fnd base rates'!E$113)\n+($H324*'fnd base rates'!E$114)\n+($I324*'fnd base rates'!E$115)\n+($J324*'fnd base rates'!E$119)\n+($K324*'fnd base rates'!E$120)\n+($M324*'fnd base rates'!E$122)\n+($N324*'fnd base rates'!E$123)\n+($O324*'fnd base rates'!E$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,5)))\n*$R324","v":31776.077874650004},{"$f":"(($D324*'fnd base rates'!F$110)\n+($E324*'fnd base rates'!F$111)\n+($F324*'fnd base rates'!F$112)\n+($G324*'fnd base rates'!F$113)\n+($H324*'fnd base rates'!F$114)\n+($I324*'fnd base rates'!F$115)\n+($J324*'fnd base rates'!F$119)\n+($K324*'fnd base rates'!F$120)\n+($M324*'fnd base rates'!F$122)\n+($N324*'fnd base rates'!F$123)\n+($O324*'fnd base rates'!F$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,6)))\n*$R324","v":6328.4693868700006},{"$f":"(($D324*'fnd base rates'!G$110)\n+($E324*'fnd base rates'!G$111)\n+($F324*'fnd base rates'!G$112)\n+($G324*'fnd base rates'!G$113)\n+($H324*'fnd base rates'!G$114)\n+($I324*'fnd base rates'!G$115)\n+($J324*'fnd base rates'!G$119)\n+($K324*'fnd base rates'!G$120)\n+($M324*'fnd base rates'!G$122)\n+($N324*'fnd base rates'!G$123)\n+($O324*'fnd base rates'!G$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,7)))\n*$R324","v":1253.1113729340002},{"$f":"(($D324*'fnd base rates'!H$110)\n+($E324*'fnd base rates'!H$111)\n+($F324*'fnd base rates'!H$112)\n+($G324*'fnd base rates'!H$113)\n+($H324*'fnd base rates'!H$114)\n+($I324*'fnd base rates'!H$115)\n+($J324*'fnd base rates'!H$119)\n+($K324*'fnd base rates'!H$120)\n+($M324*'fnd base rates'!H$122)\n+($N324*'fnd base rates'!H$123)\n+($O324*'fnd base rates'!H$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,8)))","v":4533.5650459999997},{"$f":"(($D324*'fnd base rates'!I$110)\n+($E324*'fnd base rates'!I$111)\n+($F324*'fnd base rates'!I$112)\n+($G324*'fnd base rates'!I$113)\n+($H324*'fnd base rates'!I$114)\n+($I324*'fnd base rates'!I$115)\n+($J324*'fnd base rates'!I$119)\n+($K324*'fnd base rates'!I$120)\n+($M324*'fnd base rates'!I$122)\n+($N324*'fnd base rates'!I$123)\n+($O324*'fnd base rates'!I$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,9)))\n*$R324","v":2758.4128600000004},{"$f":"(($D324*'fnd base rates'!J$110)\n+($E324*'fnd base rates'!J$111)\n+($F324*'fnd base rates'!J$112)\n+($G324*'fnd base rates'!J$113)\n+($H324*'fnd base rates'!J$114)\n+($I324*'fnd base rates'!J$115)\n+($J324*'fnd base rates'!J$119)\n+($K324*'fnd base rates'!J$120)\n+($M324*'fnd base rates'!J$122)\n+($N324*'fnd base rates'!J$123)\n+($O324*'fnd base rates'!J$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,10)))\n*$R324","v":3500.4604800000006},{"$f":"(($D324*'fnd base rates'!K$110)\n+($E324*'fnd base rates'!K$111)\n+($F324*'fnd base rates'!K$112)\n+($G324*'fnd base rates'!K$113)\n+($H324*'fnd base rates'!K$114)\n+($I324*'fnd base rates'!K$115)\n+($J324*'fnd base rates'!K$119)\n+($K324*'fnd base rates'!K$120)\n+($M324*'fnd base rates'!K$122)\n+($N324*'fnd base rates'!K$123)\n+($O324*'fnd base rates'!K$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,11)))\n*$R324","v":7928.9656696580005},{"$f":"(($D324*'fnd base rates'!L$110)\n+($E324*'fnd base rates'!L$111)\n+($F324*'fnd base rates'!L$112)\n+($G324*'fnd base rates'!L$113)\n+($H324*'fnd base rates'!L$114)\n+($I324*'fnd base rates'!L$115)\n+($J324*'fnd base rates'!L$119)\n+($K324*'fnd base rates'!L$120)\n+($M324*'fnd base rates'!L$122)\n+($N324*'fnd base rates'!L$123)\n+($O324*'fnd base rates'!L$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,12)))","v":8365.9430608495768},{"$f":"(($D324*'fnd base rates'!M$110)\n+($E324*'fnd base rates'!M$111)\n+($F324*'fnd base rates'!M$112)\n+($G324*'fnd base rates'!M$113)\n+($H324*'fnd base rates'!M$114)\n+($I324*'fnd base rates'!M$115)\n+($J324*'fnd base rates'!M$119)\n+($K324*'fnd base rates'!M$120)\n+($M324*'fnd base rates'!M$122)\n+($N324*'fnd base rates'!M$123)\n+($O324*'fnd base rates'!M$124)\n+($P324*VLOOKUP($S324+15,rate_basefnd,13)))","v":0},75630.754029437579,null,446099690,"446","099","690",1,7,75630.754029437579,10804,0,10804,null,null,null,null,null,10804,0,10804,-3,10807,14,10793]
[447,447101016,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D325","v":0},{"$f":"'fnd enro'!E325","v":0},{"$f":"'fnd enro'!F325","v":0},{"$f":"'fnd enro'!G325","v":1},{"$f":"'fnd enro'!H325","v":0},{"$f":"'fnd enro'!I325","v":0},{"$f":"'fnd enro'!J325","v":0},{"$f":"'fnd enro'!K325","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L325","v":0},{"$f":"'fnd enro'!M325+'fnd enro'!N325","v":0},{"$f":"'fnd enro'!O325","v":0},{"$f":"'fnd enro'!P325","v":0},{"$f":"'fnd enro'!Q325+'fnd enro'!R325","v":0},{"$f":"'fnd enro'!T325","v":1},1.056,{"$f":"VALUE('fnd enro'!S325)","v":1},null,{"$f":"(($D325*'fnd base rates'!C$110)\n+($E325*'fnd base rates'!C$111)\n+($F325*'fnd base rates'!C$112)\n+($G325*'fnd base rates'!C$113)\n+($H325*'fnd base rates'!C$114)\n+($I325*'fnd base rates'!C$115)\n+($J325*'fnd base rates'!C$119)\n+($K325*'fnd base rates'!C$120)\n+($M325*'fnd base rates'!C$122)\n+($N325*'fnd base rates'!C$123)\n+($O325*'fnd base rates'!C$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,3)))\n*$R325","v":522.13787155200009},{"$f":"(($D325*'fnd base rates'!D$110)\n+($E325*'fnd base rates'!D$111)\n+($F325*'fnd base rates'!D$112)\n+($G325*'fnd base rates'!D$113)\n+($H325*'fnd base rates'!D$114)\n+($I325*'fnd base rates'!D$115)\n+($J325*'fnd base rates'!D$119)\n+($K325*'fnd base rates'!D$120)\n+($M325*'fnd base rates'!D$122)\n+($N325*'fnd base rates'!D$123)\n+($O325*'fnd base rates'!D$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,4)))\n*$R325","v":747.50016000000005},{"$f":"(($D325*'fnd base rates'!E$110)\n+($E325*'fnd base rates'!E$111)\n+($F325*'fnd base rates'!E$112)\n+($G325*'fnd base rates'!E$113)\n+($H325*'fnd base rates'!E$114)\n+($I325*'fnd base rates'!E$115)\n+($J325*'fnd base rates'!E$119)\n+($K325*'fnd base rates'!E$120)\n+($M325*'fnd base rates'!E$122)\n+($N325*'fnd base rates'!E$123)\n+($O325*'fnd base rates'!E$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,5)))\n*$R325","v":3784.7102568},{"$f":"(($D325*'fnd base rates'!F$110)\n+($E325*'fnd base rates'!F$111)\n+($F325*'fnd base rates'!F$112)\n+($G325*'fnd base rates'!F$113)\n+($H325*'fnd base rates'!F$114)\n+($I325*'fnd base rates'!F$115)\n+($J325*'fnd base rates'!F$119)\n+($K325*'fnd base rates'!F$120)\n+($M325*'fnd base rates'!F$122)\n+($N325*'fnd base rates'!F$123)\n+($O325*'fnd base rates'!F$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,6)))\n*$R325","v":1212.6289982400003},{"$f":"(($D325*'fnd base rates'!G$110)\n+($E325*'fnd base rates'!G$111)\n+($F325*'fnd base rates'!G$112)\n+($G325*'fnd base rates'!G$113)\n+($H325*'fnd base rates'!G$114)\n+($I325*'fnd base rates'!G$115)\n+($J325*'fnd base rates'!G$119)\n+($K325*'fnd base rates'!G$120)\n+($M325*'fnd base rates'!G$122)\n+($N325*'fnd base rates'!G$123)\n+($O325*'fnd base rates'!G$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,7)))\n*$R325","v":152.865084768},{"$f":"(($D325*'fnd base rates'!H$110)\n+($E325*'fnd base rates'!H$111)\n+($F325*'fnd base rates'!H$112)\n+($G325*'fnd base rates'!H$113)\n+($H325*'fnd base rates'!H$114)\n+($I325*'fnd base rates'!H$115)\n+($J325*'fnd base rates'!H$119)\n+($K325*'fnd base rates'!H$120)\n+($M325*'fnd base rates'!H$122)\n+($N325*'fnd base rates'!H$123)\n+($O325*'fnd base rates'!H$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D325*'fnd base rates'!I$110)\n+($E325*'fnd base rates'!I$111)\n+($F325*'fnd base rates'!I$112)\n+($G325*'fnd base rates'!I$113)\n+($H325*'fnd base rates'!I$114)\n+($I325*'fnd base rates'!I$115)\n+($J325*'fnd base rates'!I$119)\n+($K325*'fnd base rates'!I$120)\n+($M325*'fnd base rates'!I$122)\n+($N325*'fnd base rates'!I$123)\n+($O325*'fnd base rates'!I$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,9)))\n*$R325","v":249.41664},{"$f":"(($D325*'fnd base rates'!J$110)\n+($E325*'fnd base rates'!J$111)\n+($F325*'fnd base rates'!J$112)\n+($G325*'fnd base rates'!J$113)\n+($H325*'fnd base rates'!J$114)\n+($I325*'fnd base rates'!J$115)\n+($J325*'fnd base rates'!J$119)\n+($K325*'fnd base rates'!J$120)\n+($M325*'fnd base rates'!J$122)\n+($N325*'fnd base rates'!J$123)\n+($O325*'fnd base rates'!J$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,10)))\n*$R325","v":148.82208000000003},{"$f":"(($D325*'fnd base rates'!K$110)\n+($E325*'fnd base rates'!K$111)\n+($F325*'fnd base rates'!K$112)\n+($G325*'fnd base rates'!K$113)\n+($H325*'fnd base rates'!K$114)\n+($I325*'fnd base rates'!K$115)\n+($J325*'fnd base rates'!K$119)\n+($K325*'fnd base rates'!K$120)\n+($M325*'fnd base rates'!K$122)\n+($N325*'fnd base rates'!K$123)\n+($O325*'fnd base rates'!K$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,11)))\n*$R325","v":1072.7040836160002},{"$f":"(($D325*'fnd base rates'!L$110)\n+($E325*'fnd base rates'!L$111)\n+($F325*'fnd base rates'!L$112)\n+($G325*'fnd base rates'!L$113)\n+($H325*'fnd base rates'!L$114)\n+($I325*'fnd base rates'!L$115)\n+($J325*'fnd base rates'!L$119)\n+($K325*'fnd base rates'!L$120)\n+($M325*'fnd base rates'!L$122)\n+($N325*'fnd base rates'!L$123)\n+($O325*'fnd base rates'!L$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D325*'fnd base rates'!M$110)\n+($E325*'fnd base rates'!M$111)\n+($F325*'fnd base rates'!M$112)\n+($G325*'fnd base rates'!M$113)\n+($H325*'fnd base rates'!M$114)\n+($I325*'fnd base rates'!M$115)\n+($J325*'fnd base rates'!M$119)\n+($K325*'fnd base rates'!M$120)\n+($M325*'fnd base rates'!M$122)\n+($N325*'fnd base rates'!M$123)\n+($O325*'fnd base rates'!M$124)\n+($P325*VLOOKUP($S325+15,rate_basefnd,13)))","v":0},9541.4992319796111,null,447101016,"447","101","016",1,1,9541.4992319796111,9541,0,9541,null,null,null,null,null,9541,0,9541,-2,9543,13,9530]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D326","v":0},{"$f":"'fnd enro'!E326","v":0},{"$f":"'fnd enro'!F326","v":10},{"$f":"'fnd enro'!G326","v":31},{"$f":"'fnd enro'!H326","v":10},{"$f":"'fnd enro'!I326","v":0},{"$f":"'fnd enro'!J326","v":0},{"$f":"'fnd enro'!K326","v":1.9329000000000001},{"$f":"'fnd enro'!L326","v":0},{"$f":"'fnd enro'!M326+'fnd enro'!N326","v":3},{"$f":"'fnd enro'!O326","v":0},{"$f":"'fnd enro'!P326","v":0},{"$f":"'fnd enro'!Q326+'fnd enro'!R326","v":10},{"$f":"'fnd enro'!T326","v":51},1.056,{"$f":"VALUE('fnd enro'!S326)","v":4},null,{"$f":"(($D326*'fnd base rates'!C$110)\n+($E326*'fnd base rates'!C$111)\n+($F326*'fnd base rates'!C$112)\n+($G326*'fnd base rates'!C$113)\n+($H326*'fnd base rates'!C$114)\n+($I326*'fnd base rates'!C$115)\n+($J326*'fnd base rates'!C$119)\n+($K326*'fnd base rates'!C$120)\n+($M326*'fnd base rates'!C$122)\n+($N326*'fnd base rates'!C$123)\n+($O326*'fnd base rates'!C$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,3)))\n*$R326","v":27470.790169151998},{"$f":"(($D326*'fnd base rates'!D$110)\n+($E326*'fnd base rates'!D$111)\n+($F326*'fnd base rates'!D$112)\n+($G326*'fnd base rates'!D$113)\n+($H326*'fnd base rates'!D$114)\n+($I326*'fnd base rates'!D$115)\n+($J326*'fnd base rates'!D$119)\n+($K326*'fnd base rates'!D$120)\n+($M326*'fnd base rates'!D$122)\n+($N326*'fnd base rates'!D$123)\n+($O326*'fnd base rates'!D$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,4)))\n*$R326","v":41257.370880000002},{"$f":"(($D326*'fnd base rates'!E$110)\n+($E326*'fnd base rates'!E$111)\n+($F326*'fnd base rates'!E$112)\n+($G326*'fnd base rates'!E$113)\n+($H326*'fnd base rates'!E$114)\n+($I326*'fnd base rates'!E$115)\n+($J326*'fnd base rates'!E$119)\n+($K326*'fnd base rates'!E$120)\n+($M326*'fnd base rates'!E$122)\n+($N326*'fnd base rates'!E$123)\n+($O326*'fnd base rates'!E$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,5)))\n*$R326","v":218130.13957679999},{"$f":"(($D326*'fnd base rates'!F$110)\n+($E326*'fnd base rates'!F$111)\n+($F326*'fnd base rates'!F$112)\n+($G326*'fnd base rates'!F$113)\n+($H326*'fnd base rates'!F$114)\n+($I326*'fnd base rates'!F$115)\n+($J326*'fnd base rates'!F$119)\n+($K326*'fnd base rates'!F$120)\n+($M326*'fnd base rates'!F$122)\n+($N326*'fnd base rates'!F$123)\n+($O326*'fnd base rates'!F$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,6)))\n*$R326","v":59880.996030240007},{"$f":"(($D326*'fnd base rates'!G$110)\n+($E326*'fnd base rates'!G$111)\n+($F326*'fnd base rates'!G$112)\n+($G326*'fnd base rates'!G$113)\n+($H326*'fnd base rates'!G$114)\n+($I326*'fnd base rates'!G$115)\n+($J326*'fnd base rates'!G$119)\n+($K326*'fnd base rates'!G$120)\n+($M326*'fnd base rates'!G$122)\n+($N326*'fnd base rates'!G$123)\n+($O326*'fnd base rates'!G$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,7)))\n*$R326","v":9300.687003168001},{"$f":"(($D326*'fnd base rates'!H$110)\n+($E326*'fnd base rates'!H$111)\n+($F326*'fnd base rates'!H$112)\n+($G326*'fnd base rates'!H$113)\n+($H326*'fnd base rates'!H$114)\n+($I326*'fnd base rates'!H$115)\n+($J326*'fnd base rates'!H$119)\n+($K326*'fnd base rates'!H$120)\n+($M326*'fnd base rates'!H$122)\n+($N326*'fnd base rates'!H$123)\n+($O326*'fnd base rates'!H$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,8)))","v":25204.382477999996},{"$f":"(($D326*'fnd base rates'!I$110)\n+($E326*'fnd base rates'!I$111)\n+($F326*'fnd base rates'!I$112)\n+($G326*'fnd base rates'!I$113)\n+($H326*'fnd base rates'!I$114)\n+($I326*'fnd base rates'!I$115)\n+($J326*'fnd base rates'!I$119)\n+($K326*'fnd base rates'!I$120)\n+($M326*'fnd base rates'!I$122)\n+($N326*'fnd base rates'!I$123)\n+($O326*'fnd base rates'!I$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,9)))\n*$R326","v":14801.730239999999},{"$f":"(($D326*'fnd base rates'!J$110)\n+($E326*'fnd base rates'!J$111)\n+($F326*'fnd base rates'!J$112)\n+($G326*'fnd base rates'!J$113)\n+($H326*'fnd base rates'!J$114)\n+($I326*'fnd base rates'!J$115)\n+($J326*'fnd base rates'!J$119)\n+($K326*'fnd base rates'!J$120)\n+($M326*'fnd base rates'!J$122)\n+($N326*'fnd base rates'!J$123)\n+($O326*'fnd base rates'!J$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,10)))\n*$R326","v":13520.971200000002},{"$f":"(($D326*'fnd base rates'!K$110)\n+($E326*'fnd base rates'!K$111)\n+($F326*'fnd base rates'!K$112)\n+($G326*'fnd base rates'!K$113)\n+($H326*'fnd base rates'!K$114)\n+($I326*'fnd base rates'!K$115)\n+($J326*'fnd base rates'!K$119)\n+($K326*'fnd base rates'!K$120)\n+($M326*'fnd base rates'!K$122)\n+($N326*'fnd base rates'!K$123)\n+($O326*'fnd base rates'!K$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,11)))\n*$R326","v":56365.300264416008},{"$f":"(($D326*'fnd base rates'!L$110)\n+($E326*'fnd base rates'!L$111)\n+($F326*'fnd base rates'!L$112)\n+($G326*'fnd base rates'!L$113)\n+($H326*'fnd base rates'!L$114)\n+($I326*'fnd base rates'!L$115)\n+($J326*'fnd base rates'!L$119)\n+($K326*'fnd base rates'!L$120)\n+($M326*'fnd base rates'!L$122)\n+($N326*'fnd base rates'!L$123)\n+($O326*'fnd base rates'!L$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,12)))","v":64494.961056451968},{"$f":"(($D326*'fnd base rates'!M$110)\n+($E326*'fnd base rates'!M$111)\n+($F326*'fnd base rates'!M$112)\n+($G326*'fnd base rates'!M$113)\n+($H326*'fnd base rates'!M$114)\n+($I326*'fnd base rates'!M$115)\n+($J326*'fnd base rates'!M$119)\n+($K326*'fnd base rates'!M$120)\n+($M326*'fnd base rates'!M$122)\n+($N326*'fnd base rates'!M$123)\n+($O326*'fnd base rates'!M$124)\n+($P326*VLOOKUP($S326+15,rate_basefnd,13)))","v":0},530427.32889822801,null,447101025,"447","101","025",1,51,530427.32889822801,10401,0,10401,null,null,null,null,null,10401,0,10401,5,10396,13,10383]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D327","v":0},{"$f":"'fnd enro'!E327","v":0},{"$f":"'fnd enro'!F327","v":27},{"$f":"'fnd enro'!G327","v":180},{"$f":"'fnd enro'!H327","v":103},{"$f":"'fnd enro'!I327","v":0},{"$f":"'fnd enro'!J327","v":0},{"$f":"'fnd enro'!K327","v":11.749000000000001},{"$f":"'fnd enro'!L327","v":0},{"$f":"'fnd enro'!M327+'fnd enro'!N327","v":14},{"$f":"'fnd enro'!O327","v":0},{"$f":"'fnd enro'!P327","v":0},{"$f":"'fnd enro'!Q327+'fnd enro'!R327","v":15},{"$f":"'fnd enro'!T327","v":310},1.056,{"$f":"VALUE('fnd enro'!S327)","v":1},null,{"$f":"(($D327*'fnd base rates'!C$110)\n+($E327*'fnd base rates'!C$111)\n+($F327*'fnd base rates'!C$112)\n+($G327*'fnd base rates'!C$113)\n+($H327*'fnd base rates'!C$114)\n+($I327*'fnd base rates'!C$115)\n+($J327*'fnd base rates'!C$119)\n+($K327*'fnd base rates'!C$120)\n+($M327*'fnd base rates'!C$122)\n+($N327*'fnd base rates'!C$123)\n+($O327*'fnd base rates'!C$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,3)))\n*$R327","v":164002.89314112},{"$f":"(($D327*'fnd base rates'!D$110)\n+($E327*'fnd base rates'!D$111)\n+($F327*'fnd base rates'!D$112)\n+($G327*'fnd base rates'!D$113)\n+($H327*'fnd base rates'!D$114)\n+($I327*'fnd base rates'!D$115)\n+($J327*'fnd base rates'!D$119)\n+($K327*'fnd base rates'!D$120)\n+($M327*'fnd base rates'!D$122)\n+($N327*'fnd base rates'!D$123)\n+($O327*'fnd base rates'!D$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,4)))\n*$R327","v":237883.07136000003},{"$f":"(($D327*'fnd base rates'!E$110)\n+($E327*'fnd base rates'!E$111)\n+($F327*'fnd base rates'!E$112)\n+($G327*'fnd base rates'!E$113)\n+($H327*'fnd base rates'!E$114)\n+($I327*'fnd base rates'!E$115)\n+($J327*'fnd base rates'!E$119)\n+($K327*'fnd base rates'!E$120)\n+($M327*'fnd base rates'!E$122)\n+($N327*'fnd base rates'!E$123)\n+($O327*'fnd base rates'!E$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,5)))\n*$R327","v":1184571.1117679998},{"$f":"(($D327*'fnd base rates'!F$110)\n+($E327*'fnd base rates'!F$111)\n+($F327*'fnd base rates'!F$112)\n+($G327*'fnd base rates'!F$113)\n+($H327*'fnd base rates'!F$114)\n+($I327*'fnd base rates'!F$115)\n+($J327*'fnd base rates'!F$119)\n+($K327*'fnd base rates'!F$120)\n+($M327*'fnd base rates'!F$122)\n+($N327*'fnd base rates'!F$123)\n+($O327*'fnd base rates'!F$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,6)))\n*$R327","v":352880.14465440001},{"$f":"(($D327*'fnd base rates'!G$110)\n+($E327*'fnd base rates'!G$111)\n+($F327*'fnd base rates'!G$112)\n+($G327*'fnd base rates'!G$113)\n+($H327*'fnd base rates'!G$114)\n+($I327*'fnd base rates'!G$115)\n+($J327*'fnd base rates'!G$119)\n+($K327*'fnd base rates'!G$120)\n+($M327*'fnd base rates'!G$122)\n+($N327*'fnd base rates'!G$123)\n+($O327*'fnd base rates'!G$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,7)))\n*$R327","v":51040.405078079995},{"$f":"(($D327*'fnd base rates'!H$110)\n+($E327*'fnd base rates'!H$111)\n+($F327*'fnd base rates'!H$112)\n+($G327*'fnd base rates'!H$113)\n+($H327*'fnd base rates'!H$114)\n+($I327*'fnd base rates'!H$115)\n+($J327*'fnd base rates'!H$119)\n+($K327*'fnd base rates'!H$120)\n+($M327*'fnd base rates'!H$122)\n+($N327*'fnd base rates'!H$123)\n+($O327*'fnd base rates'!H$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,8)))","v":151887.64917999998},{"$f":"(($D327*'fnd base rates'!I$110)\n+($E327*'fnd base rates'!I$111)\n+($F327*'fnd base rates'!I$112)\n+($G327*'fnd base rates'!I$113)\n+($H327*'fnd base rates'!I$114)\n+($I327*'fnd base rates'!I$115)\n+($J327*'fnd base rates'!I$119)\n+($K327*'fnd base rates'!I$120)\n+($M327*'fnd base rates'!I$122)\n+($N327*'fnd base rates'!I$123)\n+($O327*'fnd base rates'!I$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,9)))\n*$R327","v":88335.529920000001},{"$f":"(($D327*'fnd base rates'!J$110)\n+($E327*'fnd base rates'!J$111)\n+($F327*'fnd base rates'!J$112)\n+($G327*'fnd base rates'!J$113)\n+($H327*'fnd base rates'!J$114)\n+($I327*'fnd base rates'!J$115)\n+($J327*'fnd base rates'!J$119)\n+($K327*'fnd base rates'!J$120)\n+($M327*'fnd base rates'!J$122)\n+($N327*'fnd base rates'!J$123)\n+($O327*'fnd base rates'!J$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,10)))\n*$R327","v":62698.658879999995},{"$f":"(($D327*'fnd base rates'!K$110)\n+($E327*'fnd base rates'!K$111)\n+($F327*'fnd base rates'!K$112)\n+($G327*'fnd base rates'!K$113)\n+($H327*'fnd base rates'!K$114)\n+($I327*'fnd base rates'!K$115)\n+($J327*'fnd base rates'!K$119)\n+($K327*'fnd base rates'!K$120)\n+($M327*'fnd base rates'!K$122)\n+($N327*'fnd base rates'!K$123)\n+($O327*'fnd base rates'!K$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,11)))\n*$R327","v":344783.73696095997},{"$f":"(($D327*'fnd base rates'!L$110)\n+($E327*'fnd base rates'!L$111)\n+($F327*'fnd base rates'!L$112)\n+($G327*'fnd base rates'!L$113)\n+($H327*'fnd base rates'!L$114)\n+($I327*'fnd base rates'!L$115)\n+($J327*'fnd base rates'!L$119)\n+($K327*'fnd base rates'!L$120)\n+($M327*'fnd base rates'!L$122)\n+($N327*'fnd base rates'!L$123)\n+($O327*'fnd base rates'!L$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,12)))","v":374057.26046626369},{"$f":"(($D327*'fnd base rates'!M$110)\n+($E327*'fnd base rates'!M$111)\n+($F327*'fnd base rates'!M$112)\n+($G327*'fnd base rates'!M$113)\n+($H327*'fnd base rates'!M$114)\n+($I327*'fnd base rates'!M$115)\n+($J327*'fnd base rates'!M$119)\n+($K327*'fnd base rates'!M$120)\n+($M327*'fnd base rates'!M$122)\n+($N327*'fnd base rates'!M$123)\n+($O327*'fnd base rates'!M$124)\n+($P327*VLOOKUP($S327+15,rate_basefnd,13)))","v":0},3012140.4614088237,null,447101101,"447","101","101",1,310,3012140.4614088237,9717,0,9717,null,null,null,null,null,9717,0,9717,3,9714,21,9693]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D328","v":0},{"$f":"'fnd enro'!E328","v":0},{"$f":"'fnd enro'!F328","v":1},{"$f":"'fnd enro'!G328","v":0},{"$f":"'fnd enro'!H328","v":0},{"$f":"'fnd enro'!I328","v":0},{"$f":"'fnd enro'!J328","v":0},{"$f":"'fnd enro'!K328","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L328","v":0},{"$f":"'fnd enro'!M328+'fnd enro'!N328","v":1},{"$f":"'fnd enro'!O328","v":0},{"$f":"'fnd enro'!P328","v":0},{"$f":"'fnd enro'!Q328+'fnd enro'!R328","v":0},{"$f":"'fnd enro'!T328","v":1},1.056,{"$f":"VALUE('fnd enro'!S328)","v":1},null,{"$f":"(($D328*'fnd base rates'!C$110)\n+($E328*'fnd base rates'!C$111)\n+($F328*'fnd base rates'!C$112)\n+($G328*'fnd base rates'!C$113)\n+($H328*'fnd base rates'!C$114)\n+($I328*'fnd base rates'!C$115)\n+($J328*'fnd base rates'!C$119)\n+($K328*'fnd base rates'!C$120)\n+($M328*'fnd base rates'!C$122)\n+($N328*'fnd base rates'!C$123)\n+($O328*'fnd base rates'!C$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,3)))\n*$R328","v":617.32571155200003},{"$f":"(($D328*'fnd base rates'!D$110)\n+($E328*'fnd base rates'!D$111)\n+($F328*'fnd base rates'!D$112)\n+($G328*'fnd base rates'!D$113)\n+($H328*'fnd base rates'!D$114)\n+($I328*'fnd base rates'!D$115)\n+($J328*'fnd base rates'!D$119)\n+($K328*'fnd base rates'!D$120)\n+($M328*'fnd base rates'!D$122)\n+($N328*'fnd base rates'!D$123)\n+($O328*'fnd base rates'!D$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,4)))\n*$R328","v":914.07360000000006},{"$f":"(($D328*'fnd base rates'!E$110)\n+($E328*'fnd base rates'!E$111)\n+($F328*'fnd base rates'!E$112)\n+($G328*'fnd base rates'!E$113)\n+($H328*'fnd base rates'!E$114)\n+($I328*'fnd base rates'!E$115)\n+($J328*'fnd base rates'!E$119)\n+($K328*'fnd base rates'!E$120)\n+($M328*'fnd base rates'!E$122)\n+($N328*'fnd base rates'!E$123)\n+($O328*'fnd base rates'!E$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,5)))\n*$R328","v":4950.6926567999999},{"$f":"(($D328*'fnd base rates'!F$110)\n+($E328*'fnd base rates'!F$111)\n+($F328*'fnd base rates'!F$112)\n+($G328*'fnd base rates'!F$113)\n+($H328*'fnd base rates'!F$114)\n+($I328*'fnd base rates'!F$115)\n+($J328*'fnd base rates'!F$119)\n+($K328*'fnd base rates'!F$120)\n+($M328*'fnd base rates'!F$122)\n+($N328*'fnd base rates'!F$123)\n+($O328*'fnd base rates'!F$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,6)))\n*$R328","v":1379.2024382400002},{"$f":"(($D328*'fnd base rates'!G$110)\n+($E328*'fnd base rates'!G$111)\n+($F328*'fnd base rates'!G$112)\n+($G328*'fnd base rates'!G$113)\n+($H328*'fnd base rates'!G$114)\n+($I328*'fnd base rates'!G$115)\n+($J328*'fnd base rates'!G$119)\n+($K328*'fnd base rates'!G$120)\n+($M328*'fnd base rates'!G$122)\n+($N328*'fnd base rates'!G$123)\n+($O328*'fnd base rates'!G$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,7)))\n*$R328","v":200.42732476800001},{"$f":"(($D328*'fnd base rates'!H$110)\n+($E328*'fnd base rates'!H$111)\n+($F328*'fnd base rates'!H$112)\n+($G328*'fnd base rates'!H$113)\n+($H328*'fnd base rates'!H$114)\n+($I328*'fnd base rates'!H$115)\n+($J328*'fnd base rates'!H$119)\n+($K328*'fnd base rates'!H$120)\n+($M328*'fnd base rates'!H$122)\n+($N328*'fnd base rates'!H$123)\n+($O328*'fnd base rates'!H$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D328*'fnd base rates'!I$110)\n+($E328*'fnd base rates'!I$111)\n+($F328*'fnd base rates'!I$112)\n+($G328*'fnd base rates'!I$113)\n+($H328*'fnd base rates'!I$114)\n+($I328*'fnd base rates'!I$115)\n+($J328*'fnd base rates'!I$119)\n+($K328*'fnd base rates'!I$120)\n+($M328*'fnd base rates'!I$122)\n+($N328*'fnd base rates'!I$123)\n+($O328*'fnd base rates'!I$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,9)))\n*$R328","v":320.80223999999998},{"$f":"(($D328*'fnd base rates'!J$110)\n+($E328*'fnd base rates'!J$111)\n+($F328*'fnd base rates'!J$112)\n+($G328*'fnd base rates'!J$113)\n+($H328*'fnd base rates'!J$114)\n+($I328*'fnd base rates'!J$115)\n+($J328*'fnd base rates'!J$119)\n+($K328*'fnd base rates'!J$120)\n+($M328*'fnd base rates'!J$122)\n+($N328*'fnd base rates'!J$123)\n+($O328*'fnd base rates'!J$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,10)))\n*$R328","v":123.03456},{"$f":"(($D328*'fnd base rates'!K$110)\n+($E328*'fnd base rates'!K$111)\n+($F328*'fnd base rates'!K$112)\n+($G328*'fnd base rates'!K$113)\n+($H328*'fnd base rates'!K$114)\n+($I328*'fnd base rates'!K$115)\n+($J328*'fnd base rates'!K$119)\n+($K328*'fnd base rates'!K$120)\n+($M328*'fnd base rates'!K$122)\n+($N328*'fnd base rates'!K$123)\n+($O328*'fnd base rates'!K$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,11)))\n*$R328","v":1358.246483616},{"$f":"(($D328*'fnd base rates'!L$110)\n+($E328*'fnd base rates'!L$111)\n+($F328*'fnd base rates'!L$112)\n+($G328*'fnd base rates'!L$113)\n+($H328*'fnd base rates'!L$114)\n+($I328*'fnd base rates'!L$115)\n+($J328*'fnd base rates'!L$119)\n+($K328*'fnd base rates'!L$120)\n+($M328*'fnd base rates'!L$122)\n+($N328*'fnd base rates'!L$123)\n+($O328*'fnd base rates'!L$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,12)))","v":1414.5161932893243},{"$f":"(($D328*'fnd base rates'!M$110)\n+($E328*'fnd base rates'!M$111)\n+($F328*'fnd base rates'!M$112)\n+($G328*'fnd base rates'!M$113)\n+($H328*'fnd base rates'!M$114)\n+($I328*'fnd base rates'!M$115)\n+($J328*'fnd base rates'!M$119)\n+($K328*'fnd base rates'!M$120)\n+($M328*'fnd base rates'!M$122)\n+($N328*'fnd base rates'!M$123)\n+($O328*'fnd base rates'!M$124)\n+($P328*VLOOKUP($S328+15,rate_basefnd,13)))","v":0},11875.004786265326,null,447101136,"447","101","136",1,1,11875.004786265326,11875,0,11875,null,null,null,null,null,11875,0,11875,102,11773,13,11760]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D329","v":0},{"$f":"'fnd enro'!E329","v":0},{"$f":"'fnd enro'!F329","v":0},{"$f":"'fnd enro'!G329","v":1},{"$f":"'fnd enro'!H329","v":1},{"$f":"'fnd enro'!I329","v":0},{"$f":"'fnd enro'!J329","v":0},{"$f":"'fnd enro'!K329","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L329","v":0},{"$f":"'fnd enro'!M329+'fnd enro'!N329","v":0},{"$f":"'fnd enro'!O329","v":0},{"$f":"'fnd enro'!P329","v":0},{"$f":"'fnd enro'!Q329+'fnd enro'!R329","v":0},{"$f":"'fnd enro'!T329","v":2},1.056,{"$f":"VALUE('fnd enro'!S329)","v":1},null,{"$f":"(($D329*'fnd base rates'!C$110)\n+($E329*'fnd base rates'!C$111)\n+($F329*'fnd base rates'!C$112)\n+($G329*'fnd base rates'!C$113)\n+($H329*'fnd base rates'!C$114)\n+($I329*'fnd base rates'!C$115)\n+($J329*'fnd base rates'!C$119)\n+($K329*'fnd base rates'!C$120)\n+($M329*'fnd base rates'!C$122)\n+($N329*'fnd base rates'!C$123)\n+($O329*'fnd base rates'!C$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,3)))\n*$R329","v":1044.2757431040002},{"$f":"(($D329*'fnd base rates'!D$110)\n+($E329*'fnd base rates'!D$111)\n+($F329*'fnd base rates'!D$112)\n+($G329*'fnd base rates'!D$113)\n+($H329*'fnd base rates'!D$114)\n+($I329*'fnd base rates'!D$115)\n+($J329*'fnd base rates'!D$119)\n+($K329*'fnd base rates'!D$120)\n+($M329*'fnd base rates'!D$122)\n+($N329*'fnd base rates'!D$123)\n+($O329*'fnd base rates'!D$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,4)))\n*$R329","v":1495.0003200000001},{"$f":"(($D329*'fnd base rates'!E$110)\n+($E329*'fnd base rates'!E$111)\n+($F329*'fnd base rates'!E$112)\n+($G329*'fnd base rates'!E$113)\n+($H329*'fnd base rates'!E$114)\n+($I329*'fnd base rates'!E$115)\n+($J329*'fnd base rates'!E$119)\n+($K329*'fnd base rates'!E$120)\n+($M329*'fnd base rates'!E$122)\n+($N329*'fnd base rates'!E$123)\n+($O329*'fnd base rates'!E$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,5)))\n*$R329","v":7158.1401936000002},{"$f":"(($D329*'fnd base rates'!F$110)\n+($E329*'fnd base rates'!F$111)\n+($F329*'fnd base rates'!F$112)\n+($G329*'fnd base rates'!F$113)\n+($H329*'fnd base rates'!F$114)\n+($I329*'fnd base rates'!F$115)\n+($J329*'fnd base rates'!F$119)\n+($K329*'fnd base rates'!F$120)\n+($M329*'fnd base rates'!F$122)\n+($N329*'fnd base rates'!F$123)\n+($O329*'fnd base rates'!F$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,6)))\n*$R329","v":2178.9776764800004},{"$f":"(($D329*'fnd base rates'!G$110)\n+($E329*'fnd base rates'!G$111)\n+($F329*'fnd base rates'!G$112)\n+($G329*'fnd base rates'!G$113)\n+($H329*'fnd base rates'!G$114)\n+($I329*'fnd base rates'!G$115)\n+($J329*'fnd base rates'!G$119)\n+($K329*'fnd base rates'!G$120)\n+($M329*'fnd base rates'!G$122)\n+($N329*'fnd base rates'!G$123)\n+($O329*'fnd base rates'!G$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,7)))\n*$R329","v":317.13496953600003},{"$f":"(($D329*'fnd base rates'!H$110)\n+($E329*'fnd base rates'!H$111)\n+($F329*'fnd base rates'!H$112)\n+($G329*'fnd base rates'!H$113)\n+($H329*'fnd base rates'!H$114)\n+($I329*'fnd base rates'!H$115)\n+($J329*'fnd base rates'!H$119)\n+($K329*'fnd base rates'!H$120)\n+($M329*'fnd base rates'!H$122)\n+($N329*'fnd base rates'!H$123)\n+($O329*'fnd base rates'!H$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D329*'fnd base rates'!I$110)\n+($E329*'fnd base rates'!I$111)\n+($F329*'fnd base rates'!I$112)\n+($G329*'fnd base rates'!I$113)\n+($H329*'fnd base rates'!I$114)\n+($I329*'fnd base rates'!I$115)\n+($J329*'fnd base rates'!I$119)\n+($K329*'fnd base rates'!I$120)\n+($M329*'fnd base rates'!I$122)\n+($N329*'fnd base rates'!I$123)\n+($O329*'fnd base rates'!I$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,9)))\n*$R329","v":581.4019199999999},{"$f":"(($D329*'fnd base rates'!J$110)\n+($E329*'fnd base rates'!J$111)\n+($F329*'fnd base rates'!J$112)\n+($G329*'fnd base rates'!J$113)\n+($H329*'fnd base rates'!J$114)\n+($I329*'fnd base rates'!J$115)\n+($J329*'fnd base rates'!J$119)\n+($K329*'fnd base rates'!J$120)\n+($M329*'fnd base rates'!J$122)\n+($N329*'fnd base rates'!J$123)\n+($O329*'fnd base rates'!J$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,10)))\n*$R329","v":391.92383999999998},{"$f":"(($D329*'fnd base rates'!K$110)\n+($E329*'fnd base rates'!K$111)\n+($F329*'fnd base rates'!K$112)\n+($G329*'fnd base rates'!K$113)\n+($H329*'fnd base rates'!K$114)\n+($I329*'fnd base rates'!K$115)\n+($J329*'fnd base rates'!K$119)\n+($K329*'fnd base rates'!K$120)\n+($M329*'fnd base rates'!K$122)\n+($N329*'fnd base rates'!K$123)\n+($O329*'fnd base rates'!K$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,11)))\n*$R329","v":2225.4846472319996},{"$f":"(($D329*'fnd base rates'!L$110)\n+($E329*'fnd base rates'!L$111)\n+($F329*'fnd base rates'!L$112)\n+($G329*'fnd base rates'!L$113)\n+($H329*'fnd base rates'!L$114)\n+($I329*'fnd base rates'!L$115)\n+($J329*'fnd base rates'!L$119)\n+($K329*'fnd base rates'!L$120)\n+($M329*'fnd base rates'!L$122)\n+($N329*'fnd base rates'!L$123)\n+($O329*'fnd base rates'!L$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D329*'fnd base rates'!M$110)\n+($E329*'fnd base rates'!M$111)\n+($F329*'fnd base rates'!M$112)\n+($G329*'fnd base rates'!M$113)\n+($H329*'fnd base rates'!M$114)\n+($I329*'fnd base rates'!M$115)\n+($J329*'fnd base rates'!M$119)\n+($K329*'fnd base rates'!M$120)\n+($M329*'fnd base rates'!M$122)\n+($N329*'fnd base rates'!M$123)\n+($O329*'fnd base rates'!M$124)\n+($P329*VLOOKUP($S329+15,rate_basefnd,13)))","v":0},18724.768372400293,null,447101138,"447","101","138",1,2,18724.768372400293,9362,0,9362,null,null,null,null,null,9362,0,9362,-3,9365,14,9351]
[447,447101139,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D330","v":0},{"$f":"'fnd enro'!E330","v":0},{"$f":"'fnd enro'!F330","v":0},{"$f":"'fnd enro'!G330","v":0},{"$f":"'fnd enro'!H330","v":1},{"$f":"'fnd enro'!I330","v":0},{"$f":"'fnd enro'!J330","v":0},{"$f":"'fnd enro'!K330","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L330","v":0},{"$f":"'fnd enro'!M330+'fnd enro'!N330","v":0},{"$f":"'fnd enro'!O330","v":0},{"$f":"'fnd enro'!P330","v":0},{"$f":"'fnd enro'!Q330+'fnd enro'!R330","v":0},{"$f":"'fnd enro'!T330","v":1},{"$f":"VLOOKUP(B330,charterinfo_b,6)","v":1.056},{"$f":"VALUE('fnd enro'!S330)","v":1},null,{"$f":"(($D330*'fnd base rates'!C$110)\n+($E330*'fnd base rates'!C$111)\n+($F330*'fnd base rates'!C$112)\n+($G330*'fnd base rates'!C$113)\n+($H330*'fnd base rates'!C$114)\n+($I330*'fnd base rates'!C$115)\n+($J330*'fnd base rates'!C$119)\n+($K330*'fnd base rates'!C$120)\n+($M330*'fnd base rates'!C$122)\n+($N330*'fnd base rates'!C$123)\n+($O330*'fnd base rates'!C$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,3)))\n*$R330","v":522.13787155200009},{"$f":"(($D330*'fnd base rates'!D$110)\n+($E330*'fnd base rates'!D$111)\n+($F330*'fnd base rates'!D$112)\n+($G330*'fnd base rates'!D$113)\n+($H330*'fnd base rates'!D$114)\n+($I330*'fnd base rates'!D$115)\n+($J330*'fnd base rates'!D$119)\n+($K330*'fnd base rates'!D$120)\n+($M330*'fnd base rates'!D$122)\n+($N330*'fnd base rates'!D$123)\n+($O330*'fnd base rates'!D$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,4)))\n*$R330","v":747.50016000000005},{"$f":"(($D330*'fnd base rates'!E$110)\n+($E330*'fnd base rates'!E$111)\n+($F330*'fnd base rates'!E$112)\n+($G330*'fnd base rates'!E$113)\n+($H330*'fnd base rates'!E$114)\n+($I330*'fnd base rates'!E$115)\n+($J330*'fnd base rates'!E$119)\n+($K330*'fnd base rates'!E$120)\n+($M330*'fnd base rates'!E$122)\n+($N330*'fnd base rates'!E$123)\n+($O330*'fnd base rates'!E$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,5)))\n*$R330","v":3373.4299368000002},{"$f":"(($D330*'fnd base rates'!F$110)\n+($E330*'fnd base rates'!F$111)\n+($F330*'fnd base rates'!F$112)\n+($G330*'fnd base rates'!F$113)\n+($H330*'fnd base rates'!F$114)\n+($I330*'fnd base rates'!F$115)\n+($J330*'fnd base rates'!F$119)\n+($K330*'fnd base rates'!F$120)\n+($M330*'fnd base rates'!F$122)\n+($N330*'fnd base rates'!F$123)\n+($O330*'fnd base rates'!F$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,6)))\n*$R330","v":966.34867824000014},{"$f":"(($D330*'fnd base rates'!G$110)\n+($E330*'fnd base rates'!G$111)\n+($F330*'fnd base rates'!G$112)\n+($G330*'fnd base rates'!G$113)\n+($H330*'fnd base rates'!G$114)\n+($I330*'fnd base rates'!G$115)\n+($J330*'fnd base rates'!G$119)\n+($K330*'fnd base rates'!G$120)\n+($M330*'fnd base rates'!G$122)\n+($N330*'fnd base rates'!G$123)\n+($O330*'fnd base rates'!G$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,7)))\n*$R330","v":164.26988476800003},{"$f":"(($D330*'fnd base rates'!H$110)\n+($E330*'fnd base rates'!H$111)\n+($F330*'fnd base rates'!H$112)\n+($G330*'fnd base rates'!H$113)\n+($H330*'fnd base rates'!H$114)\n+($I330*'fnd base rates'!H$115)\n+($J330*'fnd base rates'!H$119)\n+($K330*'fnd base rates'!H$120)\n+($M330*'fnd base rates'!H$122)\n+($N330*'fnd base rates'!H$123)\n+($O330*'fnd base rates'!H$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D330*'fnd base rates'!I$110)\n+($E330*'fnd base rates'!I$111)\n+($F330*'fnd base rates'!I$112)\n+($G330*'fnd base rates'!I$113)\n+($H330*'fnd base rates'!I$114)\n+($I330*'fnd base rates'!I$115)\n+($J330*'fnd base rates'!I$119)\n+($K330*'fnd base rates'!I$120)\n+($M330*'fnd base rates'!I$122)\n+($N330*'fnd base rates'!I$123)\n+($O330*'fnd base rates'!I$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,9)))\n*$R330","v":331.98527999999999},{"$f":"(($D330*'fnd base rates'!J$110)\n+($E330*'fnd base rates'!J$111)\n+($F330*'fnd base rates'!J$112)\n+($G330*'fnd base rates'!J$113)\n+($H330*'fnd base rates'!J$114)\n+($I330*'fnd base rates'!J$115)\n+($J330*'fnd base rates'!J$119)\n+($K330*'fnd base rates'!J$120)\n+($M330*'fnd base rates'!J$122)\n+($N330*'fnd base rates'!J$123)\n+($O330*'fnd base rates'!J$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,10)))\n*$R330","v":243.10176000000001},{"$f":"(($D330*'fnd base rates'!K$110)\n+($E330*'fnd base rates'!K$111)\n+($F330*'fnd base rates'!K$112)\n+($G330*'fnd base rates'!K$113)\n+($H330*'fnd base rates'!K$114)\n+($I330*'fnd base rates'!K$115)\n+($J330*'fnd base rates'!K$119)\n+($K330*'fnd base rates'!K$120)\n+($M330*'fnd base rates'!K$122)\n+($N330*'fnd base rates'!K$123)\n+($O330*'fnd base rates'!K$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,11)))\n*$R330","v":1152.7805636160001},{"$f":"(($D330*'fnd base rates'!L$110)\n+($E330*'fnd base rates'!L$111)\n+($F330*'fnd base rates'!L$112)\n+($G330*'fnd base rates'!L$113)\n+($H330*'fnd base rates'!L$114)\n+($I330*'fnd base rates'!L$115)\n+($J330*'fnd base rates'!L$119)\n+($K330*'fnd base rates'!L$120)\n+($M330*'fnd base rates'!L$122)\n+($N330*'fnd base rates'!L$123)\n+($O330*'fnd base rates'!L$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D330*'fnd base rates'!M$110)\n+($E330*'fnd base rates'!M$111)\n+($F330*'fnd base rates'!M$112)\n+($G330*'fnd base rates'!M$113)\n+($H330*'fnd base rates'!M$114)\n+($I330*'fnd base rates'!M$115)\n+($J330*'fnd base rates'!M$119)\n+($K330*'fnd base rates'!M$120)\n+($M330*'fnd base rates'!M$122)\n+($N330*'fnd base rates'!M$123)\n+($O330*'fnd base rates'!M$124)\n+($P330*VLOOKUP($S330+15,rate_basefnd,13)))","v":0},9183.2691404206835,null,{"$f":"B330","v":447101139},"447","101","139",1,{"$f":"enro","v":1},9183.2691404206835,9183,0,9183,null,null,null,null,null,9183,0,9183,-4,9187,15,9172]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D331","v":0},{"$f":"'fnd enro'!E331","v":0},{"$f":"'fnd enro'!F331","v":2},{"$f":"'fnd enro'!G331","v":1},{"$f":"'fnd enro'!H331","v":7},{"$f":"'fnd enro'!I331","v":0},{"$f":"'fnd enro'!J331","v":0},{"$f":"'fnd enro'!K331","v":0.379},{"$f":"'fnd enro'!L331","v":0},{"$f":"'fnd enro'!M331+'fnd enro'!N331","v":0},{"$f":"'fnd enro'!O331","v":0},{"$f":"'fnd enro'!P331","v":0},{"$f":"'fnd enro'!Q331+'fnd enro'!R331","v":0},{"$f":"'fnd enro'!T331","v":10},1.056,{"$f":"VALUE('fnd enro'!S331)","v":1},null,{"$f":"(($D331*'fnd base rates'!C$110)\n+($E331*'fnd base rates'!C$111)\n+($F331*'fnd base rates'!C$112)\n+($G331*'fnd base rates'!C$113)\n+($H331*'fnd base rates'!C$114)\n+($I331*'fnd base rates'!C$115)\n+($J331*'fnd base rates'!C$119)\n+($K331*'fnd base rates'!C$120)\n+($M331*'fnd base rates'!C$122)\n+($N331*'fnd base rates'!C$123)\n+($O331*'fnd base rates'!C$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,3)))\n*$R331","v":5221.3787155200007},{"$f":"(($D331*'fnd base rates'!D$110)\n+($E331*'fnd base rates'!D$111)\n+($F331*'fnd base rates'!D$112)\n+($G331*'fnd base rates'!D$113)\n+($H331*'fnd base rates'!D$114)\n+($I331*'fnd base rates'!D$115)\n+($J331*'fnd base rates'!D$119)\n+($K331*'fnd base rates'!D$120)\n+($M331*'fnd base rates'!D$122)\n+($N331*'fnd base rates'!D$123)\n+($O331*'fnd base rates'!D$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,4)))\n*$R331","v":7475.0016000000005},{"$f":"(($D331*'fnd base rates'!E$110)\n+($E331*'fnd base rates'!E$111)\n+($F331*'fnd base rates'!E$112)\n+($G331*'fnd base rates'!E$113)\n+($H331*'fnd base rates'!E$114)\n+($I331*'fnd base rates'!E$115)\n+($J331*'fnd base rates'!E$119)\n+($K331*'fnd base rates'!E$120)\n+($M331*'fnd base rates'!E$122)\n+($N331*'fnd base rates'!E$123)\n+($O331*'fnd base rates'!E$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,5)))\n*$R331","v":34968.224807999999},{"$f":"(($D331*'fnd base rates'!F$110)\n+($E331*'fnd base rates'!F$111)\n+($F331*'fnd base rates'!F$112)\n+($G331*'fnd base rates'!F$113)\n+($H331*'fnd base rates'!F$114)\n+($I331*'fnd base rates'!F$115)\n+($J331*'fnd base rates'!F$119)\n+($K331*'fnd base rates'!F$120)\n+($M331*'fnd base rates'!F$122)\n+($N331*'fnd base rates'!F$123)\n+($O331*'fnd base rates'!F$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,6)))\n*$R331","v":10402.327742400001},{"$f":"(($D331*'fnd base rates'!G$110)\n+($E331*'fnd base rates'!G$111)\n+($F331*'fnd base rates'!G$112)\n+($G331*'fnd base rates'!G$113)\n+($H331*'fnd base rates'!G$114)\n+($I331*'fnd base rates'!G$115)\n+($J331*'fnd base rates'!G$119)\n+($K331*'fnd base rates'!G$120)\n+($M331*'fnd base rates'!G$122)\n+($N331*'fnd base rates'!G$123)\n+($O331*'fnd base rates'!G$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,7)))\n*$R331","v":1608.4422076800001},{"$f":"(($D331*'fnd base rates'!H$110)\n+($E331*'fnd base rates'!H$111)\n+($F331*'fnd base rates'!H$112)\n+($G331*'fnd base rates'!H$113)\n+($H331*'fnd base rates'!H$114)\n+($I331*'fnd base rates'!H$115)\n+($J331*'fnd base rates'!H$119)\n+($K331*'fnd base rates'!H$120)\n+($M331*'fnd base rates'!H$122)\n+($N331*'fnd base rates'!H$123)\n+($O331*'fnd base rates'!H$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,8)))","v":4840.23578},{"$f":"(($D331*'fnd base rates'!I$110)\n+($E331*'fnd base rates'!I$111)\n+($F331*'fnd base rates'!I$112)\n+($G331*'fnd base rates'!I$113)\n+($H331*'fnd base rates'!I$114)\n+($I331*'fnd base rates'!I$115)\n+($J331*'fnd base rates'!I$119)\n+($K331*'fnd base rates'!I$120)\n+($M331*'fnd base rates'!I$122)\n+($N331*'fnd base rates'!I$123)\n+($O331*'fnd base rates'!I$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,9)))\n*$R331","v":3072.1468799999998},{"$f":"(($D331*'fnd base rates'!J$110)\n+($E331*'fnd base rates'!J$111)\n+($F331*'fnd base rates'!J$112)\n+($G331*'fnd base rates'!J$113)\n+($H331*'fnd base rates'!J$114)\n+($I331*'fnd base rates'!J$115)\n+($J331*'fnd base rates'!J$119)\n+($K331*'fnd base rates'!J$120)\n+($M331*'fnd base rates'!J$122)\n+($N331*'fnd base rates'!J$123)\n+($O331*'fnd base rates'!J$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,10)))\n*$R331","v":2048.9990400000002},{"$f":"(($D331*'fnd base rates'!K$110)\n+($E331*'fnd base rates'!K$111)\n+($F331*'fnd base rates'!K$112)\n+($G331*'fnd base rates'!K$113)\n+($H331*'fnd base rates'!K$114)\n+($I331*'fnd base rates'!K$115)\n+($J331*'fnd base rates'!K$119)\n+($K331*'fnd base rates'!K$120)\n+($M331*'fnd base rates'!K$122)\n+($N331*'fnd base rates'!K$123)\n+($O331*'fnd base rates'!K$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,11)))\n*$R331","v":11287.57619616},{"$f":"(($D331*'fnd base rates'!L$110)\n+($E331*'fnd base rates'!L$111)\n+($F331*'fnd base rates'!L$112)\n+($G331*'fnd base rates'!L$113)\n+($H331*'fnd base rates'!L$114)\n+($I331*'fnd base rates'!L$115)\n+($J331*'fnd base rates'!L$119)\n+($K331*'fnd base rates'!L$120)\n+($M331*'fnd base rates'!L$122)\n+($N331*'fnd base rates'!L$123)\n+($O331*'fnd base rates'!L$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,12)))","v":11883.84285769503},{"$f":"(($D331*'fnd base rates'!M$110)\n+($E331*'fnd base rates'!M$111)\n+($F331*'fnd base rates'!M$112)\n+($G331*'fnd base rates'!M$113)\n+($H331*'fnd base rates'!M$114)\n+($I331*'fnd base rates'!M$115)\n+($J331*'fnd base rates'!M$119)\n+($K331*'fnd base rates'!M$120)\n+($M331*'fnd base rates'!M$122)\n+($N331*'fnd base rates'!M$123)\n+($O331*'fnd base rates'!M$124)\n+($P331*VLOOKUP($S331+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U331:AE331)","v":92808.175827455023},null,447101177,{"$f":"IF($B331<499999999,MID($B331,1,3),MID($B331,1,4))","v":"447"},{"$f":"IF($B331<499999999,MID($B331,4,3),MID($B331,5,3))","v":"101"},{"$f":"IF($B331<499999999,MID($B331,7,3),MID($B331,8,3))","v":"177"},{"$f":"IF(VLOOKUP(VALUE(IF(AH331<499999999,MID(AH331,4,3),MID(AH331,5,3))),distinfo,4)=R331,1,0)","v":1},10,{"$f":"AF331","v":92808.175827455023},{"$f":"IF(OR(AF331=0,AM331=0),0,ROUND(AN331/AM331,0))","v":9281},{"$f":"AO331-AQ331","v":0},9281,null,null,null,null,null,9281,{"$f":"AW331-AY331","v":0},9281,{"$f":"AY331-BA331","v":-3},9284,15,9269]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D332","v":0},{"$f":"'fnd enro'!E332","v":0},{"$f":"'fnd enro'!F332","v":4},{"$f":"'fnd enro'!G332","v":14},{"$f":"'fnd enro'!H332","v":9},{"$f":"'fnd enro'!I332","v":0},{"$f":"'fnd enro'!J332","v":0},{"$f":"'fnd enro'!K332","v":1.0233000000000001},{"$f":"'fnd enro'!L332","v":0},{"$f":"'fnd enro'!M332+'fnd enro'!N332","v":4},{"$f":"'fnd enro'!O332","v":0},{"$f":"'fnd enro'!P332","v":0},{"$f":"'fnd enro'!Q332+'fnd enro'!R332","v":5},{"$f":"'fnd enro'!T332","v":27},1.056,{"$f":"VALUE('fnd enro'!S332)","v":4},null,{"$f":"(($D332*'fnd base rates'!C$110)\n+($E332*'fnd base rates'!C$111)\n+($F332*'fnd base rates'!C$112)\n+($G332*'fnd base rates'!C$113)\n+($H332*'fnd base rates'!C$114)\n+($I332*'fnd base rates'!C$115)\n+($J332*'fnd base rates'!C$119)\n+($K332*'fnd base rates'!C$120)\n+($M332*'fnd base rates'!C$122)\n+($N332*'fnd base rates'!C$123)\n+($O332*'fnd base rates'!C$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,3)))\n*$R332","v":14756.571491904002},{"$f":"(($D332*'fnd base rates'!D$110)\n+($E332*'fnd base rates'!D$111)\n+($F332*'fnd base rates'!D$112)\n+($G332*'fnd base rates'!D$113)\n+($H332*'fnd base rates'!D$114)\n+($I332*'fnd base rates'!D$115)\n+($J332*'fnd base rates'!D$119)\n+($K332*'fnd base rates'!D$120)\n+($M332*'fnd base rates'!D$122)\n+($N332*'fnd base rates'!D$123)\n+($O332*'fnd base rates'!D$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,4)))\n*$R332","v":22166.369280000003},{"$f":"(($D332*'fnd base rates'!E$110)\n+($E332*'fnd base rates'!E$111)\n+($F332*'fnd base rates'!E$112)\n+($G332*'fnd base rates'!E$113)\n+($H332*'fnd base rates'!E$114)\n+($I332*'fnd base rates'!E$115)\n+($J332*'fnd base rates'!E$119)\n+($K332*'fnd base rates'!E$120)\n+($M332*'fnd base rates'!E$122)\n+($N332*'fnd base rates'!E$123)\n+($O332*'fnd base rates'!E$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,5)))\n*$R332","v":116011.82205360002},{"$f":"(($D332*'fnd base rates'!F$110)\n+($E332*'fnd base rates'!F$111)\n+($F332*'fnd base rates'!F$112)\n+($G332*'fnd base rates'!F$113)\n+($H332*'fnd base rates'!F$114)\n+($I332*'fnd base rates'!F$115)\n+($J332*'fnd base rates'!F$119)\n+($K332*'fnd base rates'!F$120)\n+($M332*'fnd base rates'!F$122)\n+($N332*'fnd base rates'!F$123)\n+($O332*'fnd base rates'!F$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,6)))\n*$R332","v":31190.753832480001},{"$f":"(($D332*'fnd base rates'!G$110)\n+($E332*'fnd base rates'!G$111)\n+($F332*'fnd base rates'!G$112)\n+($G332*'fnd base rates'!G$113)\n+($H332*'fnd base rates'!G$114)\n+($I332*'fnd base rates'!G$115)\n+($J332*'fnd base rates'!G$119)\n+($K332*'fnd base rates'!G$120)\n+($M332*'fnd base rates'!G$122)\n+($N332*'fnd base rates'!G$123)\n+($O332*'fnd base rates'!G$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,7)))\n*$R332","v":5044.2398487360006},{"$f":"(($D332*'fnd base rates'!H$110)\n+($E332*'fnd base rates'!H$111)\n+($F332*'fnd base rates'!H$112)\n+($G332*'fnd base rates'!H$113)\n+($H332*'fnd base rates'!H$114)\n+($I332*'fnd base rates'!H$115)\n+($J332*'fnd base rates'!H$119)\n+($K332*'fnd base rates'!H$120)\n+($M332*'fnd base rates'!H$122)\n+($N332*'fnd base rates'!H$123)\n+($O332*'fnd base rates'!H$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,8)))","v":13609.876606000002},{"$f":"(($D332*'fnd base rates'!I$110)\n+($E332*'fnd base rates'!I$111)\n+($F332*'fnd base rates'!I$112)\n+($G332*'fnd base rates'!I$113)\n+($H332*'fnd base rates'!I$114)\n+($I332*'fnd base rates'!I$115)\n+($J332*'fnd base rates'!I$119)\n+($K332*'fnd base rates'!I$120)\n+($M332*'fnd base rates'!I$122)\n+($N332*'fnd base rates'!I$123)\n+($O332*'fnd base rates'!I$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,9)))\n*$R332","v":8283.7286399999994},{"$f":"(($D332*'fnd base rates'!J$110)\n+($E332*'fnd base rates'!J$111)\n+($F332*'fnd base rates'!J$112)\n+($G332*'fnd base rates'!J$113)\n+($H332*'fnd base rates'!J$114)\n+($I332*'fnd base rates'!J$115)\n+($J332*'fnd base rates'!J$119)\n+($K332*'fnd base rates'!J$120)\n+($M332*'fnd base rates'!J$122)\n+($N332*'fnd base rates'!J$123)\n+($O332*'fnd base rates'!J$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,10)))\n*$R332","v":7469.9328000000005},{"$f":"(($D332*'fnd base rates'!K$110)\n+($E332*'fnd base rates'!K$111)\n+($F332*'fnd base rates'!K$112)\n+($G332*'fnd base rates'!K$113)\n+($H332*'fnd base rates'!K$114)\n+($I332*'fnd base rates'!K$115)\n+($J332*'fnd base rates'!K$119)\n+($K332*'fnd base rates'!K$120)\n+($M332*'fnd base rates'!K$122)\n+($N332*'fnd base rates'!K$123)\n+($O332*'fnd base rates'!K$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,11)))\n*$R332","v":30825.868177632001},{"$f":"(($D332*'fnd base rates'!L$110)\n+($E332*'fnd base rates'!L$111)\n+($F332*'fnd base rates'!L$112)\n+($G332*'fnd base rates'!L$113)\n+($H332*'fnd base rates'!L$114)\n+($I332*'fnd base rates'!L$115)\n+($J332*'fnd base rates'!L$119)\n+($K332*'fnd base rates'!L$120)\n+($M332*'fnd base rates'!L$122)\n+($N332*'fnd base rates'!L$123)\n+($O332*'fnd base rates'!L$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,12)))","v":34741.204326209969},{"$f":"(($D332*'fnd base rates'!M$110)\n+($E332*'fnd base rates'!M$111)\n+($F332*'fnd base rates'!M$112)\n+($G332*'fnd base rates'!M$113)\n+($H332*'fnd base rates'!M$114)\n+($I332*'fnd base rates'!M$115)\n+($J332*'fnd base rates'!M$119)\n+($K332*'fnd base rates'!M$120)\n+($M332*'fnd base rates'!M$122)\n+($N332*'fnd base rates'!M$123)\n+($O332*'fnd base rates'!M$124)\n+($P332*VLOOKUP($S332+15,rate_basefnd,13)))","v":0},284100.36705656198,null,447101185,"447","101","185",1,27,284100.36705656198,10522,0,10522,null,null,null,null,null,10522,0,10522,13,10509,13,10496]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D333","v":0},{"$f":"'fnd enro'!E333","v":0},{"$f":"'fnd enro'!F333","v":0},{"$f":"'fnd enro'!G333","v":1},{"$f":"'fnd enro'!H333","v":2},{"$f":"'fnd enro'!I333","v":0},{"$f":"'fnd enro'!J333","v":0},{"$f":"'fnd enro'!K333","v":0.1137},{"$f":"'fnd enro'!L333","v":0},{"$f":"'fnd enro'!M333+'fnd enro'!N333","v":0},{"$f":"'fnd enro'!O333","v":0},{"$f":"'fnd enro'!P333","v":0},{"$f":"'fnd enro'!Q333+'fnd enro'!R333","v":1},{"$f":"'fnd enro'!T333","v":3},1.056,{"$f":"VALUE('fnd enro'!S333)","v":7},null,{"$f":"(($D333*'fnd base rates'!C$110)\n+($E333*'fnd base rates'!C$111)\n+($F333*'fnd base rates'!C$112)\n+($G333*'fnd base rates'!C$113)\n+($H333*'fnd base rates'!C$114)\n+($I333*'fnd base rates'!C$115)\n+($J333*'fnd base rates'!C$119)\n+($K333*'fnd base rates'!C$120)\n+($M333*'fnd base rates'!C$122)\n+($N333*'fnd base rates'!C$123)\n+($O333*'fnd base rates'!C$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,3)))\n*$R333","v":1627.9150546559999},{"$f":"(($D333*'fnd base rates'!D$110)\n+($E333*'fnd base rates'!D$111)\n+($F333*'fnd base rates'!D$112)\n+($G333*'fnd base rates'!D$113)\n+($H333*'fnd base rates'!D$114)\n+($I333*'fnd base rates'!D$115)\n+($J333*'fnd base rates'!D$119)\n+($K333*'fnd base rates'!D$120)\n+($M333*'fnd base rates'!D$122)\n+($N333*'fnd base rates'!D$123)\n+($O333*'fnd base rates'!D$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,4)))\n*$R333","v":2533.8931200000002},{"$f":"(($D333*'fnd base rates'!E$110)\n+($E333*'fnd base rates'!E$111)\n+($F333*'fnd base rates'!E$112)\n+($G333*'fnd base rates'!E$113)\n+($H333*'fnd base rates'!E$114)\n+($I333*'fnd base rates'!E$115)\n+($J333*'fnd base rates'!E$119)\n+($K333*'fnd base rates'!E$120)\n+($M333*'fnd base rates'!E$122)\n+($N333*'fnd base rates'!E$123)\n+($O333*'fnd base rates'!E$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,5)))\n*$R333","v":13376.1384504},{"$f":"(($D333*'fnd base rates'!F$110)\n+($E333*'fnd base rates'!F$111)\n+($F333*'fnd base rates'!F$112)\n+($G333*'fnd base rates'!F$113)\n+($H333*'fnd base rates'!F$114)\n+($I333*'fnd base rates'!F$115)\n+($J333*'fnd base rates'!F$119)\n+($K333*'fnd base rates'!F$120)\n+($M333*'fnd base rates'!F$122)\n+($N333*'fnd base rates'!F$123)\n+($O333*'fnd base rates'!F$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,6)))\n*$R333","v":3145.3263547200004},{"$f":"(($D333*'fnd base rates'!G$110)\n+($E333*'fnd base rates'!G$111)\n+($F333*'fnd base rates'!G$112)\n+($G333*'fnd base rates'!G$113)\n+($H333*'fnd base rates'!G$114)\n+($I333*'fnd base rates'!G$115)\n+($J333*'fnd base rates'!G$119)\n+($K333*'fnd base rates'!G$120)\n+($M333*'fnd base rates'!G$122)\n+($N333*'fnd base rates'!G$123)\n+($O333*'fnd base rates'!G$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,7)))\n*$R333","v":619.41349430399998},{"$f":"(($D333*'fnd base rates'!H$110)\n+($E333*'fnd base rates'!H$111)\n+($F333*'fnd base rates'!H$112)\n+($G333*'fnd base rates'!H$113)\n+($H333*'fnd base rates'!H$114)\n+($I333*'fnd base rates'!H$115)\n+($J333*'fnd base rates'!H$119)\n+($K333*'fnd base rates'!H$120)\n+($M333*'fnd base rates'!H$122)\n+($N333*'fnd base rates'!H$123)\n+($O333*'fnd base rates'!H$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D333*'fnd base rates'!I$110)\n+($E333*'fnd base rates'!I$111)\n+($F333*'fnd base rates'!I$112)\n+($G333*'fnd base rates'!I$113)\n+($H333*'fnd base rates'!I$114)\n+($I333*'fnd base rates'!I$115)\n+($J333*'fnd base rates'!I$119)\n+($K333*'fnd base rates'!I$120)\n+($M333*'fnd base rates'!I$122)\n+($N333*'fnd base rates'!I$123)\n+($O333*'fnd base rates'!I$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,9)))\n*$R333","v":1028.5756800000001},{"$f":"(($D333*'fnd base rates'!J$110)\n+($E333*'fnd base rates'!J$111)\n+($F333*'fnd base rates'!J$112)\n+($G333*'fnd base rates'!J$113)\n+($H333*'fnd base rates'!J$114)\n+($I333*'fnd base rates'!J$115)\n+($J333*'fnd base rates'!J$119)\n+($K333*'fnd base rates'!J$120)\n+($M333*'fnd base rates'!J$122)\n+($N333*'fnd base rates'!J$123)\n+($O333*'fnd base rates'!J$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,10)))\n*$R333","v":1233.5664000000002},{"$f":"(($D333*'fnd base rates'!K$110)\n+($E333*'fnd base rates'!K$111)\n+($F333*'fnd base rates'!K$112)\n+($G333*'fnd base rates'!K$113)\n+($H333*'fnd base rates'!K$114)\n+($I333*'fnd base rates'!K$115)\n+($J333*'fnd base rates'!K$119)\n+($K333*'fnd base rates'!K$120)\n+($M333*'fnd base rates'!K$122)\n+($N333*'fnd base rates'!K$123)\n+($O333*'fnd base rates'!K$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,11)))\n*$R333","v":3378.2652108480002},{"$f":"(($D333*'fnd base rates'!L$110)\n+($E333*'fnd base rates'!L$111)\n+($F333*'fnd base rates'!L$112)\n+($G333*'fnd base rates'!L$113)\n+($H333*'fnd base rates'!L$114)\n+($I333*'fnd base rates'!L$115)\n+($J333*'fnd base rates'!L$119)\n+($K333*'fnd base rates'!L$120)\n+($M333*'fnd base rates'!L$122)\n+($N333*'fnd base rates'!L$123)\n+($O333*'fnd base rates'!L$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,12)))","v":3997.8033338929727},{"$f":"(($D333*'fnd base rates'!M$110)\n+($E333*'fnd base rates'!M$111)\n+($F333*'fnd base rates'!M$112)\n+($G333*'fnd base rates'!M$113)\n+($H333*'fnd base rates'!M$114)\n+($I333*'fnd base rates'!M$115)\n+($J333*'fnd base rates'!M$119)\n+($K333*'fnd base rates'!M$120)\n+($M333*'fnd base rates'!M$122)\n+($N333*'fnd base rates'!M$123)\n+($O333*'fnd base rates'!M$124)\n+($P333*VLOOKUP($S333+15,rate_basefnd,13)))","v":0},32412.997832820976,null,447101187,"447","101","187",1,3,32412.997832820976,10804,0,10804,null,null,null,null,null,10804,0,10804,89,10715,16,10699]
[447,447101198,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D334","v":0},{"$f":"'fnd enro'!E334","v":0},{"$f":"'fnd enro'!F334","v":0},{"$f":"'fnd enro'!G334","v":1},{"$f":"'fnd enro'!H334","v":0},{"$f":"'fnd enro'!I334","v":0},{"$f":"'fnd enro'!J334","v":0},{"$f":"'fnd enro'!K334","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L334","v":0},{"$f":"'fnd enro'!M334+'fnd enro'!N334","v":1},{"$f":"'fnd enro'!O334","v":0},{"$f":"'fnd enro'!P334","v":0},{"$f":"'fnd enro'!Q334+'fnd enro'!R334","v":1},{"$f":"'fnd enro'!T334","v":1},1.056,{"$f":"VALUE('fnd enro'!S334)","v":10},null,{"$f":"(($D334*'fnd base rates'!C$110)\n+($E334*'fnd base rates'!C$111)\n+($F334*'fnd base rates'!C$112)\n+($G334*'fnd base rates'!C$113)\n+($H334*'fnd base rates'!C$114)\n+($I334*'fnd base rates'!C$115)\n+($J334*'fnd base rates'!C$119)\n+($K334*'fnd base rates'!C$120)\n+($M334*'fnd base rates'!C$122)\n+($N334*'fnd base rates'!C$123)\n+($O334*'fnd base rates'!C$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,3)))\n*$R334","v":683.11451155199995},{"$f":"(($D334*'fnd base rates'!D$110)\n+($E334*'fnd base rates'!D$111)\n+($F334*'fnd base rates'!D$112)\n+($G334*'fnd base rates'!D$113)\n+($H334*'fnd base rates'!D$114)\n+($I334*'fnd base rates'!D$115)\n+($J334*'fnd base rates'!D$119)\n+($K334*'fnd base rates'!D$120)\n+($M334*'fnd base rates'!D$122)\n+($N334*'fnd base rates'!D$123)\n+($O334*'fnd base rates'!D$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,4)))\n*$R334","v":1225.7942399999999},{"$f":"(($D334*'fnd base rates'!E$110)\n+($E334*'fnd base rates'!E$111)\n+($F334*'fnd base rates'!E$112)\n+($G334*'fnd base rates'!E$113)\n+($H334*'fnd base rates'!E$114)\n+($I334*'fnd base rates'!E$115)\n+($J334*'fnd base rates'!E$119)\n+($K334*'fnd base rates'!E$120)\n+($M334*'fnd base rates'!E$122)\n+($N334*'fnd base rates'!E$123)\n+($O334*'fnd base rates'!E$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,5)))\n*$R334","v":7993.6411367999999},{"$f":"(($D334*'fnd base rates'!F$110)\n+($E334*'fnd base rates'!F$111)\n+($F334*'fnd base rates'!F$112)\n+($G334*'fnd base rates'!F$113)\n+($H334*'fnd base rates'!F$114)\n+($I334*'fnd base rates'!F$115)\n+($J334*'fnd base rates'!F$119)\n+($K334*'fnd base rates'!F$120)\n+($M334*'fnd base rates'!F$122)\n+($N334*'fnd base rates'!F$123)\n+($O334*'fnd base rates'!F$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,6)))\n*$R334","v":1379.2024382400002},{"$f":"(($D334*'fnd base rates'!G$110)\n+($E334*'fnd base rates'!G$111)\n+($F334*'fnd base rates'!G$112)\n+($G334*'fnd base rates'!G$113)\n+($H334*'fnd base rates'!G$114)\n+($I334*'fnd base rates'!G$115)\n+($J334*'fnd base rates'!G$119)\n+($K334*'fnd base rates'!G$120)\n+($M334*'fnd base rates'!G$122)\n+($N334*'fnd base rates'!G$123)\n+($O334*'fnd base rates'!G$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,7)))\n*$R334","v":348.07724476800001},{"$f":"(($D334*'fnd base rates'!H$110)\n+($E334*'fnd base rates'!H$111)\n+($F334*'fnd base rates'!H$112)\n+($G334*'fnd base rates'!H$113)\n+($H334*'fnd base rates'!H$114)\n+($I334*'fnd base rates'!H$115)\n+($J334*'fnd base rates'!H$119)\n+($K334*'fnd base rates'!H$120)\n+($M334*'fnd base rates'!H$122)\n+($N334*'fnd base rates'!H$123)\n+($O334*'fnd base rates'!H$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D334*'fnd base rates'!I$110)\n+($E334*'fnd base rates'!I$111)\n+($F334*'fnd base rates'!I$112)\n+($G334*'fnd base rates'!I$113)\n+($H334*'fnd base rates'!I$114)\n+($I334*'fnd base rates'!I$115)\n+($J334*'fnd base rates'!I$119)\n+($K334*'fnd base rates'!I$120)\n+($M334*'fnd base rates'!I$122)\n+($N334*'fnd base rates'!I$123)\n+($O334*'fnd base rates'!I$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,9)))\n*$R334","v":444.02688000000001},{"$f":"(($D334*'fnd base rates'!J$110)\n+($E334*'fnd base rates'!J$111)\n+($F334*'fnd base rates'!J$112)\n+($G334*'fnd base rates'!J$113)\n+($H334*'fnd base rates'!J$114)\n+($I334*'fnd base rates'!J$115)\n+($J334*'fnd base rates'!J$119)\n+($K334*'fnd base rates'!J$120)\n+($M334*'fnd base rates'!J$122)\n+($N334*'fnd base rates'!J$123)\n+($O334*'fnd base rates'!J$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,10)))\n*$R334","v":812.90880000000016},{"$f":"(($D334*'fnd base rates'!K$110)\n+($E334*'fnd base rates'!K$111)\n+($F334*'fnd base rates'!K$112)\n+($G334*'fnd base rates'!K$113)\n+($H334*'fnd base rates'!K$114)\n+($I334*'fnd base rates'!K$115)\n+($J334*'fnd base rates'!K$119)\n+($K334*'fnd base rates'!K$120)\n+($M334*'fnd base rates'!K$122)\n+($N334*'fnd base rates'!K$123)\n+($O334*'fnd base rates'!K$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,11)))\n*$R334","v":1358.246483616},{"$f":"(($D334*'fnd base rates'!L$110)\n+($E334*'fnd base rates'!L$111)\n+($F334*'fnd base rates'!L$112)\n+($G334*'fnd base rates'!L$113)\n+($H334*'fnd base rates'!L$114)\n+($I334*'fnd base rates'!L$115)\n+($J334*'fnd base rates'!L$119)\n+($K334*'fnd base rates'!L$120)\n+($M334*'fnd base rates'!L$122)\n+($N334*'fnd base rates'!L$123)\n+($O334*'fnd base rates'!L$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D334*'fnd base rates'!M$110)\n+($E334*'fnd base rates'!M$111)\n+($F334*'fnd base rates'!M$112)\n+($G334*'fnd base rates'!M$113)\n+($H334*'fnd base rates'!M$114)\n+($I334*'fnd base rates'!M$115)\n+($J334*'fnd base rates'!M$119)\n+($K334*'fnd base rates'!M$120)\n+($M334*'fnd base rates'!M$122)\n+($N334*'fnd base rates'!M$123)\n+($O334*'fnd base rates'!M$124)\n+($P334*VLOOKUP($S334+15,rate_basefnd,13)))","v":0},16743.805791979608,null,447101198,"447","101","198",1,1,16743.805791979608,16744,0,16744,null,null,null,null,null,16744,0,16744,504,16240,24,16216]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D335","v":0},{"$f":"'fnd enro'!E335","v":0},{"$f":"'fnd enro'!F335","v":0},{"$f":"'fnd enro'!G335","v":1},{"$f":"'fnd enro'!H335","v":0},{"$f":"'fnd enro'!I335","v":0},{"$f":"'fnd enro'!J335","v":0},{"$f":"'fnd enro'!K335","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L335","v":0},{"$f":"'fnd enro'!M335+'fnd enro'!N335","v":0},{"$f":"'fnd enro'!O335","v":0},{"$f":"'fnd enro'!P335","v":0},{"$f":"'fnd enro'!Q335+'fnd enro'!R335","v":0},{"$f":"'fnd enro'!T335","v":1},1.056,{"$f":"VALUE('fnd enro'!S335)","v":1},null,{"$f":"(($D335*'fnd base rates'!C$110)\n+($E335*'fnd base rates'!C$111)\n+($F335*'fnd base rates'!C$112)\n+($G335*'fnd base rates'!C$113)\n+($H335*'fnd base rates'!C$114)\n+($I335*'fnd base rates'!C$115)\n+($J335*'fnd base rates'!C$119)\n+($K335*'fnd base rates'!C$120)\n+($M335*'fnd base rates'!C$122)\n+($N335*'fnd base rates'!C$123)\n+($O335*'fnd base rates'!C$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,3)))\n*$R335","v":522.13787155200009},{"$f":"(($D335*'fnd base rates'!D$110)\n+($E335*'fnd base rates'!D$111)\n+($F335*'fnd base rates'!D$112)\n+($G335*'fnd base rates'!D$113)\n+($H335*'fnd base rates'!D$114)\n+($I335*'fnd base rates'!D$115)\n+($J335*'fnd base rates'!D$119)\n+($K335*'fnd base rates'!D$120)\n+($M335*'fnd base rates'!D$122)\n+($N335*'fnd base rates'!D$123)\n+($O335*'fnd base rates'!D$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,4)))\n*$R335","v":747.50016000000005},{"$f":"(($D335*'fnd base rates'!E$110)\n+($E335*'fnd base rates'!E$111)\n+($F335*'fnd base rates'!E$112)\n+($G335*'fnd base rates'!E$113)\n+($H335*'fnd base rates'!E$114)\n+($I335*'fnd base rates'!E$115)\n+($J335*'fnd base rates'!E$119)\n+($K335*'fnd base rates'!E$120)\n+($M335*'fnd base rates'!E$122)\n+($N335*'fnd base rates'!E$123)\n+($O335*'fnd base rates'!E$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,5)))\n*$R335","v":3784.7102568},{"$f":"(($D335*'fnd base rates'!F$110)\n+($E335*'fnd base rates'!F$111)\n+($F335*'fnd base rates'!F$112)\n+($G335*'fnd base rates'!F$113)\n+($H335*'fnd base rates'!F$114)\n+($I335*'fnd base rates'!F$115)\n+($J335*'fnd base rates'!F$119)\n+($K335*'fnd base rates'!F$120)\n+($M335*'fnd base rates'!F$122)\n+($N335*'fnd base rates'!F$123)\n+($O335*'fnd base rates'!F$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,6)))\n*$R335","v":1212.6289982400003},{"$f":"(($D335*'fnd base rates'!G$110)\n+($E335*'fnd base rates'!G$111)\n+($F335*'fnd base rates'!G$112)\n+($G335*'fnd base rates'!G$113)\n+($H335*'fnd base rates'!G$114)\n+($I335*'fnd base rates'!G$115)\n+($J335*'fnd base rates'!G$119)\n+($K335*'fnd base rates'!G$120)\n+($M335*'fnd base rates'!G$122)\n+($N335*'fnd base rates'!G$123)\n+($O335*'fnd base rates'!G$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,7)))\n*$R335","v":152.865084768},{"$f":"(($D335*'fnd base rates'!H$110)\n+($E335*'fnd base rates'!H$111)\n+($F335*'fnd base rates'!H$112)\n+($G335*'fnd base rates'!H$113)\n+($H335*'fnd base rates'!H$114)\n+($I335*'fnd base rates'!H$115)\n+($J335*'fnd base rates'!H$119)\n+($K335*'fnd base rates'!H$120)\n+($M335*'fnd base rates'!H$122)\n+($N335*'fnd base rates'!H$123)\n+($O335*'fnd base rates'!H$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D335*'fnd base rates'!I$110)\n+($E335*'fnd base rates'!I$111)\n+($F335*'fnd base rates'!I$112)\n+($G335*'fnd base rates'!I$113)\n+($H335*'fnd base rates'!I$114)\n+($I335*'fnd base rates'!I$115)\n+($J335*'fnd base rates'!I$119)\n+($K335*'fnd base rates'!I$120)\n+($M335*'fnd base rates'!I$122)\n+($N335*'fnd base rates'!I$123)\n+($O335*'fnd base rates'!I$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,9)))\n*$R335","v":249.41664},{"$f":"(($D335*'fnd base rates'!J$110)\n+($E335*'fnd base rates'!J$111)\n+($F335*'fnd base rates'!J$112)\n+($G335*'fnd base rates'!J$113)\n+($H335*'fnd base rates'!J$114)\n+($I335*'fnd base rates'!J$115)\n+($J335*'fnd base rates'!J$119)\n+($K335*'fnd base rates'!J$120)\n+($M335*'fnd base rates'!J$122)\n+($N335*'fnd base rates'!J$123)\n+($O335*'fnd base rates'!J$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,10)))\n*$R335","v":148.82208000000003},{"$f":"(($D335*'fnd base rates'!K$110)\n+($E335*'fnd base rates'!K$111)\n+($F335*'fnd base rates'!K$112)\n+($G335*'fnd base rates'!K$113)\n+($H335*'fnd base rates'!K$114)\n+($I335*'fnd base rates'!K$115)\n+($J335*'fnd base rates'!K$119)\n+($K335*'fnd base rates'!K$120)\n+($M335*'fnd base rates'!K$122)\n+($N335*'fnd base rates'!K$123)\n+($O335*'fnd base rates'!K$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,11)))\n*$R335","v":1072.7040836160002},{"$f":"(($D335*'fnd base rates'!L$110)\n+($E335*'fnd base rates'!L$111)\n+($F335*'fnd base rates'!L$112)\n+($G335*'fnd base rates'!L$113)\n+($H335*'fnd base rates'!L$114)\n+($I335*'fnd base rates'!L$115)\n+($J335*'fnd base rates'!L$119)\n+($K335*'fnd base rates'!L$120)\n+($M335*'fnd base rates'!L$122)\n+($N335*'fnd base rates'!L$123)\n+($O335*'fnd base rates'!L$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D335*'fnd base rates'!M$110)\n+($E335*'fnd base rates'!M$111)\n+($F335*'fnd base rates'!M$112)\n+($G335*'fnd base rates'!M$113)\n+($H335*'fnd base rates'!M$114)\n+($I335*'fnd base rates'!M$115)\n+($J335*'fnd base rates'!M$119)\n+($K335*'fnd base rates'!M$120)\n+($M335*'fnd base rates'!M$122)\n+($N335*'fnd base rates'!M$123)\n+($O335*'fnd base rates'!M$124)\n+($P335*VLOOKUP($S335+15,rate_basefnd,13)))","v":0},9541.4992319796111,null,447101208,"447","101","208",1,1,9541.4992319796111,9541,0,9541,null,null,null,null,null,9541,0,9541,-2,9543,13,9530]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D336","v":0},{"$f":"'fnd enro'!E336","v":0},{"$f":"'fnd enro'!F336","v":0},{"$f":"'fnd enro'!G336","v":1},{"$f":"'fnd enro'!H336","v":0},{"$f":"'fnd enro'!I336","v":0},{"$f":"'fnd enro'!J336","v":0},{"$f":"'fnd enro'!K336","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L336","v":0},{"$f":"'fnd enro'!M336+'fnd enro'!N336","v":0},{"$f":"'fnd enro'!O336","v":0},{"$f":"'fnd enro'!P336","v":0},{"$f":"'fnd enro'!Q336+'fnd enro'!R336","v":0},{"$f":"'fnd enro'!T336","v":1},1.056,{"$f":"VALUE('fnd enro'!S336)","v":1},null,{"$f":"(($D336*'fnd base rates'!C$110)\n+($E336*'fnd base rates'!C$111)\n+($F336*'fnd base rates'!C$112)\n+($G336*'fnd base rates'!C$113)\n+($H336*'fnd base rates'!C$114)\n+($I336*'fnd base rates'!C$115)\n+($J336*'fnd base rates'!C$119)\n+($K336*'fnd base rates'!C$120)\n+($M336*'fnd base rates'!C$122)\n+($N336*'fnd base rates'!C$123)\n+($O336*'fnd base rates'!C$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,3)))\n*$R336","v":522.13787155200009},{"$f":"(($D336*'fnd base rates'!D$110)\n+($E336*'fnd base rates'!D$111)\n+($F336*'fnd base rates'!D$112)\n+($G336*'fnd base rates'!D$113)\n+($H336*'fnd base rates'!D$114)\n+($I336*'fnd base rates'!D$115)\n+($J336*'fnd base rates'!D$119)\n+($K336*'fnd base rates'!D$120)\n+($M336*'fnd base rates'!D$122)\n+($N336*'fnd base rates'!D$123)\n+($O336*'fnd base rates'!D$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,4)))\n*$R336","v":747.50016000000005},{"$f":"(($D336*'fnd base rates'!E$110)\n+($E336*'fnd base rates'!E$111)\n+($F336*'fnd base rates'!E$112)\n+($G336*'fnd base rates'!E$113)\n+($H336*'fnd base rates'!E$114)\n+($I336*'fnd base rates'!E$115)\n+($J336*'fnd base rates'!E$119)\n+($K336*'fnd base rates'!E$120)\n+($M336*'fnd base rates'!E$122)\n+($N336*'fnd base rates'!E$123)\n+($O336*'fnd base rates'!E$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,5)))\n*$R336","v":3784.7102568},{"$f":"(($D336*'fnd base rates'!F$110)\n+($E336*'fnd base rates'!F$111)\n+($F336*'fnd base rates'!F$112)\n+($G336*'fnd base rates'!F$113)\n+($H336*'fnd base rates'!F$114)\n+($I336*'fnd base rates'!F$115)\n+($J336*'fnd base rates'!F$119)\n+($K336*'fnd base rates'!F$120)\n+($M336*'fnd base rates'!F$122)\n+($N336*'fnd base rates'!F$123)\n+($O336*'fnd base rates'!F$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,6)))\n*$R336","v":1212.6289982400003},{"$f":"(($D336*'fnd base rates'!G$110)\n+($E336*'fnd base rates'!G$111)\n+($F336*'fnd base rates'!G$112)\n+($G336*'fnd base rates'!G$113)\n+($H336*'fnd base rates'!G$114)\n+($I336*'fnd base rates'!G$115)\n+($J336*'fnd base rates'!G$119)\n+($K336*'fnd base rates'!G$120)\n+($M336*'fnd base rates'!G$122)\n+($N336*'fnd base rates'!G$123)\n+($O336*'fnd base rates'!G$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,7)))\n*$R336","v":152.865084768},{"$f":"(($D336*'fnd base rates'!H$110)\n+($E336*'fnd base rates'!H$111)\n+($F336*'fnd base rates'!H$112)\n+($G336*'fnd base rates'!H$113)\n+($H336*'fnd base rates'!H$114)\n+($I336*'fnd base rates'!H$115)\n+($J336*'fnd base rates'!H$119)\n+($K336*'fnd base rates'!H$120)\n+($M336*'fnd base rates'!H$122)\n+($N336*'fnd base rates'!H$123)\n+($O336*'fnd base rates'!H$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D336*'fnd base rates'!I$110)\n+($E336*'fnd base rates'!I$111)\n+($F336*'fnd base rates'!I$112)\n+($G336*'fnd base rates'!I$113)\n+($H336*'fnd base rates'!I$114)\n+($I336*'fnd base rates'!I$115)\n+($J336*'fnd base rates'!I$119)\n+($K336*'fnd base rates'!I$120)\n+($M336*'fnd base rates'!I$122)\n+($N336*'fnd base rates'!I$123)\n+($O336*'fnd base rates'!I$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,9)))\n*$R336","v":249.41664},{"$f":"(($D336*'fnd base rates'!J$110)\n+($E336*'fnd base rates'!J$111)\n+($F336*'fnd base rates'!J$112)\n+($G336*'fnd base rates'!J$113)\n+($H336*'fnd base rates'!J$114)\n+($I336*'fnd base rates'!J$115)\n+($J336*'fnd base rates'!J$119)\n+($K336*'fnd base rates'!J$120)\n+($M336*'fnd base rates'!J$122)\n+($N336*'fnd base rates'!J$123)\n+($O336*'fnd base rates'!J$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,10)))\n*$R336","v":148.82208000000003},{"$f":"(($D336*'fnd base rates'!K$110)\n+($E336*'fnd base rates'!K$111)\n+($F336*'fnd base rates'!K$112)\n+($G336*'fnd base rates'!K$113)\n+($H336*'fnd base rates'!K$114)\n+($I336*'fnd base rates'!K$115)\n+($J336*'fnd base rates'!K$119)\n+($K336*'fnd base rates'!K$120)\n+($M336*'fnd base rates'!K$122)\n+($N336*'fnd base rates'!K$123)\n+($O336*'fnd base rates'!K$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,11)))\n*$R336","v":1072.7040836160002},{"$f":"(($D336*'fnd base rates'!L$110)\n+($E336*'fnd base rates'!L$111)\n+($F336*'fnd base rates'!L$112)\n+($G336*'fnd base rates'!L$113)\n+($H336*'fnd base rates'!L$114)\n+($I336*'fnd base rates'!L$115)\n+($J336*'fnd base rates'!L$119)\n+($K336*'fnd base rates'!L$120)\n+($M336*'fnd base rates'!L$122)\n+($N336*'fnd base rates'!L$123)\n+($O336*'fnd base rates'!L$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D336*'fnd base rates'!M$110)\n+($E336*'fnd base rates'!M$111)\n+($F336*'fnd base rates'!M$112)\n+($G336*'fnd base rates'!M$113)\n+($H336*'fnd base rates'!M$114)\n+($I336*'fnd base rates'!M$115)\n+($J336*'fnd base rates'!M$119)\n+($K336*'fnd base rates'!M$120)\n+($M336*'fnd base rates'!M$122)\n+($N336*'fnd base rates'!M$123)\n+($O336*'fnd base rates'!M$124)\n+($P336*VLOOKUP($S336+15,rate_basefnd,13)))","v":0},9541.4992319796111,null,447101212,"447","101","212",1,1,9541.4992319796111,9541,0,9541,null,null,null,null,null,9541,0,9541,-2,9543,13,9530]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D337","v":0},{"$f":"'fnd enro'!E337","v":0},{"$f":"'fnd enro'!F337","v":1},{"$f":"'fnd enro'!G337","v":0},{"$f":"'fnd enro'!H337","v":0},{"$f":"'fnd enro'!I337","v":0},{"$f":"'fnd enro'!J337","v":0},{"$f":"'fnd enro'!K337","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L337","v":0},{"$f":"'fnd enro'!M337+'fnd enro'!N337","v":1},{"$f":"'fnd enro'!O337","v":0},{"$f":"'fnd enro'!P337","v":0},{"$f":"'fnd enro'!Q337+'fnd enro'!R337","v":1},{"$f":"'fnd enro'!T337","v":1},1.056,{"$f":"VALUE('fnd enro'!S337)","v":10},null,{"$f":"(($D337*'fnd base rates'!C$110)\n+($E337*'fnd base rates'!C$111)\n+($F337*'fnd base rates'!C$112)\n+($G337*'fnd base rates'!C$113)\n+($H337*'fnd base rates'!C$114)\n+($I337*'fnd base rates'!C$115)\n+($J337*'fnd base rates'!C$119)\n+($K337*'fnd base rates'!C$120)\n+($M337*'fnd base rates'!C$122)\n+($N337*'fnd base rates'!C$123)\n+($O337*'fnd base rates'!C$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,3)))\n*$R337","v":683.11451155199995},{"$f":"(($D337*'fnd base rates'!D$110)\n+($E337*'fnd base rates'!D$111)\n+($F337*'fnd base rates'!D$112)\n+($G337*'fnd base rates'!D$113)\n+($H337*'fnd base rates'!D$114)\n+($I337*'fnd base rates'!D$115)\n+($J337*'fnd base rates'!D$119)\n+($K337*'fnd base rates'!D$120)\n+($M337*'fnd base rates'!D$122)\n+($N337*'fnd base rates'!D$123)\n+($O337*'fnd base rates'!D$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,4)))\n*$R337","v":1225.7942399999999},{"$f":"(($D337*'fnd base rates'!E$110)\n+($E337*'fnd base rates'!E$111)\n+($F337*'fnd base rates'!E$112)\n+($G337*'fnd base rates'!E$113)\n+($H337*'fnd base rates'!E$114)\n+($I337*'fnd base rates'!E$115)\n+($J337*'fnd base rates'!E$119)\n+($K337*'fnd base rates'!E$120)\n+($M337*'fnd base rates'!E$122)\n+($N337*'fnd base rates'!E$123)\n+($O337*'fnd base rates'!E$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,5)))\n*$R337","v":7993.6833768000006},{"$f":"(($D337*'fnd base rates'!F$110)\n+($E337*'fnd base rates'!F$111)\n+($F337*'fnd base rates'!F$112)\n+($G337*'fnd base rates'!F$113)\n+($H337*'fnd base rates'!F$114)\n+($I337*'fnd base rates'!F$115)\n+($J337*'fnd base rates'!F$119)\n+($K337*'fnd base rates'!F$120)\n+($M337*'fnd base rates'!F$122)\n+($N337*'fnd base rates'!F$123)\n+($O337*'fnd base rates'!F$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,6)))\n*$R337","v":1379.2024382400002},{"$f":"(($D337*'fnd base rates'!G$110)\n+($E337*'fnd base rates'!G$111)\n+($F337*'fnd base rates'!G$112)\n+($G337*'fnd base rates'!G$113)\n+($H337*'fnd base rates'!G$114)\n+($I337*'fnd base rates'!G$115)\n+($J337*'fnd base rates'!G$119)\n+($K337*'fnd base rates'!G$120)\n+($M337*'fnd base rates'!G$122)\n+($N337*'fnd base rates'!G$123)\n+($O337*'fnd base rates'!G$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,7)))\n*$R337","v":348.05612476800002},{"$f":"(($D337*'fnd base rates'!H$110)\n+($E337*'fnd base rates'!H$111)\n+($F337*'fnd base rates'!H$112)\n+($G337*'fnd base rates'!H$113)\n+($H337*'fnd base rates'!H$114)\n+($I337*'fnd base rates'!H$115)\n+($J337*'fnd base rates'!H$119)\n+($K337*'fnd base rates'!H$120)\n+($M337*'fnd base rates'!H$122)\n+($N337*'fnd base rates'!H$123)\n+($O337*'fnd base rates'!H$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D337*'fnd base rates'!I$110)\n+($E337*'fnd base rates'!I$111)\n+($F337*'fnd base rates'!I$112)\n+($G337*'fnd base rates'!I$113)\n+($H337*'fnd base rates'!I$114)\n+($I337*'fnd base rates'!I$115)\n+($J337*'fnd base rates'!I$119)\n+($K337*'fnd base rates'!I$120)\n+($M337*'fnd base rates'!I$122)\n+($N337*'fnd base rates'!I$123)\n+($O337*'fnd base rates'!I$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,9)))\n*$R337","v":444.02688000000001},{"$f":"(($D337*'fnd base rates'!J$110)\n+($E337*'fnd base rates'!J$111)\n+($F337*'fnd base rates'!J$112)\n+($G337*'fnd base rates'!J$113)\n+($H337*'fnd base rates'!J$114)\n+($I337*'fnd base rates'!J$115)\n+($J337*'fnd base rates'!J$119)\n+($K337*'fnd base rates'!J$120)\n+($M337*'fnd base rates'!J$122)\n+($N337*'fnd base rates'!J$123)\n+($O337*'fnd base rates'!J$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,10)))\n*$R337","v":763.31904000000009},{"$f":"(($D337*'fnd base rates'!K$110)\n+($E337*'fnd base rates'!K$111)\n+($F337*'fnd base rates'!K$112)\n+($G337*'fnd base rates'!K$113)\n+($H337*'fnd base rates'!K$114)\n+($I337*'fnd base rates'!K$115)\n+($J337*'fnd base rates'!K$119)\n+($K337*'fnd base rates'!K$120)\n+($M337*'fnd base rates'!K$122)\n+($N337*'fnd base rates'!K$123)\n+($O337*'fnd base rates'!K$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,11)))\n*$R337","v":1358.246483616},{"$f":"(($D337*'fnd base rates'!L$110)\n+($E337*'fnd base rates'!L$111)\n+($F337*'fnd base rates'!L$112)\n+($G337*'fnd base rates'!L$113)\n+($H337*'fnd base rates'!L$114)\n+($I337*'fnd base rates'!L$115)\n+($J337*'fnd base rates'!L$119)\n+($K337*'fnd base rates'!L$120)\n+($M337*'fnd base rates'!L$122)\n+($N337*'fnd base rates'!L$123)\n+($O337*'fnd base rates'!L$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,12)))","v":1880.6461932893244},{"$f":"(($D337*'fnd base rates'!M$110)\n+($E337*'fnd base rates'!M$111)\n+($F337*'fnd base rates'!M$112)\n+($G337*'fnd base rates'!M$113)\n+($H337*'fnd base rates'!M$114)\n+($I337*'fnd base rates'!M$115)\n+($J337*'fnd base rates'!M$119)\n+($K337*'fnd base rates'!M$120)\n+($M337*'fnd base rates'!M$122)\n+($N337*'fnd base rates'!M$123)\n+($O337*'fnd base rates'!M$124)\n+($P337*VLOOKUP($S337+15,rate_basefnd,13)))","v":0},16694.202866265325,null,447101214,"447","101","214",1,1,16694.202866265325,16694,0,16694,null,null,null,null,null,16694,0,16694,503,16191,25,16166]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D338","v":0},{"$f":"'fnd enro'!E338","v":0},{"$f":"'fnd enro'!F338","v":0},{"$f":"'fnd enro'!G338","v":2},{"$f":"'fnd enro'!H338","v":2},{"$f":"'fnd enro'!I338","v":0},{"$f":"'fnd enro'!J338","v":0},{"$f":"'fnd enro'!K338","v":0.15160000000000001},{"$f":"'fnd enro'!L338","v":0},{"$f":"'fnd enro'!M338+'fnd enro'!N338","v":0},{"$f":"'fnd enro'!O338","v":0},{"$f":"'fnd enro'!P338","v":0},{"$f":"'fnd enro'!Q338+'fnd enro'!R338","v":0},{"$f":"'fnd enro'!T338","v":4},1.056,{"$f":"VALUE('fnd enro'!S338)","v":1},null,{"$f":"(($D338*'fnd base rates'!C$110)\n+($E338*'fnd base rates'!C$111)\n+($F338*'fnd base rates'!C$112)\n+($G338*'fnd base rates'!C$113)\n+($H338*'fnd base rates'!C$114)\n+($I338*'fnd base rates'!C$115)\n+($J338*'fnd base rates'!C$119)\n+($K338*'fnd base rates'!C$120)\n+($M338*'fnd base rates'!C$122)\n+($N338*'fnd base rates'!C$123)\n+($O338*'fnd base rates'!C$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,3)))\n*$R338","v":2088.5514862080004},{"$f":"(($D338*'fnd base rates'!D$110)\n+($E338*'fnd base rates'!D$111)\n+($F338*'fnd base rates'!D$112)\n+($G338*'fnd base rates'!D$113)\n+($H338*'fnd base rates'!D$114)\n+($I338*'fnd base rates'!D$115)\n+($J338*'fnd base rates'!D$119)\n+($K338*'fnd base rates'!D$120)\n+($M338*'fnd base rates'!D$122)\n+($N338*'fnd base rates'!D$123)\n+($O338*'fnd base rates'!D$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,4)))\n*$R338","v":2990.0006400000002},{"$f":"(($D338*'fnd base rates'!E$110)\n+($E338*'fnd base rates'!E$111)\n+($F338*'fnd base rates'!E$112)\n+($G338*'fnd base rates'!E$113)\n+($H338*'fnd base rates'!E$114)\n+($I338*'fnd base rates'!E$115)\n+($J338*'fnd base rates'!E$119)\n+($K338*'fnd base rates'!E$120)\n+($M338*'fnd base rates'!E$122)\n+($N338*'fnd base rates'!E$123)\n+($O338*'fnd base rates'!E$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,5)))\n*$R338","v":14316.2803872},{"$f":"(($D338*'fnd base rates'!F$110)\n+($E338*'fnd base rates'!F$111)\n+($F338*'fnd base rates'!F$112)\n+($G338*'fnd base rates'!F$113)\n+($H338*'fnd base rates'!F$114)\n+($I338*'fnd base rates'!F$115)\n+($J338*'fnd base rates'!F$119)\n+($K338*'fnd base rates'!F$120)\n+($M338*'fnd base rates'!F$122)\n+($N338*'fnd base rates'!F$123)\n+($O338*'fnd base rates'!F$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,6)))\n*$R338","v":4357.9553529600007},{"$f":"(($D338*'fnd base rates'!G$110)\n+($E338*'fnd base rates'!G$111)\n+($F338*'fnd base rates'!G$112)\n+($G338*'fnd base rates'!G$113)\n+($H338*'fnd base rates'!G$114)\n+($I338*'fnd base rates'!G$115)\n+($J338*'fnd base rates'!G$119)\n+($K338*'fnd base rates'!G$120)\n+($M338*'fnd base rates'!G$122)\n+($N338*'fnd base rates'!G$123)\n+($O338*'fnd base rates'!G$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,7)))\n*$R338","v":634.26993907200006},{"$f":"(($D338*'fnd base rates'!H$110)\n+($E338*'fnd base rates'!H$111)\n+($F338*'fnd base rates'!H$112)\n+($G338*'fnd base rates'!H$113)\n+($H338*'fnd base rates'!H$114)\n+($I338*'fnd base rates'!H$115)\n+($J338*'fnd base rates'!H$119)\n+($K338*'fnd base rates'!H$120)\n+($M338*'fnd base rates'!H$122)\n+($N338*'fnd base rates'!H$123)\n+($O338*'fnd base rates'!H$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,8)))","v":1936.0943119999999},{"$f":"(($D338*'fnd base rates'!I$110)\n+($E338*'fnd base rates'!I$111)\n+($F338*'fnd base rates'!I$112)\n+($G338*'fnd base rates'!I$113)\n+($H338*'fnd base rates'!I$114)\n+($I338*'fnd base rates'!I$115)\n+($J338*'fnd base rates'!I$119)\n+($K338*'fnd base rates'!I$120)\n+($M338*'fnd base rates'!I$122)\n+($N338*'fnd base rates'!I$123)\n+($O338*'fnd base rates'!I$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,9)))\n*$R338","v":1162.8038399999998},{"$f":"(($D338*'fnd base rates'!J$110)\n+($E338*'fnd base rates'!J$111)\n+($F338*'fnd base rates'!J$112)\n+($G338*'fnd base rates'!J$113)\n+($H338*'fnd base rates'!J$114)\n+($I338*'fnd base rates'!J$115)\n+($J338*'fnd base rates'!J$119)\n+($K338*'fnd base rates'!J$120)\n+($M338*'fnd base rates'!J$122)\n+($N338*'fnd base rates'!J$123)\n+($O338*'fnd base rates'!J$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,10)))\n*$R338","v":783.84767999999997},{"$f":"(($D338*'fnd base rates'!K$110)\n+($E338*'fnd base rates'!K$111)\n+($F338*'fnd base rates'!K$112)\n+($G338*'fnd base rates'!K$113)\n+($H338*'fnd base rates'!K$114)\n+($I338*'fnd base rates'!K$115)\n+($J338*'fnd base rates'!K$119)\n+($K338*'fnd base rates'!K$120)\n+($M338*'fnd base rates'!K$122)\n+($N338*'fnd base rates'!K$123)\n+($O338*'fnd base rates'!K$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,11)))\n*$R338","v":4450.9692944639992},{"$f":"(($D338*'fnd base rates'!L$110)\n+($E338*'fnd base rates'!L$111)\n+($F338*'fnd base rates'!L$112)\n+($G338*'fnd base rates'!L$113)\n+($H338*'fnd base rates'!L$114)\n+($I338*'fnd base rates'!L$115)\n+($J338*'fnd base rates'!L$119)\n+($K338*'fnd base rates'!L$120)\n+($M338*'fnd base rates'!L$122)\n+($N338*'fnd base rates'!L$123)\n+($O338*'fnd base rates'!L$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,12)))","v":4728.7638128965827},{"$f":"(($D338*'fnd base rates'!M$110)\n+($E338*'fnd base rates'!M$111)\n+($F338*'fnd base rates'!M$112)\n+($G338*'fnd base rates'!M$113)\n+($H338*'fnd base rates'!M$114)\n+($I338*'fnd base rates'!M$115)\n+($J338*'fnd base rates'!M$119)\n+($K338*'fnd base rates'!M$120)\n+($M338*'fnd base rates'!M$122)\n+($N338*'fnd base rates'!M$123)\n+($O338*'fnd base rates'!M$124)\n+($P338*VLOOKUP($S338+15,rate_basefnd,13)))","v":0},37449.536744800585,null,447101220,"447","101","220",1,4,37449.536744800585,9362,0,9362,null,null,null,null,null,9362,0,9362,-3,9365,14,9351]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D339","v":0},{"$f":"'fnd enro'!E339","v":0},{"$f":"'fnd enro'!F339","v":2},{"$f":"'fnd enro'!G339","v":4},{"$f":"'fnd enro'!H339","v":1},{"$f":"'fnd enro'!I339","v":0},{"$f":"'fnd enro'!J339","v":0},{"$f":"'fnd enro'!K339","v":0.26529999999999998},{"$f":"'fnd enro'!L339","v":0},{"$f":"'fnd enro'!M339+'fnd enro'!N339","v":0},{"$f":"'fnd enro'!O339","v":0},{"$f":"'fnd enro'!P339","v":0},{"$f":"'fnd enro'!Q339+'fnd enro'!R339","v":1},{"$f":"'fnd enro'!T339","v":7},1.056,{"$f":"VALUE('fnd enro'!S339)","v":3},null,{"$f":"(($D339*'fnd base rates'!C$110)\n+($E339*'fnd base rates'!C$111)\n+($F339*'fnd base rates'!C$112)\n+($G339*'fnd base rates'!C$113)\n+($H339*'fnd base rates'!C$114)\n+($I339*'fnd base rates'!C$115)\n+($J339*'fnd base rates'!C$119)\n+($K339*'fnd base rates'!C$120)\n+($M339*'fnd base rates'!C$122)\n+($N339*'fnd base rates'!C$123)\n+($O339*'fnd base rates'!C$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,3)))\n*$R339","v":3709.982700864},{"$f":"(($D339*'fnd base rates'!D$110)\n+($E339*'fnd base rates'!D$111)\n+($F339*'fnd base rates'!D$112)\n+($G339*'fnd base rates'!D$113)\n+($H339*'fnd base rates'!D$114)\n+($I339*'fnd base rates'!D$115)\n+($J339*'fnd base rates'!D$119)\n+($K339*'fnd base rates'!D$120)\n+($M339*'fnd base rates'!D$122)\n+($N339*'fnd base rates'!D$123)\n+($O339*'fnd base rates'!D$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,4)))\n*$R339","v":5493.1958399999994},{"$f":"(($D339*'fnd base rates'!E$110)\n+($E339*'fnd base rates'!E$111)\n+($F339*'fnd base rates'!E$112)\n+($G339*'fnd base rates'!E$113)\n+($H339*'fnd base rates'!E$114)\n+($I339*'fnd base rates'!E$115)\n+($J339*'fnd base rates'!E$119)\n+($K339*'fnd base rates'!E$120)\n+($M339*'fnd base rates'!E$122)\n+($N339*'fnd base rates'!E$123)\n+($O339*'fnd base rates'!E$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,5)))\n*$R339","v":28626.704277600005},{"$f":"(($D339*'fnd base rates'!F$110)\n+($E339*'fnd base rates'!F$111)\n+($F339*'fnd base rates'!F$112)\n+($G339*'fnd base rates'!F$113)\n+($H339*'fnd base rates'!F$114)\n+($I339*'fnd base rates'!F$115)\n+($J339*'fnd base rates'!F$119)\n+($K339*'fnd base rates'!F$120)\n+($M339*'fnd base rates'!F$122)\n+($N339*'fnd base rates'!F$123)\n+($O339*'fnd base rates'!F$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,6)))\n*$R339","v":8242.1226676799997},{"$f":"(($D339*'fnd base rates'!G$110)\n+($E339*'fnd base rates'!G$111)\n+($F339*'fnd base rates'!G$112)\n+($G339*'fnd base rates'!G$113)\n+($H339*'fnd base rates'!G$114)\n+($I339*'fnd base rates'!G$115)\n+($J339*'fnd base rates'!G$119)\n+($K339*'fnd base rates'!G$120)\n+($M339*'fnd base rates'!G$122)\n+($N339*'fnd base rates'!G$123)\n+($O339*'fnd base rates'!G$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,7)))\n*$R339","v":1204.8856733760001},{"$f":"(($D339*'fnd base rates'!H$110)\n+($E339*'fnd base rates'!H$111)\n+($F339*'fnd base rates'!H$112)\n+($G339*'fnd base rates'!H$113)\n+($H339*'fnd base rates'!H$114)\n+($I339*'fnd base rates'!H$115)\n+($J339*'fnd base rates'!H$119)\n+($K339*'fnd base rates'!H$120)\n+($M339*'fnd base rates'!H$122)\n+($N339*'fnd base rates'!H$123)\n+($O339*'fnd base rates'!H$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,8)))","v":3406.0850460000001},{"$f":"(($D339*'fnd base rates'!I$110)\n+($E339*'fnd base rates'!I$111)\n+($F339*'fnd base rates'!I$112)\n+($G339*'fnd base rates'!I$113)\n+($H339*'fnd base rates'!I$114)\n+($I339*'fnd base rates'!I$115)\n+($J339*'fnd base rates'!I$119)\n+($K339*'fnd base rates'!I$120)\n+($M339*'fnd base rates'!I$122)\n+($N339*'fnd base rates'!I$123)\n+($O339*'fnd base rates'!I$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,9)))\n*$R339","v":1931.54016},{"$f":"(($D339*'fnd base rates'!J$110)\n+($E339*'fnd base rates'!J$111)\n+($F339*'fnd base rates'!J$112)\n+($G339*'fnd base rates'!J$113)\n+($H339*'fnd base rates'!J$114)\n+($I339*'fnd base rates'!J$115)\n+($J339*'fnd base rates'!J$119)\n+($K339*'fnd base rates'!J$120)\n+($M339*'fnd base rates'!J$122)\n+($N339*'fnd base rates'!J$123)\n+($O339*'fnd base rates'!J$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,10)))\n*$R339","v":1572.34176},{"$f":"(($D339*'fnd base rates'!K$110)\n+($E339*'fnd base rates'!K$111)\n+($F339*'fnd base rates'!K$112)\n+($G339*'fnd base rates'!K$113)\n+($H339*'fnd base rates'!K$114)\n+($I339*'fnd base rates'!K$115)\n+($J339*'fnd base rates'!K$119)\n+($K339*'fnd base rates'!K$120)\n+($M339*'fnd base rates'!K$122)\n+($N339*'fnd base rates'!K$123)\n+($O339*'fnd base rates'!K$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,11)))\n*$R339","v":7589.0050653119997},{"$f":"(($D339*'fnd base rates'!L$110)\n+($E339*'fnd base rates'!L$111)\n+($F339*'fnd base rates'!L$112)\n+($G339*'fnd base rates'!L$113)\n+($H339*'fnd base rates'!L$114)\n+($I339*'fnd base rates'!L$115)\n+($J339*'fnd base rates'!L$119)\n+($K339*'fnd base rates'!L$120)\n+($M339*'fnd base rates'!L$122)\n+($N339*'fnd base rates'!L$123)\n+($O339*'fnd base rates'!L$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,12)))","v":8587.5957300377704},{"$f":"(($D339*'fnd base rates'!M$110)\n+($E339*'fnd base rates'!M$111)\n+($F339*'fnd base rates'!M$112)\n+($G339*'fnd base rates'!M$113)\n+($H339*'fnd base rates'!M$114)\n+($I339*'fnd base rates'!M$115)\n+($J339*'fnd base rates'!M$119)\n+($K339*'fnd base rates'!M$120)\n+($M339*'fnd base rates'!M$122)\n+($N339*'fnd base rates'!M$123)\n+($O339*'fnd base rates'!M$124)\n+($P339*VLOOKUP($S339+15,rate_basefnd,13)))","v":0},70363.458920869773,null,447101238,"447","101","238",1,7,70363.458920869773,10052,0,10052,null,null,null,null,null,10052,0,10052,-1,10053,12,10041]
[447,447101265,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D340","v":0},{"$f":"'fnd enro'!E340","v":0},{"$f":"'fnd enro'!F340","v":0},{"$f":"'fnd enro'!G340","v":0},{"$f":"'fnd enro'!H340","v":1},{"$f":"'fnd enro'!I340","v":0},{"$f":"'fnd enro'!J340","v":0},{"$f":"'fnd enro'!K340","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L340","v":0},{"$f":"'fnd enro'!M340+'fnd enro'!N340","v":0},{"$f":"'fnd enro'!O340","v":0},{"$f":"'fnd enro'!P340","v":0},{"$f":"'fnd enro'!Q340+'fnd enro'!R340","v":0},{"$f":"'fnd enro'!T340","v":1},1.056,{"$f":"VALUE('fnd enro'!S340)","v":1},null,{"$f":"(($D340*'fnd base rates'!C$110)\n+($E340*'fnd base rates'!C$111)\n+($F340*'fnd base rates'!C$112)\n+($G340*'fnd base rates'!C$113)\n+($H340*'fnd base rates'!C$114)\n+($I340*'fnd base rates'!C$115)\n+($J340*'fnd base rates'!C$119)\n+($K340*'fnd base rates'!C$120)\n+($M340*'fnd base rates'!C$122)\n+($N340*'fnd base rates'!C$123)\n+($O340*'fnd base rates'!C$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,3)))\n*$R340","v":522.13787155200009},{"$f":"(($D340*'fnd base rates'!D$110)\n+($E340*'fnd base rates'!D$111)\n+($F340*'fnd base rates'!D$112)\n+($G340*'fnd base rates'!D$113)\n+($H340*'fnd base rates'!D$114)\n+($I340*'fnd base rates'!D$115)\n+($J340*'fnd base rates'!D$119)\n+($K340*'fnd base rates'!D$120)\n+($M340*'fnd base rates'!D$122)\n+($N340*'fnd base rates'!D$123)\n+($O340*'fnd base rates'!D$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,4)))\n*$R340","v":747.50016000000005},{"$f":"(($D340*'fnd base rates'!E$110)\n+($E340*'fnd base rates'!E$111)\n+($F340*'fnd base rates'!E$112)\n+($G340*'fnd base rates'!E$113)\n+($H340*'fnd base rates'!E$114)\n+($I340*'fnd base rates'!E$115)\n+($J340*'fnd base rates'!E$119)\n+($K340*'fnd base rates'!E$120)\n+($M340*'fnd base rates'!E$122)\n+($N340*'fnd base rates'!E$123)\n+($O340*'fnd base rates'!E$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,5)))\n*$R340","v":3373.4299368000002},{"$f":"(($D340*'fnd base rates'!F$110)\n+($E340*'fnd base rates'!F$111)\n+($F340*'fnd base rates'!F$112)\n+($G340*'fnd base rates'!F$113)\n+($H340*'fnd base rates'!F$114)\n+($I340*'fnd base rates'!F$115)\n+($J340*'fnd base rates'!F$119)\n+($K340*'fnd base rates'!F$120)\n+($M340*'fnd base rates'!F$122)\n+($N340*'fnd base rates'!F$123)\n+($O340*'fnd base rates'!F$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,6)))\n*$R340","v":966.34867824000014},{"$f":"(($D340*'fnd base rates'!G$110)\n+($E340*'fnd base rates'!G$111)\n+($F340*'fnd base rates'!G$112)\n+($G340*'fnd base rates'!G$113)\n+($H340*'fnd base rates'!G$114)\n+($I340*'fnd base rates'!G$115)\n+($J340*'fnd base rates'!G$119)\n+($K340*'fnd base rates'!G$120)\n+($M340*'fnd base rates'!G$122)\n+($N340*'fnd base rates'!G$123)\n+($O340*'fnd base rates'!G$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,7)))\n*$R340","v":164.26988476800003},{"$f":"(($D340*'fnd base rates'!H$110)\n+($E340*'fnd base rates'!H$111)\n+($F340*'fnd base rates'!H$112)\n+($G340*'fnd base rates'!H$113)\n+($H340*'fnd base rates'!H$114)\n+($I340*'fnd base rates'!H$115)\n+($J340*'fnd base rates'!H$119)\n+($K340*'fnd base rates'!H$120)\n+($M340*'fnd base rates'!H$122)\n+($N340*'fnd base rates'!H$123)\n+($O340*'fnd base rates'!H$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D340*'fnd base rates'!I$110)\n+($E340*'fnd base rates'!I$111)\n+($F340*'fnd base rates'!I$112)\n+($G340*'fnd base rates'!I$113)\n+($H340*'fnd base rates'!I$114)\n+($I340*'fnd base rates'!I$115)\n+($J340*'fnd base rates'!I$119)\n+($K340*'fnd base rates'!I$120)\n+($M340*'fnd base rates'!I$122)\n+($N340*'fnd base rates'!I$123)\n+($O340*'fnd base rates'!I$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,9)))\n*$R340","v":331.98527999999999},{"$f":"(($D340*'fnd base rates'!J$110)\n+($E340*'fnd base rates'!J$111)\n+($F340*'fnd base rates'!J$112)\n+($G340*'fnd base rates'!J$113)\n+($H340*'fnd base rates'!J$114)\n+($I340*'fnd base rates'!J$115)\n+($J340*'fnd base rates'!J$119)\n+($K340*'fnd base rates'!J$120)\n+($M340*'fnd base rates'!J$122)\n+($N340*'fnd base rates'!J$123)\n+($O340*'fnd base rates'!J$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,10)))\n*$R340","v":243.10176000000001},{"$f":"(($D340*'fnd base rates'!K$110)\n+($E340*'fnd base rates'!K$111)\n+($F340*'fnd base rates'!K$112)\n+($G340*'fnd base rates'!K$113)\n+($H340*'fnd base rates'!K$114)\n+($I340*'fnd base rates'!K$115)\n+($J340*'fnd base rates'!K$119)\n+($K340*'fnd base rates'!K$120)\n+($M340*'fnd base rates'!K$122)\n+($N340*'fnd base rates'!K$123)\n+($O340*'fnd base rates'!K$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,11)))\n*$R340","v":1152.7805636160001},{"$f":"(($D340*'fnd base rates'!L$110)\n+($E340*'fnd base rates'!L$111)\n+($F340*'fnd base rates'!L$112)\n+($G340*'fnd base rates'!L$113)\n+($H340*'fnd base rates'!L$114)\n+($I340*'fnd base rates'!L$115)\n+($J340*'fnd base rates'!L$119)\n+($K340*'fnd base rates'!L$120)\n+($M340*'fnd base rates'!L$122)\n+($N340*'fnd base rates'!L$123)\n+($O340*'fnd base rates'!L$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D340*'fnd base rates'!M$110)\n+($E340*'fnd base rates'!M$111)\n+($F340*'fnd base rates'!M$112)\n+($G340*'fnd base rates'!M$113)\n+($H340*'fnd base rates'!M$114)\n+($I340*'fnd base rates'!M$115)\n+($J340*'fnd base rates'!M$119)\n+($K340*'fnd base rates'!M$120)\n+($M340*'fnd base rates'!M$122)\n+($N340*'fnd base rates'!M$123)\n+($O340*'fnd base rates'!M$124)\n+($P340*VLOOKUP($S340+15,rate_basefnd,13)))","v":0},9183.2691404206835,null,447101265,"447","101","265",1,1,9183.2691404206835,9183,0,9183,null,null,null,null,null,9183,0,9183,-4,9187,15,9172]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D341","v":0},{"$f":"'fnd enro'!E341","v":0},{"$f":"'fnd enro'!F341","v":0},{"$f":"'fnd enro'!G341","v":2},{"$f":"'fnd enro'!H341","v":1},{"$f":"'fnd enro'!I341","v":0},{"$f":"'fnd enro'!J341","v":0},{"$f":"'fnd enro'!K341","v":0.1137},{"$f":"'fnd enro'!L341","v":0},{"$f":"'fnd enro'!M341+'fnd enro'!N341","v":0},{"$f":"'fnd enro'!O341","v":0},{"$f":"'fnd enro'!P341","v":0},{"$f":"'fnd enro'!Q341+'fnd enro'!R341","v":1},{"$f":"'fnd enro'!T341","v":3},1.056,{"$f":"VALUE('fnd enro'!S341)","v":7},null,{"$f":"(($D341*'fnd base rates'!C$110)\n+($E341*'fnd base rates'!C$111)\n+($F341*'fnd base rates'!C$112)\n+($G341*'fnd base rates'!C$113)\n+($H341*'fnd base rates'!C$114)\n+($I341*'fnd base rates'!C$115)\n+($J341*'fnd base rates'!C$119)\n+($K341*'fnd base rates'!C$120)\n+($M341*'fnd base rates'!C$122)\n+($N341*'fnd base rates'!C$123)\n+($O341*'fnd base rates'!C$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,3)))\n*$R341","v":1627.9150546559999},{"$f":"(($D341*'fnd base rates'!D$110)\n+($E341*'fnd base rates'!D$111)\n+($F341*'fnd base rates'!D$112)\n+($G341*'fnd base rates'!D$113)\n+($H341*'fnd base rates'!D$114)\n+($I341*'fnd base rates'!D$115)\n+($J341*'fnd base rates'!D$119)\n+($K341*'fnd base rates'!D$120)\n+($M341*'fnd base rates'!D$122)\n+($N341*'fnd base rates'!D$123)\n+($O341*'fnd base rates'!D$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,4)))\n*$R341","v":2533.8931200000002},{"$f":"(($D341*'fnd base rates'!E$110)\n+($E341*'fnd base rates'!E$111)\n+($F341*'fnd base rates'!E$112)\n+($G341*'fnd base rates'!E$113)\n+($H341*'fnd base rates'!E$114)\n+($I341*'fnd base rates'!E$115)\n+($J341*'fnd base rates'!E$119)\n+($K341*'fnd base rates'!E$120)\n+($M341*'fnd base rates'!E$122)\n+($N341*'fnd base rates'!E$123)\n+($O341*'fnd base rates'!E$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,5)))\n*$R341","v":13787.4187704},{"$f":"(($D341*'fnd base rates'!F$110)\n+($E341*'fnd base rates'!F$111)\n+($F341*'fnd base rates'!F$112)\n+($G341*'fnd base rates'!F$113)\n+($H341*'fnd base rates'!F$114)\n+($I341*'fnd base rates'!F$115)\n+($J341*'fnd base rates'!F$119)\n+($K341*'fnd base rates'!F$120)\n+($M341*'fnd base rates'!F$122)\n+($N341*'fnd base rates'!F$123)\n+($O341*'fnd base rates'!F$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,6)))\n*$R341","v":3391.6066747200002},{"$f":"(($D341*'fnd base rates'!G$110)\n+($E341*'fnd base rates'!G$111)\n+($F341*'fnd base rates'!G$112)\n+($G341*'fnd base rates'!G$113)\n+($H341*'fnd base rates'!G$114)\n+($I341*'fnd base rates'!G$115)\n+($J341*'fnd base rates'!G$119)\n+($K341*'fnd base rates'!G$120)\n+($M341*'fnd base rates'!G$122)\n+($N341*'fnd base rates'!G$123)\n+($O341*'fnd base rates'!G$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,7)))\n*$R341","v":608.00869430400007},{"$f":"(($D341*'fnd base rates'!H$110)\n+($E341*'fnd base rates'!H$111)\n+($F341*'fnd base rates'!H$112)\n+($G341*'fnd base rates'!H$113)\n+($H341*'fnd base rates'!H$114)\n+($I341*'fnd base rates'!H$115)\n+($J341*'fnd base rates'!H$119)\n+($K341*'fnd base rates'!H$120)\n+($M341*'fnd base rates'!H$122)\n+($N341*'fnd base rates'!H$123)\n+($O341*'fnd base rates'!H$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D341*'fnd base rates'!I$110)\n+($E341*'fnd base rates'!I$111)\n+($F341*'fnd base rates'!I$112)\n+($G341*'fnd base rates'!I$113)\n+($H341*'fnd base rates'!I$114)\n+($I341*'fnd base rates'!I$115)\n+($J341*'fnd base rates'!I$119)\n+($K341*'fnd base rates'!I$120)\n+($M341*'fnd base rates'!I$122)\n+($N341*'fnd base rates'!I$123)\n+($O341*'fnd base rates'!I$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,9)))\n*$R341","v":946.00704000000007},{"$f":"(($D341*'fnd base rates'!J$110)\n+($E341*'fnd base rates'!J$111)\n+($F341*'fnd base rates'!J$112)\n+($G341*'fnd base rates'!J$113)\n+($H341*'fnd base rates'!J$114)\n+($I341*'fnd base rates'!J$115)\n+($J341*'fnd base rates'!J$119)\n+($K341*'fnd base rates'!J$120)\n+($M341*'fnd base rates'!J$122)\n+($N341*'fnd base rates'!J$123)\n+($O341*'fnd base rates'!J$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,10)))\n*$R341","v":1139.2867199999998},{"$f":"(($D341*'fnd base rates'!K$110)\n+($E341*'fnd base rates'!K$111)\n+($F341*'fnd base rates'!K$112)\n+($G341*'fnd base rates'!K$113)\n+($H341*'fnd base rates'!K$114)\n+($I341*'fnd base rates'!K$115)\n+($J341*'fnd base rates'!K$119)\n+($K341*'fnd base rates'!K$120)\n+($M341*'fnd base rates'!K$122)\n+($N341*'fnd base rates'!K$123)\n+($O341*'fnd base rates'!K$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,11)))\n*$R341","v":3298.1887308480004},{"$f":"(($D341*'fnd base rates'!L$110)\n+($E341*'fnd base rates'!L$111)\n+($F341*'fnd base rates'!L$112)\n+($G341*'fnd base rates'!L$113)\n+($H341*'fnd base rates'!L$114)\n+($I341*'fnd base rates'!L$115)\n+($J341*'fnd base rates'!L$119)\n+($K341*'fnd base rates'!L$120)\n+($M341*'fnd base rates'!L$122)\n+($N341*'fnd base rates'!L$123)\n+($O341*'fnd base rates'!L$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,12)))","v":3966.802385451901},{"$f":"(($D341*'fnd base rates'!M$110)\n+($E341*'fnd base rates'!M$111)\n+($F341*'fnd base rates'!M$112)\n+($G341*'fnd base rates'!M$113)\n+($H341*'fnd base rates'!M$114)\n+($I341*'fnd base rates'!M$115)\n+($J341*'fnd base rates'!M$119)\n+($K341*'fnd base rates'!M$120)\n+($M341*'fnd base rates'!M$122)\n+($N341*'fnd base rates'!M$123)\n+($O341*'fnd base rates'!M$124)\n+($P341*VLOOKUP($S341+15,rate_basefnd,13)))","v":0},32771.227924379898,null,447101307,"447","101","307",1,3,32771.227924379898,10924,0,10924,null,null,null,null,null,10924,0,10924,91,10833,14,10819]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D342","v":0},{"$f":"'fnd enro'!E342","v":0},{"$f":"'fnd enro'!F342","v":3},{"$f":"'fnd enro'!G342","v":13},{"$f":"'fnd enro'!H342","v":5},{"$f":"'fnd enro'!I342","v":0},{"$f":"'fnd enro'!J342","v":0},{"$f":"'fnd enro'!K342","v":0.79590000000000005},{"$f":"'fnd enro'!L342","v":0},{"$f":"'fnd enro'!M342+'fnd enro'!N342","v":1},{"$f":"'fnd enro'!O342","v":0},{"$f":"'fnd enro'!P342","v":0},{"$f":"'fnd enro'!Q342+'fnd enro'!R342","v":2},{"$f":"'fnd enro'!T342","v":21},1.056,{"$f":"VALUE('fnd enro'!S342)","v":2},null,{"$f":"(($D342*'fnd base rates'!C$110)\n+($E342*'fnd base rates'!C$111)\n+($F342*'fnd base rates'!C$112)\n+($G342*'fnd base rates'!C$113)\n+($H342*'fnd base rates'!C$114)\n+($I342*'fnd base rates'!C$115)\n+($J342*'fnd base rates'!C$119)\n+($K342*'fnd base rates'!C$120)\n+($M342*'fnd base rates'!C$122)\n+($N342*'fnd base rates'!C$123)\n+($O342*'fnd base rates'!C$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,3)))\n*$R342","v":11168.935622592002},{"$f":"(($D342*'fnd base rates'!D$110)\n+($E342*'fnd base rates'!D$111)\n+($F342*'fnd base rates'!D$112)\n+($G342*'fnd base rates'!D$113)\n+($H342*'fnd base rates'!D$114)\n+($I342*'fnd base rates'!D$115)\n+($J342*'fnd base rates'!D$119)\n+($K342*'fnd base rates'!D$120)\n+($M342*'fnd base rates'!D$122)\n+($N342*'fnd base rates'!D$123)\n+($O342*'fnd base rates'!D$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,4)))\n*$R342","v":16379.827200000002},{"$f":"(($D342*'fnd base rates'!E$110)\n+($E342*'fnd base rates'!E$111)\n+($F342*'fnd base rates'!E$112)\n+($G342*'fnd base rates'!E$113)\n+($H342*'fnd base rates'!E$114)\n+($I342*'fnd base rates'!E$115)\n+($J342*'fnd base rates'!E$119)\n+($K342*'fnd base rates'!E$120)\n+($M342*'fnd base rates'!E$122)\n+($N342*'fnd base rates'!E$123)\n+($O342*'fnd base rates'!E$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,5)))\n*$R342","v":83623.419712800009},{"$f":"(($D342*'fnd base rates'!F$110)\n+($E342*'fnd base rates'!F$111)\n+($F342*'fnd base rates'!F$112)\n+($G342*'fnd base rates'!F$113)\n+($H342*'fnd base rates'!F$114)\n+($I342*'fnd base rates'!F$115)\n+($J342*'fnd base rates'!F$119)\n+($K342*'fnd base rates'!F$120)\n+($M342*'fnd base rates'!F$122)\n+($N342*'fnd base rates'!F$123)\n+($O342*'fnd base rates'!F$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,6)))\n*$R342","v":24400.380803040003},{"$f":"(($D342*'fnd base rates'!G$110)\n+($E342*'fnd base rates'!G$111)\n+($F342*'fnd base rates'!G$112)\n+($G342*'fnd base rates'!G$113)\n+($H342*'fnd base rates'!G$114)\n+($I342*'fnd base rates'!G$115)\n+($J342*'fnd base rates'!G$119)\n+($K342*'fnd base rates'!G$120)\n+($M342*'fnd base rates'!G$122)\n+($N342*'fnd base rates'!G$123)\n+($O342*'fnd base rates'!G$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,7)))\n*$R342","v":3558.9847001280004},{"$f":"(($D342*'fnd base rates'!H$110)\n+($E342*'fnd base rates'!H$111)\n+($F342*'fnd base rates'!H$112)\n+($G342*'fnd base rates'!H$113)\n+($H342*'fnd base rates'!H$114)\n+($I342*'fnd base rates'!H$115)\n+($J342*'fnd base rates'!H$119)\n+($K342*'fnd base rates'!H$120)\n+($M342*'fnd base rates'!H$122)\n+($N342*'fnd base rates'!H$123)\n+($O342*'fnd base rates'!H$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,8)))","v":10312.615137999997},{"$f":"(($D342*'fnd base rates'!I$110)\n+($E342*'fnd base rates'!I$111)\n+($F342*'fnd base rates'!I$112)\n+($G342*'fnd base rates'!I$113)\n+($H342*'fnd base rates'!I$114)\n+($I342*'fnd base rates'!I$115)\n+($J342*'fnd base rates'!I$119)\n+($K342*'fnd base rates'!I$120)\n+($M342*'fnd base rates'!I$122)\n+($N342*'fnd base rates'!I$123)\n+($O342*'fnd base rates'!I$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,9)))\n*$R342","v":5925.8496000000014},{"$f":"(($D342*'fnd base rates'!J$110)\n+($E342*'fnd base rates'!J$111)\n+($F342*'fnd base rates'!J$112)\n+($G342*'fnd base rates'!J$113)\n+($H342*'fnd base rates'!J$114)\n+($I342*'fnd base rates'!J$115)\n+($J342*'fnd base rates'!J$119)\n+($K342*'fnd base rates'!J$120)\n+($M342*'fnd base rates'!J$122)\n+($N342*'fnd base rates'!J$123)\n+($O342*'fnd base rates'!J$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,10)))\n*$R342","v":4531.0953600000003},{"$f":"(($D342*'fnd base rates'!K$110)\n+($E342*'fnd base rates'!K$111)\n+($F342*'fnd base rates'!K$112)\n+($G342*'fnd base rates'!K$113)\n+($H342*'fnd base rates'!K$114)\n+($I342*'fnd base rates'!K$115)\n+($J342*'fnd base rates'!K$119)\n+($K342*'fnd base rates'!K$120)\n+($M342*'fnd base rates'!K$122)\n+($N342*'fnd base rates'!K$123)\n+($O342*'fnd base rates'!K$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,11)))\n*$R342","v":23212.710555935999},{"$f":"(($D342*'fnd base rates'!L$110)\n+($E342*'fnd base rates'!L$111)\n+($F342*'fnd base rates'!L$112)\n+($G342*'fnd base rates'!L$113)\n+($H342*'fnd base rates'!L$114)\n+($I342*'fnd base rates'!L$115)\n+($J342*'fnd base rates'!L$119)\n+($K342*'fnd base rates'!L$120)\n+($M342*'fnd base rates'!L$122)\n+($N342*'fnd base rates'!L$123)\n+($O342*'fnd base rates'!L$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,12)))","v":25674.501944138308},{"$f":"(($D342*'fnd base rates'!M$110)\n+($E342*'fnd base rates'!M$111)\n+($F342*'fnd base rates'!M$112)\n+($G342*'fnd base rates'!M$113)\n+($H342*'fnd base rates'!M$114)\n+($I342*'fnd base rates'!M$115)\n+($J342*'fnd base rates'!M$119)\n+($K342*'fnd base rates'!M$120)\n+($M342*'fnd base rates'!M$122)\n+($N342*'fnd base rates'!M$123)\n+($O342*'fnd base rates'!M$124)\n+($P342*VLOOKUP($S342+15,rate_basefnd,13)))","v":0},208788.32063663437,null,447101350,"447","101","350",1,21,208788.32063663437,9942,0,9942,null,null,null,null,null,9942,0,9942,3,9939,13,9926]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D343","v":0},{"$f":"'fnd enro'!E343","v":0},{"$f":"'fnd enro'!F343","v":2},{"$f":"'fnd enro'!G343","v":3},{"$f":"'fnd enro'!H343","v":0},{"$f":"'fnd enro'!I343","v":0},{"$f":"'fnd enro'!J343","v":0},{"$f":"'fnd enro'!K343","v":0.1895},{"$f":"'fnd enro'!L343","v":0},{"$f":"'fnd enro'!M343+'fnd enro'!N343","v":0},{"$f":"'fnd enro'!O343","v":0},{"$f":"'fnd enro'!P343","v":0},{"$f":"'fnd enro'!Q343+'fnd enro'!R343","v":2},{"$f":"'fnd enro'!T343","v":5},1.056,{"$f":"VALUE('fnd enro'!S343)","v":8},null,{"$f":"(($D343*'fnd base rates'!C$110)\n+($E343*'fnd base rates'!C$111)\n+($F343*'fnd base rates'!C$112)\n+($G343*'fnd base rates'!C$113)\n+($H343*'fnd base rates'!C$114)\n+($I343*'fnd base rates'!C$115)\n+($J343*'fnd base rates'!C$119)\n+($K343*'fnd base rates'!C$120)\n+($M343*'fnd base rates'!C$122)\n+($N343*'fnd base rates'!C$123)\n+($O343*'fnd base rates'!C$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,3)))\n*$R343","v":2736.54343776},{"$f":"(($D343*'fnd base rates'!D$110)\n+($E343*'fnd base rates'!D$111)\n+($F343*'fnd base rates'!D$112)\n+($G343*'fnd base rates'!D$113)\n+($H343*'fnd base rates'!D$114)\n+($I343*'fnd base rates'!D$115)\n+($J343*'fnd base rates'!D$119)\n+($K343*'fnd base rates'!D$120)\n+($M343*'fnd base rates'!D$122)\n+($N343*'fnd base rates'!D$123)\n+($O343*'fnd base rates'!D$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,4)))\n*$R343","v":4333.8451200000009},{"$f":"(($D343*'fnd base rates'!E$110)\n+($E343*'fnd base rates'!E$111)\n+($F343*'fnd base rates'!E$112)\n+($G343*'fnd base rates'!E$113)\n+($H343*'fnd base rates'!E$114)\n+($I343*'fnd base rates'!E$115)\n+($J343*'fnd base rates'!E$119)\n+($K343*'fnd base rates'!E$120)\n+($M343*'fnd base rates'!E$122)\n+($N343*'fnd base rates'!E$123)\n+($O343*'fnd base rates'!E$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,5)))\n*$R343","v":24745.068084000002},{"$f":"(($D343*'fnd base rates'!F$110)\n+($E343*'fnd base rates'!F$111)\n+($F343*'fnd base rates'!F$112)\n+($G343*'fnd base rates'!F$113)\n+($H343*'fnd base rates'!F$114)\n+($I343*'fnd base rates'!F$115)\n+($J343*'fnd base rates'!F$119)\n+($K343*'fnd base rates'!F$120)\n+($M343*'fnd base rates'!F$122)\n+($N343*'fnd base rates'!F$123)\n+($O343*'fnd base rates'!F$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,6)))\n*$R343","v":6063.1449912000007},{"$f":"(($D343*'fnd base rates'!G$110)\n+($E343*'fnd base rates'!G$111)\n+($F343*'fnd base rates'!G$112)\n+($G343*'fnd base rates'!G$113)\n+($H343*'fnd base rates'!G$114)\n+($I343*'fnd base rates'!G$115)\n+($J343*'fnd base rates'!G$119)\n+($K343*'fnd base rates'!G$120)\n+($M343*'fnd base rates'!G$122)\n+($N343*'fnd base rates'!G$123)\n+($O343*'fnd base rates'!G$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,7)))\n*$R343","v":1046.6998238400001},{"$f":"(($D343*'fnd base rates'!H$110)\n+($E343*'fnd base rates'!H$111)\n+($F343*'fnd base rates'!H$112)\n+($G343*'fnd base rates'!H$113)\n+($H343*'fnd base rates'!H$114)\n+($I343*'fnd base rates'!H$115)\n+($J343*'fnd base rates'!H$119)\n+($K343*'fnd base rates'!H$120)\n+($M343*'fnd base rates'!H$122)\n+($N343*'fnd base rates'!H$123)\n+($O343*'fnd base rates'!H$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,8)))","v":2461.1178899999995},{"$f":"(($D343*'fnd base rates'!I$110)\n+($E343*'fnd base rates'!I$111)\n+($F343*'fnd base rates'!I$112)\n+($G343*'fnd base rates'!I$113)\n+($H343*'fnd base rates'!I$114)\n+($I343*'fnd base rates'!I$115)\n+($J343*'fnd base rates'!I$119)\n+($K343*'fnd base rates'!I$120)\n+($M343*'fnd base rates'!I$122)\n+($N343*'fnd base rates'!I$123)\n+($O343*'fnd base rates'!I$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,9)))\n*$R343","v":1482.8035199999999},{"$f":"(($D343*'fnd base rates'!J$110)\n+($E343*'fnd base rates'!J$111)\n+($F343*'fnd base rates'!J$112)\n+($G343*'fnd base rates'!J$113)\n+($H343*'fnd base rates'!J$114)\n+($I343*'fnd base rates'!J$115)\n+($J343*'fnd base rates'!J$119)\n+($K343*'fnd base rates'!J$120)\n+($M343*'fnd base rates'!J$122)\n+($N343*'fnd base rates'!J$123)\n+($O343*'fnd base rates'!J$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,10)))\n*$R343","v":1869.8275200000003},{"$f":"(($D343*'fnd base rates'!K$110)\n+($E343*'fnd base rates'!K$111)\n+($F343*'fnd base rates'!K$112)\n+($G343*'fnd base rates'!K$113)\n+($H343*'fnd base rates'!K$114)\n+($I343*'fnd base rates'!K$115)\n+($J343*'fnd base rates'!K$119)\n+($K343*'fnd base rates'!K$120)\n+($M343*'fnd base rates'!K$122)\n+($N343*'fnd base rates'!K$123)\n+($O343*'fnd base rates'!K$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,11)))\n*$R343","v":5363.5204180800001},{"$f":"(($D343*'fnd base rates'!L$110)\n+($E343*'fnd base rates'!L$111)\n+($F343*'fnd base rates'!L$112)\n+($G343*'fnd base rates'!L$113)\n+($H343*'fnd base rates'!L$114)\n+($I343*'fnd base rates'!L$115)\n+($J343*'fnd base rates'!L$119)\n+($K343*'fnd base rates'!L$120)\n+($M343*'fnd base rates'!L$122)\n+($N343*'fnd base rates'!L$123)\n+($O343*'fnd base rates'!L$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,12)))","v":6725.1038235894785},{"$f":"(($D343*'fnd base rates'!M$110)\n+($E343*'fnd base rates'!M$111)\n+($F343*'fnd base rates'!M$112)\n+($G343*'fnd base rates'!M$113)\n+($H343*'fnd base rates'!M$114)\n+($I343*'fnd base rates'!M$115)\n+($J343*'fnd base rates'!M$119)\n+($K343*'fnd base rates'!M$120)\n+($M343*'fnd base rates'!M$122)\n+($N343*'fnd base rates'!M$123)\n+($O343*'fnd base rates'!M$124)\n+($P343*VLOOKUP($S343+15,rate_basefnd,13)))","v":0},56827.674628469482,null,447101622,"447","101","622",1,5,56827.674628469482,11366,0,11366,null,null,null,null,null,11366,0,11366,128,11238,15,11223]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D344","v":0},{"$f":"'fnd enro'!E344","v":0},{"$f":"'fnd enro'!F344","v":0},{"$f":"'fnd enro'!G344","v":0},{"$f":"'fnd enro'!H344","v":6},{"$f":"'fnd enro'!I344","v":0},{"$f":"'fnd enro'!J344","v":0},{"$f":"'fnd enro'!K344","v":0.22739999999999999},{"$f":"'fnd enro'!L344","v":0},{"$f":"'fnd enro'!M344+'fnd enro'!N344","v":0},{"$f":"'fnd enro'!O344","v":1},{"$f":"'fnd enro'!P344","v":0},{"$f":"'fnd enro'!Q344+'fnd enro'!R344","v":1},{"$f":"'fnd enro'!T344","v":6},1.056,{"$f":"VALUE('fnd enro'!S344)","v":3},null,{"$f":"(($D344*'fnd base rates'!C$110)\n+($E344*'fnd base rates'!C$111)\n+($F344*'fnd base rates'!C$112)\n+($G344*'fnd base rates'!C$113)\n+($H344*'fnd base rates'!C$114)\n+($I344*'fnd base rates'!C$115)\n+($J344*'fnd base rates'!C$119)\n+($K344*'fnd base rates'!C$120)\n+($M344*'fnd base rates'!C$122)\n+($N344*'fnd base rates'!C$123)\n+($O344*'fnd base rates'!C$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,3)))\n*$R344","v":3287.4045093119998},{"$f":"(($D344*'fnd base rates'!D$110)\n+($E344*'fnd base rates'!D$111)\n+($F344*'fnd base rates'!D$112)\n+($G344*'fnd base rates'!D$113)\n+($H344*'fnd base rates'!D$114)\n+($I344*'fnd base rates'!D$115)\n+($J344*'fnd base rates'!D$119)\n+($K344*'fnd base rates'!D$120)\n+($M344*'fnd base rates'!D$122)\n+($N344*'fnd base rates'!D$123)\n+($O344*'fnd base rates'!D$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,4)))\n*$R344","v":4919.9251199999999},{"$f":"(($D344*'fnd base rates'!E$110)\n+($E344*'fnd base rates'!E$111)\n+($F344*'fnd base rates'!E$112)\n+($G344*'fnd base rates'!E$113)\n+($H344*'fnd base rates'!E$114)\n+($I344*'fnd base rates'!E$115)\n+($J344*'fnd base rates'!E$119)\n+($K344*'fnd base rates'!E$120)\n+($M344*'fnd base rates'!E$122)\n+($N344*'fnd base rates'!E$123)\n+($O344*'fnd base rates'!E$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,5)))\n*$R344","v":24005.082340800003},{"$f":"(($D344*'fnd base rates'!F$110)\n+($E344*'fnd base rates'!F$111)\n+($F344*'fnd base rates'!F$112)\n+($G344*'fnd base rates'!F$113)\n+($H344*'fnd base rates'!F$114)\n+($I344*'fnd base rates'!F$115)\n+($J344*'fnd base rates'!F$119)\n+($K344*'fnd base rates'!F$120)\n+($M344*'fnd base rates'!F$122)\n+($N344*'fnd base rates'!F$123)\n+($O344*'fnd base rates'!F$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,6)))\n*$R344","v":5972.3215094400002},{"$f":"(($D344*'fnd base rates'!G$110)\n+($E344*'fnd base rates'!G$111)\n+($F344*'fnd base rates'!G$112)\n+($G344*'fnd base rates'!G$113)\n+($H344*'fnd base rates'!G$114)\n+($I344*'fnd base rates'!G$115)\n+($J344*'fnd base rates'!G$119)\n+($K344*'fnd base rates'!G$120)\n+($M344*'fnd base rates'!G$122)\n+($N344*'fnd base rates'!G$123)\n+($O344*'fnd base rates'!G$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,7)))\n*$R344","v":1158.8561086080001},{"$f":"(($D344*'fnd base rates'!H$110)\n+($E344*'fnd base rates'!H$111)\n+($F344*'fnd base rates'!H$112)\n+($G344*'fnd base rates'!H$113)\n+($H344*'fnd base rates'!H$114)\n+($I344*'fnd base rates'!H$115)\n+($J344*'fnd base rates'!H$119)\n+($K344*'fnd base rates'!H$120)\n+($M344*'fnd base rates'!H$122)\n+($N344*'fnd base rates'!H$123)\n+($O344*'fnd base rates'!H$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,8)))","v":3039.901468},{"$f":"(($D344*'fnd base rates'!I$110)\n+($E344*'fnd base rates'!I$111)\n+($F344*'fnd base rates'!I$112)\n+($G344*'fnd base rates'!I$113)\n+($H344*'fnd base rates'!I$114)\n+($I344*'fnd base rates'!I$115)\n+($J344*'fnd base rates'!I$119)\n+($K344*'fnd base rates'!I$120)\n+($M344*'fnd base rates'!I$122)\n+($N344*'fnd base rates'!I$123)\n+($O344*'fnd base rates'!I$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,9)))\n*$R344","v":2169.6364800000001},{"$f":"(($D344*'fnd base rates'!J$110)\n+($E344*'fnd base rates'!J$111)\n+($F344*'fnd base rates'!J$112)\n+($G344*'fnd base rates'!J$113)\n+($H344*'fnd base rates'!J$114)\n+($I344*'fnd base rates'!J$115)\n+($J344*'fnd base rates'!J$119)\n+($K344*'fnd base rates'!J$120)\n+($M344*'fnd base rates'!J$122)\n+($N344*'fnd base rates'!J$123)\n+($O344*'fnd base rates'!J$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,10)))\n*$R344","v":2018.9875199999999},{"$f":"(($D344*'fnd base rates'!K$110)\n+($E344*'fnd base rates'!K$111)\n+($F344*'fnd base rates'!K$112)\n+($G344*'fnd base rates'!K$113)\n+($H344*'fnd base rates'!K$114)\n+($I344*'fnd base rates'!K$115)\n+($J344*'fnd base rates'!K$119)\n+($K344*'fnd base rates'!K$120)\n+($M344*'fnd base rates'!K$122)\n+($N344*'fnd base rates'!K$123)\n+($O344*'fnd base rates'!K$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,11)))\n*$R344","v":7215.351861696},{"$f":"(($D344*'fnd base rates'!L$110)\n+($E344*'fnd base rates'!L$111)\n+($F344*'fnd base rates'!L$112)\n+($G344*'fnd base rates'!L$113)\n+($H344*'fnd base rates'!L$114)\n+($I344*'fnd base rates'!L$115)\n+($J344*'fnd base rates'!L$119)\n+($K344*'fnd base rates'!L$120)\n+($M344*'fnd base rates'!L$122)\n+($N344*'fnd base rates'!L$123)\n+($O344*'fnd base rates'!L$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,12)))","v":7835.2385646680887},{"$f":"(($D344*'fnd base rates'!M$110)\n+($E344*'fnd base rates'!M$111)\n+($F344*'fnd base rates'!M$112)\n+($G344*'fnd base rates'!M$113)\n+($H344*'fnd base rates'!M$114)\n+($I344*'fnd base rates'!M$115)\n+($J344*'fnd base rates'!M$119)\n+($K344*'fnd base rates'!M$120)\n+($M344*'fnd base rates'!M$122)\n+($N344*'fnd base rates'!M$123)\n+($O344*'fnd base rates'!M$124)\n+($P344*VLOOKUP($S344+15,rate_basefnd,13)))","v":0},61622.705482524092,null,447101690,"447","101","690",1,6,61622.705482524092,10270,0,10270,null,null,null,null,null,10270,0,10270,-64,10334,15,10319]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D345","v":0},{"$f":"'fnd enro'!E345","v":0},{"$f":"'fnd enro'!F345","v":0},{"$f":"'fnd enro'!G345","v":1},{"$f":"'fnd enro'!H345","v":1},{"$f":"'fnd enro'!I345","v":0},{"$f":"'fnd enro'!J345","v":0},{"$f":"'fnd enro'!K345","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L345","v":0},{"$f":"'fnd enro'!M345+'fnd enro'!N345","v":0},{"$f":"'fnd enro'!O345","v":0},{"$f":"'fnd enro'!P345","v":0},{"$f":"'fnd enro'!Q345+'fnd enro'!R345","v":0},{"$f":"'fnd enro'!T345","v":2},1.056,{"$f":"VALUE('fnd enro'!S345)","v":1},null,{"$f":"(($D345*'fnd base rates'!C$110)\n+($E345*'fnd base rates'!C$111)\n+($F345*'fnd base rates'!C$112)\n+($G345*'fnd base rates'!C$113)\n+($H345*'fnd base rates'!C$114)\n+($I345*'fnd base rates'!C$115)\n+($J345*'fnd base rates'!C$119)\n+($K345*'fnd base rates'!C$120)\n+($M345*'fnd base rates'!C$122)\n+($N345*'fnd base rates'!C$123)\n+($O345*'fnd base rates'!C$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,3)))\n*$R345","v":1044.2757431040002},{"$f":"(($D345*'fnd base rates'!D$110)\n+($E345*'fnd base rates'!D$111)\n+($F345*'fnd base rates'!D$112)\n+($G345*'fnd base rates'!D$113)\n+($H345*'fnd base rates'!D$114)\n+($I345*'fnd base rates'!D$115)\n+($J345*'fnd base rates'!D$119)\n+($K345*'fnd base rates'!D$120)\n+($M345*'fnd base rates'!D$122)\n+($N345*'fnd base rates'!D$123)\n+($O345*'fnd base rates'!D$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,4)))\n*$R345","v":1495.0003200000001},{"$f":"(($D345*'fnd base rates'!E$110)\n+($E345*'fnd base rates'!E$111)\n+($F345*'fnd base rates'!E$112)\n+($G345*'fnd base rates'!E$113)\n+($H345*'fnd base rates'!E$114)\n+($I345*'fnd base rates'!E$115)\n+($J345*'fnd base rates'!E$119)\n+($K345*'fnd base rates'!E$120)\n+($M345*'fnd base rates'!E$122)\n+($N345*'fnd base rates'!E$123)\n+($O345*'fnd base rates'!E$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,5)))\n*$R345","v":7158.1401936000002},{"$f":"(($D345*'fnd base rates'!F$110)\n+($E345*'fnd base rates'!F$111)\n+($F345*'fnd base rates'!F$112)\n+($G345*'fnd base rates'!F$113)\n+($H345*'fnd base rates'!F$114)\n+($I345*'fnd base rates'!F$115)\n+($J345*'fnd base rates'!F$119)\n+($K345*'fnd base rates'!F$120)\n+($M345*'fnd base rates'!F$122)\n+($N345*'fnd base rates'!F$123)\n+($O345*'fnd base rates'!F$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,6)))\n*$R345","v":2178.9776764800004},{"$f":"(($D345*'fnd base rates'!G$110)\n+($E345*'fnd base rates'!G$111)\n+($F345*'fnd base rates'!G$112)\n+($G345*'fnd base rates'!G$113)\n+($H345*'fnd base rates'!G$114)\n+($I345*'fnd base rates'!G$115)\n+($J345*'fnd base rates'!G$119)\n+($K345*'fnd base rates'!G$120)\n+($M345*'fnd base rates'!G$122)\n+($N345*'fnd base rates'!G$123)\n+($O345*'fnd base rates'!G$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,7)))\n*$R345","v":317.13496953600003},{"$f":"(($D345*'fnd base rates'!H$110)\n+($E345*'fnd base rates'!H$111)\n+($F345*'fnd base rates'!H$112)\n+($G345*'fnd base rates'!H$113)\n+($H345*'fnd base rates'!H$114)\n+($I345*'fnd base rates'!H$115)\n+($J345*'fnd base rates'!H$119)\n+($K345*'fnd base rates'!H$120)\n+($M345*'fnd base rates'!H$122)\n+($N345*'fnd base rates'!H$123)\n+($O345*'fnd base rates'!H$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D345*'fnd base rates'!I$110)\n+($E345*'fnd base rates'!I$111)\n+($F345*'fnd base rates'!I$112)\n+($G345*'fnd base rates'!I$113)\n+($H345*'fnd base rates'!I$114)\n+($I345*'fnd base rates'!I$115)\n+($J345*'fnd base rates'!I$119)\n+($K345*'fnd base rates'!I$120)\n+($M345*'fnd base rates'!I$122)\n+($N345*'fnd base rates'!I$123)\n+($O345*'fnd base rates'!I$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,9)))\n*$R345","v":581.4019199999999},{"$f":"(($D345*'fnd base rates'!J$110)\n+($E345*'fnd base rates'!J$111)\n+($F345*'fnd base rates'!J$112)\n+($G345*'fnd base rates'!J$113)\n+($H345*'fnd base rates'!J$114)\n+($I345*'fnd base rates'!J$115)\n+($J345*'fnd base rates'!J$119)\n+($K345*'fnd base rates'!J$120)\n+($M345*'fnd base rates'!J$122)\n+($N345*'fnd base rates'!J$123)\n+($O345*'fnd base rates'!J$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,10)))\n*$R345","v":391.92383999999998},{"$f":"(($D345*'fnd base rates'!K$110)\n+($E345*'fnd base rates'!K$111)\n+($F345*'fnd base rates'!K$112)\n+($G345*'fnd base rates'!K$113)\n+($H345*'fnd base rates'!K$114)\n+($I345*'fnd base rates'!K$115)\n+($J345*'fnd base rates'!K$119)\n+($K345*'fnd base rates'!K$120)\n+($M345*'fnd base rates'!K$122)\n+($N345*'fnd base rates'!K$123)\n+($O345*'fnd base rates'!K$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,11)))\n*$R345","v":2225.4846472319996},{"$f":"(($D345*'fnd base rates'!L$110)\n+($E345*'fnd base rates'!L$111)\n+($F345*'fnd base rates'!L$112)\n+($G345*'fnd base rates'!L$113)\n+($H345*'fnd base rates'!L$114)\n+($I345*'fnd base rates'!L$115)\n+($J345*'fnd base rates'!L$119)\n+($K345*'fnd base rates'!L$120)\n+($M345*'fnd base rates'!L$122)\n+($N345*'fnd base rates'!L$123)\n+($O345*'fnd base rates'!L$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D345*'fnd base rates'!M$110)\n+($E345*'fnd base rates'!M$111)\n+($F345*'fnd base rates'!M$112)\n+($G345*'fnd base rates'!M$113)\n+($H345*'fnd base rates'!M$114)\n+($I345*'fnd base rates'!M$115)\n+($J345*'fnd base rates'!M$119)\n+($K345*'fnd base rates'!M$120)\n+($M345*'fnd base rates'!M$122)\n+($N345*'fnd base rates'!M$123)\n+($O345*'fnd base rates'!M$124)\n+($P345*VLOOKUP($S345+15,rate_basefnd,13)))","v":0},18724.768372400293,null,447101710,"447","101","710",1,2,18724.768372400293,9362,0,9362,null,null,null,null,null,9362,0,9362,-3,9365,14,9351]
[449,449035035,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D346","v":0},{"$f":"'fnd enro'!E346","v":0},{"$f":"'fnd enro'!F346","v":0},{"$f":"'fnd enro'!G346","v":92},{"$f":"'fnd enro'!H346","v":279},{"$f":"'fnd enro'!I346","v":294},{"$f":"'fnd enro'!J346","v":0},{"$f":"'fnd enro'!K346","v":25.203499999999998},{"$f":"'fnd enro'!L346","v":0},{"$f":"'fnd enro'!M346+'fnd enro'!N346","v":6},{"$f":"'fnd enro'!O346","v":15},{"$f":"'fnd enro'!P346","v":7},{"$f":"'fnd enro'!Q346+'fnd enro'!R346","v":247},{"$f":"'fnd enro'!T346","v":665},1.081,{"$f":"VALUE('fnd enro'!S346)","v":8},null,{"$f":"(($D346*'fnd base rates'!C$110)\n+($E346*'fnd base rates'!C$111)\n+($F346*'fnd base rates'!C$112)\n+($G346*'fnd base rates'!C$113)\n+($H346*'fnd base rates'!C$114)\n+($I346*'fnd base rates'!C$115)\n+($J346*'fnd base rates'!C$119)\n+($K346*'fnd base rates'!C$120)\n+($M346*'fnd base rates'!C$122)\n+($N346*'fnd base rates'!C$123)\n+($O346*'fnd base rates'!C$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,3)))\n*$R346","v":374023.09581783001},{"$f":"(($D346*'fnd base rates'!D$110)\n+($E346*'fnd base rates'!D$111)\n+($F346*'fnd base rates'!D$112)\n+($G346*'fnd base rates'!D$113)\n+($H346*'fnd base rates'!D$114)\n+($I346*'fnd base rates'!D$115)\n+($J346*'fnd base rates'!D$119)\n+($K346*'fnd base rates'!D$120)\n+($M346*'fnd base rates'!D$122)\n+($N346*'fnd base rates'!D$123)\n+($O346*'fnd base rates'!D$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,4)))\n*$R346","v":588920.84383999999},{"$f":"(($D346*'fnd base rates'!E$110)\n+($E346*'fnd base rates'!E$111)\n+($F346*'fnd base rates'!E$112)\n+($G346*'fnd base rates'!E$113)\n+($H346*'fnd base rates'!E$114)\n+($I346*'fnd base rates'!E$115)\n+($J346*'fnd base rates'!E$119)\n+($K346*'fnd base rates'!E$120)\n+($M346*'fnd base rates'!E$122)\n+($N346*'fnd base rates'!E$123)\n+($O346*'fnd base rates'!E$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,5)))\n*$R346","v":3531021.1320651248},{"$f":"(($D346*'fnd base rates'!F$110)\n+($E346*'fnd base rates'!F$111)\n+($F346*'fnd base rates'!F$112)\n+($G346*'fnd base rates'!F$113)\n+($H346*'fnd base rates'!F$114)\n+($I346*'fnd base rates'!F$115)\n+($J346*'fnd base rates'!F$119)\n+($K346*'fnd base rates'!F$120)\n+($M346*'fnd base rates'!F$122)\n+($N346*'fnd base rates'!F$123)\n+($O346*'fnd base rates'!F$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,6)))\n*$R346","v":653803.6296714748},{"$f":"(($D346*'fnd base rates'!G$110)\n+($E346*'fnd base rates'!G$111)\n+($F346*'fnd base rates'!G$112)\n+($G346*'fnd base rates'!G$113)\n+($H346*'fnd base rates'!G$114)\n+($I346*'fnd base rates'!G$115)\n+($J346*'fnd base rates'!G$119)\n+($K346*'fnd base rates'!G$120)\n+($M346*'fnd base rates'!G$122)\n+($N346*'fnd base rates'!G$123)\n+($O346*'fnd base rates'!G$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,7)))\n*$R346","v":146446.23840559501},{"$f":"(($D346*'fnd base rates'!H$110)\n+($E346*'fnd base rates'!H$111)\n+($F346*'fnd base rates'!H$112)\n+($G346*'fnd base rates'!H$113)\n+($H346*'fnd base rates'!H$114)\n+($I346*'fnd base rates'!H$115)\n+($J346*'fnd base rates'!H$119)\n+($K346*'fnd base rates'!H$120)\n+($M346*'fnd base rates'!H$122)\n+($N346*'fnd base rates'!H$123)\n+($O346*'fnd base rates'!H$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,8)))","v":412896.37936999998},{"$f":"(($D346*'fnd base rates'!I$110)\n+($E346*'fnd base rates'!I$111)\n+($F346*'fnd base rates'!I$112)\n+($G346*'fnd base rates'!I$113)\n+($H346*'fnd base rates'!I$114)\n+($I346*'fnd base rates'!I$115)\n+($J346*'fnd base rates'!I$119)\n+($K346*'fnd base rates'!I$120)\n+($M346*'fnd base rates'!I$122)\n+($N346*'fnd base rates'!I$123)\n+($O346*'fnd base rates'!I$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,9)))\n*$R346","v":275356.87100999994},{"$f":"(($D346*'fnd base rates'!J$110)\n+($E346*'fnd base rates'!J$111)\n+($F346*'fnd base rates'!J$112)\n+($G346*'fnd base rates'!J$113)\n+($H346*'fnd base rates'!J$114)\n+($I346*'fnd base rates'!J$115)\n+($J346*'fnd base rates'!J$119)\n+($K346*'fnd base rates'!J$120)\n+($M346*'fnd base rates'!J$122)\n+($N346*'fnd base rates'!J$123)\n+($O346*'fnd base rates'!J$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,10)))\n*$R346","v":407682.10262999998},{"$f":"(($D346*'fnd base rates'!K$110)\n+($E346*'fnd base rates'!K$111)\n+($F346*'fnd base rates'!K$112)\n+($G346*'fnd base rates'!K$113)\n+($H346*'fnd base rates'!K$114)\n+($I346*'fnd base rates'!K$115)\n+($J346*'fnd base rates'!K$119)\n+($K346*'fnd base rates'!K$120)\n+($M346*'fnd base rates'!K$122)\n+($N346*'fnd base rates'!K$123)\n+($O346*'fnd base rates'!K$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,11)))\n*$R346","v":775777.67562376498},{"$f":"(($D346*'fnd base rates'!L$110)\n+($E346*'fnd base rates'!L$111)\n+($F346*'fnd base rates'!L$112)\n+($G346*'fnd base rates'!L$113)\n+($H346*'fnd base rates'!L$114)\n+($I346*'fnd base rates'!L$115)\n+($J346*'fnd base rates'!L$119)\n+($K346*'fnd base rates'!L$120)\n+($M346*'fnd base rates'!L$122)\n+($N346*'fnd base rates'!L$123)\n+($O346*'fnd base rates'!L$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,12)))","v":880564.8525462898},{"$f":"(($D346*'fnd base rates'!M$110)\n+($E346*'fnd base rates'!M$111)\n+($F346*'fnd base rates'!M$112)\n+($G346*'fnd base rates'!M$113)\n+($H346*'fnd base rates'!M$114)\n+($I346*'fnd base rates'!M$115)\n+($J346*'fnd base rates'!M$119)\n+($K346*'fnd base rates'!M$120)\n+($M346*'fnd base rates'!M$122)\n+($N346*'fnd base rates'!M$123)\n+($O346*'fnd base rates'!M$124)\n+($P346*VLOOKUP($S346+15,rate_basefnd,13)))","v":0},8046492.8209800785,null,449035035,"449","035","035",1,665,8046492.8209800785,12100,0,12100,null,null,null,null,null,12100,0,12100,97,12003,13,11990]
[449,449035044,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D347","v":0},{"$f":"'fnd enro'!E347","v":0},{"$f":"'fnd enro'!F347","v":0},{"$f":"'fnd enro'!G347","v":1},{"$f":"'fnd enro'!H347","v":1},{"$f":"'fnd enro'!I347","v":3},{"$f":"'fnd enro'!J347","v":0},{"$f":"'fnd enro'!K347","v":0.1895},{"$f":"'fnd enro'!L347","v":0},{"$f":"'fnd enro'!M347+'fnd enro'!N347","v":0},{"$f":"'fnd enro'!O347","v":0},{"$f":"'fnd enro'!P347","v":0},{"$f":"'fnd enro'!Q347+'fnd enro'!R347","v":2},{"$f":"'fnd enro'!T347","v":5},1.081,{"$f":"VALUE('fnd enro'!S347)","v":8},null,{"$f":"(($D347*'fnd base rates'!C$110)\n+($E347*'fnd base rates'!C$111)\n+($F347*'fnd base rates'!C$112)\n+($G347*'fnd base rates'!C$113)\n+($H347*'fnd base rates'!C$114)\n+($I347*'fnd base rates'!C$115)\n+($J347*'fnd base rates'!C$119)\n+($K347*'fnd base rates'!C$120)\n+($M347*'fnd base rates'!C$122)\n+($N347*'fnd base rates'!C$123)\n+($O347*'fnd base rates'!C$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,3)))\n*$R347","v":2801.3290305099999},{"$f":"(($D347*'fnd base rates'!D$110)\n+($E347*'fnd base rates'!D$111)\n+($F347*'fnd base rates'!D$112)\n+($G347*'fnd base rates'!D$113)\n+($H347*'fnd base rates'!D$114)\n+($I347*'fnd base rates'!D$115)\n+($J347*'fnd base rates'!D$119)\n+($K347*'fnd base rates'!D$120)\n+($M347*'fnd base rates'!D$122)\n+($N347*'fnd base rates'!D$123)\n+($O347*'fnd base rates'!D$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,4)))\n*$R347","v":4436.4456200000004},{"$f":"(($D347*'fnd base rates'!E$110)\n+($E347*'fnd base rates'!E$111)\n+($F347*'fnd base rates'!E$112)\n+($G347*'fnd base rates'!E$113)\n+($H347*'fnd base rates'!E$114)\n+($I347*'fnd base rates'!E$115)\n+($J347*'fnd base rates'!E$119)\n+($K347*'fnd base rates'!E$120)\n+($M347*'fnd base rates'!E$122)\n+($N347*'fnd base rates'!E$123)\n+($O347*'fnd base rates'!E$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,5)))\n*$R347","v":28005.617934624999},{"$f":"(($D347*'fnd base rates'!F$110)\n+($E347*'fnd base rates'!F$111)\n+($F347*'fnd base rates'!F$112)\n+($G347*'fnd base rates'!F$113)\n+($H347*'fnd base rates'!F$114)\n+($I347*'fnd base rates'!F$115)\n+($J347*'fnd base rates'!F$119)\n+($K347*'fnd base rates'!F$120)\n+($M347*'fnd base rates'!F$122)\n+($N347*'fnd base rates'!F$123)\n+($O347*'fnd base rates'!F$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,6)))\n*$R347","v":4872.7421655749995},{"$f":"(($D347*'fnd base rates'!G$110)\n+($E347*'fnd base rates'!G$111)\n+($F347*'fnd base rates'!G$112)\n+($G347*'fnd base rates'!G$113)\n+($H347*'fnd base rates'!G$114)\n+($I347*'fnd base rates'!G$115)\n+($J347*'fnd base rates'!G$119)\n+($K347*'fnd base rates'!G$120)\n+($M347*'fnd base rates'!G$122)\n+($N347*'fnd base rates'!G$123)\n+($O347*'fnd base rates'!G$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,7)))\n*$R347","v":1104.504199215},{"$f":"(($D347*'fnd base rates'!H$110)\n+($E347*'fnd base rates'!H$111)\n+($F347*'fnd base rates'!H$112)\n+($G347*'fnd base rates'!H$113)\n+($H347*'fnd base rates'!H$114)\n+($I347*'fnd base rates'!H$115)\n+($J347*'fnd base rates'!H$119)\n+($K347*'fnd base rates'!H$120)\n+($M347*'fnd base rates'!H$122)\n+($N347*'fnd base rates'!H$123)\n+($O347*'fnd base rates'!H$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,8)))","v":3306.7278899999997},{"$f":"(($D347*'fnd base rates'!I$110)\n+($E347*'fnd base rates'!I$111)\n+($F347*'fnd base rates'!I$112)\n+($G347*'fnd base rates'!I$113)\n+($H347*'fnd base rates'!I$114)\n+($I347*'fnd base rates'!I$115)\n+($J347*'fnd base rates'!I$119)\n+($K347*'fnd base rates'!I$120)\n+($M347*'fnd base rates'!I$122)\n+($N347*'fnd base rates'!I$123)\n+($O347*'fnd base rates'!I$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,9)))\n*$R347","v":2114.5008599999996},{"$f":"(($D347*'fnd base rates'!J$110)\n+($E347*'fnd base rates'!J$111)\n+($F347*'fnd base rates'!J$112)\n+($G347*'fnd base rates'!J$113)\n+($H347*'fnd base rates'!J$114)\n+($I347*'fnd base rates'!J$115)\n+($J347*'fnd base rates'!J$119)\n+($K347*'fnd base rates'!J$120)\n+($M347*'fnd base rates'!J$122)\n+($N347*'fnd base rates'!J$123)\n+($O347*'fnd base rates'!J$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,10)))\n*$R347","v":3376.6440299999999},{"$f":"(($D347*'fnd base rates'!K$110)\n+($E347*'fnd base rates'!K$111)\n+($F347*'fnd base rates'!K$112)\n+($G347*'fnd base rates'!K$113)\n+($H347*'fnd base rates'!K$114)\n+($I347*'fnd base rates'!K$115)\n+($J347*'fnd base rates'!K$119)\n+($K347*'fnd base rates'!K$120)\n+($M347*'fnd base rates'!K$122)\n+($N347*'fnd base rates'!K$123)\n+($O347*'fnd base rates'!K$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,11)))\n*$R347","v":5722.0695207049994},{"$f":"(($D347*'fnd base rates'!L$110)\n+($E347*'fnd base rates'!L$111)\n+($F347*'fnd base rates'!L$112)\n+($G347*'fnd base rates'!L$113)\n+($H347*'fnd base rates'!L$114)\n+($I347*'fnd base rates'!L$115)\n+($J347*'fnd base rates'!L$119)\n+($K347*'fnd base rates'!L$120)\n+($M347*'fnd base rates'!L$122)\n+($N347*'fnd base rates'!L$123)\n+($O347*'fnd base rates'!L$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,12)))","v":6543.3809903349411},{"$f":"(($D347*'fnd base rates'!M$110)\n+($E347*'fnd base rates'!M$111)\n+($F347*'fnd base rates'!M$112)\n+($G347*'fnd base rates'!M$113)\n+($H347*'fnd base rates'!M$114)\n+($I347*'fnd base rates'!M$115)\n+($J347*'fnd base rates'!M$119)\n+($K347*'fnd base rates'!M$120)\n+($M347*'fnd base rates'!M$122)\n+($N347*'fnd base rates'!M$123)\n+($O347*'fnd base rates'!M$124)\n+($P347*VLOOKUP($S347+15,rate_basefnd,13)))","v":0},62283.962240964946,null,449035044,"449","035","044",1,5,62283.962240964946,12457,0,12457,null,null,null,null,null,12457,0,12457,130,12327,4,12323]
[449,449035073,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D348","v":0},{"$f":"'fnd enro'!E348","v":0},{"$f":"'fnd enro'!F348","v":0},{"$f":"'fnd enro'!G348","v":0},{"$f":"'fnd enro'!H348","v":1},{"$f":"'fnd enro'!I348","v":1},{"$f":"'fnd enro'!J348","v":0},{"$f":"'fnd enro'!K348","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L348","v":0},{"$f":"'fnd enro'!M348+'fnd enro'!N348","v":0},{"$f":"'fnd enro'!O348","v":0},{"$f":"'fnd enro'!P348","v":0},{"$f":"'fnd enro'!Q348+'fnd enro'!R348","v":1},{"$f":"'fnd enro'!T348","v":2},1.081,{"$f":"VALUE('fnd enro'!S348)","v":10},null,{"$f":"(($D348*'fnd base rates'!C$110)\n+($E348*'fnd base rates'!C$111)\n+($F348*'fnd base rates'!C$112)\n+($G348*'fnd base rates'!C$113)\n+($H348*'fnd base rates'!C$114)\n+($I348*'fnd base rates'!C$115)\n+($J348*'fnd base rates'!C$119)\n+($K348*'fnd base rates'!C$120)\n+($M348*'fnd base rates'!C$122)\n+($N348*'fnd base rates'!C$123)\n+($O348*'fnd base rates'!C$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,3)))\n*$R348","v":1136.3444802040001},{"$f":"(($D348*'fnd base rates'!D$110)\n+($E348*'fnd base rates'!D$111)\n+($F348*'fnd base rates'!D$112)\n+($G348*'fnd base rates'!D$113)\n+($H348*'fnd base rates'!D$114)\n+($I348*'fnd base rates'!D$115)\n+($J348*'fnd base rates'!D$119)\n+($K348*'fnd base rates'!D$120)\n+($M348*'fnd base rates'!D$122)\n+($N348*'fnd base rates'!D$123)\n+($O348*'fnd base rates'!D$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,4)))\n*$R348","v":1849.49371},{"$f":"(($D348*'fnd base rates'!E$110)\n+($E348*'fnd base rates'!E$111)\n+($F348*'fnd base rates'!E$112)\n+($G348*'fnd base rates'!E$113)\n+($H348*'fnd base rates'!E$114)\n+($I348*'fnd base rates'!E$115)\n+($J348*'fnd base rates'!E$119)\n+($K348*'fnd base rates'!E$120)\n+($M348*'fnd base rates'!E$122)\n+($N348*'fnd base rates'!E$123)\n+($O348*'fnd base rates'!E$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,5)))\n*$R348","v":11474.579179849999},{"$f":"(($D348*'fnd base rates'!F$110)\n+($E348*'fnd base rates'!F$111)\n+($F348*'fnd base rates'!F$112)\n+($G348*'fnd base rates'!F$113)\n+($H348*'fnd base rates'!F$114)\n+($I348*'fnd base rates'!F$115)\n+($J348*'fnd base rates'!F$119)\n+($K348*'fnd base rates'!F$120)\n+($M348*'fnd base rates'!F$122)\n+($N348*'fnd base rates'!F$123)\n+($O348*'fnd base rates'!F$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,6)))\n*$R348","v":1869.9525322300001},{"$f":"(($D348*'fnd base rates'!G$110)\n+($E348*'fnd base rates'!G$111)\n+($F348*'fnd base rates'!G$112)\n+($G348*'fnd base rates'!G$113)\n+($H348*'fnd base rates'!G$114)\n+($I348*'fnd base rates'!G$115)\n+($J348*'fnd base rates'!G$119)\n+($K348*'fnd base rates'!G$120)\n+($M348*'fnd base rates'!G$122)\n+($N348*'fnd base rates'!G$123)\n+($O348*'fnd base rates'!G$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,7)))\n*$R348","v":482.86886968599998},{"$f":"(($D348*'fnd base rates'!H$110)\n+($E348*'fnd base rates'!H$111)\n+($F348*'fnd base rates'!H$112)\n+($G348*'fnd base rates'!H$113)\n+($H348*'fnd base rates'!H$114)\n+($I348*'fnd base rates'!H$115)\n+($J348*'fnd base rates'!H$119)\n+($K348*'fnd base rates'!H$120)\n+($M348*'fnd base rates'!H$122)\n+($N348*'fnd base rates'!H$123)\n+($O348*'fnd base rates'!H$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D348*'fnd base rates'!I$110)\n+($E348*'fnd base rates'!I$111)\n+($F348*'fnd base rates'!I$112)\n+($G348*'fnd base rates'!I$113)\n+($H348*'fnd base rates'!I$114)\n+($I348*'fnd base rates'!I$115)\n+($J348*'fnd base rates'!I$119)\n+($K348*'fnd base rates'!I$120)\n+($M348*'fnd base rates'!I$122)\n+($N348*'fnd base rates'!I$123)\n+($O348*'fnd base rates'!I$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,9)))\n*$R348","v":891.99796000000003},{"$f":"(($D348*'fnd base rates'!J$110)\n+($E348*'fnd base rates'!J$111)\n+($F348*'fnd base rates'!J$112)\n+($G348*'fnd base rates'!J$113)\n+($H348*'fnd base rates'!J$114)\n+($I348*'fnd base rates'!J$115)\n+($J348*'fnd base rates'!J$119)\n+($K348*'fnd base rates'!J$120)\n+($M348*'fnd base rates'!J$122)\n+($N348*'fnd base rates'!J$123)\n+($O348*'fnd base rates'!J$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,10)))\n*$R348","v":1478.14859},{"$f":"(($D348*'fnd base rates'!K$110)\n+($E348*'fnd base rates'!K$111)\n+($F348*'fnd base rates'!K$112)\n+($G348*'fnd base rates'!K$113)\n+($H348*'fnd base rates'!K$114)\n+($I348*'fnd base rates'!K$115)\n+($J348*'fnd base rates'!K$119)\n+($K348*'fnd base rates'!K$120)\n+($M348*'fnd base rates'!K$122)\n+($N348*'fnd base rates'!K$123)\n+($O348*'fnd base rates'!K$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,11)))\n*$R348","v":2328.0378402819997},{"$f":"(($D348*'fnd base rates'!L$110)\n+($E348*'fnd base rates'!L$111)\n+($F348*'fnd base rates'!L$112)\n+($G348*'fnd base rates'!L$113)\n+($H348*'fnd base rates'!L$114)\n+($I348*'fnd base rates'!L$115)\n+($J348*'fnd base rates'!L$119)\n+($K348*'fnd base rates'!L$120)\n+($M348*'fnd base rates'!L$122)\n+($N348*'fnd base rates'!L$123)\n+($O348*'fnd base rates'!L$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D348*'fnd base rates'!M$110)\n+($E348*'fnd base rates'!M$111)\n+($F348*'fnd base rates'!M$112)\n+($G348*'fnd base rates'!M$113)\n+($H348*'fnd base rates'!M$114)\n+($I348*'fnd base rates'!M$115)\n+($J348*'fnd base rates'!M$119)\n+($K348*'fnd base rates'!M$120)\n+($M348*'fnd base rates'!M$122)\n+($N348*'fnd base rates'!M$123)\n+($O348*'fnd base rates'!M$124)\n+($P348*VLOOKUP($S348+15,rate_basefnd,13)))","v":0},25542.351440325561,null,449035073,"449","035","073",1,2,25542.351440325561,12771,0,12771,null,null,null,null,null,12771,0,12771,202,12569,20,12549]
[449,449035133,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D349","v":0},{"$f":"'fnd enro'!E349","v":0},{"$f":"'fnd enro'!F349","v":0},{"$f":"'fnd enro'!G349","v":0},{"$f":"'fnd enro'!H349","v":0},{"$f":"'fnd enro'!I349","v":1},{"$f":"'fnd enro'!J349","v":0},{"$f":"'fnd enro'!K349","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L349","v":0},{"$f":"'fnd enro'!M349+'fnd enro'!N349","v":0},{"$f":"'fnd enro'!O349","v":0},{"$f":"'fnd enro'!P349","v":0},{"$f":"'fnd enro'!Q349+'fnd enro'!R349","v":0},{"$f":"'fnd enro'!T349","v":1},1.081,{"$f":"VALUE('fnd enro'!S349)","v":1},null,{"$f":"(($D349*'fnd base rates'!C$110)\n+($E349*'fnd base rates'!C$111)\n+($F349*'fnd base rates'!C$112)\n+($G349*'fnd base rates'!C$113)\n+($H349*'fnd base rates'!C$114)\n+($I349*'fnd base rates'!C$115)\n+($J349*'fnd base rates'!C$119)\n+($K349*'fnd base rates'!C$120)\n+($M349*'fnd base rates'!C$122)\n+($N349*'fnd base rates'!C$123)\n+($O349*'fnd base rates'!C$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,3)))\n*$R349","v":534.49909010199997},{"$f":"(($D349*'fnd base rates'!D$110)\n+($E349*'fnd base rates'!D$111)\n+($F349*'fnd base rates'!D$112)\n+($G349*'fnd base rates'!D$113)\n+($H349*'fnd base rates'!D$114)\n+($I349*'fnd base rates'!D$115)\n+($J349*'fnd base rates'!D$119)\n+($K349*'fnd base rates'!D$120)\n+($M349*'fnd base rates'!D$122)\n+($N349*'fnd base rates'!D$123)\n+($O349*'fnd base rates'!D$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,4)))\n*$R349","v":765.19665999999995},{"$f":"(($D349*'fnd base rates'!E$110)\n+($E349*'fnd base rates'!E$111)\n+($F349*'fnd base rates'!E$112)\n+($G349*'fnd base rates'!E$113)\n+($H349*'fnd base rates'!E$114)\n+($I349*'fnd base rates'!E$115)\n+($J349*'fnd base rates'!E$119)\n+($K349*'fnd base rates'!E$120)\n+($M349*'fnd base rates'!E$122)\n+($N349*'fnd base rates'!E$123)\n+($O349*'fnd base rates'!E$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,5)))\n*$R349","v":4906.2546249249999},{"$f":"(($D349*'fnd base rates'!F$110)\n+($E349*'fnd base rates'!F$111)\n+($F349*'fnd base rates'!F$112)\n+($G349*'fnd base rates'!F$113)\n+($H349*'fnd base rates'!F$114)\n+($I349*'fnd base rates'!F$115)\n+($J349*'fnd base rates'!F$119)\n+($K349*'fnd base rates'!F$120)\n+($M349*'fnd base rates'!F$122)\n+($N349*'fnd base rates'!F$123)\n+($O349*'fnd base rates'!F$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,6)))\n*$R349","v":880.72628111500001},{"$f":"(($D349*'fnd base rates'!G$110)\n+($E349*'fnd base rates'!G$111)\n+($F349*'fnd base rates'!G$112)\n+($G349*'fnd base rates'!G$113)\n+($H349*'fnd base rates'!G$114)\n+($I349*'fnd base rates'!G$115)\n+($J349*'fnd base rates'!G$119)\n+($K349*'fnd base rates'!G$120)\n+($M349*'fnd base rates'!G$122)\n+($N349*'fnd base rates'!G$123)\n+($O349*'fnd base rates'!G$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,7)))\n*$R349","v":163.58621984299998},{"$f":"(($D349*'fnd base rates'!H$110)\n+($E349*'fnd base rates'!H$111)\n+($F349*'fnd base rates'!H$112)\n+($G349*'fnd base rates'!H$113)\n+($H349*'fnd base rates'!H$114)\n+($I349*'fnd base rates'!H$115)\n+($J349*'fnd base rates'!H$119)\n+($K349*'fnd base rates'!H$120)\n+($M349*'fnd base rates'!H$122)\n+($N349*'fnd base rates'!H$123)\n+($O349*'fnd base rates'!H$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D349*'fnd base rates'!I$110)\n+($E349*'fnd base rates'!I$111)\n+($F349*'fnd base rates'!I$112)\n+($G349*'fnd base rates'!I$113)\n+($H349*'fnd base rates'!I$114)\n+($I349*'fnd base rates'!I$115)\n+($J349*'fnd base rates'!I$119)\n+($K349*'fnd base rates'!I$120)\n+($M349*'fnd base rates'!I$122)\n+($N349*'fnd base rates'!I$123)\n+($O349*'fnd base rates'!I$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,9)))\n*$R349","v":426.01128999999997},{"$f":"(($D349*'fnd base rates'!J$110)\n+($E349*'fnd base rates'!J$111)\n+($F349*'fnd base rates'!J$112)\n+($G349*'fnd base rates'!J$113)\n+($H349*'fnd base rates'!J$114)\n+($I349*'fnd base rates'!J$115)\n+($J349*'fnd base rates'!J$119)\n+($K349*'fnd base rates'!J$120)\n+($M349*'fnd base rates'!J$122)\n+($N349*'fnd base rates'!J$123)\n+($O349*'fnd base rates'!J$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,10)))\n*$R349","v":573.84884999999997},{"$f":"(($D349*'fnd base rates'!K$110)\n+($E349*'fnd base rates'!K$111)\n+($F349*'fnd base rates'!K$112)\n+($G349*'fnd base rates'!K$113)\n+($H349*'fnd base rates'!K$114)\n+($I349*'fnd base rates'!K$115)\n+($J349*'fnd base rates'!K$119)\n+($K349*'fnd base rates'!K$120)\n+($M349*'fnd base rates'!K$122)\n+($N349*'fnd base rates'!K$123)\n+($O349*'fnd base rates'!K$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,11)))\n*$R349","v":1147.966070141},{"$f":"(($D349*'fnd base rates'!L$110)\n+($E349*'fnd base rates'!L$111)\n+($F349*'fnd base rates'!L$112)\n+($G349*'fnd base rates'!L$113)\n+($H349*'fnd base rates'!L$114)\n+($I349*'fnd base rates'!L$115)\n+($J349*'fnd base rates'!L$119)\n+($K349*'fnd base rates'!L$120)\n+($M349*'fnd base rates'!L$122)\n+($N349*'fnd base rates'!L$123)\n+($O349*'fnd base rates'!L$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D349*'fnd base rates'!M$110)\n+($E349*'fnd base rates'!M$111)\n+($F349*'fnd base rates'!M$112)\n+($G349*'fnd base rates'!M$113)\n+($H349*'fnd base rates'!M$114)\n+($I349*'fnd base rates'!M$115)\n+($J349*'fnd base rates'!M$119)\n+($K349*'fnd base rates'!M$120)\n+($M349*'fnd base rates'!M$122)\n+($N349*'fnd base rates'!M$123)\n+($O349*'fnd base rates'!M$124)\n+($P349*VLOOKUP($S349+15,rate_basefnd,13)))","v":0},11259.742358754882,null,449035133,"449","035","133",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[449,449035243,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D350","v":0},{"$f":"'fnd enro'!E350","v":0},{"$f":"'fnd enro'!F350","v":0},{"$f":"'fnd enro'!G350","v":1},{"$f":"'fnd enro'!H350","v":1},{"$f":"'fnd enro'!I350","v":3},{"$f":"'fnd enro'!J350","v":0},{"$f":"'fnd enro'!K350","v":0.1895},{"$f":"'fnd enro'!L350","v":0},{"$f":"'fnd enro'!M350+'fnd enro'!N350","v":0},{"$f":"'fnd enro'!O350","v":0},{"$f":"'fnd enro'!P350","v":0},{"$f":"'fnd enro'!Q350+'fnd enro'!R350","v":2},{"$f":"'fnd enro'!T350","v":5},1.081,{"$f":"VALUE('fnd enro'!S350)","v":8},null,{"$f":"(($D350*'fnd base rates'!C$110)\n+($E350*'fnd base rates'!C$111)\n+($F350*'fnd base rates'!C$112)\n+($G350*'fnd base rates'!C$113)\n+($H350*'fnd base rates'!C$114)\n+($I350*'fnd base rates'!C$115)\n+($J350*'fnd base rates'!C$119)\n+($K350*'fnd base rates'!C$120)\n+($M350*'fnd base rates'!C$122)\n+($N350*'fnd base rates'!C$123)\n+($O350*'fnd base rates'!C$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,3)))\n*$R350","v":2801.3290305099999},{"$f":"(($D350*'fnd base rates'!D$110)\n+($E350*'fnd base rates'!D$111)\n+($F350*'fnd base rates'!D$112)\n+($G350*'fnd base rates'!D$113)\n+($H350*'fnd base rates'!D$114)\n+($I350*'fnd base rates'!D$115)\n+($J350*'fnd base rates'!D$119)\n+($K350*'fnd base rates'!D$120)\n+($M350*'fnd base rates'!D$122)\n+($N350*'fnd base rates'!D$123)\n+($O350*'fnd base rates'!D$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,4)))\n*$R350","v":4436.4456200000004},{"$f":"(($D350*'fnd base rates'!E$110)\n+($E350*'fnd base rates'!E$111)\n+($F350*'fnd base rates'!E$112)\n+($G350*'fnd base rates'!E$113)\n+($H350*'fnd base rates'!E$114)\n+($I350*'fnd base rates'!E$115)\n+($J350*'fnd base rates'!E$119)\n+($K350*'fnd base rates'!E$120)\n+($M350*'fnd base rates'!E$122)\n+($N350*'fnd base rates'!E$123)\n+($O350*'fnd base rates'!E$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,5)))\n*$R350","v":28005.617934624999},{"$f":"(($D350*'fnd base rates'!F$110)\n+($E350*'fnd base rates'!F$111)\n+($F350*'fnd base rates'!F$112)\n+($G350*'fnd base rates'!F$113)\n+($H350*'fnd base rates'!F$114)\n+($I350*'fnd base rates'!F$115)\n+($J350*'fnd base rates'!F$119)\n+($K350*'fnd base rates'!F$120)\n+($M350*'fnd base rates'!F$122)\n+($N350*'fnd base rates'!F$123)\n+($O350*'fnd base rates'!F$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,6)))\n*$R350","v":4872.7421655749995},{"$f":"(($D350*'fnd base rates'!G$110)\n+($E350*'fnd base rates'!G$111)\n+($F350*'fnd base rates'!G$112)\n+($G350*'fnd base rates'!G$113)\n+($H350*'fnd base rates'!G$114)\n+($I350*'fnd base rates'!G$115)\n+($J350*'fnd base rates'!G$119)\n+($K350*'fnd base rates'!G$120)\n+($M350*'fnd base rates'!G$122)\n+($N350*'fnd base rates'!G$123)\n+($O350*'fnd base rates'!G$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,7)))\n*$R350","v":1104.504199215},{"$f":"(($D350*'fnd base rates'!H$110)\n+($E350*'fnd base rates'!H$111)\n+($F350*'fnd base rates'!H$112)\n+($G350*'fnd base rates'!H$113)\n+($H350*'fnd base rates'!H$114)\n+($I350*'fnd base rates'!H$115)\n+($J350*'fnd base rates'!H$119)\n+($K350*'fnd base rates'!H$120)\n+($M350*'fnd base rates'!H$122)\n+($N350*'fnd base rates'!H$123)\n+($O350*'fnd base rates'!H$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,8)))","v":3306.7278899999997},{"$f":"(($D350*'fnd base rates'!I$110)\n+($E350*'fnd base rates'!I$111)\n+($F350*'fnd base rates'!I$112)\n+($G350*'fnd base rates'!I$113)\n+($H350*'fnd base rates'!I$114)\n+($I350*'fnd base rates'!I$115)\n+($J350*'fnd base rates'!I$119)\n+($K350*'fnd base rates'!I$120)\n+($M350*'fnd base rates'!I$122)\n+($N350*'fnd base rates'!I$123)\n+($O350*'fnd base rates'!I$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,9)))\n*$R350","v":2114.5008599999996},{"$f":"(($D350*'fnd base rates'!J$110)\n+($E350*'fnd base rates'!J$111)\n+($F350*'fnd base rates'!J$112)\n+($G350*'fnd base rates'!J$113)\n+($H350*'fnd base rates'!J$114)\n+($I350*'fnd base rates'!J$115)\n+($J350*'fnd base rates'!J$119)\n+($K350*'fnd base rates'!J$120)\n+($M350*'fnd base rates'!J$122)\n+($N350*'fnd base rates'!J$123)\n+($O350*'fnd base rates'!J$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,10)))\n*$R350","v":3376.6440299999999},{"$f":"(($D350*'fnd base rates'!K$110)\n+($E350*'fnd base rates'!K$111)\n+($F350*'fnd base rates'!K$112)\n+($G350*'fnd base rates'!K$113)\n+($H350*'fnd base rates'!K$114)\n+($I350*'fnd base rates'!K$115)\n+($J350*'fnd base rates'!K$119)\n+($K350*'fnd base rates'!K$120)\n+($M350*'fnd base rates'!K$122)\n+($N350*'fnd base rates'!K$123)\n+($O350*'fnd base rates'!K$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,11)))\n*$R350","v":5722.0695207049994},{"$f":"(($D350*'fnd base rates'!L$110)\n+($E350*'fnd base rates'!L$111)\n+($F350*'fnd base rates'!L$112)\n+($G350*'fnd base rates'!L$113)\n+($H350*'fnd base rates'!L$114)\n+($I350*'fnd base rates'!L$115)\n+($J350*'fnd base rates'!L$119)\n+($K350*'fnd base rates'!L$120)\n+($M350*'fnd base rates'!L$122)\n+($N350*'fnd base rates'!L$123)\n+($O350*'fnd base rates'!L$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,12)))","v":6543.3809903349411},{"$f":"(($D350*'fnd base rates'!M$110)\n+($E350*'fnd base rates'!M$111)\n+($F350*'fnd base rates'!M$112)\n+($G350*'fnd base rates'!M$113)\n+($H350*'fnd base rates'!M$114)\n+($I350*'fnd base rates'!M$115)\n+($J350*'fnd base rates'!M$119)\n+($K350*'fnd base rates'!M$120)\n+($M350*'fnd base rates'!M$122)\n+($N350*'fnd base rates'!M$123)\n+($O350*'fnd base rates'!M$124)\n+($P350*VLOOKUP($S350+15,rate_basefnd,13)))","v":0},62283.962240964946,null,449035243,"449","035","243",1,5,62283.962240964946,12457,0,12457,null,null,null,null,null,12457,0,12457,130,12327,16,12311]
[449,449035244,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D351","v":0},{"$f":"'fnd enro'!E351","v":0},{"$f":"'fnd enro'!F351","v":0},{"$f":"'fnd enro'!G351","v":0},{"$f":"'fnd enro'!H351","v":2},{"$f":"'fnd enro'!I351","v":4},{"$f":"'fnd enro'!J351","v":0},{"$f":"'fnd enro'!K351","v":0.22739999999999999},{"$f":"'fnd enro'!L351","v":0},{"$f":"'fnd enro'!M351+'fnd enro'!N351","v":0},{"$f":"'fnd enro'!O351","v":0},{"$f":"'fnd enro'!P351","v":0},{"$f":"'fnd enro'!Q351+'fnd enro'!R351","v":2},{"$f":"'fnd enro'!T351","v":6},1.081,{"$f":"VALUE('fnd enro'!S351)","v":7},null,{"$f":"(($D351*'fnd base rates'!C$110)\n+($E351*'fnd base rates'!C$111)\n+($F351*'fnd base rates'!C$112)\n+($G351*'fnd base rates'!C$113)\n+($H351*'fnd base rates'!C$114)\n+($I351*'fnd base rates'!C$115)\n+($J351*'fnd base rates'!C$119)\n+($K351*'fnd base rates'!C$120)\n+($M351*'fnd base rates'!C$122)\n+($N351*'fnd base rates'!C$123)\n+($O351*'fnd base rates'!C$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,3)))\n*$R351","v":3332.9094206119998},{"$f":"(($D351*'fnd base rates'!D$110)\n+($E351*'fnd base rates'!D$111)\n+($F351*'fnd base rates'!D$112)\n+($G351*'fnd base rates'!D$113)\n+($H351*'fnd base rates'!D$114)\n+($I351*'fnd base rates'!D$115)\n+($J351*'fnd base rates'!D$119)\n+($K351*'fnd base rates'!D$120)\n+($M351*'fnd base rates'!D$122)\n+($N351*'fnd base rates'!D$123)\n+($O351*'fnd base rates'!D$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,4)))\n*$R351","v":5187.76224},{"$f":"(($D351*'fnd base rates'!E$110)\n+($E351*'fnd base rates'!E$111)\n+($F351*'fnd base rates'!E$112)\n+($G351*'fnd base rates'!E$113)\n+($H351*'fnd base rates'!E$114)\n+($I351*'fnd base rates'!E$115)\n+($J351*'fnd base rates'!E$119)\n+($K351*'fnd base rates'!E$120)\n+($M351*'fnd base rates'!E$122)\n+($N351*'fnd base rates'!E$123)\n+($O351*'fnd base rates'!E$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,5)))\n*$R351","v":32355.427809549998},{"$f":"(($D351*'fnd base rates'!F$110)\n+($E351*'fnd base rates'!F$111)\n+($F351*'fnd base rates'!F$112)\n+($G351*'fnd base rates'!F$113)\n+($H351*'fnd base rates'!F$114)\n+($I351*'fnd base rates'!F$115)\n+($J351*'fnd base rates'!F$119)\n+($K351*'fnd base rates'!F$120)\n+($M351*'fnd base rates'!F$122)\n+($N351*'fnd base rates'!F$123)\n+($O351*'fnd base rates'!F$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,6)))\n*$R351","v":5501.35762669},{"$f":"(($D351*'fnd base rates'!G$110)\n+($E351*'fnd base rates'!G$111)\n+($F351*'fnd base rates'!G$112)\n+($G351*'fnd base rates'!G$113)\n+($H351*'fnd base rates'!G$114)\n+($I351*'fnd base rates'!G$115)\n+($J351*'fnd base rates'!G$119)\n+($K351*'fnd base rates'!G$120)\n+($M351*'fnd base rates'!G$122)\n+($N351*'fnd base rates'!G$123)\n+($O351*'fnd base rates'!G$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,7)))\n*$R351","v":1273.2143590579999},{"$f":"(($D351*'fnd base rates'!H$110)\n+($E351*'fnd base rates'!H$111)\n+($F351*'fnd base rates'!H$112)\n+($G351*'fnd base rates'!H$113)\n+($H351*'fnd base rates'!H$114)\n+($I351*'fnd base rates'!H$115)\n+($J351*'fnd base rates'!H$119)\n+($K351*'fnd base rates'!H$120)\n+($M351*'fnd base rates'!H$122)\n+($N351*'fnd base rates'!H$123)\n+($O351*'fnd base rates'!H$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,8)))","v":4071.6814679999998},{"$f":"(($D351*'fnd base rates'!I$110)\n+($E351*'fnd base rates'!I$111)\n+($F351*'fnd base rates'!I$112)\n+($G351*'fnd base rates'!I$113)\n+($H351*'fnd base rates'!I$114)\n+($I351*'fnd base rates'!I$115)\n+($J351*'fnd base rates'!I$119)\n+($K351*'fnd base rates'!I$120)\n+($M351*'fnd base rates'!I$122)\n+($N351*'fnd base rates'!I$123)\n+($O351*'fnd base rates'!I$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,9)))\n*$R351","v":2619.5656799999997},{"$f":"(($D351*'fnd base rates'!J$110)\n+($E351*'fnd base rates'!J$111)\n+($F351*'fnd base rates'!J$112)\n+($G351*'fnd base rates'!J$113)\n+($H351*'fnd base rates'!J$114)\n+($I351*'fnd base rates'!J$115)\n+($J351*'fnd base rates'!J$119)\n+($K351*'fnd base rates'!J$120)\n+($M351*'fnd base rates'!J$122)\n+($N351*'fnd base rates'!J$123)\n+($O351*'fnd base rates'!J$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,10)))\n*$R351","v":4018.5310199999999},{"$f":"(($D351*'fnd base rates'!K$110)\n+($E351*'fnd base rates'!K$111)\n+($F351*'fnd base rates'!K$112)\n+($G351*'fnd base rates'!K$113)\n+($H351*'fnd base rates'!K$114)\n+($I351*'fnd base rates'!K$115)\n+($J351*'fnd base rates'!K$119)\n+($K351*'fnd base rates'!K$120)\n+($M351*'fnd base rates'!K$122)\n+($N351*'fnd base rates'!K$123)\n+($O351*'fnd base rates'!K$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,11)))\n*$R351","v":6952.007820845999},{"$f":"(($D351*'fnd base rates'!L$110)\n+($E351*'fnd base rates'!L$111)\n+($F351*'fnd base rates'!L$112)\n+($G351*'fnd base rates'!L$113)\n+($H351*'fnd base rates'!L$114)\n+($I351*'fnd base rates'!L$115)\n+($J351*'fnd base rates'!L$119)\n+($K351*'fnd base rates'!L$120)\n+($M351*'fnd base rates'!L$122)\n+($N351*'fnd base rates'!L$123)\n+($O351*'fnd base rates'!L$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,12)))","v":7649.8816334048952},{"$f":"(($D351*'fnd base rates'!M$110)\n+($E351*'fnd base rates'!M$111)\n+($F351*'fnd base rates'!M$112)\n+($G351*'fnd base rates'!M$113)\n+($H351*'fnd base rates'!M$114)\n+($I351*'fnd base rates'!M$115)\n+($J351*'fnd base rates'!M$119)\n+($K351*'fnd base rates'!M$120)\n+($M351*'fnd base rates'!M$122)\n+($N351*'fnd base rates'!M$123)\n+($O351*'fnd base rates'!M$124)\n+($P351*VLOOKUP($S351+15,rate_basefnd,13)))","v":0},72962.33907816089,null,449035244,"449","035","244",1,6,72962.33907816089,12160,0,12160,null,null,null,null,null,12160,0,12160,92,12068,15,12053]
[449,449035285,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D352","v":0},{"$f":"'fnd enro'!E352","v":0},{"$f":"'fnd enro'!F352","v":0},{"$f":"'fnd enro'!G352","v":0},{"$f":"'fnd enro'!H352","v":1},{"$f":"'fnd enro'!I352","v":5},{"$f":"'fnd enro'!J352","v":0},{"$f":"'fnd enro'!K352","v":0.22739999999999999},{"$f":"'fnd enro'!L352","v":0},{"$f":"'fnd enro'!M352+'fnd enro'!N352","v":0},{"$f":"'fnd enro'!O352","v":0},{"$f":"'fnd enro'!P352","v":0},{"$f":"'fnd enro'!Q352+'fnd enro'!R352","v":2},{"$f":"'fnd enro'!T352","v":6},1.081,{"$f":"VALUE('fnd enro'!S352)","v":7},null,{"$f":"(($D352*'fnd base rates'!C$110)\n+($E352*'fnd base rates'!C$111)\n+($F352*'fnd base rates'!C$112)\n+($G352*'fnd base rates'!C$113)\n+($H352*'fnd base rates'!C$114)\n+($I352*'fnd base rates'!C$115)\n+($J352*'fnd base rates'!C$119)\n+($K352*'fnd base rates'!C$120)\n+($M352*'fnd base rates'!C$122)\n+($N352*'fnd base rates'!C$123)\n+($O352*'fnd base rates'!C$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,3)))\n*$R352","v":3332.9094206119998},{"$f":"(($D352*'fnd base rates'!D$110)\n+($E352*'fnd base rates'!D$111)\n+($F352*'fnd base rates'!D$112)\n+($G352*'fnd base rates'!D$113)\n+($H352*'fnd base rates'!D$114)\n+($I352*'fnd base rates'!D$115)\n+($J352*'fnd base rates'!D$119)\n+($K352*'fnd base rates'!D$120)\n+($M352*'fnd base rates'!D$122)\n+($N352*'fnd base rates'!D$123)\n+($O352*'fnd base rates'!D$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,4)))\n*$R352","v":5187.76224},{"$f":"(($D352*'fnd base rates'!E$110)\n+($E352*'fnd base rates'!E$111)\n+($F352*'fnd base rates'!E$112)\n+($G352*'fnd base rates'!E$113)\n+($H352*'fnd base rates'!E$114)\n+($I352*'fnd base rates'!E$115)\n+($J352*'fnd base rates'!E$119)\n+($K352*'fnd base rates'!E$120)\n+($M352*'fnd base rates'!E$122)\n+($N352*'fnd base rates'!E$123)\n+($O352*'fnd base rates'!E$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,5)))\n*$R352","v":33808.389099549997},{"$f":"(($D352*'fnd base rates'!F$110)\n+($E352*'fnd base rates'!F$111)\n+($F352*'fnd base rates'!F$112)\n+($G352*'fnd base rates'!F$113)\n+($H352*'fnd base rates'!F$114)\n+($I352*'fnd base rates'!F$115)\n+($J352*'fnd base rates'!F$119)\n+($K352*'fnd base rates'!F$120)\n+($M352*'fnd base rates'!F$122)\n+($N352*'fnd base rates'!F$123)\n+($O352*'fnd base rates'!F$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,6)))\n*$R352","v":5392.8576566900001},{"$f":"(($D352*'fnd base rates'!G$110)\n+($E352*'fnd base rates'!G$111)\n+($F352*'fnd base rates'!G$112)\n+($G352*'fnd base rates'!G$113)\n+($H352*'fnd base rates'!G$114)\n+($I352*'fnd base rates'!G$115)\n+($J352*'fnd base rates'!G$119)\n+($K352*'fnd base rates'!G$120)\n+($M352*'fnd base rates'!G$122)\n+($N352*'fnd base rates'!G$123)\n+($O352*'fnd base rates'!G$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,7)))\n*$R352","v":1268.6417290579998},{"$f":"(($D352*'fnd base rates'!H$110)\n+($E352*'fnd base rates'!H$111)\n+($F352*'fnd base rates'!H$112)\n+($G352*'fnd base rates'!H$113)\n+($H352*'fnd base rates'!H$114)\n+($I352*'fnd base rates'!H$115)\n+($J352*'fnd base rates'!H$119)\n+($K352*'fnd base rates'!H$120)\n+($M352*'fnd base rates'!H$122)\n+($N352*'fnd base rates'!H$123)\n+($O352*'fnd base rates'!H$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,8)))","v":4353.5514680000006},{"$f":"(($D352*'fnd base rates'!I$110)\n+($E352*'fnd base rates'!I$111)\n+($F352*'fnd base rates'!I$112)\n+($G352*'fnd base rates'!I$113)\n+($H352*'fnd base rates'!I$114)\n+($I352*'fnd base rates'!I$115)\n+($J352*'fnd base rates'!I$119)\n+($K352*'fnd base rates'!I$120)\n+($M352*'fnd base rates'!I$122)\n+($N352*'fnd base rates'!I$123)\n+($O352*'fnd base rates'!I$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,9)))\n*$R352","v":2705.7321899999997},{"$f":"(($D352*'fnd base rates'!J$110)\n+($E352*'fnd base rates'!J$111)\n+($F352*'fnd base rates'!J$112)\n+($G352*'fnd base rates'!J$113)\n+($H352*'fnd base rates'!J$114)\n+($I352*'fnd base rates'!J$115)\n+($J352*'fnd base rates'!J$119)\n+($K352*'fnd base rates'!J$120)\n+($M352*'fnd base rates'!J$122)\n+($N352*'fnd base rates'!J$123)\n+($O352*'fnd base rates'!J$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,10)))\n*$R352","v":4343.52286},{"$f":"(($D352*'fnd base rates'!K$110)\n+($E352*'fnd base rates'!K$111)\n+($F352*'fnd base rates'!K$112)\n+($G352*'fnd base rates'!K$113)\n+($H352*'fnd base rates'!K$114)\n+($I352*'fnd base rates'!K$115)\n+($J352*'fnd base rates'!K$119)\n+($K352*'fnd base rates'!K$120)\n+($M352*'fnd base rates'!K$122)\n+($N352*'fnd base rates'!K$123)\n+($O352*'fnd base rates'!K$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,11)))\n*$R352","v":6919.9021208459999},{"$f":"(($D352*'fnd base rates'!L$110)\n+($E352*'fnd base rates'!L$111)\n+($F352*'fnd base rates'!L$112)\n+($G352*'fnd base rates'!L$113)\n+($H352*'fnd base rates'!L$114)\n+($I352*'fnd base rates'!L$115)\n+($J352*'fnd base rates'!L$119)\n+($K352*'fnd base rates'!L$120)\n+($M352*'fnd base rates'!L$122)\n+($N352*'fnd base rates'!L$123)\n+($O352*'fnd base rates'!L$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,12)))","v":7547.9499005890957},{"$f":"(($D352*'fnd base rates'!M$110)\n+($E352*'fnd base rates'!M$111)\n+($F352*'fnd base rates'!M$112)\n+($G352*'fnd base rates'!M$113)\n+($H352*'fnd base rates'!M$114)\n+($I352*'fnd base rates'!M$115)\n+($J352*'fnd base rates'!M$119)\n+($K352*'fnd base rates'!M$120)\n+($M352*'fnd base rates'!M$122)\n+($N352*'fnd base rates'!M$123)\n+($O352*'fnd base rates'!M$124)\n+($P352*VLOOKUP($S352+15,rate_basefnd,13)))","v":0},74861.218685345098,null,449035285,"449","035","285",1,6,74861.218685345098,12477,0,12477,null,null,null,null,null,12477,0,12477,93,12384,14,12370]
[449,449035336,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D353","v":0},{"$f":"'fnd enro'!E353","v":0},{"$f":"'fnd enro'!F353","v":0},{"$f":"'fnd enro'!G353","v":0},{"$f":"'fnd enro'!H353","v":1},{"$f":"'fnd enro'!I353","v":2},{"$f":"'fnd enro'!J353","v":0},{"$f":"'fnd enro'!K353","v":0.1137},{"$f":"'fnd enro'!L353","v":0},{"$f":"'fnd enro'!M353+'fnd enro'!N353","v":0},{"$f":"'fnd enro'!O353","v":0},{"$f":"'fnd enro'!P353","v":0},{"$f":"'fnd enro'!Q353+'fnd enro'!R353","v":1},{"$f":"'fnd enro'!T353","v":3},1.081,{"$f":"VALUE('fnd enro'!S353)","v":7},null,{"$f":"(($D353*'fnd base rates'!C$110)\n+($E353*'fnd base rates'!C$111)\n+($F353*'fnd base rates'!C$112)\n+($G353*'fnd base rates'!C$113)\n+($H353*'fnd base rates'!C$114)\n+($I353*'fnd base rates'!C$115)\n+($J353*'fnd base rates'!C$119)\n+($K353*'fnd base rates'!C$120)\n+($M353*'fnd base rates'!C$122)\n+($N353*'fnd base rates'!C$123)\n+($O353*'fnd base rates'!C$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,3)))\n*$R353","v":1666.4547103059999},{"$f":"(($D353*'fnd base rates'!D$110)\n+($E353*'fnd base rates'!D$111)\n+($F353*'fnd base rates'!D$112)\n+($G353*'fnd base rates'!D$113)\n+($H353*'fnd base rates'!D$114)\n+($I353*'fnd base rates'!D$115)\n+($J353*'fnd base rates'!D$119)\n+($K353*'fnd base rates'!D$120)\n+($M353*'fnd base rates'!D$122)\n+($N353*'fnd base rates'!D$123)\n+($O353*'fnd base rates'!D$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,4)))\n*$R353","v":2593.88112},{"$f":"(($D353*'fnd base rates'!E$110)\n+($E353*'fnd base rates'!E$111)\n+($F353*'fnd base rates'!E$112)\n+($G353*'fnd base rates'!E$113)\n+($H353*'fnd base rates'!E$114)\n+($I353*'fnd base rates'!E$115)\n+($J353*'fnd base rates'!E$119)\n+($K353*'fnd base rates'!E$120)\n+($M353*'fnd base rates'!E$122)\n+($N353*'fnd base rates'!E$123)\n+($O353*'fnd base rates'!E$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,5)))\n*$R353","v":16177.713904774999},{"$f":"(($D353*'fnd base rates'!F$110)\n+($E353*'fnd base rates'!F$111)\n+($F353*'fnd base rates'!F$112)\n+($G353*'fnd base rates'!F$113)\n+($H353*'fnd base rates'!F$114)\n+($I353*'fnd base rates'!F$115)\n+($J353*'fnd base rates'!F$119)\n+($K353*'fnd base rates'!F$120)\n+($M353*'fnd base rates'!F$122)\n+($N353*'fnd base rates'!F$123)\n+($O353*'fnd base rates'!F$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,6)))\n*$R353","v":2750.678813345},{"$f":"(($D353*'fnd base rates'!G$110)\n+($E353*'fnd base rates'!G$111)\n+($F353*'fnd base rates'!G$112)\n+($G353*'fnd base rates'!G$113)\n+($H353*'fnd base rates'!G$114)\n+($I353*'fnd base rates'!G$115)\n+($J353*'fnd base rates'!G$119)\n+($K353*'fnd base rates'!G$120)\n+($M353*'fnd base rates'!G$122)\n+($N353*'fnd base rates'!G$123)\n+($O353*'fnd base rates'!G$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,7)))\n*$R353","v":636.60717952899995},{"$f":"(($D353*'fnd base rates'!H$110)\n+($E353*'fnd base rates'!H$111)\n+($F353*'fnd base rates'!H$112)\n+($G353*'fnd base rates'!H$113)\n+($H353*'fnd base rates'!H$114)\n+($I353*'fnd base rates'!H$115)\n+($J353*'fnd base rates'!H$119)\n+($K353*'fnd base rates'!H$120)\n+($M353*'fnd base rates'!H$122)\n+($N353*'fnd base rates'!H$123)\n+($O353*'fnd base rates'!H$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,8)))","v":2035.8407339999999},{"$f":"(($D353*'fnd base rates'!I$110)\n+($E353*'fnd base rates'!I$111)\n+($F353*'fnd base rates'!I$112)\n+($G353*'fnd base rates'!I$113)\n+($H353*'fnd base rates'!I$114)\n+($I353*'fnd base rates'!I$115)\n+($J353*'fnd base rates'!I$119)\n+($K353*'fnd base rates'!I$120)\n+($M353*'fnd base rates'!I$122)\n+($N353*'fnd base rates'!I$123)\n+($O353*'fnd base rates'!I$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,9)))\n*$R353","v":1309.7828399999999},{"$f":"(($D353*'fnd base rates'!J$110)\n+($E353*'fnd base rates'!J$111)\n+($F353*'fnd base rates'!J$112)\n+($G353*'fnd base rates'!J$113)\n+($H353*'fnd base rates'!J$114)\n+($I353*'fnd base rates'!J$115)\n+($J353*'fnd base rates'!J$119)\n+($K353*'fnd base rates'!J$120)\n+($M353*'fnd base rates'!J$122)\n+($N353*'fnd base rates'!J$123)\n+($O353*'fnd base rates'!J$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,10)))\n*$R353","v":2009.2655099999999},{"$f":"(($D353*'fnd base rates'!K$110)\n+($E353*'fnd base rates'!K$111)\n+($F353*'fnd base rates'!K$112)\n+($G353*'fnd base rates'!K$113)\n+($H353*'fnd base rates'!K$114)\n+($I353*'fnd base rates'!K$115)\n+($J353*'fnd base rates'!K$119)\n+($K353*'fnd base rates'!K$120)\n+($M353*'fnd base rates'!K$122)\n+($N353*'fnd base rates'!K$123)\n+($O353*'fnd base rates'!K$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,11)))\n*$R353","v":3476.0039104229995},{"$f":"(($D353*'fnd base rates'!L$110)\n+($E353*'fnd base rates'!L$111)\n+($F353*'fnd base rates'!L$112)\n+($G353*'fnd base rates'!L$113)\n+($H353*'fnd base rates'!L$114)\n+($I353*'fnd base rates'!L$115)\n+($J353*'fnd base rates'!L$119)\n+($K353*'fnd base rates'!L$120)\n+($M353*'fnd base rates'!L$122)\n+($N353*'fnd base rates'!L$123)\n+($O353*'fnd base rates'!L$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,12)))","v":3824.9408167024476},{"$f":"(($D353*'fnd base rates'!M$110)\n+($E353*'fnd base rates'!M$111)\n+($F353*'fnd base rates'!M$112)\n+($G353*'fnd base rates'!M$113)\n+($H353*'fnd base rates'!M$114)\n+($I353*'fnd base rates'!M$115)\n+($J353*'fnd base rates'!M$119)\n+($K353*'fnd base rates'!M$120)\n+($M353*'fnd base rates'!M$122)\n+($N353*'fnd base rates'!M$123)\n+($O353*'fnd base rates'!M$124)\n+($P353*VLOOKUP($S353+15,rate_basefnd,13)))","v":0},36481.169539080445,null,449035336,"449","035","336",1,3,36481.169539080445,12160,0,12160,null,null,null,null,null,12160,0,12160,92,12068,15,12053]
[450,450086008,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D354","v":0},{"$f":"'fnd enro'!E354","v":0},{"$f":"'fnd enro'!F354","v":1},{"$f":"'fnd enro'!G354","v":5},{"$f":"'fnd enro'!H354","v":0},{"$f":"'fnd enro'!I354","v":0},{"$f":"'fnd enro'!J354","v":0},{"$f":"'fnd enro'!K354","v":0.22739999999999999},{"$f":"'fnd enro'!L354","v":0},{"$f":"'fnd enro'!M354+'fnd enro'!N354","v":0},{"$f":"'fnd enro'!O354","v":0},{"$f":"'fnd enro'!P354","v":0},{"$f":"'fnd enro'!Q354+'fnd enro'!R354","v":0},{"$f":"'fnd enro'!T354","v":6},1,{"$f":"VALUE('fnd enro'!S354)","v":1},null,{"$f":"(($D354*'fnd base rates'!C$110)\n+($E354*'fnd base rates'!C$111)\n+($F354*'fnd base rates'!C$112)\n+($G354*'fnd base rates'!C$113)\n+($H354*'fnd base rates'!C$114)\n+($I354*'fnd base rates'!C$115)\n+($J354*'fnd base rates'!C$119)\n+($K354*'fnd base rates'!C$120)\n+($M354*'fnd base rates'!C$122)\n+($N354*'fnd base rates'!C$123)\n+($O354*'fnd base rates'!C$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,3)))\n*$R354","v":2966.6924519999998},{"$f":"(($D354*'fnd base rates'!D$110)\n+($E354*'fnd base rates'!D$111)\n+($F354*'fnd base rates'!D$112)\n+($G354*'fnd base rates'!D$113)\n+($H354*'fnd base rates'!D$114)\n+($I354*'fnd base rates'!D$115)\n+($J354*'fnd base rates'!D$119)\n+($K354*'fnd base rates'!D$120)\n+($M354*'fnd base rates'!D$122)\n+($N354*'fnd base rates'!D$123)\n+($O354*'fnd base rates'!D$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,4)))\n*$R354","v":4247.16},{"$f":"(($D354*'fnd base rates'!E$110)\n+($E354*'fnd base rates'!E$111)\n+($F354*'fnd base rates'!E$112)\n+($G354*'fnd base rates'!E$113)\n+($H354*'fnd base rates'!E$114)\n+($I354*'fnd base rates'!E$115)\n+($J354*'fnd base rates'!E$119)\n+($K354*'fnd base rates'!E$120)\n+($M354*'fnd base rates'!E$122)\n+($N354*'fnd base rates'!E$123)\n+($O354*'fnd base rates'!E$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,5)))\n*$R354","v":21504.075550000001},{"$f":"(($D354*'fnd base rates'!F$110)\n+($E354*'fnd base rates'!F$111)\n+($F354*'fnd base rates'!F$112)\n+($G354*'fnd base rates'!F$113)\n+($H354*'fnd base rates'!F$114)\n+($I354*'fnd base rates'!F$115)\n+($J354*'fnd base rates'!F$119)\n+($K354*'fnd base rates'!F$120)\n+($M354*'fnd base rates'!F$122)\n+($N354*'fnd base rates'!F$123)\n+($O354*'fnd base rates'!F$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,6)))\n*$R354","v":6889.9374900000003},{"$f":"(($D354*'fnd base rates'!G$110)\n+($E354*'fnd base rates'!G$111)\n+($F354*'fnd base rates'!G$112)\n+($G354*'fnd base rates'!G$113)\n+($H354*'fnd base rates'!G$114)\n+($I354*'fnd base rates'!G$115)\n+($J354*'fnd base rates'!G$119)\n+($K354*'fnd base rates'!G$120)\n+($M354*'fnd base rates'!G$122)\n+($N354*'fnd base rates'!G$123)\n+($O354*'fnd base rates'!G$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,7)))\n*$R354","v":868.53161799999998},{"$f":"(($D354*'fnd base rates'!H$110)\n+($E354*'fnd base rates'!H$111)\n+($F354*'fnd base rates'!H$112)\n+($G354*'fnd base rates'!H$113)\n+($H354*'fnd base rates'!H$114)\n+($I354*'fnd base rates'!H$115)\n+($J354*'fnd base rates'!H$119)\n+($K354*'fnd base rates'!H$120)\n+($M354*'fnd base rates'!H$122)\n+($N354*'fnd base rates'!H$123)\n+($O354*'fnd base rates'!H$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,8)))","v":2904.1414679999993},{"$f":"(($D354*'fnd base rates'!I$110)\n+($E354*'fnd base rates'!I$111)\n+($F354*'fnd base rates'!I$112)\n+($G354*'fnd base rates'!I$113)\n+($H354*'fnd base rates'!I$114)\n+($I354*'fnd base rates'!I$115)\n+($J354*'fnd base rates'!I$119)\n+($K354*'fnd base rates'!I$120)\n+($M354*'fnd base rates'!I$122)\n+($N354*'fnd base rates'!I$123)\n+($O354*'fnd base rates'!I$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,9)))\n*$R354","v":1417.14},{"$f":"(($D354*'fnd base rates'!J$110)\n+($E354*'fnd base rates'!J$111)\n+($F354*'fnd base rates'!J$112)\n+($G354*'fnd base rates'!J$113)\n+($H354*'fnd base rates'!J$114)\n+($I354*'fnd base rates'!J$115)\n+($J354*'fnd base rates'!J$119)\n+($K354*'fnd base rates'!J$120)\n+($M354*'fnd base rates'!J$122)\n+($N354*'fnd base rates'!J$123)\n+($O354*'fnd base rates'!J$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,10)))\n*$R354","v":798.62000000000012},{"$f":"(($D354*'fnd base rates'!K$110)\n+($E354*'fnd base rates'!K$111)\n+($F354*'fnd base rates'!K$112)\n+($G354*'fnd base rates'!K$113)\n+($H354*'fnd base rates'!K$114)\n+($I354*'fnd base rates'!K$115)\n+($J354*'fnd base rates'!K$119)\n+($K354*'fnd base rates'!K$120)\n+($M354*'fnd base rates'!K$122)\n+($N354*'fnd base rates'!K$123)\n+($O354*'fnd base rates'!K$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,11)))\n*$R354","v":6094.9095660000003},{"$f":"(($D354*'fnd base rates'!L$110)\n+($E354*'fnd base rates'!L$111)\n+($F354*'fnd base rates'!L$112)\n+($G354*'fnd base rates'!L$113)\n+($H354*'fnd base rates'!L$114)\n+($I354*'fnd base rates'!L$115)\n+($J354*'fnd base rates'!L$119)\n+($K354*'fnd base rates'!L$120)\n+($M354*'fnd base rates'!L$122)\n+($N354*'fnd base rates'!L$123)\n+($O354*'fnd base rates'!L$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,12)))","v":7000.1085883073729},{"$f":"(($D354*'fnd base rates'!M$110)\n+($E354*'fnd base rates'!M$111)\n+($F354*'fnd base rates'!M$112)\n+($G354*'fnd base rates'!M$113)\n+($H354*'fnd base rates'!M$114)\n+($I354*'fnd base rates'!M$115)\n+($J354*'fnd base rates'!M$119)\n+($K354*'fnd base rates'!M$120)\n+($M354*'fnd base rates'!M$122)\n+($N354*'fnd base rates'!M$123)\n+($O354*'fnd base rates'!M$124)\n+($P354*VLOOKUP($S354+15,rate_basefnd,13)))","v":0},54691.316732307379,null,450086008,"450","086","008",1,6,54691.316732307379,9115,0,9115,null,null,null,null,null,9115,0,9115,-2,9117,13,9104]
[450,450086086,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D355","v":0},{"$f":"'fnd enro'!E355","v":0},{"$f":"'fnd enro'!F355","v":10},{"$f":"'fnd enro'!G355","v":28},{"$f":"'fnd enro'!H355","v":31},{"$f":"'fnd enro'!I355","v":0},{"$f":"'fnd enro'!J355","v":0},{"$f":"'fnd enro'!K355","v":2.6151},{"$f":"'fnd enro'!L355","v":0},{"$f":"'fnd enro'!M355+'fnd enro'!N355","v":0},{"$f":"'fnd enro'!O355","v":0},{"$f":"'fnd enro'!P355","v":0},{"$f":"'fnd enro'!Q355+'fnd enro'!R355","v":15},{"$f":"'fnd enro'!T355","v":69},1,{"$f":"VALUE('fnd enro'!S355)","v":4},null,{"$f":"(($D355*'fnd base rates'!C$110)\n+($E355*'fnd base rates'!C$111)\n+($F355*'fnd base rates'!C$112)\n+($G355*'fnd base rates'!C$113)\n+($H355*'fnd base rates'!C$114)\n+($I355*'fnd base rates'!C$115)\n+($J355*'fnd base rates'!C$119)\n+($K355*'fnd base rates'!C$120)\n+($M355*'fnd base rates'!C$122)\n+($N355*'fnd base rates'!C$123)\n+($O355*'fnd base rates'!C$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,3)))\n*$R355","v":34907.013198000001},{"$f":"(($D355*'fnd base rates'!D$110)\n+($E355*'fnd base rates'!D$111)\n+($F355*'fnd base rates'!D$112)\n+($G355*'fnd base rates'!D$113)\n+($H355*'fnd base rates'!D$114)\n+($I355*'fnd base rates'!D$115)\n+($J355*'fnd base rates'!D$119)\n+($K355*'fnd base rates'!D$120)\n+($M355*'fnd base rates'!D$122)\n+($N355*'fnd base rates'!D$123)\n+($O355*'fnd base rates'!D$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,4)))\n*$R355","v":52585.439999999995},{"$f":"(($D355*'fnd base rates'!E$110)\n+($E355*'fnd base rates'!E$111)\n+($F355*'fnd base rates'!E$112)\n+($G355*'fnd base rates'!E$113)\n+($H355*'fnd base rates'!E$114)\n+($I355*'fnd base rates'!E$115)\n+($J355*'fnd base rates'!E$119)\n+($K355*'fnd base rates'!E$120)\n+($M355*'fnd base rates'!E$122)\n+($N355*'fnd base rates'!E$123)\n+($O355*'fnd base rates'!E$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,5)))\n*$R355","v":271763.68882500002},{"$f":"(($D355*'fnd base rates'!F$110)\n+($E355*'fnd base rates'!F$111)\n+($F355*'fnd base rates'!F$112)\n+($G355*'fnd base rates'!F$113)\n+($H355*'fnd base rates'!F$114)\n+($I355*'fnd base rates'!F$115)\n+($J355*'fnd base rates'!F$119)\n+($K355*'fnd base rates'!F$120)\n+($M355*'fnd base rates'!F$122)\n+($N355*'fnd base rates'!F$123)\n+($O355*'fnd base rates'!F$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,6)))\n*$R355","v":72004.461135000005},{"$f":"(($D355*'fnd base rates'!G$110)\n+($E355*'fnd base rates'!G$111)\n+($F355*'fnd base rates'!G$112)\n+($G355*'fnd base rates'!G$113)\n+($H355*'fnd base rates'!G$114)\n+($I355*'fnd base rates'!G$115)\n+($J355*'fnd base rates'!G$119)\n+($K355*'fnd base rates'!G$120)\n+($M355*'fnd base rates'!G$122)\n+($N355*'fnd base rates'!G$123)\n+($O355*'fnd base rates'!G$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,7)))\n*$R355","v":12095.643607},{"$f":"(($D355*'fnd base rates'!H$110)\n+($E355*'fnd base rates'!H$111)\n+($F355*'fnd base rates'!H$112)\n+($G355*'fnd base rates'!H$113)\n+($H355*'fnd base rates'!H$114)\n+($I355*'fnd base rates'!H$115)\n+($J355*'fnd base rates'!H$119)\n+($K355*'fnd base rates'!H$120)\n+($M355*'fnd base rates'!H$122)\n+($N355*'fnd base rates'!H$123)\n+($O355*'fnd base rates'!H$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,8)))","v":33669.426882},{"$f":"(($D355*'fnd base rates'!I$110)\n+($E355*'fnd base rates'!I$111)\n+($F355*'fnd base rates'!I$112)\n+($G355*'fnd base rates'!I$113)\n+($H355*'fnd base rates'!I$114)\n+($I355*'fnd base rates'!I$115)\n+($J355*'fnd base rates'!I$119)\n+($K355*'fnd base rates'!I$120)\n+($M355*'fnd base rates'!I$122)\n+($N355*'fnd base rates'!I$123)\n+($O355*'fnd base rates'!I$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,9)))\n*$R355","v":20200.599999999999},{"$f":"(($D355*'fnd base rates'!J$110)\n+($E355*'fnd base rates'!J$111)\n+($F355*'fnd base rates'!J$112)\n+($G355*'fnd base rates'!J$113)\n+($H355*'fnd base rates'!J$114)\n+($I355*'fnd base rates'!J$115)\n+($J355*'fnd base rates'!J$119)\n+($K355*'fnd base rates'!J$120)\n+($M355*'fnd base rates'!J$122)\n+($N355*'fnd base rates'!J$123)\n+($O355*'fnd base rates'!J$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,10)))\n*$R355","v":19710.800000000003},{"$f":"(($D355*'fnd base rates'!K$110)\n+($E355*'fnd base rates'!K$111)\n+($F355*'fnd base rates'!K$112)\n+($G355*'fnd base rates'!K$113)\n+($H355*'fnd base rates'!K$114)\n+($I355*'fnd base rates'!K$115)\n+($J355*'fnd base rates'!K$119)\n+($K355*'fnd base rates'!K$120)\n+($M355*'fnd base rates'!K$122)\n+($N355*'fnd base rates'!K$123)\n+($O355*'fnd base rates'!K$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,11)))\n*$R355","v":72442.190008999998},{"$f":"(($D355*'fnd base rates'!L$110)\n+($E355*'fnd base rates'!L$111)\n+($F355*'fnd base rates'!L$112)\n+($G355*'fnd base rates'!L$113)\n+($H355*'fnd base rates'!L$114)\n+($I355*'fnd base rates'!L$115)\n+($J355*'fnd base rates'!L$119)\n+($K355*'fnd base rates'!L$120)\n+($M355*'fnd base rates'!L$122)\n+($N355*'fnd base rates'!L$123)\n+($O355*'fnd base rates'!L$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,12)))","v":87373.079595779433},{"$f":"(($D355*'fnd base rates'!M$110)\n+($E355*'fnd base rates'!M$111)\n+($F355*'fnd base rates'!M$112)\n+($G355*'fnd base rates'!M$113)\n+($H355*'fnd base rates'!M$114)\n+($I355*'fnd base rates'!M$115)\n+($J355*'fnd base rates'!M$119)\n+($K355*'fnd base rates'!M$120)\n+($M355*'fnd base rates'!M$122)\n+($N355*'fnd base rates'!M$123)\n+($O355*'fnd base rates'!M$124)\n+($P355*VLOOKUP($S355+15,rate_basefnd,13)))","v":0},676752.34325177944,null,450086086,"450","086","086",1,69,676752.34325177944,9808,0,9808,null,null,null,null,null,9808,0,9808,-3,9811,14,9797]
[450,450086117,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D356","v":0},{"$f":"'fnd enro'!E356","v":0},{"$f":"'fnd enro'!F356","v":0},{"$f":"'fnd enro'!G356","v":0},{"$f":"'fnd enro'!H356","v":1},{"$f":"'fnd enro'!I356","v":0},{"$f":"'fnd enro'!J356","v":0},{"$f":"'fnd enro'!K356","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L356","v":0},{"$f":"'fnd enro'!M356+'fnd enro'!N356","v":0},{"$f":"'fnd enro'!O356","v":0},{"$f":"'fnd enro'!P356","v":0},{"$f":"'fnd enro'!Q356+'fnd enro'!R356","v":1},{"$f":"'fnd enro'!T356","v":1},1,{"$f":"VALUE('fnd enro'!S356)","v":10},null,{"$f":"(($D356*'fnd base rates'!C$110)\n+($E356*'fnd base rates'!C$111)\n+($F356*'fnd base rates'!C$112)\n+($G356*'fnd base rates'!C$113)\n+($H356*'fnd base rates'!C$114)\n+($I356*'fnd base rates'!C$115)\n+($J356*'fnd base rates'!C$119)\n+($K356*'fnd base rates'!C$120)\n+($M356*'fnd base rates'!C$122)\n+($N356*'fnd base rates'!C$123)\n+($O356*'fnd base rates'!C$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,3)))\n*$R356","v":556.74874199999999},{"$f":"(($D356*'fnd base rates'!D$110)\n+($E356*'fnd base rates'!D$111)\n+($F356*'fnd base rates'!D$112)\n+($G356*'fnd base rates'!D$113)\n+($H356*'fnd base rates'!D$114)\n+($I356*'fnd base rates'!D$115)\n+($J356*'fnd base rates'!D$119)\n+($K356*'fnd base rates'!D$120)\n+($M356*'fnd base rates'!D$122)\n+($N356*'fnd base rates'!D$123)\n+($O356*'fnd base rates'!D$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,4)))\n*$R356","v":1003.05},{"$f":"(($D356*'fnd base rates'!E$110)\n+($E356*'fnd base rates'!E$111)\n+($F356*'fnd base rates'!E$112)\n+($G356*'fnd base rates'!E$113)\n+($H356*'fnd base rates'!E$114)\n+($I356*'fnd base rates'!E$115)\n+($J356*'fnd base rates'!E$119)\n+($K356*'fnd base rates'!E$120)\n+($M356*'fnd base rates'!E$122)\n+($N356*'fnd base rates'!E$123)\n+($O356*'fnd base rates'!E$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,5)))\n*$R356","v":6076.155925},{"$f":"(($D356*'fnd base rates'!F$110)\n+($E356*'fnd base rates'!F$111)\n+($F356*'fnd base rates'!F$112)\n+($G356*'fnd base rates'!F$113)\n+($H356*'fnd base rates'!F$114)\n+($I356*'fnd base rates'!F$115)\n+($J356*'fnd base rates'!F$119)\n+($K356*'fnd base rates'!F$120)\n+($M356*'fnd base rates'!F$122)\n+($N356*'fnd base rates'!F$123)\n+($O356*'fnd base rates'!F$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,6)))\n*$R356","v":915.10291500000005},{"$f":"(($D356*'fnd base rates'!G$110)\n+($E356*'fnd base rates'!G$111)\n+($F356*'fnd base rates'!G$112)\n+($G356*'fnd base rates'!G$113)\n+($H356*'fnd base rates'!G$114)\n+($I356*'fnd base rates'!G$115)\n+($J356*'fnd base rates'!G$119)\n+($K356*'fnd base rates'!G$120)\n+($M356*'fnd base rates'!G$122)\n+($N356*'fnd base rates'!G$123)\n+($O356*'fnd base rates'!G$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,7)))\n*$R356","v":295.35860300000002},{"$f":"(($D356*'fnd base rates'!H$110)\n+($E356*'fnd base rates'!H$111)\n+($F356*'fnd base rates'!H$112)\n+($G356*'fnd base rates'!H$113)\n+($H356*'fnd base rates'!H$114)\n+($I356*'fnd base rates'!H$115)\n+($J356*'fnd base rates'!H$119)\n+($K356*'fnd base rates'!H$120)\n+($M356*'fnd base rates'!H$122)\n+($N356*'fnd base rates'!H$123)\n+($O356*'fnd base rates'!H$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D356*'fnd base rates'!I$110)\n+($E356*'fnd base rates'!I$111)\n+($F356*'fnd base rates'!I$112)\n+($G356*'fnd base rates'!I$113)\n+($H356*'fnd base rates'!I$114)\n+($I356*'fnd base rates'!I$115)\n+($J356*'fnd base rates'!I$119)\n+($K356*'fnd base rates'!I$120)\n+($M356*'fnd base rates'!I$122)\n+($N356*'fnd base rates'!I$123)\n+($O356*'fnd base rates'!I$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,9)))\n*$R356","v":431.07},{"$f":"(($D356*'fnd base rates'!J$110)\n+($E356*'fnd base rates'!J$111)\n+($F356*'fnd base rates'!J$112)\n+($G356*'fnd base rates'!J$113)\n+($H356*'fnd base rates'!J$114)\n+($I356*'fnd base rates'!J$115)\n+($J356*'fnd base rates'!J$119)\n+($K356*'fnd base rates'!J$120)\n+($M356*'fnd base rates'!J$122)\n+($N356*'fnd base rates'!J$123)\n+($O356*'fnd base rates'!J$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,10)))\n*$R356","v":836.54000000000008},{"$f":"(($D356*'fnd base rates'!K$110)\n+($E356*'fnd base rates'!K$111)\n+($F356*'fnd base rates'!K$112)\n+($G356*'fnd base rates'!K$113)\n+($H356*'fnd base rates'!K$114)\n+($I356*'fnd base rates'!K$115)\n+($J356*'fnd base rates'!K$119)\n+($K356*'fnd base rates'!K$120)\n+($M356*'fnd base rates'!K$122)\n+($N356*'fnd base rates'!K$123)\n+($O356*'fnd base rates'!K$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,11)))\n*$R356","v":1091.648261},{"$f":"(($D356*'fnd base rates'!L$110)\n+($E356*'fnd base rates'!L$111)\n+($F356*'fnd base rates'!L$112)\n+($G356*'fnd base rates'!L$113)\n+($H356*'fnd base rates'!L$114)\n+($I356*'fnd base rates'!L$115)\n+($J356*'fnd base rates'!L$119)\n+($K356*'fnd base rates'!L$120)\n+($M356*'fnd base rates'!L$122)\n+($N356*'fnd base rates'!L$123)\n+($O356*'fnd base rates'!L$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D356*'fnd base rates'!M$110)\n+($E356*'fnd base rates'!M$111)\n+($F356*'fnd base rates'!M$112)\n+($G356*'fnd base rates'!M$113)\n+($H356*'fnd base rates'!M$114)\n+($I356*'fnd base rates'!M$115)\n+($J356*'fnd base rates'!M$119)\n+($K356*'fnd base rates'!M$120)\n+($M356*'fnd base rates'!M$122)\n+($N356*'fnd base rates'!M$123)\n+($O356*'fnd base rates'!M$124)\n+($P356*VLOOKUP($S356+15,rate_basefnd,13)))","v":0},13374.949451444683,null,450086117,"450","086","117",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[450,450086127,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D357","v":0},{"$f":"'fnd enro'!E357","v":0},{"$f":"'fnd enro'!F357","v":0},{"$f":"'fnd enro'!G357","v":2},{"$f":"'fnd enro'!H357","v":6},{"$f":"'fnd enro'!I357","v":0},{"$f":"'fnd enro'!J357","v":0},{"$f":"'fnd enro'!K357","v":0.30320000000000003},{"$f":"'fnd enro'!L357","v":0},{"$f":"'fnd enro'!M357+'fnd enro'!N357","v":0},{"$f":"'fnd enro'!O357","v":0},{"$f":"'fnd enro'!P357","v":0},{"$f":"'fnd enro'!Q357+'fnd enro'!R357","v":0},{"$f":"'fnd enro'!T357","v":8},1,{"$f":"VALUE('fnd enro'!S357)","v":1},null,{"$f":"(($D357*'fnd base rates'!C$110)\n+($E357*'fnd base rates'!C$111)\n+($F357*'fnd base rates'!C$112)\n+($G357*'fnd base rates'!C$113)\n+($H357*'fnd base rates'!C$114)\n+($I357*'fnd base rates'!C$115)\n+($J357*'fnd base rates'!C$119)\n+($K357*'fnd base rates'!C$120)\n+($M357*'fnd base rates'!C$122)\n+($N357*'fnd base rates'!C$123)\n+($O357*'fnd base rates'!C$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,3)))\n*$R357","v":3955.5899360000003},{"$f":"(($D357*'fnd base rates'!D$110)\n+($E357*'fnd base rates'!D$111)\n+($F357*'fnd base rates'!D$112)\n+($G357*'fnd base rates'!D$113)\n+($H357*'fnd base rates'!D$114)\n+($I357*'fnd base rates'!D$115)\n+($J357*'fnd base rates'!D$119)\n+($K357*'fnd base rates'!D$120)\n+($M357*'fnd base rates'!D$122)\n+($N357*'fnd base rates'!D$123)\n+($O357*'fnd base rates'!D$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,4)))\n*$R357","v":5662.88},{"$f":"(($D357*'fnd base rates'!E$110)\n+($E357*'fnd base rates'!E$111)\n+($F357*'fnd base rates'!E$112)\n+($G357*'fnd base rates'!E$113)\n+($H357*'fnd base rates'!E$114)\n+($I357*'fnd base rates'!E$115)\n+($J357*'fnd base rates'!E$119)\n+($K357*'fnd base rates'!E$120)\n+($M357*'fnd base rates'!E$122)\n+($N357*'fnd base rates'!E$123)\n+($O357*'fnd base rates'!E$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,5)))\n*$R357","v":26335.2274},{"$f":"(($D357*'fnd base rates'!F$110)\n+($E357*'fnd base rates'!F$111)\n+($F357*'fnd base rates'!F$112)\n+($G357*'fnd base rates'!F$113)\n+($H357*'fnd base rates'!F$114)\n+($I357*'fnd base rates'!F$115)\n+($J357*'fnd base rates'!F$119)\n+($K357*'fnd base rates'!F$120)\n+($M357*'fnd base rates'!F$122)\n+($N357*'fnd base rates'!F$123)\n+($O357*'fnd base rates'!F$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,6)))\n*$R357","v":7787.2633200000009},{"$f":"(($D357*'fnd base rates'!G$110)\n+($E357*'fnd base rates'!G$111)\n+($F357*'fnd base rates'!G$112)\n+($G357*'fnd base rates'!G$113)\n+($H357*'fnd base rates'!G$114)\n+($I357*'fnd base rates'!G$115)\n+($J357*'fnd base rates'!G$119)\n+($K357*'fnd base rates'!G$120)\n+($M357*'fnd base rates'!G$122)\n+($N357*'fnd base rates'!G$123)\n+($O357*'fnd base rates'!G$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,7)))\n*$R357","v":1222.8688240000001},{"$f":"(($D357*'fnd base rates'!H$110)\n+($E357*'fnd base rates'!H$111)\n+($F357*'fnd base rates'!H$112)\n+($G357*'fnd base rates'!H$113)\n+($H357*'fnd base rates'!H$114)\n+($I357*'fnd base rates'!H$115)\n+($J357*'fnd base rates'!H$119)\n+($K357*'fnd base rates'!H$120)\n+($M357*'fnd base rates'!H$122)\n+($N357*'fnd base rates'!H$123)\n+($O357*'fnd base rates'!H$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,8)))","v":3872.1886239999999},{"$f":"(($D357*'fnd base rates'!I$110)\n+($E357*'fnd base rates'!I$111)\n+($F357*'fnd base rates'!I$112)\n+($G357*'fnd base rates'!I$113)\n+($H357*'fnd base rates'!I$114)\n+($I357*'fnd base rates'!I$115)\n+($J357*'fnd base rates'!I$119)\n+($K357*'fnd base rates'!I$120)\n+($M357*'fnd base rates'!I$122)\n+($N357*'fnd base rates'!I$123)\n+($O357*'fnd base rates'!I$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,9)))\n*$R357","v":2358.66},{"$f":"(($D357*'fnd base rates'!J$110)\n+($E357*'fnd base rates'!J$111)\n+($F357*'fnd base rates'!J$112)\n+($G357*'fnd base rates'!J$113)\n+($H357*'fnd base rates'!J$114)\n+($I357*'fnd base rates'!J$115)\n+($J357*'fnd base rates'!J$119)\n+($K357*'fnd base rates'!J$120)\n+($M357*'fnd base rates'!J$122)\n+($N357*'fnd base rates'!J$123)\n+($O357*'fnd base rates'!J$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,10)))\n*$R357","v":1663.12},{"$f":"(($D357*'fnd base rates'!K$110)\n+($E357*'fnd base rates'!K$111)\n+($F357*'fnd base rates'!K$112)\n+($G357*'fnd base rates'!K$113)\n+($H357*'fnd base rates'!K$114)\n+($I357*'fnd base rates'!K$115)\n+($J357*'fnd base rates'!K$119)\n+($K357*'fnd base rates'!K$120)\n+($M357*'fnd base rates'!K$122)\n+($N357*'fnd base rates'!K$123)\n+($O357*'fnd base rates'!K$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,11)))\n*$R357","v":8581.5260879999987},{"$f":"(($D357*'fnd base rates'!L$110)\n+($E357*'fnd base rates'!L$111)\n+($F357*'fnd base rates'!L$112)\n+($G357*'fnd base rates'!L$113)\n+($H357*'fnd base rates'!L$114)\n+($I357*'fnd base rates'!L$115)\n+($J357*'fnd base rates'!L$119)\n+($K357*'fnd base rates'!L$120)\n+($M357*'fnd base rates'!L$122)\n+($N357*'fnd base rates'!L$123)\n+($O357*'fnd base rates'!L$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,12)))","v":9519.5295226753096},{"$f":"(($D357*'fnd base rates'!M$110)\n+($E357*'fnd base rates'!M$111)\n+($F357*'fnd base rates'!M$112)\n+($G357*'fnd base rates'!M$113)\n+($H357*'fnd base rates'!M$114)\n+($I357*'fnd base rates'!M$115)\n+($J357*'fnd base rates'!M$119)\n+($K357*'fnd base rates'!M$120)\n+($M357*'fnd base rates'!M$122)\n+($N357*'fnd base rates'!M$123)\n+($O357*'fnd base rates'!M$124)\n+($P357*VLOOKUP($S357+15,rate_basefnd,13)))","v":0},70958.853714675308,null,450086127,"450","086","127",1,8,70958.853714675308,8870,0,8870,null,null,null,null,null,8870,0,8870,-3,8873,14,8859]
[450,450086137,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D358","v":0},{"$f":"'fnd enro'!E358","v":0},{"$f":"'fnd enro'!F358","v":0},{"$f":"'fnd enro'!G358","v":0},{"$f":"'fnd enro'!H358","v":1},{"$f":"'fnd enro'!I358","v":0},{"$f":"'fnd enro'!J358","v":0},{"$f":"'fnd enro'!K358","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L358","v":0},{"$f":"'fnd enro'!M358+'fnd enro'!N358","v":0},{"$f":"'fnd enro'!O358","v":0},{"$f":"'fnd enro'!P358","v":0},{"$f":"'fnd enro'!Q358+'fnd enro'!R358","v":1},{"$f":"'fnd enro'!T358","v":1},1,{"$f":"VALUE('fnd enro'!S358)","v":10},null,{"$f":"(($D358*'fnd base rates'!C$110)\n+($E358*'fnd base rates'!C$111)\n+($F358*'fnd base rates'!C$112)\n+($G358*'fnd base rates'!C$113)\n+($H358*'fnd base rates'!C$114)\n+($I358*'fnd base rates'!C$115)\n+($J358*'fnd base rates'!C$119)\n+($K358*'fnd base rates'!C$120)\n+($M358*'fnd base rates'!C$122)\n+($N358*'fnd base rates'!C$123)\n+($O358*'fnd base rates'!C$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,3)))\n*$R358","v":556.74874199999999},{"$f":"(($D358*'fnd base rates'!D$110)\n+($E358*'fnd base rates'!D$111)\n+($F358*'fnd base rates'!D$112)\n+($G358*'fnd base rates'!D$113)\n+($H358*'fnd base rates'!D$114)\n+($I358*'fnd base rates'!D$115)\n+($J358*'fnd base rates'!D$119)\n+($K358*'fnd base rates'!D$120)\n+($M358*'fnd base rates'!D$122)\n+($N358*'fnd base rates'!D$123)\n+($O358*'fnd base rates'!D$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,4)))\n*$R358","v":1003.05},{"$f":"(($D358*'fnd base rates'!E$110)\n+($E358*'fnd base rates'!E$111)\n+($F358*'fnd base rates'!E$112)\n+($G358*'fnd base rates'!E$113)\n+($H358*'fnd base rates'!E$114)\n+($I358*'fnd base rates'!E$115)\n+($J358*'fnd base rates'!E$119)\n+($K358*'fnd base rates'!E$120)\n+($M358*'fnd base rates'!E$122)\n+($N358*'fnd base rates'!E$123)\n+($O358*'fnd base rates'!E$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,5)))\n*$R358","v":6076.155925},{"$f":"(($D358*'fnd base rates'!F$110)\n+($E358*'fnd base rates'!F$111)\n+($F358*'fnd base rates'!F$112)\n+($G358*'fnd base rates'!F$113)\n+($H358*'fnd base rates'!F$114)\n+($I358*'fnd base rates'!F$115)\n+($J358*'fnd base rates'!F$119)\n+($K358*'fnd base rates'!F$120)\n+($M358*'fnd base rates'!F$122)\n+($N358*'fnd base rates'!F$123)\n+($O358*'fnd base rates'!F$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,6)))\n*$R358","v":915.10291500000005},{"$f":"(($D358*'fnd base rates'!G$110)\n+($E358*'fnd base rates'!G$111)\n+($F358*'fnd base rates'!G$112)\n+($G358*'fnd base rates'!G$113)\n+($H358*'fnd base rates'!G$114)\n+($I358*'fnd base rates'!G$115)\n+($J358*'fnd base rates'!G$119)\n+($K358*'fnd base rates'!G$120)\n+($M358*'fnd base rates'!G$122)\n+($N358*'fnd base rates'!G$123)\n+($O358*'fnd base rates'!G$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,7)))\n*$R358","v":295.35860300000002},{"$f":"(($D358*'fnd base rates'!H$110)\n+($E358*'fnd base rates'!H$111)\n+($F358*'fnd base rates'!H$112)\n+($G358*'fnd base rates'!H$113)\n+($H358*'fnd base rates'!H$114)\n+($I358*'fnd base rates'!H$115)\n+($J358*'fnd base rates'!H$119)\n+($K358*'fnd base rates'!H$120)\n+($M358*'fnd base rates'!H$122)\n+($N358*'fnd base rates'!H$123)\n+($O358*'fnd base rates'!H$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D358*'fnd base rates'!I$110)\n+($E358*'fnd base rates'!I$111)\n+($F358*'fnd base rates'!I$112)\n+($G358*'fnd base rates'!I$113)\n+($H358*'fnd base rates'!I$114)\n+($I358*'fnd base rates'!I$115)\n+($J358*'fnd base rates'!I$119)\n+($K358*'fnd base rates'!I$120)\n+($M358*'fnd base rates'!I$122)\n+($N358*'fnd base rates'!I$123)\n+($O358*'fnd base rates'!I$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,9)))\n*$R358","v":431.07},{"$f":"(($D358*'fnd base rates'!J$110)\n+($E358*'fnd base rates'!J$111)\n+($F358*'fnd base rates'!J$112)\n+($G358*'fnd base rates'!J$113)\n+($H358*'fnd base rates'!J$114)\n+($I358*'fnd base rates'!J$115)\n+($J358*'fnd base rates'!J$119)\n+($K358*'fnd base rates'!J$120)\n+($M358*'fnd base rates'!J$122)\n+($N358*'fnd base rates'!J$123)\n+($O358*'fnd base rates'!J$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,10)))\n*$R358","v":836.54000000000008},{"$f":"(($D358*'fnd base rates'!K$110)\n+($E358*'fnd base rates'!K$111)\n+($F358*'fnd base rates'!K$112)\n+($G358*'fnd base rates'!K$113)\n+($H358*'fnd base rates'!K$114)\n+($I358*'fnd base rates'!K$115)\n+($J358*'fnd base rates'!K$119)\n+($K358*'fnd base rates'!K$120)\n+($M358*'fnd base rates'!K$122)\n+($N358*'fnd base rates'!K$123)\n+($O358*'fnd base rates'!K$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,11)))\n*$R358","v":1091.648261},{"$f":"(($D358*'fnd base rates'!L$110)\n+($E358*'fnd base rates'!L$111)\n+($F358*'fnd base rates'!L$112)\n+($G358*'fnd base rates'!L$113)\n+($H358*'fnd base rates'!L$114)\n+($I358*'fnd base rates'!L$115)\n+($J358*'fnd base rates'!L$119)\n+($K358*'fnd base rates'!L$120)\n+($M358*'fnd base rates'!L$122)\n+($N358*'fnd base rates'!L$123)\n+($O358*'fnd base rates'!L$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D358*'fnd base rates'!M$110)\n+($E358*'fnd base rates'!M$111)\n+($F358*'fnd base rates'!M$112)\n+($G358*'fnd base rates'!M$113)\n+($H358*'fnd base rates'!M$114)\n+($I358*'fnd base rates'!M$115)\n+($J358*'fnd base rates'!M$119)\n+($K358*'fnd base rates'!M$120)\n+($M358*'fnd base rates'!M$122)\n+($N358*'fnd base rates'!M$123)\n+($O358*'fnd base rates'!M$124)\n+($P358*VLOOKUP($S358+15,rate_basefnd,13)))","v":0},13374.949451444683,null,450086137,"450","086","137",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,0,12997]
[450,450086210,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D359","v":0},{"$f":"'fnd enro'!E359","v":0},{"$f":"'fnd enro'!F359","v":6},{"$f":"'fnd enro'!G359","v":52},{"$f":"'fnd enro'!H359","v":37},{"$f":"'fnd enro'!I359","v":0},{"$f":"'fnd enro'!J359","v":0},{"$f":"'fnd enro'!K359","v":3.6004999999999998},{"$f":"'fnd enro'!L359","v":0},{"$f":"'fnd enro'!M359+'fnd enro'!N359","v":0},{"$f":"'fnd enro'!O359","v":0},{"$f":"'fnd enro'!P359","v":0},{"$f":"'fnd enro'!Q359+'fnd enro'!R359","v":18},{"$f":"'fnd enro'!T359","v":95},1,{"$f":"VALUE('fnd enro'!S359)","v":4},null,{"$f":"(($D359*'fnd base rates'!C$110)\n+($E359*'fnd base rates'!C$111)\n+($F359*'fnd base rates'!C$112)\n+($G359*'fnd base rates'!C$113)\n+($H359*'fnd base rates'!C$114)\n+($I359*'fnd base rates'!C$115)\n+($J359*'fnd base rates'!C$119)\n+($K359*'fnd base rates'!C$120)\n+($M359*'fnd base rates'!C$122)\n+($N359*'fnd base rates'!C$123)\n+($O359*'fnd base rates'!C$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,3)))\n*$R359","v":47920.690490000001},{"$f":"(($D359*'fnd base rates'!D$110)\n+($E359*'fnd base rates'!D$111)\n+($F359*'fnd base rates'!D$112)\n+($G359*'fnd base rates'!D$113)\n+($H359*'fnd base rates'!D$114)\n+($I359*'fnd base rates'!D$115)\n+($J359*'fnd base rates'!D$119)\n+($K359*'fnd base rates'!D$120)\n+($M359*'fnd base rates'!D$122)\n+($N359*'fnd base rates'!D$123)\n+($O359*'fnd base rates'!D$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,4)))\n*$R359","v":71738.420000000013},{"$f":"(($D359*'fnd base rates'!E$110)\n+($E359*'fnd base rates'!E$111)\n+($F359*'fnd base rates'!E$112)\n+($G359*'fnd base rates'!E$113)\n+($H359*'fnd base rates'!E$114)\n+($I359*'fnd base rates'!E$115)\n+($J359*'fnd base rates'!E$119)\n+($K359*'fnd base rates'!E$120)\n+($M359*'fnd base rates'!E$122)\n+($N359*'fnd base rates'!E$123)\n+($O359*'fnd base rates'!E$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,5)))\n*$R359","v":369918.95287499996},{"$f":"(($D359*'fnd base rates'!F$110)\n+($E359*'fnd base rates'!F$111)\n+($F359*'fnd base rates'!F$112)\n+($G359*'fnd base rates'!F$113)\n+($H359*'fnd base rates'!F$114)\n+($I359*'fnd base rates'!F$115)\n+($J359*'fnd base rates'!F$119)\n+($K359*'fnd base rates'!F$120)\n+($M359*'fnd base rates'!F$122)\n+($N359*'fnd base rates'!F$123)\n+($O359*'fnd base rates'!F$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,6)))\n*$R359","v":100461.53692500001},{"$f":"(($D359*'fnd base rates'!G$110)\n+($E359*'fnd base rates'!G$111)\n+($F359*'fnd base rates'!G$112)\n+($G359*'fnd base rates'!G$113)\n+($H359*'fnd base rates'!G$114)\n+($I359*'fnd base rates'!G$115)\n+($J359*'fnd base rates'!G$119)\n+($K359*'fnd base rates'!G$120)\n+($M359*'fnd base rates'!G$122)\n+($N359*'fnd base rates'!G$123)\n+($O359*'fnd base rates'!G$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,7)))\n*$R359","v":16278.787284999999},{"$f":"(($D359*'fnd base rates'!H$110)\n+($E359*'fnd base rates'!H$111)\n+($F359*'fnd base rates'!H$112)\n+($G359*'fnd base rates'!H$113)\n+($H359*'fnd base rates'!H$114)\n+($I359*'fnd base rates'!H$115)\n+($J359*'fnd base rates'!H$119)\n+($K359*'fnd base rates'!H$120)\n+($M359*'fnd base rates'!H$122)\n+($N359*'fnd base rates'!H$123)\n+($O359*'fnd base rates'!H$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,8)))","v":46308.39991},{"$f":"(($D359*'fnd base rates'!I$110)\n+($E359*'fnd base rates'!I$111)\n+($F359*'fnd base rates'!I$112)\n+($G359*'fnd base rates'!I$113)\n+($H359*'fnd base rates'!I$114)\n+($I359*'fnd base rates'!I$115)\n+($J359*'fnd base rates'!I$119)\n+($K359*'fnd base rates'!I$120)\n+($M359*'fnd base rates'!I$122)\n+($N359*'fnd base rates'!I$123)\n+($O359*'fnd base rates'!I$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,9)))\n*$R359","v":27106.6},{"$f":"(($D359*'fnd base rates'!J$110)\n+($E359*'fnd base rates'!J$111)\n+($F359*'fnd base rates'!J$112)\n+($G359*'fnd base rates'!J$113)\n+($H359*'fnd base rates'!J$114)\n+($I359*'fnd base rates'!J$115)\n+($J359*'fnd base rates'!J$119)\n+($K359*'fnd base rates'!J$120)\n+($M359*'fnd base rates'!J$122)\n+($N359*'fnd base rates'!J$123)\n+($O359*'fnd base rates'!J$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,10)))\n*$R359","v":25636.21},{"$f":"(($D359*'fnd base rates'!K$110)\n+($E359*'fnd base rates'!K$111)\n+($F359*'fnd base rates'!K$112)\n+($G359*'fnd base rates'!K$113)\n+($H359*'fnd base rates'!K$114)\n+($I359*'fnd base rates'!K$115)\n+($J359*'fnd base rates'!K$119)\n+($K359*'fnd base rates'!K$120)\n+($M359*'fnd base rates'!K$122)\n+($N359*'fnd base rates'!K$123)\n+($O359*'fnd base rates'!K$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,11)))\n*$R359","v":99308.444794999989},{"$f":"(($D359*'fnd base rates'!L$110)\n+($E359*'fnd base rates'!L$111)\n+($F359*'fnd base rates'!L$112)\n+($G359*'fnd base rates'!L$113)\n+($H359*'fnd base rates'!L$114)\n+($I359*'fnd base rates'!L$115)\n+($J359*'fnd base rates'!L$119)\n+($K359*'fnd base rates'!L$120)\n+($M359*'fnd base rates'!L$122)\n+($N359*'fnd base rates'!L$123)\n+($O359*'fnd base rates'!L$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,12)))","v":119075.32488337686},{"$f":"(($D359*'fnd base rates'!M$110)\n+($E359*'fnd base rates'!M$111)\n+($F359*'fnd base rates'!M$112)\n+($G359*'fnd base rates'!M$113)\n+($H359*'fnd base rates'!M$114)\n+($I359*'fnd base rates'!M$115)\n+($J359*'fnd base rates'!M$119)\n+($K359*'fnd base rates'!M$120)\n+($M359*'fnd base rates'!M$122)\n+($N359*'fnd base rates'!M$123)\n+($O359*'fnd base rates'!M$124)\n+($P359*VLOOKUP($S359+15,rate_basefnd,13)))","v":0},923753.36716337677,null,450086210,"450","086","210",1,95,923753.36716337677,9724,0,9724,null,null,null,null,null,9724,0,9724,-2,9726,13,9713]
[450,450086275,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D360","v":0},{"$f":"'fnd enro'!E360","v":0},{"$f":"'fnd enro'!F360","v":0},{"$f":"'fnd enro'!G360","v":3},{"$f":"'fnd enro'!H360","v":0},{"$f":"'fnd enro'!I360","v":0},{"$f":"'fnd enro'!J360","v":0},{"$f":"'fnd enro'!K360","v":0.1137},{"$f":"'fnd enro'!L360","v":0},{"$f":"'fnd enro'!M360+'fnd enro'!N360","v":0},{"$f":"'fnd enro'!O360","v":0},{"$f":"'fnd enro'!P360","v":0},{"$f":"'fnd enro'!Q360+'fnd enro'!R360","v":0},{"$f":"'fnd enro'!T360","v":3},1,{"$f":"VALUE('fnd enro'!S360)","v":1},null,{"$f":"(($D360*'fnd base rates'!C$110)\n+($E360*'fnd base rates'!C$111)\n+($F360*'fnd base rates'!C$112)\n+($G360*'fnd base rates'!C$113)\n+($H360*'fnd base rates'!C$114)\n+($I360*'fnd base rates'!C$115)\n+($J360*'fnd base rates'!C$119)\n+($K360*'fnd base rates'!C$120)\n+($M360*'fnd base rates'!C$122)\n+($N360*'fnd base rates'!C$123)\n+($O360*'fnd base rates'!C$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,3)))\n*$R360","v":1483.3462259999999},{"$f":"(($D360*'fnd base rates'!D$110)\n+($E360*'fnd base rates'!D$111)\n+($F360*'fnd base rates'!D$112)\n+($G360*'fnd base rates'!D$113)\n+($H360*'fnd base rates'!D$114)\n+($I360*'fnd base rates'!D$115)\n+($J360*'fnd base rates'!D$119)\n+($K360*'fnd base rates'!D$120)\n+($M360*'fnd base rates'!D$122)\n+($N360*'fnd base rates'!D$123)\n+($O360*'fnd base rates'!D$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,4)))\n*$R360","v":2123.58},{"$f":"(($D360*'fnd base rates'!E$110)\n+($E360*'fnd base rates'!E$111)\n+($F360*'fnd base rates'!E$112)\n+($G360*'fnd base rates'!E$113)\n+($H360*'fnd base rates'!E$114)\n+($I360*'fnd base rates'!E$115)\n+($J360*'fnd base rates'!E$119)\n+($K360*'fnd base rates'!E$120)\n+($M360*'fnd base rates'!E$122)\n+($N360*'fnd base rates'!E$123)\n+($O360*'fnd base rates'!E$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,5)))\n*$R360","v":10752.017775},{"$f":"(($D360*'fnd base rates'!F$110)\n+($E360*'fnd base rates'!F$111)\n+($F360*'fnd base rates'!F$112)\n+($G360*'fnd base rates'!F$113)\n+($H360*'fnd base rates'!F$114)\n+($I360*'fnd base rates'!F$115)\n+($J360*'fnd base rates'!F$119)\n+($K360*'fnd base rates'!F$120)\n+($M360*'fnd base rates'!F$122)\n+($N360*'fnd base rates'!F$123)\n+($O360*'fnd base rates'!F$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,6)))\n*$R360","v":3444.9687450000001},{"$f":"(($D360*'fnd base rates'!G$110)\n+($E360*'fnd base rates'!G$111)\n+($F360*'fnd base rates'!G$112)\n+($G360*'fnd base rates'!G$113)\n+($H360*'fnd base rates'!G$114)\n+($I360*'fnd base rates'!G$115)\n+($J360*'fnd base rates'!G$119)\n+($K360*'fnd base rates'!G$120)\n+($M360*'fnd base rates'!G$122)\n+($N360*'fnd base rates'!G$123)\n+($O360*'fnd base rates'!G$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,7)))\n*$R360","v":434.27580899999998},{"$f":"(($D360*'fnd base rates'!H$110)\n+($E360*'fnd base rates'!H$111)\n+($F360*'fnd base rates'!H$112)\n+($G360*'fnd base rates'!H$113)\n+($H360*'fnd base rates'!H$114)\n+($I360*'fnd base rates'!H$115)\n+($J360*'fnd base rates'!H$119)\n+($K360*'fnd base rates'!H$120)\n+($M360*'fnd base rates'!H$122)\n+($N360*'fnd base rates'!H$123)\n+($O360*'fnd base rates'!H$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D360*'fnd base rates'!I$110)\n+($E360*'fnd base rates'!I$111)\n+($F360*'fnd base rates'!I$112)\n+($G360*'fnd base rates'!I$113)\n+($H360*'fnd base rates'!I$114)\n+($I360*'fnd base rates'!I$115)\n+($J360*'fnd base rates'!I$119)\n+($K360*'fnd base rates'!I$120)\n+($M360*'fnd base rates'!I$122)\n+($N360*'fnd base rates'!I$123)\n+($O360*'fnd base rates'!I$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,9)))\n*$R360","v":708.56999999999994},{"$f":"(($D360*'fnd base rates'!J$110)\n+($E360*'fnd base rates'!J$111)\n+($F360*'fnd base rates'!J$112)\n+($G360*'fnd base rates'!J$113)\n+($H360*'fnd base rates'!J$114)\n+($I360*'fnd base rates'!J$115)\n+($J360*'fnd base rates'!J$119)\n+($K360*'fnd base rates'!J$120)\n+($M360*'fnd base rates'!J$122)\n+($N360*'fnd base rates'!J$123)\n+($O360*'fnd base rates'!J$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,10)))\n*$R360","v":422.79},{"$f":"(($D360*'fnd base rates'!K$110)\n+($E360*'fnd base rates'!K$111)\n+($F360*'fnd base rates'!K$112)\n+($G360*'fnd base rates'!K$113)\n+($H360*'fnd base rates'!K$114)\n+($I360*'fnd base rates'!K$115)\n+($J360*'fnd base rates'!K$119)\n+($K360*'fnd base rates'!K$120)\n+($M360*'fnd base rates'!K$122)\n+($N360*'fnd base rates'!K$123)\n+($O360*'fnd base rates'!K$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,11)))\n*$R360","v":3047.4547829999997},{"$f":"(($D360*'fnd base rates'!L$110)\n+($E360*'fnd base rates'!L$111)\n+($F360*'fnd base rates'!L$112)\n+($G360*'fnd base rates'!L$113)\n+($H360*'fnd base rates'!L$114)\n+($I360*'fnd base rates'!L$115)\n+($J360*'fnd base rates'!L$119)\n+($K360*'fnd base rates'!L$120)\n+($M360*'fnd base rates'!L$122)\n+($N360*'fnd base rates'!L$123)\n+($O360*'fnd base rates'!L$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,12)))","v":3500.0714370108294},{"$f":"(($D360*'fnd base rates'!M$110)\n+($E360*'fnd base rates'!M$111)\n+($F360*'fnd base rates'!M$112)\n+($G360*'fnd base rates'!M$113)\n+($H360*'fnd base rates'!M$114)\n+($I360*'fnd base rates'!M$115)\n+($J360*'fnd base rates'!M$119)\n+($K360*'fnd base rates'!M$120)\n+($M360*'fnd base rates'!M$122)\n+($N360*'fnd base rates'!M$123)\n+($O360*'fnd base rates'!M$124)\n+($P360*VLOOKUP($S360+15,rate_basefnd,13)))","v":0},27369.145509010832,null,450086275,"450","086","275",1,3,27369.145509010832,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[450,450086278,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D361","v":0},{"$f":"'fnd enro'!E361","v":0},{"$f":"'fnd enro'!F361","v":3},{"$f":"'fnd enro'!G361","v":2},{"$f":"'fnd enro'!H361","v":4},{"$f":"'fnd enro'!I361","v":0},{"$f":"'fnd enro'!J361","v":0},{"$f":"'fnd enro'!K361","v":0.34110000000000001},{"$f":"'fnd enro'!L361","v":0},{"$f":"'fnd enro'!M361+'fnd enro'!N361","v":0},{"$f":"'fnd enro'!O361","v":0},{"$f":"'fnd enro'!P361","v":0},{"$f":"'fnd enro'!Q361+'fnd enro'!R361","v":2},{"$f":"'fnd enro'!T361","v":9},1,{"$f":"VALUE('fnd enro'!S361)","v":5},null,{"$f":"(($D361*'fnd base rates'!C$110)\n+($E361*'fnd base rates'!C$111)\n+($F361*'fnd base rates'!C$112)\n+($G361*'fnd base rates'!C$113)\n+($H361*'fnd base rates'!C$114)\n+($I361*'fnd base rates'!C$115)\n+($J361*'fnd base rates'!C$119)\n+($K361*'fnd base rates'!C$120)\n+($M361*'fnd base rates'!C$122)\n+($N361*'fnd base rates'!C$123)\n+($O361*'fnd base rates'!C$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,3)))\n*$R361","v":4556.4986779999999},{"$f":"(($D361*'fnd base rates'!D$110)\n+($E361*'fnd base rates'!D$111)\n+($F361*'fnd base rates'!D$112)\n+($G361*'fnd base rates'!D$113)\n+($H361*'fnd base rates'!D$114)\n+($I361*'fnd base rates'!D$115)\n+($J361*'fnd base rates'!D$119)\n+($K361*'fnd base rates'!D$120)\n+($M361*'fnd base rates'!D$122)\n+($N361*'fnd base rates'!D$123)\n+($O361*'fnd base rates'!D$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,4)))\n*$R361","v":6875.16},{"$f":"(($D361*'fnd base rates'!E$110)\n+($E361*'fnd base rates'!E$111)\n+($F361*'fnd base rates'!E$112)\n+($G361*'fnd base rates'!E$113)\n+($H361*'fnd base rates'!E$114)\n+($I361*'fnd base rates'!E$115)\n+($J361*'fnd base rates'!E$119)\n+($K361*'fnd base rates'!E$120)\n+($M361*'fnd base rates'!E$122)\n+($N361*'fnd base rates'!E$123)\n+($O361*'fnd base rates'!E$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,5)))\n*$R361","v":35622.473324999999},{"$f":"(($D361*'fnd base rates'!F$110)\n+($E361*'fnd base rates'!F$111)\n+($F361*'fnd base rates'!F$112)\n+($G361*'fnd base rates'!F$113)\n+($H361*'fnd base rates'!F$114)\n+($I361*'fnd base rates'!F$115)\n+($J361*'fnd base rates'!F$119)\n+($K361*'fnd base rates'!F$120)\n+($M361*'fnd base rates'!F$122)\n+($N361*'fnd base rates'!F$123)\n+($O361*'fnd base rates'!F$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,6)))\n*$R361","v":9402.0262350000012},{"$f":"(($D361*'fnd base rates'!G$110)\n+($E361*'fnd base rates'!G$111)\n+($F361*'fnd base rates'!G$112)\n+($G361*'fnd base rates'!G$113)\n+($H361*'fnd base rates'!G$114)\n+($I361*'fnd base rates'!G$115)\n+($J361*'fnd base rates'!G$119)\n+($K361*'fnd base rates'!G$120)\n+($M361*'fnd base rates'!G$122)\n+($N361*'fnd base rates'!G$123)\n+($O361*'fnd base rates'!G$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,7)))\n*$R361","v":1584.8674269999999},{"$f":"(($D361*'fnd base rates'!H$110)\n+($E361*'fnd base rates'!H$111)\n+($F361*'fnd base rates'!H$112)\n+($G361*'fnd base rates'!H$113)\n+($H361*'fnd base rates'!H$114)\n+($I361*'fnd base rates'!H$115)\n+($J361*'fnd base rates'!H$119)\n+($K361*'fnd base rates'!H$120)\n+($M361*'fnd base rates'!H$122)\n+($N361*'fnd base rates'!H$123)\n+($O361*'fnd base rates'!H$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,8)))","v":4392.8322019999996},{"$f":"(($D361*'fnd base rates'!I$110)\n+($E361*'fnd base rates'!I$111)\n+($F361*'fnd base rates'!I$112)\n+($G361*'fnd base rates'!I$113)\n+($H361*'fnd base rates'!I$114)\n+($I361*'fnd base rates'!I$115)\n+($J361*'fnd base rates'!I$119)\n+($K361*'fnd base rates'!I$120)\n+($M361*'fnd base rates'!I$122)\n+($N361*'fnd base rates'!I$123)\n+($O361*'fnd base rates'!I$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,9)))\n*$R361","v":2637.87},{"$f":"(($D361*'fnd base rates'!J$110)\n+($E361*'fnd base rates'!J$111)\n+($F361*'fnd base rates'!J$112)\n+($G361*'fnd base rates'!J$113)\n+($H361*'fnd base rates'!J$114)\n+($I361*'fnd base rates'!J$115)\n+($J361*'fnd base rates'!J$119)\n+($K361*'fnd base rates'!J$120)\n+($M361*'fnd base rates'!J$122)\n+($N361*'fnd base rates'!J$123)\n+($O361*'fnd base rates'!J$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,10)))\n*$R361","v":2520.73},{"$f":"(($D361*'fnd base rates'!K$110)\n+($E361*'fnd base rates'!K$111)\n+($F361*'fnd base rates'!K$112)\n+($G361*'fnd base rates'!K$113)\n+($H361*'fnd base rates'!K$114)\n+($I361*'fnd base rates'!K$115)\n+($J361*'fnd base rates'!K$119)\n+($K361*'fnd base rates'!K$120)\n+($M361*'fnd base rates'!K$122)\n+($N361*'fnd base rates'!K$123)\n+($O361*'fnd base rates'!K$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,11)))\n*$R361","v":9445.684349000001},{"$f":"(($D361*'fnd base rates'!L$110)\n+($E361*'fnd base rates'!L$111)\n+($F361*'fnd base rates'!L$112)\n+($G361*'fnd base rates'!L$113)\n+($H361*'fnd base rates'!L$114)\n+($I361*'fnd base rates'!L$115)\n+($J361*'fnd base rates'!L$119)\n+($K361*'fnd base rates'!L$120)\n+($M361*'fnd base rates'!L$122)\n+($N361*'fnd base rates'!L$123)\n+($O361*'fnd base rates'!L$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,12)))","v":11420.63524765392},{"$f":"(($D361*'fnd base rates'!M$110)\n+($E361*'fnd base rates'!M$111)\n+($F361*'fnd base rates'!M$112)\n+($G361*'fnd base rates'!M$113)\n+($H361*'fnd base rates'!M$114)\n+($I361*'fnd base rates'!M$115)\n+($J361*'fnd base rates'!M$119)\n+($K361*'fnd base rates'!M$120)\n+($M361*'fnd base rates'!M$122)\n+($N361*'fnd base rates'!M$123)\n+($O361*'fnd base rates'!M$124)\n+($P361*VLOOKUP($S361+15,rate_basefnd,13)))","v":0},88458.777463653925,null,450086278,"450","086","278",1,9,88458.777463653925,9829,0,9829,null,null,null,null,null,9829,0,9829,-3,9832,14,9818]
[450,450086327,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D362","v":0},{"$f":"'fnd enro'!E362","v":0},{"$f":"'fnd enro'!F362","v":0},{"$f":"'fnd enro'!G362","v":2},{"$f":"'fnd enro'!H362","v":0},{"$f":"'fnd enro'!I362","v":0},{"$f":"'fnd enro'!J362","v":0},{"$f":"'fnd enro'!K362","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L362","v":0},{"$f":"'fnd enro'!M362+'fnd enro'!N362","v":0},{"$f":"'fnd enro'!O362","v":0},{"$f":"'fnd enro'!P362","v":0},{"$f":"'fnd enro'!Q362+'fnd enro'!R362","v":0},{"$f":"'fnd enro'!T362","v":2},1,{"$f":"VALUE('fnd enro'!S362)","v":1},null,{"$f":"(($D362*'fnd base rates'!C$110)\n+($E362*'fnd base rates'!C$111)\n+($F362*'fnd base rates'!C$112)\n+($G362*'fnd base rates'!C$113)\n+($H362*'fnd base rates'!C$114)\n+($I362*'fnd base rates'!C$115)\n+($J362*'fnd base rates'!C$119)\n+($K362*'fnd base rates'!C$120)\n+($M362*'fnd base rates'!C$122)\n+($N362*'fnd base rates'!C$123)\n+($O362*'fnd base rates'!C$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,3)))\n*$R362","v":988.89748400000008},{"$f":"(($D362*'fnd base rates'!D$110)\n+($E362*'fnd base rates'!D$111)\n+($F362*'fnd base rates'!D$112)\n+($G362*'fnd base rates'!D$113)\n+($H362*'fnd base rates'!D$114)\n+($I362*'fnd base rates'!D$115)\n+($J362*'fnd base rates'!D$119)\n+($K362*'fnd base rates'!D$120)\n+($M362*'fnd base rates'!D$122)\n+($N362*'fnd base rates'!D$123)\n+($O362*'fnd base rates'!D$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,4)))\n*$R362","v":1415.72},{"$f":"(($D362*'fnd base rates'!E$110)\n+($E362*'fnd base rates'!E$111)\n+($F362*'fnd base rates'!E$112)\n+($G362*'fnd base rates'!E$113)\n+($H362*'fnd base rates'!E$114)\n+($I362*'fnd base rates'!E$115)\n+($J362*'fnd base rates'!E$119)\n+($K362*'fnd base rates'!E$120)\n+($M362*'fnd base rates'!E$122)\n+($N362*'fnd base rates'!E$123)\n+($O362*'fnd base rates'!E$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,5)))\n*$R362","v":7168.0118499999999},{"$f":"(($D362*'fnd base rates'!F$110)\n+($E362*'fnd base rates'!F$111)\n+($F362*'fnd base rates'!F$112)\n+($G362*'fnd base rates'!F$113)\n+($H362*'fnd base rates'!F$114)\n+($I362*'fnd base rates'!F$115)\n+($J362*'fnd base rates'!F$119)\n+($K362*'fnd base rates'!F$120)\n+($M362*'fnd base rates'!F$122)\n+($N362*'fnd base rates'!F$123)\n+($O362*'fnd base rates'!F$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,6)))\n*$R362","v":2296.6458300000004},{"$f":"(($D362*'fnd base rates'!G$110)\n+($E362*'fnd base rates'!G$111)\n+($F362*'fnd base rates'!G$112)\n+($G362*'fnd base rates'!G$113)\n+($H362*'fnd base rates'!G$114)\n+($I362*'fnd base rates'!G$115)\n+($J362*'fnd base rates'!G$119)\n+($K362*'fnd base rates'!G$120)\n+($M362*'fnd base rates'!G$122)\n+($N362*'fnd base rates'!G$123)\n+($O362*'fnd base rates'!G$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,7)))\n*$R362","v":289.51720599999999},{"$f":"(($D362*'fnd base rates'!H$110)\n+($E362*'fnd base rates'!H$111)\n+($F362*'fnd base rates'!H$112)\n+($G362*'fnd base rates'!H$113)\n+($H362*'fnd base rates'!H$114)\n+($I362*'fnd base rates'!H$115)\n+($J362*'fnd base rates'!H$119)\n+($K362*'fnd base rates'!H$120)\n+($M362*'fnd base rates'!H$122)\n+($N362*'fnd base rates'!H$123)\n+($O362*'fnd base rates'!H$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D362*'fnd base rates'!I$110)\n+($E362*'fnd base rates'!I$111)\n+($F362*'fnd base rates'!I$112)\n+($G362*'fnd base rates'!I$113)\n+($H362*'fnd base rates'!I$114)\n+($I362*'fnd base rates'!I$115)\n+($J362*'fnd base rates'!I$119)\n+($K362*'fnd base rates'!I$120)\n+($M362*'fnd base rates'!I$122)\n+($N362*'fnd base rates'!I$123)\n+($O362*'fnd base rates'!I$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,9)))\n*$R362","v":472.38},{"$f":"(($D362*'fnd base rates'!J$110)\n+($E362*'fnd base rates'!J$111)\n+($F362*'fnd base rates'!J$112)\n+($G362*'fnd base rates'!J$113)\n+($H362*'fnd base rates'!J$114)\n+($I362*'fnd base rates'!J$115)\n+($J362*'fnd base rates'!J$119)\n+($K362*'fnd base rates'!J$120)\n+($M362*'fnd base rates'!J$122)\n+($N362*'fnd base rates'!J$123)\n+($O362*'fnd base rates'!J$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,10)))\n*$R362","v":281.86},{"$f":"(($D362*'fnd base rates'!K$110)\n+($E362*'fnd base rates'!K$111)\n+($F362*'fnd base rates'!K$112)\n+($G362*'fnd base rates'!K$113)\n+($H362*'fnd base rates'!K$114)\n+($I362*'fnd base rates'!K$115)\n+($J362*'fnd base rates'!K$119)\n+($K362*'fnd base rates'!K$120)\n+($M362*'fnd base rates'!K$122)\n+($N362*'fnd base rates'!K$123)\n+($O362*'fnd base rates'!K$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,11)))\n*$R362","v":2031.636522},{"$f":"(($D362*'fnd base rates'!L$110)\n+($E362*'fnd base rates'!L$111)\n+($F362*'fnd base rates'!L$112)\n+($G362*'fnd base rates'!L$113)\n+($H362*'fnd base rates'!L$114)\n+($I362*'fnd base rates'!L$115)\n+($J362*'fnd base rates'!L$119)\n+($K362*'fnd base rates'!L$120)\n+($M362*'fnd base rates'!L$122)\n+($N362*'fnd base rates'!L$123)\n+($O362*'fnd base rates'!L$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D362*'fnd base rates'!M$110)\n+($E362*'fnd base rates'!M$111)\n+($F362*'fnd base rates'!M$112)\n+($G362*'fnd base rates'!M$113)\n+($H362*'fnd base rates'!M$114)\n+($I362*'fnd base rates'!M$115)\n+($J362*'fnd base rates'!M$119)\n+($K362*'fnd base rates'!M$120)\n+($M362*'fnd base rates'!M$122)\n+($N362*'fnd base rates'!M$123)\n+($O362*'fnd base rates'!M$124)\n+($P362*VLOOKUP($S362+15,rate_basefnd,13)))","v":0},18246.097006007225,null,450086327,"450","086","327",1,2,18246.097006007225,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[450,450086340,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D363","v":0},{"$f":"'fnd enro'!E363","v":0},{"$f":"'fnd enro'!F363","v":0},{"$f":"'fnd enro'!G363","v":10},{"$f":"'fnd enro'!H363","v":1},{"$f":"'fnd enro'!I363","v":0},{"$f":"'fnd enro'!J363","v":0},{"$f":"'fnd enro'!K363","v":0.41689999999999999},{"$f":"'fnd enro'!L363","v":0},{"$f":"'fnd enro'!M363+'fnd enro'!N363","v":0},{"$f":"'fnd enro'!O363","v":0},{"$f":"'fnd enro'!P363","v":0},{"$f":"'fnd enro'!Q363+'fnd enro'!R363","v":0},{"$f":"'fnd enro'!T363","v":11},1,{"$f":"VALUE('fnd enro'!S363)","v":1},null,{"$f":"(($D363*'fnd base rates'!C$110)\n+($E363*'fnd base rates'!C$111)\n+($F363*'fnd base rates'!C$112)\n+($G363*'fnd base rates'!C$113)\n+($H363*'fnd base rates'!C$114)\n+($I363*'fnd base rates'!C$115)\n+($J363*'fnd base rates'!C$119)\n+($K363*'fnd base rates'!C$120)\n+($M363*'fnd base rates'!C$122)\n+($N363*'fnd base rates'!C$123)\n+($O363*'fnd base rates'!C$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,3)))\n*$R363","v":5438.936162},{"$f":"(($D363*'fnd base rates'!D$110)\n+($E363*'fnd base rates'!D$111)\n+($F363*'fnd base rates'!D$112)\n+($G363*'fnd base rates'!D$113)\n+($H363*'fnd base rates'!D$114)\n+($I363*'fnd base rates'!D$115)\n+($J363*'fnd base rates'!D$119)\n+($K363*'fnd base rates'!D$120)\n+($M363*'fnd base rates'!D$122)\n+($N363*'fnd base rates'!D$123)\n+($O363*'fnd base rates'!D$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,4)))\n*$R363","v":7786.46},{"$f":"(($D363*'fnd base rates'!E$110)\n+($E363*'fnd base rates'!E$111)\n+($F363*'fnd base rates'!E$112)\n+($G363*'fnd base rates'!E$113)\n+($H363*'fnd base rates'!E$114)\n+($I363*'fnd base rates'!E$115)\n+($J363*'fnd base rates'!E$119)\n+($K363*'fnd base rates'!E$120)\n+($M363*'fnd base rates'!E$122)\n+($N363*'fnd base rates'!E$123)\n+($O363*'fnd base rates'!E$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,5)))\n*$R363","v":39034.595174999995},{"$f":"(($D363*'fnd base rates'!F$110)\n+($E363*'fnd base rates'!F$111)\n+($F363*'fnd base rates'!F$112)\n+($G363*'fnd base rates'!F$113)\n+($H363*'fnd base rates'!F$114)\n+($I363*'fnd base rates'!F$115)\n+($J363*'fnd base rates'!F$119)\n+($K363*'fnd base rates'!F$120)\n+($M363*'fnd base rates'!F$122)\n+($N363*'fnd base rates'!F$123)\n+($O363*'fnd base rates'!F$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,6)))\n*$R363","v":12398.332065000001},{"$f":"(($D363*'fnd base rates'!G$110)\n+($E363*'fnd base rates'!G$111)\n+($F363*'fnd base rates'!G$112)\n+($G363*'fnd base rates'!G$113)\n+($H363*'fnd base rates'!G$114)\n+($I363*'fnd base rates'!G$115)\n+($J363*'fnd base rates'!G$119)\n+($K363*'fnd base rates'!G$120)\n+($M363*'fnd base rates'!G$122)\n+($N363*'fnd base rates'!G$123)\n+($O363*'fnd base rates'!G$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,7)))\n*$R363","v":1603.1446330000001},{"$f":"(($D363*'fnd base rates'!H$110)\n+($E363*'fnd base rates'!H$111)\n+($F363*'fnd base rates'!H$112)\n+($G363*'fnd base rates'!H$113)\n+($H363*'fnd base rates'!H$114)\n+($I363*'fnd base rates'!H$115)\n+($J363*'fnd base rates'!H$119)\n+($K363*'fnd base rates'!H$120)\n+($M363*'fnd base rates'!H$122)\n+($N363*'fnd base rates'!H$123)\n+($O363*'fnd base rates'!H$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,8)))","v":5324.2593579999993},{"$f":"(($D363*'fnd base rates'!I$110)\n+($E363*'fnd base rates'!I$111)\n+($F363*'fnd base rates'!I$112)\n+($G363*'fnd base rates'!I$113)\n+($H363*'fnd base rates'!I$114)\n+($I363*'fnd base rates'!I$115)\n+($J363*'fnd base rates'!I$119)\n+($K363*'fnd base rates'!I$120)\n+($M363*'fnd base rates'!I$122)\n+($N363*'fnd base rates'!I$123)\n+($O363*'fnd base rates'!I$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,9)))\n*$R363","v":2676.28},{"$f":"(($D363*'fnd base rates'!J$110)\n+($E363*'fnd base rates'!J$111)\n+($F363*'fnd base rates'!J$112)\n+($G363*'fnd base rates'!J$113)\n+($H363*'fnd base rates'!J$114)\n+($I363*'fnd base rates'!J$115)\n+($J363*'fnd base rates'!J$119)\n+($K363*'fnd base rates'!J$120)\n+($M363*'fnd base rates'!J$122)\n+($N363*'fnd base rates'!J$123)\n+($O363*'fnd base rates'!J$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,10)))\n*$R363","v":1639.5100000000002},{"$f":"(($D363*'fnd base rates'!K$110)\n+($E363*'fnd base rates'!K$111)\n+($F363*'fnd base rates'!K$112)\n+($G363*'fnd base rates'!K$113)\n+($H363*'fnd base rates'!K$114)\n+($I363*'fnd base rates'!K$115)\n+($J363*'fnd base rates'!K$119)\n+($K363*'fnd base rates'!K$120)\n+($M363*'fnd base rates'!K$122)\n+($N363*'fnd base rates'!K$123)\n+($O363*'fnd base rates'!K$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,11)))\n*$R363","v":11249.830870999998},{"$f":"(($D363*'fnd base rates'!L$110)\n+($E363*'fnd base rates'!L$111)\n+($F363*'fnd base rates'!L$112)\n+($G363*'fnd base rates'!L$113)\n+($H363*'fnd base rates'!L$114)\n+($I363*'fnd base rates'!L$115)\n+($J363*'fnd base rates'!L$119)\n+($K363*'fnd base rates'!L$120)\n+($M363*'fnd base rates'!L$122)\n+($N363*'fnd base rates'!L$123)\n+($O363*'fnd base rates'!L$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,12)))","v":12864.596217480779},{"$f":"(($D363*'fnd base rates'!M$110)\n+($E363*'fnd base rates'!M$111)\n+($F363*'fnd base rates'!M$112)\n+($G363*'fnd base rates'!M$113)\n+($H363*'fnd base rates'!M$114)\n+($I363*'fnd base rates'!M$115)\n+($J363*'fnd base rates'!M$119)\n+($K363*'fnd base rates'!M$120)\n+($M363*'fnd base rates'!M$122)\n+($N363*'fnd base rates'!M$123)\n+($O363*'fnd base rates'!M$124)\n+($P363*VLOOKUP($S363+15,rate_basefnd,13)))","v":0},100015.94448148076,null,450086340,"450","086","340",1,11,100015.94448148076,9092,0,9092,null,null,null,null,null,9092,0,9092,-2,9094,13,9081]
[450,450086605,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D364","v":0},{"$f":"'fnd enro'!E364","v":0},{"$f":"'fnd enro'!F364","v":0},{"$f":"'fnd enro'!G364","v":0},{"$f":"'fnd enro'!H364","v":1},{"$f":"'fnd enro'!I364","v":0},{"$f":"'fnd enro'!J364","v":0},{"$f":"'fnd enro'!K364","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L364","v":0},{"$f":"'fnd enro'!M364+'fnd enro'!N364","v":0},{"$f":"'fnd enro'!O364","v":0},{"$f":"'fnd enro'!P364","v":0},{"$f":"'fnd enro'!Q364+'fnd enro'!R364","v":0},{"$f":"'fnd enro'!T364","v":1},1,{"$f":"VALUE('fnd enro'!S364)","v":1},null,{"$f":"(($D364*'fnd base rates'!C$110)\n+($E364*'fnd base rates'!C$111)\n+($F364*'fnd base rates'!C$112)\n+($G364*'fnd base rates'!C$113)\n+($H364*'fnd base rates'!C$114)\n+($I364*'fnd base rates'!C$115)\n+($J364*'fnd base rates'!C$119)\n+($K364*'fnd base rates'!C$120)\n+($M364*'fnd base rates'!C$122)\n+($N364*'fnd base rates'!C$123)\n+($O364*'fnd base rates'!C$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,3)))\n*$R364","v":494.44874200000004},{"$f":"(($D364*'fnd base rates'!D$110)\n+($E364*'fnd base rates'!D$111)\n+($F364*'fnd base rates'!D$112)\n+($G364*'fnd base rates'!D$113)\n+($H364*'fnd base rates'!D$114)\n+($I364*'fnd base rates'!D$115)\n+($J364*'fnd base rates'!D$119)\n+($K364*'fnd base rates'!D$120)\n+($M364*'fnd base rates'!D$122)\n+($N364*'fnd base rates'!D$123)\n+($O364*'fnd base rates'!D$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,4)))\n*$R364","v":707.86},{"$f":"(($D364*'fnd base rates'!E$110)\n+($E364*'fnd base rates'!E$111)\n+($F364*'fnd base rates'!E$112)\n+($G364*'fnd base rates'!E$113)\n+($H364*'fnd base rates'!E$114)\n+($I364*'fnd base rates'!E$115)\n+($J364*'fnd base rates'!E$119)\n+($K364*'fnd base rates'!E$120)\n+($M364*'fnd base rates'!E$122)\n+($N364*'fnd base rates'!E$123)\n+($O364*'fnd base rates'!E$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,5)))\n*$R364","v":3194.5359250000001},{"$f":"(($D364*'fnd base rates'!F$110)\n+($E364*'fnd base rates'!F$111)\n+($F364*'fnd base rates'!F$112)\n+($G364*'fnd base rates'!F$113)\n+($H364*'fnd base rates'!F$114)\n+($I364*'fnd base rates'!F$115)\n+($J364*'fnd base rates'!F$119)\n+($K364*'fnd base rates'!F$120)\n+($M364*'fnd base rates'!F$122)\n+($N364*'fnd base rates'!F$123)\n+($O364*'fnd base rates'!F$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,6)))\n*$R364","v":915.10291500000005},{"$f":"(($D364*'fnd base rates'!G$110)\n+($E364*'fnd base rates'!G$111)\n+($F364*'fnd base rates'!G$112)\n+($G364*'fnd base rates'!G$113)\n+($H364*'fnd base rates'!G$114)\n+($I364*'fnd base rates'!G$115)\n+($J364*'fnd base rates'!G$119)\n+($K364*'fnd base rates'!G$120)\n+($M364*'fnd base rates'!G$122)\n+($N364*'fnd base rates'!G$123)\n+($O364*'fnd base rates'!G$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,7)))\n*$R364","v":155.55860300000001},{"$f":"(($D364*'fnd base rates'!H$110)\n+($E364*'fnd base rates'!H$111)\n+($F364*'fnd base rates'!H$112)\n+($G364*'fnd base rates'!H$113)\n+($H364*'fnd base rates'!H$114)\n+($I364*'fnd base rates'!H$115)\n+($J364*'fnd base rates'!H$119)\n+($K364*'fnd base rates'!H$120)\n+($M364*'fnd base rates'!H$122)\n+($N364*'fnd base rates'!H$123)\n+($O364*'fnd base rates'!H$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D364*'fnd base rates'!I$110)\n+($E364*'fnd base rates'!I$111)\n+($F364*'fnd base rates'!I$112)\n+($G364*'fnd base rates'!I$113)\n+($H364*'fnd base rates'!I$114)\n+($I364*'fnd base rates'!I$115)\n+($J364*'fnd base rates'!I$119)\n+($K364*'fnd base rates'!I$120)\n+($M364*'fnd base rates'!I$122)\n+($N364*'fnd base rates'!I$123)\n+($O364*'fnd base rates'!I$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,9)))\n*$R364","v":314.38},{"$f":"(($D364*'fnd base rates'!J$110)\n+($E364*'fnd base rates'!J$111)\n+($F364*'fnd base rates'!J$112)\n+($G364*'fnd base rates'!J$113)\n+($H364*'fnd base rates'!J$114)\n+($I364*'fnd base rates'!J$115)\n+($J364*'fnd base rates'!J$119)\n+($K364*'fnd base rates'!J$120)\n+($M364*'fnd base rates'!J$122)\n+($N364*'fnd base rates'!J$123)\n+($O364*'fnd base rates'!J$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,10)))\n*$R364","v":230.21},{"$f":"(($D364*'fnd base rates'!K$110)\n+($E364*'fnd base rates'!K$111)\n+($F364*'fnd base rates'!K$112)\n+($G364*'fnd base rates'!K$113)\n+($H364*'fnd base rates'!K$114)\n+($I364*'fnd base rates'!K$115)\n+($J364*'fnd base rates'!K$119)\n+($K364*'fnd base rates'!K$120)\n+($M364*'fnd base rates'!K$122)\n+($N364*'fnd base rates'!K$123)\n+($O364*'fnd base rates'!K$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,11)))\n*$R364","v":1091.648261},{"$f":"(($D364*'fnd base rates'!L$110)\n+($E364*'fnd base rates'!L$111)\n+($F364*'fnd base rates'!L$112)\n+($G364*'fnd base rates'!L$113)\n+($H364*'fnd base rates'!L$114)\n+($I364*'fnd base rates'!L$115)\n+($J364*'fnd base rates'!L$119)\n+($K364*'fnd base rates'!L$120)\n+($M364*'fnd base rates'!L$122)\n+($N364*'fnd base rates'!L$123)\n+($O364*'fnd base rates'!L$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D364*'fnd base rates'!M$110)\n+($E364*'fnd base rates'!M$111)\n+($F364*'fnd base rates'!M$112)\n+($G364*'fnd base rates'!M$113)\n+($H364*'fnd base rates'!M$114)\n+($I364*'fnd base rates'!M$115)\n+($J364*'fnd base rates'!M$119)\n+($K364*'fnd base rates'!M$120)\n+($M364*'fnd base rates'!M$122)\n+($N364*'fnd base rates'!M$123)\n+($O364*'fnd base rates'!M$124)\n+($P364*VLOOKUP($S364+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,450086605,"450","086","605",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[450,450086632,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D365","v":0},{"$f":"'fnd enro'!E365","v":0},{"$f":"'fnd enro'!F365","v":0},{"$f":"'fnd enro'!G365","v":1},{"$f":"'fnd enro'!H365","v":1},{"$f":"'fnd enro'!I365","v":0},{"$f":"'fnd enro'!J365","v":0},{"$f":"'fnd enro'!K365","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L365","v":0},{"$f":"'fnd enro'!M365+'fnd enro'!N365","v":0},{"$f":"'fnd enro'!O365","v":0},{"$f":"'fnd enro'!P365","v":0},{"$f":"'fnd enro'!Q365+'fnd enro'!R365","v":0},{"$f":"'fnd enro'!T365","v":2},1,{"$f":"VALUE('fnd enro'!S365)","v":1},null,{"$f":"(($D365*'fnd base rates'!C$110)\n+($E365*'fnd base rates'!C$111)\n+($F365*'fnd base rates'!C$112)\n+($G365*'fnd base rates'!C$113)\n+($H365*'fnd base rates'!C$114)\n+($I365*'fnd base rates'!C$115)\n+($J365*'fnd base rates'!C$119)\n+($K365*'fnd base rates'!C$120)\n+($M365*'fnd base rates'!C$122)\n+($N365*'fnd base rates'!C$123)\n+($O365*'fnd base rates'!C$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,3)))\n*$R365","v":988.89748400000008},{"$f":"(($D365*'fnd base rates'!D$110)\n+($E365*'fnd base rates'!D$111)\n+($F365*'fnd base rates'!D$112)\n+($G365*'fnd base rates'!D$113)\n+($H365*'fnd base rates'!D$114)\n+($I365*'fnd base rates'!D$115)\n+($J365*'fnd base rates'!D$119)\n+($K365*'fnd base rates'!D$120)\n+($M365*'fnd base rates'!D$122)\n+($N365*'fnd base rates'!D$123)\n+($O365*'fnd base rates'!D$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,4)))\n*$R365","v":1415.72},{"$f":"(($D365*'fnd base rates'!E$110)\n+($E365*'fnd base rates'!E$111)\n+($F365*'fnd base rates'!E$112)\n+($G365*'fnd base rates'!E$113)\n+($H365*'fnd base rates'!E$114)\n+($I365*'fnd base rates'!E$115)\n+($J365*'fnd base rates'!E$119)\n+($K365*'fnd base rates'!E$120)\n+($M365*'fnd base rates'!E$122)\n+($N365*'fnd base rates'!E$123)\n+($O365*'fnd base rates'!E$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,5)))\n*$R365","v":6778.5418499999996},{"$f":"(($D365*'fnd base rates'!F$110)\n+($E365*'fnd base rates'!F$111)\n+($F365*'fnd base rates'!F$112)\n+($G365*'fnd base rates'!F$113)\n+($H365*'fnd base rates'!F$114)\n+($I365*'fnd base rates'!F$115)\n+($J365*'fnd base rates'!F$119)\n+($K365*'fnd base rates'!F$120)\n+($M365*'fnd base rates'!F$122)\n+($N365*'fnd base rates'!F$123)\n+($O365*'fnd base rates'!F$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,6)))\n*$R365","v":2063.4258300000001},{"$f":"(($D365*'fnd base rates'!G$110)\n+($E365*'fnd base rates'!G$111)\n+($F365*'fnd base rates'!G$112)\n+($G365*'fnd base rates'!G$113)\n+($H365*'fnd base rates'!G$114)\n+($I365*'fnd base rates'!G$115)\n+($J365*'fnd base rates'!G$119)\n+($K365*'fnd base rates'!G$120)\n+($M365*'fnd base rates'!G$122)\n+($N365*'fnd base rates'!G$123)\n+($O365*'fnd base rates'!G$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,7)))\n*$R365","v":300.317206},{"$f":"(($D365*'fnd base rates'!H$110)\n+($E365*'fnd base rates'!H$111)\n+($F365*'fnd base rates'!H$112)\n+($G365*'fnd base rates'!H$113)\n+($H365*'fnd base rates'!H$114)\n+($I365*'fnd base rates'!H$115)\n+($J365*'fnd base rates'!H$119)\n+($K365*'fnd base rates'!H$120)\n+($M365*'fnd base rates'!H$122)\n+($N365*'fnd base rates'!H$123)\n+($O365*'fnd base rates'!H$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D365*'fnd base rates'!I$110)\n+($E365*'fnd base rates'!I$111)\n+($F365*'fnd base rates'!I$112)\n+($G365*'fnd base rates'!I$113)\n+($H365*'fnd base rates'!I$114)\n+($I365*'fnd base rates'!I$115)\n+($J365*'fnd base rates'!I$119)\n+($K365*'fnd base rates'!I$120)\n+($M365*'fnd base rates'!I$122)\n+($N365*'fnd base rates'!I$123)\n+($O365*'fnd base rates'!I$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,9)))\n*$R365","v":550.56999999999994},{"$f":"(($D365*'fnd base rates'!J$110)\n+($E365*'fnd base rates'!J$111)\n+($F365*'fnd base rates'!J$112)\n+($G365*'fnd base rates'!J$113)\n+($H365*'fnd base rates'!J$114)\n+($I365*'fnd base rates'!J$115)\n+($J365*'fnd base rates'!J$119)\n+($K365*'fnd base rates'!J$120)\n+($M365*'fnd base rates'!J$122)\n+($N365*'fnd base rates'!J$123)\n+($O365*'fnd base rates'!J$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,10)))\n*$R365","v":371.14},{"$f":"(($D365*'fnd base rates'!K$110)\n+($E365*'fnd base rates'!K$111)\n+($F365*'fnd base rates'!K$112)\n+($G365*'fnd base rates'!K$113)\n+($H365*'fnd base rates'!K$114)\n+($I365*'fnd base rates'!K$115)\n+($J365*'fnd base rates'!K$119)\n+($K365*'fnd base rates'!K$120)\n+($M365*'fnd base rates'!K$122)\n+($N365*'fnd base rates'!K$123)\n+($O365*'fnd base rates'!K$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,11)))\n*$R365","v":2107.4665219999997},{"$f":"(($D365*'fnd base rates'!L$110)\n+($E365*'fnd base rates'!L$111)\n+($F365*'fnd base rates'!L$112)\n+($G365*'fnd base rates'!L$113)\n+($H365*'fnd base rates'!L$114)\n+($I365*'fnd base rates'!L$115)\n+($J365*'fnd base rates'!L$119)\n+($K365*'fnd base rates'!L$120)\n+($M365*'fnd base rates'!L$122)\n+($N365*'fnd base rates'!L$123)\n+($O365*'fnd base rates'!L$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D365*'fnd base rates'!M$110)\n+($E365*'fnd base rates'!M$111)\n+($F365*'fnd base rates'!M$112)\n+($G365*'fnd base rates'!M$113)\n+($H365*'fnd base rates'!M$114)\n+($I365*'fnd base rates'!M$115)\n+($J365*'fnd base rates'!M$119)\n+($K365*'fnd base rates'!M$120)\n+($M365*'fnd base rates'!M$122)\n+($N365*'fnd base rates'!M$123)\n+($O365*'fnd base rates'!M$124)\n+($P365*VLOOKUP($S365+15,rate_basefnd,13)))","v":0},17908.507954448291,null,450086632,"450","086","632",1,2,17908.507954448291,8954,0,8954,null,null,null,null,null,8954,0,8954,-3,8957,14,8943]
[450,450086683,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D366","v":0},{"$f":"'fnd enro'!E366","v":0},{"$f":"'fnd enro'!F366","v":0},{"$f":"'fnd enro'!G366","v":0},{"$f":"'fnd enro'!H366","v":9},{"$f":"'fnd enro'!I366","v":0},{"$f":"'fnd enro'!J366","v":0},{"$f":"'fnd enro'!K366","v":0.34110000000000001},{"$f":"'fnd enro'!L366","v":0},{"$f":"'fnd enro'!M366+'fnd enro'!N366","v":0},{"$f":"'fnd enro'!O366","v":0},{"$f":"'fnd enro'!P366","v":0},{"$f":"'fnd enro'!Q366+'fnd enro'!R366","v":0},{"$f":"'fnd enro'!T366","v":9},1,{"$f":"VALUE('fnd enro'!S366)","v":1},null,{"$f":"(($D366*'fnd base rates'!C$110)\n+($E366*'fnd base rates'!C$111)\n+($F366*'fnd base rates'!C$112)\n+($G366*'fnd base rates'!C$113)\n+($H366*'fnd base rates'!C$114)\n+($I366*'fnd base rates'!C$115)\n+($J366*'fnd base rates'!C$119)\n+($K366*'fnd base rates'!C$120)\n+($M366*'fnd base rates'!C$122)\n+($N366*'fnd base rates'!C$123)\n+($O366*'fnd base rates'!C$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,3)))\n*$R366","v":4450.0386779999999},{"$f":"(($D366*'fnd base rates'!D$110)\n+($E366*'fnd base rates'!D$111)\n+($F366*'fnd base rates'!D$112)\n+($G366*'fnd base rates'!D$113)\n+($H366*'fnd base rates'!D$114)\n+($I366*'fnd base rates'!D$115)\n+($J366*'fnd base rates'!D$119)\n+($K366*'fnd base rates'!D$120)\n+($M366*'fnd base rates'!D$122)\n+($N366*'fnd base rates'!D$123)\n+($O366*'fnd base rates'!D$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,4)))\n*$R366","v":6370.74},{"$f":"(($D366*'fnd base rates'!E$110)\n+($E366*'fnd base rates'!E$111)\n+($F366*'fnd base rates'!E$112)\n+($G366*'fnd base rates'!E$113)\n+($H366*'fnd base rates'!E$114)\n+($I366*'fnd base rates'!E$115)\n+($J366*'fnd base rates'!E$119)\n+($K366*'fnd base rates'!E$120)\n+($M366*'fnd base rates'!E$122)\n+($N366*'fnd base rates'!E$123)\n+($O366*'fnd base rates'!E$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,5)))\n*$R366","v":28750.823325000001},{"$f":"(($D366*'fnd base rates'!F$110)\n+($E366*'fnd base rates'!F$111)\n+($F366*'fnd base rates'!F$112)\n+($G366*'fnd base rates'!F$113)\n+($H366*'fnd base rates'!F$114)\n+($I366*'fnd base rates'!F$115)\n+($J366*'fnd base rates'!F$119)\n+($K366*'fnd base rates'!F$120)\n+($M366*'fnd base rates'!F$122)\n+($N366*'fnd base rates'!F$123)\n+($O366*'fnd base rates'!F$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,6)))\n*$R366","v":8235.9262350000008},{"$f":"(($D366*'fnd base rates'!G$110)\n+($E366*'fnd base rates'!G$111)\n+($F366*'fnd base rates'!G$112)\n+($G366*'fnd base rates'!G$113)\n+($H366*'fnd base rates'!G$114)\n+($I366*'fnd base rates'!G$115)\n+($J366*'fnd base rates'!G$119)\n+($K366*'fnd base rates'!G$120)\n+($M366*'fnd base rates'!G$122)\n+($N366*'fnd base rates'!G$123)\n+($O366*'fnd base rates'!G$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,7)))\n*$R366","v":1400.027427},{"$f":"(($D366*'fnd base rates'!H$110)\n+($E366*'fnd base rates'!H$111)\n+($F366*'fnd base rates'!H$112)\n+($G366*'fnd base rates'!H$113)\n+($H366*'fnd base rates'!H$114)\n+($I366*'fnd base rates'!H$115)\n+($J366*'fnd base rates'!H$119)\n+($K366*'fnd base rates'!H$120)\n+($M366*'fnd base rates'!H$122)\n+($N366*'fnd base rates'!H$123)\n+($O366*'fnd base rates'!H$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,8)))","v":4356.2122019999997},{"$f":"(($D366*'fnd base rates'!I$110)\n+($E366*'fnd base rates'!I$111)\n+($F366*'fnd base rates'!I$112)\n+($G366*'fnd base rates'!I$113)\n+($H366*'fnd base rates'!I$114)\n+($I366*'fnd base rates'!I$115)\n+($J366*'fnd base rates'!I$119)\n+($K366*'fnd base rates'!I$120)\n+($M366*'fnd base rates'!I$122)\n+($N366*'fnd base rates'!I$123)\n+($O366*'fnd base rates'!I$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,9)))\n*$R366","v":2829.42},{"$f":"(($D366*'fnd base rates'!J$110)\n+($E366*'fnd base rates'!J$111)\n+($F366*'fnd base rates'!J$112)\n+($G366*'fnd base rates'!J$113)\n+($H366*'fnd base rates'!J$114)\n+($I366*'fnd base rates'!J$115)\n+($J366*'fnd base rates'!J$119)\n+($K366*'fnd base rates'!J$120)\n+($M366*'fnd base rates'!J$122)\n+($N366*'fnd base rates'!J$123)\n+($O366*'fnd base rates'!J$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,10)))\n*$R366","v":2071.89},{"$f":"(($D366*'fnd base rates'!K$110)\n+($E366*'fnd base rates'!K$111)\n+($F366*'fnd base rates'!K$112)\n+($G366*'fnd base rates'!K$113)\n+($H366*'fnd base rates'!K$114)\n+($I366*'fnd base rates'!K$115)\n+($J366*'fnd base rates'!K$119)\n+($K366*'fnd base rates'!K$120)\n+($M366*'fnd base rates'!K$122)\n+($N366*'fnd base rates'!K$123)\n+($O366*'fnd base rates'!K$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,11)))\n*$R366","v":9824.8343490000007},{"$f":"(($D366*'fnd base rates'!L$110)\n+($E366*'fnd base rates'!L$111)\n+($F366*'fnd base rates'!L$112)\n+($G366*'fnd base rates'!L$113)\n+($H366*'fnd base rates'!L$114)\n+($I366*'fnd base rates'!L$115)\n+($J366*'fnd base rates'!L$119)\n+($K366*'fnd base rates'!L$120)\n+($M366*'fnd base rates'!L$122)\n+($N366*'fnd base rates'!L$123)\n+($O366*'fnd base rates'!L$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,12)))","v":10779.222847002133},{"$f":"(($D366*'fnd base rates'!M$110)\n+($E366*'fnd base rates'!M$111)\n+($F366*'fnd base rates'!M$112)\n+($G366*'fnd base rates'!M$113)\n+($H366*'fnd base rates'!M$114)\n+($I366*'fnd base rates'!M$115)\n+($J366*'fnd base rates'!M$119)\n+($K366*'fnd base rates'!M$120)\n+($M366*'fnd base rates'!M$122)\n+($N366*'fnd base rates'!M$123)\n+($O366*'fnd base rates'!M$124)\n+($P366*VLOOKUP($S366+15,rate_basefnd,13)))","v":0},79069.135063002133,null,450086683,"450","086","683",1,9,79069.135063002133,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[453,453137005,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D367","v":0},{"$f":"'fnd enro'!E367","v":0},{"$f":"'fnd enro'!F367","v":0},{"$f":"'fnd enro'!G367","v":2},{"$f":"'fnd enro'!H367","v":0},{"$f":"'fnd enro'!I367","v":0},{"$f":"'fnd enro'!J367","v":0},{"$f":"'fnd enro'!K367","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L367","v":0},{"$f":"'fnd enro'!M367+'fnd enro'!N367","v":0},{"$f":"'fnd enro'!O367","v":0},{"$f":"'fnd enro'!P367","v":0},{"$f":"'fnd enro'!Q367+'fnd enro'!R367","v":1},{"$f":"'fnd enro'!T367","v":2},1,{"$f":"VALUE('fnd enro'!S367)","v":10},null,{"$f":"(($D367*'fnd base rates'!C$110)\n+($E367*'fnd base rates'!C$111)\n+($F367*'fnd base rates'!C$112)\n+($G367*'fnd base rates'!C$113)\n+($H367*'fnd base rates'!C$114)\n+($I367*'fnd base rates'!C$115)\n+($J367*'fnd base rates'!C$119)\n+($K367*'fnd base rates'!C$120)\n+($M367*'fnd base rates'!C$122)\n+($N367*'fnd base rates'!C$123)\n+($O367*'fnd base rates'!C$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,3)))\n*$R367","v":1051.197484},{"$f":"(($D367*'fnd base rates'!D$110)\n+($E367*'fnd base rates'!D$111)\n+($F367*'fnd base rates'!D$112)\n+($G367*'fnd base rates'!D$113)\n+($H367*'fnd base rates'!D$114)\n+($I367*'fnd base rates'!D$115)\n+($J367*'fnd base rates'!D$119)\n+($K367*'fnd base rates'!D$120)\n+($M367*'fnd base rates'!D$122)\n+($N367*'fnd base rates'!D$123)\n+($O367*'fnd base rates'!D$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,4)))\n*$R367","v":1710.91},{"$f":"(($D367*'fnd base rates'!E$110)\n+($E367*'fnd base rates'!E$111)\n+($F367*'fnd base rates'!E$112)\n+($G367*'fnd base rates'!E$113)\n+($H367*'fnd base rates'!E$114)\n+($I367*'fnd base rates'!E$115)\n+($J367*'fnd base rates'!E$119)\n+($K367*'fnd base rates'!E$120)\n+($M367*'fnd base rates'!E$122)\n+($N367*'fnd base rates'!E$123)\n+($O367*'fnd base rates'!E$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,5)))\n*$R367","v":10049.63185},{"$f":"(($D367*'fnd base rates'!F$110)\n+($E367*'fnd base rates'!F$111)\n+($F367*'fnd base rates'!F$112)\n+($G367*'fnd base rates'!F$113)\n+($H367*'fnd base rates'!F$114)\n+($I367*'fnd base rates'!F$115)\n+($J367*'fnd base rates'!F$119)\n+($K367*'fnd base rates'!F$120)\n+($M367*'fnd base rates'!F$122)\n+($N367*'fnd base rates'!F$123)\n+($O367*'fnd base rates'!F$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,6)))\n*$R367","v":2296.6458300000004},{"$f":"(($D367*'fnd base rates'!G$110)\n+($E367*'fnd base rates'!G$111)\n+($F367*'fnd base rates'!G$112)\n+($G367*'fnd base rates'!G$113)\n+($H367*'fnd base rates'!G$114)\n+($I367*'fnd base rates'!G$115)\n+($J367*'fnd base rates'!G$119)\n+($K367*'fnd base rates'!G$120)\n+($M367*'fnd base rates'!G$122)\n+($N367*'fnd base rates'!G$123)\n+($O367*'fnd base rates'!G$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,7)))\n*$R367","v":429.317206},{"$f":"(($D367*'fnd base rates'!H$110)\n+($E367*'fnd base rates'!H$111)\n+($F367*'fnd base rates'!H$112)\n+($G367*'fnd base rates'!H$113)\n+($H367*'fnd base rates'!H$114)\n+($I367*'fnd base rates'!H$115)\n+($J367*'fnd base rates'!H$119)\n+($K367*'fnd base rates'!H$120)\n+($M367*'fnd base rates'!H$122)\n+($N367*'fnd base rates'!H$123)\n+($O367*'fnd base rates'!H$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D367*'fnd base rates'!I$110)\n+($E367*'fnd base rates'!I$111)\n+($F367*'fnd base rates'!I$112)\n+($G367*'fnd base rates'!I$113)\n+($H367*'fnd base rates'!I$114)\n+($I367*'fnd base rates'!I$115)\n+($J367*'fnd base rates'!I$119)\n+($K367*'fnd base rates'!I$120)\n+($M367*'fnd base rates'!I$122)\n+($N367*'fnd base rates'!I$123)\n+($O367*'fnd base rates'!I$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,9)))\n*$R367","v":589.06999999999994},{"$f":"(($D367*'fnd base rates'!J$110)\n+($E367*'fnd base rates'!J$111)\n+($F367*'fnd base rates'!J$112)\n+($G367*'fnd base rates'!J$113)\n+($H367*'fnd base rates'!J$114)\n+($I367*'fnd base rates'!J$115)\n+($J367*'fnd base rates'!J$119)\n+($K367*'fnd base rates'!J$120)\n+($M367*'fnd base rates'!J$122)\n+($N367*'fnd base rates'!J$123)\n+($O367*'fnd base rates'!J$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,10)))\n*$R367","v":888.19},{"$f":"(($D367*'fnd base rates'!K$110)\n+($E367*'fnd base rates'!K$111)\n+($F367*'fnd base rates'!K$112)\n+($G367*'fnd base rates'!K$113)\n+($H367*'fnd base rates'!K$114)\n+($I367*'fnd base rates'!K$115)\n+($J367*'fnd base rates'!K$119)\n+($K367*'fnd base rates'!K$120)\n+($M367*'fnd base rates'!K$122)\n+($N367*'fnd base rates'!K$123)\n+($O367*'fnd base rates'!K$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,11)))\n*$R367","v":2031.636522},{"$f":"(($D367*'fnd base rates'!L$110)\n+($E367*'fnd base rates'!L$111)\n+($F367*'fnd base rates'!L$112)\n+($G367*'fnd base rates'!L$113)\n+($H367*'fnd base rates'!L$114)\n+($I367*'fnd base rates'!L$115)\n+($J367*'fnd base rates'!L$119)\n+($K367*'fnd base rates'!L$120)\n+($M367*'fnd base rates'!L$122)\n+($N367*'fnd base rates'!L$123)\n+($O367*'fnd base rates'!L$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D367*'fnd base rates'!M$110)\n+($E367*'fnd base rates'!M$111)\n+($F367*'fnd base rates'!M$112)\n+($G367*'fnd base rates'!M$113)\n+($H367*'fnd base rates'!M$114)\n+($I367*'fnd base rates'!M$115)\n+($J367*'fnd base rates'!M$119)\n+($K367*'fnd base rates'!M$120)\n+($M367*'fnd base rates'!M$122)\n+($N367*'fnd base rates'!M$123)\n+($O367*'fnd base rates'!M$124)\n+($P367*VLOOKUP($S367+15,rate_basefnd,13)))","v":0},22835.587006007219,null,453137005,"453","137","005",1,2,22835.587006007219,11418,0,11418,null,null,null,null,null,11418,0,11418,190,11228,18,11210]
[453,453137061,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D368","v":0},{"$f":"'fnd enro'!E368","v":0},{"$f":"'fnd enro'!F368","v":5},{"$f":"'fnd enro'!G368","v":35},{"$f":"'fnd enro'!H368","v":19},{"$f":"'fnd enro'!I368","v":0},{"$f":"'fnd enro'!J368","v":0},{"$f":"'fnd enro'!K368","v":2.2361},{"$f":"'fnd enro'!L368","v":0},{"$f":"'fnd enro'!M368+'fnd enro'!N368","v":7},{"$f":"'fnd enro'!O368","v":4},{"$f":"'fnd enro'!P368","v":0},{"$f":"'fnd enro'!Q368+'fnd enro'!R368","v":41},{"$f":"'fnd enro'!T368","v":59},1,{"$f":"VALUE('fnd enro'!S368)","v":10},null,{"$f":"(($D368*'fnd base rates'!C$110)\n+($E368*'fnd base rates'!C$111)\n+($F368*'fnd base rates'!C$112)\n+($G368*'fnd base rates'!C$113)\n+($H368*'fnd base rates'!C$114)\n+($I368*'fnd base rates'!C$115)\n+($J368*'fnd base rates'!C$119)\n+($K368*'fnd base rates'!C$120)\n+($M368*'fnd base rates'!C$122)\n+($N368*'fnd base rates'!C$123)\n+($O368*'fnd base rates'!C$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,3)))\n*$R368","v":32734.875778000001},{"$f":"(($D368*'fnd base rates'!D$110)\n+($E368*'fnd base rates'!D$111)\n+($F368*'fnd base rates'!D$112)\n+($G368*'fnd base rates'!D$113)\n+($H368*'fnd base rates'!D$114)\n+($I368*'fnd base rates'!D$115)\n+($J368*'fnd base rates'!D$119)\n+($K368*'fnd base rates'!D$120)\n+($M368*'fnd base rates'!D$122)\n+($N368*'fnd base rates'!D$123)\n+($O368*'fnd base rates'!D$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,4)))\n*$R368","v":55630.670000000006},{"$f":"(($D368*'fnd base rates'!E$110)\n+($E368*'fnd base rates'!E$111)\n+($F368*'fnd base rates'!E$112)\n+($G368*'fnd base rates'!E$113)\n+($H368*'fnd base rates'!E$114)\n+($I368*'fnd base rates'!E$115)\n+($J368*'fnd base rates'!E$119)\n+($K368*'fnd base rates'!E$120)\n+($M368*'fnd base rates'!E$122)\n+($N368*'fnd base rates'!E$123)\n+($O368*'fnd base rates'!E$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,5)))\n*$R368","v":334551.409575},{"$f":"(($D368*'fnd base rates'!F$110)\n+($E368*'fnd base rates'!F$111)\n+($F368*'fnd base rates'!F$112)\n+($G368*'fnd base rates'!F$113)\n+($H368*'fnd base rates'!F$114)\n+($I368*'fnd base rates'!F$115)\n+($J368*'fnd base rates'!F$119)\n+($K368*'fnd base rates'!F$120)\n+($M368*'fnd base rates'!F$122)\n+($N368*'fnd base rates'!F$123)\n+($O368*'fnd base rates'!F$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,6)))\n*$R368","v":65084.011985000005},{"$f":"(($D368*'fnd base rates'!G$110)\n+($E368*'fnd base rates'!G$111)\n+($F368*'fnd base rates'!G$112)\n+($G368*'fnd base rates'!G$113)\n+($H368*'fnd base rates'!G$114)\n+($I368*'fnd base rates'!G$115)\n+($J368*'fnd base rates'!G$119)\n+($K368*'fnd base rates'!G$120)\n+($M368*'fnd base rates'!G$122)\n+($N368*'fnd base rates'!G$123)\n+($O368*'fnd base rates'!G$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,7)))\n*$R368","v":14981.597577},{"$f":"(($D368*'fnd base rates'!H$110)\n+($E368*'fnd base rates'!H$111)\n+($F368*'fnd base rates'!H$112)\n+($G368*'fnd base rates'!H$113)\n+($H368*'fnd base rates'!H$114)\n+($I368*'fnd base rates'!H$115)\n+($J368*'fnd base rates'!H$119)\n+($K368*'fnd base rates'!H$120)\n+($M368*'fnd base rates'!H$122)\n+($N368*'fnd base rates'!H$123)\n+($O368*'fnd base rates'!H$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,8)))","v":30696.001101999998},{"$f":"(($D368*'fnd base rates'!I$110)\n+($E368*'fnd base rates'!I$111)\n+($F368*'fnd base rates'!I$112)\n+($G368*'fnd base rates'!I$113)\n+($H368*'fnd base rates'!I$114)\n+($I368*'fnd base rates'!I$115)\n+($J368*'fnd base rates'!I$119)\n+($K368*'fnd base rates'!I$120)\n+($M368*'fnd base rates'!I$122)\n+($N368*'fnd base rates'!I$123)\n+($O368*'fnd base rates'!I$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,9)))\n*$R368","v":20961.150000000001},{"$f":"(($D368*'fnd base rates'!J$110)\n+($E368*'fnd base rates'!J$111)\n+($F368*'fnd base rates'!J$112)\n+($G368*'fnd base rates'!J$113)\n+($H368*'fnd base rates'!J$114)\n+($I368*'fnd base rates'!J$115)\n+($J368*'fnd base rates'!J$119)\n+($K368*'fnd base rates'!J$120)\n+($M368*'fnd base rates'!J$122)\n+($N368*'fnd base rates'!J$123)\n+($O368*'fnd base rates'!J$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,10)))\n*$R368","v":34887.980000000003},{"$f":"(($D368*'fnd base rates'!K$110)\n+($E368*'fnd base rates'!K$111)\n+($F368*'fnd base rates'!K$112)\n+($G368*'fnd base rates'!K$113)\n+($H368*'fnd base rates'!K$114)\n+($I368*'fnd base rates'!K$115)\n+($J368*'fnd base rates'!K$119)\n+($K368*'fnd base rates'!K$120)\n+($M368*'fnd base rates'!K$122)\n+($N368*'fnd base rates'!K$123)\n+($O368*'fnd base rates'!K$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,11)))\n*$R368","v":64398.167399000005},{"$f":"(($D368*'fnd base rates'!L$110)\n+($E368*'fnd base rates'!L$111)\n+($F368*'fnd base rates'!L$112)\n+($G368*'fnd base rates'!L$113)\n+($H368*'fnd base rates'!L$114)\n+($I368*'fnd base rates'!L$115)\n+($J368*'fnd base rates'!L$119)\n+($K368*'fnd base rates'!L$120)\n+($M368*'fnd base rates'!L$122)\n+($N368*'fnd base rates'!L$123)\n+($O368*'fnd base rates'!L$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,12)))","v":91306.974853021908},{"$f":"(($D368*'fnd base rates'!M$110)\n+($E368*'fnd base rates'!M$111)\n+($F368*'fnd base rates'!M$112)\n+($G368*'fnd base rates'!M$113)\n+($H368*'fnd base rates'!M$114)\n+($I368*'fnd base rates'!M$115)\n+($J368*'fnd base rates'!M$119)\n+($K368*'fnd base rates'!M$120)\n+($M368*'fnd base rates'!M$122)\n+($N368*'fnd base rates'!M$123)\n+($O368*'fnd base rates'!M$124)\n+($P368*VLOOKUP($S368+15,rate_basefnd,13)))","v":0},745232.83826902183,null,453137061,"453","137","061",1,59,745232.83826902183,12631,0,12631,null,null,null,null,null,12631,0,12631,252,12379,141,12238]
[453,453137086,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D369","v":0},{"$f":"'fnd enro'!E369","v":0},{"$f":"'fnd enro'!F369","v":0},{"$f":"'fnd enro'!G369","v":2},{"$f":"'fnd enro'!H369","v":2},{"$f":"'fnd enro'!I369","v":0},{"$f":"'fnd enro'!J369","v":0},{"$f":"'fnd enro'!K369","v":0.15160000000000001},{"$f":"'fnd enro'!L369","v":0},{"$f":"'fnd enro'!M369+'fnd enro'!N369","v":1},{"$f":"'fnd enro'!O369","v":0},{"$f":"'fnd enro'!P369","v":0},{"$f":"'fnd enro'!Q369+'fnd enro'!R369","v":2},{"$f":"'fnd enro'!T369","v":4},1,{"$f":"VALUE('fnd enro'!S369)","v":10},null,{"$f":"(($D369*'fnd base rates'!C$110)\n+($E369*'fnd base rates'!C$111)\n+($F369*'fnd base rates'!C$112)\n+($G369*'fnd base rates'!C$113)\n+($H369*'fnd base rates'!C$114)\n+($I369*'fnd base rates'!C$115)\n+($J369*'fnd base rates'!C$119)\n+($K369*'fnd base rates'!C$120)\n+($M369*'fnd base rates'!C$122)\n+($N369*'fnd base rates'!C$123)\n+($O369*'fnd base rates'!C$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,3)))\n*$R369","v":2192.5349679999999},{"$f":"(($D369*'fnd base rates'!D$110)\n+($E369*'fnd base rates'!D$111)\n+($F369*'fnd base rates'!D$112)\n+($G369*'fnd base rates'!D$113)\n+($H369*'fnd base rates'!D$114)\n+($I369*'fnd base rates'!D$115)\n+($J369*'fnd base rates'!D$119)\n+($K369*'fnd base rates'!D$120)\n+($M369*'fnd base rates'!D$122)\n+($N369*'fnd base rates'!D$123)\n+($O369*'fnd base rates'!D$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,4)))\n*$R369","v":3579.5600000000004},{"$f":"(($D369*'fnd base rates'!E$110)\n+($E369*'fnd base rates'!E$111)\n+($F369*'fnd base rates'!E$112)\n+($G369*'fnd base rates'!E$113)\n+($H369*'fnd base rates'!E$114)\n+($I369*'fnd base rates'!E$115)\n+($J369*'fnd base rates'!E$119)\n+($K369*'fnd base rates'!E$120)\n+($M369*'fnd base rates'!E$122)\n+($N369*'fnd base rates'!E$123)\n+($O369*'fnd base rates'!E$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,5)))\n*$R369","v":20424.433700000001},{"$f":"(($D369*'fnd base rates'!F$110)\n+($E369*'fnd base rates'!F$111)\n+($F369*'fnd base rates'!F$112)\n+($G369*'fnd base rates'!F$113)\n+($H369*'fnd base rates'!F$114)\n+($I369*'fnd base rates'!F$115)\n+($J369*'fnd base rates'!F$119)\n+($K369*'fnd base rates'!F$120)\n+($M369*'fnd base rates'!F$122)\n+($N369*'fnd base rates'!F$123)\n+($O369*'fnd base rates'!F$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,6)))\n*$R369","v":4284.59166},{"$f":"(($D369*'fnd base rates'!G$110)\n+($E369*'fnd base rates'!G$111)\n+($F369*'fnd base rates'!G$112)\n+($G369*'fnd base rates'!G$113)\n+($H369*'fnd base rates'!G$114)\n+($I369*'fnd base rates'!G$115)\n+($J369*'fnd base rates'!G$119)\n+($K369*'fnd base rates'!G$120)\n+($M369*'fnd base rates'!G$122)\n+($N369*'fnd base rates'!G$123)\n+($O369*'fnd base rates'!G$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,7)))\n*$R369","v":925.29441200000008},{"$f":"(($D369*'fnd base rates'!H$110)\n+($E369*'fnd base rates'!H$111)\n+($F369*'fnd base rates'!H$112)\n+($G369*'fnd base rates'!H$113)\n+($H369*'fnd base rates'!H$114)\n+($I369*'fnd base rates'!H$115)\n+($J369*'fnd base rates'!H$119)\n+($K369*'fnd base rates'!H$120)\n+($M369*'fnd base rates'!H$122)\n+($N369*'fnd base rates'!H$123)\n+($O369*'fnd base rates'!H$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,8)))","v":2091.6143120000002},{"$f":"(($D369*'fnd base rates'!I$110)\n+($E369*'fnd base rates'!I$111)\n+($F369*'fnd base rates'!I$112)\n+($G369*'fnd base rates'!I$113)\n+($H369*'fnd base rates'!I$114)\n+($I369*'fnd base rates'!I$115)\n+($J369*'fnd base rates'!I$119)\n+($K369*'fnd base rates'!I$120)\n+($M369*'fnd base rates'!I$122)\n+($N369*'fnd base rates'!I$123)\n+($O369*'fnd base rates'!I$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,9)))\n*$R369","v":1402.12},{"$f":"(($D369*'fnd base rates'!J$110)\n+($E369*'fnd base rates'!J$111)\n+($F369*'fnd base rates'!J$112)\n+($G369*'fnd base rates'!J$113)\n+($H369*'fnd base rates'!J$114)\n+($I369*'fnd base rates'!J$115)\n+($J369*'fnd base rates'!J$119)\n+($K369*'fnd base rates'!J$120)\n+($M369*'fnd base rates'!J$122)\n+($N369*'fnd base rates'!J$123)\n+($O369*'fnd base rates'!J$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,10)))\n*$R369","v":1977.48},{"$f":"(($D369*'fnd base rates'!K$110)\n+($E369*'fnd base rates'!K$111)\n+($F369*'fnd base rates'!K$112)\n+($G369*'fnd base rates'!K$113)\n+($H369*'fnd base rates'!K$114)\n+($I369*'fnd base rates'!K$115)\n+($J369*'fnd base rates'!K$119)\n+($K369*'fnd base rates'!K$120)\n+($M369*'fnd base rates'!K$122)\n+($N369*'fnd base rates'!K$123)\n+($O369*'fnd base rates'!K$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,11)))\n*$R369","v":4485.3330439999991},{"$f":"(($D369*'fnd base rates'!L$110)\n+($E369*'fnd base rates'!L$111)\n+($F369*'fnd base rates'!L$112)\n+($G369*'fnd base rates'!L$113)\n+($H369*'fnd base rates'!L$114)\n+($I369*'fnd base rates'!L$115)\n+($J369*'fnd base rates'!L$119)\n+($K369*'fnd base rates'!L$120)\n+($M369*'fnd base rates'!L$122)\n+($N369*'fnd base rates'!L$123)\n+($O369*'fnd base rates'!L$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,12)))","v":5908.8838128965826},{"$f":"(($D369*'fnd base rates'!M$110)\n+($E369*'fnd base rates'!M$111)\n+($F369*'fnd base rates'!M$112)\n+($G369*'fnd base rates'!M$113)\n+($H369*'fnd base rates'!M$114)\n+($I369*'fnd base rates'!M$115)\n+($J369*'fnd base rates'!M$119)\n+($K369*'fnd base rates'!M$120)\n+($M369*'fnd base rates'!M$122)\n+($N369*'fnd base rates'!M$123)\n+($O369*'fnd base rates'!M$124)\n+($P369*VLOOKUP($S369+15,rate_basefnd,13)))","v":0},47271.84590889659,null,453137086,"453","137","086",1,4,47271.84590889659,11818,0,11818,null,null,null,null,null,11818,0,11818,213,11605,564,11041]
[453,453137137,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D370","v":0},{"$f":"'fnd enro'!E370","v":0},{"$f":"'fnd enro'!F370","v":65},{"$f":"'fnd enro'!G370","v":313},{"$f":"'fnd enro'!H370","v":168},{"$f":"'fnd enro'!I370","v":0},{"$f":"'fnd enro'!J370","v":0},{"$f":"'fnd enro'!K370","v":20.6934},{"$f":"'fnd enro'!L370","v":0},{"$f":"'fnd enro'!M370+'fnd enro'!N370","v":63},{"$f":"'fnd enro'!O370","v":13},{"$f":"'fnd enro'!P370","v":0},{"$f":"'fnd enro'!Q370+'fnd enro'!R370","v":418},{"$f":"'fnd enro'!T370","v":546},1,{"$f":"VALUE('fnd enro'!S370)","v":10},null,{"$f":"(($D370*'fnd base rates'!C$110)\n+($E370*'fnd base rates'!C$111)\n+($F370*'fnd base rates'!C$112)\n+($G370*'fnd base rates'!C$113)\n+($H370*'fnd base rates'!C$114)\n+($I370*'fnd base rates'!C$115)\n+($J370*'fnd base rates'!C$119)\n+($K370*'fnd base rates'!C$120)\n+($M370*'fnd base rates'!C$122)\n+($N370*'fnd base rates'!C$123)\n+($O370*'fnd base rates'!C$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,3)))\n*$R370","v":302914.8731320001},{"$f":"(($D370*'fnd base rates'!D$110)\n+($E370*'fnd base rates'!D$111)\n+($F370*'fnd base rates'!D$112)\n+($G370*'fnd base rates'!D$113)\n+($H370*'fnd base rates'!D$114)\n+($I370*'fnd base rates'!D$115)\n+($J370*'fnd base rates'!D$119)\n+($K370*'fnd base rates'!D$120)\n+($M370*'fnd base rates'!D$122)\n+($N370*'fnd base rates'!D$123)\n+($O370*'fnd base rates'!D$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,4)))\n*$R370","v":521963.47},{"$f":"(($D370*'fnd base rates'!E$110)\n+($E370*'fnd base rates'!E$111)\n+($F370*'fnd base rates'!E$112)\n+($G370*'fnd base rates'!E$113)\n+($H370*'fnd base rates'!E$114)\n+($I370*'fnd base rates'!E$115)\n+($J370*'fnd base rates'!E$119)\n+($K370*'fnd base rates'!E$120)\n+($M370*'fnd base rates'!E$122)\n+($N370*'fnd base rates'!E$123)\n+($O370*'fnd base rates'!E$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,5)))\n*$R370","v":3180528.66505},{"$f":"(($D370*'fnd base rates'!F$110)\n+($E370*'fnd base rates'!F$111)\n+($F370*'fnd base rates'!F$112)\n+($G370*'fnd base rates'!F$113)\n+($H370*'fnd base rates'!F$114)\n+($I370*'fnd base rates'!F$115)\n+($J370*'fnd base rates'!F$119)\n+($K370*'fnd base rates'!F$120)\n+($M370*'fnd base rates'!F$122)\n+($N370*'fnd base rates'!F$123)\n+($O370*'fnd base rates'!F$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,6)))\n*$R370","v":599885.84159000008},{"$f":"(($D370*'fnd base rates'!G$110)\n+($E370*'fnd base rates'!G$111)\n+($F370*'fnd base rates'!G$112)\n+($G370*'fnd base rates'!G$113)\n+($H370*'fnd base rates'!G$114)\n+($I370*'fnd base rates'!G$115)\n+($J370*'fnd base rates'!G$119)\n+($K370*'fnd base rates'!G$120)\n+($M370*'fnd base rates'!G$122)\n+($N370*'fnd base rates'!G$123)\n+($O370*'fnd base rates'!G$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,7)))\n*$R370","v":142739.16723799999},{"$f":"(($D370*'fnd base rates'!H$110)\n+($E370*'fnd base rates'!H$111)\n+($F370*'fnd base rates'!H$112)\n+($G370*'fnd base rates'!H$113)\n+($H370*'fnd base rates'!H$114)\n+($I370*'fnd base rates'!H$115)\n+($J370*'fnd base rates'!H$119)\n+($K370*'fnd base rates'!H$120)\n+($M370*'fnd base rates'!H$122)\n+($N370*'fnd base rates'!H$123)\n+($O370*'fnd base rates'!H$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,8)))","v":281864.11358799995},{"$f":"(($D370*'fnd base rates'!I$110)\n+($E370*'fnd base rates'!I$111)\n+($F370*'fnd base rates'!I$112)\n+($G370*'fnd base rates'!I$113)\n+($H370*'fnd base rates'!I$114)\n+($I370*'fnd base rates'!I$115)\n+($J370*'fnd base rates'!I$119)\n+($K370*'fnd base rates'!I$120)\n+($M370*'fnd base rates'!I$122)\n+($N370*'fnd base rates'!I$123)\n+($O370*'fnd base rates'!I$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,9)))\n*$R370","v":196050.11},{"$f":"(($D370*'fnd base rates'!J$110)\n+($E370*'fnd base rates'!J$111)\n+($F370*'fnd base rates'!J$112)\n+($G370*'fnd base rates'!J$113)\n+($H370*'fnd base rates'!J$114)\n+($I370*'fnd base rates'!J$115)\n+($J370*'fnd base rates'!J$119)\n+($K370*'fnd base rates'!J$120)\n+($M370*'fnd base rates'!J$122)\n+($N370*'fnd base rates'!J$123)\n+($O370*'fnd base rates'!J$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,10)))\n*$R370","v":344066.79000000004},{"$f":"(($D370*'fnd base rates'!K$110)\n+($E370*'fnd base rates'!K$111)\n+($F370*'fnd base rates'!K$112)\n+($G370*'fnd base rates'!K$113)\n+($H370*'fnd base rates'!K$114)\n+($I370*'fnd base rates'!K$115)\n+($J370*'fnd base rates'!K$119)\n+($K370*'fnd base rates'!K$120)\n+($M370*'fnd base rates'!K$122)\n+($N370*'fnd base rates'!K$123)\n+($O370*'fnd base rates'!K$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,11)))\n*$R370","v":588088.20050599996},{"$f":"(($D370*'fnd base rates'!L$110)\n+($E370*'fnd base rates'!L$111)\n+($F370*'fnd base rates'!L$112)\n+($G370*'fnd base rates'!L$113)\n+($H370*'fnd base rates'!L$114)\n+($I370*'fnd base rates'!L$115)\n+($J370*'fnd base rates'!L$119)\n+($K370*'fnd base rates'!L$120)\n+($M370*'fnd base rates'!L$122)\n+($N370*'fnd base rates'!L$123)\n+($O370*'fnd base rates'!L$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,12)))","v":856046.83230264252},{"$f":"(($D370*'fnd base rates'!M$110)\n+($E370*'fnd base rates'!M$111)\n+($F370*'fnd base rates'!M$112)\n+($G370*'fnd base rates'!M$113)\n+($H370*'fnd base rates'!M$114)\n+($I370*'fnd base rates'!M$115)\n+($J370*'fnd base rates'!M$119)\n+($K370*'fnd base rates'!M$120)\n+($M370*'fnd base rates'!M$122)\n+($N370*'fnd base rates'!M$123)\n+($O370*'fnd base rates'!M$124)\n+($P370*VLOOKUP($S370+15,rate_basefnd,13)))","v":0},7014148.0634066425,null,453137137,"453","137","137",1,546,7014148.0634066425,12846,0,12846,null,null,null,null,null,12846,0,12846,293,12553,58,12495]
[453,453137210,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D371","v":0},{"$f":"'fnd enro'!E371","v":0},{"$f":"'fnd enro'!F371","v":0},{"$f":"'fnd enro'!G371","v":2},{"$f":"'fnd enro'!H371","v":1},{"$f":"'fnd enro'!I371","v":0},{"$f":"'fnd enro'!J371","v":0},{"$f":"'fnd enro'!K371","v":0.1137},{"$f":"'fnd enro'!L371","v":0},{"$f":"'fnd enro'!M371+'fnd enro'!N371","v":0},{"$f":"'fnd enro'!O371","v":0},{"$f":"'fnd enro'!P371","v":0},{"$f":"'fnd enro'!Q371+'fnd enro'!R371","v":3},{"$f":"'fnd enro'!T371","v":3},1,{"$f":"VALUE('fnd enro'!S371)","v":10},null,{"$f":"(($D371*'fnd base rates'!C$110)\n+($E371*'fnd base rates'!C$111)\n+($F371*'fnd base rates'!C$112)\n+($G371*'fnd base rates'!C$113)\n+($H371*'fnd base rates'!C$114)\n+($I371*'fnd base rates'!C$115)\n+($J371*'fnd base rates'!C$119)\n+($K371*'fnd base rates'!C$120)\n+($M371*'fnd base rates'!C$122)\n+($N371*'fnd base rates'!C$123)\n+($O371*'fnd base rates'!C$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,3)))\n*$R371","v":1670.2462259999998},{"$f":"(($D371*'fnd base rates'!D$110)\n+($E371*'fnd base rates'!D$111)\n+($F371*'fnd base rates'!D$112)\n+($G371*'fnd base rates'!D$113)\n+($H371*'fnd base rates'!D$114)\n+($I371*'fnd base rates'!D$115)\n+($J371*'fnd base rates'!D$119)\n+($K371*'fnd base rates'!D$120)\n+($M371*'fnd base rates'!D$122)\n+($N371*'fnd base rates'!D$123)\n+($O371*'fnd base rates'!D$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,4)))\n*$R371","v":3009.1499999999996},{"$f":"(($D371*'fnd base rates'!E$110)\n+($E371*'fnd base rates'!E$111)\n+($F371*'fnd base rates'!E$112)\n+($G371*'fnd base rates'!E$113)\n+($H371*'fnd base rates'!E$114)\n+($I371*'fnd base rates'!E$115)\n+($J371*'fnd base rates'!E$119)\n+($K371*'fnd base rates'!E$120)\n+($M371*'fnd base rates'!E$122)\n+($N371*'fnd base rates'!E$123)\n+($O371*'fnd base rates'!E$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,5)))\n*$R371","v":19007.407775},{"$f":"(($D371*'fnd base rates'!F$110)\n+($E371*'fnd base rates'!F$111)\n+($F371*'fnd base rates'!F$112)\n+($G371*'fnd base rates'!F$113)\n+($H371*'fnd base rates'!F$114)\n+($I371*'fnd base rates'!F$115)\n+($J371*'fnd base rates'!F$119)\n+($K371*'fnd base rates'!F$120)\n+($M371*'fnd base rates'!F$122)\n+($N371*'fnd base rates'!F$123)\n+($O371*'fnd base rates'!F$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,6)))\n*$R371","v":3211.7487449999999},{"$f":"(($D371*'fnd base rates'!G$110)\n+($E371*'fnd base rates'!G$111)\n+($F371*'fnd base rates'!G$112)\n+($G371*'fnd base rates'!G$113)\n+($H371*'fnd base rates'!G$114)\n+($I371*'fnd base rates'!G$115)\n+($J371*'fnd base rates'!G$119)\n+($K371*'fnd base rates'!G$120)\n+($M371*'fnd base rates'!G$122)\n+($N371*'fnd base rates'!G$123)\n+($O371*'fnd base rates'!G$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,7)))\n*$R371","v":864.47580900000003},{"$f":"(($D371*'fnd base rates'!H$110)\n+($E371*'fnd base rates'!H$111)\n+($F371*'fnd base rates'!H$112)\n+($G371*'fnd base rates'!H$113)\n+($H371*'fnd base rates'!H$114)\n+($I371*'fnd base rates'!H$115)\n+($J371*'fnd base rates'!H$119)\n+($K371*'fnd base rates'!H$120)\n+($M371*'fnd base rates'!H$122)\n+($N371*'fnd base rates'!H$123)\n+($O371*'fnd base rates'!H$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D371*'fnd base rates'!I$110)\n+($E371*'fnd base rates'!I$111)\n+($F371*'fnd base rates'!I$112)\n+($G371*'fnd base rates'!I$113)\n+($H371*'fnd base rates'!I$114)\n+($I371*'fnd base rates'!I$115)\n+($J371*'fnd base rates'!I$119)\n+($K371*'fnd base rates'!I$120)\n+($M371*'fnd base rates'!I$122)\n+($N371*'fnd base rates'!I$123)\n+($O371*'fnd base rates'!I$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,9)))\n*$R371","v":1136.83},{"$f":"(($D371*'fnd base rates'!J$110)\n+($E371*'fnd base rates'!J$111)\n+($F371*'fnd base rates'!J$112)\n+($G371*'fnd base rates'!J$113)\n+($H371*'fnd base rates'!J$114)\n+($I371*'fnd base rates'!J$115)\n+($J371*'fnd base rates'!J$119)\n+($K371*'fnd base rates'!J$120)\n+($M371*'fnd base rates'!J$122)\n+($N371*'fnd base rates'!J$123)\n+($O371*'fnd base rates'!J$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,10)))\n*$R371","v":2331.0600000000004},{"$f":"(($D371*'fnd base rates'!K$110)\n+($E371*'fnd base rates'!K$111)\n+($F371*'fnd base rates'!K$112)\n+($G371*'fnd base rates'!K$113)\n+($H371*'fnd base rates'!K$114)\n+($I371*'fnd base rates'!K$115)\n+($J371*'fnd base rates'!K$119)\n+($K371*'fnd base rates'!K$120)\n+($M371*'fnd base rates'!K$122)\n+($N371*'fnd base rates'!K$123)\n+($O371*'fnd base rates'!K$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,11)))\n*$R371","v":3123.2847830000001},{"$f":"(($D371*'fnd base rates'!L$110)\n+($E371*'fnd base rates'!L$111)\n+($F371*'fnd base rates'!L$112)\n+($G371*'fnd base rates'!L$113)\n+($H371*'fnd base rates'!L$114)\n+($I371*'fnd base rates'!L$115)\n+($J371*'fnd base rates'!L$119)\n+($K371*'fnd base rates'!L$120)\n+($M371*'fnd base rates'!L$122)\n+($N371*'fnd base rates'!L$123)\n+($O371*'fnd base rates'!L$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,12)))","v":4929.4623854519014},{"$f":"(($D371*'fnd base rates'!M$110)\n+($E371*'fnd base rates'!M$111)\n+($F371*'fnd base rates'!M$112)\n+($G371*'fnd base rates'!M$113)\n+($H371*'fnd base rates'!M$114)\n+($I371*'fnd base rates'!M$115)\n+($J371*'fnd base rates'!M$119)\n+($K371*'fnd base rates'!M$120)\n+($M371*'fnd base rates'!M$122)\n+($N371*'fnd base rates'!M$123)\n+($O371*'fnd base rates'!M$124)\n+($P371*VLOOKUP($S371+15,rate_basefnd,13)))","v":0},40800.026457451902,null,453137210,"453","137","210",1,3,40800.026457451902,13600,0,13600,null,null,null,null,null,13600,0,13600,380,13220,24,13196]
[453,453137227,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D372","v":0},{"$f":"'fnd enro'!E372","v":0},{"$f":"'fnd enro'!F372","v":0},{"$f":"'fnd enro'!G372","v":2},{"$f":"'fnd enro'!H372","v":2},{"$f":"'fnd enro'!I372","v":0},{"$f":"'fnd enro'!J372","v":0},{"$f":"'fnd enro'!K372","v":0.15160000000000001},{"$f":"'fnd enro'!L372","v":0},{"$f":"'fnd enro'!M372+'fnd enro'!N372","v":0},{"$f":"'fnd enro'!O372","v":0},{"$f":"'fnd enro'!P372","v":0},{"$f":"'fnd enro'!Q372+'fnd enro'!R372","v":4},{"$f":"'fnd enro'!T372","v":4},1,{"$f":"VALUE('fnd enro'!S372)","v":10},null,{"$f":"(($D372*'fnd base rates'!C$110)\n+($E372*'fnd base rates'!C$111)\n+($F372*'fnd base rates'!C$112)\n+($G372*'fnd base rates'!C$113)\n+($H372*'fnd base rates'!C$114)\n+($I372*'fnd base rates'!C$115)\n+($J372*'fnd base rates'!C$119)\n+($K372*'fnd base rates'!C$120)\n+($M372*'fnd base rates'!C$122)\n+($N372*'fnd base rates'!C$123)\n+($O372*'fnd base rates'!C$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,3)))\n*$R372","v":2226.994968},{"$f":"(($D372*'fnd base rates'!D$110)\n+($E372*'fnd base rates'!D$111)\n+($F372*'fnd base rates'!D$112)\n+($G372*'fnd base rates'!D$113)\n+($H372*'fnd base rates'!D$114)\n+($I372*'fnd base rates'!D$115)\n+($J372*'fnd base rates'!D$119)\n+($K372*'fnd base rates'!D$120)\n+($M372*'fnd base rates'!D$122)\n+($N372*'fnd base rates'!D$123)\n+($O372*'fnd base rates'!D$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,4)))\n*$R372","v":4012.2},{"$f":"(($D372*'fnd base rates'!E$110)\n+($E372*'fnd base rates'!E$111)\n+($F372*'fnd base rates'!E$112)\n+($G372*'fnd base rates'!E$113)\n+($H372*'fnd base rates'!E$114)\n+($I372*'fnd base rates'!E$115)\n+($J372*'fnd base rates'!E$119)\n+($K372*'fnd base rates'!E$120)\n+($M372*'fnd base rates'!E$122)\n+($N372*'fnd base rates'!E$123)\n+($O372*'fnd base rates'!E$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,5)))\n*$R372","v":25083.563699999999},{"$f":"(($D372*'fnd base rates'!F$110)\n+($E372*'fnd base rates'!F$111)\n+($F372*'fnd base rates'!F$112)\n+($G372*'fnd base rates'!F$113)\n+($H372*'fnd base rates'!F$114)\n+($I372*'fnd base rates'!F$115)\n+($J372*'fnd base rates'!F$119)\n+($K372*'fnd base rates'!F$120)\n+($M372*'fnd base rates'!F$122)\n+($N372*'fnd base rates'!F$123)\n+($O372*'fnd base rates'!F$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,6)))\n*$R372","v":4126.8516600000003},{"$f":"(($D372*'fnd base rates'!G$110)\n+($E372*'fnd base rates'!G$111)\n+($F372*'fnd base rates'!G$112)\n+($G372*'fnd base rates'!G$113)\n+($H372*'fnd base rates'!G$114)\n+($I372*'fnd base rates'!G$115)\n+($J372*'fnd base rates'!G$119)\n+($K372*'fnd base rates'!G$120)\n+($M372*'fnd base rates'!G$122)\n+($N372*'fnd base rates'!G$123)\n+($O372*'fnd base rates'!G$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,7)))\n*$R372","v":1159.8344120000002},{"$f":"(($D372*'fnd base rates'!H$110)\n+($E372*'fnd base rates'!H$111)\n+($F372*'fnd base rates'!H$112)\n+($G372*'fnd base rates'!H$113)\n+($H372*'fnd base rates'!H$114)\n+($I372*'fnd base rates'!H$115)\n+($J372*'fnd base rates'!H$119)\n+($K372*'fnd base rates'!H$120)\n+($M372*'fnd base rates'!H$122)\n+($N372*'fnd base rates'!H$123)\n+($O372*'fnd base rates'!H$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,8)))","v":2021.814312},{"$f":"(($D372*'fnd base rates'!I$110)\n+($E372*'fnd base rates'!I$111)\n+($F372*'fnd base rates'!I$112)\n+($G372*'fnd base rates'!I$113)\n+($H372*'fnd base rates'!I$114)\n+($I372*'fnd base rates'!I$115)\n+($J372*'fnd base rates'!I$119)\n+($K372*'fnd base rates'!I$120)\n+($M372*'fnd base rates'!I$122)\n+($N372*'fnd base rates'!I$123)\n+($O372*'fnd base rates'!I$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,9)))\n*$R372","v":1567.8999999999999},{"$f":"(($D372*'fnd base rates'!J$110)\n+($E372*'fnd base rates'!J$111)\n+($F372*'fnd base rates'!J$112)\n+($G372*'fnd base rates'!J$113)\n+($H372*'fnd base rates'!J$114)\n+($I372*'fnd base rates'!J$115)\n+($J372*'fnd base rates'!J$119)\n+($K372*'fnd base rates'!J$120)\n+($M372*'fnd base rates'!J$122)\n+($N372*'fnd base rates'!J$123)\n+($O372*'fnd base rates'!J$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,10)))\n*$R372","v":3167.6000000000004},{"$f":"(($D372*'fnd base rates'!K$110)\n+($E372*'fnd base rates'!K$111)\n+($F372*'fnd base rates'!K$112)\n+($G372*'fnd base rates'!K$113)\n+($H372*'fnd base rates'!K$114)\n+($I372*'fnd base rates'!K$115)\n+($J372*'fnd base rates'!K$119)\n+($K372*'fnd base rates'!K$120)\n+($M372*'fnd base rates'!K$122)\n+($N372*'fnd base rates'!K$123)\n+($O372*'fnd base rates'!K$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,11)))\n*$R372","v":4214.9330439999994},{"$f":"(($D372*'fnd base rates'!L$110)\n+($E372*'fnd base rates'!L$111)\n+($F372*'fnd base rates'!L$112)\n+($G372*'fnd base rates'!L$113)\n+($H372*'fnd base rates'!L$114)\n+($I372*'fnd base rates'!L$115)\n+($J372*'fnd base rates'!L$119)\n+($K372*'fnd base rates'!L$120)\n+($M372*'fnd base rates'!L$122)\n+($N372*'fnd base rates'!L$123)\n+($O372*'fnd base rates'!L$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,12)))","v":6593.2838128965832},{"$f":"(($D372*'fnd base rates'!M$110)\n+($E372*'fnd base rates'!M$111)\n+($F372*'fnd base rates'!M$112)\n+($G372*'fnd base rates'!M$113)\n+($H372*'fnd base rates'!M$114)\n+($I372*'fnd base rates'!M$115)\n+($J372*'fnd base rates'!M$119)\n+($K372*'fnd base rates'!M$120)\n+($M372*'fnd base rates'!M$122)\n+($N372*'fnd base rates'!M$123)\n+($O372*'fnd base rates'!M$124)\n+($P372*VLOOKUP($S372+15,rate_basefnd,13)))","v":0},54174.975908896573,null,453137227,"453","137","227",1,4,54174.975908896573,13544,0,13544,null,null,null,null,null,13544,0,13544,379,13165,25,13140]
[453,453137278,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D373","v":0},{"$f":"'fnd enro'!E373","v":0},{"$f":"'fnd enro'!F373","v":1},{"$f":"'fnd enro'!G373","v":5},{"$f":"'fnd enro'!H373","v":1},{"$f":"'fnd enro'!I373","v":0},{"$f":"'fnd enro'!J373","v":0},{"$f":"'fnd enro'!K373","v":0.26529999999999998},{"$f":"'fnd enro'!L373","v":0},{"$f":"'fnd enro'!M373+'fnd enro'!N373","v":4},{"$f":"'fnd enro'!O373","v":1},{"$f":"'fnd enro'!P373","v":0},{"$f":"'fnd enro'!Q373+'fnd enro'!R373","v":5},{"$f":"'fnd enro'!T373","v":7},1,{"$f":"VALUE('fnd enro'!S373)","v":10},null,{"$f":"(($D373*'fnd base rates'!C$110)\n+($E373*'fnd base rates'!C$111)\n+($F373*'fnd base rates'!C$112)\n+($G373*'fnd base rates'!C$113)\n+($H373*'fnd base rates'!C$114)\n+($I373*'fnd base rates'!C$115)\n+($J373*'fnd base rates'!C$119)\n+($K373*'fnd base rates'!C$120)\n+($M373*'fnd base rates'!C$122)\n+($N373*'fnd base rates'!C$123)\n+($O373*'fnd base rates'!C$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,3)))\n*$R373","v":4227.481194},{"$f":"(($D373*'fnd base rates'!D$110)\n+($E373*'fnd base rates'!D$111)\n+($F373*'fnd base rates'!D$112)\n+($G373*'fnd base rates'!D$113)\n+($H373*'fnd base rates'!D$114)\n+($I373*'fnd base rates'!D$115)\n+($J373*'fnd base rates'!D$119)\n+($K373*'fnd base rates'!D$120)\n+($M373*'fnd base rates'!D$122)\n+($N373*'fnd base rates'!D$123)\n+($O373*'fnd base rates'!D$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,4)))\n*$R373","v":7226.9199999999992},{"$f":"(($D373*'fnd base rates'!E$110)\n+($E373*'fnd base rates'!E$111)\n+($F373*'fnd base rates'!E$112)\n+($G373*'fnd base rates'!E$113)\n+($H373*'fnd base rates'!E$114)\n+($I373*'fnd base rates'!E$115)\n+($J373*'fnd base rates'!E$119)\n+($K373*'fnd base rates'!E$120)\n+($M373*'fnd base rates'!E$122)\n+($N373*'fnd base rates'!E$123)\n+($O373*'fnd base rates'!E$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,5)))\n*$R373","v":44678.051475},{"$f":"(($D373*'fnd base rates'!F$110)\n+($E373*'fnd base rates'!F$111)\n+($F373*'fnd base rates'!F$112)\n+($G373*'fnd base rates'!F$113)\n+($H373*'fnd base rates'!F$114)\n+($I373*'fnd base rates'!F$115)\n+($J373*'fnd base rates'!F$119)\n+($K373*'fnd base rates'!F$120)\n+($M373*'fnd base rates'!F$122)\n+($N373*'fnd base rates'!F$123)\n+($O373*'fnd base rates'!F$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,6)))\n*$R373","v":8600.9904050000005},{"$f":"(($D373*'fnd base rates'!G$110)\n+($E373*'fnd base rates'!G$111)\n+($F373*'fnd base rates'!G$112)\n+($G373*'fnd base rates'!G$113)\n+($H373*'fnd base rates'!G$114)\n+($I373*'fnd base rates'!G$115)\n+($J373*'fnd base rates'!G$119)\n+($K373*'fnd base rates'!G$120)\n+($M373*'fnd base rates'!G$122)\n+($N373*'fnd base rates'!G$123)\n+($O373*'fnd base rates'!G$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,7)))\n*$R373","v":1950.460221},{"$f":"(($D373*'fnd base rates'!H$110)\n+($E373*'fnd base rates'!H$111)\n+($F373*'fnd base rates'!H$112)\n+($G373*'fnd base rates'!H$113)\n+($H373*'fnd base rates'!H$114)\n+($I373*'fnd base rates'!H$115)\n+($J373*'fnd base rates'!H$119)\n+($K373*'fnd base rates'!H$120)\n+($M373*'fnd base rates'!H$122)\n+($N373*'fnd base rates'!H$123)\n+($O373*'fnd base rates'!H$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,8)))","v":4063.7950459999993},{"$f":"(($D373*'fnd base rates'!I$110)\n+($E373*'fnd base rates'!I$111)\n+($F373*'fnd base rates'!I$112)\n+($G373*'fnd base rates'!I$113)\n+($H373*'fnd base rates'!I$114)\n+($I373*'fnd base rates'!I$115)\n+($J373*'fnd base rates'!I$119)\n+($K373*'fnd base rates'!I$120)\n+($M373*'fnd base rates'!I$122)\n+($N373*'fnd base rates'!I$123)\n+($O373*'fnd base rates'!I$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,9)))\n*$R373","v":2656.08},{"$f":"(($D373*'fnd base rates'!J$110)\n+($E373*'fnd base rates'!J$111)\n+($F373*'fnd base rates'!J$112)\n+($G373*'fnd base rates'!J$113)\n+($H373*'fnd base rates'!J$114)\n+($I373*'fnd base rates'!J$115)\n+($J373*'fnd base rates'!J$119)\n+($K373*'fnd base rates'!J$120)\n+($M373*'fnd base rates'!J$122)\n+($N373*'fnd base rates'!J$123)\n+($O373*'fnd base rates'!J$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,10)))\n*$R373","v":4174.21},{"$f":"(($D373*'fnd base rates'!K$110)\n+($E373*'fnd base rates'!K$111)\n+($F373*'fnd base rates'!K$112)\n+($G373*'fnd base rates'!K$113)\n+($H373*'fnd base rates'!K$114)\n+($I373*'fnd base rates'!K$115)\n+($J373*'fnd base rates'!K$119)\n+($K373*'fnd base rates'!K$120)\n+($M373*'fnd base rates'!K$122)\n+($N373*'fnd base rates'!K$123)\n+($O373*'fnd base rates'!K$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,11)))\n*$R373","v":8550.9878270000008},{"$f":"(($D373*'fnd base rates'!L$110)\n+($E373*'fnd base rates'!L$111)\n+($F373*'fnd base rates'!L$112)\n+($G373*'fnd base rates'!L$113)\n+($H373*'fnd base rates'!L$114)\n+($I373*'fnd base rates'!L$115)\n+($J373*'fnd base rates'!L$119)\n+($K373*'fnd base rates'!L$120)\n+($M373*'fnd base rates'!L$122)\n+($N373*'fnd base rates'!L$123)\n+($O373*'fnd base rates'!L$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,12)))","v":11779.150015752055},{"$f":"(($D373*'fnd base rates'!M$110)\n+($E373*'fnd base rates'!M$111)\n+($F373*'fnd base rates'!M$112)\n+($G373*'fnd base rates'!M$113)\n+($H373*'fnd base rates'!M$114)\n+($I373*'fnd base rates'!M$115)\n+($J373*'fnd base rates'!M$119)\n+($K373*'fnd base rates'!M$120)\n+($M373*'fnd base rates'!M$122)\n+($N373*'fnd base rates'!M$123)\n+($O373*'fnd base rates'!M$124)\n+($P373*VLOOKUP($S373+15,rate_basefnd,13)))","v":0},97908.126183752058,null,453137278,"453","137","278",1,7,97908.126183752058,13987,0,13987,null,null,null,null,null,13987,0,13987,279,13708,21,13687]
[453,453137281,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D374","v":0},{"$f":"'fnd enro'!E374","v":0},{"$f":"'fnd enro'!F374","v":5},{"$f":"'fnd enro'!G374","v":46},{"$f":"'fnd enro'!H374","v":22},{"$f":"'fnd enro'!I374","v":0},{"$f":"'fnd enro'!J374","v":0},{"$f":"'fnd enro'!K374","v":2.7667000000000002},{"$f":"'fnd enro'!L374","v":0},{"$f":"'fnd enro'!M374+'fnd enro'!N374","v":12},{"$f":"'fnd enro'!O374","v":1},{"$f":"'fnd enro'!P374","v":0},{"$f":"'fnd enro'!Q374+'fnd enro'!R374","v":56},{"$f":"'fnd enro'!T374","v":73},1,{"$f":"VALUE('fnd enro'!S374)","v":10},null,{"$f":"(($D374*'fnd base rates'!C$110)\n+($E374*'fnd base rates'!C$111)\n+($F374*'fnd base rates'!C$112)\n+($G374*'fnd base rates'!C$113)\n+($H374*'fnd base rates'!C$114)\n+($I374*'fnd base rates'!C$115)\n+($J374*'fnd base rates'!C$119)\n+($K374*'fnd base rates'!C$120)\n+($M374*'fnd base rates'!C$122)\n+($N374*'fnd base rates'!C$123)\n+($O374*'fnd base rates'!C$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,3)))\n*$R374","v":40759.518166000002},{"$f":"(($D374*'fnd base rates'!D$110)\n+($E374*'fnd base rates'!D$111)\n+($F374*'fnd base rates'!D$112)\n+($G374*'fnd base rates'!D$113)\n+($H374*'fnd base rates'!D$114)\n+($I374*'fnd base rates'!D$115)\n+($J374*'fnd base rates'!D$119)\n+($K374*'fnd base rates'!D$120)\n+($M374*'fnd base rates'!D$122)\n+($N374*'fnd base rates'!D$123)\n+($O374*'fnd base rates'!D$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,4)))\n*$R374","v":70262.289999999994},{"$f":"(($D374*'fnd base rates'!E$110)\n+($E374*'fnd base rates'!E$111)\n+($F374*'fnd base rates'!E$112)\n+($G374*'fnd base rates'!E$113)\n+($H374*'fnd base rates'!E$114)\n+($I374*'fnd base rates'!E$115)\n+($J374*'fnd base rates'!E$119)\n+($K374*'fnd base rates'!E$120)\n+($M374*'fnd base rates'!E$122)\n+($N374*'fnd base rates'!E$123)\n+($O374*'fnd base rates'!E$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,5)))\n*$R374","v":428839.232525},{"$f":"(($D374*'fnd base rates'!F$110)\n+($E374*'fnd base rates'!F$111)\n+($F374*'fnd base rates'!F$112)\n+($G374*'fnd base rates'!F$113)\n+($H374*'fnd base rates'!F$114)\n+($I374*'fnd base rates'!F$115)\n+($J374*'fnd base rates'!F$119)\n+($K374*'fnd base rates'!F$120)\n+($M374*'fnd base rates'!F$122)\n+($N374*'fnd base rates'!F$123)\n+($O374*'fnd base rates'!F$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,6)))\n*$R374","v":80754.602795000013},{"$f":"(($D374*'fnd base rates'!G$110)\n+($E374*'fnd base rates'!G$111)\n+($F374*'fnd base rates'!G$112)\n+($G374*'fnd base rates'!G$113)\n+($H374*'fnd base rates'!G$114)\n+($I374*'fnd base rates'!G$115)\n+($J374*'fnd base rates'!G$119)\n+($K374*'fnd base rates'!G$120)\n+($M374*'fnd base rates'!G$122)\n+($N374*'fnd base rates'!G$123)\n+($O374*'fnd base rates'!G$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,7)))\n*$R374","v":19221.528019000001},{"$f":"(($D374*'fnd base rates'!H$110)\n+($E374*'fnd base rates'!H$111)\n+($F374*'fnd base rates'!H$112)\n+($G374*'fnd base rates'!H$113)\n+($H374*'fnd base rates'!H$114)\n+($I374*'fnd base rates'!H$115)\n+($J374*'fnd base rates'!H$119)\n+($K374*'fnd base rates'!H$120)\n+($M374*'fnd base rates'!H$122)\n+($N374*'fnd base rates'!H$123)\n+($O374*'fnd base rates'!H$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,8)))","v":38003.561194000002},{"$f":"(($D374*'fnd base rates'!I$110)\n+($E374*'fnd base rates'!I$111)\n+($F374*'fnd base rates'!I$112)\n+($G374*'fnd base rates'!I$113)\n+($H374*'fnd base rates'!I$114)\n+($I374*'fnd base rates'!I$115)\n+($J374*'fnd base rates'!I$119)\n+($K374*'fnd base rates'!I$120)\n+($M374*'fnd base rates'!I$122)\n+($N374*'fnd base rates'!I$123)\n+($O374*'fnd base rates'!I$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,9)))\n*$R374","v":26378.6},{"$f":"(($D374*'fnd base rates'!J$110)\n+($E374*'fnd base rates'!J$111)\n+($F374*'fnd base rates'!J$112)\n+($G374*'fnd base rates'!J$113)\n+($H374*'fnd base rates'!J$114)\n+($I374*'fnd base rates'!J$115)\n+($J374*'fnd base rates'!J$119)\n+($K374*'fnd base rates'!J$120)\n+($M374*'fnd base rates'!J$122)\n+($N374*'fnd base rates'!J$123)\n+($O374*'fnd base rates'!J$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,10)))\n*$R374","v":46265.78},{"$f":"(($D374*'fnd base rates'!K$110)\n+($E374*'fnd base rates'!K$111)\n+($F374*'fnd base rates'!K$112)\n+($G374*'fnd base rates'!K$113)\n+($H374*'fnd base rates'!K$114)\n+($I374*'fnd base rates'!K$115)\n+($J374*'fnd base rates'!K$119)\n+($K374*'fnd base rates'!K$120)\n+($M374*'fnd base rates'!K$122)\n+($N374*'fnd base rates'!K$123)\n+($O374*'fnd base rates'!K$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,11)))\n*$R374","v":79350.623053000003},{"$f":"(($D374*'fnd base rates'!L$110)\n+($E374*'fnd base rates'!L$111)\n+($F374*'fnd base rates'!L$112)\n+($G374*'fnd base rates'!L$113)\n+($H374*'fnd base rates'!L$114)\n+($I374*'fnd base rates'!L$115)\n+($J374*'fnd base rates'!L$119)\n+($K374*'fnd base rates'!L$120)\n+($M374*'fnd base rates'!L$122)\n+($N374*'fnd base rates'!L$123)\n+($O374*'fnd base rates'!L$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,12)))","v":115187.11440439567},{"$f":"(($D374*'fnd base rates'!M$110)\n+($E374*'fnd base rates'!M$111)\n+($F374*'fnd base rates'!M$112)\n+($G374*'fnd base rates'!M$113)\n+($H374*'fnd base rates'!M$114)\n+($I374*'fnd base rates'!M$115)\n+($J374*'fnd base rates'!M$119)\n+($K374*'fnd base rates'!M$120)\n+($M374*'fnd base rates'!M$122)\n+($N374*'fnd base rates'!M$123)\n+($O374*'fnd base rates'!M$124)\n+($P374*VLOOKUP($S374+15,rate_basefnd,13)))","v":0},945022.85015639546,null,453137281,"453","137","281",1,73,945022.85015639546,12946,0,12946,null,null,null,null,null,12946,0,12946,303,12643,81,12562]
[453,453137309,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D375","v":0},{"$f":"'fnd enro'!E375","v":0},{"$f":"'fnd enro'!F375","v":0},{"$f":"'fnd enro'!G375","v":1},{"$f":"'fnd enro'!H375","v":0},{"$f":"'fnd enro'!I375","v":0},{"$f":"'fnd enro'!J375","v":0},{"$f":"'fnd enro'!K375","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L375","v":0},{"$f":"'fnd enro'!M375+'fnd enro'!N375","v":0},{"$f":"'fnd enro'!O375","v":0},{"$f":"'fnd enro'!P375","v":0},{"$f":"'fnd enro'!Q375+'fnd enro'!R375","v":1},{"$f":"'fnd enro'!T375","v":1},1,{"$f":"VALUE('fnd enro'!S375)","v":10},null,{"$f":"(($D375*'fnd base rates'!C$110)\n+($E375*'fnd base rates'!C$111)\n+($F375*'fnd base rates'!C$112)\n+($G375*'fnd base rates'!C$113)\n+($H375*'fnd base rates'!C$114)\n+($I375*'fnd base rates'!C$115)\n+($J375*'fnd base rates'!C$119)\n+($K375*'fnd base rates'!C$120)\n+($M375*'fnd base rates'!C$122)\n+($N375*'fnd base rates'!C$123)\n+($O375*'fnd base rates'!C$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,3)))\n*$R375","v":556.74874199999999},{"$f":"(($D375*'fnd base rates'!D$110)\n+($E375*'fnd base rates'!D$111)\n+($F375*'fnd base rates'!D$112)\n+($G375*'fnd base rates'!D$113)\n+($H375*'fnd base rates'!D$114)\n+($I375*'fnd base rates'!D$115)\n+($J375*'fnd base rates'!D$119)\n+($K375*'fnd base rates'!D$120)\n+($M375*'fnd base rates'!D$122)\n+($N375*'fnd base rates'!D$123)\n+($O375*'fnd base rates'!D$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,4)))\n*$R375","v":1003.05},{"$f":"(($D375*'fnd base rates'!E$110)\n+($E375*'fnd base rates'!E$111)\n+($F375*'fnd base rates'!E$112)\n+($G375*'fnd base rates'!E$113)\n+($H375*'fnd base rates'!E$114)\n+($I375*'fnd base rates'!E$115)\n+($J375*'fnd base rates'!E$119)\n+($K375*'fnd base rates'!E$120)\n+($M375*'fnd base rates'!E$122)\n+($N375*'fnd base rates'!E$123)\n+($O375*'fnd base rates'!E$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,5)))\n*$R375","v":6465.6259250000003},{"$f":"(($D375*'fnd base rates'!F$110)\n+($E375*'fnd base rates'!F$111)\n+($F375*'fnd base rates'!F$112)\n+($G375*'fnd base rates'!F$113)\n+($H375*'fnd base rates'!F$114)\n+($I375*'fnd base rates'!F$115)\n+($J375*'fnd base rates'!F$119)\n+($K375*'fnd base rates'!F$120)\n+($M375*'fnd base rates'!F$122)\n+($N375*'fnd base rates'!F$123)\n+($O375*'fnd base rates'!F$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,6)))\n*$R375","v":1148.3229150000002},{"$f":"(($D375*'fnd base rates'!G$110)\n+($E375*'fnd base rates'!G$111)\n+($F375*'fnd base rates'!G$112)\n+($G375*'fnd base rates'!G$113)\n+($H375*'fnd base rates'!G$114)\n+($I375*'fnd base rates'!G$115)\n+($J375*'fnd base rates'!G$119)\n+($K375*'fnd base rates'!G$120)\n+($M375*'fnd base rates'!G$122)\n+($N375*'fnd base rates'!G$123)\n+($O375*'fnd base rates'!G$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,7)))\n*$R375","v":284.55860300000001},{"$f":"(($D375*'fnd base rates'!H$110)\n+($E375*'fnd base rates'!H$111)\n+($F375*'fnd base rates'!H$112)\n+($G375*'fnd base rates'!H$113)\n+($H375*'fnd base rates'!H$114)\n+($I375*'fnd base rates'!H$115)\n+($J375*'fnd base rates'!H$119)\n+($K375*'fnd base rates'!H$120)\n+($M375*'fnd base rates'!H$122)\n+($N375*'fnd base rates'!H$123)\n+($O375*'fnd base rates'!H$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D375*'fnd base rates'!I$110)\n+($E375*'fnd base rates'!I$111)\n+($F375*'fnd base rates'!I$112)\n+($G375*'fnd base rates'!I$113)\n+($H375*'fnd base rates'!I$114)\n+($I375*'fnd base rates'!I$115)\n+($J375*'fnd base rates'!I$119)\n+($K375*'fnd base rates'!I$120)\n+($M375*'fnd base rates'!I$122)\n+($N375*'fnd base rates'!I$123)\n+($O375*'fnd base rates'!I$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,9)))\n*$R375","v":352.88},{"$f":"(($D375*'fnd base rates'!J$110)\n+($E375*'fnd base rates'!J$111)\n+($F375*'fnd base rates'!J$112)\n+($G375*'fnd base rates'!J$113)\n+($H375*'fnd base rates'!J$114)\n+($I375*'fnd base rates'!J$115)\n+($J375*'fnd base rates'!J$119)\n+($K375*'fnd base rates'!J$120)\n+($M375*'fnd base rates'!J$122)\n+($N375*'fnd base rates'!J$123)\n+($O375*'fnd base rates'!J$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,10)))\n*$R375","v":747.26},{"$f":"(($D375*'fnd base rates'!K$110)\n+($E375*'fnd base rates'!K$111)\n+($F375*'fnd base rates'!K$112)\n+($G375*'fnd base rates'!K$113)\n+($H375*'fnd base rates'!K$114)\n+($I375*'fnd base rates'!K$115)\n+($J375*'fnd base rates'!K$119)\n+($K375*'fnd base rates'!K$120)\n+($M375*'fnd base rates'!K$122)\n+($N375*'fnd base rates'!K$123)\n+($O375*'fnd base rates'!K$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,11)))\n*$R375","v":1015.818261},{"$f":"(($D375*'fnd base rates'!L$110)\n+($E375*'fnd base rates'!L$111)\n+($F375*'fnd base rates'!L$112)\n+($G375*'fnd base rates'!L$113)\n+($H375*'fnd base rates'!L$114)\n+($I375*'fnd base rates'!L$115)\n+($J375*'fnd base rates'!L$119)\n+($K375*'fnd base rates'!L$120)\n+($M375*'fnd base rates'!L$122)\n+($N375*'fnd base rates'!L$123)\n+($O375*'fnd base rates'!L$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D375*'fnd base rates'!M$110)\n+($E375*'fnd base rates'!M$111)\n+($F375*'fnd base rates'!M$112)\n+($G375*'fnd base rates'!M$113)\n+($H375*'fnd base rates'!M$114)\n+($I375*'fnd base rates'!M$115)\n+($J375*'fnd base rates'!M$119)\n+($K375*'fnd base rates'!M$120)\n+($M375*'fnd base rates'!M$122)\n+($N375*'fnd base rates'!M$123)\n+($O375*'fnd base rates'!M$124)\n+($P375*VLOOKUP($S375+15,rate_basefnd,13)))","v":0},13712.538503003609,null,453137309,"453","137","309",1,1,13712.538503003609,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[453,453137325,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D376","v":0},{"$f":"'fnd enro'!E376","v":0},{"$f":"'fnd enro'!F376","v":0},{"$f":"'fnd enro'!G376","v":1},{"$f":"'fnd enro'!H376","v":0},{"$f":"'fnd enro'!I376","v":0},{"$f":"'fnd enro'!J376","v":0},{"$f":"'fnd enro'!K376","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L376","v":0},{"$f":"'fnd enro'!M376+'fnd enro'!N376","v":0},{"$f":"'fnd enro'!O376","v":0},{"$f":"'fnd enro'!P376","v":0},{"$f":"'fnd enro'!Q376+'fnd enro'!R376","v":0},{"$f":"'fnd enro'!T376","v":1},1,{"$f":"VALUE('fnd enro'!S376)","v":1},null,{"$f":"(($D376*'fnd base rates'!C$110)\n+($E376*'fnd base rates'!C$111)\n+($F376*'fnd base rates'!C$112)\n+($G376*'fnd base rates'!C$113)\n+($H376*'fnd base rates'!C$114)\n+($I376*'fnd base rates'!C$115)\n+($J376*'fnd base rates'!C$119)\n+($K376*'fnd base rates'!C$120)\n+($M376*'fnd base rates'!C$122)\n+($N376*'fnd base rates'!C$123)\n+($O376*'fnd base rates'!C$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,3)))\n*$R376","v":494.44874200000004},{"$f":"(($D376*'fnd base rates'!D$110)\n+($E376*'fnd base rates'!D$111)\n+($F376*'fnd base rates'!D$112)\n+($G376*'fnd base rates'!D$113)\n+($H376*'fnd base rates'!D$114)\n+($I376*'fnd base rates'!D$115)\n+($J376*'fnd base rates'!D$119)\n+($K376*'fnd base rates'!D$120)\n+($M376*'fnd base rates'!D$122)\n+($N376*'fnd base rates'!D$123)\n+($O376*'fnd base rates'!D$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,4)))\n*$R376","v":707.86},{"$f":"(($D376*'fnd base rates'!E$110)\n+($E376*'fnd base rates'!E$111)\n+($F376*'fnd base rates'!E$112)\n+($G376*'fnd base rates'!E$113)\n+($H376*'fnd base rates'!E$114)\n+($I376*'fnd base rates'!E$115)\n+($J376*'fnd base rates'!E$119)\n+($K376*'fnd base rates'!E$120)\n+($M376*'fnd base rates'!E$122)\n+($N376*'fnd base rates'!E$123)\n+($O376*'fnd base rates'!E$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,5)))\n*$R376","v":3584.0059249999999},{"$f":"(($D376*'fnd base rates'!F$110)\n+($E376*'fnd base rates'!F$111)\n+($F376*'fnd base rates'!F$112)\n+($G376*'fnd base rates'!F$113)\n+($H376*'fnd base rates'!F$114)\n+($I376*'fnd base rates'!F$115)\n+($J376*'fnd base rates'!F$119)\n+($K376*'fnd base rates'!F$120)\n+($M376*'fnd base rates'!F$122)\n+($N376*'fnd base rates'!F$123)\n+($O376*'fnd base rates'!F$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,6)))\n*$R376","v":1148.3229150000002},{"$f":"(($D376*'fnd base rates'!G$110)\n+($E376*'fnd base rates'!G$111)\n+($F376*'fnd base rates'!G$112)\n+($G376*'fnd base rates'!G$113)\n+($H376*'fnd base rates'!G$114)\n+($I376*'fnd base rates'!G$115)\n+($J376*'fnd base rates'!G$119)\n+($K376*'fnd base rates'!G$120)\n+($M376*'fnd base rates'!G$122)\n+($N376*'fnd base rates'!G$123)\n+($O376*'fnd base rates'!G$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,7)))\n*$R376","v":144.75860299999999},{"$f":"(($D376*'fnd base rates'!H$110)\n+($E376*'fnd base rates'!H$111)\n+($F376*'fnd base rates'!H$112)\n+($G376*'fnd base rates'!H$113)\n+($H376*'fnd base rates'!H$114)\n+($I376*'fnd base rates'!H$115)\n+($J376*'fnd base rates'!H$119)\n+($K376*'fnd base rates'!H$120)\n+($M376*'fnd base rates'!H$122)\n+($N376*'fnd base rates'!H$123)\n+($O376*'fnd base rates'!H$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D376*'fnd base rates'!I$110)\n+($E376*'fnd base rates'!I$111)\n+($F376*'fnd base rates'!I$112)\n+($G376*'fnd base rates'!I$113)\n+($H376*'fnd base rates'!I$114)\n+($I376*'fnd base rates'!I$115)\n+($J376*'fnd base rates'!I$119)\n+($K376*'fnd base rates'!I$120)\n+($M376*'fnd base rates'!I$122)\n+($N376*'fnd base rates'!I$123)\n+($O376*'fnd base rates'!I$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,9)))\n*$R376","v":236.19},{"$f":"(($D376*'fnd base rates'!J$110)\n+($E376*'fnd base rates'!J$111)\n+($F376*'fnd base rates'!J$112)\n+($G376*'fnd base rates'!J$113)\n+($H376*'fnd base rates'!J$114)\n+($I376*'fnd base rates'!J$115)\n+($J376*'fnd base rates'!J$119)\n+($K376*'fnd base rates'!J$120)\n+($M376*'fnd base rates'!J$122)\n+($N376*'fnd base rates'!J$123)\n+($O376*'fnd base rates'!J$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,10)))\n*$R376","v":140.93},{"$f":"(($D376*'fnd base rates'!K$110)\n+($E376*'fnd base rates'!K$111)\n+($F376*'fnd base rates'!K$112)\n+($G376*'fnd base rates'!K$113)\n+($H376*'fnd base rates'!K$114)\n+($I376*'fnd base rates'!K$115)\n+($J376*'fnd base rates'!K$119)\n+($K376*'fnd base rates'!K$120)\n+($M376*'fnd base rates'!K$122)\n+($N376*'fnd base rates'!K$123)\n+($O376*'fnd base rates'!K$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,11)))\n*$R376","v":1015.818261},{"$f":"(($D376*'fnd base rates'!L$110)\n+($E376*'fnd base rates'!L$111)\n+($F376*'fnd base rates'!L$112)\n+($G376*'fnd base rates'!L$113)\n+($H376*'fnd base rates'!L$114)\n+($I376*'fnd base rates'!L$115)\n+($J376*'fnd base rates'!L$119)\n+($K376*'fnd base rates'!L$120)\n+($M376*'fnd base rates'!L$122)\n+($N376*'fnd base rates'!L$123)\n+($O376*'fnd base rates'!L$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D376*'fnd base rates'!M$110)\n+($E376*'fnd base rates'!M$111)\n+($F376*'fnd base rates'!M$112)\n+($G376*'fnd base rates'!M$113)\n+($H376*'fnd base rates'!M$114)\n+($I376*'fnd base rates'!M$115)\n+($J376*'fnd base rates'!M$119)\n+($K376*'fnd base rates'!M$120)\n+($M376*'fnd base rates'!M$122)\n+($N376*'fnd base rates'!M$123)\n+($O376*'fnd base rates'!M$124)\n+($P376*VLOOKUP($S376+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,453137325,"453","137","325",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[453,453137332,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D377","v":0},{"$f":"'fnd enro'!E377","v":0},{"$f":"'fnd enro'!F377","v":0},{"$f":"'fnd enro'!G377","v":4},{"$f":"'fnd enro'!H377","v":0},{"$f":"'fnd enro'!I377","v":0},{"$f":"'fnd enro'!J377","v":0},{"$f":"'fnd enro'!K377","v":0.15160000000000001},{"$f":"'fnd enro'!L377","v":0},{"$f":"'fnd enro'!M377+'fnd enro'!N377","v":0},{"$f":"'fnd enro'!O377","v":0},{"$f":"'fnd enro'!P377","v":0},{"$f":"'fnd enro'!Q377+'fnd enro'!R377","v":2},{"$f":"'fnd enro'!T377","v":4},1,{"$f":"VALUE('fnd enro'!S377)","v":10},null,{"$f":"(($D377*'fnd base rates'!C$110)\n+($E377*'fnd base rates'!C$111)\n+($F377*'fnd base rates'!C$112)\n+($G377*'fnd base rates'!C$113)\n+($H377*'fnd base rates'!C$114)\n+($I377*'fnd base rates'!C$115)\n+($J377*'fnd base rates'!C$119)\n+($K377*'fnd base rates'!C$120)\n+($M377*'fnd base rates'!C$122)\n+($N377*'fnd base rates'!C$123)\n+($O377*'fnd base rates'!C$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,3)))\n*$R377","v":2102.3949680000001},{"$f":"(($D377*'fnd base rates'!D$110)\n+($E377*'fnd base rates'!D$111)\n+($F377*'fnd base rates'!D$112)\n+($G377*'fnd base rates'!D$113)\n+($H377*'fnd base rates'!D$114)\n+($I377*'fnd base rates'!D$115)\n+($J377*'fnd base rates'!D$119)\n+($K377*'fnd base rates'!D$120)\n+($M377*'fnd base rates'!D$122)\n+($N377*'fnd base rates'!D$123)\n+($O377*'fnd base rates'!D$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,4)))\n*$R377","v":3421.82},{"$f":"(($D377*'fnd base rates'!E$110)\n+($E377*'fnd base rates'!E$111)\n+($F377*'fnd base rates'!E$112)\n+($G377*'fnd base rates'!E$113)\n+($H377*'fnd base rates'!E$114)\n+($I377*'fnd base rates'!E$115)\n+($J377*'fnd base rates'!E$119)\n+($K377*'fnd base rates'!E$120)\n+($M377*'fnd base rates'!E$122)\n+($N377*'fnd base rates'!E$123)\n+($O377*'fnd base rates'!E$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,5)))\n*$R377","v":20099.2637},{"$f":"(($D377*'fnd base rates'!F$110)\n+($E377*'fnd base rates'!F$111)\n+($F377*'fnd base rates'!F$112)\n+($G377*'fnd base rates'!F$113)\n+($H377*'fnd base rates'!F$114)\n+($I377*'fnd base rates'!F$115)\n+($J377*'fnd base rates'!F$119)\n+($K377*'fnd base rates'!F$120)\n+($M377*'fnd base rates'!F$122)\n+($N377*'fnd base rates'!F$123)\n+($O377*'fnd base rates'!F$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,6)))\n*$R377","v":4593.2916600000008},{"$f":"(($D377*'fnd base rates'!G$110)\n+($E377*'fnd base rates'!G$111)\n+($F377*'fnd base rates'!G$112)\n+($G377*'fnd base rates'!G$113)\n+($H377*'fnd base rates'!G$114)\n+($I377*'fnd base rates'!G$115)\n+($J377*'fnd base rates'!G$119)\n+($K377*'fnd base rates'!G$120)\n+($M377*'fnd base rates'!G$122)\n+($N377*'fnd base rates'!G$123)\n+($O377*'fnd base rates'!G$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,7)))\n*$R377","v":858.634412},{"$f":"(($D377*'fnd base rates'!H$110)\n+($E377*'fnd base rates'!H$111)\n+($F377*'fnd base rates'!H$112)\n+($G377*'fnd base rates'!H$113)\n+($H377*'fnd base rates'!H$114)\n+($I377*'fnd base rates'!H$115)\n+($J377*'fnd base rates'!H$119)\n+($K377*'fnd base rates'!H$120)\n+($M377*'fnd base rates'!H$122)\n+($N377*'fnd base rates'!H$123)\n+($O377*'fnd base rates'!H$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,8)))","v":1978.9543119999998},{"$f":"(($D377*'fnd base rates'!I$110)\n+($E377*'fnd base rates'!I$111)\n+($F377*'fnd base rates'!I$112)\n+($G377*'fnd base rates'!I$113)\n+($H377*'fnd base rates'!I$114)\n+($I377*'fnd base rates'!I$115)\n+($J377*'fnd base rates'!I$119)\n+($K377*'fnd base rates'!I$120)\n+($M377*'fnd base rates'!I$122)\n+($N377*'fnd base rates'!I$123)\n+($O377*'fnd base rates'!I$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,9)))\n*$R377","v":1178.1399999999999},{"$f":"(($D377*'fnd base rates'!J$110)\n+($E377*'fnd base rates'!J$111)\n+($F377*'fnd base rates'!J$112)\n+($G377*'fnd base rates'!J$113)\n+($H377*'fnd base rates'!J$114)\n+($I377*'fnd base rates'!J$115)\n+($J377*'fnd base rates'!J$119)\n+($K377*'fnd base rates'!J$120)\n+($M377*'fnd base rates'!J$122)\n+($N377*'fnd base rates'!J$123)\n+($O377*'fnd base rates'!J$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,10)))\n*$R377","v":1776.38},{"$f":"(($D377*'fnd base rates'!K$110)\n+($E377*'fnd base rates'!K$111)\n+($F377*'fnd base rates'!K$112)\n+($G377*'fnd base rates'!K$113)\n+($H377*'fnd base rates'!K$114)\n+($I377*'fnd base rates'!K$115)\n+($J377*'fnd base rates'!K$119)\n+($K377*'fnd base rates'!K$120)\n+($M377*'fnd base rates'!K$122)\n+($N377*'fnd base rates'!K$123)\n+($O377*'fnd base rates'!K$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,11)))\n*$R377","v":4063.273044},{"$f":"(($D377*'fnd base rates'!L$110)\n+($E377*'fnd base rates'!L$111)\n+($F377*'fnd base rates'!L$112)\n+($G377*'fnd base rates'!L$113)\n+($H377*'fnd base rates'!L$114)\n+($I377*'fnd base rates'!L$115)\n+($J377*'fnd base rates'!L$119)\n+($K377*'fnd base rates'!L$120)\n+($M377*'fnd base rates'!L$122)\n+($N377*'fnd base rates'!L$123)\n+($O377*'fnd base rates'!L$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,12)))","v":5599.0219160144397},{"$f":"(($D377*'fnd base rates'!M$110)\n+($E377*'fnd base rates'!M$111)\n+($F377*'fnd base rates'!M$112)\n+($G377*'fnd base rates'!M$113)\n+($H377*'fnd base rates'!M$114)\n+($I377*'fnd base rates'!M$115)\n+($J377*'fnd base rates'!M$119)\n+($K377*'fnd base rates'!M$120)\n+($M377*'fnd base rates'!M$122)\n+($N377*'fnd base rates'!M$123)\n+($O377*'fnd base rates'!M$124)\n+($P377*VLOOKUP($S377+15,rate_basefnd,13)))","v":0},45671.174012014439,null,453137332,"453","137","332",1,4,45671.174012014439,11418,0,11418,null,null,null,null,null,11418,0,11418,190,11228,18,11210]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D378","v":0},{"$f":"'fnd enro'!E378","v":0},{"$f":"'fnd enro'!F378","v":0},{"$f":"'fnd enro'!G378","v":0},{"$f":"'fnd enro'!H378","v":3},{"$f":"'fnd enro'!I378","v":0},{"$f":"'fnd enro'!J378","v":0},{"$f":"'fnd enro'!K378","v":0.1137},{"$f":"'fnd enro'!L378","v":0},{"$f":"'fnd enro'!M378+'fnd enro'!N378","v":0},{"$f":"'fnd enro'!O378","v":0},{"$f":"'fnd enro'!P378","v":0},{"$f":"'fnd enro'!Q378+'fnd enro'!R378","v":1},{"$f":"'fnd enro'!T378","v":3},1,{"$f":"VALUE('fnd enro'!S378)","v":7},null,{"$f":"(($D378*'fnd base rates'!C$110)\n+($E378*'fnd base rates'!C$111)\n+($F378*'fnd base rates'!C$112)\n+($G378*'fnd base rates'!C$113)\n+($H378*'fnd base rates'!C$114)\n+($I378*'fnd base rates'!C$115)\n+($J378*'fnd base rates'!C$119)\n+($K378*'fnd base rates'!C$120)\n+($M378*'fnd base rates'!C$122)\n+($N378*'fnd base rates'!C$123)\n+($O378*'fnd base rates'!C$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,3)))\n*$R378","v":1541.5862259999999},{"$f":"(($D378*'fnd base rates'!D$110)\n+($E378*'fnd base rates'!D$111)\n+($F378*'fnd base rates'!D$112)\n+($G378*'fnd base rates'!D$113)\n+($H378*'fnd base rates'!D$114)\n+($I378*'fnd base rates'!D$115)\n+($J378*'fnd base rates'!D$119)\n+($K378*'fnd base rates'!D$120)\n+($M378*'fnd base rates'!D$122)\n+($N378*'fnd base rates'!D$123)\n+($O378*'fnd base rates'!D$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,4)))\n*$R378","v":2399.52},{"$f":"(($D378*'fnd base rates'!E$110)\n+($E378*'fnd base rates'!E$111)\n+($F378*'fnd base rates'!E$112)\n+($G378*'fnd base rates'!E$113)\n+($H378*'fnd base rates'!E$114)\n+($I378*'fnd base rates'!E$115)\n+($J378*'fnd base rates'!E$119)\n+($K378*'fnd base rates'!E$120)\n+($M378*'fnd base rates'!E$122)\n+($N378*'fnd base rates'!E$123)\n+($O378*'fnd base rates'!E$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,5)))\n*$R378","v":12277.327775},{"$f":"(($D378*'fnd base rates'!F$110)\n+($E378*'fnd base rates'!F$111)\n+($F378*'fnd base rates'!F$112)\n+($G378*'fnd base rates'!F$113)\n+($H378*'fnd base rates'!F$114)\n+($I378*'fnd base rates'!F$115)\n+($J378*'fnd base rates'!F$119)\n+($K378*'fnd base rates'!F$120)\n+($M378*'fnd base rates'!F$122)\n+($N378*'fnd base rates'!F$123)\n+($O378*'fnd base rates'!F$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,6)))\n*$R378","v":2745.3087450000003},{"$f":"(($D378*'fnd base rates'!G$110)\n+($E378*'fnd base rates'!G$111)\n+($F378*'fnd base rates'!G$112)\n+($G378*'fnd base rates'!G$113)\n+($H378*'fnd base rates'!G$114)\n+($I378*'fnd base rates'!G$115)\n+($J378*'fnd base rates'!G$119)\n+($K378*'fnd base rates'!G$120)\n+($M378*'fnd base rates'!G$122)\n+($N378*'fnd base rates'!G$123)\n+($O378*'fnd base rates'!G$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,7)))\n*$R378","v":597.36580900000001},{"$f":"(($D378*'fnd base rates'!H$110)\n+($E378*'fnd base rates'!H$111)\n+($F378*'fnd base rates'!H$112)\n+($G378*'fnd base rates'!H$113)\n+($H378*'fnd base rates'!H$114)\n+($I378*'fnd base rates'!H$115)\n+($J378*'fnd base rates'!H$119)\n+($K378*'fnd base rates'!H$120)\n+($M378*'fnd base rates'!H$122)\n+($N378*'fnd base rates'!H$123)\n+($O378*'fnd base rates'!H$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D378*'fnd base rates'!I$110)\n+($E378*'fnd base rates'!I$111)\n+($F378*'fnd base rates'!I$112)\n+($G378*'fnd base rates'!I$113)\n+($H378*'fnd base rates'!I$114)\n+($I378*'fnd base rates'!I$115)\n+($J378*'fnd base rates'!I$119)\n+($K378*'fnd base rates'!I$120)\n+($M378*'fnd base rates'!I$122)\n+($N378*'fnd base rates'!I$123)\n+($O378*'fnd base rates'!I$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,9)))\n*$R378","v":1052.22},{"$f":"(($D378*'fnd base rates'!J$110)\n+($E378*'fnd base rates'!J$111)\n+($F378*'fnd base rates'!J$112)\n+($G378*'fnd base rates'!J$113)\n+($H378*'fnd base rates'!J$114)\n+($I378*'fnd base rates'!J$115)\n+($J378*'fnd base rates'!J$119)\n+($K378*'fnd base rates'!J$120)\n+($M378*'fnd base rates'!J$122)\n+($N378*'fnd base rates'!J$123)\n+($O378*'fnd base rates'!J$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,10)))\n*$R378","v":1257.4299999999998},{"$f":"(($D378*'fnd base rates'!K$110)\n+($E378*'fnd base rates'!K$111)\n+($F378*'fnd base rates'!K$112)\n+($G378*'fnd base rates'!K$113)\n+($H378*'fnd base rates'!K$114)\n+($I378*'fnd base rates'!K$115)\n+($J378*'fnd base rates'!K$119)\n+($K378*'fnd base rates'!K$120)\n+($M378*'fnd base rates'!K$122)\n+($N378*'fnd base rates'!K$123)\n+($O378*'fnd base rates'!K$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,11)))\n*$R378","v":3274.9447829999999},{"$f":"(($D378*'fnd base rates'!L$110)\n+($E378*'fnd base rates'!L$111)\n+($F378*'fnd base rates'!L$112)\n+($G378*'fnd base rates'!L$113)\n+($H378*'fnd base rates'!L$114)\n+($I378*'fnd base rates'!L$115)\n+($J378*'fnd base rates'!L$119)\n+($K378*'fnd base rates'!L$120)\n+($M378*'fnd base rates'!L$122)\n+($N378*'fnd base rates'!L$123)\n+($O378*'fnd base rates'!L$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,12)))","v":4028.8042823340443},{"$f":"(($D378*'fnd base rates'!M$110)\n+($E378*'fnd base rates'!M$111)\n+($F378*'fnd base rates'!M$112)\n+($G378*'fnd base rates'!M$113)\n+($H378*'fnd base rates'!M$114)\n+($I378*'fnd base rates'!M$115)\n+($J378*'fnd base rates'!M$119)\n+($K378*'fnd base rates'!M$120)\n+($M378*'fnd base rates'!M$122)\n+($N378*'fnd base rates'!M$123)\n+($O378*'fnd base rates'!M$124)\n+($P378*VLOOKUP($S378+15,rate_basefnd,13)))","v":0},30646.608354334043,null,454149009,"454","149","009",1,3,30646.608354334043,10216,0,10216,null,null,null,null,null,10216,0,10216,84,10132,16,10116]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D379","v":0},{"$f":"'fnd enro'!E379","v":0},{"$f":"'fnd enro'!F379","v":0},{"$f":"'fnd enro'!G379","v":7},{"$f":"'fnd enro'!H379","v":1},{"$f":"'fnd enro'!I379","v":0},{"$f":"'fnd enro'!J379","v":0},{"$f":"'fnd enro'!K379","v":0.30320000000000003},{"$f":"'fnd enro'!L379","v":0},{"$f":"'fnd enro'!M379+'fnd enro'!N379","v":0},{"$f":"'fnd enro'!O379","v":0},{"$f":"'fnd enro'!P379","v":0},{"$f":"'fnd enro'!Q379+'fnd enro'!R379","v":6},{"$f":"'fnd enro'!T379","v":8},1,{"$f":"VALUE('fnd enro'!S379)","v":10},null,{"$f":"(($D379*'fnd base rates'!C$110)\n+($E379*'fnd base rates'!C$111)\n+($F379*'fnd base rates'!C$112)\n+($G379*'fnd base rates'!C$113)\n+($H379*'fnd base rates'!C$114)\n+($I379*'fnd base rates'!C$115)\n+($J379*'fnd base rates'!C$119)\n+($K379*'fnd base rates'!C$120)\n+($M379*'fnd base rates'!C$122)\n+($N379*'fnd base rates'!C$123)\n+($O379*'fnd base rates'!C$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,3)))\n*$R379","v":4329.3899360000005},{"$f":"(($D379*'fnd base rates'!D$110)\n+($E379*'fnd base rates'!D$111)\n+($F379*'fnd base rates'!D$112)\n+($G379*'fnd base rates'!D$113)\n+($H379*'fnd base rates'!D$114)\n+($I379*'fnd base rates'!D$115)\n+($J379*'fnd base rates'!D$119)\n+($K379*'fnd base rates'!D$120)\n+($M379*'fnd base rates'!D$122)\n+($N379*'fnd base rates'!D$123)\n+($O379*'fnd base rates'!D$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,4)))\n*$R379","v":7434.02},{"$f":"(($D379*'fnd base rates'!E$110)\n+($E379*'fnd base rates'!E$111)\n+($F379*'fnd base rates'!E$112)\n+($G379*'fnd base rates'!E$113)\n+($H379*'fnd base rates'!E$114)\n+($I379*'fnd base rates'!E$115)\n+($J379*'fnd base rates'!E$119)\n+($K379*'fnd base rates'!E$120)\n+($M379*'fnd base rates'!E$122)\n+($N379*'fnd base rates'!E$123)\n+($O379*'fnd base rates'!E$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,5)))\n*$R379","v":45572.297399999996},{"$f":"(($D379*'fnd base rates'!F$110)\n+($E379*'fnd base rates'!F$111)\n+($F379*'fnd base rates'!F$112)\n+($G379*'fnd base rates'!F$113)\n+($H379*'fnd base rates'!F$114)\n+($I379*'fnd base rates'!F$115)\n+($J379*'fnd base rates'!F$119)\n+($K379*'fnd base rates'!F$120)\n+($M379*'fnd base rates'!F$122)\n+($N379*'fnd base rates'!F$123)\n+($O379*'fnd base rates'!F$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,6)))\n*$R379","v":8953.3633200000004},{"$f":"(($D379*'fnd base rates'!G$110)\n+($E379*'fnd base rates'!G$111)\n+($F379*'fnd base rates'!G$112)\n+($G379*'fnd base rates'!G$113)\n+($H379*'fnd base rates'!G$114)\n+($I379*'fnd base rates'!G$115)\n+($J379*'fnd base rates'!G$119)\n+($K379*'fnd base rates'!G$120)\n+($M379*'fnd base rates'!G$122)\n+($N379*'fnd base rates'!G$123)\n+($O379*'fnd base rates'!G$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,7)))\n*$R379","v":2007.6688239999999},{"$f":"(($D379*'fnd base rates'!H$110)\n+($E379*'fnd base rates'!H$111)\n+($F379*'fnd base rates'!H$112)\n+($G379*'fnd base rates'!H$113)\n+($H379*'fnd base rates'!H$114)\n+($I379*'fnd base rates'!H$115)\n+($J379*'fnd base rates'!H$119)\n+($K379*'fnd base rates'!H$120)\n+($M379*'fnd base rates'!H$122)\n+($N379*'fnd base rates'!H$123)\n+($O379*'fnd base rates'!H$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,8)))","v":4000.7686239999998},{"$f":"(($D379*'fnd base rates'!I$110)\n+($E379*'fnd base rates'!I$111)\n+($F379*'fnd base rates'!I$112)\n+($G379*'fnd base rates'!I$113)\n+($H379*'fnd base rates'!I$114)\n+($I379*'fnd base rates'!I$115)\n+($J379*'fnd base rates'!I$119)\n+($K379*'fnd base rates'!I$120)\n+($M379*'fnd base rates'!I$122)\n+($N379*'fnd base rates'!I$123)\n+($O379*'fnd base rates'!I$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,9)))\n*$R379","v":2667.85},{"$f":"(($D379*'fnd base rates'!J$110)\n+($E379*'fnd base rates'!J$111)\n+($F379*'fnd base rates'!J$112)\n+($G379*'fnd base rates'!J$113)\n+($H379*'fnd base rates'!J$114)\n+($I379*'fnd base rates'!J$115)\n+($J379*'fnd base rates'!J$119)\n+($K379*'fnd base rates'!J$120)\n+($M379*'fnd base rates'!J$122)\n+($N379*'fnd base rates'!J$123)\n+($O379*'fnd base rates'!J$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,10)))\n*$R379","v":4854.7000000000007},{"$f":"(($D379*'fnd base rates'!K$110)\n+($E379*'fnd base rates'!K$111)\n+($F379*'fnd base rates'!K$112)\n+($G379*'fnd base rates'!K$113)\n+($H379*'fnd base rates'!K$114)\n+($I379*'fnd base rates'!K$115)\n+($J379*'fnd base rates'!K$119)\n+($K379*'fnd base rates'!K$120)\n+($M379*'fnd base rates'!K$122)\n+($N379*'fnd base rates'!K$123)\n+($O379*'fnd base rates'!K$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,11)))\n*$R379","v":8202.3760879999991},{"$f":"(($D379*'fnd base rates'!L$110)\n+($E379*'fnd base rates'!L$111)\n+($F379*'fnd base rates'!L$112)\n+($G379*'fnd base rates'!L$113)\n+($H379*'fnd base rates'!L$114)\n+($I379*'fnd base rates'!L$115)\n+($J379*'fnd base rates'!L$119)\n+($K379*'fnd base rates'!L$120)\n+($M379*'fnd base rates'!L$122)\n+($N379*'fnd base rates'!L$123)\n+($O379*'fnd base rates'!L$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,12)))","v":12161.304780469949},{"$f":"(($D379*'fnd base rates'!M$110)\n+($E379*'fnd base rates'!M$111)\n+($F379*'fnd base rates'!M$112)\n+($G379*'fnd base rates'!M$113)\n+($H379*'fnd base rates'!M$114)\n+($I379*'fnd base rates'!M$115)\n+($J379*'fnd base rates'!M$119)\n+($K379*'fnd base rates'!M$120)\n+($M379*'fnd base rates'!M$122)\n+($N379*'fnd base rates'!M$123)\n+($O379*'fnd base rates'!M$124)\n+($P379*VLOOKUP($S379+15,rate_basefnd,13)))","v":0},100183.73897246995,null,454149128,"454","149","128",1,8,100183.73897246995,12523,0,12523,null,null,null,null,null,12523,0,12523,285,12238,21,12217]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D380","v":81},{"$f":"'fnd enro'!E380","v":0},{"$f":"'fnd enro'!F380","v":78},{"$f":"'fnd enro'!G380","v":390},{"$f":"'fnd enro'!H380","v":163},{"$f":"'fnd enro'!I380","v":0},{"$f":"'fnd enro'!J380","v":0},{"$f":"'fnd enro'!K380","v":23.914899999999999},{"$f":"'fnd enro'!L380","v":0},{"$f":"'fnd enro'!M380+'fnd enro'!N380","v":187},{"$f":"'fnd enro'!O380","v":0},{"$f":"'fnd enro'!P380","v":0},{"$f":"'fnd enro'!Q380+'fnd enro'!R380","v":461},{"$f":"'fnd enro'!T380","v":672},1,{"$f":"VALUE('fnd enro'!S380)","v":10},null,{"$f":"(($D380*'fnd base rates'!C$110)\n+($E380*'fnd base rates'!C$111)\n+($F380*'fnd base rates'!C$112)\n+($G380*'fnd base rates'!C$113)\n+($H380*'fnd base rates'!C$114)\n+($I380*'fnd base rates'!C$115)\n+($J380*'fnd base rates'!C$119)\n+($K380*'fnd base rates'!C$120)\n+($M380*'fnd base rates'!C$122)\n+($N380*'fnd base rates'!C$123)\n+($O380*'fnd base rates'!C$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,3)))\n*$R380","v":373447.20620200003},{"$f":"(($D380*'fnd base rates'!D$110)\n+($E380*'fnd base rates'!D$111)\n+($F380*'fnd base rates'!D$112)\n+($G380*'fnd base rates'!D$113)\n+($H380*'fnd base rates'!D$114)\n+($I380*'fnd base rates'!D$115)\n+($J380*'fnd base rates'!D$119)\n+($K380*'fnd base rates'!D$120)\n+($M380*'fnd base rates'!D$122)\n+($N380*'fnd base rates'!D$123)\n+($O380*'fnd base rates'!D$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,4)))\n*$R380","v":640907.96000000008},{"$f":"(($D380*'fnd base rates'!E$110)\n+($E380*'fnd base rates'!E$111)\n+($F380*'fnd base rates'!E$112)\n+($G380*'fnd base rates'!E$113)\n+($H380*'fnd base rates'!E$114)\n+($I380*'fnd base rates'!E$115)\n+($J380*'fnd base rates'!E$119)\n+($K380*'fnd base rates'!E$120)\n+($M380*'fnd base rates'!E$122)\n+($N380*'fnd base rates'!E$123)\n+($O380*'fnd base rates'!E$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,5)))\n*$R380","v":3864375.9186749998},{"$f":"(($D380*'fnd base rates'!F$110)\n+($E380*'fnd base rates'!F$111)\n+($F380*'fnd base rates'!F$112)\n+($G380*'fnd base rates'!F$113)\n+($H380*'fnd base rates'!F$114)\n+($I380*'fnd base rates'!F$115)\n+($J380*'fnd base rates'!F$119)\n+($K380*'fnd base rates'!F$120)\n+($M380*'fnd base rates'!F$122)\n+($N380*'fnd base rates'!F$123)\n+($O380*'fnd base rates'!F$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,6)))\n*$R380","v":749788.09936500003},{"$f":"(($D380*'fnd base rates'!G$110)\n+($E380*'fnd base rates'!G$111)\n+($F380*'fnd base rates'!G$112)\n+($G380*'fnd base rates'!G$113)\n+($H380*'fnd base rates'!G$114)\n+($I380*'fnd base rates'!G$115)\n+($J380*'fnd base rates'!G$119)\n+($K380*'fnd base rates'!G$120)\n+($M380*'fnd base rates'!G$122)\n+($N380*'fnd base rates'!G$123)\n+($O380*'fnd base rates'!G$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,7)))\n*$R380","v":171174.11849299999},{"$f":"(($D380*'fnd base rates'!H$110)\n+($E380*'fnd base rates'!H$111)\n+($F380*'fnd base rates'!H$112)\n+($G380*'fnd base rates'!H$113)\n+($H380*'fnd base rates'!H$114)\n+($I380*'fnd base rates'!H$115)\n+($J380*'fnd base rates'!H$119)\n+($K380*'fnd base rates'!H$120)\n+($M380*'fnd base rates'!H$122)\n+($N380*'fnd base rates'!H$123)\n+($O380*'fnd base rates'!H$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,8)))","v":355391.61771799991},{"$f":"(($D380*'fnd base rates'!I$110)\n+($E380*'fnd base rates'!I$111)\n+($F380*'fnd base rates'!I$112)\n+($G380*'fnd base rates'!I$113)\n+($H380*'fnd base rates'!I$114)\n+($I380*'fnd base rates'!I$115)\n+($J380*'fnd base rates'!I$119)\n+($K380*'fnd base rates'!I$120)\n+($M380*'fnd base rates'!I$122)\n+($N380*'fnd base rates'!I$123)\n+($O380*'fnd base rates'!I$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,9)))\n*$R380","v":237780.63000000003},{"$f":"(($D380*'fnd base rates'!J$110)\n+($E380*'fnd base rates'!J$111)\n+($F380*'fnd base rates'!J$112)\n+($G380*'fnd base rates'!J$113)\n+($H380*'fnd base rates'!J$114)\n+($I380*'fnd base rates'!J$115)\n+($J380*'fnd base rates'!J$119)\n+($K380*'fnd base rates'!J$120)\n+($M380*'fnd base rates'!J$122)\n+($N380*'fnd base rates'!J$123)\n+($O380*'fnd base rates'!J$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,10)))\n*$R380","v":387353.46},{"$f":"(($D380*'fnd base rates'!K$110)\n+($E380*'fnd base rates'!K$111)\n+($F380*'fnd base rates'!K$112)\n+($G380*'fnd base rates'!K$113)\n+($H380*'fnd base rates'!K$114)\n+($I380*'fnd base rates'!K$115)\n+($J380*'fnd base rates'!K$119)\n+($K380*'fnd base rates'!K$120)\n+($M380*'fnd base rates'!K$122)\n+($N380*'fnd base rates'!K$123)\n+($O380*'fnd base rates'!K$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,11)))\n*$R380","v":740409.87269100011},{"$f":"(($D380*'fnd base rates'!L$110)\n+($E380*'fnd base rates'!L$111)\n+($F380*'fnd base rates'!L$112)\n+($G380*'fnd base rates'!L$113)\n+($H380*'fnd base rates'!L$114)\n+($I380*'fnd base rates'!L$115)\n+($J380*'fnd base rates'!L$119)\n+($K380*'fnd base rates'!L$120)\n+($M380*'fnd base rates'!L$122)\n+($N380*'fnd base rates'!L$123)\n+($O380*'fnd base rates'!L$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,12)))","v":1044537.9940886304},{"$f":"(($D380*'fnd base rates'!M$110)\n+($E380*'fnd base rates'!M$111)\n+($F380*'fnd base rates'!M$112)\n+($G380*'fnd base rates'!M$113)\n+($H380*'fnd base rates'!M$114)\n+($I380*'fnd base rates'!M$115)\n+($J380*'fnd base rates'!M$119)\n+($K380*'fnd base rates'!M$120)\n+($M380*'fnd base rates'!M$122)\n+($N380*'fnd base rates'!M$123)\n+($O380*'fnd base rates'!M$124)\n+($P380*VLOOKUP($S380+15,rate_basefnd,13)))","v":0},8565166.8772326298,null,454149149,"454","149","149",1,672,8565166.8772326298,12746,0,12746,null,null,null,null,null,12746,0,12746,287,12459,39,12420]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D381","v":4},{"$f":"'fnd enro'!E381","v":0},{"$f":"'fnd enro'!F381","v":6},{"$f":"'fnd enro'!G381","v":14},{"$f":"'fnd enro'!H381","v":13},{"$f":"'fnd enro'!I381","v":0},{"$f":"'fnd enro'!J381","v":0},{"$f":"'fnd enro'!K381","v":1.2506999999999999},{"$f":"'fnd enro'!L381","v":0},{"$f":"'fnd enro'!M381+'fnd enro'!N381","v":3},{"$f":"'fnd enro'!O381","v":0},{"$f":"'fnd enro'!P381","v":0},{"$f":"'fnd enro'!Q381+'fnd enro'!R381","v":19},{"$f":"'fnd enro'!T381","v":35},1,{"$f":"VALUE('fnd enro'!S381)","v":10},null,{"$f":"(($D381*'fnd base rates'!C$110)\n+($E381*'fnd base rates'!C$111)\n+($F381*'fnd base rates'!C$112)\n+($G381*'fnd base rates'!C$113)\n+($H381*'fnd base rates'!C$114)\n+($I381*'fnd base rates'!C$115)\n+($J381*'fnd base rates'!C$119)\n+($K381*'fnd base rates'!C$120)\n+($M381*'fnd base rates'!C$122)\n+($N381*'fnd base rates'!C$123)\n+($O381*'fnd base rates'!C$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,3)))\n*$R381","v":18554.808485999998},{"$f":"(($D381*'fnd base rates'!D$110)\n+($E381*'fnd base rates'!D$111)\n+($F381*'fnd base rates'!D$112)\n+($G381*'fnd base rates'!D$113)\n+($H381*'fnd base rates'!D$114)\n+($I381*'fnd base rates'!D$115)\n+($J381*'fnd base rates'!D$119)\n+($K381*'fnd base rates'!D$120)\n+($M381*'fnd base rates'!D$122)\n+($N381*'fnd base rates'!D$123)\n+($O381*'fnd base rates'!D$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,4)))\n*$R381","v":30856.930000000004},{"$f":"(($D381*'fnd base rates'!E$110)\n+($E381*'fnd base rates'!E$111)\n+($F381*'fnd base rates'!E$112)\n+($G381*'fnd base rates'!E$113)\n+($H381*'fnd base rates'!E$114)\n+($I381*'fnd base rates'!E$115)\n+($J381*'fnd base rates'!E$119)\n+($K381*'fnd base rates'!E$120)\n+($M381*'fnd base rates'!E$122)\n+($N381*'fnd base rates'!E$123)\n+($O381*'fnd base rates'!E$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,5)))\n*$R381","v":177763.955525},{"$f":"(($D381*'fnd base rates'!F$110)\n+($E381*'fnd base rates'!F$111)\n+($F381*'fnd base rates'!F$112)\n+($G381*'fnd base rates'!F$113)\n+($H381*'fnd base rates'!F$114)\n+($I381*'fnd base rates'!F$115)\n+($J381*'fnd base rates'!F$119)\n+($K381*'fnd base rates'!F$120)\n+($M381*'fnd base rates'!F$122)\n+($N381*'fnd base rates'!F$123)\n+($O381*'fnd base rates'!F$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,6)))\n*$R381","v":37000.896195000001},{"$f":"(($D381*'fnd base rates'!G$110)\n+($E381*'fnd base rates'!G$111)\n+($F381*'fnd base rates'!G$112)\n+($G381*'fnd base rates'!G$113)\n+($H381*'fnd base rates'!G$114)\n+($I381*'fnd base rates'!G$115)\n+($J381*'fnd base rates'!G$119)\n+($K381*'fnd base rates'!G$120)\n+($M381*'fnd base rates'!G$122)\n+($N381*'fnd base rates'!G$123)\n+($O381*'fnd base rates'!G$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,7)))\n*$R381","v":7965.4138989999992},{"$f":"(($D381*'fnd base rates'!H$110)\n+($E381*'fnd base rates'!H$111)\n+($F381*'fnd base rates'!H$112)\n+($G381*'fnd base rates'!H$113)\n+($H381*'fnd base rates'!H$114)\n+($I381*'fnd base rates'!H$115)\n+($J381*'fnd base rates'!H$119)\n+($K381*'fnd base rates'!H$120)\n+($M381*'fnd base rates'!H$122)\n+($N381*'fnd base rates'!H$123)\n+($O381*'fnd base rates'!H$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,8)))","v":17657.488073999997},{"$f":"(($D381*'fnd base rates'!I$110)\n+($E381*'fnd base rates'!I$111)\n+($F381*'fnd base rates'!I$112)\n+($G381*'fnd base rates'!I$113)\n+($H381*'fnd base rates'!I$114)\n+($I381*'fnd base rates'!I$115)\n+($J381*'fnd base rates'!I$119)\n+($K381*'fnd base rates'!I$120)\n+($M381*'fnd base rates'!I$122)\n+($N381*'fnd base rates'!I$123)\n+($O381*'fnd base rates'!I$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,9)))\n*$R381","v":11702.97},{"$f":"(($D381*'fnd base rates'!J$110)\n+($E381*'fnd base rates'!J$111)\n+($F381*'fnd base rates'!J$112)\n+($G381*'fnd base rates'!J$113)\n+($H381*'fnd base rates'!J$114)\n+($I381*'fnd base rates'!J$115)\n+($J381*'fnd base rates'!J$119)\n+($K381*'fnd base rates'!J$120)\n+($M381*'fnd base rates'!J$122)\n+($N381*'fnd base rates'!J$123)\n+($O381*'fnd base rates'!J$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,10)))\n*$R381","v":17305.3},{"$f":"(($D381*'fnd base rates'!K$110)\n+($E381*'fnd base rates'!K$111)\n+($F381*'fnd base rates'!K$112)\n+($G381*'fnd base rates'!K$113)\n+($H381*'fnd base rates'!K$114)\n+($I381*'fnd base rates'!K$115)\n+($J381*'fnd base rates'!K$119)\n+($K381*'fnd base rates'!K$120)\n+($M381*'fnd base rates'!K$122)\n+($N381*'fnd base rates'!K$123)\n+($O381*'fnd base rates'!K$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,11)))\n*$R381","v":37121.632613000002},{"$f":"(($D381*'fnd base rates'!L$110)\n+($E381*'fnd base rates'!L$111)\n+($F381*'fnd base rates'!L$112)\n+($G381*'fnd base rates'!L$113)\n+($H381*'fnd base rates'!L$114)\n+($I381*'fnd base rates'!L$115)\n+($J381*'fnd base rates'!L$119)\n+($K381*'fnd base rates'!L$120)\n+($M381*'fnd base rates'!L$122)\n+($N381*'fnd base rates'!L$123)\n+($O381*'fnd base rates'!L$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,12)))","v":50581.176818970918},{"$f":"(($D381*'fnd base rates'!M$110)\n+($E381*'fnd base rates'!M$111)\n+($F381*'fnd base rates'!M$112)\n+($G381*'fnd base rates'!M$113)\n+($H381*'fnd base rates'!M$114)\n+($I381*'fnd base rates'!M$115)\n+($J381*'fnd base rates'!M$119)\n+($K381*'fnd base rates'!M$120)\n+($M381*'fnd base rates'!M$122)\n+($N381*'fnd base rates'!M$123)\n+($O381*'fnd base rates'!M$124)\n+($P381*VLOOKUP($S381+15,rate_basefnd,13)))","v":0},406510.57161097083,null,454149181,"454","149","181",1,35,406510.57161097083,11615,0,11615,null,null,null,null,null,11615,0,11615,213,11402,20,11382]
[455,455128007,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D382","v":0},{"$f":"'fnd enro'!E382","v":0},{"$f":"'fnd enro'!F382","v":0},{"$f":"'fnd enro'!G382","v":0},{"$f":"'fnd enro'!H382","v":2},{"$f":"'fnd enro'!I382","v":0},{"$f":"'fnd enro'!J382","v":0},{"$f":"'fnd enro'!K382","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L382","v":0},{"$f":"'fnd enro'!M382+'fnd enro'!N382","v":0},{"$f":"'fnd enro'!O382","v":0},{"$f":"'fnd enro'!P382","v":0},{"$f":"'fnd enro'!Q382+'fnd enro'!R382","v":0},{"$f":"'fnd enro'!T382","v":2},1,{"$f":"VALUE('fnd enro'!S382)","v":1},null,{"$f":"(($D382*'fnd base rates'!C$110)\n+($E382*'fnd base rates'!C$111)\n+($F382*'fnd base rates'!C$112)\n+($G382*'fnd base rates'!C$113)\n+($H382*'fnd base rates'!C$114)\n+($I382*'fnd base rates'!C$115)\n+($J382*'fnd base rates'!C$119)\n+($K382*'fnd base rates'!C$120)\n+($M382*'fnd base rates'!C$122)\n+($N382*'fnd base rates'!C$123)\n+($O382*'fnd base rates'!C$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,3)))\n*$R382","v":988.89748400000008},{"$f":"(($D382*'fnd base rates'!D$110)\n+($E382*'fnd base rates'!D$111)\n+($F382*'fnd base rates'!D$112)\n+($G382*'fnd base rates'!D$113)\n+($H382*'fnd base rates'!D$114)\n+($I382*'fnd base rates'!D$115)\n+($J382*'fnd base rates'!D$119)\n+($K382*'fnd base rates'!D$120)\n+($M382*'fnd base rates'!D$122)\n+($N382*'fnd base rates'!D$123)\n+($O382*'fnd base rates'!D$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,4)))\n*$R382","v":1415.72},{"$f":"(($D382*'fnd base rates'!E$110)\n+($E382*'fnd base rates'!E$111)\n+($F382*'fnd base rates'!E$112)\n+($G382*'fnd base rates'!E$113)\n+($H382*'fnd base rates'!E$114)\n+($I382*'fnd base rates'!E$115)\n+($J382*'fnd base rates'!E$119)\n+($K382*'fnd base rates'!E$120)\n+($M382*'fnd base rates'!E$122)\n+($N382*'fnd base rates'!E$123)\n+($O382*'fnd base rates'!E$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,5)))\n*$R382","v":6389.0718500000003},{"$f":"(($D382*'fnd base rates'!F$110)\n+($E382*'fnd base rates'!F$111)\n+($F382*'fnd base rates'!F$112)\n+($G382*'fnd base rates'!F$113)\n+($H382*'fnd base rates'!F$114)\n+($I382*'fnd base rates'!F$115)\n+($J382*'fnd base rates'!F$119)\n+($K382*'fnd base rates'!F$120)\n+($M382*'fnd base rates'!F$122)\n+($N382*'fnd base rates'!F$123)\n+($O382*'fnd base rates'!F$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,6)))\n*$R382","v":1830.2058300000001},{"$f":"(($D382*'fnd base rates'!G$110)\n+($E382*'fnd base rates'!G$111)\n+($F382*'fnd base rates'!G$112)\n+($G382*'fnd base rates'!G$113)\n+($H382*'fnd base rates'!G$114)\n+($I382*'fnd base rates'!G$115)\n+($J382*'fnd base rates'!G$119)\n+($K382*'fnd base rates'!G$120)\n+($M382*'fnd base rates'!G$122)\n+($N382*'fnd base rates'!G$123)\n+($O382*'fnd base rates'!G$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,7)))\n*$R382","v":311.11720600000001},{"$f":"(($D382*'fnd base rates'!H$110)\n+($E382*'fnd base rates'!H$111)\n+($F382*'fnd base rates'!H$112)\n+($G382*'fnd base rates'!H$113)\n+($H382*'fnd base rates'!H$114)\n+($I382*'fnd base rates'!H$115)\n+($J382*'fnd base rates'!H$119)\n+($K382*'fnd base rates'!H$120)\n+($M382*'fnd base rates'!H$122)\n+($N382*'fnd base rates'!H$123)\n+($O382*'fnd base rates'!H$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D382*'fnd base rates'!I$110)\n+($E382*'fnd base rates'!I$111)\n+($F382*'fnd base rates'!I$112)\n+($G382*'fnd base rates'!I$113)\n+($H382*'fnd base rates'!I$114)\n+($I382*'fnd base rates'!I$115)\n+($J382*'fnd base rates'!I$119)\n+($K382*'fnd base rates'!I$120)\n+($M382*'fnd base rates'!I$122)\n+($N382*'fnd base rates'!I$123)\n+($O382*'fnd base rates'!I$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,9)))\n*$R382","v":628.76},{"$f":"(($D382*'fnd base rates'!J$110)\n+($E382*'fnd base rates'!J$111)\n+($F382*'fnd base rates'!J$112)\n+($G382*'fnd base rates'!J$113)\n+($H382*'fnd base rates'!J$114)\n+($I382*'fnd base rates'!J$115)\n+($J382*'fnd base rates'!J$119)\n+($K382*'fnd base rates'!J$120)\n+($M382*'fnd base rates'!J$122)\n+($N382*'fnd base rates'!J$123)\n+($O382*'fnd base rates'!J$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,10)))\n*$R382","v":460.42},{"$f":"(($D382*'fnd base rates'!K$110)\n+($E382*'fnd base rates'!K$111)\n+($F382*'fnd base rates'!K$112)\n+($G382*'fnd base rates'!K$113)\n+($H382*'fnd base rates'!K$114)\n+($I382*'fnd base rates'!K$115)\n+($J382*'fnd base rates'!K$119)\n+($K382*'fnd base rates'!K$120)\n+($M382*'fnd base rates'!K$122)\n+($N382*'fnd base rates'!K$123)\n+($O382*'fnd base rates'!K$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,11)))\n*$R382","v":2183.2965220000001},{"$f":"(($D382*'fnd base rates'!L$110)\n+($E382*'fnd base rates'!L$111)\n+($F382*'fnd base rates'!L$112)\n+($G382*'fnd base rates'!L$113)\n+($H382*'fnd base rates'!L$114)\n+($I382*'fnd base rates'!L$115)\n+($J382*'fnd base rates'!L$119)\n+($K382*'fnd base rates'!L$120)\n+($M382*'fnd base rates'!L$122)\n+($N382*'fnd base rates'!L$123)\n+($O382*'fnd base rates'!L$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,12)))","v":2395.382854889363},{"$f":"(($D382*'fnd base rates'!M$110)\n+($E382*'fnd base rates'!M$111)\n+($F382*'fnd base rates'!M$112)\n+($G382*'fnd base rates'!M$113)\n+($H382*'fnd base rates'!M$114)\n+($I382*'fnd base rates'!M$115)\n+($J382*'fnd base rates'!M$119)\n+($K382*'fnd base rates'!M$120)\n+($M382*'fnd base rates'!M$122)\n+($N382*'fnd base rates'!M$123)\n+($O382*'fnd base rates'!M$124)\n+($P382*VLOOKUP($S382+15,rate_basefnd,13)))","v":0},17570.918902889367,null,455128007,"455","128","007",1,2,17570.918902889367,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[455,455128128,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D383","v":0},{"$f":"'fnd enro'!E383","v":0},{"$f":"'fnd enro'!F383","v":36},{"$f":"'fnd enro'!G383","v":173},{"$f":"'fnd enro'!H383","v":92},{"$f":"'fnd enro'!I383","v":0},{"$f":"'fnd enro'!J383","v":0},{"$f":"'fnd enro'!K383","v":11.4079},{"$f":"'fnd enro'!L383","v":0},{"$f":"'fnd enro'!M383+'fnd enro'!N383","v":24},{"$f":"'fnd enro'!O383","v":9},{"$f":"'fnd enro'!P383","v":0},{"$f":"'fnd enro'!Q383+'fnd enro'!R383","v":65},{"$f":"'fnd enro'!T383","v":301},1,{"$f":"VALUE('fnd enro'!S383)","v":4},null,{"$f":"(($D383*'fnd base rates'!C$110)\n+($E383*'fnd base rates'!C$111)\n+($F383*'fnd base rates'!C$112)\n+($G383*'fnd base rates'!C$113)\n+($H383*'fnd base rates'!C$114)\n+($I383*'fnd base rates'!C$115)\n+($J383*'fnd base rates'!C$119)\n+($K383*'fnd base rates'!C$120)\n+($M383*'fnd base rates'!C$122)\n+($N383*'fnd base rates'!C$123)\n+($O383*'fnd base rates'!C$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,3)))\n*$R383","v":155264.50134199994},{"$f":"(($D383*'fnd base rates'!D$110)\n+($E383*'fnd base rates'!D$111)\n+($F383*'fnd base rates'!D$112)\n+($G383*'fnd base rates'!D$113)\n+($H383*'fnd base rates'!D$114)\n+($I383*'fnd base rates'!D$115)\n+($J383*'fnd base rates'!D$119)\n+($K383*'fnd base rates'!D$120)\n+($M383*'fnd base rates'!D$122)\n+($N383*'fnd base rates'!D$123)\n+($O383*'fnd base rates'!D$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,4)))\n*$R383","v":234556.63},{"$f":"(($D383*'fnd base rates'!E$110)\n+($E383*'fnd base rates'!E$111)\n+($F383*'fnd base rates'!E$112)\n+($G383*'fnd base rates'!E$113)\n+($H383*'fnd base rates'!E$114)\n+($I383*'fnd base rates'!E$115)\n+($J383*'fnd base rates'!E$119)\n+($K383*'fnd base rates'!E$120)\n+($M383*'fnd base rates'!E$122)\n+($N383*'fnd base rates'!E$123)\n+($O383*'fnd base rates'!E$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,5)))\n*$R383","v":1238190.6734249999},{"$f":"(($D383*'fnd base rates'!F$110)\n+($E383*'fnd base rates'!F$111)\n+($F383*'fnd base rates'!F$112)\n+($G383*'fnd base rates'!F$113)\n+($H383*'fnd base rates'!F$114)\n+($I383*'fnd base rates'!F$115)\n+($J383*'fnd base rates'!F$119)\n+($K383*'fnd base rates'!F$120)\n+($M383*'fnd base rates'!F$122)\n+($N383*'fnd base rates'!F$123)\n+($O383*'fnd base rates'!F$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,6)))\n*$R383","v":329459.627415},{"$f":"(($D383*'fnd base rates'!G$110)\n+($E383*'fnd base rates'!G$111)\n+($F383*'fnd base rates'!G$112)\n+($G383*'fnd base rates'!G$113)\n+($H383*'fnd base rates'!G$114)\n+($I383*'fnd base rates'!G$115)\n+($J383*'fnd base rates'!G$119)\n+($K383*'fnd base rates'!G$120)\n+($M383*'fnd base rates'!G$122)\n+($N383*'fnd base rates'!G$123)\n+($O383*'fnd base rates'!G$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,7)))\n*$R383","v":53752.529502999998},{"$f":"(($D383*'fnd base rates'!H$110)\n+($E383*'fnd base rates'!H$111)\n+($F383*'fnd base rates'!H$112)\n+($G383*'fnd base rates'!H$113)\n+($H383*'fnd base rates'!H$114)\n+($I383*'fnd base rates'!H$115)\n+($J383*'fnd base rates'!H$119)\n+($K383*'fnd base rates'!H$120)\n+($M383*'fnd base rates'!H$122)\n+($N383*'fnd base rates'!H$123)\n+($O383*'fnd base rates'!H$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,8)))","v":150633.29697799997},{"$f":"(($D383*'fnd base rates'!I$110)\n+($E383*'fnd base rates'!I$111)\n+($F383*'fnd base rates'!I$112)\n+($G383*'fnd base rates'!I$113)\n+($H383*'fnd base rates'!I$114)\n+($I383*'fnd base rates'!I$115)\n+($J383*'fnd base rates'!I$119)\n+($K383*'fnd base rates'!I$120)\n+($M383*'fnd base rates'!I$122)\n+($N383*'fnd base rates'!I$123)\n+($O383*'fnd base rates'!I$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,9)))\n*$R383","v":86957.060000000012},{"$f":"(($D383*'fnd base rates'!J$110)\n+($E383*'fnd base rates'!J$111)\n+($F383*'fnd base rates'!J$112)\n+($G383*'fnd base rates'!J$113)\n+($H383*'fnd base rates'!J$114)\n+($I383*'fnd base rates'!J$115)\n+($J383*'fnd base rates'!J$119)\n+($K383*'fnd base rates'!J$120)\n+($M383*'fnd base rates'!J$122)\n+($N383*'fnd base rates'!J$123)\n+($O383*'fnd base rates'!J$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,10)))\n*$R383","v":83013.26999999999},{"$f":"(($D383*'fnd base rates'!K$110)\n+($E383*'fnd base rates'!K$111)\n+($F383*'fnd base rates'!K$112)\n+($G383*'fnd base rates'!K$113)\n+($H383*'fnd base rates'!K$114)\n+($I383*'fnd base rates'!K$115)\n+($J383*'fnd base rates'!K$119)\n+($K383*'fnd base rates'!K$120)\n+($M383*'fnd base rates'!K$122)\n+($N383*'fnd base rates'!K$123)\n+($O383*'fnd base rates'!K$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,11)))\n*$R383","v":321772.72656099993},{"$f":"(($D383*'fnd base rates'!L$110)\n+($E383*'fnd base rates'!L$111)\n+($F383*'fnd base rates'!L$112)\n+($G383*'fnd base rates'!L$113)\n+($H383*'fnd base rates'!L$114)\n+($I383*'fnd base rates'!L$115)\n+($J383*'fnd base rates'!L$119)\n+($K383*'fnd base rates'!L$120)\n+($M383*'fnd base rates'!L$122)\n+($N383*'fnd base rates'!L$123)\n+($O383*'fnd base rates'!L$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,12)))","v":387919.91715095093},{"$f":"(($D383*'fnd base rates'!M$110)\n+($E383*'fnd base rates'!M$111)\n+($F383*'fnd base rates'!M$112)\n+($G383*'fnd base rates'!M$113)\n+($H383*'fnd base rates'!M$114)\n+($I383*'fnd base rates'!M$115)\n+($J383*'fnd base rates'!M$119)\n+($K383*'fnd base rates'!M$120)\n+($M383*'fnd base rates'!M$122)\n+($N383*'fnd base rates'!M$123)\n+($O383*'fnd base rates'!M$124)\n+($P383*VLOOKUP($S383+15,rate_basefnd,13)))","v":0},3041520.2323749512,null,455128128,"455","128","128",1,301,3041520.2323749512,10105,0,10105,null,null,null,null,null,10105,0,10105,-5,10110,50,10060]
[455,455128745,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D384","v":0},{"$f":"'fnd enro'!E384","v":0},{"$f":"'fnd enro'!F384","v":0},{"$f":"'fnd enro'!G384","v":1},{"$f":"'fnd enro'!H384","v":0},{"$f":"'fnd enro'!I384","v":0},{"$f":"'fnd enro'!J384","v":0},{"$f":"'fnd enro'!K384","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L384","v":0},{"$f":"'fnd enro'!M384+'fnd enro'!N384","v":0},{"$f":"'fnd enro'!O384","v":0},{"$f":"'fnd enro'!P384","v":0},{"$f":"'fnd enro'!Q384+'fnd enro'!R384","v":1},{"$f":"'fnd enro'!T384","v":1},1,{"$f":"VALUE('fnd enro'!S384)","v":10},null,{"$f":"(($D384*'fnd base rates'!C$110)\n+($E384*'fnd base rates'!C$111)\n+($F384*'fnd base rates'!C$112)\n+($G384*'fnd base rates'!C$113)\n+($H384*'fnd base rates'!C$114)\n+($I384*'fnd base rates'!C$115)\n+($J384*'fnd base rates'!C$119)\n+($K384*'fnd base rates'!C$120)\n+($M384*'fnd base rates'!C$122)\n+($N384*'fnd base rates'!C$123)\n+($O384*'fnd base rates'!C$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,3)))\n*$R384","v":556.74874199999999},{"$f":"(($D384*'fnd base rates'!D$110)\n+($E384*'fnd base rates'!D$111)\n+($F384*'fnd base rates'!D$112)\n+($G384*'fnd base rates'!D$113)\n+($H384*'fnd base rates'!D$114)\n+($I384*'fnd base rates'!D$115)\n+($J384*'fnd base rates'!D$119)\n+($K384*'fnd base rates'!D$120)\n+($M384*'fnd base rates'!D$122)\n+($N384*'fnd base rates'!D$123)\n+($O384*'fnd base rates'!D$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,4)))\n*$R384","v":1003.05},{"$f":"(($D384*'fnd base rates'!E$110)\n+($E384*'fnd base rates'!E$111)\n+($F384*'fnd base rates'!E$112)\n+($G384*'fnd base rates'!E$113)\n+($H384*'fnd base rates'!E$114)\n+($I384*'fnd base rates'!E$115)\n+($J384*'fnd base rates'!E$119)\n+($K384*'fnd base rates'!E$120)\n+($M384*'fnd base rates'!E$122)\n+($N384*'fnd base rates'!E$123)\n+($O384*'fnd base rates'!E$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,5)))\n*$R384","v":6465.6259250000003},{"$f":"(($D384*'fnd base rates'!F$110)\n+($E384*'fnd base rates'!F$111)\n+($F384*'fnd base rates'!F$112)\n+($G384*'fnd base rates'!F$113)\n+($H384*'fnd base rates'!F$114)\n+($I384*'fnd base rates'!F$115)\n+($J384*'fnd base rates'!F$119)\n+($K384*'fnd base rates'!F$120)\n+($M384*'fnd base rates'!F$122)\n+($N384*'fnd base rates'!F$123)\n+($O384*'fnd base rates'!F$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,6)))\n*$R384","v":1148.3229150000002},{"$f":"(($D384*'fnd base rates'!G$110)\n+($E384*'fnd base rates'!G$111)\n+($F384*'fnd base rates'!G$112)\n+($G384*'fnd base rates'!G$113)\n+($H384*'fnd base rates'!G$114)\n+($I384*'fnd base rates'!G$115)\n+($J384*'fnd base rates'!G$119)\n+($K384*'fnd base rates'!G$120)\n+($M384*'fnd base rates'!G$122)\n+($N384*'fnd base rates'!G$123)\n+($O384*'fnd base rates'!G$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,7)))\n*$R384","v":284.55860300000001},{"$f":"(($D384*'fnd base rates'!H$110)\n+($E384*'fnd base rates'!H$111)\n+($F384*'fnd base rates'!H$112)\n+($G384*'fnd base rates'!H$113)\n+($H384*'fnd base rates'!H$114)\n+($I384*'fnd base rates'!H$115)\n+($J384*'fnd base rates'!H$119)\n+($K384*'fnd base rates'!H$120)\n+($M384*'fnd base rates'!H$122)\n+($N384*'fnd base rates'!H$123)\n+($O384*'fnd base rates'!H$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D384*'fnd base rates'!I$110)\n+($E384*'fnd base rates'!I$111)\n+($F384*'fnd base rates'!I$112)\n+($G384*'fnd base rates'!I$113)\n+($H384*'fnd base rates'!I$114)\n+($I384*'fnd base rates'!I$115)\n+($J384*'fnd base rates'!I$119)\n+($K384*'fnd base rates'!I$120)\n+($M384*'fnd base rates'!I$122)\n+($N384*'fnd base rates'!I$123)\n+($O384*'fnd base rates'!I$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,9)))\n*$R384","v":352.88},{"$f":"(($D384*'fnd base rates'!J$110)\n+($E384*'fnd base rates'!J$111)\n+($F384*'fnd base rates'!J$112)\n+($G384*'fnd base rates'!J$113)\n+($H384*'fnd base rates'!J$114)\n+($I384*'fnd base rates'!J$115)\n+($J384*'fnd base rates'!J$119)\n+($K384*'fnd base rates'!J$120)\n+($M384*'fnd base rates'!J$122)\n+($N384*'fnd base rates'!J$123)\n+($O384*'fnd base rates'!J$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,10)))\n*$R384","v":747.26},{"$f":"(($D384*'fnd base rates'!K$110)\n+($E384*'fnd base rates'!K$111)\n+($F384*'fnd base rates'!K$112)\n+($G384*'fnd base rates'!K$113)\n+($H384*'fnd base rates'!K$114)\n+($I384*'fnd base rates'!K$115)\n+($J384*'fnd base rates'!K$119)\n+($K384*'fnd base rates'!K$120)\n+($M384*'fnd base rates'!K$122)\n+($N384*'fnd base rates'!K$123)\n+($O384*'fnd base rates'!K$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,11)))\n*$R384","v":1015.818261},{"$f":"(($D384*'fnd base rates'!L$110)\n+($E384*'fnd base rates'!L$111)\n+($F384*'fnd base rates'!L$112)\n+($G384*'fnd base rates'!L$113)\n+($H384*'fnd base rates'!L$114)\n+($I384*'fnd base rates'!L$115)\n+($J384*'fnd base rates'!L$119)\n+($K384*'fnd base rates'!L$120)\n+($M384*'fnd base rates'!L$122)\n+($N384*'fnd base rates'!L$123)\n+($O384*'fnd base rates'!L$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D384*'fnd base rates'!M$110)\n+($E384*'fnd base rates'!M$111)\n+($F384*'fnd base rates'!M$112)\n+($G384*'fnd base rates'!M$113)\n+($H384*'fnd base rates'!M$114)\n+($I384*'fnd base rates'!M$115)\n+($J384*'fnd base rates'!M$119)\n+($K384*'fnd base rates'!M$120)\n+($M384*'fnd base rates'!M$122)\n+($N384*'fnd base rates'!M$123)\n+($O384*'fnd base rates'!M$124)\n+($P384*VLOOKUP($S384+15,rate_basefnd,13)))","v":0},13712.538503003609,null,455128745,"455","128","745",1,1,13712.538503003609,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[456,456160009,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D385","v":0},{"$f":"'fnd enro'!E385","v":0},{"$f":"'fnd enro'!F385","v":0},{"$f":"'fnd enro'!G385","v":1},{"$f":"'fnd enro'!H385","v":0},{"$f":"'fnd enro'!I385","v":0},{"$f":"'fnd enro'!J385","v":0},{"$f":"'fnd enro'!K385","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L385","v":0},{"$f":"'fnd enro'!M385+'fnd enro'!N385","v":0},{"$f":"'fnd enro'!O385","v":0},{"$f":"'fnd enro'!P385","v":0},{"$f":"'fnd enro'!Q385+'fnd enro'!R385","v":0},{"$f":"'fnd enro'!T385","v":1},1,{"$f":"VALUE('fnd enro'!S385)","v":1},null,{"$f":"(($D385*'fnd base rates'!C$110)\n+($E385*'fnd base rates'!C$111)\n+($F385*'fnd base rates'!C$112)\n+($G385*'fnd base rates'!C$113)\n+($H385*'fnd base rates'!C$114)\n+($I385*'fnd base rates'!C$115)\n+($J385*'fnd base rates'!C$119)\n+($K385*'fnd base rates'!C$120)\n+($M385*'fnd base rates'!C$122)\n+($N385*'fnd base rates'!C$123)\n+($O385*'fnd base rates'!C$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,3)))\n*$R385","v":494.44874200000004},{"$f":"(($D385*'fnd base rates'!D$110)\n+($E385*'fnd base rates'!D$111)\n+($F385*'fnd base rates'!D$112)\n+($G385*'fnd base rates'!D$113)\n+($H385*'fnd base rates'!D$114)\n+($I385*'fnd base rates'!D$115)\n+($J385*'fnd base rates'!D$119)\n+($K385*'fnd base rates'!D$120)\n+($M385*'fnd base rates'!D$122)\n+($N385*'fnd base rates'!D$123)\n+($O385*'fnd base rates'!D$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,4)))\n*$R385","v":707.86},{"$f":"(($D385*'fnd base rates'!E$110)\n+($E385*'fnd base rates'!E$111)\n+($F385*'fnd base rates'!E$112)\n+($G385*'fnd base rates'!E$113)\n+($H385*'fnd base rates'!E$114)\n+($I385*'fnd base rates'!E$115)\n+($J385*'fnd base rates'!E$119)\n+($K385*'fnd base rates'!E$120)\n+($M385*'fnd base rates'!E$122)\n+($N385*'fnd base rates'!E$123)\n+($O385*'fnd base rates'!E$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,5)))\n*$R385","v":3584.0059249999999},{"$f":"(($D385*'fnd base rates'!F$110)\n+($E385*'fnd base rates'!F$111)\n+($F385*'fnd base rates'!F$112)\n+($G385*'fnd base rates'!F$113)\n+($H385*'fnd base rates'!F$114)\n+($I385*'fnd base rates'!F$115)\n+($J385*'fnd base rates'!F$119)\n+($K385*'fnd base rates'!F$120)\n+($M385*'fnd base rates'!F$122)\n+($N385*'fnd base rates'!F$123)\n+($O385*'fnd base rates'!F$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,6)))\n*$R385","v":1148.3229150000002},{"$f":"(($D385*'fnd base rates'!G$110)\n+($E385*'fnd base rates'!G$111)\n+($F385*'fnd base rates'!G$112)\n+($G385*'fnd base rates'!G$113)\n+($H385*'fnd base rates'!G$114)\n+($I385*'fnd base rates'!G$115)\n+($J385*'fnd base rates'!G$119)\n+($K385*'fnd base rates'!G$120)\n+($M385*'fnd base rates'!G$122)\n+($N385*'fnd base rates'!G$123)\n+($O385*'fnd base rates'!G$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,7)))\n*$R385","v":144.75860299999999},{"$f":"(($D385*'fnd base rates'!H$110)\n+($E385*'fnd base rates'!H$111)\n+($F385*'fnd base rates'!H$112)\n+($G385*'fnd base rates'!H$113)\n+($H385*'fnd base rates'!H$114)\n+($I385*'fnd base rates'!H$115)\n+($J385*'fnd base rates'!H$119)\n+($K385*'fnd base rates'!H$120)\n+($M385*'fnd base rates'!H$122)\n+($N385*'fnd base rates'!H$123)\n+($O385*'fnd base rates'!H$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D385*'fnd base rates'!I$110)\n+($E385*'fnd base rates'!I$111)\n+($F385*'fnd base rates'!I$112)\n+($G385*'fnd base rates'!I$113)\n+($H385*'fnd base rates'!I$114)\n+($I385*'fnd base rates'!I$115)\n+($J385*'fnd base rates'!I$119)\n+($K385*'fnd base rates'!I$120)\n+($M385*'fnd base rates'!I$122)\n+($N385*'fnd base rates'!I$123)\n+($O385*'fnd base rates'!I$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,9)))\n*$R385","v":236.19},{"$f":"(($D385*'fnd base rates'!J$110)\n+($E385*'fnd base rates'!J$111)\n+($F385*'fnd base rates'!J$112)\n+($G385*'fnd base rates'!J$113)\n+($H385*'fnd base rates'!J$114)\n+($I385*'fnd base rates'!J$115)\n+($J385*'fnd base rates'!J$119)\n+($K385*'fnd base rates'!J$120)\n+($M385*'fnd base rates'!J$122)\n+($N385*'fnd base rates'!J$123)\n+($O385*'fnd base rates'!J$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,10)))\n*$R385","v":140.93},{"$f":"(($D385*'fnd base rates'!K$110)\n+($E385*'fnd base rates'!K$111)\n+($F385*'fnd base rates'!K$112)\n+($G385*'fnd base rates'!K$113)\n+($H385*'fnd base rates'!K$114)\n+($I385*'fnd base rates'!K$115)\n+($J385*'fnd base rates'!K$119)\n+($K385*'fnd base rates'!K$120)\n+($M385*'fnd base rates'!K$122)\n+($N385*'fnd base rates'!K$123)\n+($O385*'fnd base rates'!K$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,11)))\n*$R385","v":1015.818261},{"$f":"(($D385*'fnd base rates'!L$110)\n+($E385*'fnd base rates'!L$111)\n+($F385*'fnd base rates'!L$112)\n+($G385*'fnd base rates'!L$113)\n+($H385*'fnd base rates'!L$114)\n+($I385*'fnd base rates'!L$115)\n+($J385*'fnd base rates'!L$119)\n+($K385*'fnd base rates'!L$120)\n+($M385*'fnd base rates'!L$122)\n+($N385*'fnd base rates'!L$123)\n+($O385*'fnd base rates'!L$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D385*'fnd base rates'!M$110)\n+($E385*'fnd base rates'!M$111)\n+($F385*'fnd base rates'!M$112)\n+($G385*'fnd base rates'!M$113)\n+($H385*'fnd base rates'!M$114)\n+($I385*'fnd base rates'!M$115)\n+($J385*'fnd base rates'!M$119)\n+($K385*'fnd base rates'!M$120)\n+($M385*'fnd base rates'!M$122)\n+($N385*'fnd base rates'!M$123)\n+($O385*'fnd base rates'!M$124)\n+($P385*VLOOKUP($S385+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,456160009,"456","160","009",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[456,456160031,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D386","v":0},{"$f":"'fnd enro'!E386","v":0},{"$f":"'fnd enro'!F386","v":0},{"$f":"'fnd enro'!G386","v":4},{"$f":"'fnd enro'!H386","v":0},{"$f":"'fnd enro'!I386","v":0},{"$f":"'fnd enro'!J386","v":0},{"$f":"'fnd enro'!K386","v":0.15160000000000001},{"$f":"'fnd enro'!L386","v":0},{"$f":"'fnd enro'!M386+'fnd enro'!N386","v":0},{"$f":"'fnd enro'!O386","v":0},{"$f":"'fnd enro'!P386","v":0},{"$f":"'fnd enro'!Q386+'fnd enro'!R386","v":2},{"$f":"'fnd enro'!T386","v":4},1,{"$f":"VALUE('fnd enro'!S386)","v":10},null,{"$f":"(($D386*'fnd base rates'!C$110)\n+($E386*'fnd base rates'!C$111)\n+($F386*'fnd base rates'!C$112)\n+($G386*'fnd base rates'!C$113)\n+($H386*'fnd base rates'!C$114)\n+($I386*'fnd base rates'!C$115)\n+($J386*'fnd base rates'!C$119)\n+($K386*'fnd base rates'!C$120)\n+($M386*'fnd base rates'!C$122)\n+($N386*'fnd base rates'!C$123)\n+($O386*'fnd base rates'!C$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,3)))\n*$R386","v":2102.3949680000001},{"$f":"(($D386*'fnd base rates'!D$110)\n+($E386*'fnd base rates'!D$111)\n+($F386*'fnd base rates'!D$112)\n+($G386*'fnd base rates'!D$113)\n+($H386*'fnd base rates'!D$114)\n+($I386*'fnd base rates'!D$115)\n+($J386*'fnd base rates'!D$119)\n+($K386*'fnd base rates'!D$120)\n+($M386*'fnd base rates'!D$122)\n+($N386*'fnd base rates'!D$123)\n+($O386*'fnd base rates'!D$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,4)))\n*$R386","v":3421.82},{"$f":"(($D386*'fnd base rates'!E$110)\n+($E386*'fnd base rates'!E$111)\n+($F386*'fnd base rates'!E$112)\n+($G386*'fnd base rates'!E$113)\n+($H386*'fnd base rates'!E$114)\n+($I386*'fnd base rates'!E$115)\n+($J386*'fnd base rates'!E$119)\n+($K386*'fnd base rates'!E$120)\n+($M386*'fnd base rates'!E$122)\n+($N386*'fnd base rates'!E$123)\n+($O386*'fnd base rates'!E$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,5)))\n*$R386","v":20099.2637},{"$f":"(($D386*'fnd base rates'!F$110)\n+($E386*'fnd base rates'!F$111)\n+($F386*'fnd base rates'!F$112)\n+($G386*'fnd base rates'!F$113)\n+($H386*'fnd base rates'!F$114)\n+($I386*'fnd base rates'!F$115)\n+($J386*'fnd base rates'!F$119)\n+($K386*'fnd base rates'!F$120)\n+($M386*'fnd base rates'!F$122)\n+($N386*'fnd base rates'!F$123)\n+($O386*'fnd base rates'!F$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,6)))\n*$R386","v":4593.2916600000008},{"$f":"(($D386*'fnd base rates'!G$110)\n+($E386*'fnd base rates'!G$111)\n+($F386*'fnd base rates'!G$112)\n+($G386*'fnd base rates'!G$113)\n+($H386*'fnd base rates'!G$114)\n+($I386*'fnd base rates'!G$115)\n+($J386*'fnd base rates'!G$119)\n+($K386*'fnd base rates'!G$120)\n+($M386*'fnd base rates'!G$122)\n+($N386*'fnd base rates'!G$123)\n+($O386*'fnd base rates'!G$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,7)))\n*$R386","v":858.634412},{"$f":"(($D386*'fnd base rates'!H$110)\n+($E386*'fnd base rates'!H$111)\n+($F386*'fnd base rates'!H$112)\n+($G386*'fnd base rates'!H$113)\n+($H386*'fnd base rates'!H$114)\n+($I386*'fnd base rates'!H$115)\n+($J386*'fnd base rates'!H$119)\n+($K386*'fnd base rates'!H$120)\n+($M386*'fnd base rates'!H$122)\n+($N386*'fnd base rates'!H$123)\n+($O386*'fnd base rates'!H$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,8)))","v":1978.9543119999998},{"$f":"(($D386*'fnd base rates'!I$110)\n+($E386*'fnd base rates'!I$111)\n+($F386*'fnd base rates'!I$112)\n+($G386*'fnd base rates'!I$113)\n+($H386*'fnd base rates'!I$114)\n+($I386*'fnd base rates'!I$115)\n+($J386*'fnd base rates'!I$119)\n+($K386*'fnd base rates'!I$120)\n+($M386*'fnd base rates'!I$122)\n+($N386*'fnd base rates'!I$123)\n+($O386*'fnd base rates'!I$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,9)))\n*$R386","v":1178.1399999999999},{"$f":"(($D386*'fnd base rates'!J$110)\n+($E386*'fnd base rates'!J$111)\n+($F386*'fnd base rates'!J$112)\n+($G386*'fnd base rates'!J$113)\n+($H386*'fnd base rates'!J$114)\n+($I386*'fnd base rates'!J$115)\n+($J386*'fnd base rates'!J$119)\n+($K386*'fnd base rates'!J$120)\n+($M386*'fnd base rates'!J$122)\n+($N386*'fnd base rates'!J$123)\n+($O386*'fnd base rates'!J$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,10)))\n*$R386","v":1776.38},{"$f":"(($D386*'fnd base rates'!K$110)\n+($E386*'fnd base rates'!K$111)\n+($F386*'fnd base rates'!K$112)\n+($G386*'fnd base rates'!K$113)\n+($H386*'fnd base rates'!K$114)\n+($I386*'fnd base rates'!K$115)\n+($J386*'fnd base rates'!K$119)\n+($K386*'fnd base rates'!K$120)\n+($M386*'fnd base rates'!K$122)\n+($N386*'fnd base rates'!K$123)\n+($O386*'fnd base rates'!K$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,11)))\n*$R386","v":4063.273044},{"$f":"(($D386*'fnd base rates'!L$110)\n+($E386*'fnd base rates'!L$111)\n+($F386*'fnd base rates'!L$112)\n+($G386*'fnd base rates'!L$113)\n+($H386*'fnd base rates'!L$114)\n+($I386*'fnd base rates'!L$115)\n+($J386*'fnd base rates'!L$119)\n+($K386*'fnd base rates'!L$120)\n+($M386*'fnd base rates'!L$122)\n+($N386*'fnd base rates'!L$123)\n+($O386*'fnd base rates'!L$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,12)))","v":5599.0219160144397},{"$f":"(($D386*'fnd base rates'!M$110)\n+($E386*'fnd base rates'!M$111)\n+($F386*'fnd base rates'!M$112)\n+($G386*'fnd base rates'!M$113)\n+($H386*'fnd base rates'!M$114)\n+($I386*'fnd base rates'!M$115)\n+($J386*'fnd base rates'!M$119)\n+($K386*'fnd base rates'!M$120)\n+($M386*'fnd base rates'!M$122)\n+($N386*'fnd base rates'!M$123)\n+($O386*'fnd base rates'!M$124)\n+($P386*VLOOKUP($S386+15,rate_basefnd,13)))","v":0},45671.174012014439,null,456160031,"456","160","031",1,4,45671.174012014439,11418,0,11418,null,null,null,null,null,11418,0,11418,190,11228,18,11210]
[456,456160056,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D387","v":0},{"$f":"'fnd enro'!E387","v":0},{"$f":"'fnd enro'!F387","v":0},{"$f":"'fnd enro'!G387","v":2},{"$f":"'fnd enro'!H387","v":3},{"$f":"'fnd enro'!I387","v":0},{"$f":"'fnd enro'!J387","v":0},{"$f":"'fnd enro'!K387","v":0.1895},{"$f":"'fnd enro'!L387","v":0},{"$f":"'fnd enro'!M387+'fnd enro'!N387","v":0},{"$f":"'fnd enro'!O387","v":1},{"$f":"'fnd enro'!P387","v":0},{"$f":"'fnd enro'!Q387+'fnd enro'!R387","v":1},{"$f":"'fnd enro'!T387","v":5},1,{"$f":"VALUE('fnd enro'!S387)","v":4},null,{"$f":"(($D387*'fnd base rates'!C$110)\n+($E387*'fnd base rates'!C$111)\n+($F387*'fnd base rates'!C$112)\n+($G387*'fnd base rates'!C$113)\n+($H387*'fnd base rates'!C$114)\n+($I387*'fnd base rates'!C$115)\n+($J387*'fnd base rates'!C$119)\n+($K387*'fnd base rates'!C$120)\n+($M387*'fnd base rates'!C$122)\n+($N387*'fnd base rates'!C$123)\n+($O387*'fnd base rates'!C$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,3)))\n*$R387","v":2619.1937100000005},{"$f":"(($D387*'fnd base rates'!D$110)\n+($E387*'fnd base rates'!D$111)\n+($F387*'fnd base rates'!D$112)\n+($G387*'fnd base rates'!D$113)\n+($H387*'fnd base rates'!D$114)\n+($I387*'fnd base rates'!D$115)\n+($J387*'fnd base rates'!D$119)\n+($K387*'fnd base rates'!D$120)\n+($M387*'fnd base rates'!D$122)\n+($N387*'fnd base rates'!D$123)\n+($O387*'fnd base rates'!D$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,4)))\n*$R387","v":3953.83},{"$f":"(($D387*'fnd base rates'!E$110)\n+($E387*'fnd base rates'!E$111)\n+($F387*'fnd base rates'!E$112)\n+($G387*'fnd base rates'!E$113)\n+($H387*'fnd base rates'!E$114)\n+($I387*'fnd base rates'!E$115)\n+($J387*'fnd base rates'!E$119)\n+($K387*'fnd base rates'!E$120)\n+($M387*'fnd base rates'!E$122)\n+($N387*'fnd base rates'!E$123)\n+($O387*'fnd base rates'!E$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,5)))\n*$R387","v":20342.549625},{"$f":"(($D387*'fnd base rates'!F$110)\n+($E387*'fnd base rates'!F$111)\n+($F387*'fnd base rates'!F$112)\n+($G387*'fnd base rates'!F$113)\n+($H387*'fnd base rates'!F$114)\n+($I387*'fnd base rates'!F$115)\n+($J387*'fnd base rates'!F$119)\n+($K387*'fnd base rates'!F$120)\n+($M387*'fnd base rates'!F$122)\n+($N387*'fnd base rates'!F$123)\n+($O387*'fnd base rates'!F$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,6)))\n*$R387","v":5206.9445749999995},{"$f":"(($D387*'fnd base rates'!G$110)\n+($E387*'fnd base rates'!G$111)\n+($F387*'fnd base rates'!G$112)\n+($G387*'fnd base rates'!G$113)\n+($H387*'fnd base rates'!G$114)\n+($I387*'fnd base rates'!G$115)\n+($J387*'fnd base rates'!G$119)\n+($K387*'fnd base rates'!G$120)\n+($M387*'fnd base rates'!G$122)\n+($N387*'fnd base rates'!G$123)\n+($O387*'fnd base rates'!G$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,7)))\n*$R387","v":921.503015},{"$f":"(($D387*'fnd base rates'!H$110)\n+($E387*'fnd base rates'!H$111)\n+($F387*'fnd base rates'!H$112)\n+($G387*'fnd base rates'!H$113)\n+($H387*'fnd base rates'!H$114)\n+($I387*'fnd base rates'!H$115)\n+($J387*'fnd base rates'!H$119)\n+($K387*'fnd base rates'!H$120)\n+($M387*'fnd base rates'!H$122)\n+($N387*'fnd base rates'!H$123)\n+($O387*'fnd base rates'!H$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,8)))","v":2556.0778899999996},{"$f":"(($D387*'fnd base rates'!I$110)\n+($E387*'fnd base rates'!I$111)\n+($F387*'fnd base rates'!I$112)\n+($G387*'fnd base rates'!I$113)\n+($H387*'fnd base rates'!I$114)\n+($I387*'fnd base rates'!I$115)\n+($J387*'fnd base rates'!I$119)\n+($K387*'fnd base rates'!I$120)\n+($M387*'fnd base rates'!I$122)\n+($N387*'fnd base rates'!I$123)\n+($O387*'fnd base rates'!I$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,9)))\n*$R387","v":1584.8700000000001},{"$f":"(($D387*'fnd base rates'!J$110)\n+($E387*'fnd base rates'!J$111)\n+($F387*'fnd base rates'!J$112)\n+($G387*'fnd base rates'!J$113)\n+($H387*'fnd base rates'!J$114)\n+($I387*'fnd base rates'!J$115)\n+($J387*'fnd base rates'!J$119)\n+($K387*'fnd base rates'!J$120)\n+($M387*'fnd base rates'!J$122)\n+($N387*'fnd base rates'!J$123)\n+($O387*'fnd base rates'!J$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,10)))\n*$R387","v":1508.63},{"$f":"(($D387*'fnd base rates'!K$110)\n+($E387*'fnd base rates'!K$111)\n+($F387*'fnd base rates'!K$112)\n+($G387*'fnd base rates'!K$113)\n+($H387*'fnd base rates'!K$114)\n+($I387*'fnd base rates'!K$115)\n+($J387*'fnd base rates'!K$119)\n+($K387*'fnd base rates'!K$120)\n+($M387*'fnd base rates'!K$122)\n+($N387*'fnd base rates'!K$123)\n+($O387*'fnd base rates'!K$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,11)))\n*$R387","v":5589.4113049999996},{"$f":"(($D387*'fnd base rates'!L$110)\n+($E387*'fnd base rates'!L$111)\n+($F387*'fnd base rates'!L$112)\n+($G387*'fnd base rates'!L$113)\n+($H387*'fnd base rates'!L$114)\n+($I387*'fnd base rates'!L$115)\n+($J387*'fnd base rates'!L$119)\n+($K387*'fnd base rates'!L$120)\n+($M387*'fnd base rates'!L$122)\n+($N387*'fnd base rates'!L$123)\n+($O387*'fnd base rates'!L$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,12)))","v":6579.7652403412649},{"$f":"(($D387*'fnd base rates'!M$110)\n+($E387*'fnd base rates'!M$111)\n+($F387*'fnd base rates'!M$112)\n+($G387*'fnd base rates'!M$113)\n+($H387*'fnd base rates'!M$114)\n+($I387*'fnd base rates'!M$115)\n+($J387*'fnd base rates'!M$119)\n+($K387*'fnd base rates'!M$120)\n+($M387*'fnd base rates'!M$122)\n+($N387*'fnd base rates'!M$123)\n+($O387*'fnd base rates'!M$124)\n+($P387*VLOOKUP($S387+15,rate_basefnd,13)))","v":0},50862.775360341271,null,456160056,"456","160","056",1,5,50862.775360341271,10173,0,10173,null,null,null,null,null,10173,0,10173,-71,10244,558,9686]
[456,456160079,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D388","v":1},{"$f":"'fnd enro'!E388","v":0},{"$f":"'fnd enro'!F388","v":2},{"$f":"'fnd enro'!G388","v":16},{"$f":"'fnd enro'!H388","v":11},{"$f":"'fnd enro'!I388","v":0},{"$f":"'fnd enro'!J388","v":0},{"$f":"'fnd enro'!K388","v":1.0991},{"$f":"'fnd enro'!L388","v":0},{"$f":"'fnd enro'!M388+'fnd enro'!N388","v":10},{"$f":"'fnd enro'!O388","v":5},{"$f":"'fnd enro'!P388","v":0},{"$f":"'fnd enro'!Q388+'fnd enro'!R388","v":14},{"$f":"'fnd enro'!T388","v":30},1,{"$f":"VALUE('fnd enro'!S388)","v":9},null,{"$f":"(($D388*'fnd base rates'!C$110)\n+($E388*'fnd base rates'!C$111)\n+($F388*'fnd base rates'!C$112)\n+($G388*'fnd base rates'!C$113)\n+($H388*'fnd base rates'!C$114)\n+($I388*'fnd base rates'!C$115)\n+($J388*'fnd base rates'!C$119)\n+($K388*'fnd base rates'!C$120)\n+($M388*'fnd base rates'!C$122)\n+($N388*'fnd base rates'!C$123)\n+($O388*'fnd base rates'!C$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,3)))\n*$R388","v":16761.083517999999},{"$f":"(($D388*'fnd base rates'!D$110)\n+($E388*'fnd base rates'!D$111)\n+($F388*'fnd base rates'!D$112)\n+($G388*'fnd base rates'!D$113)\n+($H388*'fnd base rates'!D$114)\n+($I388*'fnd base rates'!D$115)\n+($J388*'fnd base rates'!D$119)\n+($K388*'fnd base rates'!D$120)\n+($M388*'fnd base rates'!D$122)\n+($N388*'fnd base rates'!D$123)\n+($O388*'fnd base rates'!D$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,4)))\n*$R388","v":27327},{"$f":"(($D388*'fnd base rates'!E$110)\n+($E388*'fnd base rates'!E$111)\n+($F388*'fnd base rates'!E$112)\n+($G388*'fnd base rates'!E$113)\n+($H388*'fnd base rates'!E$114)\n+($I388*'fnd base rates'!E$115)\n+($J388*'fnd base rates'!E$119)\n+($K388*'fnd base rates'!E$120)\n+($M388*'fnd base rates'!E$122)\n+($N388*'fnd base rates'!E$123)\n+($O388*'fnd base rates'!E$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,5)))\n*$R388","v":157556.42182500003},{"$f":"(($D388*'fnd base rates'!F$110)\n+($E388*'fnd base rates'!F$111)\n+($F388*'fnd base rates'!F$112)\n+($G388*'fnd base rates'!F$113)\n+($H388*'fnd base rates'!F$114)\n+($I388*'fnd base rates'!F$115)\n+($J388*'fnd base rates'!F$119)\n+($K388*'fnd base rates'!F$120)\n+($M388*'fnd base rates'!F$122)\n+($N388*'fnd base rates'!F$123)\n+($O388*'fnd base rates'!F$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,6)))\n*$R388","v":33554.514535000002},{"$f":"(($D388*'fnd base rates'!G$110)\n+($E388*'fnd base rates'!G$111)\n+($F388*'fnd base rates'!G$112)\n+($G388*'fnd base rates'!G$113)\n+($H388*'fnd base rates'!G$114)\n+($I388*'fnd base rates'!G$115)\n+($J388*'fnd base rates'!G$119)\n+($K388*'fnd base rates'!G$120)\n+($M388*'fnd base rates'!G$122)\n+($N388*'fnd base rates'!G$123)\n+($O388*'fnd base rates'!G$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,7)))\n*$R388","v":6981.8294869999991},{"$f":"(($D388*'fnd base rates'!H$110)\n+($E388*'fnd base rates'!H$111)\n+($F388*'fnd base rates'!H$112)\n+($G388*'fnd base rates'!H$113)\n+($H388*'fnd base rates'!H$114)\n+($I388*'fnd base rates'!H$115)\n+($J388*'fnd base rates'!H$119)\n+($K388*'fnd base rates'!H$120)\n+($M388*'fnd base rates'!H$122)\n+($N388*'fnd base rates'!H$123)\n+($O388*'fnd base rates'!H$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,8)))","v":16280.813762000002},{"$f":"(($D388*'fnd base rates'!I$110)\n+($E388*'fnd base rates'!I$111)\n+($F388*'fnd base rates'!I$112)\n+($G388*'fnd base rates'!I$113)\n+($H388*'fnd base rates'!I$114)\n+($I388*'fnd base rates'!I$115)\n+($J388*'fnd base rates'!I$119)\n+($K388*'fnd base rates'!I$120)\n+($M388*'fnd base rates'!I$122)\n+($N388*'fnd base rates'!I$123)\n+($O388*'fnd base rates'!I$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,9)))\n*$R388","v":10455.33},{"$f":"(($D388*'fnd base rates'!J$110)\n+($E388*'fnd base rates'!J$111)\n+($F388*'fnd base rates'!J$112)\n+($G388*'fnd base rates'!J$113)\n+($H388*'fnd base rates'!J$114)\n+($I388*'fnd base rates'!J$115)\n+($J388*'fnd base rates'!J$119)\n+($K388*'fnd base rates'!J$120)\n+($M388*'fnd base rates'!J$122)\n+($N388*'fnd base rates'!J$123)\n+($O388*'fnd base rates'!J$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,10)))\n*$R388","v":13669.44},{"$f":"(($D388*'fnd base rates'!K$110)\n+($E388*'fnd base rates'!K$111)\n+($F388*'fnd base rates'!K$112)\n+($G388*'fnd base rates'!K$113)\n+($H388*'fnd base rates'!K$114)\n+($I388*'fnd base rates'!K$115)\n+($J388*'fnd base rates'!K$119)\n+($K388*'fnd base rates'!K$120)\n+($M388*'fnd base rates'!K$122)\n+($N388*'fnd base rates'!K$123)\n+($O388*'fnd base rates'!K$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,11)))\n*$R388","v":34861.669568999998},{"$f":"(($D388*'fnd base rates'!L$110)\n+($E388*'fnd base rates'!L$111)\n+($F388*'fnd base rates'!L$112)\n+($G388*'fnd base rates'!L$113)\n+($H388*'fnd base rates'!L$114)\n+($I388*'fnd base rates'!L$115)\n+($J388*'fnd base rates'!L$119)\n+($K388*'fnd base rates'!L$120)\n+($M388*'fnd base rates'!L$122)\n+($N388*'fnd base rates'!L$123)\n+($O388*'fnd base rates'!L$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,12)))","v":44853.109351628795},{"$f":"(($D388*'fnd base rates'!M$110)\n+($E388*'fnd base rates'!M$111)\n+($F388*'fnd base rates'!M$112)\n+($G388*'fnd base rates'!M$113)\n+($H388*'fnd base rates'!M$114)\n+($I388*'fnd base rates'!M$115)\n+($J388*'fnd base rates'!M$119)\n+($K388*'fnd base rates'!M$120)\n+($M388*'fnd base rates'!M$122)\n+($N388*'fnd base rates'!M$123)\n+($O388*'fnd base rates'!M$124)\n+($P388*VLOOKUP($S388+15,rate_basefnd,13)))","v":0},362301.21204762888,null,456160079,"456","160","079",1,30,362301.21204762888,12077,0,12077,null,null,null,null,null,12077,0,12077,135,11942,598,11344]
[456,456160128,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D389","v":0},{"$f":"'fnd enro'!E389","v":0},{"$f":"'fnd enro'!F389","v":0},{"$f":"'fnd enro'!G389","v":2},{"$f":"'fnd enro'!H389","v":0},{"$f":"'fnd enro'!I389","v":0},{"$f":"'fnd enro'!J389","v":0},{"$f":"'fnd enro'!K389","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L389","v":0},{"$f":"'fnd enro'!M389+'fnd enro'!N389","v":0},{"$f":"'fnd enro'!O389","v":0},{"$f":"'fnd enro'!P389","v":0},{"$f":"'fnd enro'!Q389+'fnd enro'!R389","v":0},{"$f":"'fnd enro'!T389","v":2},1,{"$f":"VALUE('fnd enro'!S389)","v":1},null,{"$f":"(($D389*'fnd base rates'!C$110)\n+($E389*'fnd base rates'!C$111)\n+($F389*'fnd base rates'!C$112)\n+($G389*'fnd base rates'!C$113)\n+($H389*'fnd base rates'!C$114)\n+($I389*'fnd base rates'!C$115)\n+($J389*'fnd base rates'!C$119)\n+($K389*'fnd base rates'!C$120)\n+($M389*'fnd base rates'!C$122)\n+($N389*'fnd base rates'!C$123)\n+($O389*'fnd base rates'!C$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,3)))\n*$R389","v":988.89748400000008},{"$f":"(($D389*'fnd base rates'!D$110)\n+($E389*'fnd base rates'!D$111)\n+($F389*'fnd base rates'!D$112)\n+($G389*'fnd base rates'!D$113)\n+($H389*'fnd base rates'!D$114)\n+($I389*'fnd base rates'!D$115)\n+($J389*'fnd base rates'!D$119)\n+($K389*'fnd base rates'!D$120)\n+($M389*'fnd base rates'!D$122)\n+($N389*'fnd base rates'!D$123)\n+($O389*'fnd base rates'!D$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,4)))\n*$R389","v":1415.72},{"$f":"(($D389*'fnd base rates'!E$110)\n+($E389*'fnd base rates'!E$111)\n+($F389*'fnd base rates'!E$112)\n+($G389*'fnd base rates'!E$113)\n+($H389*'fnd base rates'!E$114)\n+($I389*'fnd base rates'!E$115)\n+($J389*'fnd base rates'!E$119)\n+($K389*'fnd base rates'!E$120)\n+($M389*'fnd base rates'!E$122)\n+($N389*'fnd base rates'!E$123)\n+($O389*'fnd base rates'!E$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,5)))\n*$R389","v":7168.0118499999999},{"$f":"(($D389*'fnd base rates'!F$110)\n+($E389*'fnd base rates'!F$111)\n+($F389*'fnd base rates'!F$112)\n+($G389*'fnd base rates'!F$113)\n+($H389*'fnd base rates'!F$114)\n+($I389*'fnd base rates'!F$115)\n+($J389*'fnd base rates'!F$119)\n+($K389*'fnd base rates'!F$120)\n+($M389*'fnd base rates'!F$122)\n+($N389*'fnd base rates'!F$123)\n+($O389*'fnd base rates'!F$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,6)))\n*$R389","v":2296.6458300000004},{"$f":"(($D389*'fnd base rates'!G$110)\n+($E389*'fnd base rates'!G$111)\n+($F389*'fnd base rates'!G$112)\n+($G389*'fnd base rates'!G$113)\n+($H389*'fnd base rates'!G$114)\n+($I389*'fnd base rates'!G$115)\n+($J389*'fnd base rates'!G$119)\n+($K389*'fnd base rates'!G$120)\n+($M389*'fnd base rates'!G$122)\n+($N389*'fnd base rates'!G$123)\n+($O389*'fnd base rates'!G$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,7)))\n*$R389","v":289.51720599999999},{"$f":"(($D389*'fnd base rates'!H$110)\n+($E389*'fnd base rates'!H$111)\n+($F389*'fnd base rates'!H$112)\n+($G389*'fnd base rates'!H$113)\n+($H389*'fnd base rates'!H$114)\n+($I389*'fnd base rates'!H$115)\n+($J389*'fnd base rates'!H$119)\n+($K389*'fnd base rates'!H$120)\n+($M389*'fnd base rates'!H$122)\n+($N389*'fnd base rates'!H$123)\n+($O389*'fnd base rates'!H$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D389*'fnd base rates'!I$110)\n+($E389*'fnd base rates'!I$111)\n+($F389*'fnd base rates'!I$112)\n+($G389*'fnd base rates'!I$113)\n+($H389*'fnd base rates'!I$114)\n+($I389*'fnd base rates'!I$115)\n+($J389*'fnd base rates'!I$119)\n+($K389*'fnd base rates'!I$120)\n+($M389*'fnd base rates'!I$122)\n+($N389*'fnd base rates'!I$123)\n+($O389*'fnd base rates'!I$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,9)))\n*$R389","v":472.38},{"$f":"(($D389*'fnd base rates'!J$110)\n+($E389*'fnd base rates'!J$111)\n+($F389*'fnd base rates'!J$112)\n+($G389*'fnd base rates'!J$113)\n+($H389*'fnd base rates'!J$114)\n+($I389*'fnd base rates'!J$115)\n+($J389*'fnd base rates'!J$119)\n+($K389*'fnd base rates'!J$120)\n+($M389*'fnd base rates'!J$122)\n+($N389*'fnd base rates'!J$123)\n+($O389*'fnd base rates'!J$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,10)))\n*$R389","v":281.86},{"$f":"(($D389*'fnd base rates'!K$110)\n+($E389*'fnd base rates'!K$111)\n+($F389*'fnd base rates'!K$112)\n+($G389*'fnd base rates'!K$113)\n+($H389*'fnd base rates'!K$114)\n+($I389*'fnd base rates'!K$115)\n+($J389*'fnd base rates'!K$119)\n+($K389*'fnd base rates'!K$120)\n+($M389*'fnd base rates'!K$122)\n+($N389*'fnd base rates'!K$123)\n+($O389*'fnd base rates'!K$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,11)))\n*$R389","v":2031.636522},{"$f":"(($D389*'fnd base rates'!L$110)\n+($E389*'fnd base rates'!L$111)\n+($F389*'fnd base rates'!L$112)\n+($G389*'fnd base rates'!L$113)\n+($H389*'fnd base rates'!L$114)\n+($I389*'fnd base rates'!L$115)\n+($J389*'fnd base rates'!L$119)\n+($K389*'fnd base rates'!L$120)\n+($M389*'fnd base rates'!L$122)\n+($N389*'fnd base rates'!L$123)\n+($O389*'fnd base rates'!L$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D389*'fnd base rates'!M$110)\n+($E389*'fnd base rates'!M$111)\n+($F389*'fnd base rates'!M$112)\n+($G389*'fnd base rates'!M$113)\n+($H389*'fnd base rates'!M$114)\n+($I389*'fnd base rates'!M$115)\n+($J389*'fnd base rates'!M$119)\n+($K389*'fnd base rates'!M$120)\n+($M389*'fnd base rates'!M$122)\n+($N389*'fnd base rates'!M$123)\n+($O389*'fnd base rates'!M$124)\n+($P389*VLOOKUP($S389+15,rate_basefnd,13)))","v":0},18246.097006007225,null,456160128,"456","160","128",1,2,18246.097006007225,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[456,456160149,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D390","v":0},{"$f":"'fnd enro'!E390","v":0},{"$f":"'fnd enro'!F390","v":0},{"$f":"'fnd enro'!G390","v":1},{"$f":"'fnd enro'!H390","v":0},{"$f":"'fnd enro'!I390","v":0},{"$f":"'fnd enro'!J390","v":0},{"$f":"'fnd enro'!K390","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L390","v":0},{"$f":"'fnd enro'!M390+'fnd enro'!N390","v":1},{"$f":"'fnd enro'!O390","v":0},{"$f":"'fnd enro'!P390","v":0},{"$f":"'fnd enro'!Q390+'fnd enro'!R390","v":0},{"$f":"'fnd enro'!T390","v":1},1,{"$f":"VALUE('fnd enro'!S390)","v":1},null,{"$f":"(($D390*'fnd base rates'!C$110)\n+($E390*'fnd base rates'!C$111)\n+($F390*'fnd base rates'!C$112)\n+($G390*'fnd base rates'!C$113)\n+($H390*'fnd base rates'!C$114)\n+($I390*'fnd base rates'!C$115)\n+($J390*'fnd base rates'!C$119)\n+($K390*'fnd base rates'!C$120)\n+($M390*'fnd base rates'!C$122)\n+($N390*'fnd base rates'!C$123)\n+($O390*'fnd base rates'!C$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,3)))\n*$R390","v":584.58874200000002},{"$f":"(($D390*'fnd base rates'!D$110)\n+($E390*'fnd base rates'!D$111)\n+($F390*'fnd base rates'!D$112)\n+($G390*'fnd base rates'!D$113)\n+($H390*'fnd base rates'!D$114)\n+($I390*'fnd base rates'!D$115)\n+($J390*'fnd base rates'!D$119)\n+($K390*'fnd base rates'!D$120)\n+($M390*'fnd base rates'!D$122)\n+($N390*'fnd base rates'!D$123)\n+($O390*'fnd base rates'!D$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,4)))\n*$R390","v":865.6},{"$f":"(($D390*'fnd base rates'!E$110)\n+($E390*'fnd base rates'!E$111)\n+($F390*'fnd base rates'!E$112)\n+($G390*'fnd base rates'!E$113)\n+($H390*'fnd base rates'!E$114)\n+($I390*'fnd base rates'!E$115)\n+($J390*'fnd base rates'!E$119)\n+($K390*'fnd base rates'!E$120)\n+($M390*'fnd base rates'!E$122)\n+($N390*'fnd base rates'!E$123)\n+($O390*'fnd base rates'!E$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,5)))\n*$R390","v":4688.1159250000001},{"$f":"(($D390*'fnd base rates'!F$110)\n+($E390*'fnd base rates'!F$111)\n+($F390*'fnd base rates'!F$112)\n+($G390*'fnd base rates'!F$113)\n+($H390*'fnd base rates'!F$114)\n+($I390*'fnd base rates'!F$115)\n+($J390*'fnd base rates'!F$119)\n+($K390*'fnd base rates'!F$120)\n+($M390*'fnd base rates'!F$122)\n+($N390*'fnd base rates'!F$123)\n+($O390*'fnd base rates'!F$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,6)))\n*$R390","v":1306.0629150000002},{"$f":"(($D390*'fnd base rates'!G$110)\n+($E390*'fnd base rates'!G$111)\n+($F390*'fnd base rates'!G$112)\n+($G390*'fnd base rates'!G$113)\n+($H390*'fnd base rates'!G$114)\n+($I390*'fnd base rates'!G$115)\n+($J390*'fnd base rates'!G$119)\n+($K390*'fnd base rates'!G$120)\n+($M390*'fnd base rates'!G$122)\n+($N390*'fnd base rates'!G$123)\n+($O390*'fnd base rates'!G$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,7)))\n*$R390","v":189.818603},{"$f":"(($D390*'fnd base rates'!H$110)\n+($E390*'fnd base rates'!H$111)\n+($F390*'fnd base rates'!H$112)\n+($G390*'fnd base rates'!H$113)\n+($H390*'fnd base rates'!H$114)\n+($I390*'fnd base rates'!H$115)\n+($J390*'fnd base rates'!H$119)\n+($K390*'fnd base rates'!H$120)\n+($M390*'fnd base rates'!H$122)\n+($N390*'fnd base rates'!H$123)\n+($O390*'fnd base rates'!H$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D390*'fnd base rates'!I$110)\n+($E390*'fnd base rates'!I$111)\n+($F390*'fnd base rates'!I$112)\n+($G390*'fnd base rates'!I$113)\n+($H390*'fnd base rates'!I$114)\n+($I390*'fnd base rates'!I$115)\n+($J390*'fnd base rates'!I$119)\n+($K390*'fnd base rates'!I$120)\n+($M390*'fnd base rates'!I$122)\n+($N390*'fnd base rates'!I$123)\n+($O390*'fnd base rates'!I$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,9)))\n*$R390","v":303.78999999999996},{"$f":"(($D390*'fnd base rates'!J$110)\n+($E390*'fnd base rates'!J$111)\n+($F390*'fnd base rates'!J$112)\n+($G390*'fnd base rates'!J$113)\n+($H390*'fnd base rates'!J$114)\n+($I390*'fnd base rates'!J$115)\n+($J390*'fnd base rates'!J$119)\n+($K390*'fnd base rates'!J$120)\n+($M390*'fnd base rates'!J$122)\n+($N390*'fnd base rates'!J$123)\n+($O390*'fnd base rates'!J$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,10)))\n*$R390","v":163.47},{"$f":"(($D390*'fnd base rates'!K$110)\n+($E390*'fnd base rates'!K$111)\n+($F390*'fnd base rates'!K$112)\n+($G390*'fnd base rates'!K$113)\n+($H390*'fnd base rates'!K$114)\n+($I390*'fnd base rates'!K$115)\n+($J390*'fnd base rates'!K$119)\n+($K390*'fnd base rates'!K$120)\n+($M390*'fnd base rates'!K$122)\n+($N390*'fnd base rates'!K$123)\n+($O390*'fnd base rates'!K$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,11)))\n*$R390","v":1286.218261},{"$f":"(($D390*'fnd base rates'!L$110)\n+($E390*'fnd base rates'!L$111)\n+($F390*'fnd base rates'!L$112)\n+($G390*'fnd base rates'!L$113)\n+($H390*'fnd base rates'!L$114)\n+($I390*'fnd base rates'!L$115)\n+($J390*'fnd base rates'!L$119)\n+($K390*'fnd base rates'!L$120)\n+($M390*'fnd base rates'!L$122)\n+($N390*'fnd base rates'!L$123)\n+($O390*'fnd base rates'!L$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,12)))","v":1414.5504790036098},{"$f":"(($D390*'fnd base rates'!M$110)\n+($E390*'fnd base rates'!M$111)\n+($F390*'fnd base rates'!M$112)\n+($G390*'fnd base rates'!M$113)\n+($H390*'fnd base rates'!M$114)\n+($I390*'fnd base rates'!M$115)\n+($J390*'fnd base rates'!M$119)\n+($K390*'fnd base rates'!M$120)\n+($M390*'fnd base rates'!M$122)\n+($N390*'fnd base rates'!M$123)\n+($O390*'fnd base rates'!M$124)\n+($P390*VLOOKUP($S390+15,rate_basefnd,13)))","v":0},11398.898503003609,null,456160149,"456","160","149",1,1,11398.898503003609,11399,0,11399,null,null,null,null,null,11399,0,11399,97,11302,13,11289]
[456,456160160,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D391","v":38},{"$f":"'fnd enro'!E391","v":0},{"$f":"'fnd enro'!F391","v":93},{"$f":"'fnd enro'!G391","v":416},{"$f":"'fnd enro'!H391","v":212},{"$f":"'fnd enro'!I391","v":0},{"$f":"'fnd enro'!J391","v":0},{"$f":"'fnd enro'!K391","v":27.325900000000001},{"$f":"'fnd enro'!L391","v":0},{"$f":"'fnd enro'!M391+'fnd enro'!N391","v":314},{"$f":"'fnd enro'!O391","v":91},{"$f":"'fnd enro'!P391","v":0},{"$f":"'fnd enro'!Q391+'fnd enro'!R391","v":423},{"$f":"'fnd enro'!T391","v":740},1,{"$f":"VALUE('fnd enro'!S391)","v":10},null,{"$f":"(($D391*'fnd base rates'!C$110)\n+($E391*'fnd base rates'!C$111)\n+($F391*'fnd base rates'!C$112)\n+($G391*'fnd base rates'!C$113)\n+($H391*'fnd base rates'!C$114)\n+($I391*'fnd base rates'!C$115)\n+($J391*'fnd base rates'!C$119)\n+($K391*'fnd base rates'!C$120)\n+($M391*'fnd base rates'!C$122)\n+($N391*'fnd base rates'!C$123)\n+($O391*'fnd base rates'!C$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,3)))\n*$R391","v":427180.74298200005},{"$f":"(($D391*'fnd base rates'!D$110)\n+($E391*'fnd base rates'!D$111)\n+($F391*'fnd base rates'!D$112)\n+($G391*'fnd base rates'!D$113)\n+($H391*'fnd base rates'!D$114)\n+($I391*'fnd base rates'!D$115)\n+($J391*'fnd base rates'!D$119)\n+($K391*'fnd base rates'!D$120)\n+($M391*'fnd base rates'!D$122)\n+($N391*'fnd base rates'!D$123)\n+($O391*'fnd base rates'!D$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,4)))\n*$R391","v":713226.22},{"$f":"(($D391*'fnd base rates'!E$110)\n+($E391*'fnd base rates'!E$111)\n+($F391*'fnd base rates'!E$112)\n+($G391*'fnd base rates'!E$113)\n+($H391*'fnd base rates'!E$114)\n+($I391*'fnd base rates'!E$115)\n+($J391*'fnd base rates'!E$119)\n+($K391*'fnd base rates'!E$120)\n+($M391*'fnd base rates'!E$122)\n+($N391*'fnd base rates'!E$123)\n+($O391*'fnd base rates'!E$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,5)))\n*$R391","v":4233885.4919250002},{"$f":"(($D391*'fnd base rates'!F$110)\n+($E391*'fnd base rates'!F$111)\n+($F391*'fnd base rates'!F$112)\n+($G391*'fnd base rates'!F$113)\n+($H391*'fnd base rates'!F$114)\n+($I391*'fnd base rates'!F$115)\n+($J391*'fnd base rates'!F$119)\n+($K391*'fnd base rates'!F$120)\n+($M391*'fnd base rates'!F$122)\n+($N391*'fnd base rates'!F$123)\n+($O391*'fnd base rates'!F$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,6)))\n*$R391","v":858858.99171500001},{"$f":"(($D391*'fnd base rates'!G$110)\n+($E391*'fnd base rates'!G$111)\n+($F391*'fnd base rates'!G$112)\n+($G391*'fnd base rates'!G$113)\n+($H391*'fnd base rates'!G$114)\n+($I391*'fnd base rates'!G$115)\n+($J391*'fnd base rates'!G$119)\n+($K391*'fnd base rates'!G$120)\n+($M391*'fnd base rates'!G$122)\n+($N391*'fnd base rates'!G$123)\n+($O391*'fnd base rates'!G$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,7)))\n*$R391","v":186670.602763},{"$f":"(($D391*'fnd base rates'!H$110)\n+($E391*'fnd base rates'!H$111)\n+($F391*'fnd base rates'!H$112)\n+($G391*'fnd base rates'!H$113)\n+($H391*'fnd base rates'!H$114)\n+($I391*'fnd base rates'!H$115)\n+($J391*'fnd base rates'!H$119)\n+($K391*'fnd base rates'!H$120)\n+($M391*'fnd base rates'!H$122)\n+($N391*'fnd base rates'!H$123)\n+($O391*'fnd base rates'!H$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,8)))","v":413070.38973799994},{"$f":"(($D391*'fnd base rates'!I$110)\n+($E391*'fnd base rates'!I$111)\n+($F391*'fnd base rates'!I$112)\n+($G391*'fnd base rates'!I$113)\n+($H391*'fnd base rates'!I$114)\n+($I391*'fnd base rates'!I$115)\n+($J391*'fnd base rates'!I$119)\n+($K391*'fnd base rates'!I$120)\n+($M391*'fnd base rates'!I$122)\n+($N391*'fnd base rates'!I$123)\n+($O391*'fnd base rates'!I$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,9)))\n*$R391","v":268377.19},{"$f":"(($D391*'fnd base rates'!J$110)\n+($E391*'fnd base rates'!J$111)\n+($F391*'fnd base rates'!J$112)\n+($G391*'fnd base rates'!J$113)\n+($H391*'fnd base rates'!J$114)\n+($I391*'fnd base rates'!J$115)\n+($J391*'fnd base rates'!J$119)\n+($K391*'fnd base rates'!J$120)\n+($M391*'fnd base rates'!J$122)\n+($N391*'fnd base rates'!J$123)\n+($O391*'fnd base rates'!J$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,10)))\n*$R391","v":383655.11000000004},{"$f":"(($D391*'fnd base rates'!K$110)\n+($E391*'fnd base rates'!K$111)\n+($F391*'fnd base rates'!K$112)\n+($G391*'fnd base rates'!K$113)\n+($H391*'fnd base rates'!K$114)\n+($I391*'fnd base rates'!K$115)\n+($J391*'fnd base rates'!K$119)\n+($K391*'fnd base rates'!K$120)\n+($M391*'fnd base rates'!K$122)\n+($N391*'fnd base rates'!K$123)\n+($O391*'fnd base rates'!K$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,11)))\n*$R391","v":876249.13618100004},{"$f":"(($D391*'fnd base rates'!L$110)\n+($E391*'fnd base rates'!L$111)\n+($F391*'fnd base rates'!L$112)\n+($G391*'fnd base rates'!L$113)\n+($H391*'fnd base rates'!L$114)\n+($I391*'fnd base rates'!L$115)\n+($J391*'fnd base rates'!L$119)\n+($K391*'fnd base rates'!L$120)\n+($M391*'fnd base rates'!L$122)\n+($N391*'fnd base rates'!L$123)\n+($O391*'fnd base rates'!L$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,12)))","v":1166083.1146255154},{"$f":"(($D391*'fnd base rates'!M$110)\n+($E391*'fnd base rates'!M$111)\n+($F391*'fnd base rates'!M$112)\n+($G391*'fnd base rates'!M$113)\n+($H391*'fnd base rates'!M$114)\n+($I391*'fnd base rates'!M$115)\n+($J391*'fnd base rates'!M$119)\n+($K391*'fnd base rates'!M$120)\n+($M391*'fnd base rates'!M$122)\n+($N391*'fnd base rates'!M$123)\n+($O391*'fnd base rates'!M$124)\n+($P391*VLOOKUP($S391+15,rate_basefnd,13)))","v":0},9527256.9899295159,null,456160160,"456","160","160",1,740,9527256.9899295159,12875,0,12875,null,null,null,null,null,12875,0,12875,216,12659,516,12143]
[456,456160170,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D392","v":0},{"$f":"'fnd enro'!E392","v":0},{"$f":"'fnd enro'!F392","v":1},{"$f":"'fnd enro'!G392","v":1},{"$f":"'fnd enro'!H392","v":1},{"$f":"'fnd enro'!I392","v":0},{"$f":"'fnd enro'!J392","v":0},{"$f":"'fnd enro'!K392","v":0.1137},{"$f":"'fnd enro'!L392","v":0},{"$f":"'fnd enro'!M392+'fnd enro'!N392","v":2},{"$f":"'fnd enro'!O392","v":1},{"$f":"'fnd enro'!P392","v":0},{"$f":"'fnd enro'!Q392+'fnd enro'!R392","v":0},{"$f":"'fnd enro'!T392","v":3},1,{"$f":"VALUE('fnd enro'!S392)","v":1},null,{"$f":"(($D392*'fnd base rates'!C$110)\n+($E392*'fnd base rates'!C$111)\n+($F392*'fnd base rates'!C$112)\n+($G392*'fnd base rates'!C$113)\n+($H392*'fnd base rates'!C$114)\n+($I392*'fnd base rates'!C$115)\n+($J392*'fnd base rates'!C$119)\n+($K392*'fnd base rates'!C$120)\n+($M392*'fnd base rates'!C$122)\n+($N392*'fnd base rates'!C$123)\n+($O392*'fnd base rates'!C$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,3)))\n*$R392","v":1757.9062259999998},{"$f":"(($D392*'fnd base rates'!D$110)\n+($E392*'fnd base rates'!D$111)\n+($F392*'fnd base rates'!D$112)\n+($G392*'fnd base rates'!D$113)\n+($H392*'fnd base rates'!D$114)\n+($I392*'fnd base rates'!D$115)\n+($J392*'fnd base rates'!D$119)\n+($K392*'fnd base rates'!D$120)\n+($M392*'fnd base rates'!D$122)\n+($N392*'fnd base rates'!D$123)\n+($O392*'fnd base rates'!D$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,4)))\n*$R392","v":2604.0500000000002},{"$f":"(($D392*'fnd base rates'!E$110)\n+($E392*'fnd base rates'!E$111)\n+($F392*'fnd base rates'!E$112)\n+($G392*'fnd base rates'!E$113)\n+($H392*'fnd base rates'!E$114)\n+($I392*'fnd base rates'!E$115)\n+($J392*'fnd base rates'!E$119)\n+($K392*'fnd base rates'!E$120)\n+($M392*'fnd base rates'!E$122)\n+($N392*'fnd base rates'!E$123)\n+($O392*'fnd base rates'!E$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,5)))\n*$R392","v":13725.707774999999},{"$f":"(($D392*'fnd base rates'!F$110)\n+($E392*'fnd base rates'!F$111)\n+($F392*'fnd base rates'!F$112)\n+($G392*'fnd base rates'!F$113)\n+($H392*'fnd base rates'!F$114)\n+($I392*'fnd base rates'!F$115)\n+($J392*'fnd base rates'!F$119)\n+($K392*'fnd base rates'!F$120)\n+($M392*'fnd base rates'!F$122)\n+($N392*'fnd base rates'!F$123)\n+($O392*'fnd base rates'!F$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,6)))\n*$R392","v":3692.2187450000001},{"$f":"(($D392*'fnd base rates'!G$110)\n+($E392*'fnd base rates'!G$111)\n+($F392*'fnd base rates'!G$112)\n+($G392*'fnd base rates'!G$113)\n+($H392*'fnd base rates'!G$114)\n+($I392*'fnd base rates'!G$115)\n+($J392*'fnd base rates'!G$119)\n+($K392*'fnd base rates'!G$120)\n+($M392*'fnd base rates'!G$122)\n+($N392*'fnd base rates'!G$123)\n+($O392*'fnd base rates'!G$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,7)))\n*$R392","v":582.30580900000007},{"$f":"(($D392*'fnd base rates'!H$110)\n+($E392*'fnd base rates'!H$111)\n+($F392*'fnd base rates'!H$112)\n+($G392*'fnd base rates'!H$113)\n+($H392*'fnd base rates'!H$114)\n+($I392*'fnd base rates'!H$115)\n+($J392*'fnd base rates'!H$119)\n+($K392*'fnd base rates'!H$120)\n+($M392*'fnd base rates'!H$122)\n+($N392*'fnd base rates'!H$123)\n+($O392*'fnd base rates'!H$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,8)))","v":1795.2307339999998},{"$f":"(($D392*'fnd base rates'!I$110)\n+($E392*'fnd base rates'!I$111)\n+($F392*'fnd base rates'!I$112)\n+($G392*'fnd base rates'!I$113)\n+($H392*'fnd base rates'!I$114)\n+($I392*'fnd base rates'!I$115)\n+($J392*'fnd base rates'!I$119)\n+($K392*'fnd base rates'!I$120)\n+($M392*'fnd base rates'!I$122)\n+($N392*'fnd base rates'!I$123)\n+($O392*'fnd base rates'!I$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,9)))\n*$R392","v":992.67000000000007},{"$f":"(($D392*'fnd base rates'!J$110)\n+($E392*'fnd base rates'!J$111)\n+($F392*'fnd base rates'!J$112)\n+($G392*'fnd base rates'!J$113)\n+($H392*'fnd base rates'!J$114)\n+($I392*'fnd base rates'!J$115)\n+($J392*'fnd base rates'!J$119)\n+($K392*'fnd base rates'!J$120)\n+($M392*'fnd base rates'!J$122)\n+($N392*'fnd base rates'!J$123)\n+($O392*'fnd base rates'!J$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,10)))\n*$R392","v":533.76},{"$f":"(($D392*'fnd base rates'!K$110)\n+($E392*'fnd base rates'!K$111)\n+($F392*'fnd base rates'!K$112)\n+($G392*'fnd base rates'!K$113)\n+($H392*'fnd base rates'!K$114)\n+($I392*'fnd base rates'!K$115)\n+($J392*'fnd base rates'!K$119)\n+($K392*'fnd base rates'!K$120)\n+($M392*'fnd base rates'!K$122)\n+($N392*'fnd base rates'!K$123)\n+($O392*'fnd base rates'!K$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,11)))\n*$R392","v":3946.9147830000002},{"$f":"(($D392*'fnd base rates'!L$110)\n+($E392*'fnd base rates'!L$111)\n+($F392*'fnd base rates'!L$112)\n+($G392*'fnd base rates'!L$113)\n+($H392*'fnd base rates'!L$114)\n+($I392*'fnd base rates'!L$115)\n+($J392*'fnd base rates'!L$119)\n+($K392*'fnd base rates'!L$120)\n+($M392*'fnd base rates'!L$122)\n+($N392*'fnd base rates'!L$123)\n+($O392*'fnd base rates'!L$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,12)))","v":4286.0180997376156},{"$f":"(($D392*'fnd base rates'!M$110)\n+($E392*'fnd base rates'!M$111)\n+($F392*'fnd base rates'!M$112)\n+($G392*'fnd base rates'!M$113)\n+($H392*'fnd base rates'!M$114)\n+($I392*'fnd base rates'!M$115)\n+($J392*'fnd base rates'!M$119)\n+($K392*'fnd base rates'!M$120)\n+($M392*'fnd base rates'!M$122)\n+($N392*'fnd base rates'!M$123)\n+($O392*'fnd base rates'!M$124)\n+($P392*VLOOKUP($S392+15,rate_basefnd,13)))","v":0},33916.782171737606,null,456160170,"456","160","170",1,3,33916.782171737606,11306,0,11306,null,null,null,null,null,11306,0,11306,-50,11356,13,11343]
[456,456160181,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D393","v":0},{"$f":"'fnd enro'!E393","v":0},{"$f":"'fnd enro'!F393","v":0},{"$f":"'fnd enro'!G393","v":0},{"$f":"'fnd enro'!H393","v":1},{"$f":"'fnd enro'!I393","v":0},{"$f":"'fnd enro'!J393","v":0},{"$f":"'fnd enro'!K393","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L393","v":0},{"$f":"'fnd enro'!M393+'fnd enro'!N393","v":0},{"$f":"'fnd enro'!O393","v":0},{"$f":"'fnd enro'!P393","v":0},{"$f":"'fnd enro'!Q393+'fnd enro'!R393","v":0},{"$f":"'fnd enro'!T393","v":1},1,{"$f":"VALUE('fnd enro'!S393)","v":1},null,{"$f":"(($D393*'fnd base rates'!C$110)\n+($E393*'fnd base rates'!C$111)\n+($F393*'fnd base rates'!C$112)\n+($G393*'fnd base rates'!C$113)\n+($H393*'fnd base rates'!C$114)\n+($I393*'fnd base rates'!C$115)\n+($J393*'fnd base rates'!C$119)\n+($K393*'fnd base rates'!C$120)\n+($M393*'fnd base rates'!C$122)\n+($N393*'fnd base rates'!C$123)\n+($O393*'fnd base rates'!C$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,3)))\n*$R393","v":494.44874200000004},{"$f":"(($D393*'fnd base rates'!D$110)\n+($E393*'fnd base rates'!D$111)\n+($F393*'fnd base rates'!D$112)\n+($G393*'fnd base rates'!D$113)\n+($H393*'fnd base rates'!D$114)\n+($I393*'fnd base rates'!D$115)\n+($J393*'fnd base rates'!D$119)\n+($K393*'fnd base rates'!D$120)\n+($M393*'fnd base rates'!D$122)\n+($N393*'fnd base rates'!D$123)\n+($O393*'fnd base rates'!D$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,4)))\n*$R393","v":707.86},{"$f":"(($D393*'fnd base rates'!E$110)\n+($E393*'fnd base rates'!E$111)\n+($F393*'fnd base rates'!E$112)\n+($G393*'fnd base rates'!E$113)\n+($H393*'fnd base rates'!E$114)\n+($I393*'fnd base rates'!E$115)\n+($J393*'fnd base rates'!E$119)\n+($K393*'fnd base rates'!E$120)\n+($M393*'fnd base rates'!E$122)\n+($N393*'fnd base rates'!E$123)\n+($O393*'fnd base rates'!E$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,5)))\n*$R393","v":3194.5359250000001},{"$f":"(($D393*'fnd base rates'!F$110)\n+($E393*'fnd base rates'!F$111)\n+($F393*'fnd base rates'!F$112)\n+($G393*'fnd base rates'!F$113)\n+($H393*'fnd base rates'!F$114)\n+($I393*'fnd base rates'!F$115)\n+($J393*'fnd base rates'!F$119)\n+($K393*'fnd base rates'!F$120)\n+($M393*'fnd base rates'!F$122)\n+($N393*'fnd base rates'!F$123)\n+($O393*'fnd base rates'!F$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,6)))\n*$R393","v":915.10291500000005},{"$f":"(($D393*'fnd base rates'!G$110)\n+($E393*'fnd base rates'!G$111)\n+($F393*'fnd base rates'!G$112)\n+($G393*'fnd base rates'!G$113)\n+($H393*'fnd base rates'!G$114)\n+($I393*'fnd base rates'!G$115)\n+($J393*'fnd base rates'!G$119)\n+($K393*'fnd base rates'!G$120)\n+($M393*'fnd base rates'!G$122)\n+($N393*'fnd base rates'!G$123)\n+($O393*'fnd base rates'!G$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,7)))\n*$R393","v":155.55860300000001},{"$f":"(($D393*'fnd base rates'!H$110)\n+($E393*'fnd base rates'!H$111)\n+($F393*'fnd base rates'!H$112)\n+($G393*'fnd base rates'!H$113)\n+($H393*'fnd base rates'!H$114)\n+($I393*'fnd base rates'!H$115)\n+($J393*'fnd base rates'!H$119)\n+($K393*'fnd base rates'!H$120)\n+($M393*'fnd base rates'!H$122)\n+($N393*'fnd base rates'!H$123)\n+($O393*'fnd base rates'!H$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D393*'fnd base rates'!I$110)\n+($E393*'fnd base rates'!I$111)\n+($F393*'fnd base rates'!I$112)\n+($G393*'fnd base rates'!I$113)\n+($H393*'fnd base rates'!I$114)\n+($I393*'fnd base rates'!I$115)\n+($J393*'fnd base rates'!I$119)\n+($K393*'fnd base rates'!I$120)\n+($M393*'fnd base rates'!I$122)\n+($N393*'fnd base rates'!I$123)\n+($O393*'fnd base rates'!I$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,9)))\n*$R393","v":314.38},{"$f":"(($D393*'fnd base rates'!J$110)\n+($E393*'fnd base rates'!J$111)\n+($F393*'fnd base rates'!J$112)\n+($G393*'fnd base rates'!J$113)\n+($H393*'fnd base rates'!J$114)\n+($I393*'fnd base rates'!J$115)\n+($J393*'fnd base rates'!J$119)\n+($K393*'fnd base rates'!J$120)\n+($M393*'fnd base rates'!J$122)\n+($N393*'fnd base rates'!J$123)\n+($O393*'fnd base rates'!J$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,10)))\n*$R393","v":230.21},{"$f":"(($D393*'fnd base rates'!K$110)\n+($E393*'fnd base rates'!K$111)\n+($F393*'fnd base rates'!K$112)\n+($G393*'fnd base rates'!K$113)\n+($H393*'fnd base rates'!K$114)\n+($I393*'fnd base rates'!K$115)\n+($J393*'fnd base rates'!K$119)\n+($K393*'fnd base rates'!K$120)\n+($M393*'fnd base rates'!K$122)\n+($N393*'fnd base rates'!K$123)\n+($O393*'fnd base rates'!K$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,11)))\n*$R393","v":1091.648261},{"$f":"(($D393*'fnd base rates'!L$110)\n+($E393*'fnd base rates'!L$111)\n+($F393*'fnd base rates'!L$112)\n+($G393*'fnd base rates'!L$113)\n+($H393*'fnd base rates'!L$114)\n+($I393*'fnd base rates'!L$115)\n+($J393*'fnd base rates'!L$119)\n+($K393*'fnd base rates'!L$120)\n+($M393*'fnd base rates'!L$122)\n+($N393*'fnd base rates'!L$123)\n+($O393*'fnd base rates'!L$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D393*'fnd base rates'!M$110)\n+($E393*'fnd base rates'!M$111)\n+($F393*'fnd base rates'!M$112)\n+($G393*'fnd base rates'!M$113)\n+($H393*'fnd base rates'!M$114)\n+($I393*'fnd base rates'!M$115)\n+($J393*'fnd base rates'!M$119)\n+($K393*'fnd base rates'!M$120)\n+($M393*'fnd base rates'!M$122)\n+($N393*'fnd base rates'!M$123)\n+($O393*'fnd base rates'!M$124)\n+($P393*VLOOKUP($S393+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,456160181,"456","160","181",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[456,456160262,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D394","v":0},{"$f":"'fnd enro'!E394","v":0},{"$f":"'fnd enro'!F394","v":0},{"$f":"'fnd enro'!G394","v":1},{"$f":"'fnd enro'!H394","v":0},{"$f":"'fnd enro'!I394","v":0},{"$f":"'fnd enro'!J394","v":0},{"$f":"'fnd enro'!K394","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L394","v":0},{"$f":"'fnd enro'!M394+'fnd enro'!N394","v":1},{"$f":"'fnd enro'!O394","v":0},{"$f":"'fnd enro'!P394","v":0},{"$f":"'fnd enro'!Q394+'fnd enro'!R394","v":0},{"$f":"'fnd enro'!T394","v":1},{"$f":"VLOOKUP(B394,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S394)","v":1},null,{"$f":"(($D394*'fnd base rates'!C$110)\n+($E394*'fnd base rates'!C$111)\n+($F394*'fnd base rates'!C$112)\n+($G394*'fnd base rates'!C$113)\n+($H394*'fnd base rates'!C$114)\n+($I394*'fnd base rates'!C$115)\n+($J394*'fnd base rates'!C$119)\n+($K394*'fnd base rates'!C$120)\n+($M394*'fnd base rates'!C$122)\n+($N394*'fnd base rates'!C$123)\n+($O394*'fnd base rates'!C$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,3)))\n*$R394","v":584.58874200000002},{"$f":"(($D394*'fnd base rates'!D$110)\n+($E394*'fnd base rates'!D$111)\n+($F394*'fnd base rates'!D$112)\n+($G394*'fnd base rates'!D$113)\n+($H394*'fnd base rates'!D$114)\n+($I394*'fnd base rates'!D$115)\n+($J394*'fnd base rates'!D$119)\n+($K394*'fnd base rates'!D$120)\n+($M394*'fnd base rates'!D$122)\n+($N394*'fnd base rates'!D$123)\n+($O394*'fnd base rates'!D$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,4)))\n*$R394","v":865.6},{"$f":"(($D394*'fnd base rates'!E$110)\n+($E394*'fnd base rates'!E$111)\n+($F394*'fnd base rates'!E$112)\n+($G394*'fnd base rates'!E$113)\n+($H394*'fnd base rates'!E$114)\n+($I394*'fnd base rates'!E$115)\n+($J394*'fnd base rates'!E$119)\n+($K394*'fnd base rates'!E$120)\n+($M394*'fnd base rates'!E$122)\n+($N394*'fnd base rates'!E$123)\n+($O394*'fnd base rates'!E$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,5)))\n*$R394","v":4688.1159250000001},{"$f":"(($D394*'fnd base rates'!F$110)\n+($E394*'fnd base rates'!F$111)\n+($F394*'fnd base rates'!F$112)\n+($G394*'fnd base rates'!F$113)\n+($H394*'fnd base rates'!F$114)\n+($I394*'fnd base rates'!F$115)\n+($J394*'fnd base rates'!F$119)\n+($K394*'fnd base rates'!F$120)\n+($M394*'fnd base rates'!F$122)\n+($N394*'fnd base rates'!F$123)\n+($O394*'fnd base rates'!F$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,6)))\n*$R394","v":1306.0629150000002},{"$f":"(($D394*'fnd base rates'!G$110)\n+($E394*'fnd base rates'!G$111)\n+($F394*'fnd base rates'!G$112)\n+($G394*'fnd base rates'!G$113)\n+($H394*'fnd base rates'!G$114)\n+($I394*'fnd base rates'!G$115)\n+($J394*'fnd base rates'!G$119)\n+($K394*'fnd base rates'!G$120)\n+($M394*'fnd base rates'!G$122)\n+($N394*'fnd base rates'!G$123)\n+($O394*'fnd base rates'!G$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,7)))\n*$R394","v":189.818603},{"$f":"(($D394*'fnd base rates'!H$110)\n+($E394*'fnd base rates'!H$111)\n+($F394*'fnd base rates'!H$112)\n+($G394*'fnd base rates'!H$113)\n+($H394*'fnd base rates'!H$114)\n+($I394*'fnd base rates'!H$115)\n+($J394*'fnd base rates'!H$119)\n+($K394*'fnd base rates'!H$120)\n+($M394*'fnd base rates'!H$122)\n+($N394*'fnd base rates'!H$123)\n+($O394*'fnd base rates'!H$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D394*'fnd base rates'!I$110)\n+($E394*'fnd base rates'!I$111)\n+($F394*'fnd base rates'!I$112)\n+($G394*'fnd base rates'!I$113)\n+($H394*'fnd base rates'!I$114)\n+($I394*'fnd base rates'!I$115)\n+($J394*'fnd base rates'!I$119)\n+($K394*'fnd base rates'!I$120)\n+($M394*'fnd base rates'!I$122)\n+($N394*'fnd base rates'!I$123)\n+($O394*'fnd base rates'!I$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,9)))\n*$R394","v":303.78999999999996},{"$f":"(($D394*'fnd base rates'!J$110)\n+($E394*'fnd base rates'!J$111)\n+($F394*'fnd base rates'!J$112)\n+($G394*'fnd base rates'!J$113)\n+($H394*'fnd base rates'!J$114)\n+($I394*'fnd base rates'!J$115)\n+($J394*'fnd base rates'!J$119)\n+($K394*'fnd base rates'!J$120)\n+($M394*'fnd base rates'!J$122)\n+($N394*'fnd base rates'!J$123)\n+($O394*'fnd base rates'!J$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,10)))\n*$R394","v":163.47},{"$f":"(($D394*'fnd base rates'!K$110)\n+($E394*'fnd base rates'!K$111)\n+($F394*'fnd base rates'!K$112)\n+($G394*'fnd base rates'!K$113)\n+($H394*'fnd base rates'!K$114)\n+($I394*'fnd base rates'!K$115)\n+($J394*'fnd base rates'!K$119)\n+($K394*'fnd base rates'!K$120)\n+($M394*'fnd base rates'!K$122)\n+($N394*'fnd base rates'!K$123)\n+($O394*'fnd base rates'!K$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,11)))\n*$R394","v":1286.218261},{"$f":"(($D394*'fnd base rates'!L$110)\n+($E394*'fnd base rates'!L$111)\n+($F394*'fnd base rates'!L$112)\n+($G394*'fnd base rates'!L$113)\n+($H394*'fnd base rates'!L$114)\n+($I394*'fnd base rates'!L$115)\n+($J394*'fnd base rates'!L$119)\n+($K394*'fnd base rates'!L$120)\n+($M394*'fnd base rates'!L$122)\n+($N394*'fnd base rates'!L$123)\n+($O394*'fnd base rates'!L$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,12)))","v":1414.5504790036098},{"$f":"(($D394*'fnd base rates'!M$110)\n+($E394*'fnd base rates'!M$111)\n+($F394*'fnd base rates'!M$112)\n+($G394*'fnd base rates'!M$113)\n+($H394*'fnd base rates'!M$114)\n+($I394*'fnd base rates'!M$115)\n+($J394*'fnd base rates'!M$119)\n+($K394*'fnd base rates'!M$120)\n+($M394*'fnd base rates'!M$122)\n+($N394*'fnd base rates'!M$123)\n+($O394*'fnd base rates'!M$124)\n+($P394*VLOOKUP($S394+15,rate_basefnd,13)))","v":0},11398.898503003609,null,{"$f":"B394","v":456160262},"456","160","262",1,{"$f":"enro","v":1},11398.898503003609,11399,0,11399,null,null,null,null,null,11399,0,11399,97,11302,13,11289]
[456,456160295,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D395","v":0},{"$f":"'fnd enro'!E395","v":0},{"$f":"'fnd enro'!F395","v":0},{"$f":"'fnd enro'!G395","v":7},{"$f":"'fnd enro'!H395","v":0},{"$f":"'fnd enro'!I395","v":0},{"$f":"'fnd enro'!J395","v":0},{"$f":"'fnd enro'!K395","v":0.26529999999999998},{"$f":"'fnd enro'!L395","v":0},{"$f":"'fnd enro'!M395+'fnd enro'!N395","v":3},{"$f":"'fnd enro'!O395","v":0},{"$f":"'fnd enro'!P395","v":0},{"$f":"'fnd enro'!Q395+'fnd enro'!R395","v":3},{"$f":"'fnd enro'!T395","v":7},1,{"$f":"VALUE('fnd enro'!S395)","v":8},null,{"$f":"(($D395*'fnd base rates'!C$110)\n+($E395*'fnd base rates'!C$111)\n+($F395*'fnd base rates'!C$112)\n+($G395*'fnd base rates'!C$113)\n+($H395*'fnd base rates'!C$114)\n+($I395*'fnd base rates'!C$115)\n+($J395*'fnd base rates'!C$119)\n+($K395*'fnd base rates'!C$120)\n+($M395*'fnd base rates'!C$122)\n+($N395*'fnd base rates'!C$123)\n+($O395*'fnd base rates'!C$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,3)))\n*$R395","v":3910.3311940000003},{"$f":"(($D395*'fnd base rates'!D$110)\n+($E395*'fnd base rates'!D$111)\n+($F395*'fnd base rates'!D$112)\n+($G395*'fnd base rates'!D$113)\n+($H395*'fnd base rates'!D$114)\n+($I395*'fnd base rates'!D$115)\n+($J395*'fnd base rates'!D$119)\n+($K395*'fnd base rates'!D$120)\n+($M395*'fnd base rates'!D$122)\n+($N395*'fnd base rates'!D$123)\n+($O395*'fnd base rates'!D$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,4)))\n*$R395","v":6275.3200000000006},{"$f":"(($D395*'fnd base rates'!E$110)\n+($E395*'fnd base rates'!E$111)\n+($F395*'fnd base rates'!E$112)\n+($G395*'fnd base rates'!E$113)\n+($H395*'fnd base rates'!E$114)\n+($I395*'fnd base rates'!E$115)\n+($J395*'fnd base rates'!E$119)\n+($K395*'fnd base rates'!E$120)\n+($M395*'fnd base rates'!E$122)\n+($N395*'fnd base rates'!E$123)\n+($O395*'fnd base rates'!E$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,5)))\n*$R395","v":36669.451475000002},{"$f":"(($D395*'fnd base rates'!F$110)\n+($E395*'fnd base rates'!F$111)\n+($F395*'fnd base rates'!F$112)\n+($G395*'fnd base rates'!F$113)\n+($H395*'fnd base rates'!F$114)\n+($I395*'fnd base rates'!F$115)\n+($J395*'fnd base rates'!F$119)\n+($K395*'fnd base rates'!F$120)\n+($M395*'fnd base rates'!F$122)\n+($N395*'fnd base rates'!F$123)\n+($O395*'fnd base rates'!F$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,6)))\n*$R395","v":8511.4804050000002},{"$f":"(($D395*'fnd base rates'!G$110)\n+($E395*'fnd base rates'!G$111)\n+($F395*'fnd base rates'!G$112)\n+($G395*'fnd base rates'!G$113)\n+($H395*'fnd base rates'!G$114)\n+($I395*'fnd base rates'!G$115)\n+($J395*'fnd base rates'!G$119)\n+($K395*'fnd base rates'!G$120)\n+($M395*'fnd base rates'!G$122)\n+($N395*'fnd base rates'!G$123)\n+($O395*'fnd base rates'!G$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,7)))\n*$R395","v":1549.6502209999999},{"$f":"(($D395*'fnd base rates'!H$110)\n+($E395*'fnd base rates'!H$111)\n+($F395*'fnd base rates'!H$112)\n+($G395*'fnd base rates'!H$113)\n+($H395*'fnd base rates'!H$114)\n+($I395*'fnd base rates'!H$115)\n+($J395*'fnd base rates'!H$119)\n+($K395*'fnd base rates'!H$120)\n+($M395*'fnd base rates'!H$122)\n+($N395*'fnd base rates'!H$123)\n+($O395*'fnd base rates'!H$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,8)))","v":3787.6450460000001},{"$f":"(($D395*'fnd base rates'!I$110)\n+($E395*'fnd base rates'!I$111)\n+($F395*'fnd base rates'!I$112)\n+($G395*'fnd base rates'!I$113)\n+($H395*'fnd base rates'!I$114)\n+($I395*'fnd base rates'!I$115)\n+($J395*'fnd base rates'!I$119)\n+($K395*'fnd base rates'!I$120)\n+($M395*'fnd base rates'!I$122)\n+($N395*'fnd base rates'!I$123)\n+($O395*'fnd base rates'!I$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,9)))\n*$R395","v":2190.96},{"$f":"(($D395*'fnd base rates'!J$110)\n+($E395*'fnd base rates'!J$111)\n+($F395*'fnd base rates'!J$112)\n+($G395*'fnd base rates'!J$113)\n+($H395*'fnd base rates'!J$114)\n+($I395*'fnd base rates'!J$115)\n+($J395*'fnd base rates'!J$119)\n+($K395*'fnd base rates'!J$120)\n+($M395*'fnd base rates'!J$122)\n+($N395*'fnd base rates'!J$123)\n+($O395*'fnd base rates'!J$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,10)))\n*$R395","v":2794.04},{"$f":"(($D395*'fnd base rates'!K$110)\n+($E395*'fnd base rates'!K$111)\n+($F395*'fnd base rates'!K$112)\n+($G395*'fnd base rates'!K$113)\n+($H395*'fnd base rates'!K$114)\n+($I395*'fnd base rates'!K$115)\n+($J395*'fnd base rates'!K$119)\n+($K395*'fnd base rates'!K$120)\n+($M395*'fnd base rates'!K$122)\n+($N395*'fnd base rates'!K$123)\n+($O395*'fnd base rates'!K$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,11)))\n*$R395","v":7921.9278269999995},{"$f":"(($D395*'fnd base rates'!L$110)\n+($E395*'fnd base rates'!L$111)\n+($F395*'fnd base rates'!L$112)\n+($G395*'fnd base rates'!L$113)\n+($H395*'fnd base rates'!L$114)\n+($I395*'fnd base rates'!L$115)\n+($J395*'fnd base rates'!L$119)\n+($K395*'fnd base rates'!L$120)\n+($M395*'fnd base rates'!L$122)\n+($N395*'fnd base rates'!L$123)\n+($O395*'fnd base rates'!L$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,12)))","v":10247.993353025269},{"$f":"(($D395*'fnd base rates'!M$110)\n+($E395*'fnd base rates'!M$111)\n+($F395*'fnd base rates'!M$112)\n+($G395*'fnd base rates'!M$113)\n+($H395*'fnd base rates'!M$114)\n+($I395*'fnd base rates'!M$115)\n+($J395*'fnd base rates'!M$119)\n+($K395*'fnd base rates'!M$120)\n+($M395*'fnd base rates'!M$122)\n+($N395*'fnd base rates'!M$123)\n+($O395*'fnd base rates'!M$124)\n+($P395*VLOOKUP($S395+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U395:AE395)","v":83858.799521025256},null,456160295,{"$f":"IF($B395<499999999,MID($B395,1,3),MID($B395,1,4))","v":"456"},{"$f":"IF($B395<499999999,MID($B395,4,3),MID($B395,5,3))","v":"160"},{"$f":"IF($B395<499999999,MID($B395,7,3),MID($B395,8,3))","v":"295"},{"$f":"IF(VLOOKUP(VALUE(IF(AH395<499999999,MID(AH395,4,3),MID(AH395,5,3))),distinfo,4)=R395,1,0)","v":1},7,{"$f":"AF395","v":83858.799521025256},{"$f":"IF(OR(AF395=0,AM395=0),0,ROUND(AN395/AM395,0))","v":11980},{"$f":"AO395-AQ395","v":0},11980,null,null,null,null,null,11980,{"$f":"AW395-AY395","v":0},11980,{"$f":"AY395-BA395","v":172},11808,637,11171]
[456,456160301,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D396","v":1},{"$f":"'fnd enro'!E396","v":0},{"$f":"'fnd enro'!F396","v":0},{"$f":"'fnd enro'!G396","v":2},{"$f":"'fnd enro'!H396","v":1},{"$f":"'fnd enro'!I396","v":0},{"$f":"'fnd enro'!J396","v":0},{"$f":"'fnd enro'!K396","v":0.1137},{"$f":"'fnd enro'!L396","v":0},{"$f":"'fnd enro'!M396+'fnd enro'!N396","v":1},{"$f":"'fnd enro'!O396","v":0},{"$f":"'fnd enro'!P396","v":0},{"$f":"'fnd enro'!Q396+'fnd enro'!R396","v":3},{"$f":"'fnd enro'!T396","v":4},1,{"$f":"VALUE('fnd enro'!S396)","v":10},null,{"$f":"(($D396*'fnd base rates'!C$110)\n+($E396*'fnd base rates'!C$111)\n+($F396*'fnd base rates'!C$112)\n+($G396*'fnd base rates'!C$113)\n+($H396*'fnd base rates'!C$114)\n+($I396*'fnd base rates'!C$115)\n+($J396*'fnd base rates'!C$119)\n+($K396*'fnd base rates'!C$120)\n+($M396*'fnd base rates'!C$122)\n+($N396*'fnd base rates'!C$123)\n+($O396*'fnd base rates'!C$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,3)))\n*$R396","v":1956.3562259999999},{"$f":"(($D396*'fnd base rates'!D$110)\n+($E396*'fnd base rates'!D$111)\n+($F396*'fnd base rates'!D$112)\n+($G396*'fnd base rates'!D$113)\n+($H396*'fnd base rates'!D$114)\n+($I396*'fnd base rates'!D$115)\n+($J396*'fnd base rates'!D$119)\n+($K396*'fnd base rates'!D$120)\n+($M396*'fnd base rates'!D$122)\n+($N396*'fnd base rates'!D$123)\n+($O396*'fnd base rates'!D$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,4)))\n*$R396","v":3520.8199999999997},{"$f":"(($D396*'fnd base rates'!E$110)\n+($E396*'fnd base rates'!E$111)\n+($F396*'fnd base rates'!E$112)\n+($G396*'fnd base rates'!E$113)\n+($H396*'fnd base rates'!E$114)\n+($I396*'fnd base rates'!E$115)\n+($J396*'fnd base rates'!E$119)\n+($K396*'fnd base rates'!E$120)\n+($M396*'fnd base rates'!E$122)\n+($N396*'fnd base rates'!E$123)\n+($O396*'fnd base rates'!E$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,5)))\n*$R396","v":21734.397775000001},{"$f":"(($D396*'fnd base rates'!F$110)\n+($E396*'fnd base rates'!F$111)\n+($F396*'fnd base rates'!F$112)\n+($G396*'fnd base rates'!F$113)\n+($H396*'fnd base rates'!F$114)\n+($I396*'fnd base rates'!F$115)\n+($J396*'fnd base rates'!F$119)\n+($K396*'fnd base rates'!F$120)\n+($M396*'fnd base rates'!F$122)\n+($N396*'fnd base rates'!F$123)\n+($O396*'fnd base rates'!F$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,6)))\n*$R396","v":3785.7087449999999},{"$f":"(($D396*'fnd base rates'!G$110)\n+($E396*'fnd base rates'!G$111)\n+($F396*'fnd base rates'!G$112)\n+($G396*'fnd base rates'!G$113)\n+($H396*'fnd base rates'!G$114)\n+($I396*'fnd base rates'!G$115)\n+($J396*'fnd base rates'!G$119)\n+($K396*'fnd base rates'!G$120)\n+($M396*'fnd base rates'!G$122)\n+($N396*'fnd base rates'!G$123)\n+($O396*'fnd base rates'!G$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,7)))\n*$R396","v":973.71580900000004},{"$f":"(($D396*'fnd base rates'!H$110)\n+($E396*'fnd base rates'!H$111)\n+($F396*'fnd base rates'!H$112)\n+($G396*'fnd base rates'!H$113)\n+($H396*'fnd base rates'!H$114)\n+($I396*'fnd base rates'!H$115)\n+($J396*'fnd base rates'!H$119)\n+($K396*'fnd base rates'!H$120)\n+($M396*'fnd base rates'!H$122)\n+($N396*'fnd base rates'!H$123)\n+($O396*'fnd base rates'!H$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,8)))","v":1863.9107339999998},{"$f":"(($D396*'fnd base rates'!I$110)\n+($E396*'fnd base rates'!I$111)\n+($F396*'fnd base rates'!I$112)\n+($G396*'fnd base rates'!I$113)\n+($H396*'fnd base rates'!I$114)\n+($I396*'fnd base rates'!I$115)\n+($J396*'fnd base rates'!I$119)\n+($K396*'fnd base rates'!I$120)\n+($M396*'fnd base rates'!I$122)\n+($N396*'fnd base rates'!I$123)\n+($O396*'fnd base rates'!I$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,9)))\n*$R396","v":1322.51},{"$f":"(($D396*'fnd base rates'!J$110)\n+($E396*'fnd base rates'!J$111)\n+($F396*'fnd base rates'!J$112)\n+($G396*'fnd base rates'!J$113)\n+($H396*'fnd base rates'!J$114)\n+($I396*'fnd base rates'!J$115)\n+($J396*'fnd base rates'!J$119)\n+($K396*'fnd base rates'!J$120)\n+($M396*'fnd base rates'!J$122)\n+($N396*'fnd base rates'!J$123)\n+($O396*'fnd base rates'!J$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,10)))\n*$R396","v":2400.5600000000004},{"$f":"(($D396*'fnd base rates'!K$110)\n+($E396*'fnd base rates'!K$111)\n+($F396*'fnd base rates'!K$112)\n+($G396*'fnd base rates'!K$113)\n+($H396*'fnd base rates'!K$114)\n+($I396*'fnd base rates'!K$115)\n+($J396*'fnd base rates'!K$119)\n+($K396*'fnd base rates'!K$120)\n+($M396*'fnd base rates'!K$122)\n+($N396*'fnd base rates'!K$123)\n+($O396*'fnd base rates'!K$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,11)))\n*$R396","v":3844.344783},{"$f":"(($D396*'fnd base rates'!L$110)\n+($E396*'fnd base rates'!L$111)\n+($F396*'fnd base rates'!L$112)\n+($G396*'fnd base rates'!L$113)\n+($H396*'fnd base rates'!L$114)\n+($I396*'fnd base rates'!L$115)\n+($J396*'fnd base rates'!L$119)\n+($K396*'fnd base rates'!L$120)\n+($M396*'fnd base rates'!L$122)\n+($N396*'fnd base rates'!L$123)\n+($O396*'fnd base rates'!L$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,12)))","v":5696.7059845527929},{"$f":"(($D396*'fnd base rates'!M$110)\n+($E396*'fnd base rates'!M$111)\n+($F396*'fnd base rates'!M$112)\n+($G396*'fnd base rates'!M$113)\n+($H396*'fnd base rates'!M$114)\n+($I396*'fnd base rates'!M$115)\n+($J396*'fnd base rates'!M$119)\n+($K396*'fnd base rates'!M$120)\n+($M396*'fnd base rates'!M$122)\n+($N396*'fnd base rates'!M$123)\n+($O396*'fnd base rates'!M$124)\n+($P396*VLOOKUP($S396+15,rate_basefnd,13)))","v":0},47099.030056552794,null,456160301,"456","160","301",1,4,47099.030056552794,11775,0,11775,null,null,null,null,null,11775,0,11775,308,11467,20,11447]
[456,456160616,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D397","v":0},{"$f":"'fnd enro'!E397","v":0},{"$f":"'fnd enro'!F397","v":0},{"$f":"'fnd enro'!G397","v":0},{"$f":"'fnd enro'!H397","v":1},{"$f":"'fnd enro'!I397","v":0},{"$f":"'fnd enro'!J397","v":0},{"$f":"'fnd enro'!K397","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L397","v":0},{"$f":"'fnd enro'!M397+'fnd enro'!N397","v":0},{"$f":"'fnd enro'!O397","v":1},{"$f":"'fnd enro'!P397","v":0},{"$f":"'fnd enro'!Q397+'fnd enro'!R397","v":0},{"$f":"'fnd enro'!T397","v":1},1,{"$f":"VALUE('fnd enro'!S397)","v":1},null,{"$f":"(($D397*'fnd base rates'!C$110)\n+($E397*'fnd base rates'!C$111)\n+($F397*'fnd base rates'!C$112)\n+($G397*'fnd base rates'!C$113)\n+($H397*'fnd base rates'!C$114)\n+($I397*'fnd base rates'!C$115)\n+($J397*'fnd base rates'!C$119)\n+($K397*'fnd base rates'!C$120)\n+($M397*'fnd base rates'!C$122)\n+($N397*'fnd base rates'!C$123)\n+($O397*'fnd base rates'!C$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,3)))\n*$R397","v":588.72874200000001},{"$f":"(($D397*'fnd base rates'!D$110)\n+($E397*'fnd base rates'!D$111)\n+($F397*'fnd base rates'!D$112)\n+($G397*'fnd base rates'!D$113)\n+($H397*'fnd base rates'!D$114)\n+($I397*'fnd base rates'!D$115)\n+($J397*'fnd base rates'!D$119)\n+($K397*'fnd base rates'!D$120)\n+($M397*'fnd base rates'!D$122)\n+($N397*'fnd base rates'!D$123)\n+($O397*'fnd base rates'!D$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,4)))\n*$R397","v":872.85},{"$f":"(($D397*'fnd base rates'!E$110)\n+($E397*'fnd base rates'!E$111)\n+($F397*'fnd base rates'!E$112)\n+($G397*'fnd base rates'!E$113)\n+($H397*'fnd base rates'!E$114)\n+($I397*'fnd base rates'!E$115)\n+($J397*'fnd base rates'!E$119)\n+($K397*'fnd base rates'!E$120)\n+($M397*'fnd base rates'!E$122)\n+($N397*'fnd base rates'!E$123)\n+($O397*'fnd base rates'!E$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,5)))\n*$R397","v":4349.4359249999998},{"$f":"(($D397*'fnd base rates'!F$110)\n+($E397*'fnd base rates'!F$111)\n+($F397*'fnd base rates'!F$112)\n+($G397*'fnd base rates'!F$113)\n+($H397*'fnd base rates'!F$114)\n+($I397*'fnd base rates'!F$115)\n+($J397*'fnd base rates'!F$119)\n+($K397*'fnd base rates'!F$120)\n+($M397*'fnd base rates'!F$122)\n+($N397*'fnd base rates'!F$123)\n+($O397*'fnd base rates'!F$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,6)))\n*$R397","v":1080.0929150000002},{"$f":"(($D397*'fnd base rates'!G$110)\n+($E397*'fnd base rates'!G$111)\n+($F397*'fnd base rates'!G$112)\n+($G397*'fnd base rates'!G$113)\n+($H397*'fnd base rates'!G$114)\n+($I397*'fnd base rates'!G$115)\n+($J397*'fnd base rates'!G$119)\n+($K397*'fnd base rates'!G$120)\n+($M397*'fnd base rates'!G$122)\n+($N397*'fnd base rates'!G$123)\n+($O397*'fnd base rates'!G$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,7)))\n*$R397","v":202.688603},{"$f":"(($D397*'fnd base rates'!H$110)\n+($E397*'fnd base rates'!H$111)\n+($F397*'fnd base rates'!H$112)\n+($G397*'fnd base rates'!H$113)\n+($H397*'fnd base rates'!H$114)\n+($I397*'fnd base rates'!H$115)\n+($J397*'fnd base rates'!H$119)\n+($K397*'fnd base rates'!H$120)\n+($M397*'fnd base rates'!H$122)\n+($N397*'fnd base rates'!H$123)\n+($O397*'fnd base rates'!H$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,8)))","v":601.86357799999996},{"$f":"(($D397*'fnd base rates'!I$110)\n+($E397*'fnd base rates'!I$111)\n+($F397*'fnd base rates'!I$112)\n+($G397*'fnd base rates'!I$113)\n+($H397*'fnd base rates'!I$114)\n+($I397*'fnd base rates'!I$115)\n+($J397*'fnd base rates'!I$119)\n+($K397*'fnd base rates'!I$120)\n+($M397*'fnd base rates'!I$122)\n+($N397*'fnd base rates'!I$123)\n+($O397*'fnd base rates'!I$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,9)))\n*$R397","v":385.09},{"$f":"(($D397*'fnd base rates'!J$110)\n+($E397*'fnd base rates'!J$111)\n+($F397*'fnd base rates'!J$112)\n+($G397*'fnd base rates'!J$113)\n+($H397*'fnd base rates'!J$114)\n+($I397*'fnd base rates'!J$115)\n+($J397*'fnd base rates'!J$119)\n+($K397*'fnd base rates'!J$120)\n+($M397*'fnd base rates'!J$122)\n+($N397*'fnd base rates'!J$123)\n+($O397*'fnd base rates'!J$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,10)))\n*$R397","v":253.78},{"$f":"(($D397*'fnd base rates'!K$110)\n+($E397*'fnd base rates'!K$111)\n+($F397*'fnd base rates'!K$112)\n+($G397*'fnd base rates'!K$113)\n+($H397*'fnd base rates'!K$114)\n+($I397*'fnd base rates'!K$115)\n+($J397*'fnd base rates'!K$119)\n+($K397*'fnd base rates'!K$120)\n+($M397*'fnd base rates'!K$122)\n+($N397*'fnd base rates'!K$123)\n+($O397*'fnd base rates'!K$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,11)))\n*$R397","v":1374.478261},{"$f":"(($D397*'fnd base rates'!L$110)\n+($E397*'fnd base rates'!L$111)\n+($F397*'fnd base rates'!L$112)\n+($G397*'fnd base rates'!L$113)\n+($H397*'fnd base rates'!L$114)\n+($I397*'fnd base rates'!L$115)\n+($J397*'fnd base rates'!L$119)\n+($K397*'fnd base rates'!L$120)\n+($M397*'fnd base rates'!L$122)\n+($N397*'fnd base rates'!L$123)\n+($O397*'fnd base rates'!L$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,12)))","v":1456.9514274446815},{"$f":"(($D397*'fnd base rates'!M$110)\n+($E397*'fnd base rates'!M$111)\n+($F397*'fnd base rates'!M$112)\n+($G397*'fnd base rates'!M$113)\n+($H397*'fnd base rates'!M$114)\n+($I397*'fnd base rates'!M$115)\n+($J397*'fnd base rates'!M$119)\n+($K397*'fnd base rates'!M$120)\n+($M397*'fnd base rates'!M$122)\n+($N397*'fnd base rates'!M$123)\n+($O397*'fnd base rates'!M$124)\n+($P397*VLOOKUP($S397+15,rate_basefnd,13)))","v":0},11165.959451444682,null,456160616,"456","160","616",1,1,11165.959451444682,11166,0,11166,null,null,null,null,null,11166,0,11166,-345,11511,15,11496]
[456,456160673,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D398","v":0},{"$f":"'fnd enro'!E398","v":0},{"$f":"'fnd enro'!F398","v":0},{"$f":"'fnd enro'!G398","v":1},{"$f":"'fnd enro'!H398","v":0},{"$f":"'fnd enro'!I398","v":0},{"$f":"'fnd enro'!J398","v":0},{"$f":"'fnd enro'!K398","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L398","v":0},{"$f":"'fnd enro'!M398+'fnd enro'!N398","v":1},{"$f":"'fnd enro'!O398","v":0},{"$f":"'fnd enro'!P398","v":0},{"$f":"'fnd enro'!Q398+'fnd enro'!R398","v":1},{"$f":"'fnd enro'!T398","v":1},1,{"$f":"VALUE('fnd enro'!S398)","v":10},null,{"$f":"(($D398*'fnd base rates'!C$110)\n+($E398*'fnd base rates'!C$111)\n+($F398*'fnd base rates'!C$112)\n+($G398*'fnd base rates'!C$113)\n+($H398*'fnd base rates'!C$114)\n+($I398*'fnd base rates'!C$115)\n+($J398*'fnd base rates'!C$119)\n+($K398*'fnd base rates'!C$120)\n+($M398*'fnd base rates'!C$122)\n+($N398*'fnd base rates'!C$123)\n+($O398*'fnd base rates'!C$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,3)))\n*$R398","v":646.88874199999998},{"$f":"(($D398*'fnd base rates'!D$110)\n+($E398*'fnd base rates'!D$111)\n+($F398*'fnd base rates'!D$112)\n+($G398*'fnd base rates'!D$113)\n+($H398*'fnd base rates'!D$114)\n+($I398*'fnd base rates'!D$115)\n+($J398*'fnd base rates'!D$119)\n+($K398*'fnd base rates'!D$120)\n+($M398*'fnd base rates'!D$122)\n+($N398*'fnd base rates'!D$123)\n+($O398*'fnd base rates'!D$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,4)))\n*$R398","v":1160.79},{"$f":"(($D398*'fnd base rates'!E$110)\n+($E398*'fnd base rates'!E$111)\n+($F398*'fnd base rates'!E$112)\n+($G398*'fnd base rates'!E$113)\n+($H398*'fnd base rates'!E$114)\n+($I398*'fnd base rates'!E$115)\n+($J398*'fnd base rates'!E$119)\n+($K398*'fnd base rates'!E$120)\n+($M398*'fnd base rates'!E$122)\n+($N398*'fnd base rates'!E$123)\n+($O398*'fnd base rates'!E$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,5)))\n*$R398","v":7569.735925},{"$f":"(($D398*'fnd base rates'!F$110)\n+($E398*'fnd base rates'!F$111)\n+($F398*'fnd base rates'!F$112)\n+($G398*'fnd base rates'!F$113)\n+($H398*'fnd base rates'!F$114)\n+($I398*'fnd base rates'!F$115)\n+($J398*'fnd base rates'!F$119)\n+($K398*'fnd base rates'!F$120)\n+($M398*'fnd base rates'!F$122)\n+($N398*'fnd base rates'!F$123)\n+($O398*'fnd base rates'!F$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,6)))\n*$R398","v":1306.0629150000002},{"$f":"(($D398*'fnd base rates'!G$110)\n+($E398*'fnd base rates'!G$111)\n+($F398*'fnd base rates'!G$112)\n+($G398*'fnd base rates'!G$113)\n+($H398*'fnd base rates'!G$114)\n+($I398*'fnd base rates'!G$115)\n+($J398*'fnd base rates'!G$119)\n+($K398*'fnd base rates'!G$120)\n+($M398*'fnd base rates'!G$122)\n+($N398*'fnd base rates'!G$123)\n+($O398*'fnd base rates'!G$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,7)))\n*$R398","v":329.61860300000001},{"$f":"(($D398*'fnd base rates'!H$110)\n+($E398*'fnd base rates'!H$111)\n+($F398*'fnd base rates'!H$112)\n+($G398*'fnd base rates'!H$113)\n+($H398*'fnd base rates'!H$114)\n+($I398*'fnd base rates'!H$115)\n+($J398*'fnd base rates'!H$119)\n+($K398*'fnd base rates'!H$120)\n+($M398*'fnd base rates'!H$122)\n+($N398*'fnd base rates'!H$123)\n+($O398*'fnd base rates'!H$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D398*'fnd base rates'!I$110)\n+($E398*'fnd base rates'!I$111)\n+($F398*'fnd base rates'!I$112)\n+($G398*'fnd base rates'!I$113)\n+($H398*'fnd base rates'!I$114)\n+($I398*'fnd base rates'!I$115)\n+($J398*'fnd base rates'!I$119)\n+($K398*'fnd base rates'!I$120)\n+($M398*'fnd base rates'!I$122)\n+($N398*'fnd base rates'!I$123)\n+($O398*'fnd base rates'!I$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,9)))\n*$R398","v":420.47999999999996},{"$f":"(($D398*'fnd base rates'!J$110)\n+($E398*'fnd base rates'!J$111)\n+($F398*'fnd base rates'!J$112)\n+($G398*'fnd base rates'!J$113)\n+($H398*'fnd base rates'!J$114)\n+($I398*'fnd base rates'!J$115)\n+($J398*'fnd base rates'!J$119)\n+($K398*'fnd base rates'!J$120)\n+($M398*'fnd base rates'!J$122)\n+($N398*'fnd base rates'!J$123)\n+($O398*'fnd base rates'!J$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,10)))\n*$R398","v":769.80000000000007},{"$f":"(($D398*'fnd base rates'!K$110)\n+($E398*'fnd base rates'!K$111)\n+($F398*'fnd base rates'!K$112)\n+($G398*'fnd base rates'!K$113)\n+($H398*'fnd base rates'!K$114)\n+($I398*'fnd base rates'!K$115)\n+($J398*'fnd base rates'!K$119)\n+($K398*'fnd base rates'!K$120)\n+($M398*'fnd base rates'!K$122)\n+($N398*'fnd base rates'!K$123)\n+($O398*'fnd base rates'!K$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,11)))\n*$R398","v":1286.218261},{"$f":"(($D398*'fnd base rates'!L$110)\n+($E398*'fnd base rates'!L$111)\n+($F398*'fnd base rates'!L$112)\n+($G398*'fnd base rates'!L$113)\n+($H398*'fnd base rates'!L$114)\n+($I398*'fnd base rates'!L$115)\n+($J398*'fnd base rates'!L$119)\n+($K398*'fnd base rates'!L$120)\n+($M398*'fnd base rates'!L$122)\n+($N398*'fnd base rates'!L$123)\n+($O398*'fnd base rates'!L$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D398*'fnd base rates'!M$110)\n+($E398*'fnd base rates'!M$111)\n+($F398*'fnd base rates'!M$112)\n+($G398*'fnd base rates'!M$113)\n+($H398*'fnd base rates'!M$114)\n+($I398*'fnd base rates'!M$115)\n+($J398*'fnd base rates'!M$119)\n+($K398*'fnd base rates'!M$120)\n+($M398*'fnd base rates'!M$122)\n+($N398*'fnd base rates'!M$123)\n+($O398*'fnd base rates'!M$124)\n+($P398*VLOOKUP($S398+15,rate_basefnd,13)))","v":0},15988.388503003611,null,456160673,"456","160","673",1,1,15988.388503003611,15988,0,15988,null,null,null,null,null,15988,0,15988,479,15509,23,15486]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D399","v":0},{"$f":"'fnd enro'!E399","v":0},{"$f":"'fnd enro'!F399","v":0},{"$f":"'fnd enro'!G399","v":0},{"$f":"'fnd enro'!H399","v":0},{"$f":"'fnd enro'!I399","v":1},{"$f":"'fnd enro'!J399","v":0},{"$f":"'fnd enro'!K399","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L399","v":0},{"$f":"'fnd enro'!M399+'fnd enro'!N399","v":0},{"$f":"'fnd enro'!O399","v":0},{"$f":"'fnd enro'!P399","v":0},{"$f":"'fnd enro'!Q399+'fnd enro'!R399","v":1},{"$f":"'fnd enro'!T399","v":1},1,{"$f":"VALUE('fnd enro'!S399)","v":10},null,{"$f":"(($D399*'fnd base rates'!C$110)\n+($E399*'fnd base rates'!C$111)\n+($F399*'fnd base rates'!C$112)\n+($G399*'fnd base rates'!C$113)\n+($H399*'fnd base rates'!C$114)\n+($I399*'fnd base rates'!C$115)\n+($J399*'fnd base rates'!C$119)\n+($K399*'fnd base rates'!C$120)\n+($M399*'fnd base rates'!C$122)\n+($N399*'fnd base rates'!C$123)\n+($O399*'fnd base rates'!C$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,3)))\n*$R399","v":556.74874199999999},{"$f":"(($D399*'fnd base rates'!D$110)\n+($E399*'fnd base rates'!D$111)\n+($F399*'fnd base rates'!D$112)\n+($G399*'fnd base rates'!D$113)\n+($H399*'fnd base rates'!D$114)\n+($I399*'fnd base rates'!D$115)\n+($J399*'fnd base rates'!D$119)\n+($K399*'fnd base rates'!D$120)\n+($M399*'fnd base rates'!D$122)\n+($N399*'fnd base rates'!D$123)\n+($O399*'fnd base rates'!D$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,4)))\n*$R399","v":1003.05},{"$f":"(($D399*'fnd base rates'!E$110)\n+($E399*'fnd base rates'!E$111)\n+($F399*'fnd base rates'!E$112)\n+($G399*'fnd base rates'!E$113)\n+($H399*'fnd base rates'!E$114)\n+($I399*'fnd base rates'!E$115)\n+($J399*'fnd base rates'!E$119)\n+($K399*'fnd base rates'!E$120)\n+($M399*'fnd base rates'!E$122)\n+($N399*'fnd base rates'!E$123)\n+($O399*'fnd base rates'!E$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,5)))\n*$R399","v":7420.2459250000002},{"$f":"(($D399*'fnd base rates'!F$110)\n+($E399*'fnd base rates'!F$111)\n+($F399*'fnd base rates'!F$112)\n+($G399*'fnd base rates'!F$113)\n+($H399*'fnd base rates'!F$114)\n+($I399*'fnd base rates'!F$115)\n+($J399*'fnd base rates'!F$119)\n+($K399*'fnd base rates'!F$120)\n+($M399*'fnd base rates'!F$122)\n+($N399*'fnd base rates'!F$123)\n+($O399*'fnd base rates'!F$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,6)))\n*$R399","v":814.73291500000005},{"$f":"(($D399*'fnd base rates'!G$110)\n+($E399*'fnd base rates'!G$111)\n+($F399*'fnd base rates'!G$112)\n+($G399*'fnd base rates'!G$113)\n+($H399*'fnd base rates'!G$114)\n+($I399*'fnd base rates'!G$115)\n+($J399*'fnd base rates'!G$119)\n+($K399*'fnd base rates'!G$120)\n+($M399*'fnd base rates'!G$122)\n+($N399*'fnd base rates'!G$123)\n+($O399*'fnd base rates'!G$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,7)))\n*$R399","v":291.128603},{"$f":"(($D399*'fnd base rates'!H$110)\n+($E399*'fnd base rates'!H$111)\n+($F399*'fnd base rates'!H$112)\n+($G399*'fnd base rates'!H$113)\n+($H399*'fnd base rates'!H$114)\n+($I399*'fnd base rates'!H$115)\n+($J399*'fnd base rates'!H$119)\n+($K399*'fnd base rates'!H$120)\n+($M399*'fnd base rates'!H$122)\n+($N399*'fnd base rates'!H$123)\n+($O399*'fnd base rates'!H$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D399*'fnd base rates'!I$110)\n+($E399*'fnd base rates'!I$111)\n+($F399*'fnd base rates'!I$112)\n+($G399*'fnd base rates'!I$113)\n+($H399*'fnd base rates'!I$114)\n+($I399*'fnd base rates'!I$115)\n+($J399*'fnd base rates'!I$119)\n+($K399*'fnd base rates'!I$120)\n+($M399*'fnd base rates'!I$122)\n+($N399*'fnd base rates'!I$123)\n+($O399*'fnd base rates'!I$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,9)))\n*$R399","v":510.78},{"$f":"(($D399*'fnd base rates'!J$110)\n+($E399*'fnd base rates'!J$111)\n+($F399*'fnd base rates'!J$112)\n+($G399*'fnd base rates'!J$113)\n+($H399*'fnd base rates'!J$114)\n+($I399*'fnd base rates'!J$115)\n+($J399*'fnd base rates'!J$119)\n+($K399*'fnd base rates'!J$120)\n+($M399*'fnd base rates'!J$122)\n+($N399*'fnd base rates'!J$123)\n+($O399*'fnd base rates'!J$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,10)))\n*$R399","v":1137.18},{"$f":"(($D399*'fnd base rates'!K$110)\n+($E399*'fnd base rates'!K$111)\n+($F399*'fnd base rates'!K$112)\n+($G399*'fnd base rates'!K$113)\n+($H399*'fnd base rates'!K$114)\n+($I399*'fnd base rates'!K$115)\n+($J399*'fnd base rates'!K$119)\n+($K399*'fnd base rates'!K$120)\n+($M399*'fnd base rates'!K$122)\n+($N399*'fnd base rates'!K$123)\n+($O399*'fnd base rates'!K$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,11)))\n*$R399","v":1061.948261},{"$f":"(($D399*'fnd base rates'!L$110)\n+($E399*'fnd base rates'!L$111)\n+($F399*'fnd base rates'!L$112)\n+($G399*'fnd base rates'!L$113)\n+($H399*'fnd base rates'!L$114)\n+($I399*'fnd base rates'!L$115)\n+($J399*'fnd base rates'!L$119)\n+($K399*'fnd base rates'!L$120)\n+($M399*'fnd base rates'!L$122)\n+($N399*'fnd base rates'!L$123)\n+($O399*'fnd base rates'!L$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D399*'fnd base rates'!M$110)\n+($E399*'fnd base rates'!M$111)\n+($F399*'fnd base rates'!M$112)\n+($G399*'fnd base rates'!M$113)\n+($H399*'fnd base rates'!M$114)\n+($I399*'fnd base rates'!M$115)\n+($J399*'fnd base rates'!M$119)\n+($K399*'fnd base rates'!M$120)\n+($M399*'fnd base rates'!M$122)\n+($N399*'fnd base rates'!M$123)\n+($O399*'fnd base rates'!M$124)\n+($P399*VLOOKUP($S399+15,rate_basefnd,13)))","v":0},15145.027718628882,null,458160031,"458","160","031",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D400","v":0},{"$f":"'fnd enro'!E400","v":0},{"$f":"'fnd enro'!F400","v":0},{"$f":"'fnd enro'!G400","v":0},{"$f":"'fnd enro'!H400","v":0},{"$f":"'fnd enro'!I400","v":5},{"$f":"'fnd enro'!J400","v":0},{"$f":"'fnd enro'!K400","v":0.1895},{"$f":"'fnd enro'!L400","v":0},{"$f":"'fnd enro'!M400+'fnd enro'!N400","v":0},{"$f":"'fnd enro'!O400","v":0},{"$f":"'fnd enro'!P400","v":0},{"$f":"'fnd enro'!Q400+'fnd enro'!R400","v":1},{"$f":"'fnd enro'!T400","v":5},1,{"$f":"VALUE('fnd enro'!S400)","v":4},null,{"$f":"(($D400*'fnd base rates'!C$110)\n+($E400*'fnd base rates'!C$111)\n+($F400*'fnd base rates'!C$112)\n+($G400*'fnd base rates'!C$113)\n+($H400*'fnd base rates'!C$114)\n+($I400*'fnd base rates'!C$115)\n+($J400*'fnd base rates'!C$119)\n+($K400*'fnd base rates'!C$120)\n+($M400*'fnd base rates'!C$122)\n+($N400*'fnd base rates'!C$123)\n+($O400*'fnd base rates'!C$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,3)))\n*$R400","v":2524.9137100000003},{"$f":"(($D400*'fnd base rates'!D$110)\n+($E400*'fnd base rates'!D$111)\n+($F400*'fnd base rates'!D$112)\n+($G400*'fnd base rates'!D$113)\n+($H400*'fnd base rates'!D$114)\n+($I400*'fnd base rates'!D$115)\n+($J400*'fnd base rates'!D$119)\n+($K400*'fnd base rates'!D$120)\n+($M400*'fnd base rates'!D$122)\n+($N400*'fnd base rates'!D$123)\n+($O400*'fnd base rates'!D$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,4)))\n*$R400","v":3788.84},{"$f":"(($D400*'fnd base rates'!E$110)\n+($E400*'fnd base rates'!E$111)\n+($F400*'fnd base rates'!E$112)\n+($G400*'fnd base rates'!E$113)\n+($H400*'fnd base rates'!E$114)\n+($I400*'fnd base rates'!E$115)\n+($J400*'fnd base rates'!E$119)\n+($K400*'fnd base rates'!E$120)\n+($M400*'fnd base rates'!E$122)\n+($N400*'fnd base rates'!E$123)\n+($O400*'fnd base rates'!E$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,5)))\n*$R400","v":25129.159625},{"$f":"(($D400*'fnd base rates'!F$110)\n+($E400*'fnd base rates'!F$111)\n+($F400*'fnd base rates'!F$112)\n+($G400*'fnd base rates'!F$113)\n+($H400*'fnd base rates'!F$114)\n+($I400*'fnd base rates'!F$115)\n+($J400*'fnd base rates'!F$119)\n+($K400*'fnd base rates'!F$120)\n+($M400*'fnd base rates'!F$122)\n+($N400*'fnd base rates'!F$123)\n+($O400*'fnd base rates'!F$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,6)))\n*$R400","v":4073.6645750000002},{"$f":"(($D400*'fnd base rates'!G$110)\n+($E400*'fnd base rates'!G$111)\n+($F400*'fnd base rates'!G$112)\n+($G400*'fnd base rates'!G$113)\n+($H400*'fnd base rates'!G$114)\n+($I400*'fnd base rates'!G$115)\n+($J400*'fnd base rates'!G$119)\n+($K400*'fnd base rates'!G$120)\n+($M400*'fnd base rates'!G$122)\n+($N400*'fnd base rates'!G$123)\n+($O400*'fnd base rates'!G$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,7)))\n*$R400","v":874.82301499999994},{"$f":"(($D400*'fnd base rates'!H$110)\n+($E400*'fnd base rates'!H$111)\n+($F400*'fnd base rates'!H$112)\n+($G400*'fnd base rates'!H$113)\n+($H400*'fnd base rates'!H$114)\n+($I400*'fnd base rates'!H$115)\n+($J400*'fnd base rates'!H$119)\n+($K400*'fnd base rates'!H$120)\n+($M400*'fnd base rates'!H$122)\n+($N400*'fnd base rates'!H$123)\n+($O400*'fnd base rates'!H$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,8)))","v":3847.5878899999998},{"$f":"(($D400*'fnd base rates'!I$110)\n+($E400*'fnd base rates'!I$111)\n+($F400*'fnd base rates'!I$112)\n+($G400*'fnd base rates'!I$113)\n+($H400*'fnd base rates'!I$114)\n+($I400*'fnd base rates'!I$115)\n+($J400*'fnd base rates'!I$119)\n+($K400*'fnd base rates'!I$120)\n+($M400*'fnd base rates'!I$122)\n+($N400*'fnd base rates'!I$123)\n+($O400*'fnd base rates'!I$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,9)))\n*$R400","v":2069.0899999999997},{"$f":"(($D400*'fnd base rates'!J$110)\n+($E400*'fnd base rates'!J$111)\n+($F400*'fnd base rates'!J$112)\n+($G400*'fnd base rates'!J$113)\n+($H400*'fnd base rates'!J$114)\n+($I400*'fnd base rates'!J$115)\n+($J400*'fnd base rates'!J$119)\n+($K400*'fnd base rates'!J$120)\n+($M400*'fnd base rates'!J$122)\n+($N400*'fnd base rates'!J$123)\n+($O400*'fnd base rates'!J$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,10)))\n*$R400","v":3166.82},{"$f":"(($D400*'fnd base rates'!K$110)\n+($E400*'fnd base rates'!K$111)\n+($F400*'fnd base rates'!K$112)\n+($G400*'fnd base rates'!K$113)\n+($H400*'fnd base rates'!K$114)\n+($I400*'fnd base rates'!K$115)\n+($J400*'fnd base rates'!K$119)\n+($K400*'fnd base rates'!K$120)\n+($M400*'fnd base rates'!K$122)\n+($N400*'fnd base rates'!K$123)\n+($O400*'fnd base rates'!K$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,11)))\n*$R400","v":5309.7413049999996},{"$f":"(($D400*'fnd base rates'!L$110)\n+($E400*'fnd base rates'!L$111)\n+($F400*'fnd base rates'!L$112)\n+($G400*'fnd base rates'!L$113)\n+($H400*'fnd base rates'!L$114)\n+($I400*'fnd base rates'!L$115)\n+($J400*'fnd base rates'!L$119)\n+($K400*'fnd base rates'!L$120)\n+($M400*'fnd base rates'!L$122)\n+($N400*'fnd base rates'!L$123)\n+($O400*'fnd base rates'!L$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,12)))","v":5872.848473144415},{"$f":"(($D400*'fnd base rates'!M$110)\n+($E400*'fnd base rates'!M$111)\n+($F400*'fnd base rates'!M$112)\n+($G400*'fnd base rates'!M$113)\n+($H400*'fnd base rates'!M$114)\n+($I400*'fnd base rates'!M$115)\n+($J400*'fnd base rates'!M$119)\n+($K400*'fnd base rates'!M$120)\n+($M400*'fnd base rates'!M$122)\n+($N400*'fnd base rates'!M$123)\n+($O400*'fnd base rates'!M$124)\n+($P400*VLOOKUP($S400+15,rate_basefnd,13)))","v":0},56657.488593144415,null,458160079,"458","160","079",1,5,56657.488593144415,11331,0,11331,null,null,null,null,null,11331,0,11331,-2,11333,12,11321]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D401","v":0},{"$f":"'fnd enro'!E401","v":0},{"$f":"'fnd enro'!F401","v":0},{"$f":"'fnd enro'!G401","v":0},{"$f":"'fnd enro'!H401","v":0},{"$f":"'fnd enro'!I401","v":72},{"$f":"'fnd enro'!J401","v":0},{"$f":"'fnd enro'!K401","v":2.7288000000000001},{"$f":"'fnd enro'!L401","v":0},{"$f":"'fnd enro'!M401+'fnd enro'!N401","v":0},{"$f":"'fnd enro'!O401","v":0},{"$f":"'fnd enro'!P401","v":8},{"$f":"'fnd enro'!Q401+'fnd enro'!R401","v":55},{"$f":"'fnd enro'!T401","v":72},1,{"$f":"VALUE('fnd enro'!S401)","v":10},null,{"$f":"(($D401*'fnd base rates'!C$110)\n+($E401*'fnd base rates'!C$111)\n+($F401*'fnd base rates'!C$112)\n+($G401*'fnd base rates'!C$113)\n+($H401*'fnd base rates'!C$114)\n+($I401*'fnd base rates'!C$115)\n+($J401*'fnd base rates'!C$119)\n+($K401*'fnd base rates'!C$120)\n+($M401*'fnd base rates'!C$122)\n+($N401*'fnd base rates'!C$123)\n+($O401*'fnd base rates'!C$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,3)))\n*$R401","v":39615.529424},{"$f":"(($D401*'fnd base rates'!D$110)\n+($E401*'fnd base rates'!D$111)\n+($F401*'fnd base rates'!D$112)\n+($G401*'fnd base rates'!D$113)\n+($H401*'fnd base rates'!D$114)\n+($I401*'fnd base rates'!D$115)\n+($J401*'fnd base rates'!D$119)\n+($K401*'fnd base rates'!D$120)\n+($M401*'fnd base rates'!D$122)\n+($N401*'fnd base rates'!D$123)\n+($O401*'fnd base rates'!D$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,4)))\n*$R401","v":68231.69},{"$f":"(($D401*'fnd base rates'!E$110)\n+($E401*'fnd base rates'!E$111)\n+($F401*'fnd base rates'!E$112)\n+($G401*'fnd base rates'!E$113)\n+($H401*'fnd base rates'!E$114)\n+($I401*'fnd base rates'!E$115)\n+($J401*'fnd base rates'!E$119)\n+($K401*'fnd base rates'!E$120)\n+($M401*'fnd base rates'!E$122)\n+($N401*'fnd base rates'!E$123)\n+($O401*'fnd base rates'!E$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,5)))\n*$R401","v":492482.00659999996},{"$f":"(($D401*'fnd base rates'!F$110)\n+($E401*'fnd base rates'!F$111)\n+($F401*'fnd base rates'!F$112)\n+($G401*'fnd base rates'!F$113)\n+($H401*'fnd base rates'!F$114)\n+($I401*'fnd base rates'!F$115)\n+($J401*'fnd base rates'!F$119)\n+($K401*'fnd base rates'!F$120)\n+($M401*'fnd base rates'!F$122)\n+($N401*'fnd base rates'!F$123)\n+($O401*'fnd base rates'!F$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,6)))\n*$R401","v":59691.089880000007},{"$f":"(($D401*'fnd base rates'!G$110)\n+($E401*'fnd base rates'!G$111)\n+($F401*'fnd base rates'!G$112)\n+($G401*'fnd base rates'!G$113)\n+($H401*'fnd base rates'!G$114)\n+($I401*'fnd base rates'!G$115)\n+($J401*'fnd base rates'!G$119)\n+($K401*'fnd base rates'!G$120)\n+($M401*'fnd base rates'!G$122)\n+($N401*'fnd base rates'!G$123)\n+($O401*'fnd base rates'!G$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,7)))\n*$R401","v":18878.979415999998},{"$f":"(($D401*'fnd base rates'!H$110)\n+($E401*'fnd base rates'!H$111)\n+($F401*'fnd base rates'!H$112)\n+($G401*'fnd base rates'!H$113)\n+($H401*'fnd base rates'!H$114)\n+($I401*'fnd base rates'!H$115)\n+($J401*'fnd base rates'!H$119)\n+($K401*'fnd base rates'!H$120)\n+($M401*'fnd base rates'!H$122)\n+($N401*'fnd base rates'!H$123)\n+($O401*'fnd base rates'!H$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,8)))","v":57058.827615999995},{"$f":"(($D401*'fnd base rates'!I$110)\n+($E401*'fnd base rates'!I$111)\n+($F401*'fnd base rates'!I$112)\n+($G401*'fnd base rates'!I$113)\n+($H401*'fnd base rates'!I$114)\n+($I401*'fnd base rates'!I$115)\n+($J401*'fnd base rates'!I$119)\n+($K401*'fnd base rates'!I$120)\n+($M401*'fnd base rates'!I$122)\n+($N401*'fnd base rates'!I$123)\n+($O401*'fnd base rates'!I$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,9)))\n*$R401","v":35233.949999999997},{"$f":"(($D401*'fnd base rates'!J$110)\n+($E401*'fnd base rates'!J$111)\n+($F401*'fnd base rates'!J$112)\n+($G401*'fnd base rates'!J$113)\n+($H401*'fnd base rates'!J$114)\n+($I401*'fnd base rates'!J$115)\n+($J401*'fnd base rates'!J$119)\n+($K401*'fnd base rates'!J$120)\n+($M401*'fnd base rates'!J$122)\n+($N401*'fnd base rates'!J$123)\n+($O401*'fnd base rates'!J$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,10)))\n*$R401","v":71716.55},{"$f":"(($D401*'fnd base rates'!K$110)\n+($E401*'fnd base rates'!K$111)\n+($F401*'fnd base rates'!K$112)\n+($G401*'fnd base rates'!K$113)\n+($H401*'fnd base rates'!K$114)\n+($I401*'fnd base rates'!K$115)\n+($J401*'fnd base rates'!K$119)\n+($K401*'fnd base rates'!K$120)\n+($M401*'fnd base rates'!K$122)\n+($N401*'fnd base rates'!K$123)\n+($O401*'fnd base rates'!K$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,11)))\n*$R401","v":78226.434792},{"$f":"(($D401*'fnd base rates'!L$110)\n+($E401*'fnd base rates'!L$111)\n+($F401*'fnd base rates'!L$112)\n+($G401*'fnd base rates'!L$113)\n+($H401*'fnd base rates'!L$114)\n+($I401*'fnd base rates'!L$115)\n+($J401*'fnd base rates'!L$119)\n+($K401*'fnd base rates'!L$120)\n+($M401*'fnd base rates'!L$122)\n+($N401*'fnd base rates'!L$123)\n+($O401*'fnd base rates'!L$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,12)))","v":106150.80801327957},{"$f":"(($D401*'fnd base rates'!M$110)\n+($E401*'fnd base rates'!M$111)\n+($F401*'fnd base rates'!M$112)\n+($G401*'fnd base rates'!M$113)\n+($H401*'fnd base rates'!M$114)\n+($I401*'fnd base rates'!M$115)\n+($J401*'fnd base rates'!M$119)\n+($K401*'fnd base rates'!M$120)\n+($M401*'fnd base rates'!M$122)\n+($N401*'fnd base rates'!M$123)\n+($O401*'fnd base rates'!M$124)\n+($P401*VLOOKUP($S401+15,rate_basefnd,13)))","v":0},1027285.8657412794,null,458160160,"458","160","160",1,72,1027285.8657412794,14268,0,14268,null,null,null,null,null,14268,0,14268,134,14134,137,13997]
[458,458160181,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D402","v":0},{"$f":"'fnd enro'!E402","v":0},{"$f":"'fnd enro'!F402","v":0},{"$f":"'fnd enro'!G402","v":0},{"$f":"'fnd enro'!H402","v":0},{"$f":"'fnd enro'!I402","v":1},{"$f":"'fnd enro'!J402","v":0},{"$f":"'fnd enro'!K402","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L402","v":0},{"$f":"'fnd enro'!M402+'fnd enro'!N402","v":0},{"$f":"'fnd enro'!O402","v":0},{"$f":"'fnd enro'!P402","v":0},{"$f":"'fnd enro'!Q402+'fnd enro'!R402","v":0},{"$f":"'fnd enro'!T402","v":1},1,{"$f":"VALUE('fnd enro'!S402)","v":1},null,{"$f":"(($D402*'fnd base rates'!C$110)\n+($E402*'fnd base rates'!C$111)\n+($F402*'fnd base rates'!C$112)\n+($G402*'fnd base rates'!C$113)\n+($H402*'fnd base rates'!C$114)\n+($I402*'fnd base rates'!C$115)\n+($J402*'fnd base rates'!C$119)\n+($K402*'fnd base rates'!C$120)\n+($M402*'fnd base rates'!C$122)\n+($N402*'fnd base rates'!C$123)\n+($O402*'fnd base rates'!C$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,3)))\n*$R402","v":494.44874200000004},{"$f":"(($D402*'fnd base rates'!D$110)\n+($E402*'fnd base rates'!D$111)\n+($F402*'fnd base rates'!D$112)\n+($G402*'fnd base rates'!D$113)\n+($H402*'fnd base rates'!D$114)\n+($I402*'fnd base rates'!D$115)\n+($J402*'fnd base rates'!D$119)\n+($K402*'fnd base rates'!D$120)\n+($M402*'fnd base rates'!D$122)\n+($N402*'fnd base rates'!D$123)\n+($O402*'fnd base rates'!D$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,4)))\n*$R402","v":707.86},{"$f":"(($D402*'fnd base rates'!E$110)\n+($E402*'fnd base rates'!E$111)\n+($F402*'fnd base rates'!E$112)\n+($G402*'fnd base rates'!E$113)\n+($H402*'fnd base rates'!E$114)\n+($I402*'fnd base rates'!E$115)\n+($J402*'fnd base rates'!E$119)\n+($K402*'fnd base rates'!E$120)\n+($M402*'fnd base rates'!E$122)\n+($N402*'fnd base rates'!E$123)\n+($O402*'fnd base rates'!E$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,5)))\n*$R402","v":4538.6259250000003},{"$f":"(($D402*'fnd base rates'!F$110)\n+($E402*'fnd base rates'!F$111)\n+($F402*'fnd base rates'!F$112)\n+($G402*'fnd base rates'!F$113)\n+($H402*'fnd base rates'!F$114)\n+($I402*'fnd base rates'!F$115)\n+($J402*'fnd base rates'!F$119)\n+($K402*'fnd base rates'!F$120)\n+($M402*'fnd base rates'!F$122)\n+($N402*'fnd base rates'!F$123)\n+($O402*'fnd base rates'!F$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,6)))\n*$R402","v":814.73291500000005},{"$f":"(($D402*'fnd base rates'!G$110)\n+($E402*'fnd base rates'!G$111)\n+($F402*'fnd base rates'!G$112)\n+($G402*'fnd base rates'!G$113)\n+($H402*'fnd base rates'!G$114)\n+($I402*'fnd base rates'!G$115)\n+($J402*'fnd base rates'!G$119)\n+($K402*'fnd base rates'!G$120)\n+($M402*'fnd base rates'!G$122)\n+($N402*'fnd base rates'!G$123)\n+($O402*'fnd base rates'!G$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,7)))\n*$R402","v":151.32860299999999},{"$f":"(($D402*'fnd base rates'!H$110)\n+($E402*'fnd base rates'!H$111)\n+($F402*'fnd base rates'!H$112)\n+($G402*'fnd base rates'!H$113)\n+($H402*'fnd base rates'!H$114)\n+($I402*'fnd base rates'!H$115)\n+($J402*'fnd base rates'!H$119)\n+($K402*'fnd base rates'!H$120)\n+($M402*'fnd base rates'!H$122)\n+($N402*'fnd base rates'!H$123)\n+($O402*'fnd base rates'!H$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D402*'fnd base rates'!I$110)\n+($E402*'fnd base rates'!I$111)\n+($F402*'fnd base rates'!I$112)\n+($G402*'fnd base rates'!I$113)\n+($H402*'fnd base rates'!I$114)\n+($I402*'fnd base rates'!I$115)\n+($J402*'fnd base rates'!I$119)\n+($K402*'fnd base rates'!I$120)\n+($M402*'fnd base rates'!I$122)\n+($N402*'fnd base rates'!I$123)\n+($O402*'fnd base rates'!I$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,9)))\n*$R402","v":394.09},{"$f":"(($D402*'fnd base rates'!J$110)\n+($E402*'fnd base rates'!J$111)\n+($F402*'fnd base rates'!J$112)\n+($G402*'fnd base rates'!J$113)\n+($H402*'fnd base rates'!J$114)\n+($I402*'fnd base rates'!J$115)\n+($J402*'fnd base rates'!J$119)\n+($K402*'fnd base rates'!J$120)\n+($M402*'fnd base rates'!J$122)\n+($N402*'fnd base rates'!J$123)\n+($O402*'fnd base rates'!J$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,10)))\n*$R402","v":530.85},{"$f":"(($D402*'fnd base rates'!K$110)\n+($E402*'fnd base rates'!K$111)\n+($F402*'fnd base rates'!K$112)\n+($G402*'fnd base rates'!K$113)\n+($H402*'fnd base rates'!K$114)\n+($I402*'fnd base rates'!K$115)\n+($J402*'fnd base rates'!K$119)\n+($K402*'fnd base rates'!K$120)\n+($M402*'fnd base rates'!K$122)\n+($N402*'fnd base rates'!K$123)\n+($O402*'fnd base rates'!K$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,11)))\n*$R402","v":1061.948261},{"$f":"(($D402*'fnd base rates'!L$110)\n+($E402*'fnd base rates'!L$111)\n+($F402*'fnd base rates'!L$112)\n+($G402*'fnd base rates'!L$113)\n+($H402*'fnd base rates'!L$114)\n+($I402*'fnd base rates'!L$115)\n+($J402*'fnd base rates'!L$119)\n+($K402*'fnd base rates'!L$120)\n+($M402*'fnd base rates'!L$122)\n+($N402*'fnd base rates'!L$123)\n+($O402*'fnd base rates'!L$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D402*'fnd base rates'!M$110)\n+($E402*'fnd base rates'!M$111)\n+($F402*'fnd base rates'!M$112)\n+($G402*'fnd base rates'!M$113)\n+($H402*'fnd base rates'!M$114)\n+($I402*'fnd base rates'!M$115)\n+($J402*'fnd base rates'!M$119)\n+($K402*'fnd base rates'!M$120)\n+($M402*'fnd base rates'!M$122)\n+($N402*'fnd base rates'!M$123)\n+($O402*'fnd base rates'!M$124)\n+($P402*VLOOKUP($S402+15,rate_basefnd,13)))","v":0},10555.537718628882,null,458160181,"458","160","181",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[458,458160301,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D403","v":0},{"$f":"'fnd enro'!E403","v":0},{"$f":"'fnd enro'!F403","v":0},{"$f":"'fnd enro'!G403","v":0},{"$f":"'fnd enro'!H403","v":0},{"$f":"'fnd enro'!I403","v":3},{"$f":"'fnd enro'!J403","v":0},{"$f":"'fnd enro'!K403","v":0.1137},{"$f":"'fnd enro'!L403","v":0},{"$f":"'fnd enro'!M403+'fnd enro'!N403","v":0},{"$f":"'fnd enro'!O403","v":0},{"$f":"'fnd enro'!P403","v":0},{"$f":"'fnd enro'!Q403+'fnd enro'!R403","v":2},{"$f":"'fnd enro'!T403","v":3},1,{"$f":"VALUE('fnd enro'!S403)","v":10},null,{"$f":"(($D403*'fnd base rates'!C$110)\n+($E403*'fnd base rates'!C$111)\n+($F403*'fnd base rates'!C$112)\n+($G403*'fnd base rates'!C$113)\n+($H403*'fnd base rates'!C$114)\n+($I403*'fnd base rates'!C$115)\n+($J403*'fnd base rates'!C$119)\n+($K403*'fnd base rates'!C$120)\n+($M403*'fnd base rates'!C$122)\n+($N403*'fnd base rates'!C$123)\n+($O403*'fnd base rates'!C$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,3)))\n*$R403","v":1607.9462259999998},{"$f":"(($D403*'fnd base rates'!D$110)\n+($E403*'fnd base rates'!D$111)\n+($F403*'fnd base rates'!D$112)\n+($G403*'fnd base rates'!D$113)\n+($H403*'fnd base rates'!D$114)\n+($I403*'fnd base rates'!D$115)\n+($J403*'fnd base rates'!D$119)\n+($K403*'fnd base rates'!D$120)\n+($M403*'fnd base rates'!D$122)\n+($N403*'fnd base rates'!D$123)\n+($O403*'fnd base rates'!D$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,4)))\n*$R403","v":2713.96},{"$f":"(($D403*'fnd base rates'!E$110)\n+($E403*'fnd base rates'!E$111)\n+($F403*'fnd base rates'!E$112)\n+($G403*'fnd base rates'!E$113)\n+($H403*'fnd base rates'!E$114)\n+($I403*'fnd base rates'!E$115)\n+($J403*'fnd base rates'!E$119)\n+($K403*'fnd base rates'!E$120)\n+($M403*'fnd base rates'!E$122)\n+($N403*'fnd base rates'!E$123)\n+($O403*'fnd base rates'!E$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,5)))\n*$R403","v":19379.117774999999},{"$f":"(($D403*'fnd base rates'!F$110)\n+($E403*'fnd base rates'!F$111)\n+($F403*'fnd base rates'!F$112)\n+($G403*'fnd base rates'!F$113)\n+($H403*'fnd base rates'!F$114)\n+($I403*'fnd base rates'!F$115)\n+($J403*'fnd base rates'!F$119)\n+($K403*'fnd base rates'!F$120)\n+($M403*'fnd base rates'!F$122)\n+($N403*'fnd base rates'!F$123)\n+($O403*'fnd base rates'!F$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,6)))\n*$R403","v":2444.1987449999997},{"$f":"(($D403*'fnd base rates'!G$110)\n+($E403*'fnd base rates'!G$111)\n+($F403*'fnd base rates'!G$112)\n+($G403*'fnd base rates'!G$113)\n+($H403*'fnd base rates'!G$114)\n+($I403*'fnd base rates'!G$115)\n+($J403*'fnd base rates'!G$119)\n+($K403*'fnd base rates'!G$120)\n+($M403*'fnd base rates'!G$122)\n+($N403*'fnd base rates'!G$123)\n+($O403*'fnd base rates'!G$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,7)))\n*$R403","v":733.58580899999993},{"$f":"(($D403*'fnd base rates'!H$110)\n+($E403*'fnd base rates'!H$111)\n+($F403*'fnd base rates'!H$112)\n+($G403*'fnd base rates'!H$113)\n+($H403*'fnd base rates'!H$114)\n+($I403*'fnd base rates'!H$115)\n+($J403*'fnd base rates'!H$119)\n+($K403*'fnd base rates'!H$120)\n+($M403*'fnd base rates'!H$122)\n+($N403*'fnd base rates'!H$123)\n+($O403*'fnd base rates'!H$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,8)))","v":2340.5407340000002},{"$f":"(($D403*'fnd base rates'!I$110)\n+($E403*'fnd base rates'!I$111)\n+($F403*'fnd base rates'!I$112)\n+($G403*'fnd base rates'!I$113)\n+($H403*'fnd base rates'!I$114)\n+($I403*'fnd base rates'!I$115)\n+($J403*'fnd base rates'!I$119)\n+($K403*'fnd base rates'!I$120)\n+($M403*'fnd base rates'!I$122)\n+($N403*'fnd base rates'!I$123)\n+($O403*'fnd base rates'!I$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,9)))\n*$R403","v":1415.65},{"$f":"(($D403*'fnd base rates'!J$110)\n+($E403*'fnd base rates'!J$111)\n+($F403*'fnd base rates'!J$112)\n+($G403*'fnd base rates'!J$113)\n+($H403*'fnd base rates'!J$114)\n+($I403*'fnd base rates'!J$115)\n+($J403*'fnd base rates'!J$119)\n+($K403*'fnd base rates'!J$120)\n+($M403*'fnd base rates'!J$122)\n+($N403*'fnd base rates'!J$123)\n+($O403*'fnd base rates'!J$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,10)))\n*$R403","v":2805.21},{"$f":"(($D403*'fnd base rates'!K$110)\n+($E403*'fnd base rates'!K$111)\n+($F403*'fnd base rates'!K$112)\n+($G403*'fnd base rates'!K$113)\n+($H403*'fnd base rates'!K$114)\n+($I403*'fnd base rates'!K$115)\n+($J403*'fnd base rates'!K$119)\n+($K403*'fnd base rates'!K$120)\n+($M403*'fnd base rates'!K$122)\n+($N403*'fnd base rates'!K$123)\n+($O403*'fnd base rates'!K$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,11)))\n*$R403","v":3185.844783},{"$f":"(($D403*'fnd base rates'!L$110)\n+($E403*'fnd base rates'!L$111)\n+($F403*'fnd base rates'!L$112)\n+($G403*'fnd base rates'!L$113)\n+($H403*'fnd base rates'!L$114)\n+($I403*'fnd base rates'!L$115)\n+($J403*'fnd base rates'!L$119)\n+($K403*'fnd base rates'!L$120)\n+($M403*'fnd base rates'!L$122)\n+($N403*'fnd base rates'!L$123)\n+($O403*'fnd base rates'!L$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,12)))","v":4219.5390838866488},{"$f":"(($D403*'fnd base rates'!M$110)\n+($E403*'fnd base rates'!M$111)\n+($F403*'fnd base rates'!M$112)\n+($G403*'fnd base rates'!M$113)\n+($H403*'fnd base rates'!M$114)\n+($I403*'fnd base rates'!M$115)\n+($J403*'fnd base rates'!M$119)\n+($K403*'fnd base rates'!M$120)\n+($M403*'fnd base rates'!M$122)\n+($N403*'fnd base rates'!M$123)\n+($O403*'fnd base rates'!M$124)\n+($P403*VLOOKUP($S403+15,rate_basefnd,13)))","v":0},40845.59315588665,null,458160301,"458","160","301",1,3,40845.59315588665,13615,0,13615,null,null,null,null,null,13615,0,13615,253,13362,20,13342]
[463,463035035,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D404","v":0},{"$f":"'fnd enro'!E404","v":0},{"$f":"'fnd enro'!F404","v":63},{"$f":"'fnd enro'!G404","v":339},{"$f":"'fnd enro'!H404","v":188},{"$f":"'fnd enro'!I404","v":0},{"$f":"'fnd enro'!J404","v":0},{"$f":"'fnd enro'!K404","v":22.361000000000001},{"$f":"'fnd enro'!L404","v":0},{"$f":"'fnd enro'!M404+'fnd enro'!N404","v":118},{"$f":"'fnd enro'!O404","v":45},{"$f":"'fnd enro'!P404","v":0},{"$f":"'fnd enro'!Q404+'fnd enro'!R404","v":427},{"$f":"'fnd enro'!T404","v":590},1.081,{"$f":"VALUE('fnd enro'!S404)","v":10},null,{"$f":"(($D404*'fnd base rates'!C$110)\n+($E404*'fnd base rates'!C$111)\n+($F404*'fnd base rates'!C$112)\n+($G404*'fnd base rates'!C$113)\n+($H404*'fnd base rates'!C$114)\n+($I404*'fnd base rates'!C$115)\n+($J404*'fnd base rates'!C$119)\n+($K404*'fnd base rates'!C$120)\n+($M404*'fnd base rates'!C$122)\n+($N404*'fnd base rates'!C$123)\n+($O404*'fnd base rates'!C$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,3)))\n*$R404","v":360195.66198017995},{"$f":"(($D404*'fnd base rates'!D$110)\n+($E404*'fnd base rates'!D$111)\n+($F404*'fnd base rates'!D$112)\n+($G404*'fnd base rates'!D$113)\n+($H404*'fnd base rates'!D$114)\n+($I404*'fnd base rates'!D$115)\n+($J404*'fnd base rates'!D$119)\n+($K404*'fnd base rates'!D$120)\n+($M404*'fnd base rates'!D$122)\n+($N404*'fnd base rates'!D$123)\n+($O404*'fnd base rates'!D$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,4)))\n*$R404","v":615868.8334},{"$f":"(($D404*'fnd base rates'!E$110)\n+($E404*'fnd base rates'!E$111)\n+($F404*'fnd base rates'!E$112)\n+($G404*'fnd base rates'!E$113)\n+($H404*'fnd base rates'!E$114)\n+($I404*'fnd base rates'!E$115)\n+($J404*'fnd base rates'!E$119)\n+($K404*'fnd base rates'!E$120)\n+($M404*'fnd base rates'!E$122)\n+($N404*'fnd base rates'!E$123)\n+($O404*'fnd base rates'!E$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,5)))\n*$R404","v":3733831.1586857494},{"$f":"(($D404*'fnd base rates'!F$110)\n+($E404*'fnd base rates'!F$111)\n+($F404*'fnd base rates'!F$112)\n+($G404*'fnd base rates'!F$113)\n+($H404*'fnd base rates'!F$114)\n+($I404*'fnd base rates'!F$115)\n+($J404*'fnd base rates'!F$119)\n+($K404*'fnd base rates'!F$120)\n+($M404*'fnd base rates'!F$122)\n+($N404*'fnd base rates'!F$123)\n+($O404*'fnd base rates'!F$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,6)))\n*$R404","v":713138.97526784998},{"$f":"(($D404*'fnd base rates'!G$110)\n+($E404*'fnd base rates'!G$111)\n+($F404*'fnd base rates'!G$112)\n+($G404*'fnd base rates'!G$113)\n+($H404*'fnd base rates'!G$114)\n+($I404*'fnd base rates'!G$115)\n+($J404*'fnd base rates'!G$119)\n+($K404*'fnd base rates'!G$120)\n+($M404*'fnd base rates'!G$122)\n+($N404*'fnd base rates'!G$123)\n+($O404*'fnd base rates'!G$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,7)))\n*$R404","v":167089.35467736999},{"$f":"(($D404*'fnd base rates'!H$110)\n+($E404*'fnd base rates'!H$111)\n+($F404*'fnd base rates'!H$112)\n+($G404*'fnd base rates'!H$113)\n+($H404*'fnd base rates'!H$114)\n+($I404*'fnd base rates'!H$115)\n+($J404*'fnd base rates'!H$119)\n+($K404*'fnd base rates'!H$120)\n+($M404*'fnd base rates'!H$122)\n+($N404*'fnd base rates'!H$123)\n+($O404*'fnd base rates'!H$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,8)))","v":313321.20101999998},{"$f":"(($D404*'fnd base rates'!I$110)\n+($E404*'fnd base rates'!I$111)\n+($F404*'fnd base rates'!I$112)\n+($G404*'fnd base rates'!I$113)\n+($H404*'fnd base rates'!I$114)\n+($I404*'fnd base rates'!I$115)\n+($J404*'fnd base rates'!I$119)\n+($K404*'fnd base rates'!I$120)\n+($M404*'fnd base rates'!I$122)\n+($N404*'fnd base rates'!I$123)\n+($O404*'fnd base rates'!I$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,9)))\n*$R404","v":232455.2132},{"$f":"(($D404*'fnd base rates'!J$110)\n+($E404*'fnd base rates'!J$111)\n+($F404*'fnd base rates'!J$112)\n+($G404*'fnd base rates'!J$113)\n+($H404*'fnd base rates'!J$114)\n+($I404*'fnd base rates'!J$115)\n+($J404*'fnd base rates'!J$119)\n+($K404*'fnd base rates'!J$120)\n+($M404*'fnd base rates'!J$122)\n+($N404*'fnd base rates'!J$123)\n+($O404*'fnd base rates'!J$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,10)))\n*$R404","v":388725.58934000001},{"$f":"(($D404*'fnd base rates'!K$110)\n+($E404*'fnd base rates'!K$111)\n+($F404*'fnd base rates'!K$112)\n+($G404*'fnd base rates'!K$113)\n+($H404*'fnd base rates'!K$114)\n+($I404*'fnd base rates'!K$115)\n+($J404*'fnd base rates'!K$119)\n+($K404*'fnd base rates'!K$120)\n+($M404*'fnd base rates'!K$122)\n+($N404*'fnd base rates'!K$123)\n+($O404*'fnd base rates'!K$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,11)))\n*$R404","v":711539.45647318999},{"$f":"(($D404*'fnd base rates'!L$110)\n+($E404*'fnd base rates'!L$111)\n+($F404*'fnd base rates'!L$112)\n+($G404*'fnd base rates'!L$113)\n+($H404*'fnd base rates'!L$114)\n+($I404*'fnd base rates'!L$115)\n+($J404*'fnd base rates'!L$119)\n+($K404*'fnd base rates'!L$120)\n+($M404*'fnd base rates'!L$122)\n+($N404*'fnd base rates'!L$123)\n+($O404*'fnd base rates'!L$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,12)))","v":934125.09091905132},{"$f":"(($D404*'fnd base rates'!M$110)\n+($E404*'fnd base rates'!M$111)\n+($F404*'fnd base rates'!M$112)\n+($G404*'fnd base rates'!M$113)\n+($H404*'fnd base rates'!M$114)\n+($I404*'fnd base rates'!M$115)\n+($J404*'fnd base rates'!M$119)\n+($K404*'fnd base rates'!M$120)\n+($M404*'fnd base rates'!M$122)\n+($N404*'fnd base rates'!M$123)\n+($O404*'fnd base rates'!M$124)\n+($P404*VLOOKUP($S404+15,rate_basefnd,13)))","v":0},8170290.5349633908,null,463035035,"463","035","035",1,590,8170290.5349633908,13848,0,13848,null,null,null,null,null,13848,0,13848,288,13560,23,13537]
[463,463035036,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D405","v":0},{"$f":"'fnd enro'!E405","v":0},{"$f":"'fnd enro'!F405","v":0},{"$f":"'fnd enro'!G405","v":1},{"$f":"'fnd enro'!H405","v":0},{"$f":"'fnd enro'!I405","v":0},{"$f":"'fnd enro'!J405","v":0},{"$f":"'fnd enro'!K405","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L405","v":0},{"$f":"'fnd enro'!M405+'fnd enro'!N405","v":1},{"$f":"'fnd enro'!O405","v":0},{"$f":"'fnd enro'!P405","v":0},{"$f":"'fnd enro'!Q405+'fnd enro'!R405","v":1},{"$f":"'fnd enro'!T405","v":1},1.081,{"$f":"VALUE('fnd enro'!S405)","v":10},null,{"$f":"(($D405*'fnd base rates'!C$110)\n+($E405*'fnd base rates'!C$111)\n+($F405*'fnd base rates'!C$112)\n+($G405*'fnd base rates'!C$113)\n+($H405*'fnd base rates'!C$114)\n+($I405*'fnd base rates'!C$115)\n+($J405*'fnd base rates'!C$119)\n+($K405*'fnd base rates'!C$120)\n+($M405*'fnd base rates'!C$122)\n+($N405*'fnd base rates'!C$123)\n+($O405*'fnd base rates'!C$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,3)))\n*$R405","v":699.28673010199998},{"$f":"(($D405*'fnd base rates'!D$110)\n+($E405*'fnd base rates'!D$111)\n+($F405*'fnd base rates'!D$112)\n+($G405*'fnd base rates'!D$113)\n+($H405*'fnd base rates'!D$114)\n+($I405*'fnd base rates'!D$115)\n+($J405*'fnd base rates'!D$119)\n+($K405*'fnd base rates'!D$120)\n+($M405*'fnd base rates'!D$122)\n+($N405*'fnd base rates'!D$123)\n+($O405*'fnd base rates'!D$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,4)))\n*$R405","v":1254.8139899999999},{"$f":"(($D405*'fnd base rates'!E$110)\n+($E405*'fnd base rates'!E$111)\n+($F405*'fnd base rates'!E$112)\n+($G405*'fnd base rates'!E$113)\n+($H405*'fnd base rates'!E$114)\n+($I405*'fnd base rates'!E$115)\n+($J405*'fnd base rates'!E$119)\n+($K405*'fnd base rates'!E$120)\n+($M405*'fnd base rates'!E$122)\n+($N405*'fnd base rates'!E$123)\n+($O405*'fnd base rates'!E$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,5)))\n*$R405","v":8182.8845349249996},{"$f":"(($D405*'fnd base rates'!F$110)\n+($E405*'fnd base rates'!F$111)\n+($F405*'fnd base rates'!F$112)\n+($G405*'fnd base rates'!F$113)\n+($H405*'fnd base rates'!F$114)\n+($I405*'fnd base rates'!F$115)\n+($J405*'fnd base rates'!F$119)\n+($K405*'fnd base rates'!F$120)\n+($M405*'fnd base rates'!F$122)\n+($N405*'fnd base rates'!F$123)\n+($O405*'fnd base rates'!F$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,6)))\n*$R405","v":1411.8540111150003},{"$f":"(($D405*'fnd base rates'!G$110)\n+($E405*'fnd base rates'!G$111)\n+($F405*'fnd base rates'!G$112)\n+($G405*'fnd base rates'!G$113)\n+($H405*'fnd base rates'!G$114)\n+($I405*'fnd base rates'!G$115)\n+($J405*'fnd base rates'!G$119)\n+($K405*'fnd base rates'!G$120)\n+($M405*'fnd base rates'!G$122)\n+($N405*'fnd base rates'!G$123)\n+($O405*'fnd base rates'!G$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,7)))\n*$R405","v":356.31770984299999},{"$f":"(($D405*'fnd base rates'!H$110)\n+($E405*'fnd base rates'!H$111)\n+($F405*'fnd base rates'!H$112)\n+($G405*'fnd base rates'!H$113)\n+($H405*'fnd base rates'!H$114)\n+($I405*'fnd base rates'!H$115)\n+($J405*'fnd base rates'!H$119)\n+($K405*'fnd base rates'!H$120)\n+($M405*'fnd base rates'!H$122)\n+($N405*'fnd base rates'!H$123)\n+($O405*'fnd base rates'!H$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D405*'fnd base rates'!I$110)\n+($E405*'fnd base rates'!I$111)\n+($F405*'fnd base rates'!I$112)\n+($G405*'fnd base rates'!I$113)\n+($H405*'fnd base rates'!I$114)\n+($I405*'fnd base rates'!I$115)\n+($J405*'fnd base rates'!I$119)\n+($K405*'fnd base rates'!I$120)\n+($M405*'fnd base rates'!I$122)\n+($N405*'fnd base rates'!I$123)\n+($O405*'fnd base rates'!I$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,9)))\n*$R405","v":454.53887999999995},{"$f":"(($D405*'fnd base rates'!J$110)\n+($E405*'fnd base rates'!J$111)\n+($F405*'fnd base rates'!J$112)\n+($G405*'fnd base rates'!J$113)\n+($H405*'fnd base rates'!J$114)\n+($I405*'fnd base rates'!J$115)\n+($J405*'fnd base rates'!J$119)\n+($K405*'fnd base rates'!J$120)\n+($M405*'fnd base rates'!J$122)\n+($N405*'fnd base rates'!J$123)\n+($O405*'fnd base rates'!J$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,10)))\n*$R405","v":832.15380000000005},{"$f":"(($D405*'fnd base rates'!K$110)\n+($E405*'fnd base rates'!K$111)\n+($F405*'fnd base rates'!K$112)\n+($G405*'fnd base rates'!K$113)\n+($H405*'fnd base rates'!K$114)\n+($I405*'fnd base rates'!K$115)\n+($J405*'fnd base rates'!K$119)\n+($K405*'fnd base rates'!K$120)\n+($M405*'fnd base rates'!K$122)\n+($N405*'fnd base rates'!K$123)\n+($O405*'fnd base rates'!K$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,11)))\n*$R405","v":1390.4019401409998},{"$f":"(($D405*'fnd base rates'!L$110)\n+($E405*'fnd base rates'!L$111)\n+($F405*'fnd base rates'!L$112)\n+($G405*'fnd base rates'!L$113)\n+($H405*'fnd base rates'!L$114)\n+($I405*'fnd base rates'!L$115)\n+($J405*'fnd base rates'!L$119)\n+($K405*'fnd base rates'!L$120)\n+($M405*'fnd base rates'!L$122)\n+($N405*'fnd base rates'!L$123)\n+($O405*'fnd base rates'!L$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D405*'fnd base rates'!M$110)\n+($E405*'fnd base rates'!M$111)\n+($F405*'fnd base rates'!M$112)\n+($G405*'fnd base rates'!M$113)\n+($H405*'fnd base rates'!M$114)\n+($I405*'fnd base rates'!M$115)\n+($J405*'fnd base rates'!M$119)\n+($K405*'fnd base rates'!M$120)\n+($M405*'fnd base rates'!M$122)\n+($N405*'fnd base rates'!M$123)\n+($O405*'fnd base rates'!M$124)\n+($P405*VLOOKUP($S405+15,rate_basefnd,13)))","v":0},17081.045653129611,null,463035036,"463","035","036",1,1,17081.045653129611,17081,0,17081,null,null,null,null,null,17081,0,17081,514,16567,25,16542]
[463,463035057,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D406","v":0},{"$f":"'fnd enro'!E406","v":0},{"$f":"'fnd enro'!F406","v":0},{"$f":"'fnd enro'!G406","v":1},{"$f":"'fnd enro'!H406","v":0},{"$f":"'fnd enro'!I406","v":0},{"$f":"'fnd enro'!J406","v":0},{"$f":"'fnd enro'!K406","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L406","v":0},{"$f":"'fnd enro'!M406+'fnd enro'!N406","v":1},{"$f":"'fnd enro'!O406","v":0},{"$f":"'fnd enro'!P406","v":0},{"$f":"'fnd enro'!Q406+'fnd enro'!R406","v":1},{"$f":"'fnd enro'!T406","v":1},1.081,{"$f":"VALUE('fnd enro'!S406)","v":10},null,{"$f":"(($D406*'fnd base rates'!C$110)\n+($E406*'fnd base rates'!C$111)\n+($F406*'fnd base rates'!C$112)\n+($G406*'fnd base rates'!C$113)\n+($H406*'fnd base rates'!C$114)\n+($I406*'fnd base rates'!C$115)\n+($J406*'fnd base rates'!C$119)\n+($K406*'fnd base rates'!C$120)\n+($M406*'fnd base rates'!C$122)\n+($N406*'fnd base rates'!C$123)\n+($O406*'fnd base rates'!C$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,3)))\n*$R406","v":699.28673010199998},{"$f":"(($D406*'fnd base rates'!D$110)\n+($E406*'fnd base rates'!D$111)\n+($F406*'fnd base rates'!D$112)\n+($G406*'fnd base rates'!D$113)\n+($H406*'fnd base rates'!D$114)\n+($I406*'fnd base rates'!D$115)\n+($J406*'fnd base rates'!D$119)\n+($K406*'fnd base rates'!D$120)\n+($M406*'fnd base rates'!D$122)\n+($N406*'fnd base rates'!D$123)\n+($O406*'fnd base rates'!D$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,4)))\n*$R406","v":1254.8139899999999},{"$f":"(($D406*'fnd base rates'!E$110)\n+($E406*'fnd base rates'!E$111)\n+($F406*'fnd base rates'!E$112)\n+($G406*'fnd base rates'!E$113)\n+($H406*'fnd base rates'!E$114)\n+($I406*'fnd base rates'!E$115)\n+($J406*'fnd base rates'!E$119)\n+($K406*'fnd base rates'!E$120)\n+($M406*'fnd base rates'!E$122)\n+($N406*'fnd base rates'!E$123)\n+($O406*'fnd base rates'!E$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,5)))\n*$R406","v":8182.8845349249996},{"$f":"(($D406*'fnd base rates'!F$110)\n+($E406*'fnd base rates'!F$111)\n+($F406*'fnd base rates'!F$112)\n+($G406*'fnd base rates'!F$113)\n+($H406*'fnd base rates'!F$114)\n+($I406*'fnd base rates'!F$115)\n+($J406*'fnd base rates'!F$119)\n+($K406*'fnd base rates'!F$120)\n+($M406*'fnd base rates'!F$122)\n+($N406*'fnd base rates'!F$123)\n+($O406*'fnd base rates'!F$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,6)))\n*$R406","v":1411.8540111150003},{"$f":"(($D406*'fnd base rates'!G$110)\n+($E406*'fnd base rates'!G$111)\n+($F406*'fnd base rates'!G$112)\n+($G406*'fnd base rates'!G$113)\n+($H406*'fnd base rates'!G$114)\n+($I406*'fnd base rates'!G$115)\n+($J406*'fnd base rates'!G$119)\n+($K406*'fnd base rates'!G$120)\n+($M406*'fnd base rates'!G$122)\n+($N406*'fnd base rates'!G$123)\n+($O406*'fnd base rates'!G$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,7)))\n*$R406","v":356.31770984299999},{"$f":"(($D406*'fnd base rates'!H$110)\n+($E406*'fnd base rates'!H$111)\n+($F406*'fnd base rates'!H$112)\n+($G406*'fnd base rates'!H$113)\n+($H406*'fnd base rates'!H$114)\n+($I406*'fnd base rates'!H$115)\n+($J406*'fnd base rates'!H$119)\n+($K406*'fnd base rates'!H$120)\n+($M406*'fnd base rates'!H$122)\n+($N406*'fnd base rates'!H$123)\n+($O406*'fnd base rates'!H$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D406*'fnd base rates'!I$110)\n+($E406*'fnd base rates'!I$111)\n+($F406*'fnd base rates'!I$112)\n+($G406*'fnd base rates'!I$113)\n+($H406*'fnd base rates'!I$114)\n+($I406*'fnd base rates'!I$115)\n+($J406*'fnd base rates'!I$119)\n+($K406*'fnd base rates'!I$120)\n+($M406*'fnd base rates'!I$122)\n+($N406*'fnd base rates'!I$123)\n+($O406*'fnd base rates'!I$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,9)))\n*$R406","v":454.53887999999995},{"$f":"(($D406*'fnd base rates'!J$110)\n+($E406*'fnd base rates'!J$111)\n+($F406*'fnd base rates'!J$112)\n+($G406*'fnd base rates'!J$113)\n+($H406*'fnd base rates'!J$114)\n+($I406*'fnd base rates'!J$115)\n+($J406*'fnd base rates'!J$119)\n+($K406*'fnd base rates'!J$120)\n+($M406*'fnd base rates'!J$122)\n+($N406*'fnd base rates'!J$123)\n+($O406*'fnd base rates'!J$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,10)))\n*$R406","v":832.15380000000005},{"$f":"(($D406*'fnd base rates'!K$110)\n+($E406*'fnd base rates'!K$111)\n+($F406*'fnd base rates'!K$112)\n+($G406*'fnd base rates'!K$113)\n+($H406*'fnd base rates'!K$114)\n+($I406*'fnd base rates'!K$115)\n+($J406*'fnd base rates'!K$119)\n+($K406*'fnd base rates'!K$120)\n+($M406*'fnd base rates'!K$122)\n+($N406*'fnd base rates'!K$123)\n+($O406*'fnd base rates'!K$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,11)))\n*$R406","v":1390.4019401409998},{"$f":"(($D406*'fnd base rates'!L$110)\n+($E406*'fnd base rates'!L$111)\n+($F406*'fnd base rates'!L$112)\n+($G406*'fnd base rates'!L$113)\n+($H406*'fnd base rates'!L$114)\n+($I406*'fnd base rates'!L$115)\n+($J406*'fnd base rates'!L$119)\n+($K406*'fnd base rates'!L$120)\n+($M406*'fnd base rates'!L$122)\n+($N406*'fnd base rates'!L$123)\n+($O406*'fnd base rates'!L$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D406*'fnd base rates'!M$110)\n+($E406*'fnd base rates'!M$111)\n+($F406*'fnd base rates'!M$112)\n+($G406*'fnd base rates'!M$113)\n+($H406*'fnd base rates'!M$114)\n+($I406*'fnd base rates'!M$115)\n+($J406*'fnd base rates'!M$119)\n+($K406*'fnd base rates'!M$120)\n+($M406*'fnd base rates'!M$122)\n+($N406*'fnd base rates'!M$123)\n+($O406*'fnd base rates'!M$124)\n+($P406*VLOOKUP($S406+15,rate_basefnd,13)))","v":0},17081.045653129611,null,463035057,"463","035","057",1,1,17081.045653129611,17081,0,17081,null,null,null,null,null,17081,0,17081,514,16567,-3,16570]
[463,463035244,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D407","v":0},{"$f":"'fnd enro'!E407","v":0},{"$f":"'fnd enro'!F407","v":0},{"$f":"'fnd enro'!G407","v":2},{"$f":"'fnd enro'!H407","v":0},{"$f":"'fnd enro'!I407","v":0},{"$f":"'fnd enro'!J407","v":0},{"$f":"'fnd enro'!K407","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L407","v":0},{"$f":"'fnd enro'!M407+'fnd enro'!N407","v":0},{"$f":"'fnd enro'!O407","v":0},{"$f":"'fnd enro'!P407","v":0},{"$f":"'fnd enro'!Q407+'fnd enro'!R407","v":2},{"$f":"'fnd enro'!T407","v":2},1.081,{"$f":"VALUE('fnd enro'!S407)","v":10},null,{"$f":"(($D407*'fnd base rates'!C$110)\n+($E407*'fnd base rates'!C$111)\n+($F407*'fnd base rates'!C$112)\n+($G407*'fnd base rates'!C$113)\n+($H407*'fnd base rates'!C$114)\n+($I407*'fnd base rates'!C$115)\n+($J407*'fnd base rates'!C$119)\n+($K407*'fnd base rates'!C$120)\n+($M407*'fnd base rates'!C$122)\n+($N407*'fnd base rates'!C$123)\n+($O407*'fnd base rates'!C$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,3)))\n*$R407","v":1203.690780204},{"$f":"(($D407*'fnd base rates'!D$110)\n+($E407*'fnd base rates'!D$111)\n+($F407*'fnd base rates'!D$112)\n+($G407*'fnd base rates'!D$113)\n+($H407*'fnd base rates'!D$114)\n+($I407*'fnd base rates'!D$115)\n+($J407*'fnd base rates'!D$119)\n+($K407*'fnd base rates'!D$120)\n+($M407*'fnd base rates'!D$122)\n+($N407*'fnd base rates'!D$123)\n+($O407*'fnd base rates'!D$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,4)))\n*$R407","v":2168.5940999999998},{"$f":"(($D407*'fnd base rates'!E$110)\n+($E407*'fnd base rates'!E$111)\n+($F407*'fnd base rates'!E$112)\n+($G407*'fnd base rates'!E$113)\n+($H407*'fnd base rates'!E$114)\n+($I407*'fnd base rates'!E$115)\n+($J407*'fnd base rates'!E$119)\n+($K407*'fnd base rates'!E$120)\n+($M407*'fnd base rates'!E$122)\n+($N407*'fnd base rates'!E$123)\n+($O407*'fnd base rates'!E$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,5)))\n*$R407","v":13978.683249850001},{"$f":"(($D407*'fnd base rates'!F$110)\n+($E407*'fnd base rates'!F$111)\n+($F407*'fnd base rates'!F$112)\n+($G407*'fnd base rates'!F$113)\n+($H407*'fnd base rates'!F$114)\n+($I407*'fnd base rates'!F$115)\n+($J407*'fnd base rates'!F$119)\n+($K407*'fnd base rates'!F$120)\n+($M407*'fnd base rates'!F$122)\n+($N407*'fnd base rates'!F$123)\n+($O407*'fnd base rates'!F$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,6)))\n*$R407","v":2482.6741422300001},{"$f":"(($D407*'fnd base rates'!G$110)\n+($E407*'fnd base rates'!G$111)\n+($F407*'fnd base rates'!G$112)\n+($G407*'fnd base rates'!G$113)\n+($H407*'fnd base rates'!G$114)\n+($I407*'fnd base rates'!G$115)\n+($J407*'fnd base rates'!G$119)\n+($K407*'fnd base rates'!G$120)\n+($M407*'fnd base rates'!G$122)\n+($N407*'fnd base rates'!G$123)\n+($O407*'fnd base rates'!G$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,7)))\n*$R407","v":615.21569968599999},{"$f":"(($D407*'fnd base rates'!H$110)\n+($E407*'fnd base rates'!H$111)\n+($F407*'fnd base rates'!H$112)\n+($G407*'fnd base rates'!H$113)\n+($H407*'fnd base rates'!H$114)\n+($I407*'fnd base rates'!H$115)\n+($J407*'fnd base rates'!H$119)\n+($K407*'fnd base rates'!H$120)\n+($M407*'fnd base rates'!H$122)\n+($N407*'fnd base rates'!H$123)\n+($O407*'fnd base rates'!H$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D407*'fnd base rates'!I$110)\n+($E407*'fnd base rates'!I$111)\n+($F407*'fnd base rates'!I$112)\n+($G407*'fnd base rates'!I$113)\n+($H407*'fnd base rates'!I$114)\n+($I407*'fnd base rates'!I$115)\n+($J407*'fnd base rates'!I$119)\n+($K407*'fnd base rates'!I$120)\n+($M407*'fnd base rates'!I$122)\n+($N407*'fnd base rates'!I$123)\n+($O407*'fnd base rates'!I$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,9)))\n*$R407","v":762.92655999999999},{"$f":"(($D407*'fnd base rates'!J$110)\n+($E407*'fnd base rates'!J$111)\n+($F407*'fnd base rates'!J$112)\n+($G407*'fnd base rates'!J$113)\n+($H407*'fnd base rates'!J$114)\n+($I407*'fnd base rates'!J$115)\n+($J407*'fnd base rates'!J$119)\n+($K407*'fnd base rates'!J$120)\n+($M407*'fnd base rates'!J$122)\n+($N407*'fnd base rates'!J$123)\n+($O407*'fnd base rates'!J$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,10)))\n*$R407","v":1615.5761199999999},{"$f":"(($D407*'fnd base rates'!K$110)\n+($E407*'fnd base rates'!K$111)\n+($F407*'fnd base rates'!K$112)\n+($G407*'fnd base rates'!K$113)\n+($H407*'fnd base rates'!K$114)\n+($I407*'fnd base rates'!K$115)\n+($J407*'fnd base rates'!K$119)\n+($K407*'fnd base rates'!K$120)\n+($M407*'fnd base rates'!K$122)\n+($N407*'fnd base rates'!K$123)\n+($O407*'fnd base rates'!K$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,11)))\n*$R407","v":2196.1990802820001},{"$f":"(($D407*'fnd base rates'!L$110)\n+($E407*'fnd base rates'!L$111)\n+($F407*'fnd base rates'!L$112)\n+($G407*'fnd base rates'!L$113)\n+($H407*'fnd base rates'!L$114)\n+($I407*'fnd base rates'!L$115)\n+($J407*'fnd base rates'!L$119)\n+($K407*'fnd base rates'!L$120)\n+($M407*'fnd base rates'!L$122)\n+($N407*'fnd base rates'!L$123)\n+($O407*'fnd base rates'!L$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,12)))","v":3265.6409580072195},{"$f":"(($D407*'fnd base rates'!M$110)\n+($E407*'fnd base rates'!M$111)\n+($F407*'fnd base rates'!M$112)\n+($G407*'fnd base rates'!M$113)\n+($H407*'fnd base rates'!M$114)\n+($I407*'fnd base rates'!M$115)\n+($J407*'fnd base rates'!M$119)\n+($K407*'fnd base rates'!M$120)\n+($M407*'fnd base rates'!M$122)\n+($N407*'fnd base rates'!M$123)\n+($O407*'fnd base rates'!M$124)\n+($P407*VLOOKUP($S407+15,rate_basefnd,13)))","v":0},29300.10784625922,null,463035244,"463","035","244",1,2,29300.10784625922,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[464,464168030,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D408","v":0},{"$f":"'fnd enro'!E408","v":0},{"$f":"'fnd enro'!F408","v":0},{"$f":"'fnd enro'!G408","v":1},{"$f":"'fnd enro'!H408","v":0},{"$f":"'fnd enro'!I408","v":0},{"$f":"'fnd enro'!J408","v":0},{"$f":"'fnd enro'!K408","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L408","v":0},{"$f":"'fnd enro'!M408+'fnd enro'!N408","v":0},{"$f":"'fnd enro'!O408","v":0},{"$f":"'fnd enro'!P408","v":0},{"$f":"'fnd enro'!Q408+'fnd enro'!R408","v":0},{"$f":"'fnd enro'!T408","v":1},1,{"$f":"VALUE('fnd enro'!S408)","v":1},null,{"$f":"(($D408*'fnd base rates'!C$110)\n+($E408*'fnd base rates'!C$111)\n+($F408*'fnd base rates'!C$112)\n+($G408*'fnd base rates'!C$113)\n+($H408*'fnd base rates'!C$114)\n+($I408*'fnd base rates'!C$115)\n+($J408*'fnd base rates'!C$119)\n+($K408*'fnd base rates'!C$120)\n+($M408*'fnd base rates'!C$122)\n+($N408*'fnd base rates'!C$123)\n+($O408*'fnd base rates'!C$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,3)))\n*$R408","v":494.44874200000004},{"$f":"(($D408*'fnd base rates'!D$110)\n+($E408*'fnd base rates'!D$111)\n+($F408*'fnd base rates'!D$112)\n+($G408*'fnd base rates'!D$113)\n+($H408*'fnd base rates'!D$114)\n+($I408*'fnd base rates'!D$115)\n+($J408*'fnd base rates'!D$119)\n+($K408*'fnd base rates'!D$120)\n+($M408*'fnd base rates'!D$122)\n+($N408*'fnd base rates'!D$123)\n+($O408*'fnd base rates'!D$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,4)))\n*$R408","v":707.86},{"$f":"(($D408*'fnd base rates'!E$110)\n+($E408*'fnd base rates'!E$111)\n+($F408*'fnd base rates'!E$112)\n+($G408*'fnd base rates'!E$113)\n+($H408*'fnd base rates'!E$114)\n+($I408*'fnd base rates'!E$115)\n+($J408*'fnd base rates'!E$119)\n+($K408*'fnd base rates'!E$120)\n+($M408*'fnd base rates'!E$122)\n+($N408*'fnd base rates'!E$123)\n+($O408*'fnd base rates'!E$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,5)))\n*$R408","v":3584.0059249999999},{"$f":"(($D408*'fnd base rates'!F$110)\n+($E408*'fnd base rates'!F$111)\n+($F408*'fnd base rates'!F$112)\n+($G408*'fnd base rates'!F$113)\n+($H408*'fnd base rates'!F$114)\n+($I408*'fnd base rates'!F$115)\n+($J408*'fnd base rates'!F$119)\n+($K408*'fnd base rates'!F$120)\n+($M408*'fnd base rates'!F$122)\n+($N408*'fnd base rates'!F$123)\n+($O408*'fnd base rates'!F$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,6)))\n*$R408","v":1148.3229150000002},{"$f":"(($D408*'fnd base rates'!G$110)\n+($E408*'fnd base rates'!G$111)\n+($F408*'fnd base rates'!G$112)\n+($G408*'fnd base rates'!G$113)\n+($H408*'fnd base rates'!G$114)\n+($I408*'fnd base rates'!G$115)\n+($J408*'fnd base rates'!G$119)\n+($K408*'fnd base rates'!G$120)\n+($M408*'fnd base rates'!G$122)\n+($N408*'fnd base rates'!G$123)\n+($O408*'fnd base rates'!G$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,7)))\n*$R408","v":144.75860299999999},{"$f":"(($D408*'fnd base rates'!H$110)\n+($E408*'fnd base rates'!H$111)\n+($F408*'fnd base rates'!H$112)\n+($G408*'fnd base rates'!H$113)\n+($H408*'fnd base rates'!H$114)\n+($I408*'fnd base rates'!H$115)\n+($J408*'fnd base rates'!H$119)\n+($K408*'fnd base rates'!H$120)\n+($M408*'fnd base rates'!H$122)\n+($N408*'fnd base rates'!H$123)\n+($O408*'fnd base rates'!H$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D408*'fnd base rates'!I$110)\n+($E408*'fnd base rates'!I$111)\n+($F408*'fnd base rates'!I$112)\n+($G408*'fnd base rates'!I$113)\n+($H408*'fnd base rates'!I$114)\n+($I408*'fnd base rates'!I$115)\n+($J408*'fnd base rates'!I$119)\n+($K408*'fnd base rates'!I$120)\n+($M408*'fnd base rates'!I$122)\n+($N408*'fnd base rates'!I$123)\n+($O408*'fnd base rates'!I$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,9)))\n*$R408","v":236.19},{"$f":"(($D408*'fnd base rates'!J$110)\n+($E408*'fnd base rates'!J$111)\n+($F408*'fnd base rates'!J$112)\n+($G408*'fnd base rates'!J$113)\n+($H408*'fnd base rates'!J$114)\n+($I408*'fnd base rates'!J$115)\n+($J408*'fnd base rates'!J$119)\n+($K408*'fnd base rates'!J$120)\n+($M408*'fnd base rates'!J$122)\n+($N408*'fnd base rates'!J$123)\n+($O408*'fnd base rates'!J$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,10)))\n*$R408","v":140.93},{"$f":"(($D408*'fnd base rates'!K$110)\n+($E408*'fnd base rates'!K$111)\n+($F408*'fnd base rates'!K$112)\n+($G408*'fnd base rates'!K$113)\n+($H408*'fnd base rates'!K$114)\n+($I408*'fnd base rates'!K$115)\n+($J408*'fnd base rates'!K$119)\n+($K408*'fnd base rates'!K$120)\n+($M408*'fnd base rates'!K$122)\n+($N408*'fnd base rates'!K$123)\n+($O408*'fnd base rates'!K$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,11)))\n*$R408","v":1015.818261},{"$f":"(($D408*'fnd base rates'!L$110)\n+($E408*'fnd base rates'!L$111)\n+($F408*'fnd base rates'!L$112)\n+($G408*'fnd base rates'!L$113)\n+($H408*'fnd base rates'!L$114)\n+($I408*'fnd base rates'!L$115)\n+($J408*'fnd base rates'!L$119)\n+($K408*'fnd base rates'!L$120)\n+($M408*'fnd base rates'!L$122)\n+($N408*'fnd base rates'!L$123)\n+($O408*'fnd base rates'!L$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D408*'fnd base rates'!M$110)\n+($E408*'fnd base rates'!M$111)\n+($F408*'fnd base rates'!M$112)\n+($G408*'fnd base rates'!M$113)\n+($H408*'fnd base rates'!M$114)\n+($I408*'fnd base rates'!M$115)\n+($J408*'fnd base rates'!M$119)\n+($K408*'fnd base rates'!M$120)\n+($M408*'fnd base rates'!M$122)\n+($N408*'fnd base rates'!M$123)\n+($O408*'fnd base rates'!M$124)\n+($P408*VLOOKUP($S408+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,464168030,"464","168","030",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[464,464168071,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D409","v":0},{"$f":"'fnd enro'!E409","v":0},{"$f":"'fnd enro'!F409","v":0},{"$f":"'fnd enro'!G409","v":0},{"$f":"'fnd enro'!H409","v":1},{"$f":"'fnd enro'!I409","v":0},{"$f":"'fnd enro'!J409","v":0},{"$f":"'fnd enro'!K409","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L409","v":0},{"$f":"'fnd enro'!M409+'fnd enro'!N409","v":0},{"$f":"'fnd enro'!O409","v":0},{"$f":"'fnd enro'!P409","v":0},{"$f":"'fnd enro'!Q409+'fnd enro'!R409","v":0},{"$f":"'fnd enro'!T409","v":1},1,{"$f":"VALUE('fnd enro'!S409)","v":1},null,{"$f":"(($D409*'fnd base rates'!C$110)\n+($E409*'fnd base rates'!C$111)\n+($F409*'fnd base rates'!C$112)\n+($G409*'fnd base rates'!C$113)\n+($H409*'fnd base rates'!C$114)\n+($I409*'fnd base rates'!C$115)\n+($J409*'fnd base rates'!C$119)\n+($K409*'fnd base rates'!C$120)\n+($M409*'fnd base rates'!C$122)\n+($N409*'fnd base rates'!C$123)\n+($O409*'fnd base rates'!C$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,3)))\n*$R409","v":494.44874200000004},{"$f":"(($D409*'fnd base rates'!D$110)\n+($E409*'fnd base rates'!D$111)\n+($F409*'fnd base rates'!D$112)\n+($G409*'fnd base rates'!D$113)\n+($H409*'fnd base rates'!D$114)\n+($I409*'fnd base rates'!D$115)\n+($J409*'fnd base rates'!D$119)\n+($K409*'fnd base rates'!D$120)\n+($M409*'fnd base rates'!D$122)\n+($N409*'fnd base rates'!D$123)\n+($O409*'fnd base rates'!D$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,4)))\n*$R409","v":707.86},{"$f":"(($D409*'fnd base rates'!E$110)\n+($E409*'fnd base rates'!E$111)\n+($F409*'fnd base rates'!E$112)\n+($G409*'fnd base rates'!E$113)\n+($H409*'fnd base rates'!E$114)\n+($I409*'fnd base rates'!E$115)\n+($J409*'fnd base rates'!E$119)\n+($K409*'fnd base rates'!E$120)\n+($M409*'fnd base rates'!E$122)\n+($N409*'fnd base rates'!E$123)\n+($O409*'fnd base rates'!E$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,5)))\n*$R409","v":3194.5359250000001},{"$f":"(($D409*'fnd base rates'!F$110)\n+($E409*'fnd base rates'!F$111)\n+($F409*'fnd base rates'!F$112)\n+($G409*'fnd base rates'!F$113)\n+($H409*'fnd base rates'!F$114)\n+($I409*'fnd base rates'!F$115)\n+($J409*'fnd base rates'!F$119)\n+($K409*'fnd base rates'!F$120)\n+($M409*'fnd base rates'!F$122)\n+($N409*'fnd base rates'!F$123)\n+($O409*'fnd base rates'!F$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,6)))\n*$R409","v":915.10291500000005},{"$f":"(($D409*'fnd base rates'!G$110)\n+($E409*'fnd base rates'!G$111)\n+($F409*'fnd base rates'!G$112)\n+($G409*'fnd base rates'!G$113)\n+($H409*'fnd base rates'!G$114)\n+($I409*'fnd base rates'!G$115)\n+($J409*'fnd base rates'!G$119)\n+($K409*'fnd base rates'!G$120)\n+($M409*'fnd base rates'!G$122)\n+($N409*'fnd base rates'!G$123)\n+($O409*'fnd base rates'!G$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,7)))\n*$R409","v":155.55860300000001},{"$f":"(($D409*'fnd base rates'!H$110)\n+($E409*'fnd base rates'!H$111)\n+($F409*'fnd base rates'!H$112)\n+($G409*'fnd base rates'!H$113)\n+($H409*'fnd base rates'!H$114)\n+($I409*'fnd base rates'!H$115)\n+($J409*'fnd base rates'!H$119)\n+($K409*'fnd base rates'!H$120)\n+($M409*'fnd base rates'!H$122)\n+($N409*'fnd base rates'!H$123)\n+($O409*'fnd base rates'!H$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D409*'fnd base rates'!I$110)\n+($E409*'fnd base rates'!I$111)\n+($F409*'fnd base rates'!I$112)\n+($G409*'fnd base rates'!I$113)\n+($H409*'fnd base rates'!I$114)\n+($I409*'fnd base rates'!I$115)\n+($J409*'fnd base rates'!I$119)\n+($K409*'fnd base rates'!I$120)\n+($M409*'fnd base rates'!I$122)\n+($N409*'fnd base rates'!I$123)\n+($O409*'fnd base rates'!I$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,9)))\n*$R409","v":314.38},{"$f":"(($D409*'fnd base rates'!J$110)\n+($E409*'fnd base rates'!J$111)\n+($F409*'fnd base rates'!J$112)\n+($G409*'fnd base rates'!J$113)\n+($H409*'fnd base rates'!J$114)\n+($I409*'fnd base rates'!J$115)\n+($J409*'fnd base rates'!J$119)\n+($K409*'fnd base rates'!J$120)\n+($M409*'fnd base rates'!J$122)\n+($N409*'fnd base rates'!J$123)\n+($O409*'fnd base rates'!J$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,10)))\n*$R409","v":230.21},{"$f":"(($D409*'fnd base rates'!K$110)\n+($E409*'fnd base rates'!K$111)\n+($F409*'fnd base rates'!K$112)\n+($G409*'fnd base rates'!K$113)\n+($H409*'fnd base rates'!K$114)\n+($I409*'fnd base rates'!K$115)\n+($J409*'fnd base rates'!K$119)\n+($K409*'fnd base rates'!K$120)\n+($M409*'fnd base rates'!K$122)\n+($N409*'fnd base rates'!K$123)\n+($O409*'fnd base rates'!K$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,11)))\n*$R409","v":1091.648261},{"$f":"(($D409*'fnd base rates'!L$110)\n+($E409*'fnd base rates'!L$111)\n+($F409*'fnd base rates'!L$112)\n+($G409*'fnd base rates'!L$113)\n+($H409*'fnd base rates'!L$114)\n+($I409*'fnd base rates'!L$115)\n+($J409*'fnd base rates'!L$119)\n+($K409*'fnd base rates'!L$120)\n+($M409*'fnd base rates'!L$122)\n+($N409*'fnd base rates'!L$123)\n+($O409*'fnd base rates'!L$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D409*'fnd base rates'!M$110)\n+($E409*'fnd base rates'!M$111)\n+($F409*'fnd base rates'!M$112)\n+($G409*'fnd base rates'!M$113)\n+($H409*'fnd base rates'!M$114)\n+($I409*'fnd base rates'!M$115)\n+($J409*'fnd base rates'!M$119)\n+($K409*'fnd base rates'!M$120)\n+($M409*'fnd base rates'!M$122)\n+($N409*'fnd base rates'!M$123)\n+($O409*'fnd base rates'!M$124)\n+($P409*VLOOKUP($S409+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,464168071,"464","168","071",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[464,464168163,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D410","v":0},{"$f":"'fnd enro'!E410","v":0},{"$f":"'fnd enro'!F410","v":0},{"$f":"'fnd enro'!G410","v":2},{"$f":"'fnd enro'!H410","v":15},{"$f":"'fnd enro'!I410","v":0},{"$f":"'fnd enro'!J410","v":0},{"$f":"'fnd enro'!K410","v":0.64429999999999998},{"$f":"'fnd enro'!L410","v":0},{"$f":"'fnd enro'!M410+'fnd enro'!N410","v":0},{"$f":"'fnd enro'!O410","v":0},{"$f":"'fnd enro'!P410","v":0},{"$f":"'fnd enro'!Q410+'fnd enro'!R410","v":8},{"$f":"'fnd enro'!T410","v":17},1,{"$f":"VALUE('fnd enro'!S410)","v":9},null,{"$f":"(($D410*'fnd base rates'!C$110)\n+($E410*'fnd base rates'!C$111)\n+($F410*'fnd base rates'!C$112)\n+($G410*'fnd base rates'!C$113)\n+($H410*'fnd base rates'!C$114)\n+($I410*'fnd base rates'!C$115)\n+($J410*'fnd base rates'!C$119)\n+($K410*'fnd base rates'!C$120)\n+($M410*'fnd base rates'!C$122)\n+($N410*'fnd base rates'!C$123)\n+($O410*'fnd base rates'!C$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,3)))\n*$R410","v":8893.2286139999997},{"$f":"(($D410*'fnd base rates'!D$110)\n+($E410*'fnd base rates'!D$111)\n+($F410*'fnd base rates'!D$112)\n+($G410*'fnd base rates'!D$113)\n+($H410*'fnd base rates'!D$114)\n+($I410*'fnd base rates'!D$115)\n+($J410*'fnd base rates'!D$119)\n+($K410*'fnd base rates'!D$120)\n+($M410*'fnd base rates'!D$122)\n+($N410*'fnd base rates'!D$123)\n+($O410*'fnd base rates'!D$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,4)))\n*$R410","v":14343.779999999999},{"$f":"(($D410*'fnd base rates'!E$110)\n+($E410*'fnd base rates'!E$111)\n+($F410*'fnd base rates'!E$112)\n+($G410*'fnd base rates'!E$113)\n+($H410*'fnd base rates'!E$114)\n+($I410*'fnd base rates'!E$115)\n+($J410*'fnd base rates'!E$119)\n+($K410*'fnd base rates'!E$120)\n+($M410*'fnd base rates'!E$122)\n+($N410*'fnd base rates'!E$123)\n+($O410*'fnd base rates'!E$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,5)))\n*$R410","v":77637.970724999992},{"$f":"(($D410*'fnd base rates'!F$110)\n+($E410*'fnd base rates'!F$111)\n+($F410*'fnd base rates'!F$112)\n+($G410*'fnd base rates'!F$113)\n+($H410*'fnd base rates'!F$114)\n+($I410*'fnd base rates'!F$115)\n+($J410*'fnd base rates'!F$119)\n+($K410*'fnd base rates'!F$120)\n+($M410*'fnd base rates'!F$122)\n+($N410*'fnd base rates'!F$123)\n+($O410*'fnd base rates'!F$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,6)))\n*$R410","v":16023.189555000001},{"$f":"(($D410*'fnd base rates'!G$110)\n+($E410*'fnd base rates'!G$111)\n+($F410*'fnd base rates'!G$112)\n+($G410*'fnd base rates'!G$113)\n+($H410*'fnd base rates'!G$114)\n+($I410*'fnd base rates'!G$115)\n+($J410*'fnd base rates'!G$119)\n+($K410*'fnd base rates'!G$120)\n+($M410*'fnd base rates'!G$122)\n+($N410*'fnd base rates'!G$123)\n+($O410*'fnd base rates'!G$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,7)))\n*$R410","v":3716.9762510000005},{"$f":"(($D410*'fnd base rates'!H$110)\n+($E410*'fnd base rates'!H$111)\n+($F410*'fnd base rates'!H$112)\n+($G410*'fnd base rates'!H$113)\n+($H410*'fnd base rates'!H$114)\n+($I410*'fnd base rates'!H$115)\n+($J410*'fnd base rates'!H$119)\n+($K410*'fnd base rates'!H$120)\n+($M410*'fnd base rates'!H$122)\n+($N410*'fnd base rates'!H$123)\n+($O410*'fnd base rates'!H$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,8)))","v":8396.0808260000013},{"$f":"(($D410*'fnd base rates'!I$110)\n+($E410*'fnd base rates'!I$111)\n+($F410*'fnd base rates'!I$112)\n+($G410*'fnd base rates'!I$113)\n+($H410*'fnd base rates'!I$114)\n+($I410*'fnd base rates'!I$115)\n+($J410*'fnd base rates'!I$119)\n+($K410*'fnd base rates'!I$120)\n+($M410*'fnd base rates'!I$122)\n+($N410*'fnd base rates'!I$123)\n+($O410*'fnd base rates'!I$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,9)))\n*$R410","v":6101.28},{"$f":"(($D410*'fnd base rates'!J$110)\n+($E410*'fnd base rates'!J$111)\n+($F410*'fnd base rates'!J$112)\n+($G410*'fnd base rates'!J$113)\n+($H410*'fnd base rates'!J$114)\n+($I410*'fnd base rates'!J$115)\n+($J410*'fnd base rates'!J$119)\n+($K410*'fnd base rates'!J$120)\n+($M410*'fnd base rates'!J$122)\n+($N410*'fnd base rates'!J$123)\n+($O410*'fnd base rates'!J$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,10)))\n*$R410","v":8480.2099999999991},{"$f":"(($D410*'fnd base rates'!K$110)\n+($E410*'fnd base rates'!K$111)\n+($F410*'fnd base rates'!K$112)\n+($G410*'fnd base rates'!K$113)\n+($H410*'fnd base rates'!K$114)\n+($I410*'fnd base rates'!K$115)\n+($J410*'fnd base rates'!K$119)\n+($K410*'fnd base rates'!K$120)\n+($M410*'fnd base rates'!K$122)\n+($N410*'fnd base rates'!K$123)\n+($O410*'fnd base rates'!K$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,11)))\n*$R410","v":18406.360436999999},{"$f":"(($D410*'fnd base rates'!L$110)\n+($E410*'fnd base rates'!L$111)\n+($F410*'fnd base rates'!L$112)\n+($G410*'fnd base rates'!L$113)\n+($H410*'fnd base rates'!L$114)\n+($I410*'fnd base rates'!L$115)\n+($J410*'fnd base rates'!L$119)\n+($K410*'fnd base rates'!L$120)\n+($M410*'fnd base rates'!L$122)\n+($N410*'fnd base rates'!L$123)\n+($O410*'fnd base rates'!L$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,12)))","v":23946.672369677442},{"$f":"(($D410*'fnd base rates'!M$110)\n+($E410*'fnd base rates'!M$111)\n+($F410*'fnd base rates'!M$112)\n+($G410*'fnd base rates'!M$113)\n+($H410*'fnd base rates'!M$114)\n+($I410*'fnd base rates'!M$115)\n+($J410*'fnd base rates'!M$119)\n+($K410*'fnd base rates'!M$120)\n+($M410*'fnd base rates'!M$122)\n+($N410*'fnd base rates'!M$123)\n+($O410*'fnd base rates'!M$124)\n+($P410*VLOOKUP($S410+15,rate_basefnd,13)))","v":0},185945.74877767742,null,464168163,"464","168","163",1,17,185945.74877767742,10938,0,10938,null,null,null,null,null,10938,0,10938,159,10779,6,10773]
[464,464168168,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D411","v":0},{"$f":"'fnd enro'!E411","v":0},{"$f":"'fnd enro'!F411","v":0},{"$f":"'fnd enro'!G411","v":75},{"$f":"'fnd enro'!H411","v":88},{"$f":"'fnd enro'!I411","v":0},{"$f":"'fnd enro'!J411","v":0},{"$f":"'fnd enro'!K411","v":6.1776999999999997},{"$f":"'fnd enro'!L411","v":0},{"$f":"'fnd enro'!M411+'fnd enro'!N411","v":3},{"$f":"'fnd enro'!O411","v":0},{"$f":"'fnd enro'!P411","v":0},{"$f":"'fnd enro'!Q411+'fnd enro'!R411","v":21},{"$f":"'fnd enro'!T411","v":163},1,{"$f":"VALUE('fnd enro'!S411)","v":3},null,{"$f":"(($D411*'fnd base rates'!C$110)\n+($E411*'fnd base rates'!C$111)\n+($F411*'fnd base rates'!C$112)\n+($G411*'fnd base rates'!C$113)\n+($H411*'fnd base rates'!C$114)\n+($I411*'fnd base rates'!C$115)\n+($J411*'fnd base rates'!C$119)\n+($K411*'fnd base rates'!C$120)\n+($M411*'fnd base rates'!C$122)\n+($N411*'fnd base rates'!C$123)\n+($O411*'fnd base rates'!C$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,3)))\n*$R411","v":81959.664946000004},{"$f":"(($D411*'fnd base rates'!D$110)\n+($E411*'fnd base rates'!D$111)\n+($F411*'fnd base rates'!D$112)\n+($G411*'fnd base rates'!D$113)\n+($H411*'fnd base rates'!D$114)\n+($I411*'fnd base rates'!D$115)\n+($J411*'fnd base rates'!D$119)\n+($K411*'fnd base rates'!D$120)\n+($M411*'fnd base rates'!D$122)\n+($N411*'fnd base rates'!D$123)\n+($O411*'fnd base rates'!D$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,4)))\n*$R411","v":121038.67},{"$f":"(($D411*'fnd base rates'!E$110)\n+($E411*'fnd base rates'!E$111)\n+($F411*'fnd base rates'!E$112)\n+($G411*'fnd base rates'!E$113)\n+($H411*'fnd base rates'!E$114)\n+($I411*'fnd base rates'!E$115)\n+($J411*'fnd base rates'!E$119)\n+($K411*'fnd base rates'!E$120)\n+($M411*'fnd base rates'!E$122)\n+($N411*'fnd base rates'!E$123)\n+($O411*'fnd base rates'!E$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,5)))\n*$R411","v":603841.3057749999},{"$f":"(($D411*'fnd base rates'!F$110)\n+($E411*'fnd base rates'!F$111)\n+($F411*'fnd base rates'!F$112)\n+($G411*'fnd base rates'!F$113)\n+($H411*'fnd base rates'!F$114)\n+($I411*'fnd base rates'!F$115)\n+($J411*'fnd base rates'!F$119)\n+($K411*'fnd base rates'!F$120)\n+($M411*'fnd base rates'!F$122)\n+($N411*'fnd base rates'!F$123)\n+($O411*'fnd base rates'!F$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,6)))\n*$R411","v":167126.49514499999},{"$f":"(($D411*'fnd base rates'!G$110)\n+($E411*'fnd base rates'!G$111)\n+($F411*'fnd base rates'!G$112)\n+($G411*'fnd base rates'!G$113)\n+($H411*'fnd base rates'!G$114)\n+($I411*'fnd base rates'!G$115)\n+($J411*'fnd base rates'!G$119)\n+($K411*'fnd base rates'!G$120)\n+($M411*'fnd base rates'!G$122)\n+($N411*'fnd base rates'!G$123)\n+($O411*'fnd base rates'!G$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,7)))\n*$R411","v":27136.552289000003},{"$f":"(($D411*'fnd base rates'!H$110)\n+($E411*'fnd base rates'!H$111)\n+($F411*'fnd base rates'!H$112)\n+($G411*'fnd base rates'!H$113)\n+($H411*'fnd base rates'!H$114)\n+($I411*'fnd base rates'!H$115)\n+($J411*'fnd base rates'!H$119)\n+($K411*'fnd base rates'!H$120)\n+($M411*'fnd base rates'!H$122)\n+($N411*'fnd base rates'!H$123)\n+($O411*'fnd base rates'!H$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,8)))","v":79610.143213999996},{"$f":"(($D411*'fnd base rates'!I$110)\n+($E411*'fnd base rates'!I$111)\n+($F411*'fnd base rates'!I$112)\n+($G411*'fnd base rates'!I$113)\n+($H411*'fnd base rates'!I$114)\n+($I411*'fnd base rates'!I$115)\n+($J411*'fnd base rates'!I$119)\n+($K411*'fnd base rates'!I$120)\n+($M411*'fnd base rates'!I$122)\n+($N411*'fnd base rates'!I$123)\n+($O411*'fnd base rates'!I$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,9)))\n*$R411","v":47631.880000000005},{"$f":"(($D411*'fnd base rates'!J$110)\n+($E411*'fnd base rates'!J$111)\n+($F411*'fnd base rates'!J$112)\n+($G411*'fnd base rates'!J$113)\n+($H411*'fnd base rates'!J$114)\n+($I411*'fnd base rates'!J$115)\n+($J411*'fnd base rates'!J$119)\n+($K411*'fnd base rates'!J$120)\n+($M411*'fnd base rates'!J$122)\n+($N411*'fnd base rates'!J$123)\n+($O411*'fnd base rates'!J$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,10)))\n*$R411","v":41544.74},{"$f":"(($D411*'fnd base rates'!K$110)\n+($E411*'fnd base rates'!K$111)\n+($F411*'fnd base rates'!K$112)\n+($G411*'fnd base rates'!K$113)\n+($H411*'fnd base rates'!K$114)\n+($I411*'fnd base rates'!K$115)\n+($J411*'fnd base rates'!K$119)\n+($K411*'fnd base rates'!K$120)\n+($M411*'fnd base rates'!K$122)\n+($N411*'fnd base rates'!K$123)\n+($O411*'fnd base rates'!K$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,11)))\n*$R411","v":173062.61654300001},{"$f":"(($D411*'fnd base rates'!L$110)\n+($E411*'fnd base rates'!L$111)\n+($F411*'fnd base rates'!L$112)\n+($G411*'fnd base rates'!L$113)\n+($H411*'fnd base rates'!L$114)\n+($I411*'fnd base rates'!L$115)\n+($J411*'fnd base rates'!L$119)\n+($K411*'fnd base rates'!L$120)\n+($M411*'fnd base rates'!L$122)\n+($N411*'fnd base rates'!L$123)\n+($O411*'fnd base rates'!L$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,12)))","v":201828.64154040269},{"$f":"(($D411*'fnd base rates'!M$110)\n+($E411*'fnd base rates'!M$111)\n+($F411*'fnd base rates'!M$112)\n+($G411*'fnd base rates'!M$113)\n+($H411*'fnd base rates'!M$114)\n+($I411*'fnd base rates'!M$115)\n+($J411*'fnd base rates'!M$119)\n+($K411*'fnd base rates'!M$120)\n+($M411*'fnd base rates'!M$122)\n+($N411*'fnd base rates'!M$123)\n+($O411*'fnd base rates'!M$124)\n+($P411*VLOOKUP($S411+15,rate_basefnd,13)))","v":0},1544780.7094524028,null,464168168,"464","168","168",1,163,1544780.7094524028,9477,0,9477,null,null,null,null,null,9477,0,9477,-1,9478,27,9451]
[464,464168196,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D412","v":0},{"$f":"'fnd enro'!E412","v":0},{"$f":"'fnd enro'!F412","v":0},{"$f":"'fnd enro'!G412","v":1},{"$f":"'fnd enro'!H412","v":1},{"$f":"'fnd enro'!I412","v":0},{"$f":"'fnd enro'!J412","v":0},{"$f":"'fnd enro'!K412","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L412","v":0},{"$f":"'fnd enro'!M412+'fnd enro'!N412","v":0},{"$f":"'fnd enro'!O412","v":0},{"$f":"'fnd enro'!P412","v":0},{"$f":"'fnd enro'!Q412+'fnd enro'!R412","v":0},{"$f":"'fnd enro'!T412","v":2},1,{"$f":"VALUE('fnd enro'!S412)","v":1},null,{"$f":"(($D412*'fnd base rates'!C$110)\n+($E412*'fnd base rates'!C$111)\n+($F412*'fnd base rates'!C$112)\n+($G412*'fnd base rates'!C$113)\n+($H412*'fnd base rates'!C$114)\n+($I412*'fnd base rates'!C$115)\n+($J412*'fnd base rates'!C$119)\n+($K412*'fnd base rates'!C$120)\n+($M412*'fnd base rates'!C$122)\n+($N412*'fnd base rates'!C$123)\n+($O412*'fnd base rates'!C$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,3)))\n*$R412","v":988.89748400000008},{"$f":"(($D412*'fnd base rates'!D$110)\n+($E412*'fnd base rates'!D$111)\n+($F412*'fnd base rates'!D$112)\n+($G412*'fnd base rates'!D$113)\n+($H412*'fnd base rates'!D$114)\n+($I412*'fnd base rates'!D$115)\n+($J412*'fnd base rates'!D$119)\n+($K412*'fnd base rates'!D$120)\n+($M412*'fnd base rates'!D$122)\n+($N412*'fnd base rates'!D$123)\n+($O412*'fnd base rates'!D$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,4)))\n*$R412","v":1415.72},{"$f":"(($D412*'fnd base rates'!E$110)\n+($E412*'fnd base rates'!E$111)\n+($F412*'fnd base rates'!E$112)\n+($G412*'fnd base rates'!E$113)\n+($H412*'fnd base rates'!E$114)\n+($I412*'fnd base rates'!E$115)\n+($J412*'fnd base rates'!E$119)\n+($K412*'fnd base rates'!E$120)\n+($M412*'fnd base rates'!E$122)\n+($N412*'fnd base rates'!E$123)\n+($O412*'fnd base rates'!E$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,5)))\n*$R412","v":6778.5418499999996},{"$f":"(($D412*'fnd base rates'!F$110)\n+($E412*'fnd base rates'!F$111)\n+($F412*'fnd base rates'!F$112)\n+($G412*'fnd base rates'!F$113)\n+($H412*'fnd base rates'!F$114)\n+($I412*'fnd base rates'!F$115)\n+($J412*'fnd base rates'!F$119)\n+($K412*'fnd base rates'!F$120)\n+($M412*'fnd base rates'!F$122)\n+($N412*'fnd base rates'!F$123)\n+($O412*'fnd base rates'!F$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,6)))\n*$R412","v":2063.4258300000001},{"$f":"(($D412*'fnd base rates'!G$110)\n+($E412*'fnd base rates'!G$111)\n+($F412*'fnd base rates'!G$112)\n+($G412*'fnd base rates'!G$113)\n+($H412*'fnd base rates'!G$114)\n+($I412*'fnd base rates'!G$115)\n+($J412*'fnd base rates'!G$119)\n+($K412*'fnd base rates'!G$120)\n+($M412*'fnd base rates'!G$122)\n+($N412*'fnd base rates'!G$123)\n+($O412*'fnd base rates'!G$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,7)))\n*$R412","v":300.317206},{"$f":"(($D412*'fnd base rates'!H$110)\n+($E412*'fnd base rates'!H$111)\n+($F412*'fnd base rates'!H$112)\n+($G412*'fnd base rates'!H$113)\n+($H412*'fnd base rates'!H$114)\n+($I412*'fnd base rates'!H$115)\n+($J412*'fnd base rates'!H$119)\n+($K412*'fnd base rates'!H$120)\n+($M412*'fnd base rates'!H$122)\n+($N412*'fnd base rates'!H$123)\n+($O412*'fnd base rates'!H$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D412*'fnd base rates'!I$110)\n+($E412*'fnd base rates'!I$111)\n+($F412*'fnd base rates'!I$112)\n+($G412*'fnd base rates'!I$113)\n+($H412*'fnd base rates'!I$114)\n+($I412*'fnd base rates'!I$115)\n+($J412*'fnd base rates'!I$119)\n+($K412*'fnd base rates'!I$120)\n+($M412*'fnd base rates'!I$122)\n+($N412*'fnd base rates'!I$123)\n+($O412*'fnd base rates'!I$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,9)))\n*$R412","v":550.56999999999994},{"$f":"(($D412*'fnd base rates'!J$110)\n+($E412*'fnd base rates'!J$111)\n+($F412*'fnd base rates'!J$112)\n+($G412*'fnd base rates'!J$113)\n+($H412*'fnd base rates'!J$114)\n+($I412*'fnd base rates'!J$115)\n+($J412*'fnd base rates'!J$119)\n+($K412*'fnd base rates'!J$120)\n+($M412*'fnd base rates'!J$122)\n+($N412*'fnd base rates'!J$123)\n+($O412*'fnd base rates'!J$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,10)))\n*$R412","v":371.14},{"$f":"(($D412*'fnd base rates'!K$110)\n+($E412*'fnd base rates'!K$111)\n+($F412*'fnd base rates'!K$112)\n+($G412*'fnd base rates'!K$113)\n+($H412*'fnd base rates'!K$114)\n+($I412*'fnd base rates'!K$115)\n+($J412*'fnd base rates'!K$119)\n+($K412*'fnd base rates'!K$120)\n+($M412*'fnd base rates'!K$122)\n+($N412*'fnd base rates'!K$123)\n+($O412*'fnd base rates'!K$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,11)))\n*$R412","v":2107.4665219999997},{"$f":"(($D412*'fnd base rates'!L$110)\n+($E412*'fnd base rates'!L$111)\n+($F412*'fnd base rates'!L$112)\n+($G412*'fnd base rates'!L$113)\n+($H412*'fnd base rates'!L$114)\n+($I412*'fnd base rates'!L$115)\n+($J412*'fnd base rates'!L$119)\n+($K412*'fnd base rates'!L$120)\n+($M412*'fnd base rates'!L$122)\n+($N412*'fnd base rates'!L$123)\n+($O412*'fnd base rates'!L$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D412*'fnd base rates'!M$110)\n+($E412*'fnd base rates'!M$111)\n+($F412*'fnd base rates'!M$112)\n+($G412*'fnd base rates'!M$113)\n+($H412*'fnd base rates'!M$114)\n+($I412*'fnd base rates'!M$115)\n+($J412*'fnd base rates'!M$119)\n+($K412*'fnd base rates'!M$120)\n+($M412*'fnd base rates'!M$122)\n+($N412*'fnd base rates'!M$123)\n+($O412*'fnd base rates'!M$124)\n+($P412*VLOOKUP($S412+15,rate_basefnd,13)))","v":0},17908.507954448291,null,464168196,"464","168","196",1,2,17908.507954448291,8954,0,8954,null,null,null,null,null,8954,0,8954,-3,8957,14,8943]
[464,464168229,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D413","v":0},{"$f":"'fnd enro'!E413","v":0},{"$f":"'fnd enro'!F413","v":0},{"$f":"'fnd enro'!G413","v":1},{"$f":"'fnd enro'!H413","v":8},{"$f":"'fnd enro'!I413","v":0},{"$f":"'fnd enro'!J413","v":0},{"$f":"'fnd enro'!K413","v":0.34110000000000001},{"$f":"'fnd enro'!L413","v":0},{"$f":"'fnd enro'!M413+'fnd enro'!N413","v":0},{"$f":"'fnd enro'!O413","v":0},{"$f":"'fnd enro'!P413","v":0},{"$f":"'fnd enro'!Q413+'fnd enro'!R413","v":4},{"$f":"'fnd enro'!T413","v":9},1,{"$f":"VALUE('fnd enro'!S413)","v":9},null,{"$f":"(($D413*'fnd base rates'!C$110)\n+($E413*'fnd base rates'!C$111)\n+($F413*'fnd base rates'!C$112)\n+($G413*'fnd base rates'!C$113)\n+($H413*'fnd base rates'!C$114)\n+($I413*'fnd base rates'!C$115)\n+($J413*'fnd base rates'!C$119)\n+($K413*'fnd base rates'!C$120)\n+($M413*'fnd base rates'!C$122)\n+($N413*'fnd base rates'!C$123)\n+($O413*'fnd base rates'!C$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,3)))\n*$R413","v":4693.8386780000001},{"$f":"(($D413*'fnd base rates'!D$110)\n+($E413*'fnd base rates'!D$111)\n+($F413*'fnd base rates'!D$112)\n+($G413*'fnd base rates'!D$113)\n+($H413*'fnd base rates'!D$114)\n+($I413*'fnd base rates'!D$115)\n+($J413*'fnd base rates'!D$119)\n+($K413*'fnd base rates'!D$120)\n+($M413*'fnd base rates'!D$122)\n+($N413*'fnd base rates'!D$123)\n+($O413*'fnd base rates'!D$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,4)))\n*$R413","v":7525.82},{"$f":"(($D413*'fnd base rates'!E$110)\n+($E413*'fnd base rates'!E$111)\n+($F413*'fnd base rates'!E$112)\n+($G413*'fnd base rates'!E$113)\n+($H413*'fnd base rates'!E$114)\n+($I413*'fnd base rates'!E$115)\n+($J413*'fnd base rates'!E$119)\n+($K413*'fnd base rates'!E$120)\n+($M413*'fnd base rates'!E$122)\n+($N413*'fnd base rates'!E$123)\n+($O413*'fnd base rates'!E$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,5)))\n*$R413","v":40416.253324999998},{"$f":"(($D413*'fnd base rates'!F$110)\n+($E413*'fnd base rates'!F$111)\n+($F413*'fnd base rates'!F$112)\n+($G413*'fnd base rates'!F$113)\n+($H413*'fnd base rates'!F$114)\n+($I413*'fnd base rates'!F$115)\n+($J413*'fnd base rates'!F$119)\n+($K413*'fnd base rates'!F$120)\n+($M413*'fnd base rates'!F$122)\n+($N413*'fnd base rates'!F$123)\n+($O413*'fnd base rates'!F$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,6)))\n*$R413","v":8469.1462350000002},{"$f":"(($D413*'fnd base rates'!G$110)\n+($E413*'fnd base rates'!G$111)\n+($F413*'fnd base rates'!G$112)\n+($G413*'fnd base rates'!G$113)\n+($H413*'fnd base rates'!G$114)\n+($I413*'fnd base rates'!G$115)\n+($J413*'fnd base rates'!G$119)\n+($K413*'fnd base rates'!G$120)\n+($M413*'fnd base rates'!G$122)\n+($N413*'fnd base rates'!G$123)\n+($O413*'fnd base rates'!G$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,7)))\n*$R413","v":1936.267427},{"$f":"(($D413*'fnd base rates'!H$110)\n+($E413*'fnd base rates'!H$111)\n+($F413*'fnd base rates'!H$112)\n+($G413*'fnd base rates'!H$113)\n+($H413*'fnd base rates'!H$114)\n+($I413*'fnd base rates'!H$115)\n+($J413*'fnd base rates'!H$119)\n+($K413*'fnd base rates'!H$120)\n+($M413*'fnd base rates'!H$122)\n+($N413*'fnd base rates'!H$123)\n+($O413*'fnd base rates'!H$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,8)))","v":4440.0522019999999},{"$f":"(($D413*'fnd base rates'!I$110)\n+($E413*'fnd base rates'!I$111)\n+($F413*'fnd base rates'!I$112)\n+($G413*'fnd base rates'!I$113)\n+($H413*'fnd base rates'!I$114)\n+($I413*'fnd base rates'!I$115)\n+($J413*'fnd base rates'!I$119)\n+($K413*'fnd base rates'!I$120)\n+($M413*'fnd base rates'!I$122)\n+($N413*'fnd base rates'!I$123)\n+($O413*'fnd base rates'!I$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,9)))\n*$R413","v":3207.83},{"$f":"(($D413*'fnd base rates'!J$110)\n+($E413*'fnd base rates'!J$111)\n+($F413*'fnd base rates'!J$112)\n+($G413*'fnd base rates'!J$113)\n+($H413*'fnd base rates'!J$114)\n+($I413*'fnd base rates'!J$115)\n+($J413*'fnd base rates'!J$119)\n+($K413*'fnd base rates'!J$120)\n+($M413*'fnd base rates'!J$122)\n+($N413*'fnd base rates'!J$123)\n+($O413*'fnd base rates'!J$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,10)))\n*$R413","v":4355.21},{"$f":"(($D413*'fnd base rates'!K$110)\n+($E413*'fnd base rates'!K$111)\n+($F413*'fnd base rates'!K$112)\n+($G413*'fnd base rates'!K$113)\n+($H413*'fnd base rates'!K$114)\n+($I413*'fnd base rates'!K$115)\n+($J413*'fnd base rates'!K$119)\n+($K413*'fnd base rates'!K$120)\n+($M413*'fnd base rates'!K$122)\n+($N413*'fnd base rates'!K$123)\n+($O413*'fnd base rates'!K$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,11)))\n*$R413","v":9749.0043490000007},{"$f":"(($D413*'fnd base rates'!L$110)\n+($E413*'fnd base rates'!L$111)\n+($F413*'fnd base rates'!L$112)\n+($G413*'fnd base rates'!L$113)\n+($H413*'fnd base rates'!L$114)\n+($I413*'fnd base rates'!L$115)\n+($J413*'fnd base rates'!L$119)\n+($K413*'fnd base rates'!L$120)\n+($M413*'fnd base rates'!L$122)\n+($N413*'fnd base rates'!L$123)\n+($O413*'fnd base rates'!L$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,12)))","v":12572.181898561063},{"$f":"(($D413*'fnd base rates'!M$110)\n+($E413*'fnd base rates'!M$111)\n+($F413*'fnd base rates'!M$112)\n+($G413*'fnd base rates'!M$113)\n+($H413*'fnd base rates'!M$114)\n+($I413*'fnd base rates'!M$115)\n+($J413*'fnd base rates'!M$119)\n+($K413*'fnd base rates'!M$120)\n+($M413*'fnd base rates'!M$122)\n+($N413*'fnd base rates'!M$123)\n+($O413*'fnd base rates'!M$124)\n+($P413*VLOOKUP($S413+15,rate_basefnd,13)))","v":0},97365.604114561065,null,464168229,"464","168","229",1,9,97365.604114561065,10818,0,10818,null,null,null,null,null,10818,0,10818,149,10669,19,10650]
[464,464168258,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D414","v":0},{"$f":"'fnd enro'!E414","v":0},{"$f":"'fnd enro'!F414","v":0},{"$f":"'fnd enro'!G414","v":6},{"$f":"'fnd enro'!H414","v":10},{"$f":"'fnd enro'!I414","v":0},{"$f":"'fnd enro'!J414","v":0},{"$f":"'fnd enro'!K414","v":0.60640000000000005},{"$f":"'fnd enro'!L414","v":0},{"$f":"'fnd enro'!M414+'fnd enro'!N414","v":0},{"$f":"'fnd enro'!O414","v":0},{"$f":"'fnd enro'!P414","v":0},{"$f":"'fnd enro'!Q414+'fnd enro'!R414","v":4},{"$f":"'fnd enro'!T414","v":16},1,{"$f":"VALUE('fnd enro'!S414)","v":5},null,{"$f":"(($D414*'fnd base rates'!C$110)\n+($E414*'fnd base rates'!C$111)\n+($F414*'fnd base rates'!C$112)\n+($G414*'fnd base rates'!C$113)\n+($H414*'fnd base rates'!C$114)\n+($I414*'fnd base rates'!C$115)\n+($J414*'fnd base rates'!C$119)\n+($K414*'fnd base rates'!C$120)\n+($M414*'fnd base rates'!C$122)\n+($N414*'fnd base rates'!C$123)\n+($O414*'fnd base rates'!C$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,3)))\n*$R414","v":8124.0998720000007},{"$f":"(($D414*'fnd base rates'!D$110)\n+($E414*'fnd base rates'!D$111)\n+($F414*'fnd base rates'!D$112)\n+($G414*'fnd base rates'!D$113)\n+($H414*'fnd base rates'!D$114)\n+($I414*'fnd base rates'!D$115)\n+($J414*'fnd base rates'!D$119)\n+($K414*'fnd base rates'!D$120)\n+($M414*'fnd base rates'!D$122)\n+($N414*'fnd base rates'!D$123)\n+($O414*'fnd base rates'!D$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,4)))\n*$R414","v":12334.6},{"$f":"(($D414*'fnd base rates'!E$110)\n+($E414*'fnd base rates'!E$111)\n+($F414*'fnd base rates'!E$112)\n+($G414*'fnd base rates'!E$113)\n+($H414*'fnd base rates'!E$114)\n+($I414*'fnd base rates'!E$115)\n+($J414*'fnd base rates'!E$119)\n+($K414*'fnd base rates'!E$120)\n+($M414*'fnd base rates'!E$122)\n+($N414*'fnd base rates'!E$123)\n+($O414*'fnd base rates'!E$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,5)))\n*$R414","v":63297.754800000002},{"$f":"(($D414*'fnd base rates'!F$110)\n+($E414*'fnd base rates'!F$111)\n+($F414*'fnd base rates'!F$112)\n+($G414*'fnd base rates'!F$113)\n+($H414*'fnd base rates'!F$114)\n+($I414*'fnd base rates'!F$115)\n+($J414*'fnd base rates'!F$119)\n+($K414*'fnd base rates'!F$120)\n+($M414*'fnd base rates'!F$122)\n+($N414*'fnd base rates'!F$123)\n+($O414*'fnd base rates'!F$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,6)))\n*$R414","v":16040.966640000001},{"$f":"(($D414*'fnd base rates'!G$110)\n+($E414*'fnd base rates'!G$111)\n+($F414*'fnd base rates'!G$112)\n+($G414*'fnd base rates'!G$113)\n+($H414*'fnd base rates'!G$114)\n+($I414*'fnd base rates'!G$115)\n+($J414*'fnd base rates'!G$119)\n+($K414*'fnd base rates'!G$120)\n+($M414*'fnd base rates'!G$122)\n+($N414*'fnd base rates'!G$123)\n+($O414*'fnd base rates'!G$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,7)))\n*$R414","v":2901.9376480000001},{"$f":"(($D414*'fnd base rates'!H$110)\n+($E414*'fnd base rates'!H$111)\n+($F414*'fnd base rates'!H$112)\n+($G414*'fnd base rates'!H$113)\n+($H414*'fnd base rates'!H$114)\n+($I414*'fnd base rates'!H$115)\n+($J414*'fnd base rates'!H$119)\n+($K414*'fnd base rates'!H$120)\n+($M414*'fnd base rates'!H$122)\n+($N414*'fnd base rates'!H$123)\n+($O414*'fnd base rates'!H$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,8)))","v":7817.6172479999996},{"$f":"(($D414*'fnd base rates'!I$110)\n+($E414*'fnd base rates'!I$111)\n+($F414*'fnd base rates'!I$112)\n+($G414*'fnd base rates'!I$113)\n+($H414*'fnd base rates'!I$114)\n+($I414*'fnd base rates'!I$115)\n+($J414*'fnd base rates'!I$119)\n+($K414*'fnd base rates'!I$120)\n+($M414*'fnd base rates'!I$122)\n+($N414*'fnd base rates'!I$123)\n+($O414*'fnd base rates'!I$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,9)))\n*$R414","v":4959.7400000000007},{"$f":"(($D414*'fnd base rates'!J$110)\n+($E414*'fnd base rates'!J$111)\n+($F414*'fnd base rates'!J$112)\n+($G414*'fnd base rates'!J$113)\n+($H414*'fnd base rates'!J$114)\n+($I414*'fnd base rates'!J$115)\n+($J414*'fnd base rates'!J$119)\n+($K414*'fnd base rates'!J$120)\n+($M414*'fnd base rates'!J$122)\n+($N414*'fnd base rates'!J$123)\n+($O414*'fnd base rates'!J$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,10)))\n*$R414","v":5219.92},{"$f":"(($D414*'fnd base rates'!K$110)\n+($E414*'fnd base rates'!K$111)\n+($F414*'fnd base rates'!K$112)\n+($G414*'fnd base rates'!K$113)\n+($H414*'fnd base rates'!K$114)\n+($I414*'fnd base rates'!K$115)\n+($J414*'fnd base rates'!K$119)\n+($K414*'fnd base rates'!K$120)\n+($M414*'fnd base rates'!K$122)\n+($N414*'fnd base rates'!K$123)\n+($O414*'fnd base rates'!K$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,11)))\n*$R414","v":17011.392175999998},{"$f":"(($D414*'fnd base rates'!L$110)\n+($E414*'fnd base rates'!L$111)\n+($F414*'fnd base rates'!L$112)\n+($G414*'fnd base rates'!L$113)\n+($H414*'fnd base rates'!L$114)\n+($I414*'fnd base rates'!L$115)\n+($J414*'fnd base rates'!L$119)\n+($K414*'fnd base rates'!L$120)\n+($M414*'fnd base rates'!L$122)\n+($N414*'fnd base rates'!L$123)\n+($O414*'fnd base rates'!L$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,12)))","v":20570.097148468474},{"$f":"(($D414*'fnd base rates'!M$110)\n+($E414*'fnd base rates'!M$111)\n+($F414*'fnd base rates'!M$112)\n+($G414*'fnd base rates'!M$113)\n+($H414*'fnd base rates'!M$114)\n+($I414*'fnd base rates'!M$115)\n+($J414*'fnd base rates'!M$119)\n+($K414*'fnd base rates'!M$120)\n+($M414*'fnd base rates'!M$122)\n+($N414*'fnd base rates'!M$123)\n+($O414*'fnd base rates'!M$124)\n+($P414*VLOOKUP($S414+15,rate_basefnd,13)))","v":0},158278.12553246849,null,464168258,"464","168","258",1,16,158278.12553246849,9892,0,9892,null,null,null,null,null,9892,0,9892,-4,9896,14,9882]
[464,464168291,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D415","v":0},{"$f":"'fnd enro'!E415","v":0},{"$f":"'fnd enro'!F415","v":0},{"$f":"'fnd enro'!G415","v":10},{"$f":"'fnd enro'!H415","v":7},{"$f":"'fnd enro'!I415","v":0},{"$f":"'fnd enro'!J415","v":0},{"$f":"'fnd enro'!K415","v":0.64429999999999998},{"$f":"'fnd enro'!L415","v":0},{"$f":"'fnd enro'!M415+'fnd enro'!N415","v":0},{"$f":"'fnd enro'!O415","v":0},{"$f":"'fnd enro'!P415","v":0},{"$f":"'fnd enro'!Q415+'fnd enro'!R415","v":0},{"$f":"'fnd enro'!T415","v":17},1,{"$f":"VALUE('fnd enro'!S415)","v":1},null,{"$f":"(($D415*'fnd base rates'!C$110)\n+($E415*'fnd base rates'!C$111)\n+($F415*'fnd base rates'!C$112)\n+($G415*'fnd base rates'!C$113)\n+($H415*'fnd base rates'!C$114)\n+($I415*'fnd base rates'!C$115)\n+($J415*'fnd base rates'!C$119)\n+($K415*'fnd base rates'!C$120)\n+($M415*'fnd base rates'!C$122)\n+($N415*'fnd base rates'!C$123)\n+($O415*'fnd base rates'!C$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,3)))\n*$R415","v":8405.6286140000011},{"$f":"(($D415*'fnd base rates'!D$110)\n+($E415*'fnd base rates'!D$111)\n+($F415*'fnd base rates'!D$112)\n+($G415*'fnd base rates'!D$113)\n+($H415*'fnd base rates'!D$114)\n+($I415*'fnd base rates'!D$115)\n+($J415*'fnd base rates'!D$119)\n+($K415*'fnd base rates'!D$120)\n+($M415*'fnd base rates'!D$122)\n+($N415*'fnd base rates'!D$123)\n+($O415*'fnd base rates'!D$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,4)))\n*$R415","v":12033.62},{"$f":"(($D415*'fnd base rates'!E$110)\n+($E415*'fnd base rates'!E$111)\n+($F415*'fnd base rates'!E$112)\n+($G415*'fnd base rates'!E$113)\n+($H415*'fnd base rates'!E$114)\n+($I415*'fnd base rates'!E$115)\n+($J415*'fnd base rates'!E$119)\n+($K415*'fnd base rates'!E$120)\n+($M415*'fnd base rates'!E$122)\n+($N415*'fnd base rates'!E$123)\n+($O415*'fnd base rates'!E$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,5)))\n*$R415","v":58201.810724999996},{"$f":"(($D415*'fnd base rates'!F$110)\n+($E415*'fnd base rates'!F$111)\n+($F415*'fnd base rates'!F$112)\n+($G415*'fnd base rates'!F$113)\n+($H415*'fnd base rates'!F$114)\n+($I415*'fnd base rates'!F$115)\n+($J415*'fnd base rates'!F$119)\n+($K415*'fnd base rates'!F$120)\n+($M415*'fnd base rates'!F$122)\n+($N415*'fnd base rates'!F$123)\n+($O415*'fnd base rates'!F$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,6)))\n*$R415","v":17888.949554999999},{"$f":"(($D415*'fnd base rates'!G$110)\n+($E415*'fnd base rates'!G$111)\n+($F415*'fnd base rates'!G$112)\n+($G415*'fnd base rates'!G$113)\n+($H415*'fnd base rates'!G$114)\n+($I415*'fnd base rates'!G$115)\n+($J415*'fnd base rates'!G$119)\n+($K415*'fnd base rates'!G$120)\n+($M415*'fnd base rates'!G$122)\n+($N415*'fnd base rates'!G$123)\n+($O415*'fnd base rates'!G$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,7)))\n*$R415","v":2536.496251},{"$f":"(($D415*'fnd base rates'!H$110)\n+($E415*'fnd base rates'!H$111)\n+($F415*'fnd base rates'!H$112)\n+($G415*'fnd base rates'!H$113)\n+($H415*'fnd base rates'!H$114)\n+($I415*'fnd base rates'!H$115)\n+($J415*'fnd base rates'!H$119)\n+($K415*'fnd base rates'!H$120)\n+($M415*'fnd base rates'!H$122)\n+($N415*'fnd base rates'!H$123)\n+($O415*'fnd base rates'!H$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,8)))","v":8228.4008259999991},{"$f":"(($D415*'fnd base rates'!I$110)\n+($E415*'fnd base rates'!I$111)\n+($F415*'fnd base rates'!I$112)\n+($G415*'fnd base rates'!I$113)\n+($H415*'fnd base rates'!I$114)\n+($I415*'fnd base rates'!I$115)\n+($J415*'fnd base rates'!I$119)\n+($K415*'fnd base rates'!I$120)\n+($M415*'fnd base rates'!I$122)\n+($N415*'fnd base rates'!I$123)\n+($O415*'fnd base rates'!I$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,9)))\n*$R415","v":4562.5599999999995},{"$f":"(($D415*'fnd base rates'!J$110)\n+($E415*'fnd base rates'!J$111)\n+($F415*'fnd base rates'!J$112)\n+($G415*'fnd base rates'!J$113)\n+($H415*'fnd base rates'!J$114)\n+($I415*'fnd base rates'!J$115)\n+($J415*'fnd base rates'!J$119)\n+($K415*'fnd base rates'!J$120)\n+($M415*'fnd base rates'!J$122)\n+($N415*'fnd base rates'!J$123)\n+($O415*'fnd base rates'!J$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,10)))\n*$R415","v":3020.7700000000004},{"$f":"(($D415*'fnd base rates'!K$110)\n+($E415*'fnd base rates'!K$111)\n+($F415*'fnd base rates'!K$112)\n+($G415*'fnd base rates'!K$113)\n+($H415*'fnd base rates'!K$114)\n+($I415*'fnd base rates'!K$115)\n+($J415*'fnd base rates'!K$119)\n+($K415*'fnd base rates'!K$120)\n+($M415*'fnd base rates'!K$122)\n+($N415*'fnd base rates'!K$123)\n+($O415*'fnd base rates'!K$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,11)))\n*$R415","v":17799.720437},{"$f":"(($D415*'fnd base rates'!L$110)\n+($E415*'fnd base rates'!L$111)\n+($F415*'fnd base rates'!L$112)\n+($G415*'fnd base rates'!L$113)\n+($H415*'fnd base rates'!L$114)\n+($I415*'fnd base rates'!L$115)\n+($J415*'fnd base rates'!L$119)\n+($K415*'fnd base rates'!L$120)\n+($M415*'fnd base rates'!L$122)\n+($N415*'fnd base rates'!L$123)\n+($O415*'fnd base rates'!L$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,12)))","v":20050.744782148868},{"$f":"(($D415*'fnd base rates'!M$110)\n+($E415*'fnd base rates'!M$111)\n+($F415*'fnd base rates'!M$112)\n+($G415*'fnd base rates'!M$113)\n+($H415*'fnd base rates'!M$114)\n+($I415*'fnd base rates'!M$115)\n+($J415*'fnd base rates'!M$119)\n+($K415*'fnd base rates'!M$120)\n+($M415*'fnd base rates'!M$122)\n+($N415*'fnd base rates'!M$123)\n+($O415*'fnd base rates'!M$124)\n+($P415*VLOOKUP($S415+15,rate_basefnd,13)))","v":0},152728.70119014886,null,464168291,"464","168","291",1,17,152728.70119014886,8984,0,8984,null,null,null,null,null,8984,0,8984,-3,8987,14,8973]
[466,466700096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D416","v":0},{"$f":"'fnd enro'!E416","v":0},{"$f":"'fnd enro'!F416","v":0},{"$f":"'fnd enro'!G416","v":0},{"$f":"'fnd enro'!H416","v":0},{"$f":"'fnd enro'!I416","v":2},{"$f":"'fnd enro'!J416","v":0},{"$f":"'fnd enro'!K416","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L416","v":0},{"$f":"'fnd enro'!M416+'fnd enro'!N416","v":0},{"$f":"'fnd enro'!O416","v":0},{"$f":"'fnd enro'!P416","v":0},{"$f":"'fnd enro'!Q416+'fnd enro'!R416","v":0},{"$f":"'fnd enro'!T416","v":2},1,{"$f":"VALUE('fnd enro'!S416)","v":1},null,{"$f":"(($D416*'fnd base rates'!C$110)\n+($E416*'fnd base rates'!C$111)\n+($F416*'fnd base rates'!C$112)\n+($G416*'fnd base rates'!C$113)\n+($H416*'fnd base rates'!C$114)\n+($I416*'fnd base rates'!C$115)\n+($J416*'fnd base rates'!C$119)\n+($K416*'fnd base rates'!C$120)\n+($M416*'fnd base rates'!C$122)\n+($N416*'fnd base rates'!C$123)\n+($O416*'fnd base rates'!C$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,3)))\n*$R416","v":988.89748400000008},{"$f":"(($D416*'fnd base rates'!D$110)\n+($E416*'fnd base rates'!D$111)\n+($F416*'fnd base rates'!D$112)\n+($G416*'fnd base rates'!D$113)\n+($H416*'fnd base rates'!D$114)\n+($I416*'fnd base rates'!D$115)\n+($J416*'fnd base rates'!D$119)\n+($K416*'fnd base rates'!D$120)\n+($M416*'fnd base rates'!D$122)\n+($N416*'fnd base rates'!D$123)\n+($O416*'fnd base rates'!D$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,4)))\n*$R416","v":1415.72},{"$f":"(($D416*'fnd base rates'!E$110)\n+($E416*'fnd base rates'!E$111)\n+($F416*'fnd base rates'!E$112)\n+($G416*'fnd base rates'!E$113)\n+($H416*'fnd base rates'!E$114)\n+($I416*'fnd base rates'!E$115)\n+($J416*'fnd base rates'!E$119)\n+($K416*'fnd base rates'!E$120)\n+($M416*'fnd base rates'!E$122)\n+($N416*'fnd base rates'!E$123)\n+($O416*'fnd base rates'!E$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,5)))\n*$R416","v":9077.2518500000006},{"$f":"(($D416*'fnd base rates'!F$110)\n+($E416*'fnd base rates'!F$111)\n+($F416*'fnd base rates'!F$112)\n+($G416*'fnd base rates'!F$113)\n+($H416*'fnd base rates'!F$114)\n+($I416*'fnd base rates'!F$115)\n+($J416*'fnd base rates'!F$119)\n+($K416*'fnd base rates'!F$120)\n+($M416*'fnd base rates'!F$122)\n+($N416*'fnd base rates'!F$123)\n+($O416*'fnd base rates'!F$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,6)))\n*$R416","v":1629.4658300000001},{"$f":"(($D416*'fnd base rates'!G$110)\n+($E416*'fnd base rates'!G$111)\n+($F416*'fnd base rates'!G$112)\n+($G416*'fnd base rates'!G$113)\n+($H416*'fnd base rates'!G$114)\n+($I416*'fnd base rates'!G$115)\n+($J416*'fnd base rates'!G$119)\n+($K416*'fnd base rates'!G$120)\n+($M416*'fnd base rates'!G$122)\n+($N416*'fnd base rates'!G$123)\n+($O416*'fnd base rates'!G$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,7)))\n*$R416","v":302.65720599999997},{"$f":"(($D416*'fnd base rates'!H$110)\n+($E416*'fnd base rates'!H$111)\n+($F416*'fnd base rates'!H$112)\n+($G416*'fnd base rates'!H$113)\n+($H416*'fnd base rates'!H$114)\n+($I416*'fnd base rates'!H$115)\n+($J416*'fnd base rates'!H$119)\n+($K416*'fnd base rates'!H$120)\n+($M416*'fnd base rates'!H$122)\n+($N416*'fnd base rates'!H$123)\n+($O416*'fnd base rates'!H$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D416*'fnd base rates'!I$110)\n+($E416*'fnd base rates'!I$111)\n+($F416*'fnd base rates'!I$112)\n+($G416*'fnd base rates'!I$113)\n+($H416*'fnd base rates'!I$114)\n+($I416*'fnd base rates'!I$115)\n+($J416*'fnd base rates'!I$119)\n+($K416*'fnd base rates'!I$120)\n+($M416*'fnd base rates'!I$122)\n+($N416*'fnd base rates'!I$123)\n+($O416*'fnd base rates'!I$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,9)))\n*$R416","v":788.18},{"$f":"(($D416*'fnd base rates'!J$110)\n+($E416*'fnd base rates'!J$111)\n+($F416*'fnd base rates'!J$112)\n+($G416*'fnd base rates'!J$113)\n+($H416*'fnd base rates'!J$114)\n+($I416*'fnd base rates'!J$115)\n+($J416*'fnd base rates'!J$119)\n+($K416*'fnd base rates'!J$120)\n+($M416*'fnd base rates'!J$122)\n+($N416*'fnd base rates'!J$123)\n+($O416*'fnd base rates'!J$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,10)))\n*$R416","v":1061.7},{"$f":"(($D416*'fnd base rates'!K$110)\n+($E416*'fnd base rates'!K$111)\n+($F416*'fnd base rates'!K$112)\n+($G416*'fnd base rates'!K$113)\n+($H416*'fnd base rates'!K$114)\n+($I416*'fnd base rates'!K$115)\n+($J416*'fnd base rates'!K$119)\n+($K416*'fnd base rates'!K$120)\n+($M416*'fnd base rates'!K$122)\n+($N416*'fnd base rates'!K$123)\n+($O416*'fnd base rates'!K$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,11)))\n*$R416","v":2123.896522},{"$f":"(($D416*'fnd base rates'!L$110)\n+($E416*'fnd base rates'!L$111)\n+($F416*'fnd base rates'!L$112)\n+($G416*'fnd base rates'!L$113)\n+($H416*'fnd base rates'!L$114)\n+($I416*'fnd base rates'!L$115)\n+($J416*'fnd base rates'!L$119)\n+($K416*'fnd base rates'!L$120)\n+($M416*'fnd base rates'!L$122)\n+($N416*'fnd base rates'!L$123)\n+($O416*'fnd base rates'!L$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D416*'fnd base rates'!M$110)\n+($E416*'fnd base rates'!M$111)\n+($F416*'fnd base rates'!M$112)\n+($G416*'fnd base rates'!M$113)\n+($H416*'fnd base rates'!M$114)\n+($I416*'fnd base rates'!M$115)\n+($J416*'fnd base rates'!M$119)\n+($K416*'fnd base rates'!M$120)\n+($M416*'fnd base rates'!M$122)\n+($N416*'fnd base rates'!M$123)\n+($O416*'fnd base rates'!M$124)\n+($P416*VLOOKUP($S416+15,rate_basefnd,13)))","v":0},21111.075437257765,null,466700096,"466","700","096",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[466,466700700,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D417","v":0},{"$f":"'fnd enro'!E417","v":0},{"$f":"'fnd enro'!F417","v":0},{"$f":"'fnd enro'!G417","v":0},{"$f":"'fnd enro'!H417","v":0},{"$f":"'fnd enro'!I417","v":29},{"$f":"'fnd enro'!J417","v":0},{"$f":"'fnd enro'!K417","v":1.0991},{"$f":"'fnd enro'!L417","v":0},{"$f":"'fnd enro'!M417+'fnd enro'!N417","v":0},{"$f":"'fnd enro'!O417","v":0},{"$f":"'fnd enro'!P417","v":1},{"$f":"'fnd enro'!Q417+'fnd enro'!R417","v":11},{"$f":"'fnd enro'!T417","v":29},1,{"$f":"VALUE('fnd enro'!S417)","v":8},null,{"$f":"(($D417*'fnd base rates'!C$110)\n+($E417*'fnd base rates'!C$111)\n+($F417*'fnd base rates'!C$112)\n+($G417*'fnd base rates'!C$113)\n+($H417*'fnd base rates'!C$114)\n+($I417*'fnd base rates'!C$115)\n+($J417*'fnd base rates'!C$119)\n+($K417*'fnd base rates'!C$120)\n+($M417*'fnd base rates'!C$122)\n+($N417*'fnd base rates'!C$123)\n+($O417*'fnd base rates'!C$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,3)))\n*$R417","v":15068.093518},{"$f":"(($D417*'fnd base rates'!D$110)\n+($E417*'fnd base rates'!D$111)\n+($F417*'fnd base rates'!D$112)\n+($G417*'fnd base rates'!D$113)\n+($H417*'fnd base rates'!D$114)\n+($I417*'fnd base rates'!D$115)\n+($J417*'fnd base rates'!D$119)\n+($K417*'fnd base rates'!D$120)\n+($M417*'fnd base rates'!D$122)\n+($N417*'fnd base rates'!D$123)\n+($O417*'fnd base rates'!D$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,4)))\n*$R417","v":23762.69},{"$f":"(($D417*'fnd base rates'!E$110)\n+($E417*'fnd base rates'!E$111)\n+($F417*'fnd base rates'!E$112)\n+($G417*'fnd base rates'!E$113)\n+($H417*'fnd base rates'!E$114)\n+($I417*'fnd base rates'!E$115)\n+($J417*'fnd base rates'!E$119)\n+($K417*'fnd base rates'!E$120)\n+($M417*'fnd base rates'!E$122)\n+($N417*'fnd base rates'!E$123)\n+($O417*'fnd base rates'!E$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,5)))\n*$R417","v":162841.59182500001},{"$f":"(($D417*'fnd base rates'!F$110)\n+($E417*'fnd base rates'!F$111)\n+($F417*'fnd base rates'!F$112)\n+($G417*'fnd base rates'!F$113)\n+($H417*'fnd base rates'!F$114)\n+($I417*'fnd base rates'!F$115)\n+($J417*'fnd base rates'!F$119)\n+($K417*'fnd base rates'!F$120)\n+($M417*'fnd base rates'!F$122)\n+($N417*'fnd base rates'!F$123)\n+($O417*'fnd base rates'!F$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,6)))\n*$R417","v":23756.044535000001},{"$f":"(($D417*'fnd base rates'!G$110)\n+($E417*'fnd base rates'!G$111)\n+($F417*'fnd base rates'!G$112)\n+($G417*'fnd base rates'!G$113)\n+($H417*'fnd base rates'!G$114)\n+($I417*'fnd base rates'!G$115)\n+($J417*'fnd base rates'!G$119)\n+($K417*'fnd base rates'!G$120)\n+($M417*'fnd base rates'!G$122)\n+($N417*'fnd base rates'!G$123)\n+($O417*'fnd base rates'!G$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,7)))\n*$R417","v":5896.2394869999998},{"$f":"(($D417*'fnd base rates'!H$110)\n+($E417*'fnd base rates'!H$111)\n+($F417*'fnd base rates'!H$112)\n+($G417*'fnd base rates'!H$113)\n+($H417*'fnd base rates'!H$114)\n+($I417*'fnd base rates'!H$115)\n+($J417*'fnd base rates'!H$119)\n+($K417*'fnd base rates'!H$120)\n+($M417*'fnd base rates'!H$122)\n+($N417*'fnd base rates'!H$123)\n+($O417*'fnd base rates'!H$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,8)))","v":22528.393762},{"$f":"(($D417*'fnd base rates'!I$110)\n+($E417*'fnd base rates'!I$111)\n+($F417*'fnd base rates'!I$112)\n+($G417*'fnd base rates'!I$113)\n+($H417*'fnd base rates'!I$114)\n+($I417*'fnd base rates'!I$115)\n+($J417*'fnd base rates'!I$119)\n+($K417*'fnd base rates'!I$120)\n+($M417*'fnd base rates'!I$122)\n+($N417*'fnd base rates'!I$123)\n+($O417*'fnd base rates'!I$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,9)))\n*$R417","v":12711.509999999998},{"$f":"(($D417*'fnd base rates'!J$110)\n+($E417*'fnd base rates'!J$111)\n+($F417*'fnd base rates'!J$112)\n+($G417*'fnd base rates'!J$113)\n+($H417*'fnd base rates'!J$114)\n+($I417*'fnd base rates'!J$115)\n+($J417*'fnd base rates'!J$119)\n+($K417*'fnd base rates'!J$120)\n+($M417*'fnd base rates'!J$122)\n+($N417*'fnd base rates'!J$123)\n+($O417*'fnd base rates'!J$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,10)))\n*$R417","v":21792.720000000001},{"$f":"(($D417*'fnd base rates'!K$110)\n+($E417*'fnd base rates'!K$111)\n+($F417*'fnd base rates'!K$112)\n+($G417*'fnd base rates'!K$113)\n+($H417*'fnd base rates'!K$114)\n+($I417*'fnd base rates'!K$115)\n+($J417*'fnd base rates'!K$119)\n+($K417*'fnd base rates'!K$120)\n+($M417*'fnd base rates'!K$122)\n+($N417*'fnd base rates'!K$123)\n+($O417*'fnd base rates'!K$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,11)))\n*$R417","v":31017.269569},{"$f":"(($D417*'fnd base rates'!L$110)\n+($E417*'fnd base rates'!L$111)\n+($F417*'fnd base rates'!L$112)\n+($G417*'fnd base rates'!L$113)\n+($H417*'fnd base rates'!L$114)\n+($I417*'fnd base rates'!L$115)\n+($J417*'fnd base rates'!L$119)\n+($K417*'fnd base rates'!L$120)\n+($M417*'fnd base rates'!L$122)\n+($N417*'fnd base rates'!L$123)\n+($O417*'fnd base rates'!L$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,12)))","v":36883.861144237606},{"$f":"(($D417*'fnd base rates'!M$110)\n+($E417*'fnd base rates'!M$111)\n+($F417*'fnd base rates'!M$112)\n+($G417*'fnd base rates'!M$113)\n+($H417*'fnd base rates'!M$114)\n+($I417*'fnd base rates'!M$115)\n+($J417*'fnd base rates'!M$119)\n+($K417*'fnd base rates'!M$120)\n+($M417*'fnd base rates'!M$122)\n+($N417*'fnd base rates'!M$123)\n+($O417*'fnd base rates'!M$124)\n+($P417*VLOOKUP($S417+15,rate_basefnd,13)))","v":0},356258.4138402376,null,466700700,"466","700","700",1,29,356258.4138402376,12285,0,12285,null,null,null,null,null,12285,0,12285,66,12219,15,12204]
[466,466774089,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D418","v":0},{"$f":"'fnd enro'!E418","v":0},{"$f":"'fnd enro'!F418","v":2},{"$f":"'fnd enro'!G418","v":19},{"$f":"'fnd enro'!H418","v":22},{"$f":"'fnd enro'!I418","v":0},{"$f":"'fnd enro'!J418","v":0},{"$f":"'fnd enro'!K418","v":1.6296999999999999},{"$f":"'fnd enro'!L418","v":0},{"$f":"'fnd enro'!M418+'fnd enro'!N418","v":1},{"$f":"'fnd enro'!O418","v":3},{"$f":"'fnd enro'!P418","v":0},{"$f":"'fnd enro'!Q418+'fnd enro'!R418","v":17},{"$f":"'fnd enro'!T418","v":43},1,{"$f":"VALUE('fnd enro'!S418)","v":8},null,{"$f":"(($D418*'fnd base rates'!C$110)\n+($E418*'fnd base rates'!C$111)\n+($F418*'fnd base rates'!C$112)\n+($G418*'fnd base rates'!C$113)\n+($H418*'fnd base rates'!C$114)\n+($I418*'fnd base rates'!C$115)\n+($J418*'fnd base rates'!C$119)\n+($K418*'fnd base rates'!C$120)\n+($M418*'fnd base rates'!C$122)\n+($N418*'fnd base rates'!C$123)\n+($O418*'fnd base rates'!C$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,3)))\n*$R418","v":22647.305905999998},{"$f":"(($D418*'fnd base rates'!D$110)\n+($E418*'fnd base rates'!D$111)\n+($F418*'fnd base rates'!D$112)\n+($G418*'fnd base rates'!D$113)\n+($H418*'fnd base rates'!D$114)\n+($I418*'fnd base rates'!D$115)\n+($J418*'fnd base rates'!D$119)\n+($K418*'fnd base rates'!D$120)\n+($M418*'fnd base rates'!D$122)\n+($N418*'fnd base rates'!D$123)\n+($O418*'fnd base rates'!D$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,4)))\n*$R418","v":35890.810000000005},{"$f":"(($D418*'fnd base rates'!E$110)\n+($E418*'fnd base rates'!E$111)\n+($F418*'fnd base rates'!E$112)\n+($G418*'fnd base rates'!E$113)\n+($H418*'fnd base rates'!E$114)\n+($I418*'fnd base rates'!E$115)\n+($J418*'fnd base rates'!E$119)\n+($K418*'fnd base rates'!E$120)\n+($M418*'fnd base rates'!E$122)\n+($N418*'fnd base rates'!E$123)\n+($O418*'fnd base rates'!E$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,5)))\n*$R418","v":196970.92477499999},{"$f":"(($D418*'fnd base rates'!F$110)\n+($E418*'fnd base rates'!F$111)\n+($F418*'fnd base rates'!F$112)\n+($G418*'fnd base rates'!F$113)\n+($H418*'fnd base rates'!F$114)\n+($I418*'fnd base rates'!F$115)\n+($J418*'fnd base rates'!F$119)\n+($K418*'fnd base rates'!F$120)\n+($M418*'fnd base rates'!F$122)\n+($N418*'fnd base rates'!F$123)\n+($O418*'fnd base rates'!F$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,6)))\n*$R418","v":44899.755344999998},{"$f":"(($D418*'fnd base rates'!G$110)\n+($E418*'fnd base rates'!G$111)\n+($F418*'fnd base rates'!G$112)\n+($G418*'fnd base rates'!G$113)\n+($H418*'fnd base rates'!G$114)\n+($I418*'fnd base rates'!G$115)\n+($J418*'fnd base rates'!G$119)\n+($K418*'fnd base rates'!G$120)\n+($M418*'fnd base rates'!G$122)\n+($N418*'fnd base rates'!G$123)\n+($O418*'fnd base rates'!G$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,7)))\n*$R418","v":8921.8699290000004},{"$f":"(($D418*'fnd base rates'!H$110)\n+($E418*'fnd base rates'!H$111)\n+($F418*'fnd base rates'!H$112)\n+($G418*'fnd base rates'!H$113)\n+($H418*'fnd base rates'!H$114)\n+($I418*'fnd base rates'!H$115)\n+($J418*'fnd base rates'!H$119)\n+($K418*'fnd base rates'!H$120)\n+($M418*'fnd base rates'!H$122)\n+($N418*'fnd base rates'!H$123)\n+($O418*'fnd base rates'!H$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,8)))","v":21627.693854000001},{"$f":"(($D418*'fnd base rates'!I$110)\n+($E418*'fnd base rates'!I$111)\n+($F418*'fnd base rates'!I$112)\n+($G418*'fnd base rates'!I$113)\n+($H418*'fnd base rates'!I$114)\n+($I418*'fnd base rates'!I$115)\n+($J418*'fnd base rates'!I$119)\n+($K418*'fnd base rates'!I$120)\n+($M418*'fnd base rates'!I$122)\n+($N418*'fnd base rates'!I$123)\n+($O418*'fnd base rates'!I$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,9)))\n*$R418","v":14053.449999999997},{"$f":"(($D418*'fnd base rates'!J$110)\n+($E418*'fnd base rates'!J$111)\n+($F418*'fnd base rates'!J$112)\n+($G418*'fnd base rates'!J$113)\n+($H418*'fnd base rates'!J$114)\n+($I418*'fnd base rates'!J$115)\n+($J418*'fnd base rates'!J$119)\n+($K418*'fnd base rates'!J$120)\n+($M418*'fnd base rates'!J$122)\n+($N418*'fnd base rates'!J$123)\n+($O418*'fnd base rates'!J$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,10)))\n*$R418","v":17882.97},{"$f":"(($D418*'fnd base rates'!K$110)\n+($E418*'fnd base rates'!K$111)\n+($F418*'fnd base rates'!K$112)\n+($G418*'fnd base rates'!K$113)\n+($H418*'fnd base rates'!K$114)\n+($I418*'fnd base rates'!K$115)\n+($J418*'fnd base rates'!K$119)\n+($K418*'fnd base rates'!K$120)\n+($M418*'fnd base rates'!K$122)\n+($N418*'fnd base rates'!K$123)\n+($O418*'fnd base rates'!K$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,11)))\n*$R418","v":46467.335223000002},{"$f":"(($D418*'fnd base rates'!L$110)\n+($E418*'fnd base rates'!L$111)\n+($F418*'fnd base rates'!L$112)\n+($G418*'fnd base rates'!L$113)\n+($H418*'fnd base rates'!L$114)\n+($I418*'fnd base rates'!L$115)\n+($J418*'fnd base rates'!L$119)\n+($K418*'fnd base rates'!L$120)\n+($M418*'fnd base rates'!L$122)\n+($N418*'fnd base rates'!L$123)\n+($O418*'fnd base rates'!L$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,12)))","v":59454.902891430233},{"$f":"(($D418*'fnd base rates'!M$110)\n+($E418*'fnd base rates'!M$111)\n+($F418*'fnd base rates'!M$112)\n+($G418*'fnd base rates'!M$113)\n+($H418*'fnd base rates'!M$114)\n+($I418*'fnd base rates'!M$115)\n+($J418*'fnd base rates'!M$119)\n+($K418*'fnd base rates'!M$120)\n+($M418*'fnd base rates'!M$122)\n+($N418*'fnd base rates'!M$123)\n+($O418*'fnd base rates'!M$124)\n+($P418*VLOOKUP($S418+15,rate_basefnd,13)))","v":0},468817.01792343025,null,466774089,"466","774","089",1,43,468817.01792343025,10903,0,10903,null,null,null,null,null,10903,0,10903,97,10806,79,10727]
[466,466774221,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D419","v":0},{"$f":"'fnd enro'!E419","v":0},{"$f":"'fnd enro'!F419","v":3},{"$f":"'fnd enro'!G419","v":17},{"$f":"'fnd enro'!H419","v":12},{"$f":"'fnd enro'!I419","v":0},{"$f":"'fnd enro'!J419","v":0},{"$f":"'fnd enro'!K419","v":1.2128000000000001},{"$f":"'fnd enro'!L419","v":0},{"$f":"'fnd enro'!M419+'fnd enro'!N419","v":1},{"$f":"'fnd enro'!O419","v":2},{"$f":"'fnd enro'!P419","v":0},{"$f":"'fnd enro'!Q419+'fnd enro'!R419","v":14},{"$f":"'fnd enro'!T419","v":32},1,{"$f":"VALUE('fnd enro'!S419)","v":9},null,{"$f":"(($D419*'fnd base rates'!C$110)\n+($E419*'fnd base rates'!C$111)\n+($F419*'fnd base rates'!C$112)\n+($G419*'fnd base rates'!C$113)\n+($H419*'fnd base rates'!C$114)\n+($I419*'fnd base rates'!C$115)\n+($J419*'fnd base rates'!C$119)\n+($K419*'fnd base rates'!C$120)\n+($M419*'fnd base rates'!C$122)\n+($N419*'fnd base rates'!C$123)\n+($O419*'fnd base rates'!C$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,3)))\n*$R419","v":16954.359744000001},{"$f":"(($D419*'fnd base rates'!D$110)\n+($E419*'fnd base rates'!D$111)\n+($F419*'fnd base rates'!D$112)\n+($G419*'fnd base rates'!D$113)\n+($H419*'fnd base rates'!D$114)\n+($I419*'fnd base rates'!D$115)\n+($J419*'fnd base rates'!D$119)\n+($K419*'fnd base rates'!D$120)\n+($M419*'fnd base rates'!D$122)\n+($N419*'fnd base rates'!D$123)\n+($O419*'fnd base rates'!D$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,4)))\n*$R419","v":27182.02},{"$f":"(($D419*'fnd base rates'!E$110)\n+($E419*'fnd base rates'!E$111)\n+($F419*'fnd base rates'!E$112)\n+($G419*'fnd base rates'!E$113)\n+($H419*'fnd base rates'!E$114)\n+($I419*'fnd base rates'!E$115)\n+($J419*'fnd base rates'!E$119)\n+($K419*'fnd base rates'!E$120)\n+($M419*'fnd base rates'!E$122)\n+($N419*'fnd base rates'!E$123)\n+($O419*'fnd base rates'!E$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,5)))\n*$R419","v":152894.43959999998},{"$f":"(($D419*'fnd base rates'!F$110)\n+($E419*'fnd base rates'!F$111)\n+($F419*'fnd base rates'!F$112)\n+($G419*'fnd base rates'!F$113)\n+($H419*'fnd base rates'!F$114)\n+($I419*'fnd base rates'!F$115)\n+($J419*'fnd base rates'!F$119)\n+($K419*'fnd base rates'!F$120)\n+($M419*'fnd base rates'!F$122)\n+($N419*'fnd base rates'!F$123)\n+($O419*'fnd base rates'!F$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,6)))\n*$R419","v":34435.413280000008},{"$f":"(($D419*'fnd base rates'!G$110)\n+($E419*'fnd base rates'!G$111)\n+($F419*'fnd base rates'!G$112)\n+($G419*'fnd base rates'!G$113)\n+($H419*'fnd base rates'!G$114)\n+($I419*'fnd base rates'!G$115)\n+($J419*'fnd base rates'!G$119)\n+($K419*'fnd base rates'!G$120)\n+($M419*'fnd base rates'!G$122)\n+($N419*'fnd base rates'!G$123)\n+($O419*'fnd base rates'!G$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,7)))\n*$R419","v":6815.7752959999998},{"$f":"(($D419*'fnd base rates'!H$110)\n+($E419*'fnd base rates'!H$111)\n+($F419*'fnd base rates'!H$112)\n+($G419*'fnd base rates'!H$113)\n+($H419*'fnd base rates'!H$114)\n+($I419*'fnd base rates'!H$115)\n+($J419*'fnd base rates'!H$119)\n+($K419*'fnd base rates'!H$120)\n+($M419*'fnd base rates'!H$122)\n+($N419*'fnd base rates'!H$123)\n+($O419*'fnd base rates'!H$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,8)))","v":16130.534496},{"$f":"(($D419*'fnd base rates'!I$110)\n+($E419*'fnd base rates'!I$111)\n+($F419*'fnd base rates'!I$112)\n+($G419*'fnd base rates'!I$113)\n+($H419*'fnd base rates'!I$114)\n+($I419*'fnd base rates'!I$115)\n+($J419*'fnd base rates'!I$119)\n+($K419*'fnd base rates'!I$120)\n+($M419*'fnd base rates'!I$122)\n+($N419*'fnd base rates'!I$123)\n+($O419*'fnd base rates'!I$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,9)))\n*$R419","v":10303.480000000001},{"$f":"(($D419*'fnd base rates'!J$110)\n+($E419*'fnd base rates'!J$111)\n+($F419*'fnd base rates'!J$112)\n+($G419*'fnd base rates'!J$113)\n+($H419*'fnd base rates'!J$114)\n+($I419*'fnd base rates'!J$115)\n+($J419*'fnd base rates'!J$119)\n+($K419*'fnd base rates'!J$120)\n+($M419*'fnd base rates'!J$122)\n+($N419*'fnd base rates'!J$123)\n+($O419*'fnd base rates'!J$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,10)))\n*$R419","v":13814.02},{"$f":"(($D419*'fnd base rates'!K$110)\n+($E419*'fnd base rates'!K$111)\n+($F419*'fnd base rates'!K$112)\n+($G419*'fnd base rates'!K$113)\n+($H419*'fnd base rates'!K$114)\n+($I419*'fnd base rates'!K$115)\n+($J419*'fnd base rates'!K$119)\n+($K419*'fnd base rates'!K$120)\n+($M419*'fnd base rates'!K$122)\n+($N419*'fnd base rates'!K$123)\n+($O419*'fnd base rates'!K$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,11)))\n*$R419","v":34252.204352000001},{"$f":"(($D419*'fnd base rates'!L$110)\n+($E419*'fnd base rates'!L$111)\n+($F419*'fnd base rates'!L$112)\n+($G419*'fnd base rates'!L$113)\n+($H419*'fnd base rates'!L$114)\n+($I419*'fnd base rates'!L$115)\n+($J419*'fnd base rates'!L$119)\n+($K419*'fnd base rates'!L$120)\n+($M419*'fnd base rates'!L$122)\n+($N419*'fnd base rates'!L$123)\n+($O419*'fnd base rates'!L$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,12)))","v":44856.243852265514},{"$f":"(($D419*'fnd base rates'!M$110)\n+($E419*'fnd base rates'!M$111)\n+($F419*'fnd base rates'!M$112)\n+($G419*'fnd base rates'!M$113)\n+($H419*'fnd base rates'!M$114)\n+($I419*'fnd base rates'!M$115)\n+($J419*'fnd base rates'!M$119)\n+($K419*'fnd base rates'!M$120)\n+($M419*'fnd base rates'!M$122)\n+($N419*'fnd base rates'!M$123)\n+($O419*'fnd base rates'!M$124)\n+($P419*VLOOKUP($S419+15,rate_basefnd,13)))","v":0},357638.4906202656,null,466774221,"466","774","221",1,32,357638.4906202656,11176,0,11176,null,null,null,null,null,11176,0,11176,130,11046,187,10859]
[466,466774296,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D420","v":0},{"$f":"'fnd enro'!E420","v":0},{"$f":"'fnd enro'!F420","v":2},{"$f":"'fnd enro'!G420","v":14},{"$f":"'fnd enro'!H420","v":11},{"$f":"'fnd enro'!I420","v":0},{"$f":"'fnd enro'!J420","v":0},{"$f":"'fnd enro'!K420","v":1.0233000000000001},{"$f":"'fnd enro'!L420","v":0},{"$f":"'fnd enro'!M420+'fnd enro'!N420","v":0},{"$f":"'fnd enro'!O420","v":0},{"$f":"'fnd enro'!P420","v":0},{"$f":"'fnd enro'!Q420+'fnd enro'!R420","v":12},{"$f":"'fnd enro'!T420","v":27},1,{"$f":"VALUE('fnd enro'!S420)","v":9},null,{"$f":"(($D420*'fnd base rates'!C$110)\n+($E420*'fnd base rates'!C$111)\n+($F420*'fnd base rates'!C$112)\n+($G420*'fnd base rates'!C$113)\n+($H420*'fnd base rates'!C$114)\n+($I420*'fnd base rates'!C$115)\n+($J420*'fnd base rates'!C$119)\n+($K420*'fnd base rates'!C$120)\n+($M420*'fnd base rates'!C$122)\n+($N420*'fnd base rates'!C$123)\n+($O420*'fnd base rates'!C$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,3)))\n*$R420","v":14081.516034},{"$f":"(($D420*'fnd base rates'!D$110)\n+($E420*'fnd base rates'!D$111)\n+($F420*'fnd base rates'!D$112)\n+($G420*'fnd base rates'!D$113)\n+($H420*'fnd base rates'!D$114)\n+($I420*'fnd base rates'!D$115)\n+($J420*'fnd base rates'!D$119)\n+($K420*'fnd base rates'!D$120)\n+($M420*'fnd base rates'!D$122)\n+($N420*'fnd base rates'!D$123)\n+($O420*'fnd base rates'!D$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,4)))\n*$R420","v":22577.46},{"$f":"(($D420*'fnd base rates'!E$110)\n+($E420*'fnd base rates'!E$111)\n+($F420*'fnd base rates'!E$112)\n+($G420*'fnd base rates'!E$113)\n+($H420*'fnd base rates'!E$114)\n+($I420*'fnd base rates'!E$115)\n+($J420*'fnd base rates'!E$119)\n+($K420*'fnd base rates'!E$120)\n+($M420*'fnd base rates'!E$122)\n+($N420*'fnd base rates'!E$123)\n+($O420*'fnd base rates'!E$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,5)))\n*$R420","v":126311.949975},{"$f":"(($D420*'fnd base rates'!F$110)\n+($E420*'fnd base rates'!F$111)\n+($F420*'fnd base rates'!F$112)\n+($G420*'fnd base rates'!F$113)\n+($H420*'fnd base rates'!F$114)\n+($I420*'fnd base rates'!F$115)\n+($J420*'fnd base rates'!F$119)\n+($K420*'fnd base rates'!F$120)\n+($M420*'fnd base rates'!F$122)\n+($N420*'fnd base rates'!F$123)\n+($O420*'fnd base rates'!F$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,6)))\n*$R420","v":28439.298705000001},{"$f":"(($D420*'fnd base rates'!G$110)\n+($E420*'fnd base rates'!G$111)\n+($F420*'fnd base rates'!G$112)\n+($G420*'fnd base rates'!G$113)\n+($H420*'fnd base rates'!G$114)\n+($I420*'fnd base rates'!G$115)\n+($J420*'fnd base rates'!G$119)\n+($K420*'fnd base rates'!G$120)\n+($M420*'fnd base rates'!G$122)\n+($N420*'fnd base rates'!G$123)\n+($O420*'fnd base rates'!G$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,7)))\n*$R420","v":5668.3622809999997},{"$f":"(($D420*'fnd base rates'!H$110)\n+($E420*'fnd base rates'!H$111)\n+($F420*'fnd base rates'!H$112)\n+($G420*'fnd base rates'!H$113)\n+($H420*'fnd base rates'!H$114)\n+($I420*'fnd base rates'!H$115)\n+($J420*'fnd base rates'!H$119)\n+($K420*'fnd base rates'!H$120)\n+($M420*'fnd base rates'!H$122)\n+($N420*'fnd base rates'!H$123)\n+($O420*'fnd base rates'!H$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,8)))","v":13320.156606},{"$f":"(($D420*'fnd base rates'!I$110)\n+($E420*'fnd base rates'!I$111)\n+($F420*'fnd base rates'!I$112)\n+($G420*'fnd base rates'!I$113)\n+($H420*'fnd base rates'!I$114)\n+($I420*'fnd base rates'!I$115)\n+($J420*'fnd base rates'!I$119)\n+($K420*'fnd base rates'!I$120)\n+($M420*'fnd base rates'!I$122)\n+($N420*'fnd base rates'!I$123)\n+($O420*'fnd base rates'!I$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,9)))\n*$R420","v":8607.02},{"$f":"(($D420*'fnd base rates'!J$110)\n+($E420*'fnd base rates'!J$111)\n+($F420*'fnd base rates'!J$112)\n+($G420*'fnd base rates'!J$113)\n+($H420*'fnd base rates'!J$114)\n+($I420*'fnd base rates'!J$115)\n+($J420*'fnd base rates'!J$119)\n+($K420*'fnd base rates'!J$120)\n+($M420*'fnd base rates'!J$122)\n+($N420*'fnd base rates'!J$123)\n+($O420*'fnd base rates'!J$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,10)))\n*$R420","v":11811.07},{"$f":"(($D420*'fnd base rates'!K$110)\n+($E420*'fnd base rates'!K$111)\n+($F420*'fnd base rates'!K$112)\n+($G420*'fnd base rates'!K$113)\n+($H420*'fnd base rates'!K$114)\n+($I420*'fnd base rates'!K$115)\n+($J420*'fnd base rates'!K$119)\n+($K420*'fnd base rates'!K$120)\n+($M420*'fnd base rates'!K$122)\n+($N420*'fnd base rates'!K$123)\n+($O420*'fnd base rates'!K$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,11)))\n*$R420","v":28261.223046999999},{"$f":"(($D420*'fnd base rates'!L$110)\n+($E420*'fnd base rates'!L$111)\n+($F420*'fnd base rates'!L$112)\n+($G420*'fnd base rates'!L$113)\n+($H420*'fnd base rates'!L$114)\n+($I420*'fnd base rates'!L$115)\n+($J420*'fnd base rates'!L$119)\n+($K420*'fnd base rates'!L$120)\n+($M420*'fnd base rates'!L$122)\n+($N420*'fnd base rates'!L$123)\n+($O420*'fnd base rates'!L$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,12)))","v":37313.464794520682},{"$f":"(($D420*'fnd base rates'!M$110)\n+($E420*'fnd base rates'!M$111)\n+($F420*'fnd base rates'!M$112)\n+($G420*'fnd base rates'!M$113)\n+($H420*'fnd base rates'!M$114)\n+($I420*'fnd base rates'!M$115)\n+($J420*'fnd base rates'!M$119)\n+($K420*'fnd base rates'!M$120)\n+($M420*'fnd base rates'!M$122)\n+($N420*'fnd base rates'!M$123)\n+($O420*'fnd base rates'!M$124)\n+($P420*VLOOKUP($S420+15,rate_basefnd,13)))","v":0},296391.52144252067,null,466774296,"466","774","296",1,27,296391.52144252067,10977,0,10977,null,null,null,null,null,10977,0,10977,151,10826,17,10809]
[466,466774774,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D421","v":0},{"$f":"'fnd enro'!E421","v":0},{"$f":"'fnd enro'!F421","v":8},{"$f":"'fnd enro'!G421","v":26},{"$f":"'fnd enro'!H421","v":15},{"$f":"'fnd enro'!I421","v":0},{"$f":"'fnd enro'!J421","v":0},{"$f":"'fnd enro'!K421","v":1.8571},{"$f":"'fnd enro'!L421","v":0},{"$f":"'fnd enro'!M421+'fnd enro'!N421","v":0},{"$f":"'fnd enro'!O421","v":0},{"$f":"'fnd enro'!P421","v":0},{"$f":"'fnd enro'!Q421+'fnd enro'!R421","v":15},{"$f":"'fnd enro'!T421","v":49},1,{"$f":"VALUE('fnd enro'!S421)","v":6},null,{"$f":"(($D421*'fnd base rates'!C$110)\n+($E421*'fnd base rates'!C$111)\n+($F421*'fnd base rates'!C$112)\n+($G421*'fnd base rates'!C$113)\n+($H421*'fnd base rates'!C$114)\n+($I421*'fnd base rates'!C$115)\n+($J421*'fnd base rates'!C$119)\n+($K421*'fnd base rates'!C$120)\n+($M421*'fnd base rates'!C$122)\n+($N421*'fnd base rates'!C$123)\n+($O421*'fnd base rates'!C$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,3)))\n*$R421","v":25081.338357999997},{"$f":"(($D421*'fnd base rates'!D$110)\n+($E421*'fnd base rates'!D$111)\n+($F421*'fnd base rates'!D$112)\n+($G421*'fnd base rates'!D$113)\n+($H421*'fnd base rates'!D$114)\n+($I421*'fnd base rates'!D$115)\n+($J421*'fnd base rates'!D$119)\n+($K421*'fnd base rates'!D$120)\n+($M421*'fnd base rates'!D$122)\n+($N421*'fnd base rates'!D$123)\n+($O421*'fnd base rates'!D$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,4)))\n*$R421","v":38727.94},{"$f":"(($D421*'fnd base rates'!E$110)\n+($E421*'fnd base rates'!E$111)\n+($F421*'fnd base rates'!E$112)\n+($G421*'fnd base rates'!E$113)\n+($H421*'fnd base rates'!E$114)\n+($I421*'fnd base rates'!E$115)\n+($J421*'fnd base rates'!E$119)\n+($K421*'fnd base rates'!E$120)\n+($M421*'fnd base rates'!E$122)\n+($N421*'fnd base rates'!E$123)\n+($O421*'fnd base rates'!E$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,5)))\n*$R421","v":209240.910325},{"$f":"(($D421*'fnd base rates'!F$110)\n+($E421*'fnd base rates'!F$111)\n+($F421*'fnd base rates'!F$112)\n+($G421*'fnd base rates'!F$113)\n+($H421*'fnd base rates'!F$114)\n+($I421*'fnd base rates'!F$115)\n+($J421*'fnd base rates'!F$119)\n+($K421*'fnd base rates'!F$120)\n+($M421*'fnd base rates'!F$122)\n+($N421*'fnd base rates'!F$123)\n+($O421*'fnd base rates'!F$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,6)))\n*$R421","v":52769.522835000003},{"$f":"(($D421*'fnd base rates'!G$110)\n+($E421*'fnd base rates'!G$111)\n+($F421*'fnd base rates'!G$112)\n+($G421*'fnd base rates'!G$113)\n+($H421*'fnd base rates'!G$114)\n+($I421*'fnd base rates'!G$115)\n+($J421*'fnd base rates'!G$119)\n+($K421*'fnd base rates'!G$120)\n+($M421*'fnd base rates'!G$122)\n+($N421*'fnd base rates'!G$123)\n+($O421*'fnd base rates'!G$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,7)))\n*$R421","v":9169.7615470000001},{"$f":"(($D421*'fnd base rates'!H$110)\n+($E421*'fnd base rates'!H$111)\n+($F421*'fnd base rates'!H$112)\n+($G421*'fnd base rates'!H$113)\n+($H421*'fnd base rates'!H$114)\n+($I421*'fnd base rates'!H$115)\n+($J421*'fnd base rates'!H$119)\n+($K421*'fnd base rates'!H$120)\n+($M421*'fnd base rates'!H$122)\n+($N421*'fnd base rates'!H$123)\n+($O421*'fnd base rates'!H$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,8)))","v":24010.705321999998},{"$f":"(($D421*'fnd base rates'!I$110)\n+($E421*'fnd base rates'!I$111)\n+($F421*'fnd base rates'!I$112)\n+($G421*'fnd base rates'!I$113)\n+($H421*'fnd base rates'!I$114)\n+($I421*'fnd base rates'!I$115)\n+($J421*'fnd base rates'!I$119)\n+($K421*'fnd base rates'!I$120)\n+($M421*'fnd base rates'!I$122)\n+($N421*'fnd base rates'!I$123)\n+($O421*'fnd base rates'!I$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,9)))\n*$R421","v":14344.26},{"$f":"(($D421*'fnd base rates'!J$110)\n+($E421*'fnd base rates'!J$111)\n+($F421*'fnd base rates'!J$112)\n+($G421*'fnd base rates'!J$113)\n+($H421*'fnd base rates'!J$114)\n+($I421*'fnd base rates'!J$115)\n+($J421*'fnd base rates'!J$119)\n+($K421*'fnd base rates'!J$120)\n+($M421*'fnd base rates'!J$122)\n+($N421*'fnd base rates'!J$123)\n+($O421*'fnd base rates'!J$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,10)))\n*$R421","v":16173.39},{"$f":"(($D421*'fnd base rates'!K$110)\n+($E421*'fnd base rates'!K$111)\n+($F421*'fnd base rates'!K$112)\n+($G421*'fnd base rates'!K$113)\n+($H421*'fnd base rates'!K$114)\n+($I421*'fnd base rates'!K$115)\n+($J421*'fnd base rates'!K$119)\n+($K421*'fnd base rates'!K$120)\n+($M421*'fnd base rates'!K$122)\n+($N421*'fnd base rates'!K$123)\n+($O421*'fnd base rates'!K$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,11)))\n*$R421","v":50912.544788999992},{"$f":"(($D421*'fnd base rates'!L$110)\n+($E421*'fnd base rates'!L$111)\n+($F421*'fnd base rates'!L$112)\n+($G421*'fnd base rates'!L$113)\n+($H421*'fnd base rates'!L$114)\n+($I421*'fnd base rates'!L$115)\n+($J421*'fnd base rates'!L$119)\n+($K421*'fnd base rates'!L$120)\n+($M421*'fnd base rates'!L$122)\n+($N421*'fnd base rates'!L$123)\n+($O421*'fnd base rates'!L$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,12)))","v":64016.573412078673},{"$f":"(($D421*'fnd base rates'!M$110)\n+($E421*'fnd base rates'!M$111)\n+($F421*'fnd base rates'!M$112)\n+($G421*'fnd base rates'!M$113)\n+($H421*'fnd base rates'!M$114)\n+($I421*'fnd base rates'!M$115)\n+($J421*'fnd base rates'!M$119)\n+($K421*'fnd base rates'!M$120)\n+($M421*'fnd base rates'!M$122)\n+($N421*'fnd base rates'!M$123)\n+($O421*'fnd base rates'!M$124)\n+($P421*VLOOKUP($S421+15,rate_basefnd,13)))","v":0},504446.94658807869,null,466774774,"466","774","774",1,49,504446.94658807869,10295,0,10295,null,null,null,null,null,10295,0,10295,65,10230,13,10217]
[469,469035035,"MATCH",{"$f":"'fnd enro'!D422","v":52},{"$f":"'fnd enro'!E422","v":0},{"$f":"'fnd enro'!F422","v":90},{"$f":"'fnd enro'!G422","v":471},{"$f":"'fnd enro'!H422","v":283},{"$f":"'fnd enro'!I422","v":303},{"$f":"'fnd enro'!J422","v":0},{"$f":"'fnd enro'!K422","v":43.471299999999999},{"$f":"'fnd enro'!L422","v":0},{"$f":"'fnd enro'!M422+'fnd enro'!N422","v":211},{"$f":"'fnd enro'!O422","v":62},{"$f":"'fnd enro'!P422","v":40},{"$f":"'fnd enro'!Q422+'fnd enro'!R422","v":791},{"$f":"'fnd enro'!T422","v":1173},1.081,{"$f":"VALUE('fnd enro'!S422)","v":10},null,{"$f":"(($D422*'fnd base rates'!C$110)\n+($E422*'fnd base rates'!C$111)\n+($F422*'fnd base rates'!C$112)\n+($G422*'fnd base rates'!C$113)\n+($H422*'fnd base rates'!C$114)\n+($I422*'fnd base rates'!C$115)\n+($J422*'fnd base rates'!C$119)\n+($K422*'fnd base rates'!C$120)\n+($M422*'fnd base rates'!C$122)\n+($N422*'fnd base rates'!C$123)\n+($O422*'fnd base rates'!C$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,3)))\n*$R422","v":707418.23378699401},{"$f":"(($D422*'fnd base rates'!D$110)\n+($E422*'fnd base rates'!D$111)\n+($F422*'fnd base rates'!D$112)\n+($G422*'fnd base rates'!D$113)\n+($H422*'fnd base rates'!D$114)\n+($I422*'fnd base rates'!D$115)\n+($J422*'fnd base rates'!D$119)\n+($K422*'fnd base rates'!D$120)\n+($M422*'fnd base rates'!D$122)\n+($N422*'fnd base rates'!D$123)\n+($O422*'fnd base rates'!D$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,4)))\n*$R422","v":1202590.0043899999},{"$f":"(($D422*'fnd base rates'!E$110)\n+($E422*'fnd base rates'!E$111)\n+($F422*'fnd base rates'!E$112)\n+($G422*'fnd base rates'!E$113)\n+($H422*'fnd base rates'!E$114)\n+($I422*'fnd base rates'!E$115)\n+($J422*'fnd base rates'!E$119)\n+($K422*'fnd base rates'!E$120)\n+($M422*'fnd base rates'!E$122)\n+($N422*'fnd base rates'!E$123)\n+($O422*'fnd base rates'!E$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,5)))\n*$R422","v":7560805.4764889739},{"$f":"(($D422*'fnd base rates'!F$110)\n+($E422*'fnd base rates'!F$111)\n+($F422*'fnd base rates'!F$112)\n+($G422*'fnd base rates'!F$113)\n+($H422*'fnd base rates'!F$114)\n+($I422*'fnd base rates'!F$115)\n+($J422*'fnd base rates'!F$119)\n+($K422*'fnd base rates'!F$120)\n+($M422*'fnd base rates'!F$122)\n+($N422*'fnd base rates'!F$123)\n+($O422*'fnd base rates'!F$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,6)))\n*$R422","v":1319203.6614989047},{"$f":"(($D422*'fnd base rates'!G$110)\n+($E422*'fnd base rates'!G$111)\n+($F422*'fnd base rates'!G$112)\n+($G422*'fnd base rates'!G$113)\n+($H422*'fnd base rates'!G$114)\n+($I422*'fnd base rates'!G$115)\n+($J422*'fnd base rates'!G$119)\n+($K422*'fnd base rates'!G$120)\n+($M422*'fnd base rates'!G$122)\n+($N422*'fnd base rates'!G$123)\n+($O422*'fnd base rates'!G$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,7)))\n*$R422","v":323115.12415992096},{"$f":"(($D422*'fnd base rates'!H$110)\n+($E422*'fnd base rates'!H$111)\n+($F422*'fnd base rates'!H$112)\n+($G422*'fnd base rates'!H$113)\n+($H422*'fnd base rates'!H$114)\n+($I422*'fnd base rates'!H$115)\n+($J422*'fnd base rates'!H$119)\n+($K422*'fnd base rates'!H$120)\n+($M422*'fnd base rates'!H$122)\n+($N422*'fnd base rates'!H$123)\n+($O422*'fnd base rates'!H$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,8)))","v":704503.60396599991},{"$f":"(($D422*'fnd base rates'!I$110)\n+($E422*'fnd base rates'!I$111)\n+($F422*'fnd base rates'!I$112)\n+($G422*'fnd base rates'!I$113)\n+($H422*'fnd base rates'!I$114)\n+($I422*'fnd base rates'!I$115)\n+($J422*'fnd base rates'!I$119)\n+($K422*'fnd base rates'!I$120)\n+($M422*'fnd base rates'!I$122)\n+($N422*'fnd base rates'!I$123)\n+($O422*'fnd base rates'!I$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,9)))\n*$R422","v":497453.03416999988},{"$f":"(($D422*'fnd base rates'!J$110)\n+($E422*'fnd base rates'!J$111)\n+($F422*'fnd base rates'!J$112)\n+($G422*'fnd base rates'!J$113)\n+($H422*'fnd base rates'!J$114)\n+($I422*'fnd base rates'!J$115)\n+($J422*'fnd base rates'!J$119)\n+($K422*'fnd base rates'!J$120)\n+($M422*'fnd base rates'!J$122)\n+($N422*'fnd base rates'!J$123)\n+($O422*'fnd base rates'!J$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,10)))\n*$R422","v":853811.13774000003},{"$f":"(($D422*'fnd base rates'!K$110)\n+($E422*'fnd base rates'!K$111)\n+($F422*'fnd base rates'!K$112)\n+($G422*'fnd base rates'!K$113)\n+($H422*'fnd base rates'!K$114)\n+($I422*'fnd base rates'!K$115)\n+($J422*'fnd base rates'!K$119)\n+($K422*'fnd base rates'!K$120)\n+($M422*'fnd base rates'!K$122)\n+($N422*'fnd base rates'!K$123)\n+($O422*'fnd base rates'!K$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,11)))\n*$R422","v":1413338.1056017268},{"$f":"(($D422*'fnd base rates'!L$110)\n+($E422*'fnd base rates'!L$111)\n+($F422*'fnd base rates'!L$112)\n+($G422*'fnd base rates'!L$113)\n+($H422*'fnd base rates'!L$114)\n+($I422*'fnd base rates'!L$115)\n+($J422*'fnd base rates'!L$119)\n+($K422*'fnd base rates'!L$120)\n+($M422*'fnd base rates'!L$122)\n+($N422*'fnd base rates'!L$123)\n+($O422*'fnd base rates'!L$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,12)))","v":1797656.2915993824},{"$f":"(($D422*'fnd base rates'!M$110)\n+($E422*'fnd base rates'!M$111)\n+($F422*'fnd base rates'!M$112)\n+($G422*'fnd base rates'!M$113)\n+($H422*'fnd base rates'!M$114)\n+($I422*'fnd base rates'!M$115)\n+($J422*'fnd base rates'!M$119)\n+($K422*'fnd base rates'!M$120)\n+($M422*'fnd base rates'!M$122)\n+($N422*'fnd base rates'!M$123)\n+($O422*'fnd base rates'!M$124)\n+($P422*VLOOKUP($S422+15,rate_basefnd,13)))","v":0},16379894.6734019,null,469035035,"469","035","035",1,1173,16379894.6734019,13964,0,13964,null,null,null,null,null,13964,0,13964,223,13741,23,13718]
[469,469035044,"MATCH",{"$f":"'fnd enro'!D423","v":0},{"$f":"'fnd enro'!E423","v":0},{"$f":"'fnd enro'!F423","v":0},{"$f":"'fnd enro'!G423","v":2},{"$f":"'fnd enro'!H423","v":0},{"$f":"'fnd enro'!I423","v":1},{"$f":"'fnd enro'!J423","v":0},{"$f":"'fnd enro'!K423","v":0.1137},{"$f":"'fnd enro'!L423","v":0},{"$f":"'fnd enro'!M423+'fnd enro'!N423","v":1},{"$f":"'fnd enro'!O423","v":0},{"$f":"'fnd enro'!P423","v":0},{"$f":"'fnd enro'!Q423+'fnd enro'!R423","v":2},{"$f":"'fnd enro'!T423","v":3},1.081,{"$f":"VALUE('fnd enro'!S423)","v":10},null,{"$f":"(($D423*'fnd base rates'!C$110)\n+($E423*'fnd base rates'!C$111)\n+($F423*'fnd base rates'!C$112)\n+($G423*'fnd base rates'!C$113)\n+($H423*'fnd base rates'!C$114)\n+($I423*'fnd base rates'!C$115)\n+($J423*'fnd base rates'!C$119)\n+($K423*'fnd base rates'!C$120)\n+($M423*'fnd base rates'!C$122)\n+($N423*'fnd base rates'!C$123)\n+($O423*'fnd base rates'!C$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,3)))\n*$R423","v":1835.6312103059997},{"$f":"(($D423*'fnd base rates'!D$110)\n+($E423*'fnd base rates'!D$111)\n+($F423*'fnd base rates'!D$112)\n+($G423*'fnd base rates'!D$113)\n+($H423*'fnd base rates'!D$114)\n+($I423*'fnd base rates'!D$115)\n+($J423*'fnd base rates'!D$119)\n+($K423*'fnd base rates'!D$120)\n+($M423*'fnd base rates'!D$122)\n+($N423*'fnd base rates'!D$123)\n+($O423*'fnd base rates'!D$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,4)))\n*$R423","v":3104.3076999999998},{"$f":"(($D423*'fnd base rates'!E$110)\n+($E423*'fnd base rates'!E$111)\n+($F423*'fnd base rates'!E$112)\n+($G423*'fnd base rates'!E$113)\n+($H423*'fnd base rates'!E$114)\n+($I423*'fnd base rates'!E$115)\n+($J423*'fnd base rates'!E$119)\n+($K423*'fnd base rates'!E$120)\n+($M423*'fnd base rates'!E$122)\n+($N423*'fnd base rates'!E$123)\n+($O423*'fnd base rates'!E$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,5)))\n*$R423","v":20078.480784775002},{"$f":"(($D423*'fnd base rates'!F$110)\n+($E423*'fnd base rates'!F$111)\n+($F423*'fnd base rates'!F$112)\n+($G423*'fnd base rates'!F$113)\n+($H423*'fnd base rates'!F$114)\n+($I423*'fnd base rates'!F$115)\n+($J423*'fnd base rates'!F$119)\n+($K423*'fnd base rates'!F$120)\n+($M423*'fnd base rates'!F$122)\n+($N423*'fnd base rates'!F$123)\n+($O423*'fnd base rates'!F$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,6)))\n*$R423","v":3533.9173633449996},{"$f":"(($D423*'fnd base rates'!G$110)\n+($E423*'fnd base rates'!G$111)\n+($F423*'fnd base rates'!G$112)\n+($G423*'fnd base rates'!G$113)\n+($H423*'fnd base rates'!G$114)\n+($I423*'fnd base rates'!G$115)\n+($J423*'fnd base rates'!G$119)\n+($K423*'fnd base rates'!G$120)\n+($M423*'fnd base rates'!G$122)\n+($N423*'fnd base rates'!G$123)\n+($O423*'fnd base rates'!G$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,7)))\n*$R423","v":827.51177952900002},{"$f":"(($D423*'fnd base rates'!H$110)\n+($E423*'fnd base rates'!H$111)\n+($F423*'fnd base rates'!H$112)\n+($G423*'fnd base rates'!H$113)\n+($H423*'fnd base rates'!H$114)\n+($I423*'fnd base rates'!H$115)\n+($J423*'fnd base rates'!H$119)\n+($K423*'fnd base rates'!H$120)\n+($M423*'fnd base rates'!H$122)\n+($N423*'fnd base rates'!H$123)\n+($O423*'fnd base rates'!H$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,8)))","v":1889.460734},{"$f":"(($D423*'fnd base rates'!I$110)\n+($E423*'fnd base rates'!I$111)\n+($F423*'fnd base rates'!I$112)\n+($G423*'fnd base rates'!I$113)\n+($H423*'fnd base rates'!I$114)\n+($I423*'fnd base rates'!I$115)\n+($J423*'fnd base rates'!I$119)\n+($K423*'fnd base rates'!I$120)\n+($M423*'fnd base rates'!I$122)\n+($N423*'fnd base rates'!I$123)\n+($O423*'fnd base rates'!I$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,9)))\n*$R423","v":1262.0134499999999},{"$f":"(($D423*'fnd base rates'!J$110)\n+($E423*'fnd base rates'!J$111)\n+($F423*'fnd base rates'!J$112)\n+($G423*'fnd base rates'!J$113)\n+($H423*'fnd base rates'!J$114)\n+($I423*'fnd base rates'!J$115)\n+($J423*'fnd base rates'!J$119)\n+($K423*'fnd base rates'!J$120)\n+($M423*'fnd base rates'!J$122)\n+($N423*'fnd base rates'!J$123)\n+($O423*'fnd base rates'!J$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,10)))\n*$R423","v":2213.7907100000002},{"$f":"(($D423*'fnd base rates'!K$110)\n+($E423*'fnd base rates'!K$111)\n+($F423*'fnd base rates'!K$112)\n+($G423*'fnd base rates'!K$113)\n+($H423*'fnd base rates'!K$114)\n+($I423*'fnd base rates'!K$115)\n+($J423*'fnd base rates'!K$119)\n+($K423*'fnd base rates'!K$120)\n+($M423*'fnd base rates'!K$122)\n+($N423*'fnd base rates'!K$123)\n+($O423*'fnd base rates'!K$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,11)))\n*$R423","v":3636.4675504229999},{"$f":"(($D423*'fnd base rates'!L$110)\n+($E423*'fnd base rates'!L$111)\n+($F423*'fnd base rates'!L$112)\n+($G423*'fnd base rates'!L$113)\n+($H423*'fnd base rates'!L$114)\n+($I423*'fnd base rates'!L$115)\n+($J423*'fnd base rates'!L$119)\n+($K423*'fnd base rates'!L$120)\n+($M423*'fnd base rates'!L$122)\n+($N423*'fnd base rates'!L$123)\n+($O423*'fnd base rates'!L$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,12)))","v":4609.2606526361023},{"$f":"(($D423*'fnd base rates'!M$110)\n+($E423*'fnd base rates'!M$111)\n+($F423*'fnd base rates'!M$112)\n+($G423*'fnd base rates'!M$113)\n+($H423*'fnd base rates'!M$114)\n+($I423*'fnd base rates'!M$115)\n+($J423*'fnd base rates'!M$119)\n+($K423*'fnd base rates'!M$120)\n+($M423*'fnd base rates'!M$122)\n+($N423*'fnd base rates'!M$123)\n+($O423*'fnd base rates'!M$124)\n+($P423*VLOOKUP($S423+15,rate_basefnd,13)))","v":0},42990.841935014105,null,469035044,"469","035","044",1,3,42990.841935014105,14330,0,14330,null,null,null,null,null,14330,0,14330,307,14023,2,14021]
[469,469035050,"MATCH",{"$f":"'fnd enro'!D424","v":0},{"$f":"'fnd enro'!E424","v":0},{"$f":"'fnd enro'!F424","v":0},{"$f":"'fnd enro'!G424","v":1},{"$f":"'fnd enro'!H424","v":0},{"$f":"'fnd enro'!I424","v":0},{"$f":"'fnd enro'!J424","v":0},{"$f":"'fnd enro'!K424","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L424","v":0},{"$f":"'fnd enro'!M424+'fnd enro'!N424","v":0},{"$f":"'fnd enro'!O424","v":0},{"$f":"'fnd enro'!P424","v":0},{"$f":"'fnd enro'!Q424+'fnd enro'!R424","v":0},{"$f":"'fnd enro'!T424","v":1},1.081,{"$f":"VALUE('fnd enro'!S424)","v":1},null,{"$f":"(($D424*'fnd base rates'!C$110)\n+($E424*'fnd base rates'!C$111)\n+($F424*'fnd base rates'!C$112)\n+($G424*'fnd base rates'!C$113)\n+($H424*'fnd base rates'!C$114)\n+($I424*'fnd base rates'!C$115)\n+($J424*'fnd base rates'!C$119)\n+($K424*'fnd base rates'!C$120)\n+($M424*'fnd base rates'!C$122)\n+($N424*'fnd base rates'!C$123)\n+($O424*'fnd base rates'!C$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,3)))\n*$R424","v":534.49909010199997},{"$f":"(($D424*'fnd base rates'!D$110)\n+($E424*'fnd base rates'!D$111)\n+($F424*'fnd base rates'!D$112)\n+($G424*'fnd base rates'!D$113)\n+($H424*'fnd base rates'!D$114)\n+($I424*'fnd base rates'!D$115)\n+($J424*'fnd base rates'!D$119)\n+($K424*'fnd base rates'!D$120)\n+($M424*'fnd base rates'!D$122)\n+($N424*'fnd base rates'!D$123)\n+($O424*'fnd base rates'!D$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,4)))\n*$R424","v":765.19665999999995},{"$f":"(($D424*'fnd base rates'!E$110)\n+($E424*'fnd base rates'!E$111)\n+($F424*'fnd base rates'!E$112)\n+($G424*'fnd base rates'!E$113)\n+($H424*'fnd base rates'!E$114)\n+($I424*'fnd base rates'!E$115)\n+($J424*'fnd base rates'!E$119)\n+($K424*'fnd base rates'!E$120)\n+($M424*'fnd base rates'!E$122)\n+($N424*'fnd base rates'!E$123)\n+($O424*'fnd base rates'!E$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,5)))\n*$R424","v":3874.3104049249996},{"$f":"(($D424*'fnd base rates'!F$110)\n+($E424*'fnd base rates'!F$111)\n+($F424*'fnd base rates'!F$112)\n+($G424*'fnd base rates'!F$113)\n+($H424*'fnd base rates'!F$114)\n+($I424*'fnd base rates'!F$115)\n+($J424*'fnd base rates'!F$119)\n+($K424*'fnd base rates'!F$120)\n+($M424*'fnd base rates'!F$122)\n+($N424*'fnd base rates'!F$123)\n+($O424*'fnd base rates'!F$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,6)))\n*$R424","v":1241.3370711150001},{"$f":"(($D424*'fnd base rates'!G$110)\n+($E424*'fnd base rates'!G$111)\n+($F424*'fnd base rates'!G$112)\n+($G424*'fnd base rates'!G$113)\n+($H424*'fnd base rates'!G$114)\n+($I424*'fnd base rates'!G$115)\n+($J424*'fnd base rates'!G$119)\n+($K424*'fnd base rates'!G$120)\n+($M424*'fnd base rates'!G$122)\n+($N424*'fnd base rates'!G$123)\n+($O424*'fnd base rates'!G$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,7)))\n*$R424","v":156.48404984299998},{"$f":"(($D424*'fnd base rates'!H$110)\n+($E424*'fnd base rates'!H$111)\n+($F424*'fnd base rates'!H$112)\n+($G424*'fnd base rates'!H$113)\n+($H424*'fnd base rates'!H$114)\n+($I424*'fnd base rates'!H$115)\n+($J424*'fnd base rates'!H$119)\n+($K424*'fnd base rates'!H$120)\n+($M424*'fnd base rates'!H$122)\n+($N424*'fnd base rates'!H$123)\n+($O424*'fnd base rates'!H$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D424*'fnd base rates'!I$110)\n+($E424*'fnd base rates'!I$111)\n+($F424*'fnd base rates'!I$112)\n+($G424*'fnd base rates'!I$113)\n+($H424*'fnd base rates'!I$114)\n+($I424*'fnd base rates'!I$115)\n+($J424*'fnd base rates'!I$119)\n+($K424*'fnd base rates'!I$120)\n+($M424*'fnd base rates'!I$122)\n+($N424*'fnd base rates'!I$123)\n+($O424*'fnd base rates'!I$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,9)))\n*$R424","v":255.32138999999998},{"$f":"(($D424*'fnd base rates'!J$110)\n+($E424*'fnd base rates'!J$111)\n+($F424*'fnd base rates'!J$112)\n+($G424*'fnd base rates'!J$113)\n+($H424*'fnd base rates'!J$114)\n+($I424*'fnd base rates'!J$115)\n+($J424*'fnd base rates'!J$119)\n+($K424*'fnd base rates'!J$120)\n+($M424*'fnd base rates'!J$122)\n+($N424*'fnd base rates'!J$123)\n+($O424*'fnd base rates'!J$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,10)))\n*$R424","v":152.34532999999999},{"$f":"(($D424*'fnd base rates'!K$110)\n+($E424*'fnd base rates'!K$111)\n+($F424*'fnd base rates'!K$112)\n+($G424*'fnd base rates'!K$113)\n+($H424*'fnd base rates'!K$114)\n+($I424*'fnd base rates'!K$115)\n+($J424*'fnd base rates'!K$119)\n+($K424*'fnd base rates'!K$120)\n+($M424*'fnd base rates'!K$122)\n+($N424*'fnd base rates'!K$123)\n+($O424*'fnd base rates'!K$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,11)))\n*$R424","v":1098.099540141},{"$f":"(($D424*'fnd base rates'!L$110)\n+($E424*'fnd base rates'!L$111)\n+($F424*'fnd base rates'!L$112)\n+($G424*'fnd base rates'!L$113)\n+($H424*'fnd base rates'!L$114)\n+($I424*'fnd base rates'!L$115)\n+($J424*'fnd base rates'!L$119)\n+($K424*'fnd base rates'!L$120)\n+($M424*'fnd base rates'!L$122)\n+($N424*'fnd base rates'!L$123)\n+($O424*'fnd base rates'!L$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D424*'fnd base rates'!M$110)\n+($E424*'fnd base rates'!M$111)\n+($F424*'fnd base rates'!M$112)\n+($G424*'fnd base rates'!M$113)\n+($H424*'fnd base rates'!M$114)\n+($I424*'fnd base rates'!M$115)\n+($J424*'fnd base rates'!M$119)\n+($K424*'fnd base rates'!M$120)\n+($M424*'fnd base rates'!M$122)\n+($N424*'fnd base rates'!M$123)\n+($O424*'fnd base rates'!M$124)\n+($P424*VLOOKUP($S424+15,rate_basefnd,13)))","v":0},9728.3075931296098,null,469035050,"469","035","050",1,1,9728.3075931296098,9728,0,9728,null,null,null,null,null,9728,0,9728,-1,9729,12,9717]
[469,469035073,"MATCH",{"$f":"'fnd enro'!D425","v":0},{"$f":"'fnd enro'!E425","v":0},{"$f":"'fnd enro'!F425","v":0},{"$f":"'fnd enro'!G425","v":0},{"$f":"'fnd enro'!H425","v":0},{"$f":"'fnd enro'!I425","v":1},{"$f":"'fnd enro'!J425","v":0},{"$f":"'fnd enro'!K425","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L425","v":0},{"$f":"'fnd enro'!M425+'fnd enro'!N425","v":0},{"$f":"'fnd enro'!O425","v":0},{"$f":"'fnd enro'!P425","v":0},{"$f":"'fnd enro'!Q425+'fnd enro'!R425","v":1},{"$f":"'fnd enro'!T425","v":1},1.081,{"$f":"VALUE('fnd enro'!S425)","v":10},null,{"$f":"(($D425*'fnd base rates'!C$110)\n+($E425*'fnd base rates'!C$111)\n+($F425*'fnd base rates'!C$112)\n+($G425*'fnd base rates'!C$113)\n+($H425*'fnd base rates'!C$114)\n+($I425*'fnd base rates'!C$115)\n+($J425*'fnd base rates'!C$119)\n+($K425*'fnd base rates'!C$120)\n+($M425*'fnd base rates'!C$122)\n+($N425*'fnd base rates'!C$123)\n+($O425*'fnd base rates'!C$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,3)))\n*$R425","v":601.84539010200001},{"$f":"(($D425*'fnd base rates'!D$110)\n+($E425*'fnd base rates'!D$111)\n+($F425*'fnd base rates'!D$112)\n+($G425*'fnd base rates'!D$113)\n+($H425*'fnd base rates'!D$114)\n+($I425*'fnd base rates'!D$115)\n+($J425*'fnd base rates'!D$119)\n+($K425*'fnd base rates'!D$120)\n+($M425*'fnd base rates'!D$122)\n+($N425*'fnd base rates'!D$123)\n+($O425*'fnd base rates'!D$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,4)))\n*$R425","v":1084.2970499999999},{"$f":"(($D425*'fnd base rates'!E$110)\n+($E425*'fnd base rates'!E$111)\n+($F425*'fnd base rates'!E$112)\n+($G425*'fnd base rates'!E$113)\n+($H425*'fnd base rates'!E$114)\n+($I425*'fnd base rates'!E$115)\n+($J425*'fnd base rates'!E$119)\n+($K425*'fnd base rates'!E$120)\n+($M425*'fnd base rates'!E$122)\n+($N425*'fnd base rates'!E$123)\n+($O425*'fnd base rates'!E$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,5)))\n*$R425","v":8021.2858449249998},{"$f":"(($D425*'fnd base rates'!F$110)\n+($E425*'fnd base rates'!F$111)\n+($F425*'fnd base rates'!F$112)\n+($G425*'fnd base rates'!F$113)\n+($H425*'fnd base rates'!F$114)\n+($I425*'fnd base rates'!F$115)\n+($J425*'fnd base rates'!F$119)\n+($K425*'fnd base rates'!F$120)\n+($M425*'fnd base rates'!F$122)\n+($N425*'fnd base rates'!F$123)\n+($O425*'fnd base rates'!F$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,6)))\n*$R425","v":880.72628111500001},{"$f":"(($D425*'fnd base rates'!G$110)\n+($E425*'fnd base rates'!G$111)\n+($F425*'fnd base rates'!G$112)\n+($G425*'fnd base rates'!G$113)\n+($H425*'fnd base rates'!G$114)\n+($I425*'fnd base rates'!G$115)\n+($J425*'fnd base rates'!G$119)\n+($K425*'fnd base rates'!G$120)\n+($M425*'fnd base rates'!G$122)\n+($N425*'fnd base rates'!G$123)\n+($O425*'fnd base rates'!G$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,7)))\n*$R425","v":314.710019843},{"$f":"(($D425*'fnd base rates'!H$110)\n+($E425*'fnd base rates'!H$111)\n+($F425*'fnd base rates'!H$112)\n+($G425*'fnd base rates'!H$113)\n+($H425*'fnd base rates'!H$114)\n+($I425*'fnd base rates'!H$115)\n+($J425*'fnd base rates'!H$119)\n+($K425*'fnd base rates'!H$120)\n+($M425*'fnd base rates'!H$122)\n+($N425*'fnd base rates'!H$123)\n+($O425*'fnd base rates'!H$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D425*'fnd base rates'!I$110)\n+($E425*'fnd base rates'!I$111)\n+($F425*'fnd base rates'!I$112)\n+($G425*'fnd base rates'!I$113)\n+($H425*'fnd base rates'!I$114)\n+($I425*'fnd base rates'!I$115)\n+($J425*'fnd base rates'!I$119)\n+($K425*'fnd base rates'!I$120)\n+($M425*'fnd base rates'!I$122)\n+($N425*'fnd base rates'!I$123)\n+($O425*'fnd base rates'!I$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,9)))\n*$R425","v":552.15317999999991},{"$f":"(($D425*'fnd base rates'!J$110)\n+($E425*'fnd base rates'!J$111)\n+($F425*'fnd base rates'!J$112)\n+($G425*'fnd base rates'!J$113)\n+($H425*'fnd base rates'!J$114)\n+($I425*'fnd base rates'!J$115)\n+($J425*'fnd base rates'!J$119)\n+($K425*'fnd base rates'!J$120)\n+($M425*'fnd base rates'!J$122)\n+($N425*'fnd base rates'!J$123)\n+($O425*'fnd base rates'!J$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,10)))\n*$R425","v":1229.2915800000001},{"$f":"(($D425*'fnd base rates'!K$110)\n+($E425*'fnd base rates'!K$111)\n+($F425*'fnd base rates'!K$112)\n+($G425*'fnd base rates'!K$113)\n+($H425*'fnd base rates'!K$114)\n+($I425*'fnd base rates'!K$115)\n+($J425*'fnd base rates'!K$119)\n+($K425*'fnd base rates'!K$120)\n+($M425*'fnd base rates'!K$122)\n+($N425*'fnd base rates'!K$123)\n+($O425*'fnd base rates'!K$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,11)))\n*$R425","v":1147.966070141},{"$f":"(($D425*'fnd base rates'!L$110)\n+($E425*'fnd base rates'!L$111)\n+($F425*'fnd base rates'!L$112)\n+($G425*'fnd base rates'!L$113)\n+($H425*'fnd base rates'!L$114)\n+($I425*'fnd base rates'!L$115)\n+($J425*'fnd base rates'!L$119)\n+($K425*'fnd base rates'!L$120)\n+($M425*'fnd base rates'!L$122)\n+($N425*'fnd base rates'!L$123)\n+($O425*'fnd base rates'!L$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D425*'fnd base rates'!M$110)\n+($E425*'fnd base rates'!M$111)\n+($F425*'fnd base rates'!M$112)\n+($G425*'fnd base rates'!M$113)\n+($H425*'fnd base rates'!M$114)\n+($I425*'fnd base rates'!M$115)\n+($J425*'fnd base rates'!M$119)\n+($K425*'fnd base rates'!M$120)\n+($M425*'fnd base rates'!M$122)\n+($N425*'fnd base rates'!M$123)\n+($O425*'fnd base rates'!M$124)\n+($P425*VLOOKUP($S425+15,rate_basefnd,13)))","v":0},16181.48868875488,null,469035073,"469","035","073",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[469,469035093,"MATCH",{"$f":"'fnd enro'!D426","v":0},{"$f":"'fnd enro'!E426","v":0},{"$f":"'fnd enro'!F426","v":0},{"$f":"'fnd enro'!G426","v":0},{"$f":"'fnd enro'!H426","v":0},{"$f":"'fnd enro'!I426","v":1},{"$f":"'fnd enro'!J426","v":0},{"$f":"'fnd enro'!K426","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L426","v":0},{"$f":"'fnd enro'!M426+'fnd enro'!N426","v":0},{"$f":"'fnd enro'!O426","v":0},{"$f":"'fnd enro'!P426","v":0},{"$f":"'fnd enro'!Q426+'fnd enro'!R426","v":0},{"$f":"'fnd enro'!T426","v":1},1.081,{"$f":"VALUE('fnd enro'!S426)","v":1},null,{"$f":"(($D426*'fnd base rates'!C$110)\n+($E426*'fnd base rates'!C$111)\n+($F426*'fnd base rates'!C$112)\n+($G426*'fnd base rates'!C$113)\n+($H426*'fnd base rates'!C$114)\n+($I426*'fnd base rates'!C$115)\n+($J426*'fnd base rates'!C$119)\n+($K426*'fnd base rates'!C$120)\n+($M426*'fnd base rates'!C$122)\n+($N426*'fnd base rates'!C$123)\n+($O426*'fnd base rates'!C$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,3)))\n*$R426","v":534.49909010199997},{"$f":"(($D426*'fnd base rates'!D$110)\n+($E426*'fnd base rates'!D$111)\n+($F426*'fnd base rates'!D$112)\n+($G426*'fnd base rates'!D$113)\n+($H426*'fnd base rates'!D$114)\n+($I426*'fnd base rates'!D$115)\n+($J426*'fnd base rates'!D$119)\n+($K426*'fnd base rates'!D$120)\n+($M426*'fnd base rates'!D$122)\n+($N426*'fnd base rates'!D$123)\n+($O426*'fnd base rates'!D$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,4)))\n*$R426","v":765.19665999999995},{"$f":"(($D426*'fnd base rates'!E$110)\n+($E426*'fnd base rates'!E$111)\n+($F426*'fnd base rates'!E$112)\n+($G426*'fnd base rates'!E$113)\n+($H426*'fnd base rates'!E$114)\n+($I426*'fnd base rates'!E$115)\n+($J426*'fnd base rates'!E$119)\n+($K426*'fnd base rates'!E$120)\n+($M426*'fnd base rates'!E$122)\n+($N426*'fnd base rates'!E$123)\n+($O426*'fnd base rates'!E$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,5)))\n*$R426","v":4906.2546249249999},{"$f":"(($D426*'fnd base rates'!F$110)\n+($E426*'fnd base rates'!F$111)\n+($F426*'fnd base rates'!F$112)\n+($G426*'fnd base rates'!F$113)\n+($H426*'fnd base rates'!F$114)\n+($I426*'fnd base rates'!F$115)\n+($J426*'fnd base rates'!F$119)\n+($K426*'fnd base rates'!F$120)\n+($M426*'fnd base rates'!F$122)\n+($N426*'fnd base rates'!F$123)\n+($O426*'fnd base rates'!F$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,6)))\n*$R426","v":880.72628111500001},{"$f":"(($D426*'fnd base rates'!G$110)\n+($E426*'fnd base rates'!G$111)\n+($F426*'fnd base rates'!G$112)\n+($G426*'fnd base rates'!G$113)\n+($H426*'fnd base rates'!G$114)\n+($I426*'fnd base rates'!G$115)\n+($J426*'fnd base rates'!G$119)\n+($K426*'fnd base rates'!G$120)\n+($M426*'fnd base rates'!G$122)\n+($N426*'fnd base rates'!G$123)\n+($O426*'fnd base rates'!G$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,7)))\n*$R426","v":163.58621984299998},{"$f":"(($D426*'fnd base rates'!H$110)\n+($E426*'fnd base rates'!H$111)\n+($F426*'fnd base rates'!H$112)\n+($G426*'fnd base rates'!H$113)\n+($H426*'fnd base rates'!H$114)\n+($I426*'fnd base rates'!H$115)\n+($J426*'fnd base rates'!H$119)\n+($K426*'fnd base rates'!H$120)\n+($M426*'fnd base rates'!H$122)\n+($N426*'fnd base rates'!H$123)\n+($O426*'fnd base rates'!H$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D426*'fnd base rates'!I$110)\n+($E426*'fnd base rates'!I$111)\n+($F426*'fnd base rates'!I$112)\n+($G426*'fnd base rates'!I$113)\n+($H426*'fnd base rates'!I$114)\n+($I426*'fnd base rates'!I$115)\n+($J426*'fnd base rates'!I$119)\n+($K426*'fnd base rates'!I$120)\n+($M426*'fnd base rates'!I$122)\n+($N426*'fnd base rates'!I$123)\n+($O426*'fnd base rates'!I$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,9)))\n*$R426","v":426.01128999999997},{"$f":"(($D426*'fnd base rates'!J$110)\n+($E426*'fnd base rates'!J$111)\n+($F426*'fnd base rates'!J$112)\n+($G426*'fnd base rates'!J$113)\n+($H426*'fnd base rates'!J$114)\n+($I426*'fnd base rates'!J$115)\n+($J426*'fnd base rates'!J$119)\n+($K426*'fnd base rates'!J$120)\n+($M426*'fnd base rates'!J$122)\n+($N426*'fnd base rates'!J$123)\n+($O426*'fnd base rates'!J$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,10)))\n*$R426","v":573.84884999999997},{"$f":"(($D426*'fnd base rates'!K$110)\n+($E426*'fnd base rates'!K$111)\n+($F426*'fnd base rates'!K$112)\n+($G426*'fnd base rates'!K$113)\n+($H426*'fnd base rates'!K$114)\n+($I426*'fnd base rates'!K$115)\n+($J426*'fnd base rates'!K$119)\n+($K426*'fnd base rates'!K$120)\n+($M426*'fnd base rates'!K$122)\n+($N426*'fnd base rates'!K$123)\n+($O426*'fnd base rates'!K$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,11)))\n*$R426","v":1147.966070141},{"$f":"(($D426*'fnd base rates'!L$110)\n+($E426*'fnd base rates'!L$111)\n+($F426*'fnd base rates'!L$112)\n+($G426*'fnd base rates'!L$113)\n+($H426*'fnd base rates'!L$114)\n+($I426*'fnd base rates'!L$115)\n+($J426*'fnd base rates'!L$119)\n+($K426*'fnd base rates'!L$120)\n+($M426*'fnd base rates'!L$122)\n+($N426*'fnd base rates'!L$123)\n+($O426*'fnd base rates'!L$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D426*'fnd base rates'!M$110)\n+($E426*'fnd base rates'!M$111)\n+($F426*'fnd base rates'!M$112)\n+($G426*'fnd base rates'!M$113)\n+($H426*'fnd base rates'!M$114)\n+($I426*'fnd base rates'!M$115)\n+($J426*'fnd base rates'!M$119)\n+($K426*'fnd base rates'!M$120)\n+($M426*'fnd base rates'!M$122)\n+($N426*'fnd base rates'!M$123)\n+($O426*'fnd base rates'!M$124)\n+($P426*VLOOKUP($S426+15,rate_basefnd,13)))","v":0},11259.742358754882,null,469035093,"469","035","093",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[469,469035163,"MATCH",{"$f":"'fnd enro'!D427","v":0},{"$f":"'fnd enro'!E427","v":0},{"$f":"'fnd enro'!F427","v":0},{"$f":"'fnd enro'!G427","v":0},{"$f":"'fnd enro'!H427","v":0},{"$f":"'fnd enro'!I427","v":1},{"$f":"'fnd enro'!J427","v":0},{"$f":"'fnd enro'!K427","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L427","v":0},{"$f":"'fnd enro'!M427+'fnd enro'!N427","v":0},{"$f":"'fnd enro'!O427","v":0},{"$f":"'fnd enro'!P427","v":0},{"$f":"'fnd enro'!Q427+'fnd enro'!R427","v":1},{"$f":"'fnd enro'!T427","v":1},1.081,{"$f":"VALUE('fnd enro'!S427)","v":10},null,{"$f":"(($D427*'fnd base rates'!C$110)\n+($E427*'fnd base rates'!C$111)\n+($F427*'fnd base rates'!C$112)\n+($G427*'fnd base rates'!C$113)\n+($H427*'fnd base rates'!C$114)\n+($I427*'fnd base rates'!C$115)\n+($J427*'fnd base rates'!C$119)\n+($K427*'fnd base rates'!C$120)\n+($M427*'fnd base rates'!C$122)\n+($N427*'fnd base rates'!C$123)\n+($O427*'fnd base rates'!C$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,3)))\n*$R427","v":601.84539010200001},{"$f":"(($D427*'fnd base rates'!D$110)\n+($E427*'fnd base rates'!D$111)\n+($F427*'fnd base rates'!D$112)\n+($G427*'fnd base rates'!D$113)\n+($H427*'fnd base rates'!D$114)\n+($I427*'fnd base rates'!D$115)\n+($J427*'fnd base rates'!D$119)\n+($K427*'fnd base rates'!D$120)\n+($M427*'fnd base rates'!D$122)\n+($N427*'fnd base rates'!D$123)\n+($O427*'fnd base rates'!D$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,4)))\n*$R427","v":1084.2970499999999},{"$f":"(($D427*'fnd base rates'!E$110)\n+($E427*'fnd base rates'!E$111)\n+($F427*'fnd base rates'!E$112)\n+($G427*'fnd base rates'!E$113)\n+($H427*'fnd base rates'!E$114)\n+($I427*'fnd base rates'!E$115)\n+($J427*'fnd base rates'!E$119)\n+($K427*'fnd base rates'!E$120)\n+($M427*'fnd base rates'!E$122)\n+($N427*'fnd base rates'!E$123)\n+($O427*'fnd base rates'!E$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,5)))\n*$R427","v":8021.2858449249998},{"$f":"(($D427*'fnd base rates'!F$110)\n+($E427*'fnd base rates'!F$111)\n+($F427*'fnd base rates'!F$112)\n+($G427*'fnd base rates'!F$113)\n+($H427*'fnd base rates'!F$114)\n+($I427*'fnd base rates'!F$115)\n+($J427*'fnd base rates'!F$119)\n+($K427*'fnd base rates'!F$120)\n+($M427*'fnd base rates'!F$122)\n+($N427*'fnd base rates'!F$123)\n+($O427*'fnd base rates'!F$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,6)))\n*$R427","v":880.72628111500001},{"$f":"(($D427*'fnd base rates'!G$110)\n+($E427*'fnd base rates'!G$111)\n+($F427*'fnd base rates'!G$112)\n+($G427*'fnd base rates'!G$113)\n+($H427*'fnd base rates'!G$114)\n+($I427*'fnd base rates'!G$115)\n+($J427*'fnd base rates'!G$119)\n+($K427*'fnd base rates'!G$120)\n+($M427*'fnd base rates'!G$122)\n+($N427*'fnd base rates'!G$123)\n+($O427*'fnd base rates'!G$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,7)))\n*$R427","v":314.710019843},{"$f":"(($D427*'fnd base rates'!H$110)\n+($E427*'fnd base rates'!H$111)\n+($F427*'fnd base rates'!H$112)\n+($G427*'fnd base rates'!H$113)\n+($H427*'fnd base rates'!H$114)\n+($I427*'fnd base rates'!H$115)\n+($J427*'fnd base rates'!H$119)\n+($K427*'fnd base rates'!H$120)\n+($M427*'fnd base rates'!H$122)\n+($N427*'fnd base rates'!H$123)\n+($O427*'fnd base rates'!H$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D427*'fnd base rates'!I$110)\n+($E427*'fnd base rates'!I$111)\n+($F427*'fnd base rates'!I$112)\n+($G427*'fnd base rates'!I$113)\n+($H427*'fnd base rates'!I$114)\n+($I427*'fnd base rates'!I$115)\n+($J427*'fnd base rates'!I$119)\n+($K427*'fnd base rates'!I$120)\n+($M427*'fnd base rates'!I$122)\n+($N427*'fnd base rates'!I$123)\n+($O427*'fnd base rates'!I$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,9)))\n*$R427","v":552.15317999999991},{"$f":"(($D427*'fnd base rates'!J$110)\n+($E427*'fnd base rates'!J$111)\n+($F427*'fnd base rates'!J$112)\n+($G427*'fnd base rates'!J$113)\n+($H427*'fnd base rates'!J$114)\n+($I427*'fnd base rates'!J$115)\n+($J427*'fnd base rates'!J$119)\n+($K427*'fnd base rates'!J$120)\n+($M427*'fnd base rates'!J$122)\n+($N427*'fnd base rates'!J$123)\n+($O427*'fnd base rates'!J$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,10)))\n*$R427","v":1229.2915800000001},{"$f":"(($D427*'fnd base rates'!K$110)\n+($E427*'fnd base rates'!K$111)\n+($F427*'fnd base rates'!K$112)\n+($G427*'fnd base rates'!K$113)\n+($H427*'fnd base rates'!K$114)\n+($I427*'fnd base rates'!K$115)\n+($J427*'fnd base rates'!K$119)\n+($K427*'fnd base rates'!K$120)\n+($M427*'fnd base rates'!K$122)\n+($N427*'fnd base rates'!K$123)\n+($O427*'fnd base rates'!K$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,11)))\n*$R427","v":1147.966070141},{"$f":"(($D427*'fnd base rates'!L$110)\n+($E427*'fnd base rates'!L$111)\n+($F427*'fnd base rates'!L$112)\n+($G427*'fnd base rates'!L$113)\n+($H427*'fnd base rates'!L$114)\n+($I427*'fnd base rates'!L$115)\n+($J427*'fnd base rates'!L$119)\n+($K427*'fnd base rates'!L$120)\n+($M427*'fnd base rates'!L$122)\n+($N427*'fnd base rates'!L$123)\n+($O427*'fnd base rates'!L$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D427*'fnd base rates'!M$110)\n+($E427*'fnd base rates'!M$111)\n+($F427*'fnd base rates'!M$112)\n+($G427*'fnd base rates'!M$113)\n+($H427*'fnd base rates'!M$114)\n+($I427*'fnd base rates'!M$115)\n+($J427*'fnd base rates'!M$119)\n+($K427*'fnd base rates'!M$120)\n+($M427*'fnd base rates'!M$122)\n+($N427*'fnd base rates'!M$123)\n+($O427*'fnd base rates'!M$124)\n+($P427*VLOOKUP($S427+15,rate_basefnd,13)))","v":0},16181.48868875488,null,469035163,"469","035","163",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[469,469035165,"MATCH",{"$f":"'fnd enro'!D428","v":0},{"$f":"'fnd enro'!E428","v":0},{"$f":"'fnd enro'!F428","v":0},{"$f":"'fnd enro'!G428","v":0},{"$f":"'fnd enro'!H428","v":0},{"$f":"'fnd enro'!I428","v":1},{"$f":"'fnd enro'!J428","v":0},{"$f":"'fnd enro'!K428","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L428","v":0},{"$f":"'fnd enro'!M428+'fnd enro'!N428","v":0},{"$f":"'fnd enro'!O428","v":0},{"$f":"'fnd enro'!P428","v":0},{"$f":"'fnd enro'!Q428+'fnd enro'!R428","v":0},{"$f":"'fnd enro'!T428","v":1},1.081,{"$f":"VALUE('fnd enro'!S428)","v":1},null,{"$f":"(($D428*'fnd base rates'!C$110)\n+($E428*'fnd base rates'!C$111)\n+($F428*'fnd base rates'!C$112)\n+($G428*'fnd base rates'!C$113)\n+($H428*'fnd base rates'!C$114)\n+($I428*'fnd base rates'!C$115)\n+($J428*'fnd base rates'!C$119)\n+($K428*'fnd base rates'!C$120)\n+($M428*'fnd base rates'!C$122)\n+($N428*'fnd base rates'!C$123)\n+($O428*'fnd base rates'!C$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,3)))\n*$R428","v":534.49909010199997},{"$f":"(($D428*'fnd base rates'!D$110)\n+($E428*'fnd base rates'!D$111)\n+($F428*'fnd base rates'!D$112)\n+($G428*'fnd base rates'!D$113)\n+($H428*'fnd base rates'!D$114)\n+($I428*'fnd base rates'!D$115)\n+($J428*'fnd base rates'!D$119)\n+($K428*'fnd base rates'!D$120)\n+($M428*'fnd base rates'!D$122)\n+($N428*'fnd base rates'!D$123)\n+($O428*'fnd base rates'!D$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,4)))\n*$R428","v":765.19665999999995},{"$f":"(($D428*'fnd base rates'!E$110)\n+($E428*'fnd base rates'!E$111)\n+($F428*'fnd base rates'!E$112)\n+($G428*'fnd base rates'!E$113)\n+($H428*'fnd base rates'!E$114)\n+($I428*'fnd base rates'!E$115)\n+($J428*'fnd base rates'!E$119)\n+($K428*'fnd base rates'!E$120)\n+($M428*'fnd base rates'!E$122)\n+($N428*'fnd base rates'!E$123)\n+($O428*'fnd base rates'!E$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,5)))\n*$R428","v":4906.2546249249999},{"$f":"(($D428*'fnd base rates'!F$110)\n+($E428*'fnd base rates'!F$111)\n+($F428*'fnd base rates'!F$112)\n+($G428*'fnd base rates'!F$113)\n+($H428*'fnd base rates'!F$114)\n+($I428*'fnd base rates'!F$115)\n+($J428*'fnd base rates'!F$119)\n+($K428*'fnd base rates'!F$120)\n+($M428*'fnd base rates'!F$122)\n+($N428*'fnd base rates'!F$123)\n+($O428*'fnd base rates'!F$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,6)))\n*$R428","v":880.72628111500001},{"$f":"(($D428*'fnd base rates'!G$110)\n+($E428*'fnd base rates'!G$111)\n+($F428*'fnd base rates'!G$112)\n+($G428*'fnd base rates'!G$113)\n+($H428*'fnd base rates'!G$114)\n+($I428*'fnd base rates'!G$115)\n+($J428*'fnd base rates'!G$119)\n+($K428*'fnd base rates'!G$120)\n+($M428*'fnd base rates'!G$122)\n+($N428*'fnd base rates'!G$123)\n+($O428*'fnd base rates'!G$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,7)))\n*$R428","v":163.58621984299998},{"$f":"(($D428*'fnd base rates'!H$110)\n+($E428*'fnd base rates'!H$111)\n+($F428*'fnd base rates'!H$112)\n+($G428*'fnd base rates'!H$113)\n+($H428*'fnd base rates'!H$114)\n+($I428*'fnd base rates'!H$115)\n+($J428*'fnd base rates'!H$119)\n+($K428*'fnd base rates'!H$120)\n+($M428*'fnd base rates'!H$122)\n+($N428*'fnd base rates'!H$123)\n+($O428*'fnd base rates'!H$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D428*'fnd base rates'!I$110)\n+($E428*'fnd base rates'!I$111)\n+($F428*'fnd base rates'!I$112)\n+($G428*'fnd base rates'!I$113)\n+($H428*'fnd base rates'!I$114)\n+($I428*'fnd base rates'!I$115)\n+($J428*'fnd base rates'!I$119)\n+($K428*'fnd base rates'!I$120)\n+($M428*'fnd base rates'!I$122)\n+($N428*'fnd base rates'!I$123)\n+($O428*'fnd base rates'!I$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,9)))\n*$R428","v":426.01128999999997},{"$f":"(($D428*'fnd base rates'!J$110)\n+($E428*'fnd base rates'!J$111)\n+($F428*'fnd base rates'!J$112)\n+($G428*'fnd base rates'!J$113)\n+($H428*'fnd base rates'!J$114)\n+($I428*'fnd base rates'!J$115)\n+($J428*'fnd base rates'!J$119)\n+($K428*'fnd base rates'!J$120)\n+($M428*'fnd base rates'!J$122)\n+($N428*'fnd base rates'!J$123)\n+($O428*'fnd base rates'!J$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,10)))\n*$R428","v":573.84884999999997},{"$f":"(($D428*'fnd base rates'!K$110)\n+($E428*'fnd base rates'!K$111)\n+($F428*'fnd base rates'!K$112)\n+($G428*'fnd base rates'!K$113)\n+($H428*'fnd base rates'!K$114)\n+($I428*'fnd base rates'!K$115)\n+($J428*'fnd base rates'!K$119)\n+($K428*'fnd base rates'!K$120)\n+($M428*'fnd base rates'!K$122)\n+($N428*'fnd base rates'!K$123)\n+($O428*'fnd base rates'!K$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,11)))\n*$R428","v":1147.966070141},{"$f":"(($D428*'fnd base rates'!L$110)\n+($E428*'fnd base rates'!L$111)\n+($F428*'fnd base rates'!L$112)\n+($G428*'fnd base rates'!L$113)\n+($H428*'fnd base rates'!L$114)\n+($I428*'fnd base rates'!L$115)\n+($J428*'fnd base rates'!L$119)\n+($K428*'fnd base rates'!L$120)\n+($M428*'fnd base rates'!L$122)\n+($N428*'fnd base rates'!L$123)\n+($O428*'fnd base rates'!L$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D428*'fnd base rates'!M$110)\n+($E428*'fnd base rates'!M$111)\n+($F428*'fnd base rates'!M$112)\n+($G428*'fnd base rates'!M$113)\n+($H428*'fnd base rates'!M$114)\n+($I428*'fnd base rates'!M$115)\n+($J428*'fnd base rates'!M$119)\n+($K428*'fnd base rates'!M$120)\n+($M428*'fnd base rates'!M$122)\n+($N428*'fnd base rates'!M$123)\n+($O428*'fnd base rates'!M$124)\n+($P428*VLOOKUP($S428+15,rate_basefnd,13)))","v":0},11259.742358754882,null,469035165,"469","035","165",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[469,469035207,"MATCH",{"$f":"'fnd enro'!D429","v":0},{"$f":"'fnd enro'!E429","v":0},{"$f":"'fnd enro'!F429","v":0},{"$f":"'fnd enro'!G429","v":0},{"$f":"'fnd enro'!H429","v":0},{"$f":"'fnd enro'!I429","v":1},{"$f":"'fnd enro'!J429","v":0},{"$f":"'fnd enro'!K429","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L429","v":0},{"$f":"'fnd enro'!M429+'fnd enro'!N429","v":0},{"$f":"'fnd enro'!O429","v":0},{"$f":"'fnd enro'!P429","v":0},{"$f":"'fnd enro'!Q429+'fnd enro'!R429","v":1},{"$f":"'fnd enro'!T429","v":1},1.081,{"$f":"VALUE('fnd enro'!S429)","v":10},null,{"$f":"(($D429*'fnd base rates'!C$110)\n+($E429*'fnd base rates'!C$111)\n+($F429*'fnd base rates'!C$112)\n+($G429*'fnd base rates'!C$113)\n+($H429*'fnd base rates'!C$114)\n+($I429*'fnd base rates'!C$115)\n+($J429*'fnd base rates'!C$119)\n+($K429*'fnd base rates'!C$120)\n+($M429*'fnd base rates'!C$122)\n+($N429*'fnd base rates'!C$123)\n+($O429*'fnd base rates'!C$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,3)))\n*$R429","v":601.84539010200001},{"$f":"(($D429*'fnd base rates'!D$110)\n+($E429*'fnd base rates'!D$111)\n+($F429*'fnd base rates'!D$112)\n+($G429*'fnd base rates'!D$113)\n+($H429*'fnd base rates'!D$114)\n+($I429*'fnd base rates'!D$115)\n+($J429*'fnd base rates'!D$119)\n+($K429*'fnd base rates'!D$120)\n+($M429*'fnd base rates'!D$122)\n+($N429*'fnd base rates'!D$123)\n+($O429*'fnd base rates'!D$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,4)))\n*$R429","v":1084.2970499999999},{"$f":"(($D429*'fnd base rates'!E$110)\n+($E429*'fnd base rates'!E$111)\n+($F429*'fnd base rates'!E$112)\n+($G429*'fnd base rates'!E$113)\n+($H429*'fnd base rates'!E$114)\n+($I429*'fnd base rates'!E$115)\n+($J429*'fnd base rates'!E$119)\n+($K429*'fnd base rates'!E$120)\n+($M429*'fnd base rates'!E$122)\n+($N429*'fnd base rates'!E$123)\n+($O429*'fnd base rates'!E$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,5)))\n*$R429","v":8021.2858449249998},{"$f":"(($D429*'fnd base rates'!F$110)\n+($E429*'fnd base rates'!F$111)\n+($F429*'fnd base rates'!F$112)\n+($G429*'fnd base rates'!F$113)\n+($H429*'fnd base rates'!F$114)\n+($I429*'fnd base rates'!F$115)\n+($J429*'fnd base rates'!F$119)\n+($K429*'fnd base rates'!F$120)\n+($M429*'fnd base rates'!F$122)\n+($N429*'fnd base rates'!F$123)\n+($O429*'fnd base rates'!F$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,6)))\n*$R429","v":880.72628111500001},{"$f":"(($D429*'fnd base rates'!G$110)\n+($E429*'fnd base rates'!G$111)\n+($F429*'fnd base rates'!G$112)\n+($G429*'fnd base rates'!G$113)\n+($H429*'fnd base rates'!G$114)\n+($I429*'fnd base rates'!G$115)\n+($J429*'fnd base rates'!G$119)\n+($K429*'fnd base rates'!G$120)\n+($M429*'fnd base rates'!G$122)\n+($N429*'fnd base rates'!G$123)\n+($O429*'fnd base rates'!G$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,7)))\n*$R429","v":314.710019843},{"$f":"(($D429*'fnd base rates'!H$110)\n+($E429*'fnd base rates'!H$111)\n+($F429*'fnd base rates'!H$112)\n+($G429*'fnd base rates'!H$113)\n+($H429*'fnd base rates'!H$114)\n+($I429*'fnd base rates'!H$115)\n+($J429*'fnd base rates'!H$119)\n+($K429*'fnd base rates'!H$120)\n+($M429*'fnd base rates'!H$122)\n+($N429*'fnd base rates'!H$123)\n+($O429*'fnd base rates'!H$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D429*'fnd base rates'!I$110)\n+($E429*'fnd base rates'!I$111)\n+($F429*'fnd base rates'!I$112)\n+($G429*'fnd base rates'!I$113)\n+($H429*'fnd base rates'!I$114)\n+($I429*'fnd base rates'!I$115)\n+($J429*'fnd base rates'!I$119)\n+($K429*'fnd base rates'!I$120)\n+($M429*'fnd base rates'!I$122)\n+($N429*'fnd base rates'!I$123)\n+($O429*'fnd base rates'!I$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,9)))\n*$R429","v":552.15317999999991},{"$f":"(($D429*'fnd base rates'!J$110)\n+($E429*'fnd base rates'!J$111)\n+($F429*'fnd base rates'!J$112)\n+($G429*'fnd base rates'!J$113)\n+($H429*'fnd base rates'!J$114)\n+($I429*'fnd base rates'!J$115)\n+($J429*'fnd base rates'!J$119)\n+($K429*'fnd base rates'!J$120)\n+($M429*'fnd base rates'!J$122)\n+($N429*'fnd base rates'!J$123)\n+($O429*'fnd base rates'!J$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,10)))\n*$R429","v":1229.2915800000001},{"$f":"(($D429*'fnd base rates'!K$110)\n+($E429*'fnd base rates'!K$111)\n+($F429*'fnd base rates'!K$112)\n+($G429*'fnd base rates'!K$113)\n+($H429*'fnd base rates'!K$114)\n+($I429*'fnd base rates'!K$115)\n+($J429*'fnd base rates'!K$119)\n+($K429*'fnd base rates'!K$120)\n+($M429*'fnd base rates'!K$122)\n+($N429*'fnd base rates'!K$123)\n+($O429*'fnd base rates'!K$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,11)))\n*$R429","v":1147.966070141},{"$f":"(($D429*'fnd base rates'!L$110)\n+($E429*'fnd base rates'!L$111)\n+($F429*'fnd base rates'!L$112)\n+($G429*'fnd base rates'!L$113)\n+($H429*'fnd base rates'!L$114)\n+($I429*'fnd base rates'!L$115)\n+($J429*'fnd base rates'!L$119)\n+($K429*'fnd base rates'!L$120)\n+($M429*'fnd base rates'!L$122)\n+($N429*'fnd base rates'!L$123)\n+($O429*'fnd base rates'!L$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D429*'fnd base rates'!M$110)\n+($E429*'fnd base rates'!M$111)\n+($F429*'fnd base rates'!M$112)\n+($G429*'fnd base rates'!M$113)\n+($H429*'fnd base rates'!M$114)\n+($I429*'fnd base rates'!M$115)\n+($J429*'fnd base rates'!M$119)\n+($K429*'fnd base rates'!M$120)\n+($M429*'fnd base rates'!M$122)\n+($N429*'fnd base rates'!M$123)\n+($O429*'fnd base rates'!M$124)\n+($P429*VLOOKUP($S429+15,rate_basefnd,13)))","v":0},16181.48868875488,null,469035207,"469","035","207",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[469,469035220,"MATCH",{"$f":"'fnd enro'!D430","v":0},{"$f":"'fnd enro'!E430","v":0},{"$f":"'fnd enro'!F430","v":0},{"$f":"'fnd enro'!G430","v":0},{"$f":"'fnd enro'!H430","v":0},{"$f":"'fnd enro'!I430","v":1},{"$f":"'fnd enro'!J430","v":0},{"$f":"'fnd enro'!K430","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L430","v":0},{"$f":"'fnd enro'!M430+'fnd enro'!N430","v":0},{"$f":"'fnd enro'!O430","v":0},{"$f":"'fnd enro'!P430","v":0},{"$f":"'fnd enro'!Q430+'fnd enro'!R430","v":1},{"$f":"'fnd enro'!T430","v":1},1.081,{"$f":"VALUE('fnd enro'!S430)","v":10},null,{"$f":"(($D430*'fnd base rates'!C$110)\n+($E430*'fnd base rates'!C$111)\n+($F430*'fnd base rates'!C$112)\n+($G430*'fnd base rates'!C$113)\n+($H430*'fnd base rates'!C$114)\n+($I430*'fnd base rates'!C$115)\n+($J430*'fnd base rates'!C$119)\n+($K430*'fnd base rates'!C$120)\n+($M430*'fnd base rates'!C$122)\n+($N430*'fnd base rates'!C$123)\n+($O430*'fnd base rates'!C$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,3)))\n*$R430","v":601.84539010200001},{"$f":"(($D430*'fnd base rates'!D$110)\n+($E430*'fnd base rates'!D$111)\n+($F430*'fnd base rates'!D$112)\n+($G430*'fnd base rates'!D$113)\n+($H430*'fnd base rates'!D$114)\n+($I430*'fnd base rates'!D$115)\n+($J430*'fnd base rates'!D$119)\n+($K430*'fnd base rates'!D$120)\n+($M430*'fnd base rates'!D$122)\n+($N430*'fnd base rates'!D$123)\n+($O430*'fnd base rates'!D$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,4)))\n*$R430","v":1084.2970499999999},{"$f":"(($D430*'fnd base rates'!E$110)\n+($E430*'fnd base rates'!E$111)\n+($F430*'fnd base rates'!E$112)\n+($G430*'fnd base rates'!E$113)\n+($H430*'fnd base rates'!E$114)\n+($I430*'fnd base rates'!E$115)\n+($J430*'fnd base rates'!E$119)\n+($K430*'fnd base rates'!E$120)\n+($M430*'fnd base rates'!E$122)\n+($N430*'fnd base rates'!E$123)\n+($O430*'fnd base rates'!E$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,5)))\n*$R430","v":8021.2858449249998},{"$f":"(($D430*'fnd base rates'!F$110)\n+($E430*'fnd base rates'!F$111)\n+($F430*'fnd base rates'!F$112)\n+($G430*'fnd base rates'!F$113)\n+($H430*'fnd base rates'!F$114)\n+($I430*'fnd base rates'!F$115)\n+($J430*'fnd base rates'!F$119)\n+($K430*'fnd base rates'!F$120)\n+($M430*'fnd base rates'!F$122)\n+($N430*'fnd base rates'!F$123)\n+($O430*'fnd base rates'!F$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,6)))\n*$R430","v":880.72628111500001},{"$f":"(($D430*'fnd base rates'!G$110)\n+($E430*'fnd base rates'!G$111)\n+($F430*'fnd base rates'!G$112)\n+($G430*'fnd base rates'!G$113)\n+($H430*'fnd base rates'!G$114)\n+($I430*'fnd base rates'!G$115)\n+($J430*'fnd base rates'!G$119)\n+($K430*'fnd base rates'!G$120)\n+($M430*'fnd base rates'!G$122)\n+($N430*'fnd base rates'!G$123)\n+($O430*'fnd base rates'!G$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,7)))\n*$R430","v":314.710019843},{"$f":"(($D430*'fnd base rates'!H$110)\n+($E430*'fnd base rates'!H$111)\n+($F430*'fnd base rates'!H$112)\n+($G430*'fnd base rates'!H$113)\n+($H430*'fnd base rates'!H$114)\n+($I430*'fnd base rates'!H$115)\n+($J430*'fnd base rates'!H$119)\n+($K430*'fnd base rates'!H$120)\n+($M430*'fnd base rates'!H$122)\n+($N430*'fnd base rates'!H$123)\n+($O430*'fnd base rates'!H$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D430*'fnd base rates'!I$110)\n+($E430*'fnd base rates'!I$111)\n+($F430*'fnd base rates'!I$112)\n+($G430*'fnd base rates'!I$113)\n+($H430*'fnd base rates'!I$114)\n+($I430*'fnd base rates'!I$115)\n+($J430*'fnd base rates'!I$119)\n+($K430*'fnd base rates'!I$120)\n+($M430*'fnd base rates'!I$122)\n+($N430*'fnd base rates'!I$123)\n+($O430*'fnd base rates'!I$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,9)))\n*$R430","v":552.15317999999991},{"$f":"(($D430*'fnd base rates'!J$110)\n+($E430*'fnd base rates'!J$111)\n+($F430*'fnd base rates'!J$112)\n+($G430*'fnd base rates'!J$113)\n+($H430*'fnd base rates'!J$114)\n+($I430*'fnd base rates'!J$115)\n+($J430*'fnd base rates'!J$119)\n+($K430*'fnd base rates'!J$120)\n+($M430*'fnd base rates'!J$122)\n+($N430*'fnd base rates'!J$123)\n+($O430*'fnd base rates'!J$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,10)))\n*$R430","v":1229.2915800000001},{"$f":"(($D430*'fnd base rates'!K$110)\n+($E430*'fnd base rates'!K$111)\n+($F430*'fnd base rates'!K$112)\n+($G430*'fnd base rates'!K$113)\n+($H430*'fnd base rates'!K$114)\n+($I430*'fnd base rates'!K$115)\n+($J430*'fnd base rates'!K$119)\n+($K430*'fnd base rates'!K$120)\n+($M430*'fnd base rates'!K$122)\n+($N430*'fnd base rates'!K$123)\n+($O430*'fnd base rates'!K$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,11)))\n*$R430","v":1147.966070141},{"$f":"(($D430*'fnd base rates'!L$110)\n+($E430*'fnd base rates'!L$111)\n+($F430*'fnd base rates'!L$112)\n+($G430*'fnd base rates'!L$113)\n+($H430*'fnd base rates'!L$114)\n+($I430*'fnd base rates'!L$115)\n+($J430*'fnd base rates'!L$119)\n+($K430*'fnd base rates'!L$120)\n+($M430*'fnd base rates'!L$122)\n+($N430*'fnd base rates'!L$123)\n+($O430*'fnd base rates'!L$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D430*'fnd base rates'!M$110)\n+($E430*'fnd base rates'!M$111)\n+($F430*'fnd base rates'!M$112)\n+($G430*'fnd base rates'!M$113)\n+($H430*'fnd base rates'!M$114)\n+($I430*'fnd base rates'!M$115)\n+($J430*'fnd base rates'!M$119)\n+($K430*'fnd base rates'!M$120)\n+($M430*'fnd base rates'!M$122)\n+($N430*'fnd base rates'!M$123)\n+($O430*'fnd base rates'!M$124)\n+($P430*VLOOKUP($S430+15,rate_basefnd,13)))","v":0},16181.48868875488,null,469035220,"469","035","220",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[469,469035243,"MATCH",{"$f":"'fnd enro'!D431","v":0},{"$f":"'fnd enro'!E431","v":0},{"$f":"'fnd enro'!F431","v":0},{"$f":"'fnd enro'!G431","v":1},{"$f":"'fnd enro'!H431","v":0},{"$f":"'fnd enro'!I431","v":0},{"$f":"'fnd enro'!J431","v":0},{"$f":"'fnd enro'!K431","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L431","v":0},{"$f":"'fnd enro'!M431+'fnd enro'!N431","v":1},{"$f":"'fnd enro'!O431","v":0},{"$f":"'fnd enro'!P431","v":0},{"$f":"'fnd enro'!Q431+'fnd enro'!R431","v":1},{"$f":"'fnd enro'!T431","v":1},1.081,{"$f":"VALUE('fnd enro'!S431)","v":10},null,{"$f":"(($D431*'fnd base rates'!C$110)\n+($E431*'fnd base rates'!C$111)\n+($F431*'fnd base rates'!C$112)\n+($G431*'fnd base rates'!C$113)\n+($H431*'fnd base rates'!C$114)\n+($I431*'fnd base rates'!C$115)\n+($J431*'fnd base rates'!C$119)\n+($K431*'fnd base rates'!C$120)\n+($M431*'fnd base rates'!C$122)\n+($N431*'fnd base rates'!C$123)\n+($O431*'fnd base rates'!C$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,3)))\n*$R431","v":699.28673010199998},{"$f":"(($D431*'fnd base rates'!D$110)\n+($E431*'fnd base rates'!D$111)\n+($F431*'fnd base rates'!D$112)\n+($G431*'fnd base rates'!D$113)\n+($H431*'fnd base rates'!D$114)\n+($I431*'fnd base rates'!D$115)\n+($J431*'fnd base rates'!D$119)\n+($K431*'fnd base rates'!D$120)\n+($M431*'fnd base rates'!D$122)\n+($N431*'fnd base rates'!D$123)\n+($O431*'fnd base rates'!D$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,4)))\n*$R431","v":1254.8139899999999},{"$f":"(($D431*'fnd base rates'!E$110)\n+($E431*'fnd base rates'!E$111)\n+($F431*'fnd base rates'!E$112)\n+($G431*'fnd base rates'!E$113)\n+($H431*'fnd base rates'!E$114)\n+($I431*'fnd base rates'!E$115)\n+($J431*'fnd base rates'!E$119)\n+($K431*'fnd base rates'!E$120)\n+($M431*'fnd base rates'!E$122)\n+($N431*'fnd base rates'!E$123)\n+($O431*'fnd base rates'!E$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,5)))\n*$R431","v":8182.8845349249996},{"$f":"(($D431*'fnd base rates'!F$110)\n+($E431*'fnd base rates'!F$111)\n+($F431*'fnd base rates'!F$112)\n+($G431*'fnd base rates'!F$113)\n+($H431*'fnd base rates'!F$114)\n+($I431*'fnd base rates'!F$115)\n+($J431*'fnd base rates'!F$119)\n+($K431*'fnd base rates'!F$120)\n+($M431*'fnd base rates'!F$122)\n+($N431*'fnd base rates'!F$123)\n+($O431*'fnd base rates'!F$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,6)))\n*$R431","v":1411.8540111150003},{"$f":"(($D431*'fnd base rates'!G$110)\n+($E431*'fnd base rates'!G$111)\n+($F431*'fnd base rates'!G$112)\n+($G431*'fnd base rates'!G$113)\n+($H431*'fnd base rates'!G$114)\n+($I431*'fnd base rates'!G$115)\n+($J431*'fnd base rates'!G$119)\n+($K431*'fnd base rates'!G$120)\n+($M431*'fnd base rates'!G$122)\n+($N431*'fnd base rates'!G$123)\n+($O431*'fnd base rates'!G$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,7)))\n*$R431","v":356.31770984299999},{"$f":"(($D431*'fnd base rates'!H$110)\n+($E431*'fnd base rates'!H$111)\n+($F431*'fnd base rates'!H$112)\n+($G431*'fnd base rates'!H$113)\n+($H431*'fnd base rates'!H$114)\n+($I431*'fnd base rates'!H$115)\n+($J431*'fnd base rates'!H$119)\n+($K431*'fnd base rates'!H$120)\n+($M431*'fnd base rates'!H$122)\n+($N431*'fnd base rates'!H$123)\n+($O431*'fnd base rates'!H$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D431*'fnd base rates'!I$110)\n+($E431*'fnd base rates'!I$111)\n+($F431*'fnd base rates'!I$112)\n+($G431*'fnd base rates'!I$113)\n+($H431*'fnd base rates'!I$114)\n+($I431*'fnd base rates'!I$115)\n+($J431*'fnd base rates'!I$119)\n+($K431*'fnd base rates'!I$120)\n+($M431*'fnd base rates'!I$122)\n+($N431*'fnd base rates'!I$123)\n+($O431*'fnd base rates'!I$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,9)))\n*$R431","v":454.53887999999995},{"$f":"(($D431*'fnd base rates'!J$110)\n+($E431*'fnd base rates'!J$111)\n+($F431*'fnd base rates'!J$112)\n+($G431*'fnd base rates'!J$113)\n+($H431*'fnd base rates'!J$114)\n+($I431*'fnd base rates'!J$115)\n+($J431*'fnd base rates'!J$119)\n+($K431*'fnd base rates'!J$120)\n+($M431*'fnd base rates'!J$122)\n+($N431*'fnd base rates'!J$123)\n+($O431*'fnd base rates'!J$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,10)))\n*$R431","v":832.15380000000005},{"$f":"(($D431*'fnd base rates'!K$110)\n+($E431*'fnd base rates'!K$111)\n+($F431*'fnd base rates'!K$112)\n+($G431*'fnd base rates'!K$113)\n+($H431*'fnd base rates'!K$114)\n+($I431*'fnd base rates'!K$115)\n+($J431*'fnd base rates'!K$119)\n+($K431*'fnd base rates'!K$120)\n+($M431*'fnd base rates'!K$122)\n+($N431*'fnd base rates'!K$123)\n+($O431*'fnd base rates'!K$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,11)))\n*$R431","v":1390.4019401409998},{"$f":"(($D431*'fnd base rates'!L$110)\n+($E431*'fnd base rates'!L$111)\n+($F431*'fnd base rates'!L$112)\n+($G431*'fnd base rates'!L$113)\n+($H431*'fnd base rates'!L$114)\n+($I431*'fnd base rates'!L$115)\n+($J431*'fnd base rates'!L$119)\n+($K431*'fnd base rates'!L$120)\n+($M431*'fnd base rates'!L$122)\n+($N431*'fnd base rates'!L$123)\n+($O431*'fnd base rates'!L$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D431*'fnd base rates'!M$110)\n+($E431*'fnd base rates'!M$111)\n+($F431*'fnd base rates'!M$112)\n+($G431*'fnd base rates'!M$113)\n+($H431*'fnd base rates'!M$114)\n+($I431*'fnd base rates'!M$115)\n+($J431*'fnd base rates'!M$119)\n+($K431*'fnd base rates'!M$120)\n+($M431*'fnd base rates'!M$122)\n+($N431*'fnd base rates'!M$123)\n+($O431*'fnd base rates'!M$124)\n+($P431*VLOOKUP($S431+15,rate_basefnd,13)))","v":0},17081.045653129611,null,469035243,"469","035","243",1,1,17081.045653129611,17081,0,17081,null,null,null,null,null,17081,0,17081,514,16567,25,16542]
[469,469035244,"MATCH",{"$f":"'fnd enro'!D432","v":0},{"$f":"'fnd enro'!E432","v":0},{"$f":"'fnd enro'!F432","v":0},{"$f":"'fnd enro'!G432","v":2},{"$f":"'fnd enro'!H432","v":0},{"$f":"'fnd enro'!I432","v":5},{"$f":"'fnd enro'!J432","v":0},{"$f":"'fnd enro'!K432","v":0.26529999999999998},{"$f":"'fnd enro'!L432","v":0},{"$f":"'fnd enro'!M432+'fnd enro'!N432","v":0},{"$f":"'fnd enro'!O432","v":0},{"$f":"'fnd enro'!P432","v":0},{"$f":"'fnd enro'!Q432+'fnd enro'!R432","v":3},{"$f":"'fnd enro'!T432","v":7},1.081,{"$f":"VALUE('fnd enro'!S432)","v":8},null,{"$f":"(($D432*'fnd base rates'!C$110)\n+($E432*'fnd base rates'!C$111)\n+($F432*'fnd base rates'!C$112)\n+($G432*'fnd base rates'!C$113)\n+($H432*'fnd base rates'!C$114)\n+($I432*'fnd base rates'!C$115)\n+($J432*'fnd base rates'!C$119)\n+($K432*'fnd base rates'!C$120)\n+($M432*'fnd base rates'!C$122)\n+($N432*'fnd base rates'!C$123)\n+($O432*'fnd base rates'!C$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,3)))\n*$R432","v":3934.7440007140003},{"$f":"(($D432*'fnd base rates'!D$110)\n+($E432*'fnd base rates'!D$111)\n+($F432*'fnd base rates'!D$112)\n+($G432*'fnd base rates'!D$113)\n+($H432*'fnd base rates'!D$114)\n+($I432*'fnd base rates'!D$115)\n+($J432*'fnd base rates'!D$119)\n+($K432*'fnd base rates'!D$120)\n+($M432*'fnd base rates'!D$122)\n+($N432*'fnd base rates'!D$123)\n+($O432*'fnd base rates'!D$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,4)))\n*$R432","v":6272.0700999999999},{"$f":"(($D432*'fnd base rates'!E$110)\n+($E432*'fnd base rates'!E$111)\n+($F432*'fnd base rates'!E$112)\n+($G432*'fnd base rates'!E$113)\n+($H432*'fnd base rates'!E$114)\n+($I432*'fnd base rates'!E$115)\n+($J432*'fnd base rates'!E$119)\n+($K432*'fnd base rates'!E$120)\n+($M432*'fnd base rates'!E$122)\n+($N432*'fnd base rates'!E$123)\n+($O432*'fnd base rates'!E$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,5)))\n*$R432","v":41218.769414474998},{"$f":"(($D432*'fnd base rates'!F$110)\n+($E432*'fnd base rates'!F$111)\n+($F432*'fnd base rates'!F$112)\n+($G432*'fnd base rates'!F$113)\n+($H432*'fnd base rates'!F$114)\n+($I432*'fnd base rates'!F$115)\n+($J432*'fnd base rates'!F$119)\n+($K432*'fnd base rates'!F$120)\n+($M432*'fnd base rates'!F$122)\n+($N432*'fnd base rates'!F$123)\n+($O432*'fnd base rates'!F$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,6)))\n*$R432","v":6886.3055478050001},{"$f":"(($D432*'fnd base rates'!G$110)\n+($E432*'fnd base rates'!G$111)\n+($F432*'fnd base rates'!G$112)\n+($G432*'fnd base rates'!G$113)\n+($H432*'fnd base rates'!G$114)\n+($I432*'fnd base rates'!G$115)\n+($J432*'fnd base rates'!G$119)\n+($K432*'fnd base rates'!G$120)\n+($M432*'fnd base rates'!G$122)\n+($N432*'fnd base rates'!G$123)\n+($O432*'fnd base rates'!G$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,7)))\n*$R432","v":1564.553158901},{"$f":"(($D432*'fnd base rates'!H$110)\n+($E432*'fnd base rates'!H$111)\n+($F432*'fnd base rates'!H$112)\n+($G432*'fnd base rates'!H$113)\n+($H432*'fnd base rates'!H$114)\n+($I432*'fnd base rates'!H$115)\n+($J432*'fnd base rates'!H$119)\n+($K432*'fnd base rates'!H$120)\n+($M432*'fnd base rates'!H$122)\n+($N432*'fnd base rates'!H$123)\n+($O432*'fnd base rates'!H$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,8)))","v":4859.0150459999995},{"$f":"(($D432*'fnd base rates'!I$110)\n+($E432*'fnd base rates'!I$111)\n+($F432*'fnd base rates'!I$112)\n+($G432*'fnd base rates'!I$113)\n+($H432*'fnd base rates'!I$114)\n+($I432*'fnd base rates'!I$115)\n+($J432*'fnd base rates'!I$119)\n+($K432*'fnd base rates'!I$120)\n+($M432*'fnd base rates'!I$122)\n+($N432*'fnd base rates'!I$123)\n+($O432*'fnd base rates'!I$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,9)))\n*$R432","v":3002.6504599999998},{"$f":"(($D432*'fnd base rates'!J$110)\n+($E432*'fnd base rates'!J$111)\n+($F432*'fnd base rates'!J$112)\n+($G432*'fnd base rates'!J$113)\n+($H432*'fnd base rates'!J$114)\n+($I432*'fnd base rates'!J$115)\n+($J432*'fnd base rates'!J$119)\n+($K432*'fnd base rates'!J$120)\n+($M432*'fnd base rates'!J$122)\n+($N432*'fnd base rates'!J$123)\n+($O432*'fnd base rates'!J$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,10)))\n*$R432","v":5054.7776199999998},{"$f":"(($D432*'fnd base rates'!K$110)\n+($E432*'fnd base rates'!K$111)\n+($F432*'fnd base rates'!K$112)\n+($G432*'fnd base rates'!K$113)\n+($H432*'fnd base rates'!K$114)\n+($I432*'fnd base rates'!K$115)\n+($J432*'fnd base rates'!K$119)\n+($K432*'fnd base rates'!K$120)\n+($M432*'fnd base rates'!K$122)\n+($N432*'fnd base rates'!K$123)\n+($O432*'fnd base rates'!K$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,11)))\n*$R432","v":7936.0294309869996},{"$f":"(($D432*'fnd base rates'!L$110)\n+($E432*'fnd base rates'!L$111)\n+($F432*'fnd base rates'!L$112)\n+($G432*'fnd base rates'!L$113)\n+($H432*'fnd base rates'!L$114)\n+($I432*'fnd base rates'!L$115)\n+($J432*'fnd base rates'!L$119)\n+($K432*'fnd base rates'!L$120)\n+($M432*'fnd base rates'!L$122)\n+($N432*'fnd base rates'!L$123)\n+($O432*'fnd base rates'!L$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,12)))","v":9149.7594311516332},{"$f":"(($D432*'fnd base rates'!M$110)\n+($E432*'fnd base rates'!M$111)\n+($F432*'fnd base rates'!M$112)\n+($G432*'fnd base rates'!M$113)\n+($H432*'fnd base rates'!M$114)\n+($I432*'fnd base rates'!M$115)\n+($J432*'fnd base rates'!M$119)\n+($K432*'fnd base rates'!M$120)\n+($M432*'fnd base rates'!M$122)\n+($N432*'fnd base rates'!M$123)\n+($O432*'fnd base rates'!M$124)\n+($P432*VLOOKUP($S432+15,rate_basefnd,13)))","v":0},89878.674210033612,null,469035244,"469","035","244",1,7,89878.674210033612,12840,0,12840,null,null,null,null,null,12840,0,12840,140,12700,15,12685]
[469,469035285,"MATCH",{"$f":"'fnd enro'!D433","v":0},{"$f":"'fnd enro'!E433","v":0},{"$f":"'fnd enro'!F433","v":0},{"$f":"'fnd enro'!G433","v":0},{"$f":"'fnd enro'!H433","v":0},{"$f":"'fnd enro'!I433","v":1},{"$f":"'fnd enro'!J433","v":0},{"$f":"'fnd enro'!K433","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L433","v":0},{"$f":"'fnd enro'!M433+'fnd enro'!N433","v":0},{"$f":"'fnd enro'!O433","v":0},{"$f":"'fnd enro'!P433","v":0},{"$f":"'fnd enro'!Q433+'fnd enro'!R433","v":0},{"$f":"'fnd enro'!T433","v":1},1.081,{"$f":"VALUE('fnd enro'!S433)","v":1},null,{"$f":"(($D433*'fnd base rates'!C$110)\n+($E433*'fnd base rates'!C$111)\n+($F433*'fnd base rates'!C$112)\n+($G433*'fnd base rates'!C$113)\n+($H433*'fnd base rates'!C$114)\n+($I433*'fnd base rates'!C$115)\n+($J433*'fnd base rates'!C$119)\n+($K433*'fnd base rates'!C$120)\n+($M433*'fnd base rates'!C$122)\n+($N433*'fnd base rates'!C$123)\n+($O433*'fnd base rates'!C$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,3)))\n*$R433","v":534.49909010199997},{"$f":"(($D433*'fnd base rates'!D$110)\n+($E433*'fnd base rates'!D$111)\n+($F433*'fnd base rates'!D$112)\n+($G433*'fnd base rates'!D$113)\n+($H433*'fnd base rates'!D$114)\n+($I433*'fnd base rates'!D$115)\n+($J433*'fnd base rates'!D$119)\n+($K433*'fnd base rates'!D$120)\n+($M433*'fnd base rates'!D$122)\n+($N433*'fnd base rates'!D$123)\n+($O433*'fnd base rates'!D$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,4)))\n*$R433","v":765.19665999999995},{"$f":"(($D433*'fnd base rates'!E$110)\n+($E433*'fnd base rates'!E$111)\n+($F433*'fnd base rates'!E$112)\n+($G433*'fnd base rates'!E$113)\n+($H433*'fnd base rates'!E$114)\n+($I433*'fnd base rates'!E$115)\n+($J433*'fnd base rates'!E$119)\n+($K433*'fnd base rates'!E$120)\n+($M433*'fnd base rates'!E$122)\n+($N433*'fnd base rates'!E$123)\n+($O433*'fnd base rates'!E$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,5)))\n*$R433","v":4906.2546249249999},{"$f":"(($D433*'fnd base rates'!F$110)\n+($E433*'fnd base rates'!F$111)\n+($F433*'fnd base rates'!F$112)\n+($G433*'fnd base rates'!F$113)\n+($H433*'fnd base rates'!F$114)\n+($I433*'fnd base rates'!F$115)\n+($J433*'fnd base rates'!F$119)\n+($K433*'fnd base rates'!F$120)\n+($M433*'fnd base rates'!F$122)\n+($N433*'fnd base rates'!F$123)\n+($O433*'fnd base rates'!F$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,6)))\n*$R433","v":880.72628111500001},{"$f":"(($D433*'fnd base rates'!G$110)\n+($E433*'fnd base rates'!G$111)\n+($F433*'fnd base rates'!G$112)\n+($G433*'fnd base rates'!G$113)\n+($H433*'fnd base rates'!G$114)\n+($I433*'fnd base rates'!G$115)\n+($J433*'fnd base rates'!G$119)\n+($K433*'fnd base rates'!G$120)\n+($M433*'fnd base rates'!G$122)\n+($N433*'fnd base rates'!G$123)\n+($O433*'fnd base rates'!G$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,7)))\n*$R433","v":163.58621984299998},{"$f":"(($D433*'fnd base rates'!H$110)\n+($E433*'fnd base rates'!H$111)\n+($F433*'fnd base rates'!H$112)\n+($G433*'fnd base rates'!H$113)\n+($H433*'fnd base rates'!H$114)\n+($I433*'fnd base rates'!H$115)\n+($J433*'fnd base rates'!H$119)\n+($K433*'fnd base rates'!H$120)\n+($M433*'fnd base rates'!H$122)\n+($N433*'fnd base rates'!H$123)\n+($O433*'fnd base rates'!H$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D433*'fnd base rates'!I$110)\n+($E433*'fnd base rates'!I$111)\n+($F433*'fnd base rates'!I$112)\n+($G433*'fnd base rates'!I$113)\n+($H433*'fnd base rates'!I$114)\n+($I433*'fnd base rates'!I$115)\n+($J433*'fnd base rates'!I$119)\n+($K433*'fnd base rates'!I$120)\n+($M433*'fnd base rates'!I$122)\n+($N433*'fnd base rates'!I$123)\n+($O433*'fnd base rates'!I$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,9)))\n*$R433","v":426.01128999999997},{"$f":"(($D433*'fnd base rates'!J$110)\n+($E433*'fnd base rates'!J$111)\n+($F433*'fnd base rates'!J$112)\n+($G433*'fnd base rates'!J$113)\n+($H433*'fnd base rates'!J$114)\n+($I433*'fnd base rates'!J$115)\n+($J433*'fnd base rates'!J$119)\n+($K433*'fnd base rates'!J$120)\n+($M433*'fnd base rates'!J$122)\n+($N433*'fnd base rates'!J$123)\n+($O433*'fnd base rates'!J$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,10)))\n*$R433","v":573.84884999999997},{"$f":"(($D433*'fnd base rates'!K$110)\n+($E433*'fnd base rates'!K$111)\n+($F433*'fnd base rates'!K$112)\n+($G433*'fnd base rates'!K$113)\n+($H433*'fnd base rates'!K$114)\n+($I433*'fnd base rates'!K$115)\n+($J433*'fnd base rates'!K$119)\n+($K433*'fnd base rates'!K$120)\n+($M433*'fnd base rates'!K$122)\n+($N433*'fnd base rates'!K$123)\n+($O433*'fnd base rates'!K$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,11)))\n*$R433","v":1147.966070141},{"$f":"(($D433*'fnd base rates'!L$110)\n+($E433*'fnd base rates'!L$111)\n+($F433*'fnd base rates'!L$112)\n+($G433*'fnd base rates'!L$113)\n+($H433*'fnd base rates'!L$114)\n+($I433*'fnd base rates'!L$115)\n+($J433*'fnd base rates'!L$119)\n+($K433*'fnd base rates'!L$120)\n+($M433*'fnd base rates'!L$122)\n+($N433*'fnd base rates'!L$123)\n+($O433*'fnd base rates'!L$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D433*'fnd base rates'!M$110)\n+($E433*'fnd base rates'!M$111)\n+($F433*'fnd base rates'!M$112)\n+($G433*'fnd base rates'!M$113)\n+($H433*'fnd base rates'!M$114)\n+($I433*'fnd base rates'!M$115)\n+($J433*'fnd base rates'!M$119)\n+($K433*'fnd base rates'!M$120)\n+($M433*'fnd base rates'!M$122)\n+($N433*'fnd base rates'!M$123)\n+($O433*'fnd base rates'!M$124)\n+($P433*VLOOKUP($S433+15,rate_basefnd,13)))","v":0},11259.742358754882,null,469035285,"469","035","285",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[470,470165009,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D434","v":0},{"$f":"'fnd enro'!E434","v":0},{"$f":"'fnd enro'!F434","v":1},{"$f":"'fnd enro'!G434","v":3},{"$f":"'fnd enro'!H434","v":0},{"$f":"'fnd enro'!I434","v":0},{"$f":"'fnd enro'!J434","v":0},{"$f":"'fnd enro'!K434","v":0.15160000000000001},{"$f":"'fnd enro'!L434","v":0},{"$f":"'fnd enro'!M434+'fnd enro'!N434","v":0},{"$f":"'fnd enro'!O434","v":0},{"$f":"'fnd enro'!P434","v":0},{"$f":"'fnd enro'!Q434+'fnd enro'!R434","v":1},{"$f":"'fnd enro'!T434","v":4},1.036,{"$f":"VALUE('fnd enro'!S434)","v":5},null,{"$f":"(($D434*'fnd base rates'!C$110)\n+($E434*'fnd base rates'!C$111)\n+($F434*'fnd base rates'!C$112)\n+($G434*'fnd base rates'!C$113)\n+($H434*'fnd base rates'!C$114)\n+($I434*'fnd base rates'!C$115)\n+($J434*'fnd base rates'!C$119)\n+($K434*'fnd base rates'!C$120)\n+($M434*'fnd base rates'!C$122)\n+($N434*'fnd base rates'!C$123)\n+($O434*'fnd base rates'!C$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,3)))\n*$R434","v":2104.1418668480001},{"$f":"(($D434*'fnd base rates'!D$110)\n+($E434*'fnd base rates'!D$111)\n+($F434*'fnd base rates'!D$112)\n+($G434*'fnd base rates'!D$113)\n+($H434*'fnd base rates'!D$114)\n+($I434*'fnd base rates'!D$115)\n+($J434*'fnd base rates'!D$119)\n+($K434*'fnd base rates'!D$120)\n+($M434*'fnd base rates'!D$122)\n+($N434*'fnd base rates'!D$123)\n+($O434*'fnd base rates'!D$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,4)))\n*$R434","v":3194.6614000000004},{"$f":"(($D434*'fnd base rates'!E$110)\n+($E434*'fnd base rates'!E$111)\n+($F434*'fnd base rates'!E$112)\n+($G434*'fnd base rates'!E$113)\n+($H434*'fnd base rates'!E$114)\n+($I434*'fnd base rates'!E$115)\n+($J434*'fnd base rates'!E$119)\n+($K434*'fnd base rates'!E$120)\n+($M434*'fnd base rates'!E$122)\n+($N434*'fnd base rates'!E$123)\n+($O434*'fnd base rates'!E$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,5)))\n*$R434","v":17402.887233200003},{"$f":"(($D434*'fnd base rates'!F$110)\n+($E434*'fnd base rates'!F$111)\n+($F434*'fnd base rates'!F$112)\n+($G434*'fnd base rates'!F$113)\n+($H434*'fnd base rates'!F$114)\n+($I434*'fnd base rates'!F$115)\n+($J434*'fnd base rates'!F$119)\n+($K434*'fnd base rates'!F$120)\n+($M434*'fnd base rates'!F$122)\n+($N434*'fnd base rates'!F$123)\n+($O434*'fnd base rates'!F$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,6)))\n*$R434","v":4758.6501597600009},{"$f":"(($D434*'fnd base rates'!G$110)\n+($E434*'fnd base rates'!G$111)\n+($F434*'fnd base rates'!G$112)\n+($G434*'fnd base rates'!G$113)\n+($H434*'fnd base rates'!G$114)\n+($I434*'fnd base rates'!G$115)\n+($J434*'fnd base rates'!G$119)\n+($K434*'fnd base rates'!G$120)\n+($M434*'fnd base rates'!G$122)\n+($N434*'fnd base rates'!G$123)\n+($O434*'fnd base rates'!G$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,7)))\n*$R434","v":723.60913083200012},{"$f":"(($D434*'fnd base rates'!H$110)\n+($E434*'fnd base rates'!H$111)\n+($F434*'fnd base rates'!H$112)\n+($G434*'fnd base rates'!H$113)\n+($H434*'fnd base rates'!H$114)\n+($I434*'fnd base rates'!H$115)\n+($J434*'fnd base rates'!H$119)\n+($K434*'fnd base rates'!H$120)\n+($M434*'fnd base rates'!H$122)\n+($N434*'fnd base rates'!H$123)\n+($O434*'fnd base rates'!H$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,8)))","v":1954.4043119999999},{"$f":"(($D434*'fnd base rates'!I$110)\n+($E434*'fnd base rates'!I$111)\n+($F434*'fnd base rates'!I$112)\n+($G434*'fnd base rates'!I$113)\n+($H434*'fnd base rates'!I$114)\n+($I434*'fnd base rates'!I$115)\n+($J434*'fnd base rates'!I$119)\n+($K434*'fnd base rates'!I$120)\n+($M434*'fnd base rates'!I$122)\n+($N434*'fnd base rates'!I$123)\n+($O434*'fnd base rates'!I$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,9)))\n*$R434","v":1082.0605600000001},{"$f":"(($D434*'fnd base rates'!J$110)\n+($E434*'fnd base rates'!J$111)\n+($F434*'fnd base rates'!J$112)\n+($G434*'fnd base rates'!J$113)\n+($H434*'fnd base rates'!J$114)\n+($I434*'fnd base rates'!J$115)\n+($J434*'fnd base rates'!J$119)\n+($K434*'fnd base rates'!J$120)\n+($M434*'fnd base rates'!J$122)\n+($N434*'fnd base rates'!J$123)\n+($O434*'fnd base rates'!J$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,10)))\n*$R434","v":1072.0735199999999},{"$f":"(($D434*'fnd base rates'!K$110)\n+($E434*'fnd base rates'!K$111)\n+($F434*'fnd base rates'!K$112)\n+($G434*'fnd base rates'!K$113)\n+($H434*'fnd base rates'!K$114)\n+($I434*'fnd base rates'!K$115)\n+($J434*'fnd base rates'!K$119)\n+($K434*'fnd base rates'!K$120)\n+($M434*'fnd base rates'!K$122)\n+($N434*'fnd base rates'!K$123)\n+($O434*'fnd base rates'!K$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,11)))\n*$R434","v":4209.5508735840003},{"$f":"(($D434*'fnd base rates'!L$110)\n+($E434*'fnd base rates'!L$111)\n+($F434*'fnd base rates'!L$112)\n+($G434*'fnd base rates'!L$113)\n+($H434*'fnd base rates'!L$114)\n+($I434*'fnd base rates'!L$115)\n+($J434*'fnd base rates'!L$119)\n+($K434*'fnd base rates'!L$120)\n+($M434*'fnd base rates'!L$122)\n+($N434*'fnd base rates'!L$123)\n+($O434*'fnd base rates'!L$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,12)))","v":5064.9876303001538},{"$f":"(($D434*'fnd base rates'!M$110)\n+($E434*'fnd base rates'!M$111)\n+($F434*'fnd base rates'!M$112)\n+($G434*'fnd base rates'!M$113)\n+($H434*'fnd base rates'!M$114)\n+($I434*'fnd base rates'!M$115)\n+($J434*'fnd base rates'!M$119)\n+($K434*'fnd base rates'!M$120)\n+($M434*'fnd base rates'!M$122)\n+($N434*'fnd base rates'!M$123)\n+($O434*'fnd base rates'!M$124)\n+($P434*VLOOKUP($S434+15,rate_basefnd,13)))","v":0},41567.02668652415,null,470165009,"470","165","009",1,4,41567.02668652415,10392,0,10392,null,null,null,null,null,10392,0,10392,-1,10393,12,10381]
[470,470165035,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D435","v":0},{"$f":"'fnd enro'!E435","v":0},{"$f":"'fnd enro'!F435","v":1},{"$f":"'fnd enro'!G435","v":0},{"$f":"'fnd enro'!H435","v":2},{"$f":"'fnd enro'!I435","v":0},{"$f":"'fnd enro'!J435","v":0},{"$f":"'fnd enro'!K435","v":0.1137},{"$f":"'fnd enro'!L435","v":0},{"$f":"'fnd enro'!M435+'fnd enro'!N435","v":0},{"$f":"'fnd enro'!O435","v":0},{"$f":"'fnd enro'!P435","v":0},{"$f":"'fnd enro'!Q435+'fnd enro'!R435","v":0},{"$f":"'fnd enro'!T435","v":3},1.036,{"$f":"VALUE('fnd enro'!S435)","v":1},null,{"$f":"(($D435*'fnd base rates'!C$110)\n+($E435*'fnd base rates'!C$111)\n+($F435*'fnd base rates'!C$112)\n+($G435*'fnd base rates'!C$113)\n+($H435*'fnd base rates'!C$114)\n+($I435*'fnd base rates'!C$115)\n+($J435*'fnd base rates'!C$119)\n+($K435*'fnd base rates'!C$120)\n+($M435*'fnd base rates'!C$122)\n+($N435*'fnd base rates'!C$123)\n+($O435*'fnd base rates'!C$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,3)))\n*$R435","v":1536.7466901359999},{"$f":"(($D435*'fnd base rates'!D$110)\n+($E435*'fnd base rates'!D$111)\n+($F435*'fnd base rates'!D$112)\n+($G435*'fnd base rates'!D$113)\n+($H435*'fnd base rates'!D$114)\n+($I435*'fnd base rates'!D$115)\n+($J435*'fnd base rates'!D$119)\n+($K435*'fnd base rates'!D$120)\n+($M435*'fnd base rates'!D$122)\n+($N435*'fnd base rates'!D$123)\n+($O435*'fnd base rates'!D$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,4)))\n*$R435","v":2200.0288799999998},{"$f":"(($D435*'fnd base rates'!E$110)\n+($E435*'fnd base rates'!E$111)\n+($F435*'fnd base rates'!E$112)\n+($G435*'fnd base rates'!E$113)\n+($H435*'fnd base rates'!E$114)\n+($I435*'fnd base rates'!E$115)\n+($J435*'fnd base rates'!E$119)\n+($K435*'fnd base rates'!E$120)\n+($M435*'fnd base rates'!E$122)\n+($N435*'fnd base rates'!E$123)\n+($O435*'fnd base rates'!E$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,5)))\n*$R435","v":10332.1500149},{"$f":"(($D435*'fnd base rates'!F$110)\n+($E435*'fnd base rates'!F$111)\n+($F435*'fnd base rates'!F$112)\n+($G435*'fnd base rates'!F$113)\n+($H435*'fnd base rates'!F$114)\n+($I435*'fnd base rates'!F$115)\n+($J435*'fnd base rates'!F$119)\n+($K435*'fnd base rates'!F$120)\n+($M435*'fnd base rates'!F$122)\n+($N435*'fnd base rates'!F$123)\n+($O435*'fnd base rates'!F$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,6)))\n*$R435","v":3085.75577982},{"$f":"(($D435*'fnd base rates'!G$110)\n+($E435*'fnd base rates'!G$111)\n+($F435*'fnd base rates'!G$112)\n+($G435*'fnd base rates'!G$113)\n+($H435*'fnd base rates'!G$114)\n+($I435*'fnd base rates'!G$115)\n+($J435*'fnd base rates'!G$119)\n+($K435*'fnd base rates'!G$120)\n+($M435*'fnd base rates'!G$122)\n+($N435*'fnd base rates'!G$123)\n+($O435*'fnd base rates'!G$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,7)))\n*$R435","v":472.26661812399999},{"$f":"(($D435*'fnd base rates'!H$110)\n+($E435*'fnd base rates'!H$111)\n+($F435*'fnd base rates'!H$112)\n+($G435*'fnd base rates'!H$113)\n+($H435*'fnd base rates'!H$114)\n+($I435*'fnd base rates'!H$115)\n+($J435*'fnd base rates'!H$119)\n+($K435*'fnd base rates'!H$120)\n+($M435*'fnd base rates'!H$122)\n+($N435*'fnd base rates'!H$123)\n+($O435*'fnd base rates'!H$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D435*'fnd base rates'!I$110)\n+($E435*'fnd base rates'!I$111)\n+($F435*'fnd base rates'!I$112)\n+($G435*'fnd base rates'!I$113)\n+($H435*'fnd base rates'!I$114)\n+($I435*'fnd base rates'!I$115)\n+($J435*'fnd base rates'!I$119)\n+($K435*'fnd base rates'!I$120)\n+($M435*'fnd base rates'!I$122)\n+($N435*'fnd base rates'!I$123)\n+($O435*'fnd base rates'!I$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,9)))\n*$R435","v":896.08820000000003},{"$f":"(($D435*'fnd base rates'!J$110)\n+($E435*'fnd base rates'!J$111)\n+($F435*'fnd base rates'!J$112)\n+($G435*'fnd base rates'!J$113)\n+($H435*'fnd base rates'!J$114)\n+($I435*'fnd base rates'!J$115)\n+($J435*'fnd base rates'!J$119)\n+($K435*'fnd base rates'!J$120)\n+($M435*'fnd base rates'!J$122)\n+($N435*'fnd base rates'!J$123)\n+($O435*'fnd base rates'!J$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,10)))\n*$R435","v":574.34803999999997},{"$f":"(($D435*'fnd base rates'!K$110)\n+($E435*'fnd base rates'!K$111)\n+($F435*'fnd base rates'!K$112)\n+($G435*'fnd base rates'!K$113)\n+($H435*'fnd base rates'!K$114)\n+($I435*'fnd base rates'!K$115)\n+($J435*'fnd base rates'!K$119)\n+($K435*'fnd base rates'!K$120)\n+($M435*'fnd base rates'!K$122)\n+($N435*'fnd base rates'!K$123)\n+($O435*'fnd base rates'!K$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,11)))\n*$R435","v":3314.2829151880001},{"$f":"(($D435*'fnd base rates'!L$110)\n+($E435*'fnd base rates'!L$111)\n+($F435*'fnd base rates'!L$112)\n+($G435*'fnd base rates'!L$113)\n+($H435*'fnd base rates'!L$114)\n+($I435*'fnd base rates'!L$115)\n+($J435*'fnd base rates'!L$119)\n+($K435*'fnd base rates'!L$120)\n+($M435*'fnd base rates'!L$122)\n+($N435*'fnd base rates'!L$123)\n+($O435*'fnd base rates'!L$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,12)))","v":3562.0390481786872},{"$f":"(($D435*'fnd base rates'!M$110)\n+($E435*'fnd base rates'!M$111)\n+($F435*'fnd base rates'!M$112)\n+($G435*'fnd base rates'!M$113)\n+($H435*'fnd base rates'!M$114)\n+($I435*'fnd base rates'!M$115)\n+($J435*'fnd base rates'!M$119)\n+($K435*'fnd base rates'!M$120)\n+($M435*'fnd base rates'!M$122)\n+($N435*'fnd base rates'!M$123)\n+($O435*'fnd base rates'!M$124)\n+($P435*VLOOKUP($S435+15,rate_basefnd,13)))","v":0},27425.776920346689,null,470165035,"470","165","035",1,3,27425.776920346689,9142,0,9142,null,null,null,null,null,9142,0,9142,-3,9145,14,9131]
[470,470165057,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D436","v":0},{"$f":"'fnd enro'!E436","v":0},{"$f":"'fnd enro'!F436","v":1},{"$f":"'fnd enro'!G436","v":1},{"$f":"'fnd enro'!H436","v":1},{"$f":"'fnd enro'!I436","v":0},{"$f":"'fnd enro'!J436","v":0},{"$f":"'fnd enro'!K436","v":0.1137},{"$f":"'fnd enro'!L436","v":0},{"$f":"'fnd enro'!M436+'fnd enro'!N436","v":0},{"$f":"'fnd enro'!O436","v":0},{"$f":"'fnd enro'!P436","v":0},{"$f":"'fnd enro'!Q436+'fnd enro'!R436","v":1},{"$f":"'fnd enro'!T436","v":3},1.036,{"$f":"VALUE('fnd enro'!S436)","v":7},null,{"$f":"(($D436*'fnd base rates'!C$110)\n+($E436*'fnd base rates'!C$111)\n+($F436*'fnd base rates'!C$112)\n+($G436*'fnd base rates'!C$113)\n+($H436*'fnd base rates'!C$114)\n+($I436*'fnd base rates'!C$115)\n+($J436*'fnd base rates'!C$119)\n+($K436*'fnd base rates'!C$120)\n+($M436*'fnd base rates'!C$122)\n+($N436*'fnd base rates'!C$123)\n+($O436*'fnd base rates'!C$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,3)))\n*$R436","v":1597.0833301359999},{"$f":"(($D436*'fnd base rates'!D$110)\n+($E436*'fnd base rates'!D$111)\n+($F436*'fnd base rates'!D$112)\n+($G436*'fnd base rates'!D$113)\n+($H436*'fnd base rates'!D$114)\n+($I436*'fnd base rates'!D$115)\n+($J436*'fnd base rates'!D$119)\n+($K436*'fnd base rates'!D$120)\n+($M436*'fnd base rates'!D$122)\n+($N436*'fnd base rates'!D$123)\n+($O436*'fnd base rates'!D$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,4)))\n*$R436","v":2485.90272},{"$f":"(($D436*'fnd base rates'!E$110)\n+($E436*'fnd base rates'!E$111)\n+($F436*'fnd base rates'!E$112)\n+($G436*'fnd base rates'!E$113)\n+($H436*'fnd base rates'!E$114)\n+($I436*'fnd base rates'!E$115)\n+($J436*'fnd base rates'!E$119)\n+($K436*'fnd base rates'!E$120)\n+($M436*'fnd base rates'!E$122)\n+($N436*'fnd base rates'!E$123)\n+($O436*'fnd base rates'!E$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,5)))\n*$R436","v":13526.3348549},{"$f":"(($D436*'fnd base rates'!F$110)\n+($E436*'fnd base rates'!F$111)\n+($F436*'fnd base rates'!F$112)\n+($G436*'fnd base rates'!F$113)\n+($H436*'fnd base rates'!F$114)\n+($I436*'fnd base rates'!F$115)\n+($J436*'fnd base rates'!F$119)\n+($K436*'fnd base rates'!F$120)\n+($M436*'fnd base rates'!F$122)\n+($N436*'fnd base rates'!F$123)\n+($O436*'fnd base rates'!F$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,6)))\n*$R436","v":3327.3716998199998},{"$f":"(($D436*'fnd base rates'!G$110)\n+($E436*'fnd base rates'!G$111)\n+($F436*'fnd base rates'!G$112)\n+($G436*'fnd base rates'!G$113)\n+($H436*'fnd base rates'!G$114)\n+($I436*'fnd base rates'!G$115)\n+($J436*'fnd base rates'!G$119)\n+($K436*'fnd base rates'!G$120)\n+($M436*'fnd base rates'!G$122)\n+($N436*'fnd base rates'!G$123)\n+($O436*'fnd base rates'!G$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,7)))\n*$R436","v":596.47265812400008},{"$f":"(($D436*'fnd base rates'!H$110)\n+($E436*'fnd base rates'!H$111)\n+($F436*'fnd base rates'!H$112)\n+($G436*'fnd base rates'!H$113)\n+($H436*'fnd base rates'!H$114)\n+($I436*'fnd base rates'!H$115)\n+($J436*'fnd base rates'!H$119)\n+($K436*'fnd base rates'!H$120)\n+($M436*'fnd base rates'!H$122)\n+($N436*'fnd base rates'!H$123)\n+($O436*'fnd base rates'!H$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D436*'fnd base rates'!I$110)\n+($E436*'fnd base rates'!I$111)\n+($F436*'fnd base rates'!I$112)\n+($G436*'fnd base rates'!I$113)\n+($H436*'fnd base rates'!I$114)\n+($I436*'fnd base rates'!I$115)\n+($J436*'fnd base rates'!I$119)\n+($K436*'fnd base rates'!I$120)\n+($M436*'fnd base rates'!I$122)\n+($N436*'fnd base rates'!I$123)\n+($O436*'fnd base rates'!I$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,9)))\n*$R436","v":928.09024000000011},{"$f":"(($D436*'fnd base rates'!J$110)\n+($E436*'fnd base rates'!J$111)\n+($F436*'fnd base rates'!J$112)\n+($G436*'fnd base rates'!J$113)\n+($H436*'fnd base rates'!J$114)\n+($I436*'fnd base rates'!J$115)\n+($J436*'fnd base rates'!J$119)\n+($K436*'fnd base rates'!J$120)\n+($M436*'fnd base rates'!J$122)\n+($N436*'fnd base rates'!J$123)\n+($O436*'fnd base rates'!J$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,10)))\n*$R436","v":1069.0587599999999},{"$f":"(($D436*'fnd base rates'!K$110)\n+($E436*'fnd base rates'!K$111)\n+($F436*'fnd base rates'!K$112)\n+($G436*'fnd base rates'!K$113)\n+($H436*'fnd base rates'!K$114)\n+($I436*'fnd base rates'!K$115)\n+($J436*'fnd base rates'!K$119)\n+($K436*'fnd base rates'!K$120)\n+($M436*'fnd base rates'!K$122)\n+($N436*'fnd base rates'!K$123)\n+($O436*'fnd base rates'!K$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,11)))\n*$R436","v":3235.7230351880003},{"$f":"(($D436*'fnd base rates'!L$110)\n+($E436*'fnd base rates'!L$111)\n+($F436*'fnd base rates'!L$112)\n+($G436*'fnd base rates'!L$113)\n+($H436*'fnd base rates'!L$114)\n+($I436*'fnd base rates'!L$115)\n+($J436*'fnd base rates'!L$119)\n+($K436*'fnd base rates'!L$120)\n+($M436*'fnd base rates'!L$122)\n+($N436*'fnd base rates'!L$123)\n+($O436*'fnd base rates'!L$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,12)))","v":3966.7680997376156},{"$f":"(($D436*'fnd base rates'!M$110)\n+($E436*'fnd base rates'!M$111)\n+($F436*'fnd base rates'!M$112)\n+($G436*'fnd base rates'!M$113)\n+($H436*'fnd base rates'!M$114)\n+($I436*'fnd base rates'!M$115)\n+($J436*'fnd base rates'!M$119)\n+($K436*'fnd base rates'!M$120)\n+($M436*'fnd base rates'!M$122)\n+($N436*'fnd base rates'!M$123)\n+($O436*'fnd base rates'!M$124)\n+($P436*VLOOKUP($S436+15,rate_basefnd,13)))","v":0},32204.906131905616,null,470165057,"470","165","057",1,3,32204.906131905616,10735,0,10735,null,null,null,null,null,10735,0,10735,89,10646,5,10641]
[470,470165093,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D437","v":0},{"$f":"'fnd enro'!E437","v":0},{"$f":"'fnd enro'!F437","v":4},{"$f":"'fnd enro'!G437","v":96},{"$f":"'fnd enro'!H437","v":40},{"$f":"'fnd enro'!I437","v":43},{"$f":"'fnd enro'!J437","v":0},{"$f":"'fnd enro'!K437","v":6.9356999999999998},{"$f":"'fnd enro'!L437","v":0},{"$f":"'fnd enro'!M437+'fnd enro'!N437","v":3},{"$f":"'fnd enro'!O437","v":0},{"$f":"'fnd enro'!P437","v":0},{"$f":"'fnd enro'!Q437+'fnd enro'!R437","v":54},{"$f":"'fnd enro'!T437","v":183},1.036,{"$f":"VALUE('fnd enro'!S437)","v":6},null,{"$f":"(($D437*'fnd base rates'!C$110)\n+($E437*'fnd base rates'!C$111)\n+($F437*'fnd base rates'!C$112)\n+($G437*'fnd base rates'!C$113)\n+($H437*'fnd base rates'!C$114)\n+($I437*'fnd base rates'!C$115)\n+($J437*'fnd base rates'!C$119)\n+($K437*'fnd base rates'!C$120)\n+($M437*'fnd base rates'!C$122)\n+($N437*'fnd base rates'!C$123)\n+($O437*'fnd base rates'!C$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,3)))\n*$R437","v":97204.357378296001},{"$f":"(($D437*'fnd base rates'!D$110)\n+($E437*'fnd base rates'!D$111)\n+($F437*'fnd base rates'!D$112)\n+($G437*'fnd base rates'!D$113)\n+($H437*'fnd base rates'!D$114)\n+($I437*'fnd base rates'!D$115)\n+($J437*'fnd base rates'!D$119)\n+($K437*'fnd base rates'!D$120)\n+($M437*'fnd base rates'!D$122)\n+($N437*'fnd base rates'!D$123)\n+($O437*'fnd base rates'!D$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,4)))\n*$R437","v":149770.04448000001},{"$f":"(($D437*'fnd base rates'!E$110)\n+($E437*'fnd base rates'!E$111)\n+($F437*'fnd base rates'!E$112)\n+($G437*'fnd base rates'!E$113)\n+($H437*'fnd base rates'!E$114)\n+($I437*'fnd base rates'!E$115)\n+($J437*'fnd base rates'!E$119)\n+($K437*'fnd base rates'!E$120)\n+($M437*'fnd base rates'!E$122)\n+($N437*'fnd base rates'!E$123)\n+($O437*'fnd base rates'!E$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,5)))\n*$R437","v":856496.72886889998},{"$f":"(($D437*'fnd base rates'!F$110)\n+($E437*'fnd base rates'!F$111)\n+($F437*'fnd base rates'!F$112)\n+($G437*'fnd base rates'!F$113)\n+($H437*'fnd base rates'!F$114)\n+($I437*'fnd base rates'!F$115)\n+($J437*'fnd base rates'!F$119)\n+($K437*'fnd base rates'!F$120)\n+($M437*'fnd base rates'!F$122)\n+($N437*'fnd base rates'!F$123)\n+($O437*'fnd base rates'!F$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,6)))\n*$R437","v":193673.09660901999},{"$f":"(($D437*'fnd base rates'!G$110)\n+($E437*'fnd base rates'!G$111)\n+($F437*'fnd base rates'!G$112)\n+($G437*'fnd base rates'!G$113)\n+($H437*'fnd base rates'!G$114)\n+($I437*'fnd base rates'!G$115)\n+($J437*'fnd base rates'!G$119)\n+($K437*'fnd base rates'!G$120)\n+($M437*'fnd base rates'!G$122)\n+($N437*'fnd base rates'!G$123)\n+($O437*'fnd base rates'!G$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,7)))\n*$R437","v":35465.941585564004},{"$f":"(($D437*'fnd base rates'!H$110)\n+($E437*'fnd base rates'!H$111)\n+($F437*'fnd base rates'!H$112)\n+($G437*'fnd base rates'!H$113)\n+($H437*'fnd base rates'!H$114)\n+($I437*'fnd base rates'!H$115)\n+($J437*'fnd base rates'!H$119)\n+($K437*'fnd base rates'!H$120)\n+($M437*'fnd base rates'!H$122)\n+($N437*'fnd base rates'!H$123)\n+($O437*'fnd base rates'!H$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,8)))","v":102091.48477399998},{"$f":"(($D437*'fnd base rates'!I$110)\n+($E437*'fnd base rates'!I$111)\n+($F437*'fnd base rates'!I$112)\n+($G437*'fnd base rates'!I$113)\n+($H437*'fnd base rates'!I$114)\n+($I437*'fnd base rates'!I$115)\n+($J437*'fnd base rates'!I$119)\n+($K437*'fnd base rates'!I$120)\n+($M437*'fnd base rates'!I$122)\n+($N437*'fnd base rates'!I$123)\n+($O437*'fnd base rates'!I$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,9)))\n*$R437","v":61223.487079999999},{"$f":"(($D437*'fnd base rates'!J$110)\n+($E437*'fnd base rates'!J$111)\n+($F437*'fnd base rates'!J$112)\n+($G437*'fnd base rates'!J$113)\n+($H437*'fnd base rates'!J$114)\n+($I437*'fnd base rates'!J$115)\n+($J437*'fnd base rates'!J$119)\n+($K437*'fnd base rates'!J$120)\n+($M437*'fnd base rates'!J$122)\n+($N437*'fnd base rates'!J$123)\n+($O437*'fnd base rates'!J$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,10)))\n*$R437","v":78635.725560000006},{"$f":"(($D437*'fnd base rates'!K$110)\n+($E437*'fnd base rates'!K$111)\n+($F437*'fnd base rates'!K$112)\n+($G437*'fnd base rates'!K$113)\n+($H437*'fnd base rates'!K$114)\n+($I437*'fnd base rates'!K$115)\n+($J437*'fnd base rates'!K$119)\n+($K437*'fnd base rates'!K$120)\n+($M437*'fnd base rates'!K$122)\n+($N437*'fnd base rates'!K$123)\n+($O437*'fnd base rates'!K$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,11)))\n*$R437","v":198624.75010646798},{"$f":"(($D437*'fnd base rates'!L$110)\n+($E437*'fnd base rates'!L$111)\n+($F437*'fnd base rates'!L$112)\n+($G437*'fnd base rates'!L$113)\n+($H437*'fnd base rates'!L$114)\n+($I437*'fnd base rates'!L$115)\n+($J437*'fnd base rates'!L$119)\n+($K437*'fnd base rates'!L$120)\n+($M437*'fnd base rates'!L$122)\n+($N437*'fnd base rates'!L$123)\n+($O437*'fnd base rates'!L$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,12)))","v":235420.21472433305},{"$f":"(($D437*'fnd base rates'!M$110)\n+($E437*'fnd base rates'!M$111)\n+($F437*'fnd base rates'!M$112)\n+($G437*'fnd base rates'!M$113)\n+($H437*'fnd base rates'!M$114)\n+($I437*'fnd base rates'!M$115)\n+($J437*'fnd base rates'!M$119)\n+($K437*'fnd base rates'!M$120)\n+($M437*'fnd base rates'!M$122)\n+($N437*'fnd base rates'!M$123)\n+($O437*'fnd base rates'!M$124)\n+($P437*VLOOKUP($S437+15,rate_basefnd,13)))","v":0},2008605.8311665813,null,470165093,"470","165","093",1,183,2008605.8311665813,10976,0,10976,null,null,null,null,null,10976,0,10976,66,10910,6,10904]
[470,470165163,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D438","v":0},{"$f":"'fnd enro'!E438","v":0},{"$f":"'fnd enro'!F438","v":1},{"$f":"'fnd enro'!G438","v":10},{"$f":"'fnd enro'!H438","v":6},{"$f":"'fnd enro'!I438","v":6},{"$f":"'fnd enro'!J438","v":0},{"$f":"'fnd enro'!K438","v":0.87170000000000003},{"$f":"'fnd enro'!L438","v":0},{"$f":"'fnd enro'!M438+'fnd enro'!N438","v":0},{"$f":"'fnd enro'!O438","v":0},{"$f":"'fnd enro'!P438","v":0},{"$f":"'fnd enro'!Q438+'fnd enro'!R438","v":7},{"$f":"'fnd enro'!T438","v":23},1.036,{"$f":"VALUE('fnd enro'!S438)","v":6},null,{"$f":"(($D438*'fnd base rates'!C$110)\n+($E438*'fnd base rates'!C$111)\n+($F438*'fnd base rates'!C$112)\n+($G438*'fnd base rates'!C$113)\n+($H438*'fnd base rates'!C$114)\n+($I438*'fnd base rates'!C$115)\n+($J438*'fnd base rates'!C$119)\n+($K438*'fnd base rates'!C$120)\n+($M438*'fnd base rates'!C$122)\n+($N438*'fnd base rates'!C$123)\n+($O438*'fnd base rates'!C$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,3)))\n*$R438","v":12194.290904376001},{"$f":"(($D438*'fnd base rates'!D$110)\n+($E438*'fnd base rates'!D$111)\n+($F438*'fnd base rates'!D$112)\n+($G438*'fnd base rates'!D$113)\n+($H438*'fnd base rates'!D$114)\n+($I438*'fnd base rates'!D$115)\n+($J438*'fnd base rates'!D$119)\n+($K438*'fnd base rates'!D$120)\n+($M438*'fnd base rates'!D$122)\n+($N438*'fnd base rates'!D$123)\n+($O438*'fnd base rates'!D$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,4)))\n*$R438","v":18821.447119999997},{"$f":"(($D438*'fnd base rates'!E$110)\n+($E438*'fnd base rates'!E$111)\n+($F438*'fnd base rates'!E$112)\n+($G438*'fnd base rates'!E$113)\n+($H438*'fnd base rates'!E$114)\n+($I438*'fnd base rates'!E$115)\n+($J438*'fnd base rates'!E$119)\n+($K438*'fnd base rates'!E$120)\n+($M438*'fnd base rates'!E$122)\n+($N438*'fnd base rates'!E$123)\n+($O438*'fnd base rates'!E$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,5)))\n*$R438","v":107993.37170090001},{"$f":"(($D438*'fnd base rates'!F$110)\n+($E438*'fnd base rates'!F$111)\n+($F438*'fnd base rates'!F$112)\n+($G438*'fnd base rates'!F$113)\n+($H438*'fnd base rates'!F$114)\n+($I438*'fnd base rates'!F$115)\n+($J438*'fnd base rates'!F$119)\n+($K438*'fnd base rates'!F$120)\n+($M438*'fnd base rates'!F$122)\n+($N438*'fnd base rates'!F$123)\n+($O438*'fnd base rates'!F$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,6)))\n*$R438","v":23838.947458620005},{"$f":"(($D438*'fnd base rates'!G$110)\n+($E438*'fnd base rates'!G$111)\n+($F438*'fnd base rates'!G$112)\n+($G438*'fnd base rates'!G$113)\n+($H438*'fnd base rates'!G$114)\n+($I438*'fnd base rates'!G$115)\n+($J438*'fnd base rates'!G$119)\n+($K438*'fnd base rates'!G$120)\n+($M438*'fnd base rates'!G$122)\n+($N438*'fnd base rates'!G$123)\n+($O438*'fnd base rates'!G$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,7)))\n*$R438","v":4482.9769922840005},{"$f":"(($D438*'fnd base rates'!H$110)\n+($E438*'fnd base rates'!H$111)\n+($F438*'fnd base rates'!H$112)\n+($G438*'fnd base rates'!H$113)\n+($H438*'fnd base rates'!H$114)\n+($I438*'fnd base rates'!H$115)\n+($J438*'fnd base rates'!H$119)\n+($K438*'fnd base rates'!H$120)\n+($M438*'fnd base rates'!H$122)\n+($N438*'fnd base rates'!H$123)\n+($O438*'fnd base rates'!H$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,8)))","v":12960.752293999998},{"$f":"(($D438*'fnd base rates'!I$110)\n+($E438*'fnd base rates'!I$111)\n+($F438*'fnd base rates'!I$112)\n+($G438*'fnd base rates'!I$113)\n+($H438*'fnd base rates'!I$114)\n+($I438*'fnd base rates'!I$115)\n+($J438*'fnd base rates'!I$119)\n+($K438*'fnd base rates'!I$120)\n+($M438*'fnd base rates'!I$122)\n+($N438*'fnd base rates'!I$123)\n+($O438*'fnd base rates'!I$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,9)))\n*$R438","v":7868.0988399999997},{"$f":"(($D438*'fnd base rates'!J$110)\n+($E438*'fnd base rates'!J$111)\n+($F438*'fnd base rates'!J$112)\n+($G438*'fnd base rates'!J$113)\n+($H438*'fnd base rates'!J$114)\n+($I438*'fnd base rates'!J$115)\n+($J438*'fnd base rates'!J$119)\n+($K438*'fnd base rates'!J$120)\n+($M438*'fnd base rates'!J$122)\n+($N438*'fnd base rates'!J$123)\n+($O438*'fnd base rates'!J$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,10)))\n*$R438","v":10302.988920000002},{"$f":"(($D438*'fnd base rates'!K$110)\n+($E438*'fnd base rates'!K$111)\n+($F438*'fnd base rates'!K$112)\n+($G438*'fnd base rates'!K$113)\n+($H438*'fnd base rates'!K$114)\n+($I438*'fnd base rates'!K$115)\n+($J438*'fnd base rates'!K$119)\n+($K438*'fnd base rates'!K$120)\n+($M438*'fnd base rates'!K$122)\n+($N438*'fnd base rates'!K$123)\n+($O438*'fnd base rates'!K$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,11)))\n*$R438","v":24963.020883107994},{"$f":"(($D438*'fnd base rates'!L$110)\n+($E438*'fnd base rates'!L$111)\n+($F438*'fnd base rates'!L$112)\n+($G438*'fnd base rates'!L$113)\n+($H438*'fnd base rates'!L$114)\n+($I438*'fnd base rates'!L$115)\n+($J438*'fnd base rates'!L$119)\n+($K438*'fnd base rates'!L$120)\n+($M438*'fnd base rates'!L$122)\n+($N438*'fnd base rates'!L$123)\n+($O438*'fnd base rates'!L$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,12)))","v":29573.467715766812},{"$f":"(($D438*'fnd base rates'!M$110)\n+($E438*'fnd base rates'!M$111)\n+($F438*'fnd base rates'!M$112)\n+($G438*'fnd base rates'!M$113)\n+($H438*'fnd base rates'!M$114)\n+($I438*'fnd base rates'!M$115)\n+($J438*'fnd base rates'!M$119)\n+($K438*'fnd base rates'!M$120)\n+($M438*'fnd base rates'!M$122)\n+($N438*'fnd base rates'!M$123)\n+($O438*'fnd base rates'!M$124)\n+($P438*VLOOKUP($S438+15,rate_basefnd,13)))","v":0},252999.36282905482,null,470165163,"470","165","163",1,23,252999.36282905482,11000,0,11000,null,null,null,null,null,11000,0,11000,67,10933,5,10928]
[470,470165164,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D439","v":0},{"$f":"'fnd enro'!E439","v":0},{"$f":"'fnd enro'!F439","v":1},{"$f":"'fnd enro'!G439","v":2},{"$f":"'fnd enro'!H439","v":0},{"$f":"'fnd enro'!I439","v":0},{"$f":"'fnd enro'!J439","v":0},{"$f":"'fnd enro'!K439","v":0.1137},{"$f":"'fnd enro'!L439","v":0},{"$f":"'fnd enro'!M439+'fnd enro'!N439","v":0},{"$f":"'fnd enro'!O439","v":0},{"$f":"'fnd enro'!P439","v":0},{"$f":"'fnd enro'!Q439+'fnd enro'!R439","v":2},{"$f":"'fnd enro'!T439","v":3},1.036,{"$f":"VALUE('fnd enro'!S439)","v":10},null,{"$f":"(($D439*'fnd base rates'!C$110)\n+($E439*'fnd base rates'!C$111)\n+($F439*'fnd base rates'!C$112)\n+($G439*'fnd base rates'!C$113)\n+($H439*'fnd base rates'!C$114)\n+($I439*'fnd base rates'!C$115)\n+($J439*'fnd base rates'!C$119)\n+($K439*'fnd base rates'!C$120)\n+($M439*'fnd base rates'!C$122)\n+($N439*'fnd base rates'!C$123)\n+($O439*'fnd base rates'!C$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,3)))\n*$R439","v":1665.8322901359998},{"$f":"(($D439*'fnd base rates'!D$110)\n+($E439*'fnd base rates'!D$111)\n+($F439*'fnd base rates'!D$112)\n+($G439*'fnd base rates'!D$113)\n+($H439*'fnd base rates'!D$114)\n+($I439*'fnd base rates'!D$115)\n+($J439*'fnd base rates'!D$119)\n+($K439*'fnd base rates'!D$120)\n+($M439*'fnd base rates'!D$122)\n+($N439*'fnd base rates'!D$123)\n+($O439*'fnd base rates'!D$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,4)))\n*$R439","v":2811.6625600000002},{"$f":"(($D439*'fnd base rates'!E$110)\n+($E439*'fnd base rates'!E$111)\n+($F439*'fnd base rates'!E$112)\n+($G439*'fnd base rates'!E$113)\n+($H439*'fnd base rates'!E$114)\n+($I439*'fnd base rates'!E$115)\n+($J439*'fnd base rates'!E$119)\n+($K439*'fnd base rates'!E$120)\n+($M439*'fnd base rates'!E$122)\n+($N439*'fnd base rates'!E$123)\n+($O439*'fnd base rates'!E$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,5)))\n*$R439","v":17109.848494900001},{"$f":"(($D439*'fnd base rates'!F$110)\n+($E439*'fnd base rates'!F$111)\n+($F439*'fnd base rates'!F$112)\n+($G439*'fnd base rates'!F$113)\n+($H439*'fnd base rates'!F$114)\n+($I439*'fnd base rates'!F$115)\n+($J439*'fnd base rates'!F$119)\n+($K439*'fnd base rates'!F$120)\n+($M439*'fnd base rates'!F$122)\n+($N439*'fnd base rates'!F$123)\n+($O439*'fnd base rates'!F$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,6)))\n*$R439","v":3568.9876198200004},{"$f":"(($D439*'fnd base rates'!G$110)\n+($E439*'fnd base rates'!G$111)\n+($F439*'fnd base rates'!G$112)\n+($G439*'fnd base rates'!G$113)\n+($H439*'fnd base rates'!G$114)\n+($I439*'fnd base rates'!G$115)\n+($J439*'fnd base rates'!G$119)\n+($K439*'fnd base rates'!G$120)\n+($M439*'fnd base rates'!G$122)\n+($N439*'fnd base rates'!G$123)\n+($O439*'fnd base rates'!G$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,7)))\n*$R439","v":739.55461812399994},{"$f":"(($D439*'fnd base rates'!H$110)\n+($E439*'fnd base rates'!H$111)\n+($F439*'fnd base rates'!H$112)\n+($G439*'fnd base rates'!H$113)\n+($H439*'fnd base rates'!H$114)\n+($I439*'fnd base rates'!H$115)\n+($J439*'fnd base rates'!H$119)\n+($K439*'fnd base rates'!H$120)\n+($M439*'fnd base rates'!H$122)\n+($N439*'fnd base rates'!H$123)\n+($O439*'fnd base rates'!H$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D439*'fnd base rates'!I$110)\n+($E439*'fnd base rates'!I$111)\n+($F439*'fnd base rates'!I$112)\n+($G439*'fnd base rates'!I$113)\n+($H439*'fnd base rates'!I$114)\n+($I439*'fnd base rates'!I$115)\n+($J439*'fnd base rates'!I$119)\n+($K439*'fnd base rates'!I$120)\n+($M439*'fnd base rates'!I$122)\n+($N439*'fnd base rates'!I$123)\n+($O439*'fnd base rates'!I$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,9)))\n*$R439","v":975.86019999999996},{"$f":"(($D439*'fnd base rates'!J$110)\n+($E439*'fnd base rates'!J$111)\n+($F439*'fnd base rates'!J$112)\n+($G439*'fnd base rates'!J$113)\n+($H439*'fnd base rates'!J$114)\n+($I439*'fnd base rates'!J$115)\n+($J439*'fnd base rates'!J$119)\n+($K439*'fnd base rates'!J$120)\n+($M439*'fnd base rates'!J$122)\n+($N439*'fnd base rates'!J$123)\n+($O439*'fnd base rates'!J$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,10)))\n*$R439","v":1645.6756400000004},{"$f":"(($D439*'fnd base rates'!K$110)\n+($E439*'fnd base rates'!K$111)\n+($F439*'fnd base rates'!K$112)\n+($G439*'fnd base rates'!K$113)\n+($H439*'fnd base rates'!K$114)\n+($I439*'fnd base rates'!K$115)\n+($J439*'fnd base rates'!K$119)\n+($K439*'fnd base rates'!K$120)\n+($M439*'fnd base rates'!K$122)\n+($N439*'fnd base rates'!K$123)\n+($O439*'fnd base rates'!K$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,11)))\n*$R439","v":3157.1631551879996},{"$f":"(($D439*'fnd base rates'!L$110)\n+($E439*'fnd base rates'!L$111)\n+($F439*'fnd base rates'!L$112)\n+($G439*'fnd base rates'!L$113)\n+($H439*'fnd base rates'!L$114)\n+($I439*'fnd base rates'!L$115)\n+($J439*'fnd base rates'!L$119)\n+($K439*'fnd base rates'!L$120)\n+($M439*'fnd base rates'!L$122)\n+($N439*'fnd base rates'!L$123)\n+($O439*'fnd base rates'!L$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,12)))","v":4432.2971512965441},{"$f":"(($D439*'fnd base rates'!M$110)\n+($E439*'fnd base rates'!M$111)\n+($F439*'fnd base rates'!M$112)\n+($G439*'fnd base rates'!M$113)\n+($H439*'fnd base rates'!M$114)\n+($I439*'fnd base rates'!M$115)\n+($J439*'fnd base rates'!M$119)\n+($K439*'fnd base rates'!M$120)\n+($M439*'fnd base rates'!M$122)\n+($N439*'fnd base rates'!M$123)\n+($O439*'fnd base rates'!M$124)\n+($P439*VLOOKUP($S439+15,rate_basefnd,13)))","v":0},37601.81246346455,null,470165164,"470","165","164",1,3,37601.81246346455,12534,0,12534,null,null,null,null,null,12534,0,12534,262,12272,20,12252]
[470,470165165,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D440","v":0},{"$f":"'fnd enro'!E440","v":0},{"$f":"'fnd enro'!F440","v":52},{"$f":"'fnd enro'!G440","v":302},{"$f":"'fnd enro'!H440","v":174},{"$f":"'fnd enro'!I440","v":136},{"$f":"'fnd enro'!J440","v":0},{"$f":"'fnd enro'!K440","v":25.165600000000001},{"$f":"'fnd enro'!L440","v":0},{"$f":"'fnd enro'!M440+'fnd enro'!N440","v":23},{"$f":"'fnd enro'!O440","v":1},{"$f":"'fnd enro'!P440","v":0},{"$f":"'fnd enro'!Q440+'fnd enro'!R440","v":202},{"$f":"'fnd enro'!T440","v":664},1.036,{"$f":"VALUE('fnd enro'!S440)","v":6},null,{"$f":"(($D440*'fnd base rates'!C$110)\n+($E440*'fnd base rates'!C$111)\n+($F440*'fnd base rates'!C$112)\n+($G440*'fnd base rates'!C$113)\n+($H440*'fnd base rates'!C$114)\n+($I440*'fnd base rates'!C$115)\n+($J440*'fnd base rates'!C$119)\n+($K440*'fnd base rates'!C$120)\n+($M440*'fnd base rates'!C$122)\n+($N440*'fnd base rates'!C$123)\n+($O440*'fnd base rates'!C$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,3)))\n*$R440","v":354284.28149676806},{"$f":"(($D440*'fnd base rates'!D$110)\n+($E440*'fnd base rates'!D$111)\n+($F440*'fnd base rates'!D$112)\n+($G440*'fnd base rates'!D$113)\n+($H440*'fnd base rates'!D$114)\n+($I440*'fnd base rates'!D$115)\n+($J440*'fnd base rates'!D$119)\n+($K440*'fnd base rates'!D$120)\n+($M440*'fnd base rates'!D$122)\n+($N440*'fnd base rates'!D$123)\n+($O440*'fnd base rates'!D$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,4)))\n*$R440","v":547272.27324000013},{"$f":"(($D440*'fnd base rates'!E$110)\n+($E440*'fnd base rates'!E$111)\n+($F440*'fnd base rates'!E$112)\n+($G440*'fnd base rates'!E$113)\n+($H440*'fnd base rates'!E$114)\n+($I440*'fnd base rates'!E$115)\n+($J440*'fnd base rates'!E$119)\n+($K440*'fnd base rates'!E$120)\n+($M440*'fnd base rates'!E$122)\n+($N440*'fnd base rates'!E$123)\n+($O440*'fnd base rates'!E$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,5)))\n*$R440","v":3107867.5621112003},{"$f":"(($D440*'fnd base rates'!F$110)\n+($E440*'fnd base rates'!F$111)\n+($F440*'fnd base rates'!F$112)\n+($G440*'fnd base rates'!F$113)\n+($H440*'fnd base rates'!F$114)\n+($I440*'fnd base rates'!F$115)\n+($J440*'fnd base rates'!F$119)\n+($K440*'fnd base rates'!F$120)\n+($M440*'fnd base rates'!F$122)\n+($N440*'fnd base rates'!F$123)\n+($O440*'fnd base rates'!F$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,6)))\n*$R440","v":704822.81816015998},{"$f":"(($D440*'fnd base rates'!G$110)\n+($E440*'fnd base rates'!G$111)\n+($F440*'fnd base rates'!G$112)\n+($G440*'fnd base rates'!G$113)\n+($H440*'fnd base rates'!G$114)\n+($I440*'fnd base rates'!G$115)\n+($J440*'fnd base rates'!G$119)\n+($K440*'fnd base rates'!G$120)\n+($M440*'fnd base rates'!G$122)\n+($N440*'fnd base rates'!G$123)\n+($O440*'fnd base rates'!G$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,7)))\n*$R440","v":130287.56967811201},{"$f":"(($D440*'fnd base rates'!H$110)\n+($E440*'fnd base rates'!H$111)\n+($F440*'fnd base rates'!H$112)\n+($G440*'fnd base rates'!H$113)\n+($H440*'fnd base rates'!H$114)\n+($I440*'fnd base rates'!H$115)\n+($J440*'fnd base rates'!H$119)\n+($K440*'fnd base rates'!H$120)\n+($M440*'fnd base rates'!H$122)\n+($N440*'fnd base rates'!H$123)\n+($O440*'fnd base rates'!H$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,8)))","v":366388.13579200004},{"$f":"(($D440*'fnd base rates'!I$110)\n+($E440*'fnd base rates'!I$111)\n+($F440*'fnd base rates'!I$112)\n+($G440*'fnd base rates'!I$113)\n+($H440*'fnd base rates'!I$114)\n+($I440*'fnd base rates'!I$115)\n+($J440*'fnd base rates'!I$119)\n+($K440*'fnd base rates'!I$120)\n+($M440*'fnd base rates'!I$122)\n+($N440*'fnd base rates'!I$123)\n+($O440*'fnd base rates'!I$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,9)))\n*$R440","v":222798.23355999996},{"$f":"(($D440*'fnd base rates'!J$110)\n+($E440*'fnd base rates'!J$111)\n+($F440*'fnd base rates'!J$112)\n+($G440*'fnd base rates'!J$113)\n+($H440*'fnd base rates'!J$114)\n+($I440*'fnd base rates'!J$115)\n+($J440*'fnd base rates'!J$119)\n+($K440*'fnd base rates'!J$120)\n+($M440*'fnd base rates'!J$122)\n+($N440*'fnd base rates'!J$123)\n+($O440*'fnd base rates'!J$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,10)))\n*$R440","v":281867.28612000006},{"$f":"(($D440*'fnd base rates'!K$110)\n+($E440*'fnd base rates'!K$111)\n+($F440*'fnd base rates'!K$112)\n+($G440*'fnd base rates'!K$113)\n+($H440*'fnd base rates'!K$114)\n+($I440*'fnd base rates'!K$115)\n+($J440*'fnd base rates'!K$119)\n+($K440*'fnd base rates'!K$120)\n+($M440*'fnd base rates'!K$122)\n+($N440*'fnd base rates'!K$123)\n+($O440*'fnd base rates'!K$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,11)))\n*$R440","v":725690.49969494389},{"$f":"(($D440*'fnd base rates'!L$110)\n+($E440*'fnd base rates'!L$111)\n+($F440*'fnd base rates'!L$112)\n+($G440*'fnd base rates'!L$113)\n+($H440*'fnd base rates'!L$114)\n+($I440*'fnd base rates'!L$115)\n+($J440*'fnd base rates'!L$119)\n+($K440*'fnd base rates'!L$120)\n+($M440*'fnd base rates'!L$122)\n+($N440*'fnd base rates'!L$123)\n+($O440*'fnd base rates'!L$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,12)))","v":862359.51355503756},{"$f":"(($D440*'fnd base rates'!M$110)\n+($E440*'fnd base rates'!M$111)\n+($F440*'fnd base rates'!M$112)\n+($G440*'fnd base rates'!M$113)\n+($H440*'fnd base rates'!M$114)\n+($I440*'fnd base rates'!M$115)\n+($J440*'fnd base rates'!M$119)\n+($K440*'fnd base rates'!M$120)\n+($M440*'fnd base rates'!M$122)\n+($N440*'fnd base rates'!M$123)\n+($O440*'fnd base rates'!M$124)\n+($P440*VLOOKUP($S440+15,rate_basefnd,13)))","v":0},7303638.1734082224,null,470165165,"470","165","165",1,664,7303638.1734082224,10999,0,10999,null,null,null,null,null,10999,0,10999,69,10930,14,10916]
[470,470165176,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D441","v":0},{"$f":"'fnd enro'!E441","v":0},{"$f":"'fnd enro'!F441","v":42},{"$f":"'fnd enro'!G441","v":102},{"$f":"'fnd enro'!H441","v":50},{"$f":"'fnd enro'!I441","v":40},{"$f":"'fnd enro'!J441","v":0},{"$f":"'fnd enro'!K441","v":8.8686000000000007},{"$f":"'fnd enro'!L441","v":0},{"$f":"'fnd enro'!M441+'fnd enro'!N441","v":4},{"$f":"'fnd enro'!O441","v":0},{"$f":"'fnd enro'!P441","v":0},{"$f":"'fnd enro'!Q441+'fnd enro'!R441","v":59},{"$f":"'fnd enro'!T441","v":234},1.036,{"$f":"VALUE('fnd enro'!S441)","v":5},null,{"$f":"(($D441*'fnd base rates'!C$110)\n+($E441*'fnd base rates'!C$111)\n+($F441*'fnd base rates'!C$112)\n+($G441*'fnd base rates'!C$113)\n+($H441*'fnd base rates'!C$114)\n+($I441*'fnd base rates'!C$115)\n+($J441*'fnd base rates'!C$119)\n+($K441*'fnd base rates'!C$120)\n+($M441*'fnd base rates'!C$122)\n+($N441*'fnd base rates'!C$123)\n+($O441*'fnd base rates'!C$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,3)))\n*$R441","v":123493.41251060799},{"$f":"(($D441*'fnd base rates'!D$110)\n+($E441*'fnd base rates'!D$111)\n+($F441*'fnd base rates'!D$112)\n+($G441*'fnd base rates'!D$113)\n+($H441*'fnd base rates'!D$114)\n+($I441*'fnd base rates'!D$115)\n+($J441*'fnd base rates'!D$119)\n+($K441*'fnd base rates'!D$120)\n+($M441*'fnd base rates'!D$122)\n+($N441*'fnd base rates'!D$123)\n+($O441*'fnd base rates'!D$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,4)))\n*$R441","v":187672.01123999999},{"$f":"(($D441*'fnd base rates'!E$110)\n+($E441*'fnd base rates'!E$111)\n+($F441*'fnd base rates'!E$112)\n+($G441*'fnd base rates'!E$113)\n+($H441*'fnd base rates'!E$114)\n+($I441*'fnd base rates'!E$115)\n+($J441*'fnd base rates'!E$119)\n+($K441*'fnd base rates'!E$120)\n+($M441*'fnd base rates'!E$122)\n+($N441*'fnd base rates'!E$123)\n+($O441*'fnd base rates'!E$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,5)))\n*$R441","v":1043303.9206421999},{"$f":"(($D441*'fnd base rates'!F$110)\n+($E441*'fnd base rates'!F$111)\n+($F441*'fnd base rates'!F$112)\n+($G441*'fnd base rates'!F$113)\n+($H441*'fnd base rates'!F$114)\n+($I441*'fnd base rates'!F$115)\n+($J441*'fnd base rates'!F$119)\n+($K441*'fnd base rates'!F$120)\n+($M441*'fnd base rates'!F$122)\n+($N441*'fnd base rates'!F$123)\n+($O441*'fnd base rates'!F$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,6)))\n*$R441","v":253129.94330596001},{"$f":"(($D441*'fnd base rates'!G$110)\n+($E441*'fnd base rates'!G$111)\n+($F441*'fnd base rates'!G$112)\n+($G441*'fnd base rates'!G$113)\n+($H441*'fnd base rates'!G$114)\n+($I441*'fnd base rates'!G$115)\n+($J441*'fnd base rates'!G$119)\n+($K441*'fnd base rates'!G$120)\n+($M441*'fnd base rates'!G$122)\n+($N441*'fnd base rates'!G$123)\n+($O441*'fnd base rates'!G$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,7)))\n*$R441","v":43411.780573671997},{"$f":"(($D441*'fnd base rates'!H$110)\n+($E441*'fnd base rates'!H$111)\n+($F441*'fnd base rates'!H$112)\n+($G441*'fnd base rates'!H$113)\n+($H441*'fnd base rates'!H$114)\n+($I441*'fnd base rates'!H$115)\n+($J441*'fnd base rates'!H$119)\n+($K441*'fnd base rates'!H$120)\n+($M441*'fnd base rates'!H$122)\n+($N441*'fnd base rates'!H$123)\n+($O441*'fnd base rates'!H$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,8)))","v":126067.24725199999},{"$f":"(($D441*'fnd base rates'!I$110)\n+($E441*'fnd base rates'!I$111)\n+($F441*'fnd base rates'!I$112)\n+($G441*'fnd base rates'!I$113)\n+($H441*'fnd base rates'!I$114)\n+($I441*'fnd base rates'!I$115)\n+($J441*'fnd base rates'!I$119)\n+($K441*'fnd base rates'!I$120)\n+($M441*'fnd base rates'!I$122)\n+($N441*'fnd base rates'!I$123)\n+($O441*'fnd base rates'!I$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,9)))\n*$R441","v":74225.939760000008},{"$f":"(($D441*'fnd base rates'!J$110)\n+($E441*'fnd base rates'!J$111)\n+($F441*'fnd base rates'!J$112)\n+($G441*'fnd base rates'!J$113)\n+($H441*'fnd base rates'!J$114)\n+($I441*'fnd base rates'!J$115)\n+($J441*'fnd base rates'!J$119)\n+($K441*'fnd base rates'!J$120)\n+($M441*'fnd base rates'!J$122)\n+($N441*'fnd base rates'!J$123)\n+($O441*'fnd base rates'!J$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,10)))\n*$R441","v":84663.784800000009},{"$f":"(($D441*'fnd base rates'!K$110)\n+($E441*'fnd base rates'!K$111)\n+($F441*'fnd base rates'!K$112)\n+($G441*'fnd base rates'!K$113)\n+($H441*'fnd base rates'!K$114)\n+($I441*'fnd base rates'!K$115)\n+($J441*'fnd base rates'!K$119)\n+($K441*'fnd base rates'!K$120)\n+($M441*'fnd base rates'!K$122)\n+($N441*'fnd base rates'!K$123)\n+($O441*'fnd base rates'!K$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,11)))\n*$R441","v":253218.88490466398},{"$f":"(($D441*'fnd base rates'!L$110)\n+($E441*'fnd base rates'!L$111)\n+($F441*'fnd base rates'!L$112)\n+($G441*'fnd base rates'!L$113)\n+($H441*'fnd base rates'!L$114)\n+($I441*'fnd base rates'!L$115)\n+($J441*'fnd base rates'!L$119)\n+($K441*'fnd base rates'!L$120)\n+($M441*'fnd base rates'!L$122)\n+($N441*'fnd base rates'!L$123)\n+($O441*'fnd base rates'!L$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,12)))","v":296205.72813390929},{"$f":"(($D441*'fnd base rates'!M$110)\n+($E441*'fnd base rates'!M$111)\n+($F441*'fnd base rates'!M$112)\n+($G441*'fnd base rates'!M$113)\n+($H441*'fnd base rates'!M$114)\n+($I441*'fnd base rates'!M$115)\n+($J441*'fnd base rates'!M$119)\n+($K441*'fnd base rates'!M$120)\n+($M441*'fnd base rates'!M$122)\n+($N441*'fnd base rates'!M$123)\n+($O441*'fnd base rates'!M$124)\n+($P441*VLOOKUP($S441+15,rate_basefnd,13)))","v":0},2485392.6531230132,null,470165176,"470","165","176",1,234,2485392.6531230132,10621,0,10621,null,null,null,null,null,10621,0,10621,-1,10622,14,10608]
[470,470165177,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D442","v":0},{"$f":"'fnd enro'!E442","v":0},{"$f":"'fnd enro'!F442","v":0},{"$f":"'fnd enro'!G442","v":1},{"$f":"'fnd enro'!H442","v":0},{"$f":"'fnd enro'!I442","v":0},{"$f":"'fnd enro'!J442","v":0},{"$f":"'fnd enro'!K442","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L442","v":0},{"$f":"'fnd enro'!M442+'fnd enro'!N442","v":0},{"$f":"'fnd enro'!O442","v":0},{"$f":"'fnd enro'!P442","v":0},{"$f":"'fnd enro'!Q442+'fnd enro'!R442","v":0},{"$f":"'fnd enro'!T442","v":1},1.036,{"$f":"VALUE('fnd enro'!S442)","v":1},null,{"$f":"(($D442*'fnd base rates'!C$110)\n+($E442*'fnd base rates'!C$111)\n+($F442*'fnd base rates'!C$112)\n+($G442*'fnd base rates'!C$113)\n+($H442*'fnd base rates'!C$114)\n+($I442*'fnd base rates'!C$115)\n+($J442*'fnd base rates'!C$119)\n+($K442*'fnd base rates'!C$120)\n+($M442*'fnd base rates'!C$122)\n+($N442*'fnd base rates'!C$123)\n+($O442*'fnd base rates'!C$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,3)))\n*$R442","v":512.24889671200003},{"$f":"(($D442*'fnd base rates'!D$110)\n+($E442*'fnd base rates'!D$111)\n+($F442*'fnd base rates'!D$112)\n+($G442*'fnd base rates'!D$113)\n+($H442*'fnd base rates'!D$114)\n+($I442*'fnd base rates'!D$115)\n+($J442*'fnd base rates'!D$119)\n+($K442*'fnd base rates'!D$120)\n+($M442*'fnd base rates'!D$122)\n+($N442*'fnd base rates'!D$123)\n+($O442*'fnd base rates'!D$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,4)))\n*$R442","v":733.34296000000006},{"$f":"(($D442*'fnd base rates'!E$110)\n+($E442*'fnd base rates'!E$111)\n+($F442*'fnd base rates'!E$112)\n+($G442*'fnd base rates'!E$113)\n+($H442*'fnd base rates'!E$114)\n+($I442*'fnd base rates'!E$115)\n+($J442*'fnd base rates'!E$119)\n+($K442*'fnd base rates'!E$120)\n+($M442*'fnd base rates'!E$122)\n+($N442*'fnd base rates'!E$123)\n+($O442*'fnd base rates'!E$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,5)))\n*$R442","v":3713.0301383000001},{"$f":"(($D442*'fnd base rates'!F$110)\n+($E442*'fnd base rates'!F$111)\n+($F442*'fnd base rates'!F$112)\n+($G442*'fnd base rates'!F$113)\n+($H442*'fnd base rates'!F$114)\n+($I442*'fnd base rates'!F$115)\n+($J442*'fnd base rates'!F$119)\n+($K442*'fnd base rates'!F$120)\n+($M442*'fnd base rates'!F$122)\n+($N442*'fnd base rates'!F$123)\n+($O442*'fnd base rates'!F$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,6)))\n*$R442","v":1189.6625399400002},{"$f":"(($D442*'fnd base rates'!G$110)\n+($E442*'fnd base rates'!G$111)\n+($F442*'fnd base rates'!G$112)\n+($G442*'fnd base rates'!G$113)\n+($H442*'fnd base rates'!G$114)\n+($I442*'fnd base rates'!G$115)\n+($J442*'fnd base rates'!G$119)\n+($K442*'fnd base rates'!G$120)\n+($M442*'fnd base rates'!G$122)\n+($N442*'fnd base rates'!G$123)\n+($O442*'fnd base rates'!G$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,7)))\n*$R442","v":149.96991270800001},{"$f":"(($D442*'fnd base rates'!H$110)\n+($E442*'fnd base rates'!H$111)\n+($F442*'fnd base rates'!H$112)\n+($G442*'fnd base rates'!H$113)\n+($H442*'fnd base rates'!H$114)\n+($I442*'fnd base rates'!H$115)\n+($J442*'fnd base rates'!H$119)\n+($K442*'fnd base rates'!H$120)\n+($M442*'fnd base rates'!H$122)\n+($N442*'fnd base rates'!H$123)\n+($O442*'fnd base rates'!H$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D442*'fnd base rates'!I$110)\n+($E442*'fnd base rates'!I$111)\n+($F442*'fnd base rates'!I$112)\n+($G442*'fnd base rates'!I$113)\n+($H442*'fnd base rates'!I$114)\n+($I442*'fnd base rates'!I$115)\n+($J442*'fnd base rates'!I$119)\n+($K442*'fnd base rates'!I$120)\n+($M442*'fnd base rates'!I$122)\n+($N442*'fnd base rates'!I$123)\n+($O442*'fnd base rates'!I$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,9)))\n*$R442","v":244.69284000000002},{"$f":"(($D442*'fnd base rates'!J$110)\n+($E442*'fnd base rates'!J$111)\n+($F442*'fnd base rates'!J$112)\n+($G442*'fnd base rates'!J$113)\n+($H442*'fnd base rates'!J$114)\n+($I442*'fnd base rates'!J$115)\n+($J442*'fnd base rates'!J$119)\n+($K442*'fnd base rates'!J$120)\n+($M442*'fnd base rates'!J$122)\n+($N442*'fnd base rates'!J$123)\n+($O442*'fnd base rates'!J$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,10)))\n*$R442","v":146.00348000000002},{"$f":"(($D442*'fnd base rates'!K$110)\n+($E442*'fnd base rates'!K$111)\n+($F442*'fnd base rates'!K$112)\n+($G442*'fnd base rates'!K$113)\n+($H442*'fnd base rates'!K$114)\n+($I442*'fnd base rates'!K$115)\n+($J442*'fnd base rates'!K$119)\n+($K442*'fnd base rates'!K$120)\n+($M442*'fnd base rates'!K$122)\n+($N442*'fnd base rates'!K$123)\n+($O442*'fnd base rates'!K$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,11)))\n*$R442","v":1052.3877183960001},{"$f":"(($D442*'fnd base rates'!L$110)\n+($E442*'fnd base rates'!L$111)\n+($F442*'fnd base rates'!L$112)\n+($G442*'fnd base rates'!L$113)\n+($H442*'fnd base rates'!L$114)\n+($I442*'fnd base rates'!L$115)\n+($J442*'fnd base rates'!L$119)\n+($K442*'fnd base rates'!L$120)\n+($M442*'fnd base rates'!L$122)\n+($N442*'fnd base rates'!L$123)\n+($O442*'fnd base rates'!L$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D442*'fnd base rates'!M$110)\n+($E442*'fnd base rates'!M$111)\n+($F442*'fnd base rates'!M$112)\n+($G442*'fnd base rates'!M$113)\n+($H442*'fnd base rates'!M$114)\n+($I442*'fnd base rates'!M$115)\n+($J442*'fnd base rates'!M$119)\n+($K442*'fnd base rates'!M$120)\n+($M442*'fnd base rates'!M$122)\n+($N442*'fnd base rates'!M$123)\n+($O442*'fnd base rates'!M$124)\n+($P442*VLOOKUP($S442+15,rate_basefnd,13)))","v":0},9392.0525430596099,null,470165177,"470","165","177",1,1,9392.0525430596099,9392,0,9392,null,null,null,null,null,9392,0,9392,-1,9393,12,9381]
[470,470165178,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D443","v":0},{"$f":"'fnd enro'!E443","v":0},{"$f":"'fnd enro'!F443","v":25},{"$f":"'fnd enro'!G443","v":74},{"$f":"'fnd enro'!H443","v":54},{"$f":"'fnd enro'!I443","v":63},{"$f":"'fnd enro'!J443","v":0},{"$f":"'fnd enro'!K443","v":8.1864000000000008},{"$f":"'fnd enro'!L443","v":0},{"$f":"'fnd enro'!M443+'fnd enro'!N443","v":3},{"$f":"'fnd enro'!O443","v":1},{"$f":"'fnd enro'!P443","v":0},{"$f":"'fnd enro'!Q443+'fnd enro'!R443","v":20},{"$f":"'fnd enro'!T443","v":216},1.036,{"$f":"VALUE('fnd enro'!S443)","v":2},null,{"$f":"(($D443*'fnd base rates'!C$110)\n+($E443*'fnd base rates'!C$111)\n+($F443*'fnd base rates'!C$112)\n+($G443*'fnd base rates'!C$113)\n+($H443*'fnd base rates'!C$114)\n+($I443*'fnd base rates'!C$115)\n+($J443*'fnd base rates'!C$119)\n+($K443*'fnd base rates'!C$120)\n+($M443*'fnd base rates'!C$122)\n+($N443*'fnd base rates'!C$123)\n+($O443*'fnd base rates'!C$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,3)))\n*$R443","v":112091.49968979201},{"$f":"(($D443*'fnd base rates'!D$110)\n+($E443*'fnd base rates'!D$111)\n+($F443*'fnd base rates'!D$112)\n+($G443*'fnd base rates'!D$113)\n+($H443*'fnd base rates'!D$114)\n+($I443*'fnd base rates'!D$115)\n+($J443*'fnd base rates'!D$119)\n+($K443*'fnd base rates'!D$120)\n+($M443*'fnd base rates'!D$122)\n+($N443*'fnd base rates'!D$123)\n+($O443*'fnd base rates'!D$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,4)))\n*$R443","v":164123.08892000001},{"$f":"(($D443*'fnd base rates'!E$110)\n+($E443*'fnd base rates'!E$111)\n+($F443*'fnd base rates'!E$112)\n+($G443*'fnd base rates'!E$113)\n+($H443*'fnd base rates'!E$114)\n+($I443*'fnd base rates'!E$115)\n+($J443*'fnd base rates'!E$119)\n+($K443*'fnd base rates'!E$120)\n+($M443*'fnd base rates'!E$122)\n+($N443*'fnd base rates'!E$123)\n+($O443*'fnd base rates'!E$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,5)))\n*$R443","v":896556.04703280004},{"$f":"(($D443*'fnd base rates'!F$110)\n+($E443*'fnd base rates'!F$111)\n+($F443*'fnd base rates'!F$112)\n+($G443*'fnd base rates'!F$113)\n+($H443*'fnd base rates'!F$114)\n+($I443*'fnd base rates'!F$115)\n+($J443*'fnd base rates'!F$119)\n+($K443*'fnd base rates'!F$120)\n+($M443*'fnd base rates'!F$122)\n+($N443*'fnd base rates'!F$123)\n+($O443*'fnd base rates'!F$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,6)))\n*$R443","v":222808.28238704},{"$f":"(($D443*'fnd base rates'!G$110)\n+($E443*'fnd base rates'!G$111)\n+($F443*'fnd base rates'!G$112)\n+($G443*'fnd base rates'!G$113)\n+($H443*'fnd base rates'!G$114)\n+($I443*'fnd base rates'!G$115)\n+($J443*'fnd base rates'!G$119)\n+($K443*'fnd base rates'!G$120)\n+($M443*'fnd base rates'!G$122)\n+($N443*'fnd base rates'!G$123)\n+($O443*'fnd base rates'!G$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,7)))\n*$R443","v":36011.337464928001},{"$f":"(($D443*'fnd base rates'!H$110)\n+($E443*'fnd base rates'!H$111)\n+($F443*'fnd base rates'!H$112)\n+($G443*'fnd base rates'!H$113)\n+($H443*'fnd base rates'!H$114)\n+($I443*'fnd base rates'!H$115)\n+($J443*'fnd base rates'!H$119)\n+($K443*'fnd base rates'!H$120)\n+($M443*'fnd base rates'!H$122)\n+($N443*'fnd base rates'!H$123)\n+($O443*'fnd base rates'!H$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,8)))","v":123117.322848},{"$f":"(($D443*'fnd base rates'!I$110)\n+($E443*'fnd base rates'!I$111)\n+($F443*'fnd base rates'!I$112)\n+($G443*'fnd base rates'!I$113)\n+($H443*'fnd base rates'!I$114)\n+($I443*'fnd base rates'!I$115)\n+($J443*'fnd base rates'!I$119)\n+($K443*'fnd base rates'!I$120)\n+($M443*'fnd base rates'!I$122)\n+($N443*'fnd base rates'!I$123)\n+($O443*'fnd base rates'!I$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,9)))\n*$R443","v":69817.189960000003},{"$f":"(($D443*'fnd base rates'!J$110)\n+($E443*'fnd base rates'!J$111)\n+($F443*'fnd base rates'!J$112)\n+($G443*'fnd base rates'!J$113)\n+($H443*'fnd base rates'!J$114)\n+($I443*'fnd base rates'!J$115)\n+($J443*'fnd base rates'!J$119)\n+($K443*'fnd base rates'!J$120)\n+($M443*'fnd base rates'!J$122)\n+($N443*'fnd base rates'!J$123)\n+($O443*'fnd base rates'!J$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,10)))\n*$R443","v":71252.298600000009},{"$f":"(($D443*'fnd base rates'!K$110)\n+($E443*'fnd base rates'!K$111)\n+($F443*'fnd base rates'!K$112)\n+($G443*'fnd base rates'!K$113)\n+($H443*'fnd base rates'!K$114)\n+($I443*'fnd base rates'!K$115)\n+($J443*'fnd base rates'!K$119)\n+($K443*'fnd base rates'!K$120)\n+($M443*'fnd base rates'!K$122)\n+($N443*'fnd base rates'!K$123)\n+($O443*'fnd base rates'!K$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,11)))\n*$R443","v":235702.208613536},{"$f":"(($D443*'fnd base rates'!L$110)\n+($E443*'fnd base rates'!L$111)\n+($F443*'fnd base rates'!L$112)\n+($G443*'fnd base rates'!L$113)\n+($H443*'fnd base rates'!L$114)\n+($I443*'fnd base rates'!L$115)\n+($J443*'fnd base rates'!L$119)\n+($K443*'fnd base rates'!L$120)\n+($M443*'fnd base rates'!L$122)\n+($N443*'fnd base rates'!L$123)\n+($O443*'fnd base rates'!L$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,12)))","v":257924.93812213265},{"$f":"(($D443*'fnd base rates'!M$110)\n+($E443*'fnd base rates'!M$111)\n+($F443*'fnd base rates'!M$112)\n+($G443*'fnd base rates'!M$113)\n+($H443*'fnd base rates'!M$114)\n+($I443*'fnd base rates'!M$115)\n+($J443*'fnd base rates'!M$119)\n+($K443*'fnd base rates'!M$120)\n+($M443*'fnd base rates'!M$122)\n+($N443*'fnd base rates'!M$123)\n+($O443*'fnd base rates'!M$124)\n+($P443*VLOOKUP($S443+15,rate_basefnd,13)))","v":0},2189404.2136382293,null,470165178,"470","165","178",1,216,2189404.2136382293,10136,0,10136,null,null,null,null,null,10136,0,10136,-2,10138,23,10115]
[470,470165229,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D444","v":0},{"$f":"'fnd enro'!E444","v":0},{"$f":"'fnd enro'!F444","v":0},{"$f":"'fnd enro'!G444","v":1},{"$f":"'fnd enro'!H444","v":1},{"$f":"'fnd enro'!I444","v":6},{"$f":"'fnd enro'!J444","v":0},{"$f":"'fnd enro'!K444","v":0.30320000000000003},{"$f":"'fnd enro'!L444","v":0},{"$f":"'fnd enro'!M444+'fnd enro'!N444","v":0},{"$f":"'fnd enro'!O444","v":0},{"$f":"'fnd enro'!P444","v":0},{"$f":"'fnd enro'!Q444+'fnd enro'!R444","v":0},{"$f":"'fnd enro'!T444","v":8},1.036,{"$f":"VALUE('fnd enro'!S444)","v":1},null,{"$f":"(($D444*'fnd base rates'!C$110)\n+($E444*'fnd base rates'!C$111)\n+($F444*'fnd base rates'!C$112)\n+($G444*'fnd base rates'!C$113)\n+($H444*'fnd base rates'!C$114)\n+($I444*'fnd base rates'!C$115)\n+($J444*'fnd base rates'!C$119)\n+($K444*'fnd base rates'!C$120)\n+($M444*'fnd base rates'!C$122)\n+($N444*'fnd base rates'!C$123)\n+($O444*'fnd base rates'!C$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,3)))\n*$R444","v":4097.9911736960003},{"$f":"(($D444*'fnd base rates'!D$110)\n+($E444*'fnd base rates'!D$111)\n+($F444*'fnd base rates'!D$112)\n+($G444*'fnd base rates'!D$113)\n+($H444*'fnd base rates'!D$114)\n+($I444*'fnd base rates'!D$115)\n+($J444*'fnd base rates'!D$119)\n+($K444*'fnd base rates'!D$120)\n+($M444*'fnd base rates'!D$122)\n+($N444*'fnd base rates'!D$123)\n+($O444*'fnd base rates'!D$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,4)))\n*$R444","v":5866.7436800000005},{"$f":"(($D444*'fnd base rates'!E$110)\n+($E444*'fnd base rates'!E$111)\n+($F444*'fnd base rates'!E$112)\n+($G444*'fnd base rates'!E$113)\n+($H444*'fnd base rates'!E$114)\n+($I444*'fnd base rates'!E$115)\n+($J444*'fnd base rates'!E$119)\n+($K444*'fnd base rates'!E$120)\n+($M444*'fnd base rates'!E$122)\n+($N444*'fnd base rates'!E$123)\n+($O444*'fnd base rates'!E$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,5)))\n*$R444","v":35234.668106400008},{"$f":"(($D444*'fnd base rates'!F$110)\n+($E444*'fnd base rates'!F$111)\n+($F444*'fnd base rates'!F$112)\n+($G444*'fnd base rates'!F$113)\n+($H444*'fnd base rates'!F$114)\n+($I444*'fnd base rates'!F$115)\n+($J444*'fnd base rates'!F$119)\n+($K444*'fnd base rates'!F$120)\n+($M444*'fnd base rates'!F$122)\n+($N444*'fnd base rates'!F$123)\n+($O444*'fnd base rates'!F$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,6)))\n*$R444","v":7202.0889595200006},{"$f":"(($D444*'fnd base rates'!G$110)\n+($E444*'fnd base rates'!G$111)\n+($F444*'fnd base rates'!G$112)\n+($G444*'fnd base rates'!G$113)\n+($H444*'fnd base rates'!G$114)\n+($I444*'fnd base rates'!G$115)\n+($J444*'fnd base rates'!G$119)\n+($K444*'fnd base rates'!G$120)\n+($M444*'fnd base rates'!G$122)\n+($N444*'fnd base rates'!G$123)\n+($O444*'fnd base rates'!G$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,7)))\n*$R444","v":1251.7872216640001},{"$f":"(($D444*'fnd base rates'!H$110)\n+($E444*'fnd base rates'!H$111)\n+($F444*'fnd base rates'!H$112)\n+($G444*'fnd base rates'!H$113)\n+($H444*'fnd base rates'!H$114)\n+($I444*'fnd base rates'!H$115)\n+($J444*'fnd base rates'!H$119)\n+($K444*'fnd base rates'!H$120)\n+($M444*'fnd base rates'!H$122)\n+($N444*'fnd base rates'!H$123)\n+($O444*'fnd base rates'!H$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,8)))","v":5563.4086239999988},{"$f":"(($D444*'fnd base rates'!I$110)\n+($E444*'fnd base rates'!I$111)\n+($F444*'fnd base rates'!I$112)\n+($G444*'fnd base rates'!I$113)\n+($H444*'fnd base rates'!I$114)\n+($I444*'fnd base rates'!I$115)\n+($J444*'fnd base rates'!I$119)\n+($K444*'fnd base rates'!I$120)\n+($M444*'fnd base rates'!I$122)\n+($N444*'fnd base rates'!I$123)\n+($O444*'fnd base rates'!I$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,9)))\n*$R444","v":3020.0539599999997},{"$f":"(($D444*'fnd base rates'!J$110)\n+($E444*'fnd base rates'!J$111)\n+($F444*'fnd base rates'!J$112)\n+($G444*'fnd base rates'!J$113)\n+($H444*'fnd base rates'!J$114)\n+($I444*'fnd base rates'!J$115)\n+($J444*'fnd base rates'!J$119)\n+($K444*'fnd base rates'!J$120)\n+($M444*'fnd base rates'!J$122)\n+($N444*'fnd base rates'!J$123)\n+($O444*'fnd base rates'!J$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,10)))\n*$R444","v":3684.2646400000003},{"$f":"(($D444*'fnd base rates'!K$110)\n+($E444*'fnd base rates'!K$111)\n+($F444*'fnd base rates'!K$112)\n+($G444*'fnd base rates'!K$113)\n+($H444*'fnd base rates'!K$114)\n+($I444*'fnd base rates'!K$115)\n+($J444*'fnd base rates'!K$119)\n+($K444*'fnd base rates'!K$120)\n+($M444*'fnd base rates'!K$122)\n+($N444*'fnd base rates'!K$123)\n+($O444*'fnd base rates'!K$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,11)))\n*$R444","v":8784.4057071679999},{"$f":"(($D444*'fnd base rates'!L$110)\n+($E444*'fnd base rates'!L$111)\n+($F444*'fnd base rates'!L$112)\n+($G444*'fnd base rates'!L$113)\n+($H444*'fnd base rates'!L$114)\n+($I444*'fnd base rates'!L$115)\n+($J444*'fnd base rates'!L$119)\n+($K444*'fnd base rates'!L$120)\n+($M444*'fnd base rates'!L$122)\n+($N444*'fnd base rates'!L$123)\n+($O444*'fnd base rates'!L$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,12)))","v":8938.9400742215894},{"$f":"(($D444*'fnd base rates'!M$110)\n+($E444*'fnd base rates'!M$111)\n+($F444*'fnd base rates'!M$112)\n+($G444*'fnd base rates'!M$113)\n+($H444*'fnd base rates'!M$114)\n+($I444*'fnd base rates'!M$115)\n+($J444*'fnd base rates'!M$119)\n+($K444*'fnd base rates'!M$120)\n+($M444*'fnd base rates'!M$122)\n+($N444*'fnd base rates'!M$123)\n+($O444*'fnd base rates'!M$124)\n+($P444*VLOOKUP($S444+15,rate_basefnd,13)))","v":0},83644.352146669597,null,470165229,"470","165","229",1,8,83644.352146669597,10456,0,10456,null,null,null,null,null,10456,0,10456,-1,10457,13,10444]
[470,470165246,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D445","v":0},{"$f":"'fnd enro'!E445","v":0},{"$f":"'fnd enro'!F445","v":0},{"$f":"'fnd enro'!G445","v":1},{"$f":"'fnd enro'!H445","v":0},{"$f":"'fnd enro'!I445","v":0},{"$f":"'fnd enro'!J445","v":0},{"$f":"'fnd enro'!K445","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L445","v":0},{"$f":"'fnd enro'!M445+'fnd enro'!N445","v":0},{"$f":"'fnd enro'!O445","v":0},{"$f":"'fnd enro'!P445","v":0},{"$f":"'fnd enro'!Q445+'fnd enro'!R445","v":1},{"$f":"'fnd enro'!T445","v":1},1.036,{"$f":"VALUE('fnd enro'!S445)","v":10},null,{"$f":"(($D445*'fnd base rates'!C$110)\n+($E445*'fnd base rates'!C$111)\n+($F445*'fnd base rates'!C$112)\n+($G445*'fnd base rates'!C$113)\n+($H445*'fnd base rates'!C$114)\n+($I445*'fnd base rates'!C$115)\n+($J445*'fnd base rates'!C$119)\n+($K445*'fnd base rates'!C$120)\n+($M445*'fnd base rates'!C$122)\n+($N445*'fnd base rates'!C$123)\n+($O445*'fnd base rates'!C$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,3)))\n*$R445","v":576.79169671199998},{"$f":"(($D445*'fnd base rates'!D$110)\n+($E445*'fnd base rates'!D$111)\n+($F445*'fnd base rates'!D$112)\n+($G445*'fnd base rates'!D$113)\n+($H445*'fnd base rates'!D$114)\n+($I445*'fnd base rates'!D$115)\n+($J445*'fnd base rates'!D$119)\n+($K445*'fnd base rates'!D$120)\n+($M445*'fnd base rates'!D$122)\n+($N445*'fnd base rates'!D$123)\n+($O445*'fnd base rates'!D$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,4)))\n*$R445","v":1039.1597999999999},{"$f":"(($D445*'fnd base rates'!E$110)\n+($E445*'fnd base rates'!E$111)\n+($F445*'fnd base rates'!E$112)\n+($G445*'fnd base rates'!E$113)\n+($H445*'fnd base rates'!E$114)\n+($I445*'fnd base rates'!E$115)\n+($J445*'fnd base rates'!E$119)\n+($K445*'fnd base rates'!E$120)\n+($M445*'fnd base rates'!E$122)\n+($N445*'fnd base rates'!E$123)\n+($O445*'fnd base rates'!E$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,5)))\n*$R445","v":6698.3884583000008},{"$f":"(($D445*'fnd base rates'!F$110)\n+($E445*'fnd base rates'!F$111)\n+($F445*'fnd base rates'!F$112)\n+($G445*'fnd base rates'!F$113)\n+($H445*'fnd base rates'!F$114)\n+($I445*'fnd base rates'!F$115)\n+($J445*'fnd base rates'!F$119)\n+($K445*'fnd base rates'!F$120)\n+($M445*'fnd base rates'!F$122)\n+($N445*'fnd base rates'!F$123)\n+($O445*'fnd base rates'!F$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,6)))\n*$R445","v":1189.6625399400002},{"$f":"(($D445*'fnd base rates'!G$110)\n+($E445*'fnd base rates'!G$111)\n+($F445*'fnd base rates'!G$112)\n+($G445*'fnd base rates'!G$113)\n+($H445*'fnd base rates'!G$114)\n+($I445*'fnd base rates'!G$115)\n+($J445*'fnd base rates'!G$119)\n+($K445*'fnd base rates'!G$120)\n+($M445*'fnd base rates'!G$122)\n+($N445*'fnd base rates'!G$123)\n+($O445*'fnd base rates'!G$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,7)))\n*$R445","v":294.802712708},{"$f":"(($D445*'fnd base rates'!H$110)\n+($E445*'fnd base rates'!H$111)\n+($F445*'fnd base rates'!H$112)\n+($G445*'fnd base rates'!H$113)\n+($H445*'fnd base rates'!H$114)\n+($I445*'fnd base rates'!H$115)\n+($J445*'fnd base rates'!H$119)\n+($K445*'fnd base rates'!H$120)\n+($M445*'fnd base rates'!H$122)\n+($N445*'fnd base rates'!H$123)\n+($O445*'fnd base rates'!H$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D445*'fnd base rates'!I$110)\n+($E445*'fnd base rates'!I$111)\n+($F445*'fnd base rates'!I$112)\n+($G445*'fnd base rates'!I$113)\n+($H445*'fnd base rates'!I$114)\n+($I445*'fnd base rates'!I$115)\n+($J445*'fnd base rates'!I$119)\n+($K445*'fnd base rates'!I$120)\n+($M445*'fnd base rates'!I$122)\n+($N445*'fnd base rates'!I$123)\n+($O445*'fnd base rates'!I$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,9)))\n*$R445","v":365.58368000000002},{"$f":"(($D445*'fnd base rates'!J$110)\n+($E445*'fnd base rates'!J$111)\n+($F445*'fnd base rates'!J$112)\n+($G445*'fnd base rates'!J$113)\n+($H445*'fnd base rates'!J$114)\n+($I445*'fnd base rates'!J$115)\n+($J445*'fnd base rates'!J$119)\n+($K445*'fnd base rates'!J$120)\n+($M445*'fnd base rates'!J$122)\n+($N445*'fnd base rates'!J$123)\n+($O445*'fnd base rates'!J$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,10)))\n*$R445","v":774.16136000000006},{"$f":"(($D445*'fnd base rates'!K$110)\n+($E445*'fnd base rates'!K$111)\n+($F445*'fnd base rates'!K$112)\n+($G445*'fnd base rates'!K$113)\n+($H445*'fnd base rates'!K$114)\n+($I445*'fnd base rates'!K$115)\n+($J445*'fnd base rates'!K$119)\n+($K445*'fnd base rates'!K$120)\n+($M445*'fnd base rates'!K$122)\n+($N445*'fnd base rates'!K$123)\n+($O445*'fnd base rates'!K$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,11)))\n*$R445","v":1052.3877183960001},{"$f":"(($D445*'fnd base rates'!L$110)\n+($E445*'fnd base rates'!L$111)\n+($F445*'fnd base rates'!L$112)\n+($G445*'fnd base rates'!L$113)\n+($H445*'fnd base rates'!L$114)\n+($I445*'fnd base rates'!L$115)\n+($J445*'fnd base rates'!L$119)\n+($K445*'fnd base rates'!L$120)\n+($M445*'fnd base rates'!L$122)\n+($N445*'fnd base rates'!L$123)\n+($O445*'fnd base rates'!L$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D445*'fnd base rates'!M$110)\n+($E445*'fnd base rates'!M$111)\n+($F445*'fnd base rates'!M$112)\n+($G445*'fnd base rates'!M$113)\n+($H445*'fnd base rates'!M$114)\n+($I445*'fnd base rates'!M$115)\n+($J445*'fnd base rates'!M$119)\n+($K445*'fnd base rates'!M$120)\n+($M445*'fnd base rates'!M$122)\n+($N445*'fnd base rates'!M$123)\n+($O445*'fnd base rates'!M$124)\n+($P445*VLOOKUP($S445+15,rate_basefnd,13)))","v":0},14129.212023059612,null,470165246,"470","165","246",1,1,14129.212023059612,14129,0,14129,null,null,null,null,null,14129,0,14129,393,13736,24,13712]
[470,470165248,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D446","v":0},{"$f":"'fnd enro'!E446","v":0},{"$f":"'fnd enro'!F446","v":1},{"$f":"'fnd enro'!G446","v":9},{"$f":"'fnd enro'!H446","v":6},{"$f":"'fnd enro'!I446","v":7},{"$f":"'fnd enro'!J446","v":0},{"$f":"'fnd enro'!K446","v":0.87170000000000003},{"$f":"'fnd enro'!L446","v":0},{"$f":"'fnd enro'!M446+'fnd enro'!N446","v":0},{"$f":"'fnd enro'!O446","v":0},{"$f":"'fnd enro'!P446","v":0},{"$f":"'fnd enro'!Q446+'fnd enro'!R446","v":4},{"$f":"'fnd enro'!T446","v":23},1.036,{"$f":"VALUE('fnd enro'!S446)","v":4},null,{"$f":"(($D446*'fnd base rates'!C$110)\n+($E446*'fnd base rates'!C$111)\n+($F446*'fnd base rates'!C$112)\n+($G446*'fnd base rates'!C$113)\n+($H446*'fnd base rates'!C$114)\n+($I446*'fnd base rates'!C$115)\n+($J446*'fnd base rates'!C$119)\n+($K446*'fnd base rates'!C$120)\n+($M446*'fnd base rates'!C$122)\n+($N446*'fnd base rates'!C$123)\n+($O446*'fnd base rates'!C$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,3)))\n*$R446","v":11999.989104376002},{"$f":"(($D446*'fnd base rates'!D$110)\n+($E446*'fnd base rates'!D$111)\n+($F446*'fnd base rates'!D$112)\n+($G446*'fnd base rates'!D$113)\n+($H446*'fnd base rates'!D$114)\n+($I446*'fnd base rates'!D$115)\n+($J446*'fnd base rates'!D$119)\n+($K446*'fnd base rates'!D$120)\n+($M446*'fnd base rates'!D$122)\n+($N446*'fnd base rates'!D$123)\n+($O446*'fnd base rates'!D$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,4)))\n*$R446","v":17900.98184},{"$f":"(($D446*'fnd base rates'!E$110)\n+($E446*'fnd base rates'!E$111)\n+($F446*'fnd base rates'!E$112)\n+($G446*'fnd base rates'!E$113)\n+($H446*'fnd base rates'!E$114)\n+($I446*'fnd base rates'!E$115)\n+($J446*'fnd base rates'!E$119)\n+($K446*'fnd base rates'!E$120)\n+($M446*'fnd base rates'!E$122)\n+($N446*'fnd base rates'!E$123)\n+($O446*'fnd base rates'!E$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,5)))\n*$R446","v":99996.601660899993},{"$f":"(($D446*'fnd base rates'!F$110)\n+($E446*'fnd base rates'!F$111)\n+($F446*'fnd base rates'!F$112)\n+($G446*'fnd base rates'!F$113)\n+($H446*'fnd base rates'!F$114)\n+($I446*'fnd base rates'!F$115)\n+($J446*'fnd base rates'!F$119)\n+($K446*'fnd base rates'!F$120)\n+($M446*'fnd base rates'!F$122)\n+($N446*'fnd base rates'!F$123)\n+($O446*'fnd base rates'!F$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,6)))\n*$R446","v":23493.348218620002},{"$f":"(($D446*'fnd base rates'!G$110)\n+($E446*'fnd base rates'!G$111)\n+($F446*'fnd base rates'!G$112)\n+($G446*'fnd base rates'!G$113)\n+($H446*'fnd base rates'!G$114)\n+($I446*'fnd base rates'!G$115)\n+($J446*'fnd base rates'!G$119)\n+($K446*'fnd base rates'!G$120)\n+($M446*'fnd base rates'!G$122)\n+($N446*'fnd base rates'!G$123)\n+($O446*'fnd base rates'!G$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,7)))\n*$R446","v":4053.8036322840003},{"$f":"(($D446*'fnd base rates'!H$110)\n+($E446*'fnd base rates'!H$111)\n+($F446*'fnd base rates'!H$112)\n+($G446*'fnd base rates'!H$113)\n+($H446*'fnd base rates'!H$114)\n+($I446*'fnd base rates'!H$115)\n+($J446*'fnd base rates'!H$119)\n+($K446*'fnd base rates'!H$120)\n+($M446*'fnd base rates'!H$122)\n+($N446*'fnd base rates'!H$123)\n+($O446*'fnd base rates'!H$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,8)))","v":13178.112293999999},{"$f":"(($D446*'fnd base rates'!I$110)\n+($E446*'fnd base rates'!I$111)\n+($F446*'fnd base rates'!I$112)\n+($G446*'fnd base rates'!I$113)\n+($H446*'fnd base rates'!I$114)\n+($I446*'fnd base rates'!I$115)\n+($J446*'fnd base rates'!I$119)\n+($K446*'fnd base rates'!I$120)\n+($M446*'fnd base rates'!I$122)\n+($N446*'fnd base rates'!I$123)\n+($O446*'fnd base rates'!I$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,9)))\n*$R446","v":7667.8193200000005},{"$f":"(($D446*'fnd base rates'!J$110)\n+($E446*'fnd base rates'!J$111)\n+($F446*'fnd base rates'!J$112)\n+($G446*'fnd base rates'!J$113)\n+($H446*'fnd base rates'!J$114)\n+($I446*'fnd base rates'!J$115)\n+($J446*'fnd base rates'!J$119)\n+($K446*'fnd base rates'!J$120)\n+($M446*'fnd base rates'!J$122)\n+($N446*'fnd base rates'!J$123)\n+($O446*'fnd base rates'!J$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,10)))\n*$R446","v":8816.1838800000023},{"$f":"(($D446*'fnd base rates'!K$110)\n+($E446*'fnd base rates'!K$111)\n+($F446*'fnd base rates'!K$112)\n+($G446*'fnd base rates'!K$113)\n+($H446*'fnd base rates'!K$114)\n+($I446*'fnd base rates'!K$115)\n+($J446*'fnd base rates'!K$119)\n+($K446*'fnd base rates'!K$120)\n+($M446*'fnd base rates'!K$122)\n+($N446*'fnd base rates'!K$123)\n+($O446*'fnd base rates'!K$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,11)))\n*$R446","v":25010.811563107996},{"$f":"(($D446*'fnd base rates'!L$110)\n+($E446*'fnd base rates'!L$111)\n+($F446*'fnd base rates'!L$112)\n+($G446*'fnd base rates'!L$113)\n+($H446*'fnd base rates'!L$114)\n+($I446*'fnd base rates'!L$115)\n+($J446*'fnd base rates'!L$119)\n+($K446*'fnd base rates'!L$120)\n+($M446*'fnd base rates'!L$122)\n+($N446*'fnd base rates'!L$123)\n+($O446*'fnd base rates'!L$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,12)))","v":28099.536931392086},{"$f":"(($D446*'fnd base rates'!M$110)\n+($E446*'fnd base rates'!M$111)\n+($F446*'fnd base rates'!M$112)\n+($G446*'fnd base rates'!M$113)\n+($H446*'fnd base rates'!M$114)\n+($I446*'fnd base rates'!M$115)\n+($J446*'fnd base rates'!M$119)\n+($K446*'fnd base rates'!M$120)\n+($M446*'fnd base rates'!M$122)\n+($N446*'fnd base rates'!M$123)\n+($O446*'fnd base rates'!M$124)\n+($P446*VLOOKUP($S446+15,rate_basefnd,13)))","v":0},240217.18844468007,null,470165248,"470","165","248",1,23,240217.18844468007,10444,0,10444,null,null,null,null,null,10444,0,10444,-2,10446,8,10438]
[470,470165262,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D447","v":0},{"$f":"'fnd enro'!E447","v":0},{"$f":"'fnd enro'!F447","v":3},{"$f":"'fnd enro'!G447","v":26},{"$f":"'fnd enro'!H447","v":18},{"$f":"'fnd enro'!I447","v":15},{"$f":"'fnd enro'!J447","v":0},{"$f":"'fnd enro'!K447","v":2.3498000000000001},{"$f":"'fnd enro'!L447","v":0},{"$f":"'fnd enro'!M447+'fnd enro'!N447","v":1},{"$f":"'fnd enro'!O447","v":0},{"$f":"'fnd enro'!P447","v":0},{"$f":"'fnd enro'!Q447+'fnd enro'!R447","v":11},{"$f":"'fnd enro'!T447","v":62},1.036,{"$f":"VALUE('fnd enro'!S447)","v":4},null,{"$f":"(($D447*'fnd base rates'!C$110)\n+($E447*'fnd base rates'!C$111)\n+($F447*'fnd base rates'!C$112)\n+($G447*'fnd base rates'!C$113)\n+($H447*'fnd base rates'!C$114)\n+($I447*'fnd base rates'!C$115)\n+($J447*'fnd base rates'!C$119)\n+($K447*'fnd base rates'!C$120)\n+($M447*'fnd base rates'!C$122)\n+($N447*'fnd base rates'!C$123)\n+($O447*'fnd base rates'!C$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,3)))\n*$R447","v":32453.043956144},{"$f":"(($D447*'fnd base rates'!D$110)\n+($E447*'fnd base rates'!D$111)\n+($F447*'fnd base rates'!D$112)\n+($G447*'fnd base rates'!D$113)\n+($H447*'fnd base rates'!D$114)\n+($I447*'fnd base rates'!D$115)\n+($J447*'fnd base rates'!D$119)\n+($K447*'fnd base rates'!D$120)\n+($M447*'fnd base rates'!D$122)\n+($N447*'fnd base rates'!D$123)\n+($O447*'fnd base rates'!D$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,4)))\n*$R447","v":48474.44},{"$f":"(($D447*'fnd base rates'!E$110)\n+($E447*'fnd base rates'!E$111)\n+($F447*'fnd base rates'!E$112)\n+($G447*'fnd base rates'!E$113)\n+($H447*'fnd base rates'!E$114)\n+($I447*'fnd base rates'!E$115)\n+($J447*'fnd base rates'!E$119)\n+($K447*'fnd base rates'!E$120)\n+($M447*'fnd base rates'!E$122)\n+($N447*'fnd base rates'!E$123)\n+($O447*'fnd base rates'!E$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,5)))\n*$R447","v":266684.80697460001},{"$f":"(($D447*'fnd base rates'!F$110)\n+($E447*'fnd base rates'!F$111)\n+($F447*'fnd base rates'!F$112)\n+($G447*'fnd base rates'!F$113)\n+($H447*'fnd base rates'!F$114)\n+($I447*'fnd base rates'!F$115)\n+($J447*'fnd base rates'!F$119)\n+($K447*'fnd base rates'!F$120)\n+($M447*'fnd base rates'!F$122)\n+($N447*'fnd base rates'!F$123)\n+($O447*'fnd base rates'!F$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,6)))\n*$R447","v":64389.42095628001},{"$f":"(($D447*'fnd base rates'!G$110)\n+($E447*'fnd base rates'!G$111)\n+($F447*'fnd base rates'!G$112)\n+($G447*'fnd base rates'!G$113)\n+($H447*'fnd base rates'!G$114)\n+($I447*'fnd base rates'!G$115)\n+($J447*'fnd base rates'!G$119)\n+($K447*'fnd base rates'!G$120)\n+($M447*'fnd base rates'!G$122)\n+($N447*'fnd base rates'!G$123)\n+($O447*'fnd base rates'!G$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,7)))\n*$R447","v":10995.030067895999},{"$f":"(($D447*'fnd base rates'!H$110)\n+($E447*'fnd base rates'!H$111)\n+($F447*'fnd base rates'!H$112)\n+($G447*'fnd base rates'!H$113)\n+($H447*'fnd base rates'!H$114)\n+($I447*'fnd base rates'!H$115)\n+($J447*'fnd base rates'!H$119)\n+($K447*'fnd base rates'!H$120)\n+($M447*'fnd base rates'!H$122)\n+($N447*'fnd base rates'!H$123)\n+($O447*'fnd base rates'!H$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,8)))","v":34549.491836000001},{"$f":"(($D447*'fnd base rates'!I$110)\n+($E447*'fnd base rates'!I$111)\n+($F447*'fnd base rates'!I$112)\n+($G447*'fnd base rates'!I$113)\n+($H447*'fnd base rates'!I$114)\n+($I447*'fnd base rates'!I$115)\n+($J447*'fnd base rates'!I$119)\n+($K447*'fnd base rates'!I$120)\n+($M447*'fnd base rates'!I$122)\n+($N447*'fnd base rates'!I$123)\n+($O447*'fnd base rates'!I$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,9)))\n*$R447","v":20276.944239999997},{"$f":"(($D447*'fnd base rates'!J$110)\n+($E447*'fnd base rates'!J$111)\n+($F447*'fnd base rates'!J$112)\n+($G447*'fnd base rates'!J$113)\n+($H447*'fnd base rates'!J$114)\n+($I447*'fnd base rates'!J$115)\n+($J447*'fnd base rates'!J$119)\n+($K447*'fnd base rates'!J$120)\n+($M447*'fnd base rates'!J$122)\n+($N447*'fnd base rates'!J$123)\n+($O447*'fnd base rates'!J$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,10)))\n*$R447","v":22495.11348},{"$f":"(($D447*'fnd base rates'!K$110)\n+($E447*'fnd base rates'!K$111)\n+($F447*'fnd base rates'!K$112)\n+($G447*'fnd base rates'!K$113)\n+($H447*'fnd base rates'!K$114)\n+($I447*'fnd base rates'!K$115)\n+($J447*'fnd base rates'!K$119)\n+($K447*'fnd base rates'!K$120)\n+($M447*'fnd base rates'!K$122)\n+($N447*'fnd base rates'!K$123)\n+($O447*'fnd base rates'!K$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,11)))\n*$R447","v":67659.110980551995},{"$f":"(($D447*'fnd base rates'!L$110)\n+($E447*'fnd base rates'!L$111)\n+($F447*'fnd base rates'!L$112)\n+($G447*'fnd base rates'!L$113)\n+($H447*'fnd base rates'!L$114)\n+($I447*'fnd base rates'!L$115)\n+($J447*'fnd base rates'!L$119)\n+($K447*'fnd base rates'!L$120)\n+($M447*'fnd base rates'!L$122)\n+($N447*'fnd base rates'!L$123)\n+($O447*'fnd base rates'!L$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,12)))","v":76411.172147399338},{"$f":"(($D447*'fnd base rates'!M$110)\n+($E447*'fnd base rates'!M$111)\n+($F447*'fnd base rates'!M$112)\n+($G447*'fnd base rates'!M$113)\n+($H447*'fnd base rates'!M$114)\n+($I447*'fnd base rates'!M$115)\n+($J447*'fnd base rates'!M$119)\n+($K447*'fnd base rates'!M$120)\n+($M447*'fnd base rates'!M$122)\n+($N447*'fnd base rates'!M$123)\n+($O447*'fnd base rates'!M$124)\n+($P447*VLOOKUP($S447+15,rate_basefnd,13)))","v":0},644388.57463887148,null,470165262,"470","165","262",1,62,644388.57463887148,10393,0,10393,null,null,null,null,null,10393,0,10393,-1,10394,13,10381]
[470,470165284,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D448","v":0},{"$f":"'fnd enro'!E448","v":0},{"$f":"'fnd enro'!F448","v":13},{"$f":"'fnd enro'!G448","v":26},{"$f":"'fnd enro'!H448","v":23},{"$f":"'fnd enro'!I448","v":17},{"$f":"'fnd enro'!J448","v":0},{"$f":"'fnd enro'!K448","v":2.9941},{"$f":"'fnd enro'!L448","v":0},{"$f":"'fnd enro'!M448+'fnd enro'!N448","v":0},{"$f":"'fnd enro'!O448","v":0},{"$f":"'fnd enro'!P448","v":0},{"$f":"'fnd enro'!Q448+'fnd enro'!R448","v":8},{"$f":"'fnd enro'!T448","v":79},1.036,{"$f":"VALUE('fnd enro'!S448)","v":2},null,{"$f":"(($D448*'fnd base rates'!C$110)\n+($E448*'fnd base rates'!C$111)\n+($F448*'fnd base rates'!C$112)\n+($G448*'fnd base rates'!C$113)\n+($H448*'fnd base rates'!C$114)\n+($I448*'fnd base rates'!C$115)\n+($J448*'fnd base rates'!C$119)\n+($K448*'fnd base rates'!C$120)\n+($M448*'fnd base rates'!C$122)\n+($N448*'fnd base rates'!C$123)\n+($O448*'fnd base rates'!C$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,3)))\n*$R448","v":40894.826360248},{"$f":"(($D448*'fnd base rates'!D$110)\n+($E448*'fnd base rates'!D$111)\n+($F448*'fnd base rates'!D$112)\n+($G448*'fnd base rates'!D$113)\n+($H448*'fnd base rates'!D$114)\n+($I448*'fnd base rates'!D$115)\n+($J448*'fnd base rates'!D$119)\n+($K448*'fnd base rates'!D$120)\n+($M448*'fnd base rates'!D$122)\n+($N448*'fnd base rates'!D$123)\n+($O448*'fnd base rates'!D$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,4)))\n*$R448","v":59958.023440000004},{"$f":"(($D448*'fnd base rates'!E$110)\n+($E448*'fnd base rates'!E$111)\n+($F448*'fnd base rates'!E$112)\n+($G448*'fnd base rates'!E$113)\n+($H448*'fnd base rates'!E$114)\n+($I448*'fnd base rates'!E$115)\n+($J448*'fnd base rates'!E$119)\n+($K448*'fnd base rates'!E$120)\n+($M448*'fnd base rates'!E$122)\n+($N448*'fnd base rates'!E$123)\n+($O448*'fnd base rates'!E$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,5)))\n*$R448","v":320620.32488569996},{"$f":"(($D448*'fnd base rates'!F$110)\n+($E448*'fnd base rates'!F$111)\n+($F448*'fnd base rates'!F$112)\n+($G448*'fnd base rates'!F$113)\n+($H448*'fnd base rates'!F$114)\n+($I448*'fnd base rates'!F$115)\n+($J448*'fnd base rates'!F$119)\n+($K448*'fnd base rates'!F$120)\n+($M448*'fnd base rates'!F$122)\n+($N448*'fnd base rates'!F$123)\n+($O448*'fnd base rates'!F$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,6)))\n*$R448","v":82550.98741526001},{"$f":"(($D448*'fnd base rates'!G$110)\n+($E448*'fnd base rates'!G$111)\n+($F448*'fnd base rates'!G$112)\n+($G448*'fnd base rates'!G$113)\n+($H448*'fnd base rates'!G$114)\n+($I448*'fnd base rates'!G$115)\n+($J448*'fnd base rates'!G$119)\n+($K448*'fnd base rates'!G$120)\n+($M448*'fnd base rates'!G$122)\n+($N448*'fnd base rates'!G$123)\n+($O448*'fnd base rates'!G$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,7)))\n*$R448","v":13178.997063932},{"$f":"(($D448*'fnd base rates'!H$110)\n+($E448*'fnd base rates'!H$111)\n+($F448*'fnd base rates'!H$112)\n+($G448*'fnd base rates'!H$113)\n+($H448*'fnd base rates'!H$114)\n+($I448*'fnd base rates'!H$115)\n+($J448*'fnd base rates'!H$119)\n+($K448*'fnd base rates'!H$120)\n+($M448*'fnd base rates'!H$122)\n+($N448*'fnd base rates'!H$123)\n+($O448*'fnd base rates'!H$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,8)))","v":43171.49266199999},{"$f":"(($D448*'fnd base rates'!I$110)\n+($E448*'fnd base rates'!I$111)\n+($F448*'fnd base rates'!I$112)\n+($G448*'fnd base rates'!I$113)\n+($H448*'fnd base rates'!I$114)\n+($I448*'fnd base rates'!I$115)\n+($J448*'fnd base rates'!I$119)\n+($K448*'fnd base rates'!I$120)\n+($M448*'fnd base rates'!I$122)\n+($N448*'fnd base rates'!I$123)\n+($O448*'fnd base rates'!I$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,9)))\n*$R448","v":24774.821120000004},{"$f":"(($D448*'fnd base rates'!J$110)\n+($E448*'fnd base rates'!J$111)\n+($F448*'fnd base rates'!J$112)\n+($G448*'fnd base rates'!J$113)\n+($H448*'fnd base rates'!J$114)\n+($I448*'fnd base rates'!J$115)\n+($J448*'fnd base rates'!J$119)\n+($K448*'fnd base rates'!J$120)\n+($M448*'fnd base rates'!J$122)\n+($N448*'fnd base rates'!J$123)\n+($O448*'fnd base rates'!J$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,10)))\n*$R448","v":24053.796200000001},{"$f":"(($D448*'fnd base rates'!K$110)\n+($E448*'fnd base rates'!K$111)\n+($F448*'fnd base rates'!K$112)\n+($G448*'fnd base rates'!K$113)\n+($H448*'fnd base rates'!K$114)\n+($I448*'fnd base rates'!K$115)\n+($J448*'fnd base rates'!K$119)\n+($K448*'fnd base rates'!K$120)\n+($M448*'fnd base rates'!K$122)\n+($N448*'fnd base rates'!K$123)\n+($O448*'fnd base rates'!K$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,11)))\n*$R448","v":85757.948553284004},{"$f":"(($D448*'fnd base rates'!L$110)\n+($E448*'fnd base rates'!L$111)\n+($F448*'fnd base rates'!L$112)\n+($G448*'fnd base rates'!L$113)\n+($H448*'fnd base rates'!L$114)\n+($I448*'fnd base rates'!L$115)\n+($J448*'fnd base rates'!L$119)\n+($K448*'fnd base rates'!L$120)\n+($M448*'fnd base rates'!L$122)\n+($N448*'fnd base rates'!L$123)\n+($O448*'fnd base rates'!L$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,12)))","v":94760.260606773765},{"$f":"(($D448*'fnd base rates'!M$110)\n+($E448*'fnd base rates'!M$111)\n+($F448*'fnd base rates'!M$112)\n+($G448*'fnd base rates'!M$113)\n+($H448*'fnd base rates'!M$114)\n+($I448*'fnd base rates'!M$115)\n+($J448*'fnd base rates'!M$119)\n+($K448*'fnd base rates'!M$120)\n+($M448*'fnd base rates'!M$122)\n+($N448*'fnd base rates'!M$123)\n+($O448*'fnd base rates'!M$124)\n+($P448*VLOOKUP($S448+15,rate_basefnd,13)))","v":0},789721.47830719769,null,470165284,"470","165","284",1,79,789721.47830719769,9996,0,9996,null,null,null,null,null,9996,0,9996,-3,9999,14,9985]
[470,470165305,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D449","v":0},{"$f":"'fnd enro'!E449","v":0},{"$f":"'fnd enro'!F449","v":7},{"$f":"'fnd enro'!G449","v":24},{"$f":"'fnd enro'!H449","v":18},{"$f":"'fnd enro'!I449","v":10},{"$f":"'fnd enro'!J449","v":0},{"$f":"'fnd enro'!K449","v":2.2361},{"$f":"'fnd enro'!L449","v":0},{"$f":"'fnd enro'!M449+'fnd enro'!N449","v":1},{"$f":"'fnd enro'!O449","v":0},{"$f":"'fnd enro'!P449","v":0},{"$f":"'fnd enro'!Q449+'fnd enro'!R449","v":8},{"$f":"'fnd enro'!T449","v":59},1.036,{"$f":"VALUE('fnd enro'!S449)","v":3},null,{"$f":"(($D449*'fnd base rates'!C$110)\n+($E449*'fnd base rates'!C$111)\n+($F449*'fnd base rates'!C$112)\n+($G449*'fnd base rates'!C$113)\n+($H449*'fnd base rates'!C$114)\n+($I449*'fnd base rates'!C$115)\n+($J449*'fnd base rates'!C$119)\n+($K449*'fnd base rates'!C$120)\n+($M449*'fnd base rates'!C$122)\n+($N449*'fnd base rates'!C$123)\n+($O449*'fnd base rates'!C$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,3)))\n*$R449","v":30747.874746008001},{"$f":"(($D449*'fnd base rates'!D$110)\n+($E449*'fnd base rates'!D$111)\n+($F449*'fnd base rates'!D$112)\n+($G449*'fnd base rates'!D$113)\n+($H449*'fnd base rates'!D$114)\n+($I449*'fnd base rates'!D$115)\n+($J449*'fnd base rates'!D$119)\n+($K449*'fnd base rates'!D$120)\n+($M449*'fnd base rates'!D$122)\n+($N449*'fnd base rates'!D$123)\n+($O449*'fnd base rates'!D$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,4)))\n*$R449","v":45476.711839999996},{"$f":"(($D449*'fnd base rates'!E$110)\n+($E449*'fnd base rates'!E$111)\n+($F449*'fnd base rates'!E$112)\n+($G449*'fnd base rates'!E$113)\n+($H449*'fnd base rates'!E$114)\n+($I449*'fnd base rates'!E$115)\n+($J449*'fnd base rates'!E$119)\n+($K449*'fnd base rates'!E$120)\n+($M449*'fnd base rates'!E$122)\n+($N449*'fnd base rates'!E$123)\n+($O449*'fnd base rates'!E$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,5)))\n*$R449","v":242813.78419969999},{"$f":"(($D449*'fnd base rates'!F$110)\n+($E449*'fnd base rates'!F$111)\n+($F449*'fnd base rates'!F$112)\n+($G449*'fnd base rates'!F$113)\n+($H449*'fnd base rates'!F$114)\n+($I449*'fnd base rates'!F$115)\n+($J449*'fnd base rates'!F$119)\n+($K449*'fnd base rates'!F$120)\n+($M449*'fnd base rates'!F$122)\n+($N449*'fnd base rates'!F$123)\n+($O449*'fnd base rates'!F$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,6)))\n*$R449","v":62548.429536460004},{"$f":"(($D449*'fnd base rates'!G$110)\n+($E449*'fnd base rates'!G$111)\n+($F449*'fnd base rates'!G$112)\n+($G449*'fnd base rates'!G$113)\n+($H449*'fnd base rates'!G$114)\n+($I449*'fnd base rates'!G$115)\n+($J449*'fnd base rates'!G$119)\n+($K449*'fnd base rates'!G$120)\n+($M449*'fnd base rates'!G$122)\n+($N449*'fnd base rates'!G$123)\n+($O449*'fnd base rates'!G$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,7)))\n*$R449","v":10133.258529772},{"$f":"(($D449*'fnd base rates'!H$110)\n+($E449*'fnd base rates'!H$111)\n+($F449*'fnd base rates'!H$112)\n+($G449*'fnd base rates'!H$113)\n+($H449*'fnd base rates'!H$114)\n+($I449*'fnd base rates'!H$115)\n+($J449*'fnd base rates'!H$119)\n+($K449*'fnd base rates'!H$120)\n+($M449*'fnd base rates'!H$122)\n+($N449*'fnd base rates'!H$123)\n+($O449*'fnd base rates'!H$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,8)))","v":31632.111102000003},{"$f":"(($D449*'fnd base rates'!I$110)\n+($E449*'fnd base rates'!I$111)\n+($F449*'fnd base rates'!I$112)\n+($G449*'fnd base rates'!I$113)\n+($H449*'fnd base rates'!I$114)\n+($I449*'fnd base rates'!I$115)\n+($J449*'fnd base rates'!I$119)\n+($K449*'fnd base rates'!I$120)\n+($M449*'fnd base rates'!I$122)\n+($N449*'fnd base rates'!I$123)\n+($O449*'fnd base rates'!I$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,9)))\n*$R449","v":18409.668199999996},{"$f":"(($D449*'fnd base rates'!J$110)\n+($E449*'fnd base rates'!J$111)\n+($F449*'fnd base rates'!J$112)\n+($G449*'fnd base rates'!J$113)\n+($H449*'fnd base rates'!J$114)\n+($I449*'fnd base rates'!J$115)\n+($J449*'fnd base rates'!J$119)\n+($K449*'fnd base rates'!J$120)\n+($M449*'fnd base rates'!J$122)\n+($N449*'fnd base rates'!J$123)\n+($O449*'fnd base rates'!J$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,10)))\n*$R449","v":18204.229400000004},{"$f":"(($D449*'fnd base rates'!K$110)\n+($E449*'fnd base rates'!K$111)\n+($F449*'fnd base rates'!K$112)\n+($G449*'fnd base rates'!K$113)\n+($H449*'fnd base rates'!K$114)\n+($I449*'fnd base rates'!K$115)\n+($J449*'fnd base rates'!K$119)\n+($K449*'fnd base rates'!K$120)\n+($M449*'fnd base rates'!K$122)\n+($N449*'fnd base rates'!K$123)\n+($O449*'fnd base rates'!K$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,11)))\n*$R449","v":64262.994425364006},{"$f":"(($D449*'fnd base rates'!L$110)\n+($E449*'fnd base rates'!L$111)\n+($F449*'fnd base rates'!L$112)\n+($G449*'fnd base rates'!L$113)\n+($H449*'fnd base rates'!L$114)\n+($I449*'fnd base rates'!L$115)\n+($J449*'fnd base rates'!L$119)\n+($K449*'fnd base rates'!L$120)\n+($M449*'fnd base rates'!L$122)\n+($N449*'fnd base rates'!L$123)\n+($O449*'fnd base rates'!L$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,12)))","v":72049.707489405002},{"$f":"(($D449*'fnd base rates'!M$110)\n+($E449*'fnd base rates'!M$111)\n+($F449*'fnd base rates'!M$112)\n+($G449*'fnd base rates'!M$113)\n+($H449*'fnd base rates'!M$114)\n+($I449*'fnd base rates'!M$115)\n+($J449*'fnd base rates'!M$119)\n+($K449*'fnd base rates'!M$120)\n+($M449*'fnd base rates'!M$122)\n+($N449*'fnd base rates'!M$123)\n+($O449*'fnd base rates'!M$124)\n+($P449*VLOOKUP($S449+15,rate_basefnd,13)))","v":0},596278.76946870901,null,470165305,"470","165","305",1,59,596278.76946870901,10106,0,10106,null,null,null,null,null,10106,0,10106,-1,10107,14,10093]
[470,470165314,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D450","v":0},{"$f":"'fnd enro'!E450","v":0},{"$f":"'fnd enro'!F450","v":0},{"$f":"'fnd enro'!G450","v":0},{"$f":"'fnd enro'!H450","v":0},{"$f":"'fnd enro'!I450","v":1},{"$f":"'fnd enro'!J450","v":0},{"$f":"'fnd enro'!K450","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L450","v":0},{"$f":"'fnd enro'!M450+'fnd enro'!N450","v":0},{"$f":"'fnd enro'!O450","v":0},{"$f":"'fnd enro'!P450","v":0},{"$f":"'fnd enro'!Q450+'fnd enro'!R450","v":1},{"$f":"'fnd enro'!T450","v":1},1.036,{"$f":"VALUE('fnd enro'!S450)","v":10},null,{"$f":"(($D450*'fnd base rates'!C$110)\n+($E450*'fnd base rates'!C$111)\n+($F450*'fnd base rates'!C$112)\n+($G450*'fnd base rates'!C$113)\n+($H450*'fnd base rates'!C$114)\n+($I450*'fnd base rates'!C$115)\n+($J450*'fnd base rates'!C$119)\n+($K450*'fnd base rates'!C$120)\n+($M450*'fnd base rates'!C$122)\n+($N450*'fnd base rates'!C$123)\n+($O450*'fnd base rates'!C$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,3)))\n*$R450","v":576.79169671199998},{"$f":"(($D450*'fnd base rates'!D$110)\n+($E450*'fnd base rates'!D$111)\n+($F450*'fnd base rates'!D$112)\n+($G450*'fnd base rates'!D$113)\n+($H450*'fnd base rates'!D$114)\n+($I450*'fnd base rates'!D$115)\n+($J450*'fnd base rates'!D$119)\n+($K450*'fnd base rates'!D$120)\n+($M450*'fnd base rates'!D$122)\n+($N450*'fnd base rates'!D$123)\n+($O450*'fnd base rates'!D$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,4)))\n*$R450","v":1039.1597999999999},{"$f":"(($D450*'fnd base rates'!E$110)\n+($E450*'fnd base rates'!E$111)\n+($F450*'fnd base rates'!E$112)\n+($G450*'fnd base rates'!E$113)\n+($H450*'fnd base rates'!E$114)\n+($I450*'fnd base rates'!E$115)\n+($J450*'fnd base rates'!E$119)\n+($K450*'fnd base rates'!E$120)\n+($M450*'fnd base rates'!E$122)\n+($N450*'fnd base rates'!E$123)\n+($O450*'fnd base rates'!E$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,5)))\n*$R450","v":7687.3747783000008},{"$f":"(($D450*'fnd base rates'!F$110)\n+($E450*'fnd base rates'!F$111)\n+($F450*'fnd base rates'!F$112)\n+($G450*'fnd base rates'!F$113)\n+($H450*'fnd base rates'!F$114)\n+($I450*'fnd base rates'!F$115)\n+($J450*'fnd base rates'!F$119)\n+($K450*'fnd base rates'!F$120)\n+($M450*'fnd base rates'!F$122)\n+($N450*'fnd base rates'!F$123)\n+($O450*'fnd base rates'!F$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,6)))\n*$R450","v":844.06329994000009},{"$f":"(($D450*'fnd base rates'!G$110)\n+($E450*'fnd base rates'!G$111)\n+($F450*'fnd base rates'!G$112)\n+($G450*'fnd base rates'!G$113)\n+($H450*'fnd base rates'!G$114)\n+($I450*'fnd base rates'!G$115)\n+($J450*'fnd base rates'!G$119)\n+($K450*'fnd base rates'!G$120)\n+($M450*'fnd base rates'!G$122)\n+($N450*'fnd base rates'!G$123)\n+($O450*'fnd base rates'!G$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,7)))\n*$R450","v":301.60923270800004},{"$f":"(($D450*'fnd base rates'!H$110)\n+($E450*'fnd base rates'!H$111)\n+($F450*'fnd base rates'!H$112)\n+($G450*'fnd base rates'!H$113)\n+($H450*'fnd base rates'!H$114)\n+($I450*'fnd base rates'!H$115)\n+($J450*'fnd base rates'!H$119)\n+($K450*'fnd base rates'!H$120)\n+($M450*'fnd base rates'!H$122)\n+($N450*'fnd base rates'!H$123)\n+($O450*'fnd base rates'!H$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D450*'fnd base rates'!I$110)\n+($E450*'fnd base rates'!I$111)\n+($F450*'fnd base rates'!I$112)\n+($G450*'fnd base rates'!I$113)\n+($H450*'fnd base rates'!I$114)\n+($I450*'fnd base rates'!I$115)\n+($J450*'fnd base rates'!I$119)\n+($K450*'fnd base rates'!I$120)\n+($M450*'fnd base rates'!I$122)\n+($N450*'fnd base rates'!I$123)\n+($O450*'fnd base rates'!I$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,9)))\n*$R450","v":529.16808000000003},{"$f":"(($D450*'fnd base rates'!J$110)\n+($E450*'fnd base rates'!J$111)\n+($F450*'fnd base rates'!J$112)\n+($G450*'fnd base rates'!J$113)\n+($H450*'fnd base rates'!J$114)\n+($I450*'fnd base rates'!J$115)\n+($J450*'fnd base rates'!J$119)\n+($K450*'fnd base rates'!J$120)\n+($M450*'fnd base rates'!J$122)\n+($N450*'fnd base rates'!J$123)\n+($O450*'fnd base rates'!J$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,10)))\n*$R450","v":1178.1184800000001},{"$f":"(($D450*'fnd base rates'!K$110)\n+($E450*'fnd base rates'!K$111)\n+($F450*'fnd base rates'!K$112)\n+($G450*'fnd base rates'!K$113)\n+($H450*'fnd base rates'!K$114)\n+($I450*'fnd base rates'!K$115)\n+($J450*'fnd base rates'!K$119)\n+($K450*'fnd base rates'!K$120)\n+($M450*'fnd base rates'!K$122)\n+($N450*'fnd base rates'!K$123)\n+($O450*'fnd base rates'!K$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,11)))\n*$R450","v":1100.1783983960001},{"$f":"(($D450*'fnd base rates'!L$110)\n+($E450*'fnd base rates'!L$111)\n+($F450*'fnd base rates'!L$112)\n+($G450*'fnd base rates'!L$113)\n+($H450*'fnd base rates'!L$114)\n+($I450*'fnd base rates'!L$115)\n+($J450*'fnd base rates'!L$119)\n+($K450*'fnd base rates'!L$120)\n+($M450*'fnd base rates'!L$122)\n+($N450*'fnd base rates'!L$123)\n+($O450*'fnd base rates'!L$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D450*'fnd base rates'!M$110)\n+($E450*'fnd base rates'!M$111)\n+($F450*'fnd base rates'!M$112)\n+($G450*'fnd base rates'!M$113)\n+($H450*'fnd base rates'!M$114)\n+($I450*'fnd base rates'!M$115)\n+($J450*'fnd base rates'!M$119)\n+($K450*'fnd base rates'!M$120)\n+($M450*'fnd base rates'!M$122)\n+($N450*'fnd base rates'!M$123)\n+($O450*'fnd base rates'!M$124)\n+($P450*VLOOKUP($S450+15,rate_basefnd,13)))","v":0},15605.677038684884,null,470165314,"470","165","314",1,1,15605.677038684884,15606,0,15606,null,null,null,null,null,15606,0,15606,393,15213,24,15189]
[470,470165342,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D451","v":0},{"$f":"'fnd enro'!E451","v":0},{"$f":"'fnd enro'!F451","v":0},{"$f":"'fnd enro'!G451","v":4},{"$f":"'fnd enro'!H451","v":0},{"$f":"'fnd enro'!I451","v":1},{"$f":"'fnd enro'!J451","v":0},{"$f":"'fnd enro'!K451","v":0.1895},{"$f":"'fnd enro'!L451","v":0},{"$f":"'fnd enro'!M451+'fnd enro'!N451","v":0},{"$f":"'fnd enro'!O451","v":0},{"$f":"'fnd enro'!P451","v":0},{"$f":"'fnd enro'!Q451+'fnd enro'!R451","v":0},{"$f":"'fnd enro'!T451","v":5},1.036,{"$f":"VALUE('fnd enro'!S451)","v":1},null,{"$f":"(($D451*'fnd base rates'!C$110)\n+($E451*'fnd base rates'!C$111)\n+($F451*'fnd base rates'!C$112)\n+($G451*'fnd base rates'!C$113)\n+($H451*'fnd base rates'!C$114)\n+($I451*'fnd base rates'!C$115)\n+($J451*'fnd base rates'!C$119)\n+($K451*'fnd base rates'!C$120)\n+($M451*'fnd base rates'!C$122)\n+($N451*'fnd base rates'!C$123)\n+($O451*'fnd base rates'!C$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,3)))\n*$R451","v":2561.2444835600004},{"$f":"(($D451*'fnd base rates'!D$110)\n+($E451*'fnd base rates'!D$111)\n+($F451*'fnd base rates'!D$112)\n+($G451*'fnd base rates'!D$113)\n+($H451*'fnd base rates'!D$114)\n+($I451*'fnd base rates'!D$115)\n+($J451*'fnd base rates'!D$119)\n+($K451*'fnd base rates'!D$120)\n+($M451*'fnd base rates'!D$122)\n+($N451*'fnd base rates'!D$123)\n+($O451*'fnd base rates'!D$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,4)))\n*$R451","v":3666.7148000000002},{"$f":"(($D451*'fnd base rates'!E$110)\n+($E451*'fnd base rates'!E$111)\n+($F451*'fnd base rates'!E$112)\n+($G451*'fnd base rates'!E$113)\n+($H451*'fnd base rates'!E$114)\n+($I451*'fnd base rates'!E$115)\n+($J451*'fnd base rates'!E$119)\n+($K451*'fnd base rates'!E$120)\n+($M451*'fnd base rates'!E$122)\n+($N451*'fnd base rates'!E$123)\n+($O451*'fnd base rates'!E$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,5)))\n*$R451","v":19554.137011500003},{"$f":"(($D451*'fnd base rates'!F$110)\n+($E451*'fnd base rates'!F$111)\n+($F451*'fnd base rates'!F$112)\n+($G451*'fnd base rates'!F$113)\n+($H451*'fnd base rates'!F$114)\n+($I451*'fnd base rates'!F$115)\n+($J451*'fnd base rates'!F$119)\n+($K451*'fnd base rates'!F$120)\n+($M451*'fnd base rates'!F$122)\n+($N451*'fnd base rates'!F$123)\n+($O451*'fnd base rates'!F$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,6)))\n*$R451","v":5602.7134597000004},{"$f":"(($D451*'fnd base rates'!G$110)\n+($E451*'fnd base rates'!G$111)\n+($F451*'fnd base rates'!G$112)\n+($G451*'fnd base rates'!G$113)\n+($H451*'fnd base rates'!G$114)\n+($I451*'fnd base rates'!G$115)\n+($J451*'fnd base rates'!G$119)\n+($K451*'fnd base rates'!G$120)\n+($M451*'fnd base rates'!G$122)\n+($N451*'fnd base rates'!G$123)\n+($O451*'fnd base rates'!G$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,7)))\n*$R451","v":756.65608354000005},{"$f":"(($D451*'fnd base rates'!H$110)\n+($E451*'fnd base rates'!H$111)\n+($F451*'fnd base rates'!H$112)\n+($G451*'fnd base rates'!H$113)\n+($H451*'fnd base rates'!H$114)\n+($I451*'fnd base rates'!H$115)\n+($J451*'fnd base rates'!H$119)\n+($K451*'fnd base rates'!H$120)\n+($M451*'fnd base rates'!H$122)\n+($N451*'fnd base rates'!H$123)\n+($O451*'fnd base rates'!H$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,8)))","v":2701.9878899999999},{"$f":"(($D451*'fnd base rates'!I$110)\n+($E451*'fnd base rates'!I$111)\n+($F451*'fnd base rates'!I$112)\n+($G451*'fnd base rates'!I$113)\n+($H451*'fnd base rates'!I$114)\n+($I451*'fnd base rates'!I$115)\n+($J451*'fnd base rates'!I$119)\n+($K451*'fnd base rates'!I$120)\n+($M451*'fnd base rates'!I$122)\n+($N451*'fnd base rates'!I$123)\n+($O451*'fnd base rates'!I$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,9)))\n*$R451","v":1387.0485999999999},{"$f":"(($D451*'fnd base rates'!J$110)\n+($E451*'fnd base rates'!J$111)\n+($F451*'fnd base rates'!J$112)\n+($G451*'fnd base rates'!J$113)\n+($H451*'fnd base rates'!J$114)\n+($I451*'fnd base rates'!J$115)\n+($J451*'fnd base rates'!J$119)\n+($K451*'fnd base rates'!J$120)\n+($M451*'fnd base rates'!J$122)\n+($N451*'fnd base rates'!J$123)\n+($O451*'fnd base rates'!J$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,10)))\n*$R451","v":1133.9745200000002},{"$f":"(($D451*'fnd base rates'!K$110)\n+($E451*'fnd base rates'!K$111)\n+($F451*'fnd base rates'!K$112)\n+($G451*'fnd base rates'!K$113)\n+($H451*'fnd base rates'!K$114)\n+($I451*'fnd base rates'!K$115)\n+($J451*'fnd base rates'!K$119)\n+($K451*'fnd base rates'!K$120)\n+($M451*'fnd base rates'!K$122)\n+($N451*'fnd base rates'!K$123)\n+($O451*'fnd base rates'!K$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,11)))\n*$R451","v":5309.7292719799998},{"$f":"(($D451*'fnd base rates'!L$110)\n+($E451*'fnd base rates'!L$111)\n+($F451*'fnd base rates'!L$112)\n+($G451*'fnd base rates'!L$113)\n+($H451*'fnd base rates'!L$114)\n+($I451*'fnd base rates'!L$115)\n+($J451*'fnd base rates'!L$119)\n+($K451*'fnd base rates'!L$120)\n+($M451*'fnd base rates'!L$122)\n+($N451*'fnd base rates'!L$123)\n+($O451*'fnd base rates'!L$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,12)))","v":5762.5216106433227},{"$f":"(($D451*'fnd base rates'!M$110)\n+($E451*'fnd base rates'!M$111)\n+($F451*'fnd base rates'!M$112)\n+($G451*'fnd base rates'!M$113)\n+($H451*'fnd base rates'!M$114)\n+($I451*'fnd base rates'!M$115)\n+($J451*'fnd base rates'!M$119)\n+($K451*'fnd base rates'!M$120)\n+($M451*'fnd base rates'!M$122)\n+($N451*'fnd base rates'!M$123)\n+($O451*'fnd base rates'!M$124)\n+($P451*VLOOKUP($S451+15,rate_basefnd,13)))","v":0},48436.727730923332,null,470165342,"470","165","342",1,5,48436.727730923332,9687,0,9687,null,null,null,null,null,9687,0,9687,-2,9689,13,9676]
[470,470165344,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D452","v":0},{"$f":"'fnd enro'!E452","v":0},{"$f":"'fnd enro'!F452","v":0},{"$f":"'fnd enro'!G452","v":1},{"$f":"'fnd enro'!H452","v":0},{"$f":"'fnd enro'!I452","v":0},{"$f":"'fnd enro'!J452","v":0},{"$f":"'fnd enro'!K452","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L452","v":0},{"$f":"'fnd enro'!M452+'fnd enro'!N452","v":0},{"$f":"'fnd enro'!O452","v":0},{"$f":"'fnd enro'!P452","v":0},{"$f":"'fnd enro'!Q452+'fnd enro'!R452","v":0},{"$f":"'fnd enro'!T452","v":1},1.036,{"$f":"VALUE('fnd enro'!S452)","v":1},null,{"$f":"(($D452*'fnd base rates'!C$110)\n+($E452*'fnd base rates'!C$111)\n+($F452*'fnd base rates'!C$112)\n+($G452*'fnd base rates'!C$113)\n+($H452*'fnd base rates'!C$114)\n+($I452*'fnd base rates'!C$115)\n+($J452*'fnd base rates'!C$119)\n+($K452*'fnd base rates'!C$120)\n+($M452*'fnd base rates'!C$122)\n+($N452*'fnd base rates'!C$123)\n+($O452*'fnd base rates'!C$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,3)))\n*$R452","v":512.24889671200003},{"$f":"(($D452*'fnd base rates'!D$110)\n+($E452*'fnd base rates'!D$111)\n+($F452*'fnd base rates'!D$112)\n+($G452*'fnd base rates'!D$113)\n+($H452*'fnd base rates'!D$114)\n+($I452*'fnd base rates'!D$115)\n+($J452*'fnd base rates'!D$119)\n+($K452*'fnd base rates'!D$120)\n+($M452*'fnd base rates'!D$122)\n+($N452*'fnd base rates'!D$123)\n+($O452*'fnd base rates'!D$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,4)))\n*$R452","v":733.34296000000006},{"$f":"(($D452*'fnd base rates'!E$110)\n+($E452*'fnd base rates'!E$111)\n+($F452*'fnd base rates'!E$112)\n+($G452*'fnd base rates'!E$113)\n+($H452*'fnd base rates'!E$114)\n+($I452*'fnd base rates'!E$115)\n+($J452*'fnd base rates'!E$119)\n+($K452*'fnd base rates'!E$120)\n+($M452*'fnd base rates'!E$122)\n+($N452*'fnd base rates'!E$123)\n+($O452*'fnd base rates'!E$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,5)))\n*$R452","v":3713.0301383000001},{"$f":"(($D452*'fnd base rates'!F$110)\n+($E452*'fnd base rates'!F$111)\n+($F452*'fnd base rates'!F$112)\n+($G452*'fnd base rates'!F$113)\n+($H452*'fnd base rates'!F$114)\n+($I452*'fnd base rates'!F$115)\n+($J452*'fnd base rates'!F$119)\n+($K452*'fnd base rates'!F$120)\n+($M452*'fnd base rates'!F$122)\n+($N452*'fnd base rates'!F$123)\n+($O452*'fnd base rates'!F$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,6)))\n*$R452","v":1189.6625399400002},{"$f":"(($D452*'fnd base rates'!G$110)\n+($E452*'fnd base rates'!G$111)\n+($F452*'fnd base rates'!G$112)\n+($G452*'fnd base rates'!G$113)\n+($H452*'fnd base rates'!G$114)\n+($I452*'fnd base rates'!G$115)\n+($J452*'fnd base rates'!G$119)\n+($K452*'fnd base rates'!G$120)\n+($M452*'fnd base rates'!G$122)\n+($N452*'fnd base rates'!G$123)\n+($O452*'fnd base rates'!G$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,7)))\n*$R452","v":149.96991270800001},{"$f":"(($D452*'fnd base rates'!H$110)\n+($E452*'fnd base rates'!H$111)\n+($F452*'fnd base rates'!H$112)\n+($G452*'fnd base rates'!H$113)\n+($H452*'fnd base rates'!H$114)\n+($I452*'fnd base rates'!H$115)\n+($J452*'fnd base rates'!H$119)\n+($K452*'fnd base rates'!H$120)\n+($M452*'fnd base rates'!H$122)\n+($N452*'fnd base rates'!H$123)\n+($O452*'fnd base rates'!H$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D452*'fnd base rates'!I$110)\n+($E452*'fnd base rates'!I$111)\n+($F452*'fnd base rates'!I$112)\n+($G452*'fnd base rates'!I$113)\n+($H452*'fnd base rates'!I$114)\n+($I452*'fnd base rates'!I$115)\n+($J452*'fnd base rates'!I$119)\n+($K452*'fnd base rates'!I$120)\n+($M452*'fnd base rates'!I$122)\n+($N452*'fnd base rates'!I$123)\n+($O452*'fnd base rates'!I$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,9)))\n*$R452","v":244.69284000000002},{"$f":"(($D452*'fnd base rates'!J$110)\n+($E452*'fnd base rates'!J$111)\n+($F452*'fnd base rates'!J$112)\n+($G452*'fnd base rates'!J$113)\n+($H452*'fnd base rates'!J$114)\n+($I452*'fnd base rates'!J$115)\n+($J452*'fnd base rates'!J$119)\n+($K452*'fnd base rates'!J$120)\n+($M452*'fnd base rates'!J$122)\n+($N452*'fnd base rates'!J$123)\n+($O452*'fnd base rates'!J$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,10)))\n*$R452","v":146.00348000000002},{"$f":"(($D452*'fnd base rates'!K$110)\n+($E452*'fnd base rates'!K$111)\n+($F452*'fnd base rates'!K$112)\n+($G452*'fnd base rates'!K$113)\n+($H452*'fnd base rates'!K$114)\n+($I452*'fnd base rates'!K$115)\n+($J452*'fnd base rates'!K$119)\n+($K452*'fnd base rates'!K$120)\n+($M452*'fnd base rates'!K$122)\n+($N452*'fnd base rates'!K$123)\n+($O452*'fnd base rates'!K$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,11)))\n*$R452","v":1052.3877183960001},{"$f":"(($D452*'fnd base rates'!L$110)\n+($E452*'fnd base rates'!L$111)\n+($F452*'fnd base rates'!L$112)\n+($G452*'fnd base rates'!L$113)\n+($H452*'fnd base rates'!L$114)\n+($I452*'fnd base rates'!L$115)\n+($J452*'fnd base rates'!L$119)\n+($K452*'fnd base rates'!L$120)\n+($M452*'fnd base rates'!L$122)\n+($N452*'fnd base rates'!L$123)\n+($O452*'fnd base rates'!L$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D452*'fnd base rates'!M$110)\n+($E452*'fnd base rates'!M$111)\n+($F452*'fnd base rates'!M$112)\n+($G452*'fnd base rates'!M$113)\n+($H452*'fnd base rates'!M$114)\n+($I452*'fnd base rates'!M$115)\n+($J452*'fnd base rates'!M$119)\n+($K452*'fnd base rates'!M$120)\n+($M452*'fnd base rates'!M$122)\n+($N452*'fnd base rates'!M$123)\n+($O452*'fnd base rates'!M$124)\n+($P452*VLOOKUP($S452+15,rate_basefnd,13)))","v":0},9392.0525430596099,null,470165344,"470","165","344",1,1,9392.0525430596099,9392,0,9392,null,null,null,null,null,9392,0,9392,-1,9393,12,9381]
[470,470165347,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D453","v":0},{"$f":"'fnd enro'!E453","v":0},{"$f":"'fnd enro'!F453","v":0},{"$f":"'fnd enro'!G453","v":1},{"$f":"'fnd enro'!H453","v":0},{"$f":"'fnd enro'!I453","v":1},{"$f":"'fnd enro'!J453","v":0},{"$f":"'fnd enro'!K453","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L453","v":0},{"$f":"'fnd enro'!M453+'fnd enro'!N453","v":0},{"$f":"'fnd enro'!O453","v":0},{"$f":"'fnd enro'!P453","v":0},{"$f":"'fnd enro'!Q453+'fnd enro'!R453","v":1},{"$f":"'fnd enro'!T453","v":2},1.036,{"$f":"VALUE('fnd enro'!S453)","v":10},null,{"$f":"(($D453*'fnd base rates'!C$110)\n+($E453*'fnd base rates'!C$111)\n+($F453*'fnd base rates'!C$112)\n+($G453*'fnd base rates'!C$113)\n+($H453*'fnd base rates'!C$114)\n+($I453*'fnd base rates'!C$115)\n+($J453*'fnd base rates'!C$119)\n+($K453*'fnd base rates'!C$120)\n+($M453*'fnd base rates'!C$122)\n+($N453*'fnd base rates'!C$123)\n+($O453*'fnd base rates'!C$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,3)))\n*$R453","v":1089.040593424},{"$f":"(($D453*'fnd base rates'!D$110)\n+($E453*'fnd base rates'!D$111)\n+($F453*'fnd base rates'!D$112)\n+($G453*'fnd base rates'!D$113)\n+($H453*'fnd base rates'!D$114)\n+($I453*'fnd base rates'!D$115)\n+($J453*'fnd base rates'!D$119)\n+($K453*'fnd base rates'!D$120)\n+($M453*'fnd base rates'!D$122)\n+($N453*'fnd base rates'!D$123)\n+($O453*'fnd base rates'!D$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,4)))\n*$R453","v":1772.5027600000001},{"$f":"(($D453*'fnd base rates'!E$110)\n+($E453*'fnd base rates'!E$111)\n+($F453*'fnd base rates'!E$112)\n+($G453*'fnd base rates'!E$113)\n+($H453*'fnd base rates'!E$114)\n+($I453*'fnd base rates'!E$115)\n+($J453*'fnd base rates'!E$119)\n+($K453*'fnd base rates'!E$120)\n+($M453*'fnd base rates'!E$122)\n+($N453*'fnd base rates'!E$123)\n+($O453*'fnd base rates'!E$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,5)))\n*$R453","v":11400.4049166},{"$f":"(($D453*'fnd base rates'!F$110)\n+($E453*'fnd base rates'!F$111)\n+($F453*'fnd base rates'!F$112)\n+($G453*'fnd base rates'!F$113)\n+($H453*'fnd base rates'!F$114)\n+($I453*'fnd base rates'!F$115)\n+($J453*'fnd base rates'!F$119)\n+($K453*'fnd base rates'!F$120)\n+($M453*'fnd base rates'!F$122)\n+($N453*'fnd base rates'!F$123)\n+($O453*'fnd base rates'!F$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,6)))\n*$R453","v":2033.72583988},{"$f":"(($D453*'fnd base rates'!G$110)\n+($E453*'fnd base rates'!G$111)\n+($F453*'fnd base rates'!G$112)\n+($G453*'fnd base rates'!G$113)\n+($H453*'fnd base rates'!G$114)\n+($I453*'fnd base rates'!G$115)\n+($J453*'fnd base rates'!G$119)\n+($K453*'fnd base rates'!G$120)\n+($M453*'fnd base rates'!G$122)\n+($N453*'fnd base rates'!G$123)\n+($O453*'fnd base rates'!G$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,7)))\n*$R453","v":451.57914541600002},{"$f":"(($D453*'fnd base rates'!H$110)\n+($E453*'fnd base rates'!H$111)\n+($F453*'fnd base rates'!H$112)\n+($G453*'fnd base rates'!H$113)\n+($H453*'fnd base rates'!H$114)\n+($I453*'fnd base rates'!H$115)\n+($J453*'fnd base rates'!H$119)\n+($K453*'fnd base rates'!H$120)\n+($M453*'fnd base rates'!H$122)\n+($N453*'fnd base rates'!H$123)\n+($O453*'fnd base rates'!H$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D453*'fnd base rates'!I$110)\n+($E453*'fnd base rates'!I$111)\n+($F453*'fnd base rates'!I$112)\n+($G453*'fnd base rates'!I$113)\n+($H453*'fnd base rates'!I$114)\n+($I453*'fnd base rates'!I$115)\n+($J453*'fnd base rates'!I$119)\n+($K453*'fnd base rates'!I$120)\n+($M453*'fnd base rates'!I$122)\n+($N453*'fnd base rates'!I$123)\n+($O453*'fnd base rates'!I$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,9)))\n*$R453","v":773.86092000000008},{"$f":"(($D453*'fnd base rates'!J$110)\n+($E453*'fnd base rates'!J$111)\n+($F453*'fnd base rates'!J$112)\n+($G453*'fnd base rates'!J$113)\n+($H453*'fnd base rates'!J$114)\n+($I453*'fnd base rates'!J$115)\n+($J453*'fnd base rates'!J$119)\n+($K453*'fnd base rates'!J$120)\n+($M453*'fnd base rates'!J$122)\n+($N453*'fnd base rates'!J$123)\n+($O453*'fnd base rates'!J$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,10)))\n*$R453","v":1324.1219600000002},{"$f":"(($D453*'fnd base rates'!K$110)\n+($E453*'fnd base rates'!K$111)\n+($F453*'fnd base rates'!K$112)\n+($G453*'fnd base rates'!K$113)\n+($H453*'fnd base rates'!K$114)\n+($I453*'fnd base rates'!K$115)\n+($J453*'fnd base rates'!K$119)\n+($K453*'fnd base rates'!K$120)\n+($M453*'fnd base rates'!K$122)\n+($N453*'fnd base rates'!K$123)\n+($O453*'fnd base rates'!K$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,11)))\n*$R453","v":2152.5661167919998},{"$f":"(($D453*'fnd base rates'!L$110)\n+($E453*'fnd base rates'!L$111)\n+($F453*'fnd base rates'!L$112)\n+($G453*'fnd base rates'!L$113)\n+($H453*'fnd base rates'!L$114)\n+($I453*'fnd base rates'!L$115)\n+($J453*'fnd base rates'!L$119)\n+($K453*'fnd base rates'!L$120)\n+($M453*'fnd base rates'!L$122)\n+($N453*'fnd base rates'!L$123)\n+($O453*'fnd base rates'!L$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,12)))","v":2728.5801736324929},{"$f":"(($D453*'fnd base rates'!M$110)\n+($E453*'fnd base rates'!M$111)\n+($F453*'fnd base rates'!M$112)\n+($G453*'fnd base rates'!M$113)\n+($H453*'fnd base rates'!M$114)\n+($I453*'fnd base rates'!M$115)\n+($J453*'fnd base rates'!M$119)\n+($K453*'fnd base rates'!M$120)\n+($M453*'fnd base rates'!M$122)\n+($N453*'fnd base rates'!M$123)\n+($O453*'fnd base rates'!M$124)\n+($P453*VLOOKUP($S453+15,rate_basefnd,13)))","v":0},24997.729581744494,null,470165347,"470","165","347",1,2,24997.729581744494,12499,0,12499,null,null,null,null,null,12499,0,12499,196,12303,18,12285]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D454","v":0},{"$f":"'fnd enro'!E454","v":0},{"$f":"'fnd enro'!F454","v":0},{"$f":"'fnd enro'!G454","v":0},{"$f":"'fnd enro'!H454","v":0},{"$f":"'fnd enro'!I454","v":1},{"$f":"'fnd enro'!J454","v":0},{"$f":"'fnd enro'!K454","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L454","v":0},{"$f":"'fnd enro'!M454+'fnd enro'!N454","v":0},{"$f":"'fnd enro'!O454","v":0},{"$f":"'fnd enro'!P454","v":0},{"$f":"'fnd enro'!Q454+'fnd enro'!R454","v":1},{"$f":"'fnd enro'!T454","v":1},1,{"$f":"VALUE('fnd enro'!S454)","v":10},null,{"$f":"(($D454*'fnd base rates'!C$110)\n+($E454*'fnd base rates'!C$111)\n+($F454*'fnd base rates'!C$112)\n+($G454*'fnd base rates'!C$113)\n+($H454*'fnd base rates'!C$114)\n+($I454*'fnd base rates'!C$115)\n+($J454*'fnd base rates'!C$119)\n+($K454*'fnd base rates'!C$120)\n+($M454*'fnd base rates'!C$122)\n+($N454*'fnd base rates'!C$123)\n+($O454*'fnd base rates'!C$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,3)))\n*$R454","v":556.74874199999999},{"$f":"(($D454*'fnd base rates'!D$110)\n+($E454*'fnd base rates'!D$111)\n+($F454*'fnd base rates'!D$112)\n+($G454*'fnd base rates'!D$113)\n+($H454*'fnd base rates'!D$114)\n+($I454*'fnd base rates'!D$115)\n+($J454*'fnd base rates'!D$119)\n+($K454*'fnd base rates'!D$120)\n+($M454*'fnd base rates'!D$122)\n+($N454*'fnd base rates'!D$123)\n+($O454*'fnd base rates'!D$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,4)))\n*$R454","v":1003.05},{"$f":"(($D454*'fnd base rates'!E$110)\n+($E454*'fnd base rates'!E$111)\n+($F454*'fnd base rates'!E$112)\n+($G454*'fnd base rates'!E$113)\n+($H454*'fnd base rates'!E$114)\n+($I454*'fnd base rates'!E$115)\n+($J454*'fnd base rates'!E$119)\n+($K454*'fnd base rates'!E$120)\n+($M454*'fnd base rates'!E$122)\n+($N454*'fnd base rates'!E$123)\n+($O454*'fnd base rates'!E$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,5)))\n*$R454","v":7420.2459250000002},{"$f":"(($D454*'fnd base rates'!F$110)\n+($E454*'fnd base rates'!F$111)\n+($F454*'fnd base rates'!F$112)\n+($G454*'fnd base rates'!F$113)\n+($H454*'fnd base rates'!F$114)\n+($I454*'fnd base rates'!F$115)\n+($J454*'fnd base rates'!F$119)\n+($K454*'fnd base rates'!F$120)\n+($M454*'fnd base rates'!F$122)\n+($N454*'fnd base rates'!F$123)\n+($O454*'fnd base rates'!F$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,6)))\n*$R454","v":814.73291500000005},{"$f":"(($D454*'fnd base rates'!G$110)\n+($E454*'fnd base rates'!G$111)\n+($F454*'fnd base rates'!G$112)\n+($G454*'fnd base rates'!G$113)\n+($H454*'fnd base rates'!G$114)\n+($I454*'fnd base rates'!G$115)\n+($J454*'fnd base rates'!G$119)\n+($K454*'fnd base rates'!G$120)\n+($M454*'fnd base rates'!G$122)\n+($N454*'fnd base rates'!G$123)\n+($O454*'fnd base rates'!G$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,7)))\n*$R454","v":291.128603},{"$f":"(($D454*'fnd base rates'!H$110)\n+($E454*'fnd base rates'!H$111)\n+($F454*'fnd base rates'!H$112)\n+($G454*'fnd base rates'!H$113)\n+($H454*'fnd base rates'!H$114)\n+($I454*'fnd base rates'!H$115)\n+($J454*'fnd base rates'!H$119)\n+($K454*'fnd base rates'!H$120)\n+($M454*'fnd base rates'!H$122)\n+($N454*'fnd base rates'!H$123)\n+($O454*'fnd base rates'!H$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D454*'fnd base rates'!I$110)\n+($E454*'fnd base rates'!I$111)\n+($F454*'fnd base rates'!I$112)\n+($G454*'fnd base rates'!I$113)\n+($H454*'fnd base rates'!I$114)\n+($I454*'fnd base rates'!I$115)\n+($J454*'fnd base rates'!I$119)\n+($K454*'fnd base rates'!I$120)\n+($M454*'fnd base rates'!I$122)\n+($N454*'fnd base rates'!I$123)\n+($O454*'fnd base rates'!I$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,9)))\n*$R454","v":510.78},{"$f":"(($D454*'fnd base rates'!J$110)\n+($E454*'fnd base rates'!J$111)\n+($F454*'fnd base rates'!J$112)\n+($G454*'fnd base rates'!J$113)\n+($H454*'fnd base rates'!J$114)\n+($I454*'fnd base rates'!J$115)\n+($J454*'fnd base rates'!J$119)\n+($K454*'fnd base rates'!J$120)\n+($M454*'fnd base rates'!J$122)\n+($N454*'fnd base rates'!J$123)\n+($O454*'fnd base rates'!J$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,10)))\n*$R454","v":1137.18},{"$f":"(($D454*'fnd base rates'!K$110)\n+($E454*'fnd base rates'!K$111)\n+($F454*'fnd base rates'!K$112)\n+($G454*'fnd base rates'!K$113)\n+($H454*'fnd base rates'!K$114)\n+($I454*'fnd base rates'!K$115)\n+($J454*'fnd base rates'!K$119)\n+($K454*'fnd base rates'!K$120)\n+($M454*'fnd base rates'!K$122)\n+($N454*'fnd base rates'!K$123)\n+($O454*'fnd base rates'!K$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,11)))\n*$R454","v":1061.948261},{"$f":"(($D454*'fnd base rates'!L$110)\n+($E454*'fnd base rates'!L$111)\n+($F454*'fnd base rates'!L$112)\n+($G454*'fnd base rates'!L$113)\n+($H454*'fnd base rates'!L$114)\n+($I454*'fnd base rates'!L$115)\n+($J454*'fnd base rates'!L$119)\n+($K454*'fnd base rates'!L$120)\n+($M454*'fnd base rates'!L$122)\n+($N454*'fnd base rates'!L$123)\n+($O454*'fnd base rates'!L$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D454*'fnd base rates'!M$110)\n+($E454*'fnd base rates'!M$111)\n+($F454*'fnd base rates'!M$112)\n+($G454*'fnd base rates'!M$113)\n+($H454*'fnd base rates'!M$114)\n+($I454*'fnd base rates'!M$115)\n+($J454*'fnd base rates'!M$119)\n+($K454*'fnd base rates'!M$120)\n+($M454*'fnd base rates'!M$122)\n+($N454*'fnd base rates'!M$123)\n+($O454*'fnd base rates'!M$124)\n+($P454*VLOOKUP($S454+15,rate_basefnd,13)))","v":0},15145.027718628882,null,474097057,"474","097","057",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D455","v":0},{"$f":"'fnd enro'!E455","v":0},{"$f":"'fnd enro'!F455","v":0},{"$f":"'fnd enro'!G455","v":0},{"$f":"'fnd enro'!H455","v":92},{"$f":"'fnd enro'!I455","v":119},{"$f":"'fnd enro'!J455","v":0},{"$f":"'fnd enro'!K455","v":7.9969000000000001},{"$f":"'fnd enro'!L455","v":0},{"$f":"'fnd enro'!M455+'fnd enro'!N455","v":0},{"$f":"'fnd enro'!O455","v":4},{"$f":"'fnd enro'!P455","v":1},{"$f":"'fnd enro'!Q455+'fnd enro'!R455","v":116},{"$f":"'fnd enro'!T455","v":211},1,{"$f":"VALUE('fnd enro'!S455)","v":10},null,{"$f":"(($D455*'fnd base rates'!C$110)\n+($E455*'fnd base rates'!C$111)\n+($F455*'fnd base rates'!C$112)\n+($G455*'fnd base rates'!C$113)\n+($H455*'fnd base rates'!C$114)\n+($I455*'fnd base rates'!C$115)\n+($J455*'fnd base rates'!C$119)\n+($K455*'fnd base rates'!C$120)\n+($M455*'fnd base rates'!C$122)\n+($N455*'fnd base rates'!C$123)\n+($O455*'fnd base rates'!C$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,3)))\n*$R455","v":112006.19456199999},{"$f":"(($D455*'fnd base rates'!D$110)\n+($E455*'fnd base rates'!D$111)\n+($F455*'fnd base rates'!D$112)\n+($G455*'fnd base rates'!D$113)\n+($H455*'fnd base rates'!D$114)\n+($I455*'fnd base rates'!D$115)\n+($J455*'fnd base rates'!D$119)\n+($K455*'fnd base rates'!D$120)\n+($M455*'fnd base rates'!D$122)\n+($N455*'fnd base rates'!D$123)\n+($O455*'fnd base rates'!D$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,4)))\n*$R455","v":184389.25},{"$f":"(($D455*'fnd base rates'!E$110)\n+($E455*'fnd base rates'!E$111)\n+($F455*'fnd base rates'!E$112)\n+($G455*'fnd base rates'!E$113)\n+($H455*'fnd base rates'!E$114)\n+($I455*'fnd base rates'!E$115)\n+($J455*'fnd base rates'!E$119)\n+($K455*'fnd base rates'!E$120)\n+($M455*'fnd base rates'!E$122)\n+($N455*'fnd base rates'!E$123)\n+($O455*'fnd base rates'!E$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,5)))\n*$R455","v":1173782.790175},{"$f":"(($D455*'fnd base rates'!F$110)\n+($E455*'fnd base rates'!F$111)\n+($F455*'fnd base rates'!F$112)\n+($G455*'fnd base rates'!F$113)\n+($H455*'fnd base rates'!F$114)\n+($I455*'fnd base rates'!F$115)\n+($J455*'fnd base rates'!F$119)\n+($K455*'fnd base rates'!F$120)\n+($M455*'fnd base rates'!F$122)\n+($N455*'fnd base rates'!F$123)\n+($O455*'fnd base rates'!F$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,6)))\n*$R455","v":181931.435065},{"$f":"(($D455*'fnd base rates'!G$110)\n+($E455*'fnd base rates'!G$111)\n+($F455*'fnd base rates'!G$112)\n+($G455*'fnd base rates'!G$113)\n+($H455*'fnd base rates'!G$114)\n+($I455*'fnd base rates'!G$115)\n+($J455*'fnd base rates'!G$119)\n+($K455*'fnd base rates'!G$120)\n+($M455*'fnd base rates'!G$122)\n+($N455*'fnd base rates'!G$123)\n+($O455*'fnd base rates'!G$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,7)))\n*$R455","v":48761.605233000002},{"$f":"(($D455*'fnd base rates'!H$110)\n+($E455*'fnd base rates'!H$111)\n+($F455*'fnd base rates'!H$112)\n+($G455*'fnd base rates'!H$113)\n+($H455*'fnd base rates'!H$114)\n+($I455*'fnd base rates'!H$115)\n+($J455*'fnd base rates'!H$119)\n+($K455*'fnd base rates'!H$120)\n+($M455*'fnd base rates'!H$122)\n+($N455*'fnd base rates'!H$123)\n+($O455*'fnd base rates'!H$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,8)))","v":138720.72495799998},{"$f":"(($D455*'fnd base rates'!I$110)\n+($E455*'fnd base rates'!I$111)\n+($F455*'fnd base rates'!I$112)\n+($G455*'fnd base rates'!I$113)\n+($H455*'fnd base rates'!I$114)\n+($I455*'fnd base rates'!I$115)\n+($J455*'fnd base rates'!I$119)\n+($K455*'fnd base rates'!I$120)\n+($M455*'fnd base rates'!I$122)\n+($N455*'fnd base rates'!I$123)\n+($O455*'fnd base rates'!I$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,9)))\n*$R455","v":89693.739999999991},{"$f":"(($D455*'fnd base rates'!J$110)\n+($E455*'fnd base rates'!J$111)\n+($F455*'fnd base rates'!J$112)\n+($G455*'fnd base rates'!J$113)\n+($H455*'fnd base rates'!J$114)\n+($I455*'fnd base rates'!J$115)\n+($J455*'fnd base rates'!J$119)\n+($K455*'fnd base rates'!J$120)\n+($M455*'fnd base rates'!J$122)\n+($N455*'fnd base rates'!J$123)\n+($O455*'fnd base rates'!J$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,10)))\n*$R455","v":154797.43},{"$f":"(($D455*'fnd base rates'!K$110)\n+($E455*'fnd base rates'!K$111)\n+($F455*'fnd base rates'!K$112)\n+($G455*'fnd base rates'!K$113)\n+($H455*'fnd base rates'!K$114)\n+($I455*'fnd base rates'!K$115)\n+($J455*'fnd base rates'!K$119)\n+($K455*'fnd base rates'!K$120)\n+($M455*'fnd base rates'!K$122)\n+($N455*'fnd base rates'!K$123)\n+($O455*'fnd base rates'!K$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,11)))\n*$R455","v":228155.57307099999},{"$f":"(($D455*'fnd base rates'!L$110)\n+($E455*'fnd base rates'!L$111)\n+($F455*'fnd base rates'!L$112)\n+($G455*'fnd base rates'!L$113)\n+($H455*'fnd base rates'!L$114)\n+($I455*'fnd base rates'!L$115)\n+($J455*'fnd base rates'!L$119)\n+($K455*'fnd base rates'!L$120)\n+($M455*'fnd base rates'!L$122)\n+($N455*'fnd base rates'!L$123)\n+($O455*'fnd base rates'!L$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,12)))","v":295893.50498574774},{"$f":"(($D455*'fnd base rates'!M$110)\n+($E455*'fnd base rates'!M$111)\n+($F455*'fnd base rates'!M$112)\n+($G455*'fnd base rates'!M$113)\n+($H455*'fnd base rates'!M$114)\n+($I455*'fnd base rates'!M$115)\n+($J455*'fnd base rates'!M$119)\n+($K455*'fnd base rates'!M$120)\n+($M455*'fnd base rates'!M$122)\n+($N455*'fnd base rates'!M$123)\n+($O455*'fnd base rates'!M$124)\n+($P455*VLOOKUP($S455+15,rate_basefnd,13)))","v":0},2608132.2480497477,null,474097097,"474","097","097",1,211,2608132.2480497477,12361,0,12361,null,null,null,null,null,12361,0,12361,194,12167,20,12147]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D456","v":0},{"$f":"'fnd enro'!E456","v":0},{"$f":"'fnd enro'!F456","v":0},{"$f":"'fnd enro'!G456","v":0},{"$f":"'fnd enro'!H456","v":8},{"$f":"'fnd enro'!I456","v":13},{"$f":"'fnd enro'!J456","v":0},{"$f":"'fnd enro'!K456","v":0.79590000000000005},{"$f":"'fnd enro'!L456","v":0},{"$f":"'fnd enro'!M456+'fnd enro'!N456","v":0},{"$f":"'fnd enro'!O456","v":0},{"$f":"'fnd enro'!P456","v":0},{"$f":"'fnd enro'!Q456+'fnd enro'!R456","v":12},{"$f":"'fnd enro'!T456","v":21},1,{"$f":"VALUE('fnd enro'!S456)","v":10},null,{"$f":"(($D456*'fnd base rates'!C$110)\n+($E456*'fnd base rates'!C$111)\n+($F456*'fnd base rates'!C$112)\n+($G456*'fnd base rates'!C$113)\n+($H456*'fnd base rates'!C$114)\n+($I456*'fnd base rates'!C$115)\n+($J456*'fnd base rates'!C$119)\n+($K456*'fnd base rates'!C$120)\n+($M456*'fnd base rates'!C$122)\n+($N456*'fnd base rates'!C$123)\n+($O456*'fnd base rates'!C$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,3)))\n*$R456","v":11131.023582000002},{"$f":"(($D456*'fnd base rates'!D$110)\n+($E456*'fnd base rates'!D$111)\n+($F456*'fnd base rates'!D$112)\n+($G456*'fnd base rates'!D$113)\n+($H456*'fnd base rates'!D$114)\n+($I456*'fnd base rates'!D$115)\n+($J456*'fnd base rates'!D$119)\n+($K456*'fnd base rates'!D$120)\n+($M456*'fnd base rates'!D$122)\n+($N456*'fnd base rates'!D$123)\n+($O456*'fnd base rates'!D$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,4)))\n*$R456","v":18407.34},{"$f":"(($D456*'fnd base rates'!E$110)\n+($E456*'fnd base rates'!E$111)\n+($F456*'fnd base rates'!E$112)\n+($G456*'fnd base rates'!E$113)\n+($H456*'fnd base rates'!E$114)\n+($I456*'fnd base rates'!E$115)\n+($J456*'fnd base rates'!E$119)\n+($K456*'fnd base rates'!E$120)\n+($M456*'fnd base rates'!E$122)\n+($N456*'fnd base rates'!E$123)\n+($O456*'fnd base rates'!E$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,5)))\n*$R456","v":119137.86442500001},{"$f":"(($D456*'fnd base rates'!F$110)\n+($E456*'fnd base rates'!F$111)\n+($F456*'fnd base rates'!F$112)\n+($G456*'fnd base rates'!F$113)\n+($H456*'fnd base rates'!F$114)\n+($I456*'fnd base rates'!F$115)\n+($J456*'fnd base rates'!F$119)\n+($K456*'fnd base rates'!F$120)\n+($M456*'fnd base rates'!F$122)\n+($N456*'fnd base rates'!F$123)\n+($O456*'fnd base rates'!F$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,6)))\n*$R456","v":17912.351214999999},{"$f":"(($D456*'fnd base rates'!G$110)\n+($E456*'fnd base rates'!G$111)\n+($F456*'fnd base rates'!G$112)\n+($G456*'fnd base rates'!G$113)\n+($H456*'fnd base rates'!G$114)\n+($I456*'fnd base rates'!G$115)\n+($J456*'fnd base rates'!G$119)\n+($K456*'fnd base rates'!G$120)\n+($M456*'fnd base rates'!G$122)\n+($N456*'fnd base rates'!G$123)\n+($O456*'fnd base rates'!G$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,7)))\n*$R456","v":4889.3406629999999},{"$f":"(($D456*'fnd base rates'!H$110)\n+($E456*'fnd base rates'!H$111)\n+($F456*'fnd base rates'!H$112)\n+($G456*'fnd base rates'!H$113)\n+($H456*'fnd base rates'!H$114)\n+($I456*'fnd base rates'!H$115)\n+($J456*'fnd base rates'!H$119)\n+($K456*'fnd base rates'!H$120)\n+($M456*'fnd base rates'!H$122)\n+($N456*'fnd base rates'!H$123)\n+($O456*'fnd base rates'!H$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,8)))","v":14085.965137999998},{"$f":"(($D456*'fnd base rates'!I$110)\n+($E456*'fnd base rates'!I$111)\n+($F456*'fnd base rates'!I$112)\n+($G456*'fnd base rates'!I$113)\n+($H456*'fnd base rates'!I$114)\n+($I456*'fnd base rates'!I$115)\n+($J456*'fnd base rates'!I$119)\n+($K456*'fnd base rates'!I$120)\n+($M456*'fnd base rates'!I$122)\n+($N456*'fnd base rates'!I$123)\n+($O456*'fnd base rates'!I$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,9)))\n*$R456","v":9038.49},{"$f":"(($D456*'fnd base rates'!J$110)\n+($E456*'fnd base rates'!J$111)\n+($F456*'fnd base rates'!J$112)\n+($G456*'fnd base rates'!J$113)\n+($H456*'fnd base rates'!J$114)\n+($I456*'fnd base rates'!J$115)\n+($J456*'fnd base rates'!J$119)\n+($K456*'fnd base rates'!J$120)\n+($M456*'fnd base rates'!J$122)\n+($N456*'fnd base rates'!J$123)\n+($O456*'fnd base rates'!J$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,10)))\n*$R456","v":16018.69},{"$f":"(($D456*'fnd base rates'!K$110)\n+($E456*'fnd base rates'!K$111)\n+($F456*'fnd base rates'!K$112)\n+($G456*'fnd base rates'!K$113)\n+($H456*'fnd base rates'!K$114)\n+($I456*'fnd base rates'!K$115)\n+($J456*'fnd base rates'!K$119)\n+($K456*'fnd base rates'!K$120)\n+($M456*'fnd base rates'!K$122)\n+($N456*'fnd base rates'!K$123)\n+($O456*'fnd base rates'!K$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,11)))\n*$R456","v":22538.513481000002},{"$f":"(($D456*'fnd base rates'!L$110)\n+($E456*'fnd base rates'!L$111)\n+($F456*'fnd base rates'!L$112)\n+($G456*'fnd base rates'!L$113)\n+($H456*'fnd base rates'!L$114)\n+($I456*'fnd base rates'!L$115)\n+($J456*'fnd base rates'!L$119)\n+($K456*'fnd base rates'!L$120)\n+($M456*'fnd base rates'!L$122)\n+($N456*'fnd base rates'!L$123)\n+($O456*'fnd base rates'!L$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,12)))","v":29419.967449732932},{"$f":"(($D456*'fnd base rates'!M$110)\n+($E456*'fnd base rates'!M$111)\n+($F456*'fnd base rates'!M$112)\n+($G456*'fnd base rates'!M$113)\n+($H456*'fnd base rates'!M$114)\n+($I456*'fnd base rates'!M$115)\n+($J456*'fnd base rates'!M$119)\n+($K456*'fnd base rates'!M$120)\n+($M456*'fnd base rates'!M$122)\n+($N456*'fnd base rates'!M$123)\n+($O456*'fnd base rates'!M$124)\n+($P456*VLOOKUP($S456+15,rate_basefnd,13)))","v":0},262579.54595373292,null,474097103,"474","097","103",1,21,262579.54595373292,12504,0,12504,null,null,null,null,null,12504,0,12504,216,12288,20,12268]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D457","v":0},{"$f":"'fnd enro'!E457","v":0},{"$f":"'fnd enro'!F457","v":0},{"$f":"'fnd enro'!G457","v":0},{"$f":"'fnd enro'!H457","v":11},{"$f":"'fnd enro'!I457","v":25},{"$f":"'fnd enro'!J457","v":0},{"$f":"'fnd enro'!K457","v":1.3644000000000001},{"$f":"'fnd enro'!L457","v":0},{"$f":"'fnd enro'!M457+'fnd enro'!N457","v":0},{"$f":"'fnd enro'!O457","v":0},{"$f":"'fnd enro'!P457","v":0},{"$f":"'fnd enro'!Q457+'fnd enro'!R457","v":10},{"$f":"'fnd enro'!T457","v":36},1,{"$f":"VALUE('fnd enro'!S457)","v":6},null,{"$f":"(($D457*'fnd base rates'!C$110)\n+($E457*'fnd base rates'!C$111)\n+($F457*'fnd base rates'!C$112)\n+($G457*'fnd base rates'!C$113)\n+($H457*'fnd base rates'!C$114)\n+($I457*'fnd base rates'!C$115)\n+($J457*'fnd base rates'!C$119)\n+($K457*'fnd base rates'!C$120)\n+($M457*'fnd base rates'!C$122)\n+($N457*'fnd base rates'!C$123)\n+($O457*'fnd base rates'!C$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,3)))\n*$R457","v":18369.054712000001},{"$f":"(($D457*'fnd base rates'!D$110)\n+($E457*'fnd base rates'!D$111)\n+($F457*'fnd base rates'!D$112)\n+($G457*'fnd base rates'!D$113)\n+($H457*'fnd base rates'!D$114)\n+($I457*'fnd base rates'!D$115)\n+($J457*'fnd base rates'!D$119)\n+($K457*'fnd base rates'!D$120)\n+($M457*'fnd base rates'!D$122)\n+($N457*'fnd base rates'!D$123)\n+($O457*'fnd base rates'!D$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,4)))\n*$R457","v":28178.16},{"$f":"(($D457*'fnd base rates'!E$110)\n+($E457*'fnd base rates'!E$111)\n+($F457*'fnd base rates'!E$112)\n+($G457*'fnd base rates'!E$113)\n+($H457*'fnd base rates'!E$114)\n+($I457*'fnd base rates'!E$115)\n+($J457*'fnd base rates'!E$119)\n+($K457*'fnd base rates'!E$120)\n+($M457*'fnd base rates'!E$122)\n+($N457*'fnd base rates'!E$123)\n+($O457*'fnd base rates'!E$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,5)))\n*$R457","v":174916.44329999998},{"$f":"(($D457*'fnd base rates'!F$110)\n+($E457*'fnd base rates'!F$111)\n+($F457*'fnd base rates'!F$112)\n+($G457*'fnd base rates'!F$113)\n+($H457*'fnd base rates'!F$114)\n+($I457*'fnd base rates'!F$115)\n+($J457*'fnd base rates'!F$119)\n+($K457*'fnd base rates'!F$120)\n+($M457*'fnd base rates'!F$122)\n+($N457*'fnd base rates'!F$123)\n+($O457*'fnd base rates'!F$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,6)))\n*$R457","v":30434.454940000003},{"$f":"(($D457*'fnd base rates'!G$110)\n+($E457*'fnd base rates'!G$111)\n+($F457*'fnd base rates'!G$112)\n+($G457*'fnd base rates'!G$113)\n+($H457*'fnd base rates'!G$114)\n+($I457*'fnd base rates'!G$115)\n+($J457*'fnd base rates'!G$119)\n+($K457*'fnd base rates'!G$120)\n+($M457*'fnd base rates'!G$122)\n+($N457*'fnd base rates'!G$123)\n+($O457*'fnd base rates'!G$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,7)))\n*$R457","v":6770.859708},{"$f":"(($D457*'fnd base rates'!H$110)\n+($E457*'fnd base rates'!H$111)\n+($F457*'fnd base rates'!H$112)\n+($G457*'fnd base rates'!H$113)\n+($H457*'fnd base rates'!H$114)\n+($I457*'fnd base rates'!H$115)\n+($J457*'fnd base rates'!H$119)\n+($K457*'fnd base rates'!H$120)\n+($M457*'fnd base rates'!H$122)\n+($N457*'fnd base rates'!H$123)\n+($O457*'fnd base rates'!H$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,8)))","v":24667.298808000003},{"$f":"(($D457*'fnd base rates'!I$110)\n+($E457*'fnd base rates'!I$111)\n+($F457*'fnd base rates'!I$112)\n+($G457*'fnd base rates'!I$113)\n+($H457*'fnd base rates'!I$114)\n+($I457*'fnd base rates'!I$115)\n+($J457*'fnd base rates'!I$119)\n+($K457*'fnd base rates'!I$120)\n+($M457*'fnd base rates'!I$122)\n+($N457*'fnd base rates'!I$123)\n+($O457*'fnd base rates'!I$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,9)))\n*$R457","v":14375.83},{"$f":"(($D457*'fnd base rates'!J$110)\n+($E457*'fnd base rates'!J$111)\n+($F457*'fnd base rates'!J$112)\n+($G457*'fnd base rates'!J$113)\n+($H457*'fnd base rates'!J$114)\n+($I457*'fnd base rates'!J$115)\n+($J457*'fnd base rates'!J$119)\n+($K457*'fnd base rates'!J$120)\n+($M457*'fnd base rates'!J$122)\n+($N457*'fnd base rates'!J$123)\n+($O457*'fnd base rates'!J$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,10)))\n*$R457","v":21339.759999999998},{"$f":"(($D457*'fnd base rates'!K$110)\n+($E457*'fnd base rates'!K$111)\n+($F457*'fnd base rates'!K$112)\n+($G457*'fnd base rates'!K$113)\n+($H457*'fnd base rates'!K$114)\n+($I457*'fnd base rates'!K$115)\n+($J457*'fnd base rates'!K$119)\n+($K457*'fnd base rates'!K$120)\n+($M457*'fnd base rates'!K$122)\n+($N457*'fnd base rates'!K$123)\n+($O457*'fnd base rates'!K$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,11)))\n*$R457","v":38556.837396000003},{"$f":"(($D457*'fnd base rates'!L$110)\n+($E457*'fnd base rates'!L$111)\n+($F457*'fnd base rates'!L$112)\n+($G457*'fnd base rates'!L$113)\n+($H457*'fnd base rates'!L$114)\n+($I457*'fnd base rates'!L$115)\n+($J457*'fnd base rates'!L$119)\n+($K457*'fnd base rates'!L$120)\n+($M457*'fnd base rates'!L$122)\n+($N457*'fnd base rates'!L$123)\n+($O457*'fnd base rates'!L$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,12)))","v":44824.598067613573},{"$f":"(($D457*'fnd base rates'!M$110)\n+($E457*'fnd base rates'!M$111)\n+($F457*'fnd base rates'!M$112)\n+($G457*'fnd base rates'!M$113)\n+($H457*'fnd base rates'!M$114)\n+($I457*'fnd base rates'!M$115)\n+($J457*'fnd base rates'!M$119)\n+($K457*'fnd base rates'!M$120)\n+($M457*'fnd base rates'!M$122)\n+($N457*'fnd base rates'!M$123)\n+($O457*'fnd base rates'!M$124)\n+($P457*VLOOKUP($S457+15,rate_basefnd,13)))","v":0},402433.29693161353,null,474097153,"474","097","153",1,36,402433.29693161353,11179,0,11179,null,null,null,null,null,11179,0,11179,58,11121,14,11107]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D458","v":0},{"$f":"'fnd enro'!E458","v":0},{"$f":"'fnd enro'!F458","v":0},{"$f":"'fnd enro'!G458","v":0},{"$f":"'fnd enro'!H458","v":6},{"$f":"'fnd enro'!I458","v":9},{"$f":"'fnd enro'!J458","v":0},{"$f":"'fnd enro'!K458","v":0.56850000000000001},{"$f":"'fnd enro'!L458","v":0},{"$f":"'fnd enro'!M458+'fnd enro'!N458","v":0},{"$f":"'fnd enro'!O458","v":0},{"$f":"'fnd enro'!P458","v":0},{"$f":"'fnd enro'!Q458+'fnd enro'!R458","v":2},{"$f":"'fnd enro'!T458","v":15},{"$f":"VLOOKUP(B458,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S458)","v":3},null,{"$f":"(($D458*'fnd base rates'!C$110)\n+($E458*'fnd base rates'!C$111)\n+($F458*'fnd base rates'!C$112)\n+($G458*'fnd base rates'!C$113)\n+($H458*'fnd base rates'!C$114)\n+($I458*'fnd base rates'!C$115)\n+($J458*'fnd base rates'!C$119)\n+($K458*'fnd base rates'!C$120)\n+($M458*'fnd base rates'!C$122)\n+($N458*'fnd base rates'!C$123)\n+($O458*'fnd base rates'!C$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,3)))\n*$R458","v":7520.9311299999999},{"$f":"(($D458*'fnd base rates'!D$110)\n+($E458*'fnd base rates'!D$111)\n+($F458*'fnd base rates'!D$112)\n+($G458*'fnd base rates'!D$113)\n+($H458*'fnd base rates'!D$114)\n+($I458*'fnd base rates'!D$115)\n+($J458*'fnd base rates'!D$119)\n+($K458*'fnd base rates'!D$120)\n+($M458*'fnd base rates'!D$122)\n+($N458*'fnd base rates'!D$123)\n+($O458*'fnd base rates'!D$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,4)))\n*$R458","v":11111.64},{"$f":"(($D458*'fnd base rates'!E$110)\n+($E458*'fnd base rates'!E$111)\n+($F458*'fnd base rates'!E$112)\n+($G458*'fnd base rates'!E$113)\n+($H458*'fnd base rates'!E$114)\n+($I458*'fnd base rates'!E$115)\n+($J458*'fnd base rates'!E$119)\n+($K458*'fnd base rates'!E$120)\n+($M458*'fnd base rates'!E$122)\n+($N458*'fnd base rates'!E$123)\n+($O458*'fnd base rates'!E$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,5)))\n*$R458","v":64834.788874999998},{"$f":"(($D458*'fnd base rates'!F$110)\n+($E458*'fnd base rates'!F$111)\n+($F458*'fnd base rates'!F$112)\n+($G458*'fnd base rates'!F$113)\n+($H458*'fnd base rates'!F$114)\n+($I458*'fnd base rates'!F$115)\n+($J458*'fnd base rates'!F$119)\n+($K458*'fnd base rates'!F$120)\n+($M458*'fnd base rates'!F$122)\n+($N458*'fnd base rates'!F$123)\n+($O458*'fnd base rates'!F$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,6)))\n*$R458","v":12823.213725000001},{"$f":"(($D458*'fnd base rates'!G$110)\n+($E458*'fnd base rates'!G$111)\n+($F458*'fnd base rates'!G$112)\n+($G458*'fnd base rates'!G$113)\n+($H458*'fnd base rates'!G$114)\n+($I458*'fnd base rates'!G$115)\n+($J458*'fnd base rates'!G$119)\n+($K458*'fnd base rates'!G$120)\n+($M458*'fnd base rates'!G$122)\n+($N458*'fnd base rates'!G$123)\n+($O458*'fnd base rates'!G$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,7)))\n*$R458","v":2529.1490450000001},{"$f":"(($D458*'fnd base rates'!H$110)\n+($E458*'fnd base rates'!H$111)\n+($F458*'fnd base rates'!H$112)\n+($G458*'fnd base rates'!H$113)\n+($H458*'fnd base rates'!H$114)\n+($I458*'fnd base rates'!H$115)\n+($J458*'fnd base rates'!H$119)\n+($K458*'fnd base rates'!H$120)\n+($M458*'fnd base rates'!H$122)\n+($N458*'fnd base rates'!H$123)\n+($O458*'fnd base rates'!H$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,8)))","v":9833.0236699999987},{"$f":"(($D458*'fnd base rates'!I$110)\n+($E458*'fnd base rates'!I$111)\n+($F458*'fnd base rates'!I$112)\n+($G458*'fnd base rates'!I$113)\n+($H458*'fnd base rates'!I$114)\n+($I458*'fnd base rates'!I$115)\n+($J458*'fnd base rates'!I$119)\n+($K458*'fnd base rates'!I$120)\n+($M458*'fnd base rates'!I$122)\n+($N458*'fnd base rates'!I$123)\n+($O458*'fnd base rates'!I$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,9)))\n*$R458","v":5628.27},{"$f":"(($D458*'fnd base rates'!J$110)\n+($E458*'fnd base rates'!J$111)\n+($F458*'fnd base rates'!J$112)\n+($G458*'fnd base rates'!J$113)\n+($H458*'fnd base rates'!J$114)\n+($I458*'fnd base rates'!J$115)\n+($J458*'fnd base rates'!J$119)\n+($K458*'fnd base rates'!J$120)\n+($M458*'fnd base rates'!J$122)\n+($N458*'fnd base rates'!J$123)\n+($O458*'fnd base rates'!J$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,10)))\n*$R458","v":7173.0900000000011},{"$f":"(($D458*'fnd base rates'!K$110)\n+($E458*'fnd base rates'!K$111)\n+($F458*'fnd base rates'!K$112)\n+($G458*'fnd base rates'!K$113)\n+($H458*'fnd base rates'!K$114)\n+($I458*'fnd base rates'!K$115)\n+($J458*'fnd base rates'!K$119)\n+($K458*'fnd base rates'!K$120)\n+($M458*'fnd base rates'!K$122)\n+($N458*'fnd base rates'!K$123)\n+($O458*'fnd base rates'!K$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,11)))\n*$R458","v":16107.423914999998},{"$f":"(($D458*'fnd base rates'!L$110)\n+($E458*'fnd base rates'!L$111)\n+($F458*'fnd base rates'!L$112)\n+($G458*'fnd base rates'!L$113)\n+($H458*'fnd base rates'!L$114)\n+($I458*'fnd base rates'!L$115)\n+($J458*'fnd base rates'!L$119)\n+($K458*'fnd base rates'!L$120)\n+($M458*'fnd base rates'!L$122)\n+($N458*'fnd base rates'!L$123)\n+($O458*'fnd base rates'!L$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,12)))","v":17827.645816328033},{"$f":"(($D458*'fnd base rates'!M$110)\n+($E458*'fnd base rates'!M$111)\n+($F458*'fnd base rates'!M$112)\n+($G458*'fnd base rates'!M$113)\n+($H458*'fnd base rates'!M$114)\n+($I458*'fnd base rates'!M$115)\n+($J458*'fnd base rates'!M$119)\n+($K458*'fnd base rates'!M$120)\n+($M458*'fnd base rates'!M$122)\n+($N458*'fnd base rates'!M$123)\n+($O458*'fnd base rates'!M$124)\n+($P458*VLOOKUP($S458+15,rate_basefnd,13)))","v":0},155389.17617632804,null,{"$f":"B458","v":474097162},"474","097","162",1,{"$f":"enro","v":15},155389.17617632804,10359,0,10359,null,null,null,null,null,10359,0,10359,-3,10362,14,10348]
[474,474097326,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D459","v":0},{"$f":"'fnd enro'!E459","v":0},{"$f":"'fnd enro'!F459","v":0},{"$f":"'fnd enro'!G459","v":0},{"$f":"'fnd enro'!H459","v":0},{"$f":"'fnd enro'!I459","v":1},{"$f":"'fnd enro'!J459","v":0},{"$f":"'fnd enro'!K459","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L459","v":0},{"$f":"'fnd enro'!M459+'fnd enro'!N459","v":0},{"$f":"'fnd enro'!O459","v":0},{"$f":"'fnd enro'!P459","v":0},{"$f":"'fnd enro'!Q459+'fnd enro'!R459","v":0},{"$f":"'fnd enro'!T459","v":1},1,{"$f":"VALUE('fnd enro'!S459)","v":1},null,{"$f":"(($D459*'fnd base rates'!C$110)\n+($E459*'fnd base rates'!C$111)\n+($F459*'fnd base rates'!C$112)\n+($G459*'fnd base rates'!C$113)\n+($H459*'fnd base rates'!C$114)\n+($I459*'fnd base rates'!C$115)\n+($J459*'fnd base rates'!C$119)\n+($K459*'fnd base rates'!C$120)\n+($M459*'fnd base rates'!C$122)\n+($N459*'fnd base rates'!C$123)\n+($O459*'fnd base rates'!C$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,3)))\n*$R459","v":494.44874200000004},{"$f":"(($D459*'fnd base rates'!D$110)\n+($E459*'fnd base rates'!D$111)\n+($F459*'fnd base rates'!D$112)\n+($G459*'fnd base rates'!D$113)\n+($H459*'fnd base rates'!D$114)\n+($I459*'fnd base rates'!D$115)\n+($J459*'fnd base rates'!D$119)\n+($K459*'fnd base rates'!D$120)\n+($M459*'fnd base rates'!D$122)\n+($N459*'fnd base rates'!D$123)\n+($O459*'fnd base rates'!D$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,4)))\n*$R459","v":707.86},{"$f":"(($D459*'fnd base rates'!E$110)\n+($E459*'fnd base rates'!E$111)\n+($F459*'fnd base rates'!E$112)\n+($G459*'fnd base rates'!E$113)\n+($H459*'fnd base rates'!E$114)\n+($I459*'fnd base rates'!E$115)\n+($J459*'fnd base rates'!E$119)\n+($K459*'fnd base rates'!E$120)\n+($M459*'fnd base rates'!E$122)\n+($N459*'fnd base rates'!E$123)\n+($O459*'fnd base rates'!E$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,5)))\n*$R459","v":4538.6259250000003},{"$f":"(($D459*'fnd base rates'!F$110)\n+($E459*'fnd base rates'!F$111)\n+($F459*'fnd base rates'!F$112)\n+($G459*'fnd base rates'!F$113)\n+($H459*'fnd base rates'!F$114)\n+($I459*'fnd base rates'!F$115)\n+($J459*'fnd base rates'!F$119)\n+($K459*'fnd base rates'!F$120)\n+($M459*'fnd base rates'!F$122)\n+($N459*'fnd base rates'!F$123)\n+($O459*'fnd base rates'!F$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,6)))\n*$R459","v":814.73291500000005},{"$f":"(($D459*'fnd base rates'!G$110)\n+($E459*'fnd base rates'!G$111)\n+($F459*'fnd base rates'!G$112)\n+($G459*'fnd base rates'!G$113)\n+($H459*'fnd base rates'!G$114)\n+($I459*'fnd base rates'!G$115)\n+($J459*'fnd base rates'!G$119)\n+($K459*'fnd base rates'!G$120)\n+($M459*'fnd base rates'!G$122)\n+($N459*'fnd base rates'!G$123)\n+($O459*'fnd base rates'!G$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,7)))\n*$R459","v":151.32860299999999},{"$f":"(($D459*'fnd base rates'!H$110)\n+($E459*'fnd base rates'!H$111)\n+($F459*'fnd base rates'!H$112)\n+($G459*'fnd base rates'!H$113)\n+($H459*'fnd base rates'!H$114)\n+($I459*'fnd base rates'!H$115)\n+($J459*'fnd base rates'!H$119)\n+($K459*'fnd base rates'!H$120)\n+($M459*'fnd base rates'!H$122)\n+($N459*'fnd base rates'!H$123)\n+($O459*'fnd base rates'!H$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D459*'fnd base rates'!I$110)\n+($E459*'fnd base rates'!I$111)\n+($F459*'fnd base rates'!I$112)\n+($G459*'fnd base rates'!I$113)\n+($H459*'fnd base rates'!I$114)\n+($I459*'fnd base rates'!I$115)\n+($J459*'fnd base rates'!I$119)\n+($K459*'fnd base rates'!I$120)\n+($M459*'fnd base rates'!I$122)\n+($N459*'fnd base rates'!I$123)\n+($O459*'fnd base rates'!I$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,9)))\n*$R459","v":394.09},{"$f":"(($D459*'fnd base rates'!J$110)\n+($E459*'fnd base rates'!J$111)\n+($F459*'fnd base rates'!J$112)\n+($G459*'fnd base rates'!J$113)\n+($H459*'fnd base rates'!J$114)\n+($I459*'fnd base rates'!J$115)\n+($J459*'fnd base rates'!J$119)\n+($K459*'fnd base rates'!J$120)\n+($M459*'fnd base rates'!J$122)\n+($N459*'fnd base rates'!J$123)\n+($O459*'fnd base rates'!J$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,10)))\n*$R459","v":530.85},{"$f":"(($D459*'fnd base rates'!K$110)\n+($E459*'fnd base rates'!K$111)\n+($F459*'fnd base rates'!K$112)\n+($G459*'fnd base rates'!K$113)\n+($H459*'fnd base rates'!K$114)\n+($I459*'fnd base rates'!K$115)\n+($J459*'fnd base rates'!K$119)\n+($K459*'fnd base rates'!K$120)\n+($M459*'fnd base rates'!K$122)\n+($N459*'fnd base rates'!K$123)\n+($O459*'fnd base rates'!K$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,11)))\n*$R459","v":1061.948261},{"$f":"(($D459*'fnd base rates'!L$110)\n+($E459*'fnd base rates'!L$111)\n+($F459*'fnd base rates'!L$112)\n+($G459*'fnd base rates'!L$113)\n+($H459*'fnd base rates'!L$114)\n+($I459*'fnd base rates'!L$115)\n+($J459*'fnd base rates'!L$119)\n+($K459*'fnd base rates'!L$120)\n+($M459*'fnd base rates'!L$122)\n+($N459*'fnd base rates'!L$123)\n+($O459*'fnd base rates'!L$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D459*'fnd base rates'!M$110)\n+($E459*'fnd base rates'!M$111)\n+($F459*'fnd base rates'!M$112)\n+($G459*'fnd base rates'!M$113)\n+($H459*'fnd base rates'!M$114)\n+($I459*'fnd base rates'!M$115)\n+($J459*'fnd base rates'!M$119)\n+($K459*'fnd base rates'!M$120)\n+($M459*'fnd base rates'!M$122)\n+($N459*'fnd base rates'!M$123)\n+($O459*'fnd base rates'!M$124)\n+($P459*VLOOKUP($S459+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U459:AE459)","v":10555.537718628882},null,474097326,{"$f":"IF($B459<499999999,MID($B459,1,3),MID($B459,1,4))","v":"474"},{"$f":"IF($B459<499999999,MID($B459,4,3),MID($B459,5,3))","v":"097"},{"$f":"IF($B459<499999999,MID($B459,7,3),MID($B459,8,3))","v":"326"},{"$f":"IF(VLOOKUP(VALUE(IF(AH459<499999999,MID(AH459,4,3),MID(AH459,5,3))),distinfo,4)=R459,1,0)","v":1},1,{"$f":"AF459","v":10555.537718628882},{"$f":"IF(OR(AF459=0,AM459=0),0,ROUND(AN459/AM459,0))","v":10556},{"$f":"AO459-AQ459","v":0},10556,null,null,null,null,null,10556,{"$f":"AW459-AY459","v":0},10556,{"$f":"AY459-BA459","v":-1},10557,12,10545]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D460","v":0},{"$f":"'fnd enro'!E460","v":0},{"$f":"'fnd enro'!F460","v":0},{"$f":"'fnd enro'!G460","v":0},{"$f":"'fnd enro'!H460","v":12},{"$f":"'fnd enro'!I460","v":18},{"$f":"'fnd enro'!J460","v":0},{"$f":"'fnd enro'!K460","v":1.137},{"$f":"'fnd enro'!L460","v":0},{"$f":"'fnd enro'!M460+'fnd enro'!N460","v":0},{"$f":"'fnd enro'!O460","v":0},{"$f":"'fnd enro'!P460","v":0},{"$f":"'fnd enro'!Q460+'fnd enro'!R460","v":10},{"$f":"'fnd enro'!T460","v":30},1,{"$f":"VALUE('fnd enro'!S460)","v":7},null,{"$f":"(($D460*'fnd base rates'!C$110)\n+($E460*'fnd base rates'!C$111)\n+($F460*'fnd base rates'!C$112)\n+($G460*'fnd base rates'!C$113)\n+($H460*'fnd base rates'!C$114)\n+($I460*'fnd base rates'!C$115)\n+($J460*'fnd base rates'!C$119)\n+($K460*'fnd base rates'!C$120)\n+($M460*'fnd base rates'!C$122)\n+($N460*'fnd base rates'!C$123)\n+($O460*'fnd base rates'!C$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,3)))\n*$R460","v":15415.86226},{"$f":"(($D460*'fnd base rates'!D$110)\n+($E460*'fnd base rates'!D$111)\n+($F460*'fnd base rates'!D$112)\n+($G460*'fnd base rates'!D$113)\n+($H460*'fnd base rates'!D$114)\n+($I460*'fnd base rates'!D$115)\n+($J460*'fnd base rates'!D$119)\n+($K460*'fnd base rates'!D$120)\n+($M460*'fnd base rates'!D$122)\n+($N460*'fnd base rates'!D$123)\n+($O460*'fnd base rates'!D$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,4)))\n*$R460","v":23995.200000000001},{"$f":"(($D460*'fnd base rates'!E$110)\n+($E460*'fnd base rates'!E$111)\n+($F460*'fnd base rates'!E$112)\n+($G460*'fnd base rates'!E$113)\n+($H460*'fnd base rates'!E$114)\n+($I460*'fnd base rates'!E$115)\n+($J460*'fnd base rates'!E$119)\n+($K460*'fnd base rates'!E$120)\n+($M460*'fnd base rates'!E$122)\n+($N460*'fnd base rates'!E$123)\n+($O460*'fnd base rates'!E$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,5)))\n*$R460","v":146966.89775},{"$f":"(($D460*'fnd base rates'!F$110)\n+($E460*'fnd base rates'!F$111)\n+($F460*'fnd base rates'!F$112)\n+($G460*'fnd base rates'!F$113)\n+($H460*'fnd base rates'!F$114)\n+($I460*'fnd base rates'!F$115)\n+($J460*'fnd base rates'!F$119)\n+($K460*'fnd base rates'!F$120)\n+($M460*'fnd base rates'!F$122)\n+($N460*'fnd base rates'!F$123)\n+($O460*'fnd base rates'!F$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,6)))\n*$R460","v":25646.427450000003},{"$f":"(($D460*'fnd base rates'!G$110)\n+($E460*'fnd base rates'!G$111)\n+($F460*'fnd base rates'!G$112)\n+($G460*'fnd base rates'!G$113)\n+($H460*'fnd base rates'!G$114)\n+($I460*'fnd base rates'!G$115)\n+($J460*'fnd base rates'!G$119)\n+($K460*'fnd base rates'!G$120)\n+($M460*'fnd base rates'!G$122)\n+($N460*'fnd base rates'!G$123)\n+($O460*'fnd base rates'!G$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,7)))\n*$R460","v":5897.5180899999996},{"$f":"(($D460*'fnd base rates'!H$110)\n+($E460*'fnd base rates'!H$111)\n+($F460*'fnd base rates'!H$112)\n+($G460*'fnd base rates'!H$113)\n+($H460*'fnd base rates'!H$114)\n+($I460*'fnd base rates'!H$115)\n+($J460*'fnd base rates'!H$119)\n+($K460*'fnd base rates'!H$120)\n+($M460*'fnd base rates'!H$122)\n+($N460*'fnd base rates'!H$123)\n+($O460*'fnd base rates'!H$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,8)))","v":19794.667339999996},{"$f":"(($D460*'fnd base rates'!I$110)\n+($E460*'fnd base rates'!I$111)\n+($F460*'fnd base rates'!I$112)\n+($G460*'fnd base rates'!I$113)\n+($H460*'fnd base rates'!I$114)\n+($I460*'fnd base rates'!I$115)\n+($J460*'fnd base rates'!I$119)\n+($K460*'fnd base rates'!I$120)\n+($M460*'fnd base rates'!I$122)\n+($N460*'fnd base rates'!I$123)\n+($O460*'fnd base rates'!I$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,9)))\n*$R460","v":11956.98},{"$f":"(($D460*'fnd base rates'!J$110)\n+($E460*'fnd base rates'!J$111)\n+($F460*'fnd base rates'!J$112)\n+($G460*'fnd base rates'!J$113)\n+($H460*'fnd base rates'!J$114)\n+($I460*'fnd base rates'!J$115)\n+($J460*'fnd base rates'!J$119)\n+($K460*'fnd base rates'!J$120)\n+($M460*'fnd base rates'!J$122)\n+($N460*'fnd base rates'!J$123)\n+($O460*'fnd base rates'!J$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,10)))\n*$R460","v":17985.82},{"$f":"(($D460*'fnd base rates'!K$110)\n+($E460*'fnd base rates'!K$111)\n+($F460*'fnd base rates'!K$112)\n+($G460*'fnd base rates'!K$113)\n+($H460*'fnd base rates'!K$114)\n+($I460*'fnd base rates'!K$115)\n+($J460*'fnd base rates'!K$119)\n+($K460*'fnd base rates'!K$120)\n+($M460*'fnd base rates'!K$122)\n+($N460*'fnd base rates'!K$123)\n+($O460*'fnd base rates'!K$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,11)))\n*$R460","v":32214.847829999995},{"$f":"(($D460*'fnd base rates'!L$110)\n+($E460*'fnd base rates'!L$111)\n+($F460*'fnd base rates'!L$112)\n+($G460*'fnd base rates'!L$113)\n+($H460*'fnd base rates'!L$114)\n+($I460*'fnd base rates'!L$115)\n+($J460*'fnd base rates'!L$119)\n+($K460*'fnd base rates'!L$120)\n+($M460*'fnd base rates'!L$122)\n+($N460*'fnd base rates'!L$123)\n+($O460*'fnd base rates'!L$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,12)))","v":38453.271632656069},{"$f":"(($D460*'fnd base rates'!M$110)\n+($E460*'fnd base rates'!M$111)\n+($F460*'fnd base rates'!M$112)\n+($G460*'fnd base rates'!M$113)\n+($H460*'fnd base rates'!M$114)\n+($I460*'fnd base rates'!M$115)\n+($J460*'fnd base rates'!M$119)\n+($K460*'fnd base rates'!M$120)\n+($M460*'fnd base rates'!M$122)\n+($N460*'fnd base rates'!M$123)\n+($O460*'fnd base rates'!M$124)\n+($P460*VLOOKUP($S460+15,rate_basefnd,13)))","v":0},338327.49235265603,null,474097343,"474","097","343",1,30,338327.49235265603,11278,0,11278,null,null,null,null,null,11278,0,11278,86,11192,14,11178]
[474,474097600,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D461","v":0},{"$f":"'fnd enro'!E461","v":0},{"$f":"'fnd enro'!F461","v":0},{"$f":"'fnd enro'!G461","v":0},{"$f":"'fnd enro'!H461","v":1},{"$f":"'fnd enro'!I461","v":0},{"$f":"'fnd enro'!J461","v":0},{"$f":"'fnd enro'!K461","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L461","v":0},{"$f":"'fnd enro'!M461+'fnd enro'!N461","v":0},{"$f":"'fnd enro'!O461","v":0},{"$f":"'fnd enro'!P461","v":0},{"$f":"'fnd enro'!Q461+'fnd enro'!R461","v":0},{"$f":"'fnd enro'!T461","v":1},1,{"$f":"VALUE('fnd enro'!S461)","v":1},null,{"$f":"(($D461*'fnd base rates'!C$110)\n+($E461*'fnd base rates'!C$111)\n+($F461*'fnd base rates'!C$112)\n+($G461*'fnd base rates'!C$113)\n+($H461*'fnd base rates'!C$114)\n+($I461*'fnd base rates'!C$115)\n+($J461*'fnd base rates'!C$119)\n+($K461*'fnd base rates'!C$120)\n+($M461*'fnd base rates'!C$122)\n+($N461*'fnd base rates'!C$123)\n+($O461*'fnd base rates'!C$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,3)))\n*$R461","v":494.44874200000004},{"$f":"(($D461*'fnd base rates'!D$110)\n+($E461*'fnd base rates'!D$111)\n+($F461*'fnd base rates'!D$112)\n+($G461*'fnd base rates'!D$113)\n+($H461*'fnd base rates'!D$114)\n+($I461*'fnd base rates'!D$115)\n+($J461*'fnd base rates'!D$119)\n+($K461*'fnd base rates'!D$120)\n+($M461*'fnd base rates'!D$122)\n+($N461*'fnd base rates'!D$123)\n+($O461*'fnd base rates'!D$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,4)))\n*$R461","v":707.86},{"$f":"(($D461*'fnd base rates'!E$110)\n+($E461*'fnd base rates'!E$111)\n+($F461*'fnd base rates'!E$112)\n+($G461*'fnd base rates'!E$113)\n+($H461*'fnd base rates'!E$114)\n+($I461*'fnd base rates'!E$115)\n+($J461*'fnd base rates'!E$119)\n+($K461*'fnd base rates'!E$120)\n+($M461*'fnd base rates'!E$122)\n+($N461*'fnd base rates'!E$123)\n+($O461*'fnd base rates'!E$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,5)))\n*$R461","v":3194.5359250000001},{"$f":"(($D461*'fnd base rates'!F$110)\n+($E461*'fnd base rates'!F$111)\n+($F461*'fnd base rates'!F$112)\n+($G461*'fnd base rates'!F$113)\n+($H461*'fnd base rates'!F$114)\n+($I461*'fnd base rates'!F$115)\n+($J461*'fnd base rates'!F$119)\n+($K461*'fnd base rates'!F$120)\n+($M461*'fnd base rates'!F$122)\n+($N461*'fnd base rates'!F$123)\n+($O461*'fnd base rates'!F$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,6)))\n*$R461","v":915.10291500000005},{"$f":"(($D461*'fnd base rates'!G$110)\n+($E461*'fnd base rates'!G$111)\n+($F461*'fnd base rates'!G$112)\n+($G461*'fnd base rates'!G$113)\n+($H461*'fnd base rates'!G$114)\n+($I461*'fnd base rates'!G$115)\n+($J461*'fnd base rates'!G$119)\n+($K461*'fnd base rates'!G$120)\n+($M461*'fnd base rates'!G$122)\n+($N461*'fnd base rates'!G$123)\n+($O461*'fnd base rates'!G$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,7)))\n*$R461","v":155.55860300000001},{"$f":"(($D461*'fnd base rates'!H$110)\n+($E461*'fnd base rates'!H$111)\n+($F461*'fnd base rates'!H$112)\n+($G461*'fnd base rates'!H$113)\n+($H461*'fnd base rates'!H$114)\n+($I461*'fnd base rates'!H$115)\n+($J461*'fnd base rates'!H$119)\n+($K461*'fnd base rates'!H$120)\n+($M461*'fnd base rates'!H$122)\n+($N461*'fnd base rates'!H$123)\n+($O461*'fnd base rates'!H$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D461*'fnd base rates'!I$110)\n+($E461*'fnd base rates'!I$111)\n+($F461*'fnd base rates'!I$112)\n+($G461*'fnd base rates'!I$113)\n+($H461*'fnd base rates'!I$114)\n+($I461*'fnd base rates'!I$115)\n+($J461*'fnd base rates'!I$119)\n+($K461*'fnd base rates'!I$120)\n+($M461*'fnd base rates'!I$122)\n+($N461*'fnd base rates'!I$123)\n+($O461*'fnd base rates'!I$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,9)))\n*$R461","v":314.38},{"$f":"(($D461*'fnd base rates'!J$110)\n+($E461*'fnd base rates'!J$111)\n+($F461*'fnd base rates'!J$112)\n+($G461*'fnd base rates'!J$113)\n+($H461*'fnd base rates'!J$114)\n+($I461*'fnd base rates'!J$115)\n+($J461*'fnd base rates'!J$119)\n+($K461*'fnd base rates'!J$120)\n+($M461*'fnd base rates'!J$122)\n+($N461*'fnd base rates'!J$123)\n+($O461*'fnd base rates'!J$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,10)))\n*$R461","v":230.21},{"$f":"(($D461*'fnd base rates'!K$110)\n+($E461*'fnd base rates'!K$111)\n+($F461*'fnd base rates'!K$112)\n+($G461*'fnd base rates'!K$113)\n+($H461*'fnd base rates'!K$114)\n+($I461*'fnd base rates'!K$115)\n+($J461*'fnd base rates'!K$119)\n+($K461*'fnd base rates'!K$120)\n+($M461*'fnd base rates'!K$122)\n+($N461*'fnd base rates'!K$123)\n+($O461*'fnd base rates'!K$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,11)))\n*$R461","v":1091.648261},{"$f":"(($D461*'fnd base rates'!L$110)\n+($E461*'fnd base rates'!L$111)\n+($F461*'fnd base rates'!L$112)\n+($G461*'fnd base rates'!L$113)\n+($H461*'fnd base rates'!L$114)\n+($I461*'fnd base rates'!L$115)\n+($J461*'fnd base rates'!L$119)\n+($K461*'fnd base rates'!L$120)\n+($M461*'fnd base rates'!L$122)\n+($N461*'fnd base rates'!L$123)\n+($O461*'fnd base rates'!L$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D461*'fnd base rates'!M$110)\n+($E461*'fnd base rates'!M$111)\n+($F461*'fnd base rates'!M$112)\n+($G461*'fnd base rates'!M$113)\n+($H461*'fnd base rates'!M$114)\n+($I461*'fnd base rates'!M$115)\n+($J461*'fnd base rates'!M$119)\n+($K461*'fnd base rates'!M$120)\n+($M461*'fnd base rates'!M$122)\n+($N461*'fnd base rates'!M$123)\n+($O461*'fnd base rates'!M$124)\n+($P461*VLOOKUP($S461+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,474097600,"474","097","600",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D462","v":0},{"$f":"'fnd enro'!E462","v":0},{"$f":"'fnd enro'!F462","v":0},{"$f":"'fnd enro'!G462","v":0},{"$f":"'fnd enro'!H462","v":2},{"$f":"'fnd enro'!I462","v":4},{"$f":"'fnd enro'!J462","v":0},{"$f":"'fnd enro'!K462","v":0.22739999999999999},{"$f":"'fnd enro'!L462","v":0},{"$f":"'fnd enro'!M462+'fnd enro'!N462","v":0},{"$f":"'fnd enro'!O462","v":0},{"$f":"'fnd enro'!P462","v":0},{"$f":"'fnd enro'!Q462+'fnd enro'!R462","v":0},{"$f":"'fnd enro'!T462","v":6},1,{"$f":"VALUE('fnd enro'!S462)","v":1},null,{"$f":"(($D462*'fnd base rates'!C$110)\n+($E462*'fnd base rates'!C$111)\n+($F462*'fnd base rates'!C$112)\n+($G462*'fnd base rates'!C$113)\n+($H462*'fnd base rates'!C$114)\n+($I462*'fnd base rates'!C$115)\n+($J462*'fnd base rates'!C$119)\n+($K462*'fnd base rates'!C$120)\n+($M462*'fnd base rates'!C$122)\n+($N462*'fnd base rates'!C$123)\n+($O462*'fnd base rates'!C$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,3)))\n*$R462","v":2966.6924519999998},{"$f":"(($D462*'fnd base rates'!D$110)\n+($E462*'fnd base rates'!D$111)\n+($F462*'fnd base rates'!D$112)\n+($G462*'fnd base rates'!D$113)\n+($H462*'fnd base rates'!D$114)\n+($I462*'fnd base rates'!D$115)\n+($J462*'fnd base rates'!D$119)\n+($K462*'fnd base rates'!D$120)\n+($M462*'fnd base rates'!D$122)\n+($N462*'fnd base rates'!D$123)\n+($O462*'fnd base rates'!D$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,4)))\n*$R462","v":4247.16},{"$f":"(($D462*'fnd base rates'!E$110)\n+($E462*'fnd base rates'!E$111)\n+($F462*'fnd base rates'!E$112)\n+($G462*'fnd base rates'!E$113)\n+($H462*'fnd base rates'!E$114)\n+($I462*'fnd base rates'!E$115)\n+($J462*'fnd base rates'!E$119)\n+($K462*'fnd base rates'!E$120)\n+($M462*'fnd base rates'!E$122)\n+($N462*'fnd base rates'!E$123)\n+($O462*'fnd base rates'!E$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,5)))\n*$R462","v":24543.575550000001},{"$f":"(($D462*'fnd base rates'!F$110)\n+($E462*'fnd base rates'!F$111)\n+($F462*'fnd base rates'!F$112)\n+($G462*'fnd base rates'!F$113)\n+($H462*'fnd base rates'!F$114)\n+($I462*'fnd base rates'!F$115)\n+($J462*'fnd base rates'!F$119)\n+($K462*'fnd base rates'!F$120)\n+($M462*'fnd base rates'!F$122)\n+($N462*'fnd base rates'!F$123)\n+($O462*'fnd base rates'!F$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,6)))\n*$R462","v":5089.1374900000001},{"$f":"(($D462*'fnd base rates'!G$110)\n+($E462*'fnd base rates'!G$111)\n+($F462*'fnd base rates'!G$112)\n+($G462*'fnd base rates'!G$113)\n+($H462*'fnd base rates'!G$114)\n+($I462*'fnd base rates'!G$115)\n+($J462*'fnd base rates'!G$119)\n+($K462*'fnd base rates'!G$120)\n+($M462*'fnd base rates'!G$122)\n+($N462*'fnd base rates'!G$123)\n+($O462*'fnd base rates'!G$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,7)))\n*$R462","v":916.43161799999996},{"$f":"(($D462*'fnd base rates'!H$110)\n+($E462*'fnd base rates'!H$111)\n+($F462*'fnd base rates'!H$112)\n+($G462*'fnd base rates'!H$113)\n+($H462*'fnd base rates'!H$114)\n+($I462*'fnd base rates'!H$115)\n+($J462*'fnd base rates'!H$119)\n+($K462*'fnd base rates'!H$120)\n+($M462*'fnd base rates'!H$122)\n+($N462*'fnd base rates'!H$123)\n+($O462*'fnd base rates'!H$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,8)))","v":4031.6214679999998},{"$f":"(($D462*'fnd base rates'!I$110)\n+($E462*'fnd base rates'!I$111)\n+($F462*'fnd base rates'!I$112)\n+($G462*'fnd base rates'!I$113)\n+($H462*'fnd base rates'!I$114)\n+($I462*'fnd base rates'!I$115)\n+($J462*'fnd base rates'!I$119)\n+($K462*'fnd base rates'!I$120)\n+($M462*'fnd base rates'!I$122)\n+($N462*'fnd base rates'!I$123)\n+($O462*'fnd base rates'!I$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,9)))\n*$R462","v":2205.12},{"$f":"(($D462*'fnd base rates'!J$110)\n+($E462*'fnd base rates'!J$111)\n+($F462*'fnd base rates'!J$112)\n+($G462*'fnd base rates'!J$113)\n+($H462*'fnd base rates'!J$114)\n+($I462*'fnd base rates'!J$115)\n+($J462*'fnd base rates'!J$119)\n+($K462*'fnd base rates'!J$120)\n+($M462*'fnd base rates'!J$122)\n+($N462*'fnd base rates'!J$123)\n+($O462*'fnd base rates'!J$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,10)))\n*$R462","v":2583.8200000000002},{"$f":"(($D462*'fnd base rates'!K$110)\n+($E462*'fnd base rates'!K$111)\n+($F462*'fnd base rates'!K$112)\n+($G462*'fnd base rates'!K$113)\n+($H462*'fnd base rates'!K$114)\n+($I462*'fnd base rates'!K$115)\n+($J462*'fnd base rates'!K$119)\n+($K462*'fnd base rates'!K$120)\n+($M462*'fnd base rates'!K$122)\n+($N462*'fnd base rates'!K$123)\n+($O462*'fnd base rates'!K$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,11)))\n*$R462","v":6431.0895659999996},{"$f":"(($D462*'fnd base rates'!L$110)\n+($E462*'fnd base rates'!L$111)\n+($F462*'fnd base rates'!L$112)\n+($G462*'fnd base rates'!L$113)\n+($H462*'fnd base rates'!L$114)\n+($I462*'fnd base rates'!L$115)\n+($J462*'fnd base rates'!L$119)\n+($K462*'fnd base rates'!L$120)\n+($M462*'fnd base rates'!L$122)\n+($N462*'fnd base rates'!L$123)\n+($O462*'fnd base rates'!L$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,12)))","v":6778.4216334048951},{"$f":"(($D462*'fnd base rates'!M$110)\n+($E462*'fnd base rates'!M$111)\n+($F462*'fnd base rates'!M$112)\n+($G462*'fnd base rates'!M$113)\n+($H462*'fnd base rates'!M$114)\n+($I462*'fnd base rates'!M$115)\n+($J462*'fnd base rates'!M$119)\n+($K462*'fnd base rates'!M$120)\n+($M462*'fnd base rates'!M$122)\n+($N462*'fnd base rates'!M$123)\n+($O462*'fnd base rates'!M$124)\n+($P462*VLOOKUP($S462+15,rate_basefnd,13)))","v":0},59793.069777404904,null,474097610,"474","097","610",1,6,59793.069777404904,9966,0,9966,null,null,null,null,null,9966,0,9966,-2,9968,13,9955]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D463","v":0},{"$f":"'fnd enro'!E463","v":0},{"$f":"'fnd enro'!F463","v":0},{"$f":"'fnd enro'!G463","v":0},{"$f":"'fnd enro'!H463","v":1},{"$f":"'fnd enro'!I463","v":0},{"$f":"'fnd enro'!J463","v":0},{"$f":"'fnd enro'!K463","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L463","v":0},{"$f":"'fnd enro'!M463+'fnd enro'!N463","v":0},{"$f":"'fnd enro'!O463","v":0},{"$f":"'fnd enro'!P463","v":0},{"$f":"'fnd enro'!Q463+'fnd enro'!R463","v":0},{"$f":"'fnd enro'!T463","v":1},1,{"$f":"VALUE('fnd enro'!S463)","v":1},null,{"$f":"(($D463*'fnd base rates'!C$110)\n+($E463*'fnd base rates'!C$111)\n+($F463*'fnd base rates'!C$112)\n+($G463*'fnd base rates'!C$113)\n+($H463*'fnd base rates'!C$114)\n+($I463*'fnd base rates'!C$115)\n+($J463*'fnd base rates'!C$119)\n+($K463*'fnd base rates'!C$120)\n+($M463*'fnd base rates'!C$122)\n+($N463*'fnd base rates'!C$123)\n+($O463*'fnd base rates'!C$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,3)))\n*$R463","v":494.44874200000004},{"$f":"(($D463*'fnd base rates'!D$110)\n+($E463*'fnd base rates'!D$111)\n+($F463*'fnd base rates'!D$112)\n+($G463*'fnd base rates'!D$113)\n+($H463*'fnd base rates'!D$114)\n+($I463*'fnd base rates'!D$115)\n+($J463*'fnd base rates'!D$119)\n+($K463*'fnd base rates'!D$120)\n+($M463*'fnd base rates'!D$122)\n+($N463*'fnd base rates'!D$123)\n+($O463*'fnd base rates'!D$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,4)))\n*$R463","v":707.86},{"$f":"(($D463*'fnd base rates'!E$110)\n+($E463*'fnd base rates'!E$111)\n+($F463*'fnd base rates'!E$112)\n+($G463*'fnd base rates'!E$113)\n+($H463*'fnd base rates'!E$114)\n+($I463*'fnd base rates'!E$115)\n+($J463*'fnd base rates'!E$119)\n+($K463*'fnd base rates'!E$120)\n+($M463*'fnd base rates'!E$122)\n+($N463*'fnd base rates'!E$123)\n+($O463*'fnd base rates'!E$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,5)))\n*$R463","v":3194.5359250000001},{"$f":"(($D463*'fnd base rates'!F$110)\n+($E463*'fnd base rates'!F$111)\n+($F463*'fnd base rates'!F$112)\n+($G463*'fnd base rates'!F$113)\n+($H463*'fnd base rates'!F$114)\n+($I463*'fnd base rates'!F$115)\n+($J463*'fnd base rates'!F$119)\n+($K463*'fnd base rates'!F$120)\n+($M463*'fnd base rates'!F$122)\n+($N463*'fnd base rates'!F$123)\n+($O463*'fnd base rates'!F$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,6)))\n*$R463","v":915.10291500000005},{"$f":"(($D463*'fnd base rates'!G$110)\n+($E463*'fnd base rates'!G$111)\n+($F463*'fnd base rates'!G$112)\n+($G463*'fnd base rates'!G$113)\n+($H463*'fnd base rates'!G$114)\n+($I463*'fnd base rates'!G$115)\n+($J463*'fnd base rates'!G$119)\n+($K463*'fnd base rates'!G$120)\n+($M463*'fnd base rates'!G$122)\n+($N463*'fnd base rates'!G$123)\n+($O463*'fnd base rates'!G$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,7)))\n*$R463","v":155.55860300000001},{"$f":"(($D463*'fnd base rates'!H$110)\n+($E463*'fnd base rates'!H$111)\n+($F463*'fnd base rates'!H$112)\n+($G463*'fnd base rates'!H$113)\n+($H463*'fnd base rates'!H$114)\n+($I463*'fnd base rates'!H$115)\n+($J463*'fnd base rates'!H$119)\n+($K463*'fnd base rates'!H$120)\n+($M463*'fnd base rates'!H$122)\n+($N463*'fnd base rates'!H$123)\n+($O463*'fnd base rates'!H$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D463*'fnd base rates'!I$110)\n+($E463*'fnd base rates'!I$111)\n+($F463*'fnd base rates'!I$112)\n+($G463*'fnd base rates'!I$113)\n+($H463*'fnd base rates'!I$114)\n+($I463*'fnd base rates'!I$115)\n+($J463*'fnd base rates'!I$119)\n+($K463*'fnd base rates'!I$120)\n+($M463*'fnd base rates'!I$122)\n+($N463*'fnd base rates'!I$123)\n+($O463*'fnd base rates'!I$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,9)))\n*$R463","v":314.38},{"$f":"(($D463*'fnd base rates'!J$110)\n+($E463*'fnd base rates'!J$111)\n+($F463*'fnd base rates'!J$112)\n+($G463*'fnd base rates'!J$113)\n+($H463*'fnd base rates'!J$114)\n+($I463*'fnd base rates'!J$115)\n+($J463*'fnd base rates'!J$119)\n+($K463*'fnd base rates'!J$120)\n+($M463*'fnd base rates'!J$122)\n+($N463*'fnd base rates'!J$123)\n+($O463*'fnd base rates'!J$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,10)))\n*$R463","v":230.21},{"$f":"(($D463*'fnd base rates'!K$110)\n+($E463*'fnd base rates'!K$111)\n+($F463*'fnd base rates'!K$112)\n+($G463*'fnd base rates'!K$113)\n+($H463*'fnd base rates'!K$114)\n+($I463*'fnd base rates'!K$115)\n+($J463*'fnd base rates'!K$119)\n+($K463*'fnd base rates'!K$120)\n+($M463*'fnd base rates'!K$122)\n+($N463*'fnd base rates'!K$123)\n+($O463*'fnd base rates'!K$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,11)))\n*$R463","v":1091.648261},{"$f":"(($D463*'fnd base rates'!L$110)\n+($E463*'fnd base rates'!L$111)\n+($F463*'fnd base rates'!L$112)\n+($G463*'fnd base rates'!L$113)\n+($H463*'fnd base rates'!L$114)\n+($I463*'fnd base rates'!L$115)\n+($J463*'fnd base rates'!L$119)\n+($K463*'fnd base rates'!L$120)\n+($M463*'fnd base rates'!L$122)\n+($N463*'fnd base rates'!L$123)\n+($O463*'fnd base rates'!L$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D463*'fnd base rates'!M$110)\n+($E463*'fnd base rates'!M$111)\n+($F463*'fnd base rates'!M$112)\n+($G463*'fnd base rates'!M$113)\n+($H463*'fnd base rates'!M$114)\n+($I463*'fnd base rates'!M$115)\n+($J463*'fnd base rates'!M$119)\n+($K463*'fnd base rates'!M$120)\n+($M463*'fnd base rates'!M$122)\n+($N463*'fnd base rates'!M$123)\n+($O463*'fnd base rates'!M$124)\n+($P463*VLOOKUP($S463+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,474097615,"474","097","615",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D464","v":0},{"$f":"'fnd enro'!E464","v":0},{"$f":"'fnd enro'!F464","v":0},{"$f":"'fnd enro'!G464","v":0},{"$f":"'fnd enro'!H464","v":0},{"$f":"'fnd enro'!I464","v":1},{"$f":"'fnd enro'!J464","v":0},{"$f":"'fnd enro'!K464","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L464","v":0},{"$f":"'fnd enro'!M464+'fnd enro'!N464","v":0},{"$f":"'fnd enro'!O464","v":0},{"$f":"'fnd enro'!P464","v":0},{"$f":"'fnd enro'!Q464+'fnd enro'!R464","v":0},{"$f":"'fnd enro'!T464","v":1},1,{"$f":"VALUE('fnd enro'!S464)","v":1},null,{"$f":"(($D464*'fnd base rates'!C$110)\n+($E464*'fnd base rates'!C$111)\n+($F464*'fnd base rates'!C$112)\n+($G464*'fnd base rates'!C$113)\n+($H464*'fnd base rates'!C$114)\n+($I464*'fnd base rates'!C$115)\n+($J464*'fnd base rates'!C$119)\n+($K464*'fnd base rates'!C$120)\n+($M464*'fnd base rates'!C$122)\n+($N464*'fnd base rates'!C$123)\n+($O464*'fnd base rates'!C$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,3)))\n*$R464","v":494.44874200000004},{"$f":"(($D464*'fnd base rates'!D$110)\n+($E464*'fnd base rates'!D$111)\n+($F464*'fnd base rates'!D$112)\n+($G464*'fnd base rates'!D$113)\n+($H464*'fnd base rates'!D$114)\n+($I464*'fnd base rates'!D$115)\n+($J464*'fnd base rates'!D$119)\n+($K464*'fnd base rates'!D$120)\n+($M464*'fnd base rates'!D$122)\n+($N464*'fnd base rates'!D$123)\n+($O464*'fnd base rates'!D$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,4)))\n*$R464","v":707.86},{"$f":"(($D464*'fnd base rates'!E$110)\n+($E464*'fnd base rates'!E$111)\n+($F464*'fnd base rates'!E$112)\n+($G464*'fnd base rates'!E$113)\n+($H464*'fnd base rates'!E$114)\n+($I464*'fnd base rates'!E$115)\n+($J464*'fnd base rates'!E$119)\n+($K464*'fnd base rates'!E$120)\n+($M464*'fnd base rates'!E$122)\n+($N464*'fnd base rates'!E$123)\n+($O464*'fnd base rates'!E$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,5)))\n*$R464","v":4538.6259250000003},{"$f":"(($D464*'fnd base rates'!F$110)\n+($E464*'fnd base rates'!F$111)\n+($F464*'fnd base rates'!F$112)\n+($G464*'fnd base rates'!F$113)\n+($H464*'fnd base rates'!F$114)\n+($I464*'fnd base rates'!F$115)\n+($J464*'fnd base rates'!F$119)\n+($K464*'fnd base rates'!F$120)\n+($M464*'fnd base rates'!F$122)\n+($N464*'fnd base rates'!F$123)\n+($O464*'fnd base rates'!F$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,6)))\n*$R464","v":814.73291500000005},{"$f":"(($D464*'fnd base rates'!G$110)\n+($E464*'fnd base rates'!G$111)\n+($F464*'fnd base rates'!G$112)\n+($G464*'fnd base rates'!G$113)\n+($H464*'fnd base rates'!G$114)\n+($I464*'fnd base rates'!G$115)\n+($J464*'fnd base rates'!G$119)\n+($K464*'fnd base rates'!G$120)\n+($M464*'fnd base rates'!G$122)\n+($N464*'fnd base rates'!G$123)\n+($O464*'fnd base rates'!G$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,7)))\n*$R464","v":151.32860299999999},{"$f":"(($D464*'fnd base rates'!H$110)\n+($E464*'fnd base rates'!H$111)\n+($F464*'fnd base rates'!H$112)\n+($G464*'fnd base rates'!H$113)\n+($H464*'fnd base rates'!H$114)\n+($I464*'fnd base rates'!H$115)\n+($J464*'fnd base rates'!H$119)\n+($K464*'fnd base rates'!H$120)\n+($M464*'fnd base rates'!H$122)\n+($N464*'fnd base rates'!H$123)\n+($O464*'fnd base rates'!H$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D464*'fnd base rates'!I$110)\n+($E464*'fnd base rates'!I$111)\n+($F464*'fnd base rates'!I$112)\n+($G464*'fnd base rates'!I$113)\n+($H464*'fnd base rates'!I$114)\n+($I464*'fnd base rates'!I$115)\n+($J464*'fnd base rates'!I$119)\n+($K464*'fnd base rates'!I$120)\n+($M464*'fnd base rates'!I$122)\n+($N464*'fnd base rates'!I$123)\n+($O464*'fnd base rates'!I$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,9)))\n*$R464","v":394.09},{"$f":"(($D464*'fnd base rates'!J$110)\n+($E464*'fnd base rates'!J$111)\n+($F464*'fnd base rates'!J$112)\n+($G464*'fnd base rates'!J$113)\n+($H464*'fnd base rates'!J$114)\n+($I464*'fnd base rates'!J$115)\n+($J464*'fnd base rates'!J$119)\n+($K464*'fnd base rates'!J$120)\n+($M464*'fnd base rates'!J$122)\n+($N464*'fnd base rates'!J$123)\n+($O464*'fnd base rates'!J$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,10)))\n*$R464","v":530.85},{"$f":"(($D464*'fnd base rates'!K$110)\n+($E464*'fnd base rates'!K$111)\n+($F464*'fnd base rates'!K$112)\n+($G464*'fnd base rates'!K$113)\n+($H464*'fnd base rates'!K$114)\n+($I464*'fnd base rates'!K$115)\n+($J464*'fnd base rates'!K$119)\n+($K464*'fnd base rates'!K$120)\n+($M464*'fnd base rates'!K$122)\n+($N464*'fnd base rates'!K$123)\n+($O464*'fnd base rates'!K$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,11)))\n*$R464","v":1061.948261},{"$f":"(($D464*'fnd base rates'!L$110)\n+($E464*'fnd base rates'!L$111)\n+($F464*'fnd base rates'!L$112)\n+($G464*'fnd base rates'!L$113)\n+($H464*'fnd base rates'!L$114)\n+($I464*'fnd base rates'!L$115)\n+($J464*'fnd base rates'!L$119)\n+($K464*'fnd base rates'!L$120)\n+($M464*'fnd base rates'!L$122)\n+($N464*'fnd base rates'!L$123)\n+($O464*'fnd base rates'!L$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D464*'fnd base rates'!M$110)\n+($E464*'fnd base rates'!M$111)\n+($F464*'fnd base rates'!M$112)\n+($G464*'fnd base rates'!M$113)\n+($H464*'fnd base rates'!M$114)\n+($I464*'fnd base rates'!M$115)\n+($J464*'fnd base rates'!M$119)\n+($K464*'fnd base rates'!M$120)\n+($M464*'fnd base rates'!M$122)\n+($N464*'fnd base rates'!M$123)\n+($O464*'fnd base rates'!M$124)\n+($P464*VLOOKUP($S464+15,rate_basefnd,13)))","v":0},10555.537718628882,null,474097616,"474","097","616",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D465","v":0},{"$f":"'fnd enro'!E465","v":0},{"$f":"'fnd enro'!F465","v":0},{"$f":"'fnd enro'!G465","v":0},{"$f":"'fnd enro'!H465","v":4},{"$f":"'fnd enro'!I465","v":4},{"$f":"'fnd enro'!J465","v":0},{"$f":"'fnd enro'!K465","v":0.30320000000000003},{"$f":"'fnd enro'!L465","v":0},{"$f":"'fnd enro'!M465+'fnd enro'!N465","v":0},{"$f":"'fnd enro'!O465","v":0},{"$f":"'fnd enro'!P465","v":0},{"$f":"'fnd enro'!Q465+'fnd enro'!R465","v":3},{"$f":"'fnd enro'!T465","v":8},1,{"$f":"VALUE('fnd enro'!S465)","v":8},null,{"$f":"(($D465*'fnd base rates'!C$110)\n+($E465*'fnd base rates'!C$111)\n+($F465*'fnd base rates'!C$112)\n+($G465*'fnd base rates'!C$113)\n+($H465*'fnd base rates'!C$114)\n+($I465*'fnd base rates'!C$115)\n+($J465*'fnd base rates'!C$119)\n+($K465*'fnd base rates'!C$120)\n+($M465*'fnd base rates'!C$122)\n+($N465*'fnd base rates'!C$123)\n+($O465*'fnd base rates'!C$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,3)))\n*$R465","v":4134.3599360000007},{"$f":"(($D465*'fnd base rates'!D$110)\n+($E465*'fnd base rates'!D$111)\n+($F465*'fnd base rates'!D$112)\n+($G465*'fnd base rates'!D$113)\n+($H465*'fnd base rates'!D$114)\n+($I465*'fnd base rates'!D$115)\n+($J465*'fnd base rates'!D$119)\n+($K465*'fnd base rates'!D$120)\n+($M465*'fnd base rates'!D$122)\n+($N465*'fnd base rates'!D$123)\n+($O465*'fnd base rates'!D$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,4)))\n*$R465","v":6509.96},{"$f":"(($D465*'fnd base rates'!E$110)\n+($E465*'fnd base rates'!E$111)\n+($F465*'fnd base rates'!E$112)\n+($G465*'fnd base rates'!E$113)\n+($H465*'fnd base rates'!E$114)\n+($I465*'fnd base rates'!E$115)\n+($J465*'fnd base rates'!E$119)\n+($K465*'fnd base rates'!E$120)\n+($M465*'fnd base rates'!E$122)\n+($N465*'fnd base rates'!E$123)\n+($O465*'fnd base rates'!E$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,5)))\n*$R465","v":39201.727400000003},{"$f":"(($D465*'fnd base rates'!F$110)\n+($E465*'fnd base rates'!F$111)\n+($F465*'fnd base rates'!F$112)\n+($G465*'fnd base rates'!F$113)\n+($H465*'fnd base rates'!F$114)\n+($I465*'fnd base rates'!F$115)\n+($J465*'fnd base rates'!F$119)\n+($K465*'fnd base rates'!F$120)\n+($M465*'fnd base rates'!F$122)\n+($N465*'fnd base rates'!F$123)\n+($O465*'fnd base rates'!F$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,6)))\n*$R465","v":6919.3433200000009},{"$f":"(($D465*'fnd base rates'!G$110)\n+($E465*'fnd base rates'!G$111)\n+($F465*'fnd base rates'!G$112)\n+($G465*'fnd base rates'!G$113)\n+($H465*'fnd base rates'!G$114)\n+($I465*'fnd base rates'!G$115)\n+($J465*'fnd base rates'!G$119)\n+($K465*'fnd base rates'!G$120)\n+($M465*'fnd base rates'!G$122)\n+($N465*'fnd base rates'!G$123)\n+($O465*'fnd base rates'!G$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,7)))\n*$R465","v":1628.7088239999998},{"$f":"(($D465*'fnd base rates'!H$110)\n+($E465*'fnd base rates'!H$111)\n+($F465*'fnd base rates'!H$112)\n+($G465*'fnd base rates'!H$113)\n+($H465*'fnd base rates'!H$114)\n+($I465*'fnd base rates'!H$115)\n+($J465*'fnd base rates'!H$119)\n+($K465*'fnd base rates'!H$120)\n+($M465*'fnd base rates'!H$122)\n+($N465*'fnd base rates'!H$123)\n+($O465*'fnd base rates'!H$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,8)))","v":5061.168623999999},{"$f":"(($D465*'fnd base rates'!I$110)\n+($E465*'fnd base rates'!I$111)\n+($F465*'fnd base rates'!I$112)\n+($G465*'fnd base rates'!I$113)\n+($H465*'fnd base rates'!I$114)\n+($I465*'fnd base rates'!I$115)\n+($J465*'fnd base rates'!I$119)\n+($K465*'fnd base rates'!I$120)\n+($M465*'fnd base rates'!I$122)\n+($N465*'fnd base rates'!I$123)\n+($O465*'fnd base rates'!I$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,9)))\n*$R465","v":3168.71},{"$f":"(($D465*'fnd base rates'!J$110)\n+($E465*'fnd base rates'!J$111)\n+($F465*'fnd base rates'!J$112)\n+($G465*'fnd base rates'!J$113)\n+($H465*'fnd base rates'!J$114)\n+($I465*'fnd base rates'!J$115)\n+($J465*'fnd base rates'!J$119)\n+($K465*'fnd base rates'!J$120)\n+($M465*'fnd base rates'!J$122)\n+($N465*'fnd base rates'!J$123)\n+($O465*'fnd base rates'!J$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,10)))\n*$R465","v":4784.1500000000005},{"$f":"(($D465*'fnd base rates'!K$110)\n+($E465*'fnd base rates'!K$111)\n+($F465*'fnd base rates'!K$112)\n+($G465*'fnd base rates'!K$113)\n+($H465*'fnd base rates'!K$114)\n+($I465*'fnd base rates'!K$115)\n+($J465*'fnd base rates'!K$119)\n+($K465*'fnd base rates'!K$120)\n+($M465*'fnd base rates'!K$122)\n+($N465*'fnd base rates'!K$123)\n+($O465*'fnd base rates'!K$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,11)))\n*$R465","v":8614.3860879999993},{"$f":"(($D465*'fnd base rates'!L$110)\n+($E465*'fnd base rates'!L$111)\n+($F465*'fnd base rates'!L$112)\n+($G465*'fnd base rates'!L$113)\n+($H465*'fnd base rates'!L$114)\n+($I465*'fnd base rates'!L$115)\n+($J465*'fnd base rates'!L$119)\n+($K465*'fnd base rates'!L$120)\n+($M465*'fnd base rates'!L$122)\n+($N465*'fnd base rates'!L$123)\n+($O465*'fnd base rates'!L$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,12)))","v":10511.384488294258},{"$f":"(($D465*'fnd base rates'!M$110)\n+($E465*'fnd base rates'!M$111)\n+($F465*'fnd base rates'!M$112)\n+($G465*'fnd base rates'!M$113)\n+($H465*'fnd base rates'!M$114)\n+($I465*'fnd base rates'!M$115)\n+($J465*'fnd base rates'!M$119)\n+($K465*'fnd base rates'!M$120)\n+($M465*'fnd base rates'!M$122)\n+($N465*'fnd base rates'!M$123)\n+($O465*'fnd base rates'!M$124)\n+($P465*VLOOKUP($S465+15,rate_basefnd,13)))","v":0},90533.898680294253,null,474097720,"474","097","720",1,8,90533.898680294253,11317,0,11317,null,null,null,null,null,11317,0,11317,112,11205,16,11189]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D466","v":0},{"$f":"'fnd enro'!E466","v":0},{"$f":"'fnd enro'!F466","v":0},{"$f":"'fnd enro'!G466","v":0},{"$f":"'fnd enro'!H466","v":5},{"$f":"'fnd enro'!I466","v":14},{"$f":"'fnd enro'!J466","v":0},{"$f":"'fnd enro'!K466","v":0.72009999999999996},{"$f":"'fnd enro'!L466","v":0},{"$f":"'fnd enro'!M466+'fnd enro'!N466","v":0},{"$f":"'fnd enro'!O466","v":0},{"$f":"'fnd enro'!P466","v":0},{"$f":"'fnd enro'!Q466+'fnd enro'!R466","v":1},{"$f":"'fnd enro'!T466","v":19},1,{"$f":"VALUE('fnd enro'!S466)","v":1},null,{"$f":"(($D466*'fnd base rates'!C$110)\n+($E466*'fnd base rates'!C$111)\n+($F466*'fnd base rates'!C$112)\n+($G466*'fnd base rates'!C$113)\n+($H466*'fnd base rates'!C$114)\n+($I466*'fnd base rates'!C$115)\n+($J466*'fnd base rates'!C$119)\n+($K466*'fnd base rates'!C$120)\n+($M466*'fnd base rates'!C$122)\n+($N466*'fnd base rates'!C$123)\n+($O466*'fnd base rates'!C$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,3)))\n*$R466","v":9445.5060979999998},{"$f":"(($D466*'fnd base rates'!D$110)\n+($E466*'fnd base rates'!D$111)\n+($F466*'fnd base rates'!D$112)\n+($G466*'fnd base rates'!D$113)\n+($H466*'fnd base rates'!D$114)\n+($I466*'fnd base rates'!D$115)\n+($J466*'fnd base rates'!D$119)\n+($K466*'fnd base rates'!D$120)\n+($M466*'fnd base rates'!D$122)\n+($N466*'fnd base rates'!D$123)\n+($O466*'fnd base rates'!D$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,4)))\n*$R466","v":13690.880000000001},{"$f":"(($D466*'fnd base rates'!E$110)\n+($E466*'fnd base rates'!E$111)\n+($F466*'fnd base rates'!E$112)\n+($G466*'fnd base rates'!E$113)\n+($H466*'fnd base rates'!E$114)\n+($I466*'fnd base rates'!E$115)\n+($J466*'fnd base rates'!E$119)\n+($K466*'fnd base rates'!E$120)\n+($M466*'fnd base rates'!E$122)\n+($N466*'fnd base rates'!E$123)\n+($O466*'fnd base rates'!E$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,5)))\n*$R466","v":81871.302575000009},{"$f":"(($D466*'fnd base rates'!F$110)\n+($E466*'fnd base rates'!F$111)\n+($F466*'fnd base rates'!F$112)\n+($G466*'fnd base rates'!F$113)\n+($H466*'fnd base rates'!F$114)\n+($I466*'fnd base rates'!F$115)\n+($J466*'fnd base rates'!F$119)\n+($K466*'fnd base rates'!F$120)\n+($M466*'fnd base rates'!F$122)\n+($N466*'fnd base rates'!F$123)\n+($O466*'fnd base rates'!F$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,6)))\n*$R466","v":15981.775385000001},{"$f":"(($D466*'fnd base rates'!G$110)\n+($E466*'fnd base rates'!G$111)\n+($F466*'fnd base rates'!G$112)\n+($G466*'fnd base rates'!G$113)\n+($H466*'fnd base rates'!G$114)\n+($I466*'fnd base rates'!G$115)\n+($J466*'fnd base rates'!G$119)\n+($K466*'fnd base rates'!G$120)\n+($M466*'fnd base rates'!G$122)\n+($N466*'fnd base rates'!G$123)\n+($O466*'fnd base rates'!G$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,7)))\n*$R466","v":3010.783457},{"$f":"(($D466*'fnd base rates'!H$110)\n+($E466*'fnd base rates'!H$111)\n+($F466*'fnd base rates'!H$112)\n+($G466*'fnd base rates'!H$113)\n+($H466*'fnd base rates'!H$114)\n+($I466*'fnd base rates'!H$115)\n+($J466*'fnd base rates'!H$119)\n+($K466*'fnd base rates'!H$120)\n+($M466*'fnd base rates'!H$122)\n+($N466*'fnd base rates'!H$123)\n+($O466*'fnd base rates'!H$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,8)))","v":13160.167982000001},{"$f":"(($D466*'fnd base rates'!I$110)\n+($E466*'fnd base rates'!I$111)\n+($F466*'fnd base rates'!I$112)\n+($G466*'fnd base rates'!I$113)\n+($H466*'fnd base rates'!I$114)\n+($I466*'fnd base rates'!I$115)\n+($J466*'fnd base rates'!I$119)\n+($K466*'fnd base rates'!I$120)\n+($M466*'fnd base rates'!I$122)\n+($N466*'fnd base rates'!I$123)\n+($O466*'fnd base rates'!I$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,9)))\n*$R466","v":7184.6399999999994},{"$f":"(($D466*'fnd base rates'!J$110)\n+($E466*'fnd base rates'!J$111)\n+($F466*'fnd base rates'!J$112)\n+($G466*'fnd base rates'!J$113)\n+($H466*'fnd base rates'!J$114)\n+($I466*'fnd base rates'!J$115)\n+($J466*'fnd base rates'!J$119)\n+($K466*'fnd base rates'!J$120)\n+($M466*'fnd base rates'!J$122)\n+($N466*'fnd base rates'!J$123)\n+($O466*'fnd base rates'!J$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,10)))\n*$R466","v":9079.08},{"$f":"(($D466*'fnd base rates'!K$110)\n+($E466*'fnd base rates'!K$111)\n+($F466*'fnd base rates'!K$112)\n+($G466*'fnd base rates'!K$113)\n+($H466*'fnd base rates'!K$114)\n+($I466*'fnd base rates'!K$115)\n+($J466*'fnd base rates'!K$119)\n+($K466*'fnd base rates'!K$120)\n+($M466*'fnd base rates'!K$122)\n+($N466*'fnd base rates'!K$123)\n+($O466*'fnd base rates'!K$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,11)))\n*$R466","v":20325.516958999997},{"$f":"(($D466*'fnd base rates'!L$110)\n+($E466*'fnd base rates'!L$111)\n+($F466*'fnd base rates'!L$112)\n+($G466*'fnd base rates'!L$113)\n+($H466*'fnd base rates'!L$114)\n+($I466*'fnd base rates'!L$115)\n+($J466*'fnd base rates'!L$119)\n+($K466*'fnd base rates'!L$120)\n+($M466*'fnd base rates'!L$122)\n+($N466*'fnd base rates'!L$123)\n+($O466*'fnd base rates'!L$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,12)))","v":21710.492862027768},{"$f":"(($D466*'fnd base rates'!M$110)\n+($E466*'fnd base rates'!M$111)\n+($F466*'fnd base rates'!M$112)\n+($G466*'fnd base rates'!M$113)\n+($H466*'fnd base rates'!M$114)\n+($I466*'fnd base rates'!M$115)\n+($J466*'fnd base rates'!M$119)\n+($K466*'fnd base rates'!M$120)\n+($M466*'fnd base rates'!M$122)\n+($N466*'fnd base rates'!M$123)\n+($O466*'fnd base rates'!M$124)\n+($P466*VLOOKUP($S466+15,rate_basefnd,13)))","v":0},195460.14531802776,null,474097735,"474","097","735",1,19,195460.14531802776,10287,0,10287,null,null,null,null,null,10287,0,10287,-3,10290,13,10277]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D467","v":0},{"$f":"'fnd enro'!E467","v":0},{"$f":"'fnd enro'!F467","v":0},{"$f":"'fnd enro'!G467","v":0},{"$f":"'fnd enro'!H467","v":5},{"$f":"'fnd enro'!I467","v":9},{"$f":"'fnd enro'!J467","v":0},{"$f":"'fnd enro'!K467","v":0.53059999999999996},{"$f":"'fnd enro'!L467","v":0},{"$f":"'fnd enro'!M467+'fnd enro'!N467","v":0},{"$f":"'fnd enro'!O467","v":0},{"$f":"'fnd enro'!P467","v":0},{"$f":"'fnd enro'!Q467+'fnd enro'!R467","v":1},{"$f":"'fnd enro'!T467","v":14},1,{"$f":"VALUE('fnd enro'!S467)","v":1},null,{"$f":"(($D467*'fnd base rates'!C$110)\n+($E467*'fnd base rates'!C$111)\n+($F467*'fnd base rates'!C$112)\n+($G467*'fnd base rates'!C$113)\n+($H467*'fnd base rates'!C$114)\n+($I467*'fnd base rates'!C$115)\n+($J467*'fnd base rates'!C$119)\n+($K467*'fnd base rates'!C$120)\n+($M467*'fnd base rates'!C$122)\n+($N467*'fnd base rates'!C$123)\n+($O467*'fnd base rates'!C$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,3)))\n*$R467","v":6973.2623880000001},{"$f":"(($D467*'fnd base rates'!D$110)\n+($E467*'fnd base rates'!D$111)\n+($F467*'fnd base rates'!D$112)\n+($G467*'fnd base rates'!D$113)\n+($H467*'fnd base rates'!D$114)\n+($I467*'fnd base rates'!D$115)\n+($J467*'fnd base rates'!D$119)\n+($K467*'fnd base rates'!D$120)\n+($M467*'fnd base rates'!D$122)\n+($N467*'fnd base rates'!D$123)\n+($O467*'fnd base rates'!D$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,4)))\n*$R467","v":10151.580000000002},{"$f":"(($D467*'fnd base rates'!E$110)\n+($E467*'fnd base rates'!E$111)\n+($F467*'fnd base rates'!E$112)\n+($G467*'fnd base rates'!E$113)\n+($H467*'fnd base rates'!E$114)\n+($I467*'fnd base rates'!E$115)\n+($J467*'fnd base rates'!E$119)\n+($K467*'fnd base rates'!E$120)\n+($M467*'fnd base rates'!E$122)\n+($N467*'fnd base rates'!E$123)\n+($O467*'fnd base rates'!E$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,5)))\n*$R467","v":59178.17295},{"$f":"(($D467*'fnd base rates'!F$110)\n+($E467*'fnd base rates'!F$111)\n+($F467*'fnd base rates'!F$112)\n+($G467*'fnd base rates'!F$113)\n+($H467*'fnd base rates'!F$114)\n+($I467*'fnd base rates'!F$115)\n+($J467*'fnd base rates'!F$119)\n+($K467*'fnd base rates'!F$120)\n+($M467*'fnd base rates'!F$122)\n+($N467*'fnd base rates'!F$123)\n+($O467*'fnd base rates'!F$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,6)))\n*$R467","v":11908.11081},{"$f":"(($D467*'fnd base rates'!G$110)\n+($E467*'fnd base rates'!G$111)\n+($F467*'fnd base rates'!G$112)\n+($G467*'fnd base rates'!G$113)\n+($H467*'fnd base rates'!G$114)\n+($I467*'fnd base rates'!G$115)\n+($J467*'fnd base rates'!G$119)\n+($K467*'fnd base rates'!G$120)\n+($M467*'fnd base rates'!G$122)\n+($N467*'fnd base rates'!G$123)\n+($O467*'fnd base rates'!G$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,7)))\n*$R467","v":2254.1404419999999},{"$f":"(($D467*'fnd base rates'!H$110)\n+($E467*'fnd base rates'!H$111)\n+($F467*'fnd base rates'!H$112)\n+($G467*'fnd base rates'!H$113)\n+($H467*'fnd base rates'!H$114)\n+($I467*'fnd base rates'!H$115)\n+($J467*'fnd base rates'!H$119)\n+($K467*'fnd base rates'!H$120)\n+($M467*'fnd base rates'!H$122)\n+($N467*'fnd base rates'!H$123)\n+($O467*'fnd base rates'!H$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,8)))","v":9330.700092000001},{"$f":"(($D467*'fnd base rates'!I$110)\n+($E467*'fnd base rates'!I$111)\n+($F467*'fnd base rates'!I$112)\n+($G467*'fnd base rates'!I$113)\n+($H467*'fnd base rates'!I$114)\n+($I467*'fnd base rates'!I$115)\n+($J467*'fnd base rates'!I$119)\n+($K467*'fnd base rates'!I$120)\n+($M467*'fnd base rates'!I$122)\n+($N467*'fnd base rates'!I$123)\n+($O467*'fnd base rates'!I$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,9)))\n*$R467","v":5214.1899999999996},{"$f":"(($D467*'fnd base rates'!J$110)\n+($E467*'fnd base rates'!J$111)\n+($F467*'fnd base rates'!J$112)\n+($G467*'fnd base rates'!J$113)\n+($H467*'fnd base rates'!J$114)\n+($I467*'fnd base rates'!J$115)\n+($J467*'fnd base rates'!J$119)\n+($K467*'fnd base rates'!J$120)\n+($M467*'fnd base rates'!J$122)\n+($N467*'fnd base rates'!J$123)\n+($O467*'fnd base rates'!J$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,10)))\n*$R467","v":6424.8300000000008},{"$f":"(($D467*'fnd base rates'!K$110)\n+($E467*'fnd base rates'!K$111)\n+($F467*'fnd base rates'!K$112)\n+($G467*'fnd base rates'!K$113)\n+($H467*'fnd base rates'!K$114)\n+($I467*'fnd base rates'!K$115)\n+($J467*'fnd base rates'!K$119)\n+($K467*'fnd base rates'!K$120)\n+($M467*'fnd base rates'!K$122)\n+($N467*'fnd base rates'!K$123)\n+($O467*'fnd base rates'!K$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,11)))\n*$R467","v":15015.775653999999},{"$f":"(($D467*'fnd base rates'!L$110)\n+($E467*'fnd base rates'!L$111)\n+($F467*'fnd base rates'!L$112)\n+($G467*'fnd base rates'!L$113)\n+($H467*'fnd base rates'!L$114)\n+($I467*'fnd base rates'!L$115)\n+($J467*'fnd base rates'!L$119)\n+($K467*'fnd base rates'!L$120)\n+($M467*'fnd base rates'!L$122)\n+($N467*'fnd base rates'!L$123)\n+($O467*'fnd base rates'!L$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,12)))","v":16231.694388883352},{"$f":"(($D467*'fnd base rates'!M$110)\n+($E467*'fnd base rates'!M$111)\n+($F467*'fnd base rates'!M$112)\n+($G467*'fnd base rates'!M$113)\n+($H467*'fnd base rates'!M$114)\n+($I467*'fnd base rates'!M$115)\n+($J467*'fnd base rates'!M$119)\n+($K467*'fnd base rates'!M$120)\n+($M467*'fnd base rates'!M$122)\n+($N467*'fnd base rates'!M$123)\n+($O467*'fnd base rates'!M$124)\n+($P467*VLOOKUP($S467+15,rate_basefnd,13)))","v":0},142682.45672488335,null,474097753,"474","097","753",1,14,142682.45672488335,10192,0,10192,null,null,null,null,null,10192,0,10192,-2,10194,13,10181]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D468","v":0},{"$f":"'fnd enro'!E468","v":0},{"$f":"'fnd enro'!F468","v":0},{"$f":"'fnd enro'!G468","v":0},{"$f":"'fnd enro'!H468","v":1},{"$f":"'fnd enro'!I468","v":3},{"$f":"'fnd enro'!J468","v":0},{"$f":"'fnd enro'!K468","v":0.15160000000000001},{"$f":"'fnd enro'!L468","v":0},{"$f":"'fnd enro'!M468+'fnd enro'!N468","v":0},{"$f":"'fnd enro'!O468","v":0},{"$f":"'fnd enro'!P468","v":0},{"$f":"'fnd enro'!Q468+'fnd enro'!R468","v":1},{"$f":"'fnd enro'!T468","v":4},1,{"$f":"VALUE('fnd enro'!S468)","v":5},null,{"$f":"(($D468*'fnd base rates'!C$110)\n+($E468*'fnd base rates'!C$111)\n+($F468*'fnd base rates'!C$112)\n+($G468*'fnd base rates'!C$113)\n+($H468*'fnd base rates'!C$114)\n+($I468*'fnd base rates'!C$115)\n+($J468*'fnd base rates'!C$119)\n+($K468*'fnd base rates'!C$120)\n+($M468*'fnd base rates'!C$122)\n+($N468*'fnd base rates'!C$123)\n+($O468*'fnd base rates'!C$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,3)))\n*$R468","v":2031.0249680000002},{"$f":"(($D468*'fnd base rates'!D$110)\n+($E468*'fnd base rates'!D$111)\n+($F468*'fnd base rates'!D$112)\n+($G468*'fnd base rates'!D$113)\n+($H468*'fnd base rates'!D$114)\n+($I468*'fnd base rates'!D$115)\n+($J468*'fnd base rates'!D$119)\n+($K468*'fnd base rates'!D$120)\n+($M468*'fnd base rates'!D$122)\n+($N468*'fnd base rates'!D$123)\n+($O468*'fnd base rates'!D$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,4)))\n*$R468","v":3083.65},{"$f":"(($D468*'fnd base rates'!E$110)\n+($E468*'fnd base rates'!E$111)\n+($F468*'fnd base rates'!E$112)\n+($G468*'fnd base rates'!E$113)\n+($H468*'fnd base rates'!E$114)\n+($I468*'fnd base rates'!E$115)\n+($J468*'fnd base rates'!E$119)\n+($K468*'fnd base rates'!E$120)\n+($M468*'fnd base rates'!E$122)\n+($N468*'fnd base rates'!E$123)\n+($O468*'fnd base rates'!E$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,5)))\n*$R468","v":19272.503700000001},{"$f":"(($D468*'fnd base rates'!F$110)\n+($E468*'fnd base rates'!F$111)\n+($F468*'fnd base rates'!F$112)\n+($G468*'fnd base rates'!F$113)\n+($H468*'fnd base rates'!F$114)\n+($I468*'fnd base rates'!F$115)\n+($J468*'fnd base rates'!F$119)\n+($K468*'fnd base rates'!F$120)\n+($M468*'fnd base rates'!F$122)\n+($N468*'fnd base rates'!F$123)\n+($O468*'fnd base rates'!F$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,6)))\n*$R468","v":3359.3016600000001},{"$f":"(($D468*'fnd base rates'!G$110)\n+($E468*'fnd base rates'!G$111)\n+($F468*'fnd base rates'!G$112)\n+($G468*'fnd base rates'!G$113)\n+($H468*'fnd base rates'!G$114)\n+($I468*'fnd base rates'!G$115)\n+($J468*'fnd base rates'!G$119)\n+($K468*'fnd base rates'!G$120)\n+($M468*'fnd base rates'!G$122)\n+($N468*'fnd base rates'!G$123)\n+($O468*'fnd base rates'!G$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,7)))\n*$R468","v":728.99441200000001},{"$f":"(($D468*'fnd base rates'!H$110)\n+($E468*'fnd base rates'!H$111)\n+($F468*'fnd base rates'!H$112)\n+($G468*'fnd base rates'!H$113)\n+($H468*'fnd base rates'!H$114)\n+($I468*'fnd base rates'!H$115)\n+($J468*'fnd base rates'!H$119)\n+($K468*'fnd base rates'!H$120)\n+($M468*'fnd base rates'!H$122)\n+($N468*'fnd base rates'!H$123)\n+($O468*'fnd base rates'!H$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,8)))","v":2800.0143119999993},{"$f":"(($D468*'fnd base rates'!I$110)\n+($E468*'fnd base rates'!I$111)\n+($F468*'fnd base rates'!I$112)\n+($G468*'fnd base rates'!I$113)\n+($H468*'fnd base rates'!I$114)\n+($I468*'fnd base rates'!I$115)\n+($J468*'fnd base rates'!I$119)\n+($K468*'fnd base rates'!I$120)\n+($M468*'fnd base rates'!I$122)\n+($N468*'fnd base rates'!I$123)\n+($O468*'fnd base rates'!I$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,9)))\n*$R468","v":1596.3500000000001},{"$f":"(($D468*'fnd base rates'!J$110)\n+($E468*'fnd base rates'!J$111)\n+($F468*'fnd base rates'!J$112)\n+($G468*'fnd base rates'!J$113)\n+($H468*'fnd base rates'!J$114)\n+($I468*'fnd base rates'!J$115)\n+($J468*'fnd base rates'!J$119)\n+($K468*'fnd base rates'!J$120)\n+($M468*'fnd base rates'!J$122)\n+($N468*'fnd base rates'!J$123)\n+($O468*'fnd base rates'!J$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,10)))\n*$R468","v":2340.8200000000002},{"$f":"(($D468*'fnd base rates'!K$110)\n+($E468*'fnd base rates'!K$111)\n+($F468*'fnd base rates'!K$112)\n+($G468*'fnd base rates'!K$113)\n+($H468*'fnd base rates'!K$114)\n+($I468*'fnd base rates'!K$115)\n+($J468*'fnd base rates'!K$119)\n+($K468*'fnd base rates'!K$120)\n+($M468*'fnd base rates'!K$122)\n+($N468*'fnd base rates'!K$123)\n+($O468*'fnd base rates'!K$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,11)))\n*$R468","v":4277.4930439999998},{"$f":"(($D468*'fnd base rates'!L$110)\n+($E468*'fnd base rates'!L$111)\n+($F468*'fnd base rates'!L$112)\n+($G468*'fnd base rates'!L$113)\n+($H468*'fnd base rates'!L$114)\n+($I468*'fnd base rates'!L$115)\n+($J468*'fnd base rates'!L$119)\n+($K468*'fnd base rates'!L$120)\n+($M468*'fnd base rates'!L$122)\n+($N468*'fnd base rates'!L$123)\n+($O468*'fnd base rates'!L$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,12)))","v":4883.2305113313305},{"$f":"(($D468*'fnd base rates'!M$110)\n+($E468*'fnd base rates'!M$111)\n+($F468*'fnd base rates'!M$112)\n+($G468*'fnd base rates'!M$113)\n+($H468*'fnd base rates'!M$114)\n+($I468*'fnd base rates'!M$115)\n+($J468*'fnd base rates'!M$119)\n+($K468*'fnd base rates'!M$120)\n+($M468*'fnd base rates'!M$122)\n+($N468*'fnd base rates'!M$123)\n+($O468*'fnd base rates'!M$124)\n+($P468*VLOOKUP($S468+15,rate_basefnd,13)))","v":0},44373.382607331339,null,474097775,"474","097","775",1,4,44373.382607331339,11093,0,11093,null,null,null,null,null,11093,0,11093,-3,11096,14,11082]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D469","v":0},{"$f":"'fnd enro'!E469","v":0},{"$f":"'fnd enro'!F469","v":0},{"$f":"'fnd enro'!G469","v":0},{"$f":"'fnd enro'!H469","v":1},{"$f":"'fnd enro'!I469","v":2},{"$f":"'fnd enro'!J469","v":0},{"$f":"'fnd enro'!K469","v":0.1137},{"$f":"'fnd enro'!L469","v":0},{"$f":"'fnd enro'!M469+'fnd enro'!N469","v":0},{"$f":"'fnd enro'!O469","v":0},{"$f":"'fnd enro'!P469","v":0},{"$f":"'fnd enro'!Q469+'fnd enro'!R469","v":0},{"$f":"'fnd enro'!T469","v":3},1.0013333333333334,{"$f":"VALUE('fnd enro'!S469)","v":1},null,{"$f":"(($D469*'fnd base rates'!C$110)\n+($E469*'fnd base rates'!C$111)\n+($F469*'fnd base rates'!C$112)\n+($G469*'fnd base rates'!C$113)\n+($H469*'fnd base rates'!C$114)\n+($I469*'fnd base rates'!C$115)\n+($J469*'fnd base rates'!C$119)\n+($K469*'fnd base rates'!C$120)\n+($M469*'fnd base rates'!C$122)\n+($N469*'fnd base rates'!C$123)\n+($O469*'fnd base rates'!C$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,3)))\n*$R469","v":1485.324020968},{"$f":"(($D469*'fnd base rates'!D$110)\n+($E469*'fnd base rates'!D$111)\n+($F469*'fnd base rates'!D$112)\n+($G469*'fnd base rates'!D$113)\n+($H469*'fnd base rates'!D$114)\n+($I469*'fnd base rates'!D$115)\n+($J469*'fnd base rates'!D$119)\n+($K469*'fnd base rates'!D$120)\n+($M469*'fnd base rates'!D$122)\n+($N469*'fnd base rates'!D$123)\n+($O469*'fnd base rates'!D$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,4)))\n*$R469","v":2126.4114400000003},{"$f":"(($D469*'fnd base rates'!E$110)\n+($E469*'fnd base rates'!E$111)\n+($F469*'fnd base rates'!E$112)\n+($G469*'fnd base rates'!E$113)\n+($H469*'fnd base rates'!E$114)\n+($I469*'fnd base rates'!E$115)\n+($J469*'fnd base rates'!E$119)\n+($K469*'fnd base rates'!E$120)\n+($M469*'fnd base rates'!E$122)\n+($N469*'fnd base rates'!E$123)\n+($O469*'fnd base rates'!E$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,5)))\n*$R469","v":12288.150158700002},{"$f":"(($D469*'fnd base rates'!F$110)\n+($E469*'fnd base rates'!F$111)\n+($F469*'fnd base rates'!F$112)\n+($G469*'fnd base rates'!F$113)\n+($H469*'fnd base rates'!F$114)\n+($I469*'fnd base rates'!F$115)\n+($J469*'fnd base rates'!F$119)\n+($K469*'fnd base rates'!F$120)\n+($M469*'fnd base rates'!F$122)\n+($N469*'fnd base rates'!F$123)\n+($O469*'fnd base rates'!F$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,6)))\n*$R469","v":2547.9615033266668},{"$f":"(($D469*'fnd base rates'!G$110)\n+($E469*'fnd base rates'!G$111)\n+($F469*'fnd base rates'!G$112)\n+($G469*'fnd base rates'!G$113)\n+($H469*'fnd base rates'!G$114)\n+($I469*'fnd base rates'!G$115)\n+($J469*'fnd base rates'!G$119)\n+($K469*'fnd base rates'!G$120)\n+($M469*'fnd base rates'!G$122)\n+($N469*'fnd base rates'!G$123)\n+($O469*'fnd base rates'!G$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,7)))\n*$R469","v":458.82676341199999},{"$f":"(($D469*'fnd base rates'!H$110)\n+($E469*'fnd base rates'!H$111)\n+($F469*'fnd base rates'!H$112)\n+($G469*'fnd base rates'!H$113)\n+($H469*'fnd base rates'!H$114)\n+($I469*'fnd base rates'!H$115)\n+($J469*'fnd base rates'!H$119)\n+($K469*'fnd base rates'!H$120)\n+($M469*'fnd base rates'!H$122)\n+($N469*'fnd base rates'!H$123)\n+($O469*'fnd base rates'!H$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,8)))","v":2015.8107339999999},{"$f":"(($D469*'fnd base rates'!I$110)\n+($E469*'fnd base rates'!I$111)\n+($F469*'fnd base rates'!I$112)\n+($G469*'fnd base rates'!I$113)\n+($H469*'fnd base rates'!I$114)\n+($I469*'fnd base rates'!I$115)\n+($J469*'fnd base rates'!I$119)\n+($K469*'fnd base rates'!I$120)\n+($M469*'fnd base rates'!I$122)\n+($N469*'fnd base rates'!I$123)\n+($O469*'fnd base rates'!I$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,9)))\n*$R469","v":1104.03008},{"$f":"(($D469*'fnd base rates'!J$110)\n+($E469*'fnd base rates'!J$111)\n+($F469*'fnd base rates'!J$112)\n+($G469*'fnd base rates'!J$113)\n+($H469*'fnd base rates'!J$114)\n+($I469*'fnd base rates'!J$115)\n+($J469*'fnd base rates'!J$119)\n+($K469*'fnd base rates'!J$120)\n+($M469*'fnd base rates'!J$122)\n+($N469*'fnd base rates'!J$123)\n+($O469*'fnd base rates'!J$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,10)))\n*$R469","v":1293.6325466666669},{"$f":"(($D469*'fnd base rates'!K$110)\n+($E469*'fnd base rates'!K$111)\n+($F469*'fnd base rates'!K$112)\n+($G469*'fnd base rates'!K$113)\n+($H469*'fnd base rates'!K$114)\n+($I469*'fnd base rates'!K$115)\n+($J469*'fnd base rates'!K$119)\n+($K469*'fnd base rates'!K$120)\n+($M469*'fnd base rates'!K$122)\n+($N469*'fnd base rates'!K$123)\n+($O469*'fnd base rates'!K$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,11)))\n*$R469","v":3219.8321760439999},{"$f":"(($D469*'fnd base rates'!L$110)\n+($E469*'fnd base rates'!L$111)\n+($F469*'fnd base rates'!L$112)\n+($G469*'fnd base rates'!L$113)\n+($H469*'fnd base rates'!L$114)\n+($I469*'fnd base rates'!L$115)\n+($J469*'fnd base rates'!L$119)\n+($K469*'fnd base rates'!L$120)\n+($M469*'fnd base rates'!L$122)\n+($N469*'fnd base rates'!L$123)\n+($O469*'fnd base rates'!L$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,12)))","v":3389.2108167024476},{"$f":"(($D469*'fnd base rates'!M$110)\n+($E469*'fnd base rates'!M$111)\n+($F469*'fnd base rates'!M$112)\n+($G469*'fnd base rates'!M$113)\n+($H469*'fnd base rates'!M$114)\n+($I469*'fnd base rates'!M$115)\n+($J469*'fnd base rates'!M$119)\n+($K469*'fnd base rates'!M$120)\n+($M469*'fnd base rates'!M$122)\n+($N469*'fnd base rates'!M$123)\n+($O469*'fnd base rates'!M$124)\n+($P469*VLOOKUP($S469+15,rate_basefnd,13)))","v":0},29929.190239819785,null,478352064,"478","352","064",1,3,29929.190239819785,9976,0,9976,null,null,null,null,null,9976,0,9976,-3,9979,13,9966]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D470","v":0},{"$f":"'fnd enro'!E470","v":0},{"$f":"'fnd enro'!F470","v":0},{"$f":"'fnd enro'!G470","v":0},{"$f":"'fnd enro'!H470","v":1},{"$f":"'fnd enro'!I470","v":0},{"$f":"'fnd enro'!J470","v":0},{"$f":"'fnd enro'!K470","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L470","v":0},{"$f":"'fnd enro'!M470+'fnd enro'!N470","v":0},{"$f":"'fnd enro'!O470","v":0},{"$f":"'fnd enro'!P470","v":0},{"$f":"'fnd enro'!Q470+'fnd enro'!R470","v":0},{"$f":"'fnd enro'!T470","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S470)","v":1},null,{"$f":"(($D470*'fnd base rates'!C$110)\n+($E470*'fnd base rates'!C$111)\n+($F470*'fnd base rates'!C$112)\n+($G470*'fnd base rates'!C$113)\n+($H470*'fnd base rates'!C$114)\n+($I470*'fnd base rates'!C$115)\n+($J470*'fnd base rates'!C$119)\n+($K470*'fnd base rates'!C$120)\n+($M470*'fnd base rates'!C$122)\n+($N470*'fnd base rates'!C$123)\n+($O470*'fnd base rates'!C$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,3)))\n*$R470","v":495.10800698933343},{"$f":"(($D470*'fnd base rates'!D$110)\n+($E470*'fnd base rates'!D$111)\n+($F470*'fnd base rates'!D$112)\n+($G470*'fnd base rates'!D$113)\n+($H470*'fnd base rates'!D$114)\n+($I470*'fnd base rates'!D$115)\n+($J470*'fnd base rates'!D$119)\n+($K470*'fnd base rates'!D$120)\n+($M470*'fnd base rates'!D$122)\n+($N470*'fnd base rates'!D$123)\n+($O470*'fnd base rates'!D$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,4)))\n*$R470","v":708.80381333333344},{"$f":"(($D470*'fnd base rates'!E$110)\n+($E470*'fnd base rates'!E$111)\n+($F470*'fnd base rates'!E$112)\n+($G470*'fnd base rates'!E$113)\n+($H470*'fnd base rates'!E$114)\n+($I470*'fnd base rates'!E$115)\n+($J470*'fnd base rates'!E$119)\n+($K470*'fnd base rates'!E$120)\n+($M470*'fnd base rates'!E$122)\n+($N470*'fnd base rates'!E$123)\n+($O470*'fnd base rates'!E$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,5)))\n*$R470","v":3198.7953062333336},{"$f":"(($D470*'fnd base rates'!F$110)\n+($E470*'fnd base rates'!F$111)\n+($F470*'fnd base rates'!F$112)\n+($G470*'fnd base rates'!F$113)\n+($H470*'fnd base rates'!F$114)\n+($I470*'fnd base rates'!F$115)\n+($J470*'fnd base rates'!F$119)\n+($K470*'fnd base rates'!F$120)\n+($M470*'fnd base rates'!F$122)\n+($N470*'fnd base rates'!F$123)\n+($O470*'fnd base rates'!F$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,6)))\n*$R470","v":916.32305222000014},{"$f":"(($D470*'fnd base rates'!G$110)\n+($E470*'fnd base rates'!G$111)\n+($F470*'fnd base rates'!G$112)\n+($G470*'fnd base rates'!G$113)\n+($H470*'fnd base rates'!G$114)\n+($I470*'fnd base rates'!G$115)\n+($J470*'fnd base rates'!G$119)\n+($K470*'fnd base rates'!G$120)\n+($M470*'fnd base rates'!G$122)\n+($N470*'fnd base rates'!G$123)\n+($O470*'fnd base rates'!G$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,7)))\n*$R470","v":155.76601447066668},{"$f":"(($D470*'fnd base rates'!H$110)\n+($E470*'fnd base rates'!H$111)\n+($F470*'fnd base rates'!H$112)\n+($G470*'fnd base rates'!H$113)\n+($H470*'fnd base rates'!H$114)\n+($I470*'fnd base rates'!H$115)\n+($J470*'fnd base rates'!H$119)\n+($K470*'fnd base rates'!H$120)\n+($M470*'fnd base rates'!H$122)\n+($N470*'fnd base rates'!H$123)\n+($O470*'fnd base rates'!H$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D470*'fnd base rates'!I$110)\n+($E470*'fnd base rates'!I$111)\n+($F470*'fnd base rates'!I$112)\n+($G470*'fnd base rates'!I$113)\n+($H470*'fnd base rates'!I$114)\n+($I470*'fnd base rates'!I$115)\n+($J470*'fnd base rates'!I$119)\n+($K470*'fnd base rates'!I$120)\n+($M470*'fnd base rates'!I$122)\n+($N470*'fnd base rates'!I$123)\n+($O470*'fnd base rates'!I$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,9)))\n*$R470","v":314.79917333333333},{"$f":"(($D470*'fnd base rates'!J$110)\n+($E470*'fnd base rates'!J$111)\n+($F470*'fnd base rates'!J$112)\n+($G470*'fnd base rates'!J$113)\n+($H470*'fnd base rates'!J$114)\n+($I470*'fnd base rates'!J$115)\n+($J470*'fnd base rates'!J$119)\n+($K470*'fnd base rates'!J$120)\n+($M470*'fnd base rates'!J$122)\n+($N470*'fnd base rates'!J$123)\n+($O470*'fnd base rates'!J$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,10)))\n*$R470","v":230.51694666666668},{"$f":"(($D470*'fnd base rates'!K$110)\n+($E470*'fnd base rates'!K$111)\n+($F470*'fnd base rates'!K$112)\n+($G470*'fnd base rates'!K$113)\n+($H470*'fnd base rates'!K$114)\n+($I470*'fnd base rates'!K$115)\n+($J470*'fnd base rates'!K$119)\n+($K470*'fnd base rates'!K$120)\n+($M470*'fnd base rates'!K$122)\n+($N470*'fnd base rates'!K$123)\n+($O470*'fnd base rates'!K$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,11)))\n*$R470","v":1093.1037920146669},{"$f":"(($D470*'fnd base rates'!L$110)\n+($E470*'fnd base rates'!L$111)\n+($F470*'fnd base rates'!L$112)\n+($G470*'fnd base rates'!L$113)\n+($H470*'fnd base rates'!L$114)\n+($I470*'fnd base rates'!L$115)\n+($J470*'fnd base rates'!L$119)\n+($K470*'fnd base rates'!L$120)\n+($M470*'fnd base rates'!L$122)\n+($N470*'fnd base rates'!L$123)\n+($O470*'fnd base rates'!L$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D470*'fnd base rates'!M$110)\n+($E470*'fnd base rates'!M$111)\n+($F470*'fnd base rates'!M$112)\n+($G470*'fnd base rates'!M$113)\n+($H470*'fnd base rates'!M$114)\n+($I470*'fnd base rates'!M$115)\n+($J470*'fnd base rates'!M$119)\n+($K470*'fnd base rates'!M$120)\n+($M470*'fnd base rates'!M$122)\n+($N470*'fnd base rates'!M$123)\n+($O470*'fnd base rates'!M$124)\n+($P470*VLOOKUP($S470+15,rate_basefnd,13)))","v":0},8794.9311107060148,null,478352067,"478","352","067",1,1,8794.9311107060148,8795,0,8795,null,null,null,null,null,8795,0,8795,-4,8799,15,8784]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D471","v":0},{"$f":"'fnd enro'!E471","v":0},{"$f":"'fnd enro'!F471","v":0},{"$f":"'fnd enro'!G471","v":0},{"$f":"'fnd enro'!H471","v":2},{"$f":"'fnd enro'!I471","v":1},{"$f":"'fnd enro'!J471","v":0},{"$f":"'fnd enro'!K471","v":0.1137},{"$f":"'fnd enro'!L471","v":0},{"$f":"'fnd enro'!M471+'fnd enro'!N471","v":0},{"$f":"'fnd enro'!O471","v":0},{"$f":"'fnd enro'!P471","v":0},{"$f":"'fnd enro'!Q471+'fnd enro'!R471","v":2},{"$f":"'fnd enro'!T471","v":3},1.0013333333333334,{"$f":"VALUE('fnd enro'!S471)","v":10},null,{"$f":"(($D471*'fnd base rates'!C$110)\n+($E471*'fnd base rates'!C$111)\n+($F471*'fnd base rates'!C$112)\n+($G471*'fnd base rates'!C$113)\n+($H471*'fnd base rates'!C$114)\n+($I471*'fnd base rates'!C$115)\n+($J471*'fnd base rates'!C$119)\n+($K471*'fnd base rates'!C$120)\n+($M471*'fnd base rates'!C$122)\n+($N471*'fnd base rates'!C$123)\n+($O471*'fnd base rates'!C$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,3)))\n*$R471","v":1610.0901543013333},{"$f":"(($D471*'fnd base rates'!D$110)\n+($E471*'fnd base rates'!D$111)\n+($F471*'fnd base rates'!D$112)\n+($G471*'fnd base rates'!D$113)\n+($H471*'fnd base rates'!D$114)\n+($I471*'fnd base rates'!D$115)\n+($J471*'fnd base rates'!D$119)\n+($K471*'fnd base rates'!D$120)\n+($M471*'fnd base rates'!D$122)\n+($N471*'fnd base rates'!D$123)\n+($O471*'fnd base rates'!D$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,4)))\n*$R471","v":2717.5786133333336},{"$f":"(($D471*'fnd base rates'!E$110)\n+($E471*'fnd base rates'!E$111)\n+($F471*'fnd base rates'!E$112)\n+($G471*'fnd base rates'!E$113)\n+($H471*'fnd base rates'!E$114)\n+($I471*'fnd base rates'!E$115)\n+($J471*'fnd base rates'!E$119)\n+($K471*'fnd base rates'!E$120)\n+($M471*'fnd base rates'!E$122)\n+($N471*'fnd base rates'!E$123)\n+($O471*'fnd base rates'!E$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,5)))\n*$R471","v":16713.192358699998},{"$f":"(($D471*'fnd base rates'!F$110)\n+($E471*'fnd base rates'!F$111)\n+($F471*'fnd base rates'!F$112)\n+($G471*'fnd base rates'!F$113)\n+($H471*'fnd base rates'!F$114)\n+($I471*'fnd base rates'!F$115)\n+($J471*'fnd base rates'!F$119)\n+($K471*'fnd base rates'!F$120)\n+($M471*'fnd base rates'!F$122)\n+($N471*'fnd base rates'!F$123)\n+($O471*'fnd base rates'!F$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,6)))\n*$R471","v":2648.4653299933339},{"$f":"(($D471*'fnd base rates'!G$110)\n+($E471*'fnd base rates'!G$111)\n+($F471*'fnd base rates'!G$112)\n+($G471*'fnd base rates'!G$113)\n+($H471*'fnd base rates'!G$114)\n+($I471*'fnd base rates'!G$115)\n+($J471*'fnd base rates'!G$119)\n+($K471*'fnd base rates'!G$120)\n+($M471*'fnd base rates'!G$122)\n+($N471*'fnd base rates'!G$123)\n+($O471*'fnd base rates'!G$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,7)))\n*$R471","v":743.03520341199999},{"$f":"(($D471*'fnd base rates'!H$110)\n+($E471*'fnd base rates'!H$111)\n+($F471*'fnd base rates'!H$112)\n+($G471*'fnd base rates'!H$113)\n+($H471*'fnd base rates'!H$114)\n+($I471*'fnd base rates'!H$115)\n+($J471*'fnd base rates'!H$119)\n+($K471*'fnd base rates'!H$120)\n+($M471*'fnd base rates'!H$122)\n+($N471*'fnd base rates'!H$123)\n+($O471*'fnd base rates'!H$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,8)))","v":1776.8007339999999},{"$f":"(($D471*'fnd base rates'!I$110)\n+($E471*'fnd base rates'!I$111)\n+($F471*'fnd base rates'!I$112)\n+($G471*'fnd base rates'!I$113)\n+($H471*'fnd base rates'!I$114)\n+($I471*'fnd base rates'!I$115)\n+($J471*'fnd base rates'!I$119)\n+($K471*'fnd base rates'!I$120)\n+($M471*'fnd base rates'!I$122)\n+($N471*'fnd base rates'!I$123)\n+($O471*'fnd base rates'!I$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,9)))\n*$R471","v":1257.9049733333334},{"$f":"(($D471*'fnd base rates'!J$110)\n+($E471*'fnd base rates'!J$111)\n+($F471*'fnd base rates'!J$112)\n+($G471*'fnd base rates'!J$113)\n+($H471*'fnd base rates'!J$114)\n+($I471*'fnd base rates'!J$115)\n+($J471*'fnd base rates'!J$119)\n+($K471*'fnd base rates'!J$120)\n+($M471*'fnd base rates'!J$122)\n+($N471*'fnd base rates'!J$123)\n+($O471*'fnd base rates'!J$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,10)))\n*$R471","v":2206.8685733333336},{"$f":"(($D471*'fnd base rates'!K$110)\n+($E471*'fnd base rates'!K$111)\n+($F471*'fnd base rates'!K$112)\n+($G471*'fnd base rates'!K$113)\n+($H471*'fnd base rates'!K$114)\n+($I471*'fnd base rates'!K$115)\n+($J471*'fnd base rates'!K$119)\n+($K471*'fnd base rates'!K$120)\n+($M471*'fnd base rates'!K$122)\n+($N471*'fnd base rates'!K$123)\n+($O471*'fnd base rates'!K$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,11)))\n*$R471","v":3249.5717760440002},{"$f":"(($D471*'fnd base rates'!L$110)\n+($E471*'fnd base rates'!L$111)\n+($F471*'fnd base rates'!L$112)\n+($G471*'fnd base rates'!L$113)\n+($H471*'fnd base rates'!L$114)\n+($I471*'fnd base rates'!L$115)\n+($J471*'fnd base rates'!L$119)\n+($K471*'fnd base rates'!L$120)\n+($M471*'fnd base rates'!L$122)\n+($N471*'fnd base rates'!L$123)\n+($O471*'fnd base rates'!L$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,12)))","v":4423.4025495182459},{"$f":"(($D471*'fnd base rates'!M$110)\n+($E471*'fnd base rates'!M$111)\n+($F471*'fnd base rates'!M$112)\n+($G471*'fnd base rates'!M$113)\n+($H471*'fnd base rates'!M$114)\n+($I471*'fnd base rates'!M$115)\n+($J471*'fnd base rates'!M$119)\n+($K471*'fnd base rates'!M$120)\n+($M471*'fnd base rates'!M$122)\n+($N471*'fnd base rates'!M$123)\n+($O471*'fnd base rates'!M$124)\n+($P471*VLOOKUP($S471+15,rate_basefnd,13)))","v":0},37346.910265968909,null,478352097,"478","352","097",1,3,37346.910265968909,12449,0,12449,null,null,null,null,null,12449,0,12449,252,12197,21,12176]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D472","v":0},{"$f":"'fnd enro'!E472","v":0},{"$f":"'fnd enro'!F472","v":0},{"$f":"'fnd enro'!G472","v":0},{"$f":"'fnd enro'!H472","v":8},{"$f":"'fnd enro'!I472","v":9},{"$f":"'fnd enro'!J472","v":0},{"$f":"'fnd enro'!K472","v":0.64429999999999998},{"$f":"'fnd enro'!L472","v":0},{"$f":"'fnd enro'!M472+'fnd enro'!N472","v":0},{"$f":"'fnd enro'!O472","v":0},{"$f":"'fnd enro'!P472","v":0},{"$f":"'fnd enro'!Q472+'fnd enro'!R472","v":1},{"$f":"'fnd enro'!T472","v":17},1.0013333333333334,{"$f":"VALUE('fnd enro'!S472)","v":1},null,{"$f":"(($D472*'fnd base rates'!C$110)\n+($E472*'fnd base rates'!C$111)\n+($F472*'fnd base rates'!C$112)\n+($G472*'fnd base rates'!C$113)\n+($H472*'fnd base rates'!C$114)\n+($I472*'fnd base rates'!C$115)\n+($J472*'fnd base rates'!C$119)\n+($K472*'fnd base rates'!C$120)\n+($M472*'fnd base rates'!C$122)\n+($N472*'fnd base rates'!C$123)\n+($O472*'fnd base rates'!C$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,3)))\n*$R472","v":8467.8840921519986},{"$f":"(($D472*'fnd base rates'!D$110)\n+($E472*'fnd base rates'!D$111)\n+($F472*'fnd base rates'!D$112)\n+($G472*'fnd base rates'!D$113)\n+($H472*'fnd base rates'!D$114)\n+($I472*'fnd base rates'!D$115)\n+($J472*'fnd base rates'!D$119)\n+($K472*'fnd base rates'!D$120)\n+($M472*'fnd base rates'!D$122)\n+($N472*'fnd base rates'!D$123)\n+($O472*'fnd base rates'!D$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,4)))\n*$R472","v":12291.526880000001},{"$f":"(($D472*'fnd base rates'!E$110)\n+($E472*'fnd base rates'!E$111)\n+($F472*'fnd base rates'!E$112)\n+($G472*'fnd base rates'!E$113)\n+($H472*'fnd base rates'!E$114)\n+($I472*'fnd base rates'!E$115)\n+($J472*'fnd base rates'!E$119)\n+($K472*'fnd base rates'!E$120)\n+($M472*'fnd base rates'!E$122)\n+($N472*'fnd base rates'!E$123)\n+($O472*'fnd base rates'!E$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,5)))\n*$R472","v":68853.463099300003},{"$f":"(($D472*'fnd base rates'!F$110)\n+($E472*'fnd base rates'!F$111)\n+($F472*'fnd base rates'!F$112)\n+($G472*'fnd base rates'!F$113)\n+($H472*'fnd base rates'!F$114)\n+($I472*'fnd base rates'!F$115)\n+($J472*'fnd base rates'!F$119)\n+($K472*'fnd base rates'!F$120)\n+($M472*'fnd base rates'!F$122)\n+($N472*'fnd base rates'!F$123)\n+($O472*'fnd base rates'!F$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,6)))\n*$R472","v":14672.957447740002},{"$f":"(($D472*'fnd base rates'!G$110)\n+($E472*'fnd base rates'!G$111)\n+($F472*'fnd base rates'!G$112)\n+($G472*'fnd base rates'!G$113)\n+($H472*'fnd base rates'!G$114)\n+($I472*'fnd base rates'!G$115)\n+($J472*'fnd base rates'!G$119)\n+($K472*'fnd base rates'!G$120)\n+($M472*'fnd base rates'!G$122)\n+($N472*'fnd base rates'!G$123)\n+($O472*'fnd base rates'!G$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,7)))\n*$R472","v":2724.4440060013339},{"$f":"(($D472*'fnd base rates'!H$110)\n+($E472*'fnd base rates'!H$111)\n+($F472*'fnd base rates'!H$112)\n+($G472*'fnd base rates'!H$113)\n+($H472*'fnd base rates'!H$114)\n+($I472*'fnd base rates'!H$115)\n+($J472*'fnd base rates'!H$119)\n+($K472*'fnd base rates'!H$120)\n+($M472*'fnd base rates'!H$122)\n+($N472*'fnd base rates'!H$123)\n+($O472*'fnd base rates'!H$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,8)))","v":10782.770826000002},{"$f":"(($D472*'fnd base rates'!I$110)\n+($E472*'fnd base rates'!I$111)\n+($F472*'fnd base rates'!I$112)\n+($G472*'fnd base rates'!I$113)\n+($H472*'fnd base rates'!I$114)\n+($I472*'fnd base rates'!I$115)\n+($J472*'fnd base rates'!I$119)\n+($K472*'fnd base rates'!I$120)\n+($M472*'fnd base rates'!I$122)\n+($N472*'fnd base rates'!I$123)\n+($O472*'fnd base rates'!I$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,9)))\n*$R472","v":6165.5397733333339},{"$f":"(($D472*'fnd base rates'!J$110)\n+($E472*'fnd base rates'!J$111)\n+($F472*'fnd base rates'!J$112)\n+($G472*'fnd base rates'!J$113)\n+($H472*'fnd base rates'!J$114)\n+($I472*'fnd base rates'!J$115)\n+($J472*'fnd base rates'!J$119)\n+($K472*'fnd base rates'!J$120)\n+($M472*'fnd base rates'!J$122)\n+($N472*'fnd base rates'!J$123)\n+($O472*'fnd base rates'!J$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,10)))\n*$R472","v":7124.9472800000012},{"$f":"(($D472*'fnd base rates'!K$110)\n+($E472*'fnd base rates'!K$111)\n+($F472*'fnd base rates'!K$112)\n+($G472*'fnd base rates'!K$113)\n+($H472*'fnd base rates'!K$114)\n+($I472*'fnd base rates'!K$115)\n+($J472*'fnd base rates'!K$119)\n+($K472*'fnd base rates'!K$120)\n+($M472*'fnd base rates'!K$122)\n+($N472*'fnd base rates'!K$123)\n+($O472*'fnd base rates'!K$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,11)))\n*$R472","v":18315.108064249336},{"$f":"(($D472*'fnd base rates'!L$110)\n+($E472*'fnd base rates'!L$111)\n+($F472*'fnd base rates'!L$112)\n+($G472*'fnd base rates'!L$113)\n+($H472*'fnd base rates'!L$114)\n+($I472*'fnd base rates'!L$115)\n+($J472*'fnd base rates'!L$119)\n+($K472*'fnd base rates'!L$120)\n+($M472*'fnd base rates'!L$122)\n+($N472*'fnd base rates'!L$123)\n+($O472*'fnd base rates'!L$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,12)))","v":19824.7686712174},{"$f":"(($D472*'fnd base rates'!M$110)\n+($E472*'fnd base rates'!M$111)\n+($F472*'fnd base rates'!M$112)\n+($G472*'fnd base rates'!M$113)\n+($H472*'fnd base rates'!M$114)\n+($I472*'fnd base rates'!M$115)\n+($J472*'fnd base rates'!M$119)\n+($K472*'fnd base rates'!M$120)\n+($M472*'fnd base rates'!M$122)\n+($N472*'fnd base rates'!M$123)\n+($O472*'fnd base rates'!M$124)\n+($P472*VLOOKUP($S472+15,rate_basefnd,13)))","v":0},169223.41013999342,null,478352125,"478","352","125",1,17,169223.41013999342,9954,0,9954,null,null,null,null,null,9954,0,9954,-3,9957,14,9943]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D473","v":0},{"$f":"'fnd enro'!E473","v":0},{"$f":"'fnd enro'!F473","v":0},{"$f":"'fnd enro'!G473","v":0},{"$f":"'fnd enro'!H473","v":15},{"$f":"'fnd enro'!I473","v":36},{"$f":"'fnd enro'!J473","v":0},{"$f":"'fnd enro'!K473","v":1.9329000000000001},{"$f":"'fnd enro'!L473","v":0},{"$f":"'fnd enro'!M473+'fnd enro'!N473","v":0},{"$f":"'fnd enro'!O473","v":0},{"$f":"'fnd enro'!P473","v":0},{"$f":"'fnd enro'!Q473+'fnd enro'!R473","v":7},{"$f":"'fnd enro'!T473","v":51},1.0013333333333334,{"$f":"VALUE('fnd enro'!S473)","v":3},null,{"$f":"(($D473*'fnd base rates'!C$110)\n+($E473*'fnd base rates'!C$111)\n+($F473*'fnd base rates'!C$112)\n+($G473*'fnd base rates'!C$113)\n+($H473*'fnd base rates'!C$114)\n+($I473*'fnd base rates'!C$115)\n+($J473*'fnd base rates'!C$119)\n+($K473*'fnd base rates'!C$120)\n+($M473*'fnd base rates'!C$122)\n+($N473*'fnd base rates'!C$123)\n+($O473*'fnd base rates'!C$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,3)))\n*$R473","v":25615.694623122668},{"$f":"(($D473*'fnd base rates'!D$110)\n+($E473*'fnd base rates'!D$111)\n+($F473*'fnd base rates'!D$112)\n+($G473*'fnd base rates'!D$113)\n+($H473*'fnd base rates'!D$114)\n+($I473*'fnd base rates'!D$115)\n+($J473*'fnd base rates'!D$119)\n+($K473*'fnd base rates'!D$120)\n+($M473*'fnd base rates'!D$122)\n+($N473*'fnd base rates'!D$123)\n+($O473*'fnd base rates'!D$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,4)))\n*$R473","v":37879.388599999998},{"$f":"(($D473*'fnd base rates'!E$110)\n+($E473*'fnd base rates'!E$111)\n+($F473*'fnd base rates'!E$112)\n+($G473*'fnd base rates'!E$113)\n+($H473*'fnd base rates'!E$114)\n+($I473*'fnd base rates'!E$115)\n+($J473*'fnd base rates'!E$119)\n+($K473*'fnd base rates'!E$120)\n+($M473*'fnd base rates'!E$122)\n+($N473*'fnd base rates'!E$123)\n+($O473*'fnd base rates'!E$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,5)))\n*$R473","v":228482.59999123335},{"$f":"(($D473*'fnd base rates'!F$110)\n+($E473*'fnd base rates'!F$111)\n+($F473*'fnd base rates'!F$112)\n+($G473*'fnd base rates'!F$113)\n+($H473*'fnd base rates'!F$114)\n+($I473*'fnd base rates'!F$115)\n+($J473*'fnd base rates'!F$119)\n+($K473*'fnd base rates'!F$120)\n+($M473*'fnd base rates'!F$122)\n+($N473*'fnd base rates'!F$123)\n+($O473*'fnd base rates'!F$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,6)))\n*$R473","v":43114.337903220003},{"$f":"(($D473*'fnd base rates'!G$110)\n+($E473*'fnd base rates'!G$111)\n+($F473*'fnd base rates'!G$112)\n+($G473*'fnd base rates'!G$113)\n+($H473*'fnd base rates'!G$114)\n+($I473*'fnd base rates'!G$115)\n+($J473*'fnd base rates'!G$119)\n+($K473*'fnd base rates'!G$120)\n+($M473*'fnd base rates'!G$122)\n+($N473*'fnd base rates'!G$123)\n+($O473*'fnd base rates'!G$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,7)))\n*$R473","v":8611.114951337333},{"$f":"(($D473*'fnd base rates'!H$110)\n+($E473*'fnd base rates'!H$111)\n+($F473*'fnd base rates'!H$112)\n+($G473*'fnd base rates'!H$113)\n+($H473*'fnd base rates'!H$114)\n+($I473*'fnd base rates'!H$115)\n+($J473*'fnd base rates'!H$119)\n+($K473*'fnd base rates'!H$120)\n+($M473*'fnd base rates'!H$122)\n+($N473*'fnd base rates'!H$123)\n+($O473*'fnd base rates'!H$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,8)))","v":34957.962478000001},{"$f":"(($D473*'fnd base rates'!I$110)\n+($E473*'fnd base rates'!I$111)\n+($F473*'fnd base rates'!I$112)\n+($G473*'fnd base rates'!I$113)\n+($H473*'fnd base rates'!I$114)\n+($I473*'fnd base rates'!I$115)\n+($J473*'fnd base rates'!I$119)\n+($K473*'fnd base rates'!I$120)\n+($M473*'fnd base rates'!I$122)\n+($N473*'fnd base rates'!I$123)\n+($O473*'fnd base rates'!I$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,9)))\n*$R473","v":19612.18476},{"$f":"(($D473*'fnd base rates'!J$110)\n+($E473*'fnd base rates'!J$111)\n+($F473*'fnd base rates'!J$112)\n+($G473*'fnd base rates'!J$113)\n+($H473*'fnd base rates'!J$114)\n+($I473*'fnd base rates'!J$115)\n+($J473*'fnd base rates'!J$119)\n+($K473*'fnd base rates'!J$120)\n+($M473*'fnd base rates'!J$122)\n+($N473*'fnd base rates'!J$123)\n+($O473*'fnd base rates'!J$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,10)))\n*$R473","v":26148.197840000008},{"$f":"(($D473*'fnd base rates'!K$110)\n+($E473*'fnd base rates'!K$111)\n+($F473*'fnd base rates'!K$112)\n+($G473*'fnd base rates'!K$113)\n+($H473*'fnd base rates'!K$114)\n+($I473*'fnd base rates'!K$115)\n+($J473*'fnd base rates'!K$119)\n+($K473*'fnd base rates'!K$120)\n+($M473*'fnd base rates'!K$122)\n+($N473*'fnd base rates'!K$123)\n+($O473*'fnd base rates'!K$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,11)))\n*$R473","v":54677.667792747998},{"$f":"(($D473*'fnd base rates'!L$110)\n+($E473*'fnd base rates'!L$111)\n+($F473*'fnd base rates'!L$112)\n+($G473*'fnd base rates'!L$113)\n+($H473*'fnd base rates'!L$114)\n+($I473*'fnd base rates'!L$115)\n+($J473*'fnd base rates'!L$119)\n+($K473*'fnd base rates'!L$120)\n+($M473*'fnd base rates'!L$122)\n+($N473*'fnd base rates'!L$123)\n+($O473*'fnd base rates'!L$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,12)))","v":60141.530418310009},{"$f":"(($D473*'fnd base rates'!M$110)\n+($E473*'fnd base rates'!M$111)\n+($F473*'fnd base rates'!M$112)\n+($G473*'fnd base rates'!M$113)\n+($H473*'fnd base rates'!M$114)\n+($I473*'fnd base rates'!M$115)\n+($J473*'fnd base rates'!M$119)\n+($K473*'fnd base rates'!M$120)\n+($M473*'fnd base rates'!M$122)\n+($N473*'fnd base rates'!M$123)\n+($O473*'fnd base rates'!M$124)\n+($P473*VLOOKUP($S473+15,rate_basefnd,13)))","v":0},539240.67935797141,null,478352153,"478","352","153",1,51,539240.67935797141,10573,0,10573,null,null,null,null,null,10573,0,10573,-3,10576,14,10562]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D474","v":0},{"$f":"'fnd enro'!E474","v":0},{"$f":"'fnd enro'!F474","v":0},{"$f":"'fnd enro'!G474","v":0},{"$f":"'fnd enro'!H474","v":21},{"$f":"'fnd enro'!I474","v":36},{"$f":"'fnd enro'!J474","v":0},{"$f":"'fnd enro'!K474","v":2.1602999999999999},{"$f":"'fnd enro'!L474","v":0},{"$f":"'fnd enro'!M474+'fnd enro'!N474","v":0},{"$f":"'fnd enro'!O474","v":0},{"$f":"'fnd enro'!P474","v":0},{"$f":"'fnd enro'!Q474+'fnd enro'!R474","v":6},{"$f":"'fnd enro'!T474","v":57},1.0013333333333334,{"$f":"VALUE('fnd enro'!S474)","v":2},null,{"$f":"(($D474*'fnd base rates'!C$110)\n+($E474*'fnd base rates'!C$111)\n+($F474*'fnd base rates'!C$112)\n+($G474*'fnd base rates'!C$113)\n+($H474*'fnd base rates'!C$114)\n+($I474*'fnd base rates'!C$115)\n+($J474*'fnd base rates'!C$119)\n+($K474*'fnd base rates'!C$120)\n+($M474*'fnd base rates'!C$122)\n+($N474*'fnd base rates'!C$123)\n+($O474*'fnd base rates'!C$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,3)))\n*$R474","v":28530.808718392007},{"$f":"(($D474*'fnd base rates'!D$110)\n+($E474*'fnd base rates'!D$111)\n+($F474*'fnd base rates'!D$112)\n+($G474*'fnd base rates'!D$113)\n+($H474*'fnd base rates'!D$114)\n+($I474*'fnd base rates'!D$115)\n+($J474*'fnd base rates'!D$119)\n+($K474*'fnd base rates'!D$120)\n+($M474*'fnd base rates'!D$122)\n+($N474*'fnd base rates'!D$123)\n+($O474*'fnd base rates'!D$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,4)))\n*$R474","v":41868.970959999999},{"$f":"(($D474*'fnd base rates'!E$110)\n+($E474*'fnd base rates'!E$111)\n+($F474*'fnd base rates'!E$112)\n+($G474*'fnd base rates'!E$113)\n+($H474*'fnd base rates'!E$114)\n+($I474*'fnd base rates'!E$115)\n+($J474*'fnd base rates'!E$119)\n+($K474*'fnd base rates'!E$120)\n+($M474*'fnd base rates'!E$122)\n+($N474*'fnd base rates'!E$123)\n+($O474*'fnd base rates'!E$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,5)))\n*$R474","v":245105.6801353},{"$f":"(($D474*'fnd base rates'!F$110)\n+($E474*'fnd base rates'!F$111)\n+($F474*'fnd base rates'!F$112)\n+($G474*'fnd base rates'!F$113)\n+($H474*'fnd base rates'!F$114)\n+($I474*'fnd base rates'!F$115)\n+($J474*'fnd base rates'!F$119)\n+($K474*'fnd base rates'!F$120)\n+($M474*'fnd base rates'!F$122)\n+($N474*'fnd base rates'!F$123)\n+($O474*'fnd base rates'!F$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,6)))\n*$R474","v":48612.276216540005},{"$f":"(($D474*'fnd base rates'!G$110)\n+($E474*'fnd base rates'!G$111)\n+($F474*'fnd base rates'!G$112)\n+($G474*'fnd base rates'!G$113)\n+($H474*'fnd base rates'!G$114)\n+($I474*'fnd base rates'!G$115)\n+($J474*'fnd base rates'!G$119)\n+($K474*'fnd base rates'!G$120)\n+($M474*'fnd base rates'!G$122)\n+($N474*'fnd base rates'!G$123)\n+($O474*'fnd base rates'!G$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,7)))\n*$R474","v":9421.0650648279989},{"$f":"(($D474*'fnd base rates'!H$110)\n+($E474*'fnd base rates'!H$111)\n+($F474*'fnd base rates'!H$112)\n+($G474*'fnd base rates'!H$113)\n+($H474*'fnd base rates'!H$114)\n+($I474*'fnd base rates'!H$115)\n+($J474*'fnd base rates'!H$119)\n+($K474*'fnd base rates'!H$120)\n+($M474*'fnd base rates'!H$122)\n+($N474*'fnd base rates'!H$123)\n+($O474*'fnd base rates'!H$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,8)))","v":37843.043945999998},{"$f":"(($D474*'fnd base rates'!I$110)\n+($E474*'fnd base rates'!I$111)\n+($F474*'fnd base rates'!I$112)\n+($G474*'fnd base rates'!I$113)\n+($H474*'fnd base rates'!I$114)\n+($I474*'fnd base rates'!I$115)\n+($J474*'fnd base rates'!I$119)\n+($K474*'fnd base rates'!I$120)\n+($M474*'fnd base rates'!I$122)\n+($N474*'fnd base rates'!I$123)\n+($O474*'fnd base rates'!I$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,9)))\n*$R474","v":21396.891200000002},{"$f":"(($D474*'fnd base rates'!J$110)\n+($E474*'fnd base rates'!J$111)\n+($F474*'fnd base rates'!J$112)\n+($G474*'fnd base rates'!J$113)\n+($H474*'fnd base rates'!J$114)\n+($I474*'fnd base rates'!J$115)\n+($J474*'fnd base rates'!J$119)\n+($K474*'fnd base rates'!J$120)\n+($M474*'fnd base rates'!J$122)\n+($N474*'fnd base rates'!J$123)\n+($O474*'fnd base rates'!J$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,10)))\n*$R474","v":26990.609560000004},{"$f":"(($D474*'fnd base rates'!K$110)\n+($E474*'fnd base rates'!K$111)\n+($F474*'fnd base rates'!K$112)\n+($G474*'fnd base rates'!K$113)\n+($H474*'fnd base rates'!K$114)\n+($I474*'fnd base rates'!K$115)\n+($J474*'fnd base rates'!K$119)\n+($K474*'fnd base rates'!K$120)\n+($M474*'fnd base rates'!K$122)\n+($N474*'fnd base rates'!K$123)\n+($O474*'fnd base rates'!K$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,11)))\n*$R474","v":61236.290544835996},{"$f":"(($D474*'fnd base rates'!L$110)\n+($E474*'fnd base rates'!L$111)\n+($F474*'fnd base rates'!L$112)\n+($G474*'fnd base rates'!L$113)\n+($H474*'fnd base rates'!L$114)\n+($I474*'fnd base rates'!L$115)\n+($J474*'fnd base rates'!L$119)\n+($K474*'fnd base rates'!L$120)\n+($M474*'fnd base rates'!L$122)\n+($N474*'fnd base rates'!L$123)\n+($O474*'fnd base rates'!L$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,12)))","v":66912.588982978094},{"$f":"(($D474*'fnd base rates'!M$110)\n+($E474*'fnd base rates'!M$111)\n+($F474*'fnd base rates'!M$112)\n+($G474*'fnd base rates'!M$113)\n+($H474*'fnd base rates'!M$114)\n+($I474*'fnd base rates'!M$115)\n+($J474*'fnd base rates'!M$119)\n+($K474*'fnd base rates'!M$120)\n+($M474*'fnd base rates'!M$122)\n+($N474*'fnd base rates'!M$123)\n+($O474*'fnd base rates'!M$124)\n+($P474*VLOOKUP($S474+15,rate_basefnd,13)))","v":0},587918.22532887419,null,478352158,"478","352","158",1,57,587918.22532887419,10314,0,10314,null,null,null,null,null,10314,0,10314,-3,10317,14,10303]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D475","v":0},{"$f":"'fnd enro'!E475","v":0},{"$f":"'fnd enro'!F475","v":0},{"$f":"'fnd enro'!G475","v":0},{"$f":"'fnd enro'!H475","v":2},{"$f":"'fnd enro'!I475","v":9},{"$f":"'fnd enro'!J475","v":0},{"$f":"'fnd enro'!K475","v":0.41689999999999999},{"$f":"'fnd enro'!L475","v":0},{"$f":"'fnd enro'!M475+'fnd enro'!N475","v":0},{"$f":"'fnd enro'!O475","v":0},{"$f":"'fnd enro'!P475","v":0},{"$f":"'fnd enro'!Q475+'fnd enro'!R475","v":1},{"$f":"'fnd enro'!T475","v":11},1.0013333333333334,{"$f":"VALUE('fnd enro'!S475)","v":2},null,{"$f":"(($D475*'fnd base rates'!C$110)\n+($E475*'fnd base rates'!C$111)\n+($F475*'fnd base rates'!C$112)\n+($G475*'fnd base rates'!C$113)\n+($H475*'fnd base rates'!C$114)\n+($I475*'fnd base rates'!C$115)\n+($J475*'fnd base rates'!C$119)\n+($K475*'fnd base rates'!C$120)\n+($M475*'fnd base rates'!C$122)\n+($N475*'fnd base rates'!C$123)\n+($O475*'fnd base rates'!C$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,3)))\n*$R475","v":5497.796796882667},{"$f":"(($D475*'fnd base rates'!D$110)\n+($E475*'fnd base rates'!D$111)\n+($F475*'fnd base rates'!D$112)\n+($G475*'fnd base rates'!D$113)\n+($H475*'fnd base rates'!D$114)\n+($I475*'fnd base rates'!D$115)\n+($J475*'fnd base rates'!D$119)\n+($K475*'fnd base rates'!D$120)\n+($M475*'fnd base rates'!D$122)\n+($N475*'fnd base rates'!D$123)\n+($O475*'fnd base rates'!D$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,4)))\n*$R475","v":8041.3675466666673},{"$f":"(($D475*'fnd base rates'!E$110)\n+($E475*'fnd base rates'!E$111)\n+($F475*'fnd base rates'!E$112)\n+($G475*'fnd base rates'!E$113)\n+($H475*'fnd base rates'!E$114)\n+($I475*'fnd base rates'!E$115)\n+($J475*'fnd base rates'!E$119)\n+($K475*'fnd base rates'!E$120)\n+($M475*'fnd base rates'!E$122)\n+($N475*'fnd base rates'!E$123)\n+($O475*'fnd base rates'!E$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,5)))\n*$R475","v":49686.786008566662},{"$f":"(($D475*'fnd base rates'!F$110)\n+($E475*'fnd base rates'!F$111)\n+($F475*'fnd base rates'!F$112)\n+($G475*'fnd base rates'!F$113)\n+($H475*'fnd base rates'!F$114)\n+($I475*'fnd base rates'!F$115)\n+($J475*'fnd base rates'!F$119)\n+($K475*'fnd base rates'!F$120)\n+($M475*'fnd base rates'!F$122)\n+($N475*'fnd base rates'!F$123)\n+($O475*'fnd base rates'!F$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,6)))\n*$R475","v":9175.0191344200011},{"$f":"(($D475*'fnd base rates'!G$110)\n+($E475*'fnd base rates'!G$111)\n+($F475*'fnd base rates'!G$112)\n+($G475*'fnd base rates'!G$113)\n+($H475*'fnd base rates'!G$114)\n+($I475*'fnd base rates'!G$115)\n+($J475*'fnd base rates'!G$119)\n+($K475*'fnd base rates'!G$120)\n+($M475*'fnd base rates'!G$122)\n+($N475*'fnd base rates'!G$123)\n+($O475*'fnd base rates'!G$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,7)))\n*$R475","v":1791.1196125106669},{"$f":"(($D475*'fnd base rates'!H$110)\n+($E475*'fnd base rates'!H$111)\n+($F475*'fnd base rates'!H$112)\n+($G475*'fnd base rates'!H$113)\n+($H475*'fnd base rates'!H$114)\n+($I475*'fnd base rates'!H$115)\n+($J475*'fnd base rates'!H$119)\n+($K475*'fnd base rates'!H$120)\n+($M475*'fnd base rates'!H$122)\n+($N475*'fnd base rates'!H$123)\n+($O475*'fnd base rates'!H$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,8)))","v":7878.8193579999997},{"$f":"(($D475*'fnd base rates'!I$110)\n+($E475*'fnd base rates'!I$111)\n+($F475*'fnd base rates'!I$112)\n+($G475*'fnd base rates'!I$113)\n+($H475*'fnd base rates'!I$114)\n+($I475*'fnd base rates'!I$115)\n+($J475*'fnd base rates'!I$119)\n+($K475*'fnd base rates'!I$120)\n+($M475*'fnd base rates'!I$122)\n+($N475*'fnd base rates'!I$123)\n+($O475*'fnd base rates'!I$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,9)))\n*$R475","v":4277.7961333333333},{"$f":"(($D475*'fnd base rates'!J$110)\n+($E475*'fnd base rates'!J$111)\n+($F475*'fnd base rates'!J$112)\n+($G475*'fnd base rates'!J$113)\n+($H475*'fnd base rates'!J$114)\n+($I475*'fnd base rates'!J$115)\n+($J475*'fnd base rates'!J$119)\n+($K475*'fnd base rates'!J$120)\n+($M475*'fnd base rates'!J$122)\n+($N475*'fnd base rates'!J$123)\n+($O475*'fnd base rates'!J$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,10)))\n*$R475","v":5747.3329066666674},{"$f":"(($D475*'fnd base rates'!K$110)\n+($E475*'fnd base rates'!K$111)\n+($F475*'fnd base rates'!K$112)\n+($G475*'fnd base rates'!K$113)\n+($H475*'fnd base rates'!K$114)\n+($I475*'fnd base rates'!K$115)\n+($J475*'fnd base rates'!K$119)\n+($K475*'fnd base rates'!K$120)\n+($M475*'fnd base rates'!K$122)\n+($N475*'fnd base rates'!K$123)\n+($O475*'fnd base rates'!K$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,11)))\n*$R475","v":11756.485312161332},{"$f":"(($D475*'fnd base rates'!L$110)\n+($E475*'fnd base rates'!L$111)\n+($F475*'fnd base rates'!L$112)\n+($G475*'fnd base rates'!L$113)\n+($H475*'fnd base rates'!L$114)\n+($I475*'fnd base rates'!L$115)\n+($J475*'fnd base rates'!L$119)\n+($K475*'fnd base rates'!L$120)\n+($M475*'fnd base rates'!L$122)\n+($N475*'fnd base rates'!L$123)\n+($O475*'fnd base rates'!L$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,12)))","v":12642.840106549311},{"$f":"(($D475*'fnd base rates'!M$110)\n+($E475*'fnd base rates'!M$111)\n+($F475*'fnd base rates'!M$112)\n+($G475*'fnd base rates'!M$113)\n+($H475*'fnd base rates'!M$114)\n+($I475*'fnd base rates'!M$115)\n+($J475*'fnd base rates'!M$119)\n+($K475*'fnd base rates'!M$120)\n+($M475*'fnd base rates'!M$122)\n+($N475*'fnd base rates'!M$123)\n+($O475*'fnd base rates'!M$124)\n+($P475*VLOOKUP($S475+15,rate_basefnd,13)))","v":0},116495.36291575729,null,478352162,"478","352","162",1,11,116495.36291575729,10590,0,10590,null,null,null,null,null,10590,0,10590,-3,10593,13,10580]
[478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D476","v":0},{"$f":"'fnd enro'!E476","v":0},{"$f":"'fnd enro'!F476","v":0},{"$f":"'fnd enro'!G476","v":0},{"$f":"'fnd enro'!H476","v":0},{"$f":"'fnd enro'!I476","v":1},{"$f":"'fnd enro'!J476","v":0},{"$f":"'fnd enro'!K476","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L476","v":0},{"$f":"'fnd enro'!M476+'fnd enro'!N476","v":0},{"$f":"'fnd enro'!O476","v":0},{"$f":"'fnd enro'!P476","v":0},{"$f":"'fnd enro'!Q476+'fnd enro'!R476","v":0},{"$f":"'fnd enro'!T476","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S476)","v":1},null,{"$f":"(($D476*'fnd base rates'!C$110)\n+($E476*'fnd base rates'!C$111)\n+($F476*'fnd base rates'!C$112)\n+($G476*'fnd base rates'!C$113)\n+($H476*'fnd base rates'!C$114)\n+($I476*'fnd base rates'!C$115)\n+($J476*'fnd base rates'!C$119)\n+($K476*'fnd base rates'!C$120)\n+($M476*'fnd base rates'!C$122)\n+($N476*'fnd base rates'!C$123)\n+($O476*'fnd base rates'!C$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,3)))\n*$R476","v":495.10800698933343},{"$f":"(($D476*'fnd base rates'!D$110)\n+($E476*'fnd base rates'!D$111)\n+($F476*'fnd base rates'!D$112)\n+($G476*'fnd base rates'!D$113)\n+($H476*'fnd base rates'!D$114)\n+($I476*'fnd base rates'!D$115)\n+($J476*'fnd base rates'!D$119)\n+($K476*'fnd base rates'!D$120)\n+($M476*'fnd base rates'!D$122)\n+($N476*'fnd base rates'!D$123)\n+($O476*'fnd base rates'!D$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,4)))\n*$R476","v":708.80381333333344},{"$f":"(($D476*'fnd base rates'!E$110)\n+($E476*'fnd base rates'!E$111)\n+($F476*'fnd base rates'!E$112)\n+($G476*'fnd base rates'!E$113)\n+($H476*'fnd base rates'!E$114)\n+($I476*'fnd base rates'!E$115)\n+($J476*'fnd base rates'!E$119)\n+($K476*'fnd base rates'!E$120)\n+($M476*'fnd base rates'!E$122)\n+($N476*'fnd base rates'!E$123)\n+($O476*'fnd base rates'!E$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,5)))\n*$R476","v":4544.6774262333338},{"$f":"(($D476*'fnd base rates'!F$110)\n+($E476*'fnd base rates'!F$111)\n+($F476*'fnd base rates'!F$112)\n+($G476*'fnd base rates'!F$113)\n+($H476*'fnd base rates'!F$114)\n+($I476*'fnd base rates'!F$115)\n+($J476*'fnd base rates'!F$119)\n+($K476*'fnd base rates'!F$120)\n+($M476*'fnd base rates'!F$122)\n+($N476*'fnd base rates'!F$123)\n+($O476*'fnd base rates'!F$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,6)))\n*$R476","v":815.81922555333347},{"$f":"(($D476*'fnd base rates'!G$110)\n+($E476*'fnd base rates'!G$111)\n+($F476*'fnd base rates'!G$112)\n+($G476*'fnd base rates'!G$113)\n+($H476*'fnd base rates'!G$114)\n+($I476*'fnd base rates'!G$115)\n+($J476*'fnd base rates'!G$119)\n+($K476*'fnd base rates'!G$120)\n+($M476*'fnd base rates'!G$122)\n+($N476*'fnd base rates'!G$123)\n+($O476*'fnd base rates'!G$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,7)))\n*$R476","v":151.53037447066666},{"$f":"(($D476*'fnd base rates'!H$110)\n+($E476*'fnd base rates'!H$111)\n+($F476*'fnd base rates'!H$112)\n+($G476*'fnd base rates'!H$113)\n+($H476*'fnd base rates'!H$114)\n+($I476*'fnd base rates'!H$115)\n+($J476*'fnd base rates'!H$119)\n+($K476*'fnd base rates'!H$120)\n+($M476*'fnd base rates'!H$122)\n+($N476*'fnd base rates'!H$123)\n+($O476*'fnd base rates'!H$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D476*'fnd base rates'!I$110)\n+($E476*'fnd base rates'!I$111)\n+($F476*'fnd base rates'!I$112)\n+($G476*'fnd base rates'!I$113)\n+($H476*'fnd base rates'!I$114)\n+($I476*'fnd base rates'!I$115)\n+($J476*'fnd base rates'!I$119)\n+($K476*'fnd base rates'!I$120)\n+($M476*'fnd base rates'!I$122)\n+($N476*'fnd base rates'!I$123)\n+($O476*'fnd base rates'!I$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,9)))\n*$R476","v":394.61545333333333},{"$f":"(($D476*'fnd base rates'!J$110)\n+($E476*'fnd base rates'!J$111)\n+($F476*'fnd base rates'!J$112)\n+($G476*'fnd base rates'!J$113)\n+($H476*'fnd base rates'!J$114)\n+($I476*'fnd base rates'!J$115)\n+($J476*'fnd base rates'!J$119)\n+($K476*'fnd base rates'!J$120)\n+($M476*'fnd base rates'!J$122)\n+($N476*'fnd base rates'!J$123)\n+($O476*'fnd base rates'!J$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,10)))\n*$R476","v":531.55780000000004},{"$f":"(($D476*'fnd base rates'!K$110)\n+($E476*'fnd base rates'!K$111)\n+($F476*'fnd base rates'!K$112)\n+($G476*'fnd base rates'!K$113)\n+($H476*'fnd base rates'!K$114)\n+($I476*'fnd base rates'!K$115)\n+($J476*'fnd base rates'!K$119)\n+($K476*'fnd base rates'!K$120)\n+($M476*'fnd base rates'!K$122)\n+($N476*'fnd base rates'!K$123)\n+($O476*'fnd base rates'!K$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,11)))\n*$R476","v":1063.3641920146667},{"$f":"(($D476*'fnd base rates'!L$110)\n+($E476*'fnd base rates'!L$111)\n+($F476*'fnd base rates'!L$112)\n+($G476*'fnd base rates'!L$113)\n+($H476*'fnd base rates'!L$114)\n+($I476*'fnd base rates'!L$115)\n+($J476*'fnd base rates'!L$119)\n+($K476*'fnd base rates'!L$120)\n+($M476*'fnd base rates'!L$122)\n+($N476*'fnd base rates'!L$123)\n+($O476*'fnd base rates'!L$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D476*'fnd base rates'!M$110)\n+($E476*'fnd base rates'!M$111)\n+($F476*'fnd base rates'!M$112)\n+($G476*'fnd base rates'!M$113)\n+($H476*'fnd base rates'!M$114)\n+($I476*'fnd base rates'!M$115)\n+($J476*'fnd base rates'!M$119)\n+($K476*'fnd base rates'!M$120)\n+($M476*'fnd base rates'!M$122)\n+($N476*'fnd base rates'!M$123)\n+($O476*'fnd base rates'!M$124)\n+($P476*VLOOKUP($S476+15,rate_basefnd,13)))","v":0},10567.129564556886,null,478352170,"478","352","170",1,1,10567.129564556886,10567,0,10567,null,null,null,null,null,10567,0,10567,-2,10569,13,10556]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D477","v":0},{"$f":"'fnd enro'!E477","v":0},{"$f":"'fnd enro'!F477","v":0},{"$f":"'fnd enro'!G477","v":0},{"$f":"'fnd enro'!H477","v":4},{"$f":"'fnd enro'!I477","v":5},{"$f":"'fnd enro'!J477","v":0},{"$f":"'fnd enro'!K477","v":0.34110000000000001},{"$f":"'fnd enro'!L477","v":0},{"$f":"'fnd enro'!M477+'fnd enro'!N477","v":0},{"$f":"'fnd enro'!O477","v":0},{"$f":"'fnd enro'!P477","v":0},{"$f":"'fnd enro'!Q477+'fnd enro'!R477","v":0},{"$f":"'fnd enro'!T477","v":9},1.0013333333333334,{"$f":"VALUE('fnd enro'!S477)","v":1},null,{"$f":"(($D477*'fnd base rates'!C$110)\n+($E477*'fnd base rates'!C$111)\n+($F477*'fnd base rates'!C$112)\n+($G477*'fnd base rates'!C$113)\n+($H477*'fnd base rates'!C$114)\n+($I477*'fnd base rates'!C$115)\n+($J477*'fnd base rates'!C$119)\n+($K477*'fnd base rates'!C$120)\n+($M477*'fnd base rates'!C$122)\n+($N477*'fnd base rates'!C$123)\n+($O477*'fnd base rates'!C$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,3)))\n*$R477","v":4455.9720629040003},{"$f":"(($D477*'fnd base rates'!D$110)\n+($E477*'fnd base rates'!D$111)\n+($F477*'fnd base rates'!D$112)\n+($G477*'fnd base rates'!D$113)\n+($H477*'fnd base rates'!D$114)\n+($I477*'fnd base rates'!D$115)\n+($J477*'fnd base rates'!D$119)\n+($K477*'fnd base rates'!D$120)\n+($M477*'fnd base rates'!D$122)\n+($N477*'fnd base rates'!D$123)\n+($O477*'fnd base rates'!D$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,4)))\n*$R477","v":6379.2343200000005},{"$f":"(($D477*'fnd base rates'!E$110)\n+($E477*'fnd base rates'!E$111)\n+($F477*'fnd base rates'!E$112)\n+($G477*'fnd base rates'!E$113)\n+($H477*'fnd base rates'!E$114)\n+($I477*'fnd base rates'!E$115)\n+($J477*'fnd base rates'!E$119)\n+($K477*'fnd base rates'!E$120)\n+($M477*'fnd base rates'!E$122)\n+($N477*'fnd base rates'!E$123)\n+($O477*'fnd base rates'!E$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,5)))\n*$R477","v":35518.568356100004},{"$f":"(($D477*'fnd base rates'!F$110)\n+($E477*'fnd base rates'!F$111)\n+($F477*'fnd base rates'!F$112)\n+($G477*'fnd base rates'!F$113)\n+($H477*'fnd base rates'!F$114)\n+($I477*'fnd base rates'!F$115)\n+($J477*'fnd base rates'!F$119)\n+($K477*'fnd base rates'!F$120)\n+($M477*'fnd base rates'!F$122)\n+($N477*'fnd base rates'!F$123)\n+($O477*'fnd base rates'!F$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,6)))\n*$R477","v":7744.388336646668},{"$f":"(($D477*'fnd base rates'!G$110)\n+($E477*'fnd base rates'!G$111)\n+($F477*'fnd base rates'!G$112)\n+($G477*'fnd base rates'!G$113)\n+($H477*'fnd base rates'!G$114)\n+($I477*'fnd base rates'!G$115)\n+($J477*'fnd base rates'!G$119)\n+($K477*'fnd base rates'!G$120)\n+($M477*'fnd base rates'!G$122)\n+($N477*'fnd base rates'!G$123)\n+($O477*'fnd base rates'!G$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,7)))\n*$R477","v":1380.7159302360001},{"$f":"(($D477*'fnd base rates'!H$110)\n+($E477*'fnd base rates'!H$111)\n+($F477*'fnd base rates'!H$112)\n+($G477*'fnd base rates'!H$113)\n+($H477*'fnd base rates'!H$114)\n+($I477*'fnd base rates'!H$115)\n+($J477*'fnd base rates'!H$119)\n+($K477*'fnd base rates'!H$120)\n+($M477*'fnd base rates'!H$122)\n+($N477*'fnd base rates'!H$123)\n+($O477*'fnd base rates'!H$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,8)))","v":5765.5622020000001},{"$f":"(($D477*'fnd base rates'!I$110)\n+($E477*'fnd base rates'!I$111)\n+($F477*'fnd base rates'!I$112)\n+($G477*'fnd base rates'!I$113)\n+($H477*'fnd base rates'!I$114)\n+($I477*'fnd base rates'!I$115)\n+($J477*'fnd base rates'!I$119)\n+($K477*'fnd base rates'!I$120)\n+($M477*'fnd base rates'!I$122)\n+($N477*'fnd base rates'!I$123)\n+($O477*'fnd base rates'!I$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,9)))\n*$R477","v":3232.27396},{"$f":"(($D477*'fnd base rates'!J$110)\n+($E477*'fnd base rates'!J$111)\n+($F477*'fnd base rates'!J$112)\n+($G477*'fnd base rates'!J$113)\n+($H477*'fnd base rates'!J$114)\n+($I477*'fnd base rates'!J$115)\n+($J477*'fnd base rates'!J$119)\n+($K477*'fnd base rates'!J$120)\n+($M477*'fnd base rates'!J$122)\n+($N477*'fnd base rates'!J$123)\n+($O477*'fnd base rates'!J$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,10)))\n*$R477","v":3579.8567866666672},{"$f":"(($D477*'fnd base rates'!K$110)\n+($E477*'fnd base rates'!K$111)\n+($F477*'fnd base rates'!K$112)\n+($G477*'fnd base rates'!K$113)\n+($H477*'fnd base rates'!K$114)\n+($I477*'fnd base rates'!K$115)\n+($J477*'fnd base rates'!K$119)\n+($K477*'fnd base rates'!K$120)\n+($M477*'fnd base rates'!K$122)\n+($N477*'fnd base rates'!K$123)\n+($O477*'fnd base rates'!K$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,11)))\n*$R477","v":9689.2361281320009},{"$f":"(($D477*'fnd base rates'!L$110)\n+($E477*'fnd base rates'!L$111)\n+($F477*'fnd base rates'!L$112)\n+($G477*'fnd base rates'!L$113)\n+($H477*'fnd base rates'!L$114)\n+($I477*'fnd base rates'!L$115)\n+($J477*'fnd base rates'!L$119)\n+($K477*'fnd base rates'!L$120)\n+($M477*'fnd base rates'!L$122)\n+($N477*'fnd base rates'!L$123)\n+($O477*'fnd base rates'!L$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,12)))","v":10269.564182923141},{"$f":"(($D477*'fnd base rates'!M$110)\n+($E477*'fnd base rates'!M$111)\n+($F477*'fnd base rates'!M$112)\n+($G477*'fnd base rates'!M$113)\n+($H477*'fnd base rates'!M$114)\n+($I477*'fnd base rates'!M$115)\n+($J477*'fnd base rates'!M$119)\n+($K477*'fnd base rates'!M$120)\n+($M477*'fnd base rates'!M$122)\n+($N477*'fnd base rates'!M$123)\n+($O477*'fnd base rates'!M$124)\n+($P477*VLOOKUP($S477+15,rate_basefnd,13)))","v":0},88015.372265608486,null,478352174,"478","352","174",1,9,88015.372265608486,9779,0,9779,null,null,null,null,null,9779,0,9779,-3,9782,13,9769]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D478","v":0},{"$f":"'fnd enro'!E478","v":0},{"$f":"'fnd enro'!F478","v":0},{"$f":"'fnd enro'!G478","v":0},{"$f":"'fnd enro'!H478","v":1},{"$f":"'fnd enro'!I478","v":0},{"$f":"'fnd enro'!J478","v":0},{"$f":"'fnd enro'!K478","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L478","v":0},{"$f":"'fnd enro'!M478+'fnd enro'!N478","v":0},{"$f":"'fnd enro'!O478","v":0},{"$f":"'fnd enro'!P478","v":0},{"$f":"'fnd enro'!Q478+'fnd enro'!R478","v":0},{"$f":"'fnd enro'!T478","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S478)","v":1},null,{"$f":"(($D478*'fnd base rates'!C$110)\n+($E478*'fnd base rates'!C$111)\n+($F478*'fnd base rates'!C$112)\n+($G478*'fnd base rates'!C$113)\n+($H478*'fnd base rates'!C$114)\n+($I478*'fnd base rates'!C$115)\n+($J478*'fnd base rates'!C$119)\n+($K478*'fnd base rates'!C$120)\n+($M478*'fnd base rates'!C$122)\n+($N478*'fnd base rates'!C$123)\n+($O478*'fnd base rates'!C$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,3)))\n*$R478","v":495.10800698933343},{"$f":"(($D478*'fnd base rates'!D$110)\n+($E478*'fnd base rates'!D$111)\n+($F478*'fnd base rates'!D$112)\n+($G478*'fnd base rates'!D$113)\n+($H478*'fnd base rates'!D$114)\n+($I478*'fnd base rates'!D$115)\n+($J478*'fnd base rates'!D$119)\n+($K478*'fnd base rates'!D$120)\n+($M478*'fnd base rates'!D$122)\n+($N478*'fnd base rates'!D$123)\n+($O478*'fnd base rates'!D$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,4)))\n*$R478","v":708.80381333333344},{"$f":"(($D478*'fnd base rates'!E$110)\n+($E478*'fnd base rates'!E$111)\n+($F478*'fnd base rates'!E$112)\n+($G478*'fnd base rates'!E$113)\n+($H478*'fnd base rates'!E$114)\n+($I478*'fnd base rates'!E$115)\n+($J478*'fnd base rates'!E$119)\n+($K478*'fnd base rates'!E$120)\n+($M478*'fnd base rates'!E$122)\n+($N478*'fnd base rates'!E$123)\n+($O478*'fnd base rates'!E$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,5)))\n*$R478","v":3198.7953062333336},{"$f":"(($D478*'fnd base rates'!F$110)\n+($E478*'fnd base rates'!F$111)\n+($F478*'fnd base rates'!F$112)\n+($G478*'fnd base rates'!F$113)\n+($H478*'fnd base rates'!F$114)\n+($I478*'fnd base rates'!F$115)\n+($J478*'fnd base rates'!F$119)\n+($K478*'fnd base rates'!F$120)\n+($M478*'fnd base rates'!F$122)\n+($N478*'fnd base rates'!F$123)\n+($O478*'fnd base rates'!F$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,6)))\n*$R478","v":916.32305222000014},{"$f":"(($D478*'fnd base rates'!G$110)\n+($E478*'fnd base rates'!G$111)\n+($F478*'fnd base rates'!G$112)\n+($G478*'fnd base rates'!G$113)\n+($H478*'fnd base rates'!G$114)\n+($I478*'fnd base rates'!G$115)\n+($J478*'fnd base rates'!G$119)\n+($K478*'fnd base rates'!G$120)\n+($M478*'fnd base rates'!G$122)\n+($N478*'fnd base rates'!G$123)\n+($O478*'fnd base rates'!G$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,7)))\n*$R478","v":155.76601447066668},{"$f":"(($D478*'fnd base rates'!H$110)\n+($E478*'fnd base rates'!H$111)\n+($F478*'fnd base rates'!H$112)\n+($G478*'fnd base rates'!H$113)\n+($H478*'fnd base rates'!H$114)\n+($I478*'fnd base rates'!H$115)\n+($J478*'fnd base rates'!H$119)\n+($K478*'fnd base rates'!H$120)\n+($M478*'fnd base rates'!H$122)\n+($N478*'fnd base rates'!H$123)\n+($O478*'fnd base rates'!H$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D478*'fnd base rates'!I$110)\n+($E478*'fnd base rates'!I$111)\n+($F478*'fnd base rates'!I$112)\n+($G478*'fnd base rates'!I$113)\n+($H478*'fnd base rates'!I$114)\n+($I478*'fnd base rates'!I$115)\n+($J478*'fnd base rates'!I$119)\n+($K478*'fnd base rates'!I$120)\n+($M478*'fnd base rates'!I$122)\n+($N478*'fnd base rates'!I$123)\n+($O478*'fnd base rates'!I$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,9)))\n*$R478","v":314.79917333333333},{"$f":"(($D478*'fnd base rates'!J$110)\n+($E478*'fnd base rates'!J$111)\n+($F478*'fnd base rates'!J$112)\n+($G478*'fnd base rates'!J$113)\n+($H478*'fnd base rates'!J$114)\n+($I478*'fnd base rates'!J$115)\n+($J478*'fnd base rates'!J$119)\n+($K478*'fnd base rates'!J$120)\n+($M478*'fnd base rates'!J$122)\n+($N478*'fnd base rates'!J$123)\n+($O478*'fnd base rates'!J$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,10)))\n*$R478","v":230.51694666666668},{"$f":"(($D478*'fnd base rates'!K$110)\n+($E478*'fnd base rates'!K$111)\n+($F478*'fnd base rates'!K$112)\n+($G478*'fnd base rates'!K$113)\n+($H478*'fnd base rates'!K$114)\n+($I478*'fnd base rates'!K$115)\n+($J478*'fnd base rates'!K$119)\n+($K478*'fnd base rates'!K$120)\n+($M478*'fnd base rates'!K$122)\n+($N478*'fnd base rates'!K$123)\n+($O478*'fnd base rates'!K$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,11)))\n*$R478","v":1093.1037920146669},{"$f":"(($D478*'fnd base rates'!L$110)\n+($E478*'fnd base rates'!L$111)\n+($F478*'fnd base rates'!L$112)\n+($G478*'fnd base rates'!L$113)\n+($H478*'fnd base rates'!L$114)\n+($I478*'fnd base rates'!L$115)\n+($J478*'fnd base rates'!L$119)\n+($K478*'fnd base rates'!L$120)\n+($M478*'fnd base rates'!L$122)\n+($N478*'fnd base rates'!L$123)\n+($O478*'fnd base rates'!L$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D478*'fnd base rates'!M$110)\n+($E478*'fnd base rates'!M$111)\n+($F478*'fnd base rates'!M$112)\n+($G478*'fnd base rates'!M$113)\n+($H478*'fnd base rates'!M$114)\n+($I478*'fnd base rates'!M$115)\n+($J478*'fnd base rates'!M$119)\n+($K478*'fnd base rates'!M$120)\n+($M478*'fnd base rates'!M$122)\n+($N478*'fnd base rates'!M$123)\n+($O478*'fnd base rates'!M$124)\n+($P478*VLOOKUP($S478+15,rate_basefnd,13)))","v":0},8794.9311107060148,null,478352288,"478","352","288",1,1,8794.9311107060148,8795,0,8795,null,null,null,null,null,8795,0,8795,-4,8799,15,8784]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D479","v":0},{"$f":"'fnd enro'!E479","v":0},{"$f":"'fnd enro'!F479","v":0},{"$f":"'fnd enro'!G479","v":0},{"$f":"'fnd enro'!H479","v":2},{"$f":"'fnd enro'!I479","v":3},{"$f":"'fnd enro'!J479","v":0},{"$f":"'fnd enro'!K479","v":0.1895},{"$f":"'fnd enro'!L479","v":0},{"$f":"'fnd enro'!M479+'fnd enro'!N479","v":0},{"$f":"'fnd enro'!O479","v":0},{"$f":"'fnd enro'!P479","v":0},{"$f":"'fnd enro'!Q479+'fnd enro'!R479","v":0},{"$f":"'fnd enro'!T479","v":5},1.0013333333333334,{"$f":"VALUE('fnd enro'!S479)","v":1},null,{"$f":"(($D479*'fnd base rates'!C$110)\n+($E479*'fnd base rates'!C$111)\n+($F479*'fnd base rates'!C$112)\n+($G479*'fnd base rates'!C$113)\n+($H479*'fnd base rates'!C$114)\n+($I479*'fnd base rates'!C$115)\n+($J479*'fnd base rates'!C$119)\n+($K479*'fnd base rates'!C$120)\n+($M479*'fnd base rates'!C$122)\n+($N479*'fnd base rates'!C$123)\n+($O479*'fnd base rates'!C$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,3)))\n*$R479","v":2475.5400349466672},{"$f":"(($D479*'fnd base rates'!D$110)\n+($E479*'fnd base rates'!D$111)\n+($F479*'fnd base rates'!D$112)\n+($G479*'fnd base rates'!D$113)\n+($H479*'fnd base rates'!D$114)\n+($I479*'fnd base rates'!D$115)\n+($J479*'fnd base rates'!D$119)\n+($K479*'fnd base rates'!D$120)\n+($M479*'fnd base rates'!D$122)\n+($N479*'fnd base rates'!D$123)\n+($O479*'fnd base rates'!D$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,4)))\n*$R479","v":3544.0190666666672},{"$f":"(($D479*'fnd base rates'!E$110)\n+($E479*'fnd base rates'!E$111)\n+($F479*'fnd base rates'!E$112)\n+($G479*'fnd base rates'!E$113)\n+($H479*'fnd base rates'!E$114)\n+($I479*'fnd base rates'!E$115)\n+($J479*'fnd base rates'!E$119)\n+($K479*'fnd base rates'!E$120)\n+($M479*'fnd base rates'!E$122)\n+($N479*'fnd base rates'!E$123)\n+($O479*'fnd base rates'!E$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,5)))\n*$R479","v":20031.622891166669},{"$f":"(($D479*'fnd base rates'!F$110)\n+($E479*'fnd base rates'!F$111)\n+($F479*'fnd base rates'!F$112)\n+($G479*'fnd base rates'!F$113)\n+($H479*'fnd base rates'!F$114)\n+($I479*'fnd base rates'!F$115)\n+($J479*'fnd base rates'!F$119)\n+($K479*'fnd base rates'!F$120)\n+($M479*'fnd base rates'!F$122)\n+($N479*'fnd base rates'!F$123)\n+($O479*'fnd base rates'!F$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,6)))\n*$R479","v":4280.1037811000006},{"$f":"(($D479*'fnd base rates'!G$110)\n+($E479*'fnd base rates'!G$111)\n+($F479*'fnd base rates'!G$112)\n+($G479*'fnd base rates'!G$113)\n+($H479*'fnd base rates'!G$114)\n+($I479*'fnd base rates'!G$115)\n+($J479*'fnd base rates'!G$119)\n+($K479*'fnd base rates'!G$120)\n+($M479*'fnd base rates'!G$122)\n+($N479*'fnd base rates'!G$123)\n+($O479*'fnd base rates'!G$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,7)))\n*$R479","v":766.12315235333347},{"$f":"(($D479*'fnd base rates'!H$110)\n+($E479*'fnd base rates'!H$111)\n+($F479*'fnd base rates'!H$112)\n+($G479*'fnd base rates'!H$113)\n+($H479*'fnd base rates'!H$114)\n+($I479*'fnd base rates'!H$115)\n+($J479*'fnd base rates'!H$119)\n+($K479*'fnd base rates'!H$120)\n+($M479*'fnd base rates'!H$122)\n+($N479*'fnd base rates'!H$123)\n+($O479*'fnd base rates'!H$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,8)))","v":3265.7278899999997},{"$f":"(($D479*'fnd base rates'!I$110)\n+($E479*'fnd base rates'!I$111)\n+($F479*'fnd base rates'!I$112)\n+($G479*'fnd base rates'!I$113)\n+($H479*'fnd base rates'!I$114)\n+($I479*'fnd base rates'!I$115)\n+($J479*'fnd base rates'!I$119)\n+($K479*'fnd base rates'!I$120)\n+($M479*'fnd base rates'!I$122)\n+($N479*'fnd base rates'!I$123)\n+($O479*'fnd base rates'!I$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,9)))\n*$R479","v":1813.4447066666669},{"$f":"(($D479*'fnd base rates'!J$110)\n+($E479*'fnd base rates'!J$111)\n+($F479*'fnd base rates'!J$112)\n+($G479*'fnd base rates'!J$113)\n+($H479*'fnd base rates'!J$114)\n+($I479*'fnd base rates'!J$115)\n+($J479*'fnd base rates'!J$119)\n+($K479*'fnd base rates'!J$120)\n+($M479*'fnd base rates'!J$122)\n+($N479*'fnd base rates'!J$123)\n+($O479*'fnd base rates'!J$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,10)))\n*$R479","v":2055.7072933333338},{"$f":"(($D479*'fnd base rates'!K$110)\n+($E479*'fnd base rates'!K$111)\n+($F479*'fnd base rates'!K$112)\n+($G479*'fnd base rates'!K$113)\n+($H479*'fnd base rates'!K$114)\n+($I479*'fnd base rates'!K$115)\n+($J479*'fnd base rates'!K$119)\n+($K479*'fnd base rates'!K$120)\n+($M479*'fnd base rates'!K$122)\n+($N479*'fnd base rates'!K$123)\n+($O479*'fnd base rates'!K$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,11)))\n*$R479","v":5376.3001600733342},{"$f":"(($D479*'fnd base rates'!L$110)\n+($E479*'fnd base rates'!L$111)\n+($F479*'fnd base rates'!L$112)\n+($G479*'fnd base rates'!L$113)\n+($H479*'fnd base rates'!L$114)\n+($I479*'fnd base rates'!L$115)\n+($J479*'fnd base rates'!L$119)\n+($K479*'fnd base rates'!L$120)\n+($M479*'fnd base rates'!L$122)\n+($N479*'fnd base rates'!L$123)\n+($O479*'fnd base rates'!L$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,12)))","v":5682.661938776012},{"$f":"(($D479*'fnd base rates'!M$110)\n+($E479*'fnd base rates'!M$111)\n+($F479*'fnd base rates'!M$112)\n+($G479*'fnd base rates'!M$113)\n+($H479*'fnd base rates'!M$114)\n+($I479*'fnd base rates'!M$115)\n+($J479*'fnd base rates'!M$119)\n+($K479*'fnd base rates'!M$120)\n+($M479*'fnd base rates'!M$122)\n+($N479*'fnd base rates'!M$123)\n+($O479*'fnd base rates'!M$124)\n+($P479*VLOOKUP($S479+15,rate_basefnd,13)))","v":0},49291.250915082688,null,478352326,"478","352","326",1,5,49291.250915082688,9858,0,9858,null,null,null,null,null,9858,0,9858,-3,9861,14,9847]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D480","v":0},{"$f":"'fnd enro'!E480","v":0},{"$f":"'fnd enro'!F480","v":0},{"$f":"'fnd enro'!G480","v":0},{"$f":"'fnd enro'!H480","v":2},{"$f":"'fnd enro'!I480","v":9},{"$f":"'fnd enro'!J480","v":0},{"$f":"'fnd enro'!K480","v":0.41689999999999999},{"$f":"'fnd enro'!L480","v":0},{"$f":"'fnd enro'!M480+'fnd enro'!N480","v":0},{"$f":"'fnd enro'!O480","v":0},{"$f":"'fnd enro'!P480","v":0},{"$f":"'fnd enro'!Q480+'fnd enro'!R480","v":2},{"$f":"'fnd enro'!T480","v":11},1.0013333333333334,{"$f":"VALUE('fnd enro'!S480)","v":4},null,{"$f":"(($D480*'fnd base rates'!C$110)\n+($E480*'fnd base rates'!C$111)\n+($F480*'fnd base rates'!C$112)\n+($G480*'fnd base rates'!C$113)\n+($H480*'fnd base rates'!C$114)\n+($I480*'fnd base rates'!C$115)\n+($J480*'fnd base rates'!C$119)\n+($K480*'fnd base rates'!C$120)\n+($M480*'fnd base rates'!C$122)\n+($N480*'fnd base rates'!C$123)\n+($O480*'fnd base rates'!C$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,3)))\n*$R480","v":5551.6685302160004},{"$f":"(($D480*'fnd base rates'!D$110)\n+($E480*'fnd base rates'!D$111)\n+($F480*'fnd base rates'!D$112)\n+($G480*'fnd base rates'!D$113)\n+($H480*'fnd base rates'!D$114)\n+($I480*'fnd base rates'!D$115)\n+($J480*'fnd base rates'!D$119)\n+($K480*'fnd base rates'!D$120)\n+($M480*'fnd base rates'!D$122)\n+($N480*'fnd base rates'!D$123)\n+($O480*'fnd base rates'!D$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,4)))\n*$R480","v":8296.587386666668},{"$f":"(($D480*'fnd base rates'!E$110)\n+($E480*'fnd base rates'!E$111)\n+($F480*'fnd base rates'!E$112)\n+($G480*'fnd base rates'!E$113)\n+($H480*'fnd base rates'!E$114)\n+($I480*'fnd base rates'!E$115)\n+($J480*'fnd base rates'!E$119)\n+($K480*'fnd base rates'!E$120)\n+($M480*'fnd base rates'!E$122)\n+($N480*'fnd base rates'!E$123)\n+($O480*'fnd base rates'!E$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,5)))\n*$R480","v":52178.243528566665},{"$f":"(($D480*'fnd base rates'!F$110)\n+($E480*'fnd base rates'!F$111)\n+($F480*'fnd base rates'!F$112)\n+($G480*'fnd base rates'!F$113)\n+($H480*'fnd base rates'!F$114)\n+($I480*'fnd base rates'!F$115)\n+($J480*'fnd base rates'!F$119)\n+($K480*'fnd base rates'!F$120)\n+($M480*'fnd base rates'!F$122)\n+($N480*'fnd base rates'!F$123)\n+($O480*'fnd base rates'!F$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,6)))\n*$R480","v":9175.0191344200011},{"$f":"(($D480*'fnd base rates'!G$110)\n+($E480*'fnd base rates'!G$111)\n+($F480*'fnd base rates'!G$112)\n+($G480*'fnd base rates'!G$113)\n+($H480*'fnd base rates'!G$114)\n+($I480*'fnd base rates'!G$115)\n+($J480*'fnd base rates'!G$119)\n+($K480*'fnd base rates'!G$120)\n+($M480*'fnd base rates'!G$122)\n+($N480*'fnd base rates'!G$123)\n+($O480*'fnd base rates'!G$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,7)))\n*$R480","v":1911.9805458440001},{"$f":"(($D480*'fnd base rates'!H$110)\n+($E480*'fnd base rates'!H$111)\n+($F480*'fnd base rates'!H$112)\n+($G480*'fnd base rates'!H$113)\n+($H480*'fnd base rates'!H$114)\n+($I480*'fnd base rates'!H$115)\n+($J480*'fnd base rates'!H$119)\n+($K480*'fnd base rates'!H$120)\n+($M480*'fnd base rates'!H$122)\n+($N480*'fnd base rates'!H$123)\n+($O480*'fnd base rates'!H$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,8)))","v":7897.329358},{"$f":"(($D480*'fnd base rates'!I$110)\n+($E480*'fnd base rates'!I$111)\n+($F480*'fnd base rates'!I$112)\n+($G480*'fnd base rates'!I$113)\n+($H480*'fnd base rates'!I$114)\n+($I480*'fnd base rates'!I$115)\n+($J480*'fnd base rates'!I$119)\n+($K480*'fnd base rates'!I$120)\n+($M480*'fnd base rates'!I$122)\n+($N480*'fnd base rates'!I$123)\n+($O480*'fnd base rates'!I$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,9)))\n*$R480","v":4378.6804666666667},{"$f":"(($D480*'fnd base rates'!J$110)\n+($E480*'fnd base rates'!J$111)\n+($F480*'fnd base rates'!J$112)\n+($G480*'fnd base rates'!J$113)\n+($H480*'fnd base rates'!J$114)\n+($I480*'fnd base rates'!J$115)\n+($J480*'fnd base rates'!J$119)\n+($K480*'fnd base rates'!J$120)\n+($M480*'fnd base rates'!J$122)\n+($N480*'fnd base rates'!J$123)\n+($O480*'fnd base rates'!J$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,10)))\n*$R480","v":6271.5609466666683},{"$f":"(($D480*'fnd base rates'!K$110)\n+($E480*'fnd base rates'!K$111)\n+($F480*'fnd base rates'!K$112)\n+($G480*'fnd base rates'!K$113)\n+($H480*'fnd base rates'!K$114)\n+($I480*'fnd base rates'!K$115)\n+($J480*'fnd base rates'!K$119)\n+($K480*'fnd base rates'!K$120)\n+($M480*'fnd base rates'!K$122)\n+($N480*'fnd base rates'!K$123)\n+($O480*'fnd base rates'!K$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,11)))\n*$R480","v":11756.485312161332},{"$f":"(($D480*'fnd base rates'!L$110)\n+($E480*'fnd base rates'!L$111)\n+($F480*'fnd base rates'!L$112)\n+($G480*'fnd base rates'!L$113)\n+($H480*'fnd base rates'!L$114)\n+($I480*'fnd base rates'!L$115)\n+($J480*'fnd base rates'!L$119)\n+($K480*'fnd base rates'!L$120)\n+($M480*'fnd base rates'!L$122)\n+($N480*'fnd base rates'!L$123)\n+($O480*'fnd base rates'!L$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,12)))","v":13045.32010654931},{"$f":"(($D480*'fnd base rates'!M$110)\n+($E480*'fnd base rates'!M$111)\n+($F480*'fnd base rates'!M$112)\n+($G480*'fnd base rates'!M$113)\n+($H480*'fnd base rates'!M$114)\n+($I480*'fnd base rates'!M$115)\n+($J480*'fnd base rates'!M$119)\n+($K480*'fnd base rates'!M$120)\n+($M480*'fnd base rates'!M$122)\n+($N480*'fnd base rates'!M$123)\n+($O480*'fnd base rates'!M$124)\n+($P480*VLOOKUP($S480+15,rate_basefnd,13)))","v":0},120462.87531575729,null,478352348,"478","352","348",1,11,120462.87531575729,10951,0,10951,null,null,null,null,null,10951,0,10951,-2,10953,8,10945]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D481","v":0},{"$f":"'fnd enro'!E481","v":0},{"$f":"'fnd enro'!F481","v":0},{"$f":"'fnd enro'!G481","v":0},{"$f":"'fnd enro'!H481","v":6},{"$f":"'fnd enro'!I481","v":2},{"$f":"'fnd enro'!J481","v":0},{"$f":"'fnd enro'!K481","v":0.30320000000000003},{"$f":"'fnd enro'!L481","v":0},{"$f":"'fnd enro'!M481+'fnd enro'!N481","v":0},{"$f":"'fnd enro'!O481","v":0},{"$f":"'fnd enro'!P481","v":0},{"$f":"'fnd enro'!Q481+'fnd enro'!R481","v":2},{"$f":"'fnd enro'!T481","v":8},1.0013333333333334,{"$f":"VALUE('fnd enro'!S481)","v":5},null,{"$f":"(($D481*'fnd base rates'!C$110)\n+($E481*'fnd base rates'!C$111)\n+($F481*'fnd base rates'!C$112)\n+($G481*'fnd base rates'!C$113)\n+($H481*'fnd base rates'!C$114)\n+($I481*'fnd base rates'!C$115)\n+($J481*'fnd base rates'!C$119)\n+($K481*'fnd base rates'!C$120)\n+($M481*'fnd base rates'!C$122)\n+($N481*'fnd base rates'!C$123)\n+($O481*'fnd base rates'!C$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,3)))\n*$R481","v":4067.4660025813341},{"$f":"(($D481*'fnd base rates'!D$110)\n+($E481*'fnd base rates'!D$111)\n+($F481*'fnd base rates'!D$112)\n+($G481*'fnd base rates'!D$113)\n+($H481*'fnd base rates'!D$114)\n+($I481*'fnd base rates'!D$115)\n+($J481*'fnd base rates'!D$119)\n+($K481*'fnd base rates'!D$120)\n+($M481*'fnd base rates'!D$122)\n+($N481*'fnd base rates'!D$123)\n+($O481*'fnd base rates'!D$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,4)))\n*$R481","v":6175.5230666666675},{"$f":"(($D481*'fnd base rates'!E$110)\n+($E481*'fnd base rates'!E$111)\n+($F481*'fnd base rates'!E$112)\n+($G481*'fnd base rates'!E$113)\n+($H481*'fnd base rates'!E$114)\n+($I481*'fnd base rates'!E$115)\n+($J481*'fnd base rates'!E$119)\n+($K481*'fnd base rates'!E$120)\n+($M481*'fnd base rates'!E$122)\n+($N481*'fnd base rates'!E$123)\n+($O481*'fnd base rates'!E$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,5)))\n*$R481","v":33212.872263200006},{"$f":"(($D481*'fnd base rates'!F$110)\n+($E481*'fnd base rates'!F$111)\n+($F481*'fnd base rates'!F$112)\n+($G481*'fnd base rates'!F$113)\n+($H481*'fnd base rates'!F$114)\n+($I481*'fnd base rates'!F$115)\n+($J481*'fnd base rates'!F$119)\n+($K481*'fnd base rates'!F$120)\n+($M481*'fnd base rates'!F$122)\n+($N481*'fnd base rates'!F$123)\n+($O481*'fnd base rates'!F$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,6)))\n*$R481","v":7129.576764426668},{"$f":"(($D481*'fnd base rates'!G$110)\n+($E481*'fnd base rates'!G$111)\n+($F481*'fnd base rates'!G$112)\n+($G481*'fnd base rates'!G$113)\n+($H481*'fnd base rates'!G$114)\n+($I481*'fnd base rates'!G$115)\n+($J481*'fnd base rates'!G$119)\n+($K481*'fnd base rates'!G$120)\n+($M481*'fnd base rates'!G$122)\n+($N481*'fnd base rates'!G$123)\n+($O481*'fnd base rates'!G$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,7)))\n*$R481","v":1476.8753690986669},{"$f":"(($D481*'fnd base rates'!H$110)\n+($E481*'fnd base rates'!H$111)\n+($F481*'fnd base rates'!H$112)\n+($G481*'fnd base rates'!H$113)\n+($H481*'fnd base rates'!H$114)\n+($I481*'fnd base rates'!H$115)\n+($J481*'fnd base rates'!H$119)\n+($K481*'fnd base rates'!H$120)\n+($M481*'fnd base rates'!H$122)\n+($N481*'fnd base rates'!H$123)\n+($O481*'fnd base rates'!H$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,8)))","v":4472.5486239999991},{"$f":"(($D481*'fnd base rates'!I$110)\n+($E481*'fnd base rates'!I$111)\n+($F481*'fnd base rates'!I$112)\n+($G481*'fnd base rates'!I$113)\n+($H481*'fnd base rates'!I$114)\n+($I481*'fnd base rates'!I$115)\n+($J481*'fnd base rates'!I$119)\n+($K481*'fnd base rates'!I$120)\n+($M481*'fnd base rates'!I$122)\n+($N481*'fnd base rates'!I$123)\n+($O481*'fnd base rates'!I$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,9)))\n*$R481","v":2877.6918133333338},{"$f":"(($D481*'fnd base rates'!J$110)\n+($E481*'fnd base rates'!J$111)\n+($F481*'fnd base rates'!J$112)\n+($G481*'fnd base rates'!J$113)\n+($H481*'fnd base rates'!J$114)\n+($I481*'fnd base rates'!J$115)\n+($J481*'fnd base rates'!J$119)\n+($K481*'fnd base rates'!J$120)\n+($M481*'fnd base rates'!J$122)\n+($N481*'fnd base rates'!J$123)\n+($O481*'fnd base rates'!J$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,10)))\n*$R481","v":3483.7187733333335},{"$f":"(($D481*'fnd base rates'!K$110)\n+($E481*'fnd base rates'!K$111)\n+($F481*'fnd base rates'!K$112)\n+($G481*'fnd base rates'!K$113)\n+($H481*'fnd base rates'!K$114)\n+($I481*'fnd base rates'!K$115)\n+($J481*'fnd base rates'!K$119)\n+($K481*'fnd base rates'!K$120)\n+($M481*'fnd base rates'!K$122)\n+($N481*'fnd base rates'!K$123)\n+($O481*'fnd base rates'!K$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,11)))\n*$R481","v":8685.3511361173332},{"$f":"(($D481*'fnd base rates'!L$110)\n+($E481*'fnd base rates'!L$111)\n+($F481*'fnd base rates'!L$112)\n+($G481*'fnd base rates'!L$113)\n+($H481*'fnd base rates'!L$114)\n+($I481*'fnd base rates'!L$115)\n+($J481*'fnd base rates'!L$119)\n+($K481*'fnd base rates'!L$120)\n+($M481*'fnd base rates'!L$122)\n+($N481*'fnd base rates'!L$123)\n+($O481*'fnd base rates'!L$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,12)))","v":10174.187953925855},{"$f":"(($D481*'fnd base rates'!M$110)\n+($E481*'fnd base rates'!M$111)\n+($F481*'fnd base rates'!M$112)\n+($G481*'fnd base rates'!M$113)\n+($H481*'fnd base rates'!M$114)\n+($I481*'fnd base rates'!M$115)\n+($J481*'fnd base rates'!M$119)\n+($K481*'fnd base rates'!M$120)\n+($M481*'fnd base rates'!M$122)\n+($N481*'fnd base rates'!M$123)\n+($O481*'fnd base rates'!M$124)\n+($P481*VLOOKUP($S481+15,rate_basefnd,13)))","v":0},81755.811766683197,null,478352352,"478","352","352",1,8,81755.811766683197,10219,0,10219,null,null,null,null,null,10219,0,10219,-4,10223,14,10209]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D482","v":0},{"$f":"'fnd enro'!E482","v":0},{"$f":"'fnd enro'!F482","v":0},{"$f":"'fnd enro'!G482","v":0},{"$f":"'fnd enro'!H482","v":8},{"$f":"'fnd enro'!I482","v":12},{"$f":"'fnd enro'!J482","v":0},{"$f":"'fnd enro'!K482","v":0.75800000000000001},{"$f":"'fnd enro'!L482","v":0},{"$f":"'fnd enro'!M482+'fnd enro'!N482","v":0},{"$f":"'fnd enro'!O482","v":0},{"$f":"'fnd enro'!P482","v":0},{"$f":"'fnd enro'!Q482+'fnd enro'!R482","v":2},{"$f":"'fnd enro'!T482","v":20},1.0013333333333334,{"$f":"VALUE('fnd enro'!S482)","v":2},null,{"$f":"(($D482*'fnd base rates'!C$110)\n+($E482*'fnd base rates'!C$111)\n+($F482*'fnd base rates'!C$112)\n+($G482*'fnd base rates'!C$113)\n+($H482*'fnd base rates'!C$114)\n+($I482*'fnd base rates'!C$115)\n+($J482*'fnd base rates'!C$119)\n+($K482*'fnd base rates'!C$120)\n+($M482*'fnd base rates'!C$122)\n+($N482*'fnd base rates'!C$123)\n+($O482*'fnd base rates'!C$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,3)))\n*$R482","v":10005.377579786667},{"$f":"(($D482*'fnd base rates'!D$110)\n+($E482*'fnd base rates'!D$111)\n+($F482*'fnd base rates'!D$112)\n+($G482*'fnd base rates'!D$113)\n+($H482*'fnd base rates'!D$114)\n+($I482*'fnd base rates'!D$115)\n+($J482*'fnd base rates'!D$119)\n+($K482*'fnd base rates'!D$120)\n+($M482*'fnd base rates'!D$122)\n+($N482*'fnd base rates'!D$123)\n+($O482*'fnd base rates'!D$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,4)))\n*$R482","v":14665.127466666669},{"$f":"(($D482*'fnd base rates'!E$110)\n+($E482*'fnd base rates'!E$111)\n+($F482*'fnd base rates'!E$112)\n+($G482*'fnd base rates'!E$113)\n+($H482*'fnd base rates'!E$114)\n+($I482*'fnd base rates'!E$115)\n+($J482*'fnd base rates'!E$119)\n+($K482*'fnd base rates'!E$120)\n+($M482*'fnd base rates'!E$122)\n+($N482*'fnd base rates'!E$123)\n+($O482*'fnd base rates'!E$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,5)))\n*$R482","v":84900.688684666675},{"$f":"(($D482*'fnd base rates'!F$110)\n+($E482*'fnd base rates'!F$111)\n+($F482*'fnd base rates'!F$112)\n+($G482*'fnd base rates'!F$113)\n+($H482*'fnd base rates'!F$114)\n+($I482*'fnd base rates'!F$115)\n+($J482*'fnd base rates'!F$119)\n+($K482*'fnd base rates'!F$120)\n+($M482*'fnd base rates'!F$122)\n+($N482*'fnd base rates'!F$123)\n+($O482*'fnd base rates'!F$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,6)))\n*$R482","v":17120.415124400002},{"$f":"(($D482*'fnd base rates'!G$110)\n+($E482*'fnd base rates'!G$111)\n+($F482*'fnd base rates'!G$112)\n+($G482*'fnd base rates'!G$113)\n+($H482*'fnd base rates'!G$114)\n+($I482*'fnd base rates'!G$115)\n+($J482*'fnd base rates'!G$119)\n+($K482*'fnd base rates'!G$120)\n+($M482*'fnd base rates'!G$122)\n+($N482*'fnd base rates'!G$123)\n+($O482*'fnd base rates'!G$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,7)))\n*$R482","v":3296.1210360800005},{"$f":"(($D482*'fnd base rates'!H$110)\n+($E482*'fnd base rates'!H$111)\n+($F482*'fnd base rates'!H$112)\n+($G482*'fnd base rates'!H$113)\n+($H482*'fnd base rates'!H$114)\n+($I482*'fnd base rates'!H$115)\n+($J482*'fnd base rates'!H$119)\n+($K482*'fnd base rates'!H$120)\n+($M482*'fnd base rates'!H$122)\n+($N482*'fnd base rates'!H$123)\n+($O482*'fnd base rates'!H$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,8)))","v":13098.371559999998},{"$f":"(($D482*'fnd base rates'!I$110)\n+($E482*'fnd base rates'!I$111)\n+($F482*'fnd base rates'!I$112)\n+($G482*'fnd base rates'!I$113)\n+($H482*'fnd base rates'!I$114)\n+($I482*'fnd base rates'!I$115)\n+($J482*'fnd base rates'!I$119)\n+($K482*'fnd base rates'!I$120)\n+($M482*'fnd base rates'!I$122)\n+($N482*'fnd base rates'!I$123)\n+($O482*'fnd base rates'!I$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,9)))\n*$R482","v":7447.0962400000008},{"$f":"(($D482*'fnd base rates'!J$110)\n+($E482*'fnd base rates'!J$111)\n+($F482*'fnd base rates'!J$112)\n+($G482*'fnd base rates'!J$113)\n+($H482*'fnd base rates'!J$114)\n+($I482*'fnd base rates'!J$115)\n+($J482*'fnd base rates'!J$119)\n+($K482*'fnd base rates'!J$120)\n+($M482*'fnd base rates'!J$122)\n+($N482*'fnd base rates'!J$123)\n+($O482*'fnd base rates'!J$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,10)))\n*$R482","v":9227.3868000000002},{"$f":"(($D482*'fnd base rates'!K$110)\n+($E482*'fnd base rates'!K$111)\n+($F482*'fnd base rates'!K$112)\n+($G482*'fnd base rates'!K$113)\n+($H482*'fnd base rates'!K$114)\n+($I482*'fnd base rates'!K$115)\n+($J482*'fnd base rates'!K$119)\n+($K482*'fnd base rates'!K$120)\n+($M482*'fnd base rates'!K$122)\n+($N482*'fnd base rates'!K$123)\n+($O482*'fnd base rates'!K$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,11)))\n*$R482","v":21505.200640293337},{"$f":"(($D482*'fnd base rates'!L$110)\n+($E482*'fnd base rates'!L$111)\n+($F482*'fnd base rates'!L$112)\n+($G482*'fnd base rates'!L$113)\n+($H482*'fnd base rates'!L$114)\n+($I482*'fnd base rates'!L$115)\n+($J482*'fnd base rates'!L$119)\n+($K482*'fnd base rates'!L$120)\n+($M482*'fnd base rates'!L$122)\n+($N482*'fnd base rates'!L$123)\n+($O482*'fnd base rates'!L$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,12)))","v":23501.88775510405},{"$f":"(($D482*'fnd base rates'!M$110)\n+($E482*'fnd base rates'!M$111)\n+($F482*'fnd base rates'!M$112)\n+($G482*'fnd base rates'!M$113)\n+($H482*'fnd base rates'!M$114)\n+($I482*'fnd base rates'!M$115)\n+($J482*'fnd base rates'!M$119)\n+($K482*'fnd base rates'!M$120)\n+($M482*'fnd base rates'!M$122)\n+($N482*'fnd base rates'!M$123)\n+($O482*'fnd base rates'!M$124)\n+($P482*VLOOKUP($S482+15,rate_basefnd,13)))","v":0},204767.6728869974,null,478352600,"478","352","600",1,20,204767.6728869974,10238,0,10238,null,null,null,null,null,10238,0,10238,-3,10241,13,10228]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D483","v":0},{"$f":"'fnd enro'!E483","v":0},{"$f":"'fnd enro'!F483","v":0},{"$f":"'fnd enro'!G483","v":0},{"$f":"'fnd enro'!H483","v":2},{"$f":"'fnd enro'!I483","v":3},{"$f":"'fnd enro'!J483","v":0},{"$f":"'fnd enro'!K483","v":0.1895},{"$f":"'fnd enro'!L483","v":0},{"$f":"'fnd enro'!M483+'fnd enro'!N483","v":0},{"$f":"'fnd enro'!O483","v":0},{"$f":"'fnd enro'!P483","v":0},{"$f":"'fnd enro'!Q483+'fnd enro'!R483","v":0},{"$f":"'fnd enro'!T483","v":5},1.0013333333333334,{"$f":"VALUE('fnd enro'!S483)","v":1},null,{"$f":"(($D483*'fnd base rates'!C$110)\n+($E483*'fnd base rates'!C$111)\n+($F483*'fnd base rates'!C$112)\n+($G483*'fnd base rates'!C$113)\n+($H483*'fnd base rates'!C$114)\n+($I483*'fnd base rates'!C$115)\n+($J483*'fnd base rates'!C$119)\n+($K483*'fnd base rates'!C$120)\n+($M483*'fnd base rates'!C$122)\n+($N483*'fnd base rates'!C$123)\n+($O483*'fnd base rates'!C$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,3)))\n*$R483","v":2475.5400349466672},{"$f":"(($D483*'fnd base rates'!D$110)\n+($E483*'fnd base rates'!D$111)\n+($F483*'fnd base rates'!D$112)\n+($G483*'fnd base rates'!D$113)\n+($H483*'fnd base rates'!D$114)\n+($I483*'fnd base rates'!D$115)\n+($J483*'fnd base rates'!D$119)\n+($K483*'fnd base rates'!D$120)\n+($M483*'fnd base rates'!D$122)\n+($N483*'fnd base rates'!D$123)\n+($O483*'fnd base rates'!D$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,4)))\n*$R483","v":3544.0190666666672},{"$f":"(($D483*'fnd base rates'!E$110)\n+($E483*'fnd base rates'!E$111)\n+($F483*'fnd base rates'!E$112)\n+($G483*'fnd base rates'!E$113)\n+($H483*'fnd base rates'!E$114)\n+($I483*'fnd base rates'!E$115)\n+($J483*'fnd base rates'!E$119)\n+($K483*'fnd base rates'!E$120)\n+($M483*'fnd base rates'!E$122)\n+($N483*'fnd base rates'!E$123)\n+($O483*'fnd base rates'!E$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,5)))\n*$R483","v":20031.622891166669},{"$f":"(($D483*'fnd base rates'!F$110)\n+($E483*'fnd base rates'!F$111)\n+($F483*'fnd base rates'!F$112)\n+($G483*'fnd base rates'!F$113)\n+($H483*'fnd base rates'!F$114)\n+($I483*'fnd base rates'!F$115)\n+($J483*'fnd base rates'!F$119)\n+($K483*'fnd base rates'!F$120)\n+($M483*'fnd base rates'!F$122)\n+($N483*'fnd base rates'!F$123)\n+($O483*'fnd base rates'!F$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,6)))\n*$R483","v":4280.1037811000006},{"$f":"(($D483*'fnd base rates'!G$110)\n+($E483*'fnd base rates'!G$111)\n+($F483*'fnd base rates'!G$112)\n+($G483*'fnd base rates'!G$113)\n+($H483*'fnd base rates'!G$114)\n+($I483*'fnd base rates'!G$115)\n+($J483*'fnd base rates'!G$119)\n+($K483*'fnd base rates'!G$120)\n+($M483*'fnd base rates'!G$122)\n+($N483*'fnd base rates'!G$123)\n+($O483*'fnd base rates'!G$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,7)))\n*$R483","v":766.12315235333347},{"$f":"(($D483*'fnd base rates'!H$110)\n+($E483*'fnd base rates'!H$111)\n+($F483*'fnd base rates'!H$112)\n+($G483*'fnd base rates'!H$113)\n+($H483*'fnd base rates'!H$114)\n+($I483*'fnd base rates'!H$115)\n+($J483*'fnd base rates'!H$119)\n+($K483*'fnd base rates'!H$120)\n+($M483*'fnd base rates'!H$122)\n+($N483*'fnd base rates'!H$123)\n+($O483*'fnd base rates'!H$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,8)))","v":3265.7278899999997},{"$f":"(($D483*'fnd base rates'!I$110)\n+($E483*'fnd base rates'!I$111)\n+($F483*'fnd base rates'!I$112)\n+($G483*'fnd base rates'!I$113)\n+($H483*'fnd base rates'!I$114)\n+($I483*'fnd base rates'!I$115)\n+($J483*'fnd base rates'!I$119)\n+($K483*'fnd base rates'!I$120)\n+($M483*'fnd base rates'!I$122)\n+($N483*'fnd base rates'!I$123)\n+($O483*'fnd base rates'!I$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,9)))\n*$R483","v":1813.4447066666669},{"$f":"(($D483*'fnd base rates'!J$110)\n+($E483*'fnd base rates'!J$111)\n+($F483*'fnd base rates'!J$112)\n+($G483*'fnd base rates'!J$113)\n+($H483*'fnd base rates'!J$114)\n+($I483*'fnd base rates'!J$115)\n+($J483*'fnd base rates'!J$119)\n+($K483*'fnd base rates'!J$120)\n+($M483*'fnd base rates'!J$122)\n+($N483*'fnd base rates'!J$123)\n+($O483*'fnd base rates'!J$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,10)))\n*$R483","v":2055.7072933333338},{"$f":"(($D483*'fnd base rates'!K$110)\n+($E483*'fnd base rates'!K$111)\n+($F483*'fnd base rates'!K$112)\n+($G483*'fnd base rates'!K$113)\n+($H483*'fnd base rates'!K$114)\n+($I483*'fnd base rates'!K$115)\n+($J483*'fnd base rates'!K$119)\n+($K483*'fnd base rates'!K$120)\n+($M483*'fnd base rates'!K$122)\n+($N483*'fnd base rates'!K$123)\n+($O483*'fnd base rates'!K$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,11)))\n*$R483","v":5376.3001600733342},{"$f":"(($D483*'fnd base rates'!L$110)\n+($E483*'fnd base rates'!L$111)\n+($F483*'fnd base rates'!L$112)\n+($G483*'fnd base rates'!L$113)\n+($H483*'fnd base rates'!L$114)\n+($I483*'fnd base rates'!L$115)\n+($J483*'fnd base rates'!L$119)\n+($K483*'fnd base rates'!L$120)\n+($M483*'fnd base rates'!L$122)\n+($N483*'fnd base rates'!L$123)\n+($O483*'fnd base rates'!L$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,12)))","v":5682.661938776012},{"$f":"(($D483*'fnd base rates'!M$110)\n+($E483*'fnd base rates'!M$111)\n+($F483*'fnd base rates'!M$112)\n+($G483*'fnd base rates'!M$113)\n+($H483*'fnd base rates'!M$114)\n+($I483*'fnd base rates'!M$115)\n+($J483*'fnd base rates'!M$119)\n+($K483*'fnd base rates'!M$120)\n+($M483*'fnd base rates'!M$122)\n+($N483*'fnd base rates'!M$123)\n+($O483*'fnd base rates'!M$124)\n+($P483*VLOOKUP($S483+15,rate_basefnd,13)))","v":0},49291.250915082688,null,478352610,"478","352","610",1,5,49291.250915082688,9858,0,9858,null,null,null,null,null,9858,0,9858,-3,9861,14,9847]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D484","v":0},{"$f":"'fnd enro'!E484","v":0},{"$f":"'fnd enro'!F484","v":0},{"$f":"'fnd enro'!G484","v":0},{"$f":"'fnd enro'!H484","v":21},{"$f":"'fnd enro'!I484","v":41},{"$f":"'fnd enro'!J484","v":0},{"$f":"'fnd enro'!K484","v":2.3498000000000001},{"$f":"'fnd enro'!L484","v":0},{"$f":"'fnd enro'!M484+'fnd enro'!N484","v":0},{"$f":"'fnd enro'!O484","v":0},{"$f":"'fnd enro'!P484","v":0},{"$f":"'fnd enro'!Q484+'fnd enro'!R484","v":7},{"$f":"'fnd enro'!T484","v":62},1.0013333333333334,{"$f":"VALUE('fnd enro'!S484)","v":2},null,{"$f":"(($D484*'fnd base rates'!C$110)\n+($E484*'fnd base rates'!C$111)\n+($F484*'fnd base rates'!C$112)\n+($G484*'fnd base rates'!C$113)\n+($H484*'fnd base rates'!C$114)\n+($I484*'fnd base rates'!C$115)\n+($J484*'fnd base rates'!C$119)\n+($K484*'fnd base rates'!C$120)\n+($M484*'fnd base rates'!C$122)\n+($N484*'fnd base rates'!C$123)\n+($O484*'fnd base rates'!C$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,3)))\n*$R484","v":31057.957473338673},{"$f":"(($D484*'fnd base rates'!D$110)\n+($E484*'fnd base rates'!D$111)\n+($F484*'fnd base rates'!D$112)\n+($G484*'fnd base rates'!D$113)\n+($H484*'fnd base rates'!D$114)\n+($I484*'fnd base rates'!D$115)\n+($J484*'fnd base rates'!D$119)\n+($K484*'fnd base rates'!D$120)\n+($M484*'fnd base rates'!D$122)\n+($N484*'fnd base rates'!D$123)\n+($O484*'fnd base rates'!D$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,4)))\n*$R484","v":45657.515626666675},{"$f":"(($D484*'fnd base rates'!E$110)\n+($E484*'fnd base rates'!E$111)\n+($F484*'fnd base rates'!E$112)\n+($G484*'fnd base rates'!E$113)\n+($H484*'fnd base rates'!E$114)\n+($I484*'fnd base rates'!E$115)\n+($J484*'fnd base rates'!E$119)\n+($K484*'fnd base rates'!E$120)\n+($M484*'fnd base rates'!E$122)\n+($N484*'fnd base rates'!E$123)\n+($O484*'fnd base rates'!E$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,5)))\n*$R484","v":270216.16582646669},{"$f":"(($D484*'fnd base rates'!F$110)\n+($E484*'fnd base rates'!F$111)\n+($F484*'fnd base rates'!F$112)\n+($G484*'fnd base rates'!F$113)\n+($H484*'fnd base rates'!F$114)\n+($I484*'fnd base rates'!F$115)\n+($J484*'fnd base rates'!F$119)\n+($K484*'fnd base rates'!F$120)\n+($M484*'fnd base rates'!F$122)\n+($N484*'fnd base rates'!F$123)\n+($O484*'fnd base rates'!F$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,6)))\n*$R484","v":52691.372344306677},{"$f":"(($D484*'fnd base rates'!G$110)\n+($E484*'fnd base rates'!G$111)\n+($F484*'fnd base rates'!G$112)\n+($G484*'fnd base rates'!G$113)\n+($H484*'fnd base rates'!G$114)\n+($I484*'fnd base rates'!G$115)\n+($J484*'fnd base rates'!G$119)\n+($K484*'fnd base rates'!G$120)\n+($M484*'fnd base rates'!G$122)\n+($N484*'fnd base rates'!G$123)\n+($O484*'fnd base rates'!G$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,7)))\n*$R484","v":10294.531150514669},{"$f":"(($D484*'fnd base rates'!H$110)\n+($E484*'fnd base rates'!H$111)\n+($F484*'fnd base rates'!H$112)\n+($G484*'fnd base rates'!H$113)\n+($H484*'fnd base rates'!H$114)\n+($I484*'fnd base rates'!H$115)\n+($J484*'fnd base rates'!H$119)\n+($K484*'fnd base rates'!H$120)\n+($M484*'fnd base rates'!H$122)\n+($N484*'fnd base rates'!H$123)\n+($O484*'fnd base rates'!H$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,8)))","v":41690.241836000001},{"$f":"(($D484*'fnd base rates'!I$110)\n+($E484*'fnd base rates'!I$111)\n+($F484*'fnd base rates'!I$112)\n+($G484*'fnd base rates'!I$113)\n+($H484*'fnd base rates'!I$114)\n+($I484*'fnd base rates'!I$115)\n+($J484*'fnd base rates'!I$119)\n+($K484*'fnd base rates'!I$120)\n+($M484*'fnd base rates'!I$122)\n+($N484*'fnd base rates'!I$123)\n+($O484*'fnd base rates'!I$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,9)))\n*$R484","v":23466.627173333334},{"$f":"(($D484*'fnd base rates'!J$110)\n+($E484*'fnd base rates'!J$111)\n+($F484*'fnd base rates'!J$112)\n+($G484*'fnd base rates'!J$113)\n+($H484*'fnd base rates'!J$114)\n+($I484*'fnd base rates'!J$115)\n+($J484*'fnd base rates'!J$119)\n+($K484*'fnd base rates'!J$120)\n+($M484*'fnd base rates'!J$122)\n+($N484*'fnd base rates'!J$123)\n+($O484*'fnd base rates'!J$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,10)))\n*$R484","v":30150.677373333339},{"$f":"(($D484*'fnd base rates'!K$110)\n+($E484*'fnd base rates'!K$111)\n+($F484*'fnd base rates'!K$112)\n+($G484*'fnd base rates'!K$113)\n+($H484*'fnd base rates'!K$114)\n+($I484*'fnd base rates'!K$115)\n+($J484*'fnd base rates'!K$119)\n+($K484*'fnd base rates'!K$120)\n+($M484*'fnd base rates'!K$122)\n+($N484*'fnd base rates'!K$123)\n+($O484*'fnd base rates'!K$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,11)))\n*$R484","v":66553.111504909335},{"$f":"(($D484*'fnd base rates'!L$110)\n+($E484*'fnd base rates'!L$111)\n+($F484*'fnd base rates'!L$112)\n+($G484*'fnd base rates'!L$113)\n+($H484*'fnd base rates'!L$114)\n+($I484*'fnd base rates'!L$115)\n+($J484*'fnd base rates'!L$119)\n+($K484*'fnd base rates'!L$120)\n+($M484*'fnd base rates'!L$122)\n+($N484*'fnd base rates'!L$123)\n+($O484*'fnd base rates'!L$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,12)))","v":72777.007456122519},{"$f":"(($D484*'fnd base rates'!M$110)\n+($E484*'fnd base rates'!M$111)\n+($F484*'fnd base rates'!M$112)\n+($G484*'fnd base rates'!M$113)\n+($H484*'fnd base rates'!M$114)\n+($I484*'fnd base rates'!M$115)\n+($J484*'fnd base rates'!M$119)\n+($K484*'fnd base rates'!M$120)\n+($M484*'fnd base rates'!M$122)\n+($N484*'fnd base rates'!M$123)\n+($O484*'fnd base rates'!M$124)\n+($P484*VLOOKUP($S484+15,rate_basefnd,13)))","v":0},644555.20776499191,null,478352616,"478","352","616",1,62,644555.20776499191,10396,0,10396,null,null,null,null,null,10396,0,10396,-3,10399,14,10385]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D485","v":0},{"$f":"'fnd enro'!E485","v":0},{"$f":"'fnd enro'!F485","v":0},{"$f":"'fnd enro'!G485","v":0},{"$f":"'fnd enro'!H485","v":1},{"$f":"'fnd enro'!I485","v":1},{"$f":"'fnd enro'!J485","v":0},{"$f":"'fnd enro'!K485","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L485","v":0},{"$f":"'fnd enro'!M485+'fnd enro'!N485","v":0},{"$f":"'fnd enro'!O485","v":0},{"$f":"'fnd enro'!P485","v":0},{"$f":"'fnd enro'!Q485+'fnd enro'!R485","v":0},{"$f":"'fnd enro'!T485","v":2},1.0013333333333334,{"$f":"VALUE('fnd enro'!S485)","v":1},null,{"$f":"(($D485*'fnd base rates'!C$110)\n+($E485*'fnd base rates'!C$111)\n+($F485*'fnd base rates'!C$112)\n+($G485*'fnd base rates'!C$113)\n+($H485*'fnd base rates'!C$114)\n+($I485*'fnd base rates'!C$115)\n+($J485*'fnd base rates'!C$119)\n+($K485*'fnd base rates'!C$120)\n+($M485*'fnd base rates'!C$122)\n+($N485*'fnd base rates'!C$123)\n+($O485*'fnd base rates'!C$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,3)))\n*$R485","v":990.21601397866687},{"$f":"(($D485*'fnd base rates'!D$110)\n+($E485*'fnd base rates'!D$111)\n+($F485*'fnd base rates'!D$112)\n+($G485*'fnd base rates'!D$113)\n+($H485*'fnd base rates'!D$114)\n+($I485*'fnd base rates'!D$115)\n+($J485*'fnd base rates'!D$119)\n+($K485*'fnd base rates'!D$120)\n+($M485*'fnd base rates'!D$122)\n+($N485*'fnd base rates'!D$123)\n+($O485*'fnd base rates'!D$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,4)))\n*$R485","v":1417.6076266666669},{"$f":"(($D485*'fnd base rates'!E$110)\n+($E485*'fnd base rates'!E$111)\n+($F485*'fnd base rates'!E$112)\n+($G485*'fnd base rates'!E$113)\n+($H485*'fnd base rates'!E$114)\n+($I485*'fnd base rates'!E$115)\n+($J485*'fnd base rates'!E$119)\n+($K485*'fnd base rates'!E$120)\n+($M485*'fnd base rates'!E$122)\n+($N485*'fnd base rates'!E$123)\n+($O485*'fnd base rates'!E$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,5)))\n*$R485","v":7743.4727324666674},{"$f":"(($D485*'fnd base rates'!F$110)\n+($E485*'fnd base rates'!F$111)\n+($F485*'fnd base rates'!F$112)\n+($G485*'fnd base rates'!F$113)\n+($H485*'fnd base rates'!F$114)\n+($I485*'fnd base rates'!F$115)\n+($J485*'fnd base rates'!F$119)\n+($K485*'fnd base rates'!F$120)\n+($M485*'fnd base rates'!F$122)\n+($N485*'fnd base rates'!F$123)\n+($O485*'fnd base rates'!F$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,6)))\n*$R485","v":1732.1422777733337},{"$f":"(($D485*'fnd base rates'!G$110)\n+($E485*'fnd base rates'!G$111)\n+($F485*'fnd base rates'!G$112)\n+($G485*'fnd base rates'!G$113)\n+($H485*'fnd base rates'!G$114)\n+($I485*'fnd base rates'!G$115)\n+($J485*'fnd base rates'!G$119)\n+($K485*'fnd base rates'!G$120)\n+($M485*'fnd base rates'!G$122)\n+($N485*'fnd base rates'!G$123)\n+($O485*'fnd base rates'!G$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,7)))\n*$R485","v":307.29638894133336},{"$f":"(($D485*'fnd base rates'!H$110)\n+($E485*'fnd base rates'!H$111)\n+($F485*'fnd base rates'!H$112)\n+($G485*'fnd base rates'!H$113)\n+($H485*'fnd base rates'!H$114)\n+($I485*'fnd base rates'!H$115)\n+($J485*'fnd base rates'!H$119)\n+($K485*'fnd base rates'!H$120)\n+($M485*'fnd base rates'!H$122)\n+($N485*'fnd base rates'!H$123)\n+($O485*'fnd base rates'!H$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D485*'fnd base rates'!I$110)\n+($E485*'fnd base rates'!I$111)\n+($F485*'fnd base rates'!I$112)\n+($G485*'fnd base rates'!I$113)\n+($H485*'fnd base rates'!I$114)\n+($I485*'fnd base rates'!I$115)\n+($J485*'fnd base rates'!I$119)\n+($K485*'fnd base rates'!I$120)\n+($M485*'fnd base rates'!I$122)\n+($N485*'fnd base rates'!I$123)\n+($O485*'fnd base rates'!I$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,9)))\n*$R485","v":709.41462666666678},{"$f":"(($D485*'fnd base rates'!J$110)\n+($E485*'fnd base rates'!J$111)\n+($F485*'fnd base rates'!J$112)\n+($G485*'fnd base rates'!J$113)\n+($H485*'fnd base rates'!J$114)\n+($I485*'fnd base rates'!J$115)\n+($J485*'fnd base rates'!J$119)\n+($K485*'fnd base rates'!J$120)\n+($M485*'fnd base rates'!J$122)\n+($N485*'fnd base rates'!J$123)\n+($O485*'fnd base rates'!J$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,10)))\n*$R485","v":762.07474666666678},{"$f":"(($D485*'fnd base rates'!K$110)\n+($E485*'fnd base rates'!K$111)\n+($F485*'fnd base rates'!K$112)\n+($G485*'fnd base rates'!K$113)\n+($H485*'fnd base rates'!K$114)\n+($I485*'fnd base rates'!K$115)\n+($J485*'fnd base rates'!K$119)\n+($K485*'fnd base rates'!K$120)\n+($M485*'fnd base rates'!K$122)\n+($N485*'fnd base rates'!K$123)\n+($O485*'fnd base rates'!K$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,11)))\n*$R485","v":2156.4679840293334},{"$f":"(($D485*'fnd base rates'!L$110)\n+($E485*'fnd base rates'!L$111)\n+($F485*'fnd base rates'!L$112)\n+($G485*'fnd base rates'!L$113)\n+($H485*'fnd base rates'!L$114)\n+($I485*'fnd base rates'!L$115)\n+($J485*'fnd base rates'!L$119)\n+($K485*'fnd base rates'!L$120)\n+($M485*'fnd base rates'!L$122)\n+($N485*'fnd base rates'!L$123)\n+($O485*'fnd base rates'!L$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D485*'fnd base rates'!M$110)\n+($E485*'fnd base rates'!M$111)\n+($F485*'fnd base rates'!M$112)\n+($G485*'fnd base rates'!M$113)\n+($H485*'fnd base rates'!M$114)\n+($I485*'fnd base rates'!M$115)\n+($J485*'fnd base rates'!M$119)\n+($K485*'fnd base rates'!M$120)\n+($M485*'fnd base rates'!M$122)\n+($N485*'fnd base rates'!M$123)\n+($O485*'fnd base rates'!M$124)\n+($P485*VLOOKUP($S485+15,rate_basefnd,13)))","v":0},19362.060675262899,null,478352620,"478","352","620",1,2,19362.060675262899,9681,0,9681,null,null,null,null,null,9681,0,9681,-3,9684,14,9670]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D486","v":0},{"$f":"'fnd enro'!E486","v":0},{"$f":"'fnd enro'!F486","v":0},{"$f":"'fnd enro'!G486","v":0},{"$f":"'fnd enro'!H486","v":0},{"$f":"'fnd enro'!I486","v":4},{"$f":"'fnd enro'!J486","v":0},{"$f":"'fnd enro'!K486","v":0.15160000000000001},{"$f":"'fnd enro'!L486","v":0},{"$f":"'fnd enro'!M486+'fnd enro'!N486","v":0},{"$f":"'fnd enro'!O486","v":0},{"$f":"'fnd enro'!P486","v":0},{"$f":"'fnd enro'!Q486+'fnd enro'!R486","v":0},{"$f":"'fnd enro'!T486","v":4},1.0013333333333334,{"$f":"VALUE('fnd enro'!S486)","v":1},null,{"$f":"(($D486*'fnd base rates'!C$110)\n+($E486*'fnd base rates'!C$111)\n+($F486*'fnd base rates'!C$112)\n+($G486*'fnd base rates'!C$113)\n+($H486*'fnd base rates'!C$114)\n+($I486*'fnd base rates'!C$115)\n+($J486*'fnd base rates'!C$119)\n+($K486*'fnd base rates'!C$120)\n+($M486*'fnd base rates'!C$122)\n+($N486*'fnd base rates'!C$123)\n+($O486*'fnd base rates'!C$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,3)))\n*$R486","v":1980.4320279573337},{"$f":"(($D486*'fnd base rates'!D$110)\n+($E486*'fnd base rates'!D$111)\n+($F486*'fnd base rates'!D$112)\n+($G486*'fnd base rates'!D$113)\n+($H486*'fnd base rates'!D$114)\n+($I486*'fnd base rates'!D$115)\n+($J486*'fnd base rates'!D$119)\n+($K486*'fnd base rates'!D$120)\n+($M486*'fnd base rates'!D$122)\n+($N486*'fnd base rates'!D$123)\n+($O486*'fnd base rates'!D$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,4)))\n*$R486","v":2835.2152533333337},{"$f":"(($D486*'fnd base rates'!E$110)\n+($E486*'fnd base rates'!E$111)\n+($F486*'fnd base rates'!E$112)\n+($G486*'fnd base rates'!E$113)\n+($H486*'fnd base rates'!E$114)\n+($I486*'fnd base rates'!E$115)\n+($J486*'fnd base rates'!E$119)\n+($K486*'fnd base rates'!E$120)\n+($M486*'fnd base rates'!E$122)\n+($N486*'fnd base rates'!E$123)\n+($O486*'fnd base rates'!E$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,5)))\n*$R486","v":18178.709704933335},{"$f":"(($D486*'fnd base rates'!F$110)\n+($E486*'fnd base rates'!F$111)\n+($F486*'fnd base rates'!F$112)\n+($G486*'fnd base rates'!F$113)\n+($H486*'fnd base rates'!F$114)\n+($I486*'fnd base rates'!F$115)\n+($J486*'fnd base rates'!F$119)\n+($K486*'fnd base rates'!F$120)\n+($M486*'fnd base rates'!F$122)\n+($N486*'fnd base rates'!F$123)\n+($O486*'fnd base rates'!F$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,6)))\n*$R486","v":3263.2769022133339},{"$f":"(($D486*'fnd base rates'!G$110)\n+($E486*'fnd base rates'!G$111)\n+($F486*'fnd base rates'!G$112)\n+($G486*'fnd base rates'!G$113)\n+($H486*'fnd base rates'!G$114)\n+($I486*'fnd base rates'!G$115)\n+($J486*'fnd base rates'!G$119)\n+($K486*'fnd base rates'!G$120)\n+($M486*'fnd base rates'!G$122)\n+($N486*'fnd base rates'!G$123)\n+($O486*'fnd base rates'!G$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,7)))\n*$R486","v":606.12149788266663},{"$f":"(($D486*'fnd base rates'!H$110)\n+($E486*'fnd base rates'!H$111)\n+($F486*'fnd base rates'!H$112)\n+($G486*'fnd base rates'!H$113)\n+($H486*'fnd base rates'!H$114)\n+($I486*'fnd base rates'!H$115)\n+($J486*'fnd base rates'!H$119)\n+($K486*'fnd base rates'!H$120)\n+($M486*'fnd base rates'!H$122)\n+($N486*'fnd base rates'!H$123)\n+($O486*'fnd base rates'!H$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,8)))","v":3063.5743119999997},{"$f":"(($D486*'fnd base rates'!I$110)\n+($E486*'fnd base rates'!I$111)\n+($F486*'fnd base rates'!I$112)\n+($G486*'fnd base rates'!I$113)\n+($H486*'fnd base rates'!I$114)\n+($I486*'fnd base rates'!I$115)\n+($J486*'fnd base rates'!I$119)\n+($K486*'fnd base rates'!I$120)\n+($M486*'fnd base rates'!I$122)\n+($N486*'fnd base rates'!I$123)\n+($O486*'fnd base rates'!I$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,9)))\n*$R486","v":1578.4618133333333},{"$f":"(($D486*'fnd base rates'!J$110)\n+($E486*'fnd base rates'!J$111)\n+($F486*'fnd base rates'!J$112)\n+($G486*'fnd base rates'!J$113)\n+($H486*'fnd base rates'!J$114)\n+($I486*'fnd base rates'!J$115)\n+($J486*'fnd base rates'!J$119)\n+($K486*'fnd base rates'!J$120)\n+($M486*'fnd base rates'!J$122)\n+($N486*'fnd base rates'!J$123)\n+($O486*'fnd base rates'!J$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,10)))\n*$R486","v":2126.2312000000002},{"$f":"(($D486*'fnd base rates'!K$110)\n+($E486*'fnd base rates'!K$111)\n+($F486*'fnd base rates'!K$112)\n+($G486*'fnd base rates'!K$113)\n+($H486*'fnd base rates'!K$114)\n+($I486*'fnd base rates'!K$115)\n+($J486*'fnd base rates'!K$119)\n+($K486*'fnd base rates'!K$120)\n+($M486*'fnd base rates'!K$122)\n+($N486*'fnd base rates'!K$123)\n+($O486*'fnd base rates'!K$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,11)))\n*$R486","v":4253.456768058667},{"$f":"(($D486*'fnd base rates'!L$110)\n+($E486*'fnd base rates'!L$111)\n+($F486*'fnd base rates'!L$112)\n+($G486*'fnd base rates'!L$113)\n+($H486*'fnd base rates'!L$114)\n+($I486*'fnd base rates'!L$115)\n+($J486*'fnd base rates'!L$119)\n+($K486*'fnd base rates'!L$120)\n+($M486*'fnd base rates'!L$122)\n+($N486*'fnd base rates'!L$123)\n+($O486*'fnd base rates'!L$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,12)))","v":4383.0387785155317},{"$f":"(($D486*'fnd base rates'!M$110)\n+($E486*'fnd base rates'!M$111)\n+($F486*'fnd base rates'!M$112)\n+($G486*'fnd base rates'!M$113)\n+($H486*'fnd base rates'!M$114)\n+($I486*'fnd base rates'!M$115)\n+($J486*'fnd base rates'!M$119)\n+($K486*'fnd base rates'!M$120)\n+($M486*'fnd base rates'!M$122)\n+($N486*'fnd base rates'!M$123)\n+($O486*'fnd base rates'!M$124)\n+($P486*VLOOKUP($S486+15,rate_basefnd,13)))","v":0},42268.518258227545,null,478352640,"478","352","640",1,4,42268.518258227545,10567,0,10567,null,null,null,null,null,10567,0,10567,-2,10569,13,10556]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D487","v":0},{"$f":"'fnd enro'!E487","v":0},{"$f":"'fnd enro'!F487","v":0},{"$f":"'fnd enro'!G487","v":0},{"$f":"'fnd enro'!H487","v":14},{"$f":"'fnd enro'!I487","v":17},{"$f":"'fnd enro'!J487","v":0},{"$f":"'fnd enro'!K487","v":1.1749000000000001},{"$f":"'fnd enro'!L487","v":0},{"$f":"'fnd enro'!M487+'fnd enro'!N487","v":0},{"$f":"'fnd enro'!O487","v":0},{"$f":"'fnd enro'!P487","v":0},{"$f":"'fnd enro'!Q487+'fnd enro'!R487","v":0},{"$f":"'fnd enro'!T487","v":31},1.0013333333333334,{"$f":"VALUE('fnd enro'!S487)","v":1},null,{"$f":"(($D487*'fnd base rates'!C$110)\n+($E487*'fnd base rates'!C$111)\n+($F487*'fnd base rates'!C$112)\n+($G487*'fnd base rates'!C$113)\n+($H487*'fnd base rates'!C$114)\n+($I487*'fnd base rates'!C$115)\n+($J487*'fnd base rates'!C$119)\n+($K487*'fnd base rates'!C$120)\n+($M487*'fnd base rates'!C$122)\n+($N487*'fnd base rates'!C$123)\n+($O487*'fnd base rates'!C$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,3)))\n*$R487","v":15348.348216669337},{"$f":"(($D487*'fnd base rates'!D$110)\n+($E487*'fnd base rates'!D$111)\n+($F487*'fnd base rates'!D$112)\n+($G487*'fnd base rates'!D$113)\n+($H487*'fnd base rates'!D$114)\n+($I487*'fnd base rates'!D$115)\n+($J487*'fnd base rates'!D$119)\n+($K487*'fnd base rates'!D$120)\n+($M487*'fnd base rates'!D$122)\n+($N487*'fnd base rates'!D$123)\n+($O487*'fnd base rates'!D$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,4)))\n*$R487","v":21972.918213333338},{"$f":"(($D487*'fnd base rates'!E$110)\n+($E487*'fnd base rates'!E$111)\n+($F487*'fnd base rates'!E$112)\n+($G487*'fnd base rates'!E$113)\n+($H487*'fnd base rates'!E$114)\n+($I487*'fnd base rates'!E$115)\n+($J487*'fnd base rates'!E$119)\n+($K487*'fnd base rates'!E$120)\n+($M487*'fnd base rates'!E$122)\n+($N487*'fnd base rates'!E$123)\n+($O487*'fnd base rates'!E$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,5)))\n*$R487","v":122042.65053323335},{"$f":"(($D487*'fnd base rates'!F$110)\n+($E487*'fnd base rates'!F$111)\n+($F487*'fnd base rates'!F$112)\n+($G487*'fnd base rates'!F$113)\n+($H487*'fnd base rates'!F$114)\n+($I487*'fnd base rates'!F$115)\n+($J487*'fnd base rates'!F$119)\n+($K487*'fnd base rates'!F$120)\n+($M487*'fnd base rates'!F$122)\n+($N487*'fnd base rates'!F$123)\n+($O487*'fnd base rates'!F$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,6)))\n*$R487","v":26697.44956548667},{"$f":"(($D487*'fnd base rates'!G$110)\n+($E487*'fnd base rates'!G$111)\n+($F487*'fnd base rates'!G$112)\n+($G487*'fnd base rates'!G$113)\n+($H487*'fnd base rates'!G$114)\n+($I487*'fnd base rates'!G$115)\n+($J487*'fnd base rates'!G$119)\n+($K487*'fnd base rates'!G$120)\n+($M487*'fnd base rates'!G$122)\n+($N487*'fnd base rates'!G$123)\n+($O487*'fnd base rates'!G$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,7)))\n*$R487","v":4756.7405685906679},{"$f":"(($D487*'fnd base rates'!H$110)\n+($E487*'fnd base rates'!H$111)\n+($F487*'fnd base rates'!H$112)\n+($G487*'fnd base rates'!H$113)\n+($H487*'fnd base rates'!H$114)\n+($I487*'fnd base rates'!H$115)\n+($J487*'fnd base rates'!H$119)\n+($K487*'fnd base rates'!H$120)\n+($M487*'fnd base rates'!H$122)\n+($N487*'fnd base rates'!H$123)\n+($O487*'fnd base rates'!H$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,8)))","v":19796.520918000002},{"$f":"(($D487*'fnd base rates'!I$110)\n+($E487*'fnd base rates'!I$111)\n+($F487*'fnd base rates'!I$112)\n+($G487*'fnd base rates'!I$113)\n+($H487*'fnd base rates'!I$114)\n+($I487*'fnd base rates'!I$115)\n+($J487*'fnd base rates'!I$119)\n+($K487*'fnd base rates'!I$120)\n+($M487*'fnd base rates'!I$122)\n+($N487*'fnd base rates'!I$123)\n+($O487*'fnd base rates'!I$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,9)))\n*$R487","v":11115.651133333333},{"$f":"(($D487*'fnd base rates'!J$110)\n+($E487*'fnd base rates'!J$111)\n+($F487*'fnd base rates'!J$112)\n+($G487*'fnd base rates'!J$113)\n+($H487*'fnd base rates'!J$114)\n+($I487*'fnd base rates'!J$115)\n+($J487*'fnd base rates'!J$119)\n+($K487*'fnd base rates'!J$120)\n+($M487*'fnd base rates'!J$122)\n+($N487*'fnd base rates'!J$123)\n+($O487*'fnd base rates'!J$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,10)))\n*$R487","v":12263.719853333336},{"$f":"(($D487*'fnd base rates'!K$110)\n+($E487*'fnd base rates'!K$111)\n+($F487*'fnd base rates'!K$112)\n+($G487*'fnd base rates'!K$113)\n+($H487*'fnd base rates'!K$114)\n+($I487*'fnd base rates'!K$115)\n+($J487*'fnd base rates'!K$119)\n+($K487*'fnd base rates'!K$120)\n+($M487*'fnd base rates'!K$122)\n+($N487*'fnd base rates'!K$123)\n+($O487*'fnd base rates'!K$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,11)))\n*$R487","v":33380.64435245467},{"$f":"(($D487*'fnd base rates'!L$110)\n+($E487*'fnd base rates'!L$111)\n+($F487*'fnd base rates'!L$112)\n+($G487*'fnd base rates'!L$113)\n+($H487*'fnd base rates'!L$114)\n+($I487*'fnd base rates'!L$115)\n+($J487*'fnd base rates'!L$119)\n+($K487*'fnd base rates'!L$120)\n+($M487*'fnd base rates'!L$122)\n+($N487*'fnd base rates'!L$123)\n+($O487*'fnd base rates'!L$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,12)))","v":35395.594792916556},{"$f":"(($D487*'fnd base rates'!M$110)\n+($E487*'fnd base rates'!M$111)\n+($F487*'fnd base rates'!M$112)\n+($G487*'fnd base rates'!M$113)\n+($H487*'fnd base rates'!M$114)\n+($I487*'fnd base rates'!M$115)\n+($J487*'fnd base rates'!M$119)\n+($K487*'fnd base rates'!M$120)\n+($M487*'fnd base rates'!M$122)\n+($N487*'fnd base rates'!M$123)\n+($O487*'fnd base rates'!M$124)\n+($P487*VLOOKUP($S487+15,rate_basefnd,13)))","v":0},302770.23814735125,null,478352673,"478","352","673",1,31,302770.23814735125,9767,0,9767,null,null,null,null,null,9767,0,9767,-3,9770,14,9756]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D488","v":0},{"$f":"'fnd enro'!E488","v":0},{"$f":"'fnd enro'!F488","v":0},{"$f":"'fnd enro'!G488","v":0},{"$f":"'fnd enro'!H488","v":0},{"$f":"'fnd enro'!I488","v":1},{"$f":"'fnd enro'!J488","v":0},{"$f":"'fnd enro'!K488","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L488","v":0},{"$f":"'fnd enro'!M488+'fnd enro'!N488","v":0},{"$f":"'fnd enro'!O488","v":0},{"$f":"'fnd enro'!P488","v":0},{"$f":"'fnd enro'!Q488+'fnd enro'!R488","v":0},{"$f":"'fnd enro'!T488","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S488)","v":1},null,{"$f":"(($D488*'fnd base rates'!C$110)\n+($E488*'fnd base rates'!C$111)\n+($F488*'fnd base rates'!C$112)\n+($G488*'fnd base rates'!C$113)\n+($H488*'fnd base rates'!C$114)\n+($I488*'fnd base rates'!C$115)\n+($J488*'fnd base rates'!C$119)\n+($K488*'fnd base rates'!C$120)\n+($M488*'fnd base rates'!C$122)\n+($N488*'fnd base rates'!C$123)\n+($O488*'fnd base rates'!C$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,3)))\n*$R488","v":495.10800698933343},{"$f":"(($D488*'fnd base rates'!D$110)\n+($E488*'fnd base rates'!D$111)\n+($F488*'fnd base rates'!D$112)\n+($G488*'fnd base rates'!D$113)\n+($H488*'fnd base rates'!D$114)\n+($I488*'fnd base rates'!D$115)\n+($J488*'fnd base rates'!D$119)\n+($K488*'fnd base rates'!D$120)\n+($M488*'fnd base rates'!D$122)\n+($N488*'fnd base rates'!D$123)\n+($O488*'fnd base rates'!D$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,4)))\n*$R488","v":708.80381333333344},{"$f":"(($D488*'fnd base rates'!E$110)\n+($E488*'fnd base rates'!E$111)\n+($F488*'fnd base rates'!E$112)\n+($G488*'fnd base rates'!E$113)\n+($H488*'fnd base rates'!E$114)\n+($I488*'fnd base rates'!E$115)\n+($J488*'fnd base rates'!E$119)\n+($K488*'fnd base rates'!E$120)\n+($M488*'fnd base rates'!E$122)\n+($N488*'fnd base rates'!E$123)\n+($O488*'fnd base rates'!E$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,5)))\n*$R488","v":4544.6774262333338},{"$f":"(($D488*'fnd base rates'!F$110)\n+($E488*'fnd base rates'!F$111)\n+($F488*'fnd base rates'!F$112)\n+($G488*'fnd base rates'!F$113)\n+($H488*'fnd base rates'!F$114)\n+($I488*'fnd base rates'!F$115)\n+($J488*'fnd base rates'!F$119)\n+($K488*'fnd base rates'!F$120)\n+($M488*'fnd base rates'!F$122)\n+($N488*'fnd base rates'!F$123)\n+($O488*'fnd base rates'!F$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,6)))\n*$R488","v":815.81922555333347},{"$f":"(($D488*'fnd base rates'!G$110)\n+($E488*'fnd base rates'!G$111)\n+($F488*'fnd base rates'!G$112)\n+($G488*'fnd base rates'!G$113)\n+($H488*'fnd base rates'!G$114)\n+($I488*'fnd base rates'!G$115)\n+($J488*'fnd base rates'!G$119)\n+($K488*'fnd base rates'!G$120)\n+($M488*'fnd base rates'!G$122)\n+($N488*'fnd base rates'!G$123)\n+($O488*'fnd base rates'!G$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,7)))\n*$R488","v":151.53037447066666},{"$f":"(($D488*'fnd base rates'!H$110)\n+($E488*'fnd base rates'!H$111)\n+($F488*'fnd base rates'!H$112)\n+($G488*'fnd base rates'!H$113)\n+($H488*'fnd base rates'!H$114)\n+($I488*'fnd base rates'!H$115)\n+($J488*'fnd base rates'!H$119)\n+($K488*'fnd base rates'!H$120)\n+($M488*'fnd base rates'!H$122)\n+($N488*'fnd base rates'!H$123)\n+($O488*'fnd base rates'!H$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D488*'fnd base rates'!I$110)\n+($E488*'fnd base rates'!I$111)\n+($F488*'fnd base rates'!I$112)\n+($G488*'fnd base rates'!I$113)\n+($H488*'fnd base rates'!I$114)\n+($I488*'fnd base rates'!I$115)\n+($J488*'fnd base rates'!I$119)\n+($K488*'fnd base rates'!I$120)\n+($M488*'fnd base rates'!I$122)\n+($N488*'fnd base rates'!I$123)\n+($O488*'fnd base rates'!I$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,9)))\n*$R488","v":394.61545333333333},{"$f":"(($D488*'fnd base rates'!J$110)\n+($E488*'fnd base rates'!J$111)\n+($F488*'fnd base rates'!J$112)\n+($G488*'fnd base rates'!J$113)\n+($H488*'fnd base rates'!J$114)\n+($I488*'fnd base rates'!J$115)\n+($J488*'fnd base rates'!J$119)\n+($K488*'fnd base rates'!J$120)\n+($M488*'fnd base rates'!J$122)\n+($N488*'fnd base rates'!J$123)\n+($O488*'fnd base rates'!J$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,10)))\n*$R488","v":531.55780000000004},{"$f":"(($D488*'fnd base rates'!K$110)\n+($E488*'fnd base rates'!K$111)\n+($F488*'fnd base rates'!K$112)\n+($G488*'fnd base rates'!K$113)\n+($H488*'fnd base rates'!K$114)\n+($I488*'fnd base rates'!K$115)\n+($J488*'fnd base rates'!K$119)\n+($K488*'fnd base rates'!K$120)\n+($M488*'fnd base rates'!K$122)\n+($N488*'fnd base rates'!K$123)\n+($O488*'fnd base rates'!K$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,11)))\n*$R488","v":1063.3641920146667},{"$f":"(($D488*'fnd base rates'!L$110)\n+($E488*'fnd base rates'!L$111)\n+($F488*'fnd base rates'!L$112)\n+($G488*'fnd base rates'!L$113)\n+($H488*'fnd base rates'!L$114)\n+($I488*'fnd base rates'!L$115)\n+($J488*'fnd base rates'!L$119)\n+($K488*'fnd base rates'!L$120)\n+($M488*'fnd base rates'!L$122)\n+($N488*'fnd base rates'!L$123)\n+($O488*'fnd base rates'!L$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D488*'fnd base rates'!M$110)\n+($E488*'fnd base rates'!M$111)\n+($F488*'fnd base rates'!M$112)\n+($G488*'fnd base rates'!M$113)\n+($H488*'fnd base rates'!M$114)\n+($I488*'fnd base rates'!M$115)\n+($J488*'fnd base rates'!M$119)\n+($K488*'fnd base rates'!M$120)\n+($M488*'fnd base rates'!M$122)\n+($N488*'fnd base rates'!M$123)\n+($O488*'fnd base rates'!M$124)\n+($P488*VLOOKUP($S488+15,rate_basefnd,13)))","v":0},10567.129564556886,null,478352695,"478","352","695",1,1,10567.129564556886,10567,0,10567,null,null,null,null,null,10567,0,10567,-2,10569,13,10556]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D489","v":0},{"$f":"'fnd enro'!E489","v":0},{"$f":"'fnd enro'!F489","v":0},{"$f":"'fnd enro'!G489","v":0},{"$f":"'fnd enro'!H489","v":2},{"$f":"'fnd enro'!I489","v":3},{"$f":"'fnd enro'!J489","v":0},{"$f":"'fnd enro'!K489","v":0.1895},{"$f":"'fnd enro'!L489","v":0},{"$f":"'fnd enro'!M489+'fnd enro'!N489","v":0},{"$f":"'fnd enro'!O489","v":0},{"$f":"'fnd enro'!P489","v":0},{"$f":"'fnd enro'!Q489+'fnd enro'!R489","v":0},{"$f":"'fnd enro'!T489","v":5},1.0013333333333334,{"$f":"VALUE('fnd enro'!S489)","v":1},null,{"$f":"(($D489*'fnd base rates'!C$110)\n+($E489*'fnd base rates'!C$111)\n+($F489*'fnd base rates'!C$112)\n+($G489*'fnd base rates'!C$113)\n+($H489*'fnd base rates'!C$114)\n+($I489*'fnd base rates'!C$115)\n+($J489*'fnd base rates'!C$119)\n+($K489*'fnd base rates'!C$120)\n+($M489*'fnd base rates'!C$122)\n+($N489*'fnd base rates'!C$123)\n+($O489*'fnd base rates'!C$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,3)))\n*$R489","v":2475.5400349466672},{"$f":"(($D489*'fnd base rates'!D$110)\n+($E489*'fnd base rates'!D$111)\n+($F489*'fnd base rates'!D$112)\n+($G489*'fnd base rates'!D$113)\n+($H489*'fnd base rates'!D$114)\n+($I489*'fnd base rates'!D$115)\n+($J489*'fnd base rates'!D$119)\n+($K489*'fnd base rates'!D$120)\n+($M489*'fnd base rates'!D$122)\n+($N489*'fnd base rates'!D$123)\n+($O489*'fnd base rates'!D$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,4)))\n*$R489","v":3544.0190666666672},{"$f":"(($D489*'fnd base rates'!E$110)\n+($E489*'fnd base rates'!E$111)\n+($F489*'fnd base rates'!E$112)\n+($G489*'fnd base rates'!E$113)\n+($H489*'fnd base rates'!E$114)\n+($I489*'fnd base rates'!E$115)\n+($J489*'fnd base rates'!E$119)\n+($K489*'fnd base rates'!E$120)\n+($M489*'fnd base rates'!E$122)\n+($N489*'fnd base rates'!E$123)\n+($O489*'fnd base rates'!E$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,5)))\n*$R489","v":20031.622891166669},{"$f":"(($D489*'fnd base rates'!F$110)\n+($E489*'fnd base rates'!F$111)\n+($F489*'fnd base rates'!F$112)\n+($G489*'fnd base rates'!F$113)\n+($H489*'fnd base rates'!F$114)\n+($I489*'fnd base rates'!F$115)\n+($J489*'fnd base rates'!F$119)\n+($K489*'fnd base rates'!F$120)\n+($M489*'fnd base rates'!F$122)\n+($N489*'fnd base rates'!F$123)\n+($O489*'fnd base rates'!F$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,6)))\n*$R489","v":4280.1037811000006},{"$f":"(($D489*'fnd base rates'!G$110)\n+($E489*'fnd base rates'!G$111)\n+($F489*'fnd base rates'!G$112)\n+($G489*'fnd base rates'!G$113)\n+($H489*'fnd base rates'!G$114)\n+($I489*'fnd base rates'!G$115)\n+($J489*'fnd base rates'!G$119)\n+($K489*'fnd base rates'!G$120)\n+($M489*'fnd base rates'!G$122)\n+($N489*'fnd base rates'!G$123)\n+($O489*'fnd base rates'!G$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,7)))\n*$R489","v":766.12315235333347},{"$f":"(($D489*'fnd base rates'!H$110)\n+($E489*'fnd base rates'!H$111)\n+($F489*'fnd base rates'!H$112)\n+($G489*'fnd base rates'!H$113)\n+($H489*'fnd base rates'!H$114)\n+($I489*'fnd base rates'!H$115)\n+($J489*'fnd base rates'!H$119)\n+($K489*'fnd base rates'!H$120)\n+($M489*'fnd base rates'!H$122)\n+($N489*'fnd base rates'!H$123)\n+($O489*'fnd base rates'!H$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,8)))","v":3265.7278899999997},{"$f":"(($D489*'fnd base rates'!I$110)\n+($E489*'fnd base rates'!I$111)\n+($F489*'fnd base rates'!I$112)\n+($G489*'fnd base rates'!I$113)\n+($H489*'fnd base rates'!I$114)\n+($I489*'fnd base rates'!I$115)\n+($J489*'fnd base rates'!I$119)\n+($K489*'fnd base rates'!I$120)\n+($M489*'fnd base rates'!I$122)\n+($N489*'fnd base rates'!I$123)\n+($O489*'fnd base rates'!I$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,9)))\n*$R489","v":1813.4447066666669},{"$f":"(($D489*'fnd base rates'!J$110)\n+($E489*'fnd base rates'!J$111)\n+($F489*'fnd base rates'!J$112)\n+($G489*'fnd base rates'!J$113)\n+($H489*'fnd base rates'!J$114)\n+($I489*'fnd base rates'!J$115)\n+($J489*'fnd base rates'!J$119)\n+($K489*'fnd base rates'!J$120)\n+($M489*'fnd base rates'!J$122)\n+($N489*'fnd base rates'!J$123)\n+($O489*'fnd base rates'!J$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,10)))\n*$R489","v":2055.7072933333338},{"$f":"(($D489*'fnd base rates'!K$110)\n+($E489*'fnd base rates'!K$111)\n+($F489*'fnd base rates'!K$112)\n+($G489*'fnd base rates'!K$113)\n+($H489*'fnd base rates'!K$114)\n+($I489*'fnd base rates'!K$115)\n+($J489*'fnd base rates'!K$119)\n+($K489*'fnd base rates'!K$120)\n+($M489*'fnd base rates'!K$122)\n+($N489*'fnd base rates'!K$123)\n+($O489*'fnd base rates'!K$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,11)))\n*$R489","v":5376.3001600733342},{"$f":"(($D489*'fnd base rates'!L$110)\n+($E489*'fnd base rates'!L$111)\n+($F489*'fnd base rates'!L$112)\n+($G489*'fnd base rates'!L$113)\n+($H489*'fnd base rates'!L$114)\n+($I489*'fnd base rates'!L$115)\n+($J489*'fnd base rates'!L$119)\n+($K489*'fnd base rates'!L$120)\n+($M489*'fnd base rates'!L$122)\n+($N489*'fnd base rates'!L$123)\n+($O489*'fnd base rates'!L$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,12)))","v":5682.661938776012},{"$f":"(($D489*'fnd base rates'!M$110)\n+($E489*'fnd base rates'!M$111)\n+($F489*'fnd base rates'!M$112)\n+($G489*'fnd base rates'!M$113)\n+($H489*'fnd base rates'!M$114)\n+($I489*'fnd base rates'!M$115)\n+($J489*'fnd base rates'!M$119)\n+($K489*'fnd base rates'!M$120)\n+($M489*'fnd base rates'!M$122)\n+($N489*'fnd base rates'!M$123)\n+($O489*'fnd base rates'!M$124)\n+($P489*VLOOKUP($S489+15,rate_basefnd,13)))","v":0},49291.250915082688,null,478352720,"478","352","720",1,5,49291.250915082688,9858,0,9858,null,null,null,null,null,9858,0,9858,-3,9861,14,9847]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D490","v":0},{"$f":"'fnd enro'!E490","v":0},{"$f":"'fnd enro'!F490","v":0},{"$f":"'fnd enro'!G490","v":0},{"$f":"'fnd enro'!H490","v":8},{"$f":"'fnd enro'!I490","v":11},{"$f":"'fnd enro'!J490","v":0},{"$f":"'fnd enro'!K490","v":0.72009999999999996},{"$f":"'fnd enro'!L490","v":0},{"$f":"'fnd enro'!M490+'fnd enro'!N490","v":0},{"$f":"'fnd enro'!O490","v":0},{"$f":"'fnd enro'!P490","v":0},{"$f":"'fnd enro'!Q490+'fnd enro'!R490","v":4},{"$f":"'fnd enro'!T490","v":19},1.0013333333333334,{"$f":"VALUE('fnd enro'!S490)","v":4},null,{"$f":"(($D490*'fnd base rates'!C$110)\n+($E490*'fnd base rates'!C$111)\n+($F490*'fnd base rates'!C$112)\n+($G490*'fnd base rates'!C$113)\n+($H490*'fnd base rates'!C$114)\n+($I490*'fnd base rates'!C$115)\n+($J490*'fnd base rates'!C$119)\n+($K490*'fnd base rates'!C$120)\n+($M490*'fnd base rates'!C$122)\n+($N490*'fnd base rates'!C$123)\n+($O490*'fnd base rates'!C$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,3)))\n*$R490","v":9618.0130394640018},{"$f":"(($D490*'fnd base rates'!D$110)\n+($E490*'fnd base rates'!D$111)\n+($F490*'fnd base rates'!D$112)\n+($G490*'fnd base rates'!D$113)\n+($H490*'fnd base rates'!D$114)\n+($I490*'fnd base rates'!D$115)\n+($J490*'fnd base rates'!D$119)\n+($K490*'fnd base rates'!D$120)\n+($M490*'fnd base rates'!D$122)\n+($N490*'fnd base rates'!D$123)\n+($O490*'fnd base rates'!D$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,4)))\n*$R490","v":14466.763333333334},{"$f":"(($D490*'fnd base rates'!E$110)\n+($E490*'fnd base rates'!E$111)\n+($F490*'fnd base rates'!E$112)\n+($G490*'fnd base rates'!E$113)\n+($H490*'fnd base rates'!E$114)\n+($I490*'fnd base rates'!E$115)\n+($J490*'fnd base rates'!E$119)\n+($K490*'fnd base rates'!E$120)\n+($M490*'fnd base rates'!E$122)\n+($N490*'fnd base rates'!E$123)\n+($O490*'fnd base rates'!E$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,5)))\n*$R490","v":85338.926298433333},{"$f":"(($D490*'fnd base rates'!F$110)\n+($E490*'fnd base rates'!F$111)\n+($F490*'fnd base rates'!F$112)\n+($G490*'fnd base rates'!F$113)\n+($H490*'fnd base rates'!F$114)\n+($I490*'fnd base rates'!F$115)\n+($J490*'fnd base rates'!F$119)\n+($K490*'fnd base rates'!F$120)\n+($M490*'fnd base rates'!F$122)\n+($N490*'fnd base rates'!F$123)\n+($O490*'fnd base rates'!F$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,6)))\n*$R490","v":16304.59589884667},{"$f":"(($D490*'fnd base rates'!G$110)\n+($E490*'fnd base rates'!G$111)\n+($F490*'fnd base rates'!G$112)\n+($G490*'fnd base rates'!G$113)\n+($H490*'fnd base rates'!G$114)\n+($I490*'fnd base rates'!G$115)\n+($J490*'fnd base rates'!G$119)\n+($K490*'fnd base rates'!G$120)\n+($M490*'fnd base rates'!G$122)\n+($N490*'fnd base rates'!G$123)\n+($O490*'fnd base rates'!G$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,7)))\n*$R490","v":3386.3125282760002},{"$f":"(($D490*'fnd base rates'!H$110)\n+($E490*'fnd base rates'!H$111)\n+($F490*'fnd base rates'!H$112)\n+($G490*'fnd base rates'!H$113)\n+($H490*'fnd base rates'!H$114)\n+($I490*'fnd base rates'!H$115)\n+($J490*'fnd base rates'!H$119)\n+($K490*'fnd base rates'!H$120)\n+($M490*'fnd base rates'!H$122)\n+($N490*'fnd base rates'!H$123)\n+($O490*'fnd base rates'!H$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,8)))","v":12369.497981999999},{"$f":"(($D490*'fnd base rates'!I$110)\n+($E490*'fnd base rates'!I$111)\n+($F490*'fnd base rates'!I$112)\n+($G490*'fnd base rates'!I$113)\n+($H490*'fnd base rates'!I$114)\n+($I490*'fnd base rates'!I$115)\n+($J490*'fnd base rates'!I$119)\n+($K490*'fnd base rates'!I$120)\n+($M490*'fnd base rates'!I$122)\n+($N490*'fnd base rates'!I$123)\n+($O490*'fnd base rates'!I$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,9)))\n*$R490","v":7254.2494533333338},{"$f":"(($D490*'fnd base rates'!J$110)\n+($E490*'fnd base rates'!J$111)\n+($F490*'fnd base rates'!J$112)\n+($G490*'fnd base rates'!J$113)\n+($H490*'fnd base rates'!J$114)\n+($I490*'fnd base rates'!J$115)\n+($J490*'fnd base rates'!J$119)\n+($K490*'fnd base rates'!J$120)\n+($M490*'fnd base rates'!J$122)\n+($N490*'fnd base rates'!J$123)\n+($O490*'fnd base rates'!J$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,10)))\n*$R490","v":9744.2850800000015},{"$f":"(($D490*'fnd base rates'!K$110)\n+($E490*'fnd base rates'!K$111)\n+($F490*'fnd base rates'!K$112)\n+($G490*'fnd base rates'!K$113)\n+($H490*'fnd base rates'!K$114)\n+($I490*'fnd base rates'!K$115)\n+($J490*'fnd base rates'!K$119)\n+($K490*'fnd base rates'!K$120)\n+($M490*'fnd base rates'!K$122)\n+($N490*'fnd base rates'!K$123)\n+($O490*'fnd base rates'!K$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,11)))\n*$R490","v":20441.836448278667},{"$f":"(($D490*'fnd base rates'!L$110)\n+($E490*'fnd base rates'!L$111)\n+($F490*'fnd base rates'!L$112)\n+($G490*'fnd base rates'!L$113)\n+($H490*'fnd base rates'!L$114)\n+($I490*'fnd base rates'!L$115)\n+($J490*'fnd base rates'!L$119)\n+($K490*'fnd base rates'!L$120)\n+($M490*'fnd base rates'!L$122)\n+($N490*'fnd base rates'!L$123)\n+($O490*'fnd base rates'!L$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,12)))","v":23211.088060475162},{"$f":"(($D490*'fnd base rates'!M$110)\n+($E490*'fnd base rates'!M$111)\n+($F490*'fnd base rates'!M$112)\n+($G490*'fnd base rates'!M$113)\n+($H490*'fnd base rates'!M$114)\n+($I490*'fnd base rates'!M$115)\n+($J490*'fnd base rates'!M$119)\n+($K490*'fnd base rates'!M$120)\n+($M490*'fnd base rates'!M$122)\n+($N490*'fnd base rates'!M$123)\n+($O490*'fnd base rates'!M$124)\n+($P490*VLOOKUP($S490+15,rate_basefnd,13)))","v":0},202135.56812244048,null,478352725,"478","352","725",1,19,202135.56812244048,10639,0,10639,null,null,null,null,null,10639,0,10639,-2,10641,13,10628]
[478,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D491","v":0},{"$f":"'fnd enro'!E491","v":0},{"$f":"'fnd enro'!F491","v":0},{"$f":"'fnd enro'!G491","v":0},{"$f":"'fnd enro'!H491","v":0},{"$f":"'fnd enro'!I491","v":1},{"$f":"'fnd enro'!J491","v":0},{"$f":"'fnd enro'!K491","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L491","v":0},{"$f":"'fnd enro'!M491+'fnd enro'!N491","v":0},{"$f":"'fnd enro'!O491","v":0},{"$f":"'fnd enro'!P491","v":0},{"$f":"'fnd enro'!Q491+'fnd enro'!R491","v":0},{"$f":"'fnd enro'!T491","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S491)","v":1},null,{"$f":"(($D491*'fnd base rates'!C$110)\n+($E491*'fnd base rates'!C$111)\n+($F491*'fnd base rates'!C$112)\n+($G491*'fnd base rates'!C$113)\n+($H491*'fnd base rates'!C$114)\n+($I491*'fnd base rates'!C$115)\n+($J491*'fnd base rates'!C$119)\n+($K491*'fnd base rates'!C$120)\n+($M491*'fnd base rates'!C$122)\n+($N491*'fnd base rates'!C$123)\n+($O491*'fnd base rates'!C$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,3)))\n*$R491","v":495.10800698933343},{"$f":"(($D491*'fnd base rates'!D$110)\n+($E491*'fnd base rates'!D$111)\n+($F491*'fnd base rates'!D$112)\n+($G491*'fnd base rates'!D$113)\n+($H491*'fnd base rates'!D$114)\n+($I491*'fnd base rates'!D$115)\n+($J491*'fnd base rates'!D$119)\n+($K491*'fnd base rates'!D$120)\n+($M491*'fnd base rates'!D$122)\n+($N491*'fnd base rates'!D$123)\n+($O491*'fnd base rates'!D$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,4)))\n*$R491","v":708.80381333333344},{"$f":"(($D491*'fnd base rates'!E$110)\n+($E491*'fnd base rates'!E$111)\n+($F491*'fnd base rates'!E$112)\n+($G491*'fnd base rates'!E$113)\n+($H491*'fnd base rates'!E$114)\n+($I491*'fnd base rates'!E$115)\n+($J491*'fnd base rates'!E$119)\n+($K491*'fnd base rates'!E$120)\n+($M491*'fnd base rates'!E$122)\n+($N491*'fnd base rates'!E$123)\n+($O491*'fnd base rates'!E$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,5)))\n*$R491","v":4544.6774262333338},{"$f":"(($D491*'fnd base rates'!F$110)\n+($E491*'fnd base rates'!F$111)\n+($F491*'fnd base rates'!F$112)\n+($G491*'fnd base rates'!F$113)\n+($H491*'fnd base rates'!F$114)\n+($I491*'fnd base rates'!F$115)\n+($J491*'fnd base rates'!F$119)\n+($K491*'fnd base rates'!F$120)\n+($M491*'fnd base rates'!F$122)\n+($N491*'fnd base rates'!F$123)\n+($O491*'fnd base rates'!F$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,6)))\n*$R491","v":815.81922555333347},{"$f":"(($D491*'fnd base rates'!G$110)\n+($E491*'fnd base rates'!G$111)\n+($F491*'fnd base rates'!G$112)\n+($G491*'fnd base rates'!G$113)\n+($H491*'fnd base rates'!G$114)\n+($I491*'fnd base rates'!G$115)\n+($J491*'fnd base rates'!G$119)\n+($K491*'fnd base rates'!G$120)\n+($M491*'fnd base rates'!G$122)\n+($N491*'fnd base rates'!G$123)\n+($O491*'fnd base rates'!G$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,7)))\n*$R491","v":151.53037447066666},{"$f":"(($D491*'fnd base rates'!H$110)\n+($E491*'fnd base rates'!H$111)\n+($F491*'fnd base rates'!H$112)\n+($G491*'fnd base rates'!H$113)\n+($H491*'fnd base rates'!H$114)\n+($I491*'fnd base rates'!H$115)\n+($J491*'fnd base rates'!H$119)\n+($K491*'fnd base rates'!H$120)\n+($M491*'fnd base rates'!H$122)\n+($N491*'fnd base rates'!H$123)\n+($O491*'fnd base rates'!H$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D491*'fnd base rates'!I$110)\n+($E491*'fnd base rates'!I$111)\n+($F491*'fnd base rates'!I$112)\n+($G491*'fnd base rates'!I$113)\n+($H491*'fnd base rates'!I$114)\n+($I491*'fnd base rates'!I$115)\n+($J491*'fnd base rates'!I$119)\n+($K491*'fnd base rates'!I$120)\n+($M491*'fnd base rates'!I$122)\n+($N491*'fnd base rates'!I$123)\n+($O491*'fnd base rates'!I$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,9)))\n*$R491","v":394.61545333333333},{"$f":"(($D491*'fnd base rates'!J$110)\n+($E491*'fnd base rates'!J$111)\n+($F491*'fnd base rates'!J$112)\n+($G491*'fnd base rates'!J$113)\n+($H491*'fnd base rates'!J$114)\n+($I491*'fnd base rates'!J$115)\n+($J491*'fnd base rates'!J$119)\n+($K491*'fnd base rates'!J$120)\n+($M491*'fnd base rates'!J$122)\n+($N491*'fnd base rates'!J$123)\n+($O491*'fnd base rates'!J$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,10)))\n*$R491","v":531.55780000000004},{"$f":"(($D491*'fnd base rates'!K$110)\n+($E491*'fnd base rates'!K$111)\n+($F491*'fnd base rates'!K$112)\n+($G491*'fnd base rates'!K$113)\n+($H491*'fnd base rates'!K$114)\n+($I491*'fnd base rates'!K$115)\n+($J491*'fnd base rates'!K$119)\n+($K491*'fnd base rates'!K$120)\n+($M491*'fnd base rates'!K$122)\n+($N491*'fnd base rates'!K$123)\n+($O491*'fnd base rates'!K$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,11)))\n*$R491","v":1063.3641920146667},{"$f":"(($D491*'fnd base rates'!L$110)\n+($E491*'fnd base rates'!L$111)\n+($F491*'fnd base rates'!L$112)\n+($G491*'fnd base rates'!L$113)\n+($H491*'fnd base rates'!L$114)\n+($I491*'fnd base rates'!L$115)\n+($J491*'fnd base rates'!L$119)\n+($K491*'fnd base rates'!L$120)\n+($M491*'fnd base rates'!L$122)\n+($N491*'fnd base rates'!L$123)\n+($O491*'fnd base rates'!L$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D491*'fnd base rates'!M$110)\n+($E491*'fnd base rates'!M$111)\n+($F491*'fnd base rates'!M$112)\n+($G491*'fnd base rates'!M$113)\n+($H491*'fnd base rates'!M$114)\n+($I491*'fnd base rates'!M$115)\n+($J491*'fnd base rates'!M$119)\n+($K491*'fnd base rates'!M$120)\n+($M491*'fnd base rates'!M$122)\n+($N491*'fnd base rates'!M$123)\n+($O491*'fnd base rates'!M$124)\n+($P491*VLOOKUP($S491+15,rate_basefnd,13)))","v":0},10567.129564556886,null,478352730,"478","352","730",1,1,10567.129564556886,10567,0,10567,null,null,null,null,null,10567,0,10567,-2,10569,13,10556]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D492","v":0},{"$f":"'fnd enro'!E492","v":0},{"$f":"'fnd enro'!F492","v":0},{"$f":"'fnd enro'!G492","v":0},{"$f":"'fnd enro'!H492","v":15},{"$f":"'fnd enro'!I492","v":27},{"$f":"'fnd enro'!J492","v":0},{"$f":"'fnd enro'!K492","v":1.5918000000000001},{"$f":"'fnd enro'!L492","v":0},{"$f":"'fnd enro'!M492+'fnd enro'!N492","v":0},{"$f":"'fnd enro'!O492","v":0},{"$f":"'fnd enro'!P492","v":0},{"$f":"'fnd enro'!Q492+'fnd enro'!R492","v":3},{"$f":"'fnd enro'!T492","v":42},1.0013333333333334,{"$f":"VALUE('fnd enro'!S492)","v":1},null,{"$f":"(($D492*'fnd base rates'!C$110)\n+($E492*'fnd base rates'!C$111)\n+($F492*'fnd base rates'!C$112)\n+($G492*'fnd base rates'!C$113)\n+($H492*'fnd base rates'!C$114)\n+($I492*'fnd base rates'!C$115)\n+($J492*'fnd base rates'!C$119)\n+($K492*'fnd base rates'!C$120)\n+($M492*'fnd base rates'!C$122)\n+($N492*'fnd base rates'!C$123)\n+($O492*'fnd base rates'!C$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,3)))\n*$R492","v":20947.680213552001},{"$f":"(($D492*'fnd base rates'!D$110)\n+($E492*'fnd base rates'!D$111)\n+($F492*'fnd base rates'!D$112)\n+($G492*'fnd base rates'!D$113)\n+($H492*'fnd base rates'!D$114)\n+($I492*'fnd base rates'!D$115)\n+($J492*'fnd base rates'!D$119)\n+($K492*'fnd base rates'!D$120)\n+($M492*'fnd base rates'!D$122)\n+($N492*'fnd base rates'!D$123)\n+($O492*'fnd base rates'!D$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,4)))\n*$R492","v":30495.346320000004},{"$f":"(($D492*'fnd base rates'!E$110)\n+($E492*'fnd base rates'!E$111)\n+($F492*'fnd base rates'!E$112)\n+($G492*'fnd base rates'!E$113)\n+($H492*'fnd base rates'!E$114)\n+($I492*'fnd base rates'!E$115)\n+($J492*'fnd base rates'!E$119)\n+($K492*'fnd base rates'!E$120)\n+($M492*'fnd base rates'!E$122)\n+($N492*'fnd base rates'!E$123)\n+($O492*'fnd base rates'!E$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,5)))\n*$R492","v":177771.23154179999},{"$f":"(($D492*'fnd base rates'!F$110)\n+($E492*'fnd base rates'!F$111)\n+($F492*'fnd base rates'!F$112)\n+($G492*'fnd base rates'!F$113)\n+($H492*'fnd base rates'!F$114)\n+($I492*'fnd base rates'!F$115)\n+($J492*'fnd base rates'!F$119)\n+($K492*'fnd base rates'!F$120)\n+($M492*'fnd base rates'!F$122)\n+($N492*'fnd base rates'!F$123)\n+($O492*'fnd base rates'!F$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,6)))\n*$R492","v":35771.964873240002},{"$f":"(($D492*'fnd base rates'!G$110)\n+($E492*'fnd base rates'!G$111)\n+($F492*'fnd base rates'!G$112)\n+($G492*'fnd base rates'!G$113)\n+($H492*'fnd base rates'!G$114)\n+($I492*'fnd base rates'!G$115)\n+($J492*'fnd base rates'!G$119)\n+($K492*'fnd base rates'!G$120)\n+($M492*'fnd base rates'!G$122)\n+($N492*'fnd base rates'!G$123)\n+($O492*'fnd base rates'!G$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,7)))\n*$R492","v":6771.4378877680001},{"$f":"(($D492*'fnd base rates'!H$110)\n+($E492*'fnd base rates'!H$111)\n+($F492*'fnd base rates'!H$112)\n+($G492*'fnd base rates'!H$113)\n+($H492*'fnd base rates'!H$114)\n+($I492*'fnd base rates'!H$115)\n+($J492*'fnd base rates'!H$119)\n+($K492*'fnd base rates'!H$120)\n+($M492*'fnd base rates'!H$122)\n+($N492*'fnd base rates'!H$123)\n+($O492*'fnd base rates'!H$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,8)))","v":27992.100275999997},{"$f":"(($D492*'fnd base rates'!I$110)\n+($E492*'fnd base rates'!I$111)\n+($F492*'fnd base rates'!I$112)\n+($G492*'fnd base rates'!I$113)\n+($H492*'fnd base rates'!I$114)\n+($I492*'fnd base rates'!I$115)\n+($J492*'fnd base rates'!I$119)\n+($K492*'fnd base rates'!I$120)\n+($M492*'fnd base rates'!I$122)\n+($N492*'fnd base rates'!I$123)\n+($O492*'fnd base rates'!I$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,9)))\n*$R492","v":15663.426759999998},{"$f":"(($D492*'fnd base rates'!J$110)\n+($E492*'fnd base rates'!J$111)\n+($F492*'fnd base rates'!J$112)\n+($G492*'fnd base rates'!J$113)\n+($H492*'fnd base rates'!J$114)\n+($I492*'fnd base rates'!J$115)\n+($J492*'fnd base rates'!J$119)\n+($K492*'fnd base rates'!J$120)\n+($M492*'fnd base rates'!J$122)\n+($N492*'fnd base rates'!J$123)\n+($O492*'fnd base rates'!J$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,10)))\n*$R492","v":19300.189320000001},{"$f":"(($D492*'fnd base rates'!K$110)\n+($E492*'fnd base rates'!K$111)\n+($F492*'fnd base rates'!K$112)\n+($G492*'fnd base rates'!K$113)\n+($H492*'fnd base rates'!K$114)\n+($I492*'fnd base rates'!K$115)\n+($J492*'fnd base rates'!K$119)\n+($K492*'fnd base rates'!K$120)\n+($M492*'fnd base rates'!K$122)\n+($N492*'fnd base rates'!K$123)\n+($O492*'fnd base rates'!K$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,11)))\n*$R492","v":45107.390064616004},{"$f":"(($D492*'fnd base rates'!L$110)\n+($E492*'fnd base rates'!L$111)\n+($F492*'fnd base rates'!L$112)\n+($G492*'fnd base rates'!L$113)\n+($H492*'fnd base rates'!L$114)\n+($I492*'fnd base rates'!L$115)\n+($J492*'fnd base rates'!L$119)\n+($K492*'fnd base rates'!L$120)\n+($M492*'fnd base rates'!L$122)\n+($N492*'fnd base rates'!L$123)\n+($O492*'fnd base rates'!L$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,12)))","v":48695.08316665006},{"$f":"(($D492*'fnd base rates'!M$110)\n+($E492*'fnd base rates'!M$111)\n+($F492*'fnd base rates'!M$112)\n+($G492*'fnd base rates'!M$113)\n+($H492*'fnd base rates'!M$114)\n+($I492*'fnd base rates'!M$115)\n+($J492*'fnd base rates'!M$119)\n+($K492*'fnd base rates'!M$120)\n+($M492*'fnd base rates'!M$122)\n+($N492*'fnd base rates'!M$123)\n+($O492*'fnd base rates'!M$124)\n+($P492*VLOOKUP($S492+15,rate_basefnd,13)))","v":0},428515.85042362602,null,478352735,"478","352","735",1,42,428515.85042362602,10203,0,10203,null,null,null,null,null,10203,0,10203,-2,10205,13,10192]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D493","v":0},{"$f":"'fnd enro'!E493","v":0},{"$f":"'fnd enro'!F493","v":0},{"$f":"'fnd enro'!G493","v":0},{"$f":"'fnd enro'!H493","v":1},{"$f":"'fnd enro'!I493","v":5},{"$f":"'fnd enro'!J493","v":0},{"$f":"'fnd enro'!K493","v":0.22739999999999999},{"$f":"'fnd enro'!L493","v":0},{"$f":"'fnd enro'!M493+'fnd enro'!N493","v":0},{"$f":"'fnd enro'!O493","v":0},{"$f":"'fnd enro'!P493","v":0},{"$f":"'fnd enro'!Q493+'fnd enro'!R493","v":1},{"$f":"'fnd enro'!T493","v":6},1.0013333333333334,{"$f":"VALUE('fnd enro'!S493)","v":3},null,{"$f":"(($D493*'fnd base rates'!C$110)\n+($E493*'fnd base rates'!C$111)\n+($F493*'fnd base rates'!C$112)\n+($G493*'fnd base rates'!C$113)\n+($H493*'fnd base rates'!C$114)\n+($I493*'fnd base rates'!C$115)\n+($J493*'fnd base rates'!C$119)\n+($K493*'fnd base rates'!C$120)\n+($M493*'fnd base rates'!C$122)\n+($N493*'fnd base rates'!C$123)\n+($O493*'fnd base rates'!C$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,3)))\n*$R493","v":3022.8175086026667},{"$f":"(($D493*'fnd base rates'!D$110)\n+($E493*'fnd base rates'!D$111)\n+($F493*'fnd base rates'!D$112)\n+($G493*'fnd base rates'!D$113)\n+($H493*'fnd base rates'!D$114)\n+($I493*'fnd base rates'!D$115)\n+($J493*'fnd base rates'!D$119)\n+($K493*'fnd base rates'!D$120)\n+($M493*'fnd base rates'!D$122)\n+($N493*'fnd base rates'!D$123)\n+($O493*'fnd base rates'!D$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,4)))\n*$R493","v":4500.0220399999998},{"$f":"(($D493*'fnd base rates'!E$110)\n+($E493*'fnd base rates'!E$111)\n+($F493*'fnd base rates'!E$112)\n+($G493*'fnd base rates'!E$113)\n+($H493*'fnd base rates'!E$114)\n+($I493*'fnd base rates'!E$115)\n+($J493*'fnd base rates'!E$119)\n+($K493*'fnd base rates'!E$120)\n+($M493*'fnd base rates'!E$122)\n+($N493*'fnd base rates'!E$123)\n+($O493*'fnd base rates'!E$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,5)))\n*$R493","v":28335.365730733338},{"$f":"(($D493*'fnd base rates'!F$110)\n+($E493*'fnd base rates'!F$111)\n+($F493*'fnd base rates'!F$112)\n+($G493*'fnd base rates'!F$113)\n+($H493*'fnd base rates'!F$114)\n+($I493*'fnd base rates'!F$115)\n+($J493*'fnd base rates'!F$119)\n+($K493*'fnd base rates'!F$120)\n+($M493*'fnd base rates'!F$122)\n+($N493*'fnd base rates'!F$123)\n+($O493*'fnd base rates'!F$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,6)))\n*$R493","v":4995.4191799866676},{"$f":"(($D493*'fnd base rates'!G$110)\n+($E493*'fnd base rates'!G$111)\n+($F493*'fnd base rates'!G$112)\n+($G493*'fnd base rates'!G$113)\n+($H493*'fnd base rates'!G$114)\n+($I493*'fnd base rates'!G$115)\n+($J493*'fnd base rates'!G$119)\n+($K493*'fnd base rates'!G$120)\n+($M493*'fnd base rates'!G$122)\n+($N493*'fnd base rates'!G$123)\n+($O493*'fnd base rates'!G$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,7)))\n*$R493","v":1030.4937801573333},{"$f":"(($D493*'fnd base rates'!H$110)\n+($E493*'fnd base rates'!H$111)\n+($F493*'fnd base rates'!H$112)\n+($G493*'fnd base rates'!H$113)\n+($H493*'fnd base rates'!H$114)\n+($I493*'fnd base rates'!H$115)\n+($J493*'fnd base rates'!H$119)\n+($K493*'fnd base rates'!H$120)\n+($M493*'fnd base rates'!H$122)\n+($N493*'fnd base rates'!H$123)\n+($O493*'fnd base rates'!H$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,8)))","v":4331.4114680000002},{"$f":"(($D493*'fnd base rates'!I$110)\n+($E493*'fnd base rates'!I$111)\n+($F493*'fnd base rates'!I$112)\n+($G493*'fnd base rates'!I$113)\n+($H493*'fnd base rates'!I$114)\n+($I493*'fnd base rates'!I$115)\n+($J493*'fnd base rates'!I$119)\n+($K493*'fnd base rates'!I$120)\n+($M493*'fnd base rates'!I$122)\n+($N493*'fnd base rates'!I$123)\n+($O493*'fnd base rates'!I$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,9)))\n*$R493","v":2385.5965600000004},{"$f":"(($D493*'fnd base rates'!J$110)\n+($E493*'fnd base rates'!J$111)\n+($F493*'fnd base rates'!J$112)\n+($G493*'fnd base rates'!J$113)\n+($H493*'fnd base rates'!J$114)\n+($I493*'fnd base rates'!J$115)\n+($J493*'fnd base rates'!J$119)\n+($K493*'fnd base rates'!J$120)\n+($M493*'fnd base rates'!J$122)\n+($N493*'fnd base rates'!J$123)\n+($O493*'fnd base rates'!J$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,10)))\n*$R493","v":3396.0720666666671},{"$f":"(($D493*'fnd base rates'!K$110)\n+($E493*'fnd base rates'!K$111)\n+($F493*'fnd base rates'!K$112)\n+($G493*'fnd base rates'!K$113)\n+($H493*'fnd base rates'!K$114)\n+($I493*'fnd base rates'!K$115)\n+($J493*'fnd base rates'!K$119)\n+($K493*'fnd base rates'!K$120)\n+($M493*'fnd base rates'!K$122)\n+($N493*'fnd base rates'!K$123)\n+($O493*'fnd base rates'!K$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,11)))\n*$R493","v":6409.9247520879999},{"$f":"(($D493*'fnd base rates'!L$110)\n+($E493*'fnd base rates'!L$111)\n+($F493*'fnd base rates'!L$112)\n+($G493*'fnd base rates'!L$113)\n+($H493*'fnd base rates'!L$114)\n+($I493*'fnd base rates'!L$115)\n+($J493*'fnd base rates'!L$119)\n+($K493*'fnd base rates'!L$120)\n+($M493*'fnd base rates'!L$122)\n+($N493*'fnd base rates'!L$123)\n+($O493*'fnd base rates'!L$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,12)))","v":7066.3199005890956},{"$f":"(($D493*'fnd base rates'!M$110)\n+($E493*'fnd base rates'!M$111)\n+($F493*'fnd base rates'!M$112)\n+($G493*'fnd base rates'!M$113)\n+($H493*'fnd base rates'!M$114)\n+($I493*'fnd base rates'!M$115)\n+($J493*'fnd base rates'!M$119)\n+($K493*'fnd base rates'!M$120)\n+($M493*'fnd base rates'!M$122)\n+($N493*'fnd base rates'!M$123)\n+($O493*'fnd base rates'!M$124)\n+($P493*VLOOKUP($S493+15,rate_basefnd,13)))","v":0},65473.442986823764,null,478352753,"478","352","753",1,6,65473.442986823764,10912,0,10912,null,null,null,null,null,10912,0,10912,-2,10914,13,10901]
[478,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D494","v":0},{"$f":"'fnd enro'!E494","v":0},{"$f":"'fnd enro'!F494","v":0},{"$f":"'fnd enro'!G494","v":0},{"$f":"'fnd enro'!H494","v":0},{"$f":"'fnd enro'!I494","v":1},{"$f":"'fnd enro'!J494","v":0},{"$f":"'fnd enro'!K494","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L494","v":0},{"$f":"'fnd enro'!M494+'fnd enro'!N494","v":0},{"$f":"'fnd enro'!O494","v":0},{"$f":"'fnd enro'!P494","v":0},{"$f":"'fnd enro'!Q494+'fnd enro'!R494","v":0},{"$f":"'fnd enro'!T494","v":1},1.0013333333333334,{"$f":"VALUE('fnd enro'!S494)","v":1},null,{"$f":"(($D494*'fnd base rates'!C$110)\n+($E494*'fnd base rates'!C$111)\n+($F494*'fnd base rates'!C$112)\n+($G494*'fnd base rates'!C$113)\n+($H494*'fnd base rates'!C$114)\n+($I494*'fnd base rates'!C$115)\n+($J494*'fnd base rates'!C$119)\n+($K494*'fnd base rates'!C$120)\n+($M494*'fnd base rates'!C$122)\n+($N494*'fnd base rates'!C$123)\n+($O494*'fnd base rates'!C$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,3)))\n*$R494","v":495.10800698933343},{"$f":"(($D494*'fnd base rates'!D$110)\n+($E494*'fnd base rates'!D$111)\n+($F494*'fnd base rates'!D$112)\n+($G494*'fnd base rates'!D$113)\n+($H494*'fnd base rates'!D$114)\n+($I494*'fnd base rates'!D$115)\n+($J494*'fnd base rates'!D$119)\n+($K494*'fnd base rates'!D$120)\n+($M494*'fnd base rates'!D$122)\n+($N494*'fnd base rates'!D$123)\n+($O494*'fnd base rates'!D$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,4)))\n*$R494","v":708.80381333333344},{"$f":"(($D494*'fnd base rates'!E$110)\n+($E494*'fnd base rates'!E$111)\n+($F494*'fnd base rates'!E$112)\n+($G494*'fnd base rates'!E$113)\n+($H494*'fnd base rates'!E$114)\n+($I494*'fnd base rates'!E$115)\n+($J494*'fnd base rates'!E$119)\n+($K494*'fnd base rates'!E$120)\n+($M494*'fnd base rates'!E$122)\n+($N494*'fnd base rates'!E$123)\n+($O494*'fnd base rates'!E$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,5)))\n*$R494","v":4544.6774262333338},{"$f":"(($D494*'fnd base rates'!F$110)\n+($E494*'fnd base rates'!F$111)\n+($F494*'fnd base rates'!F$112)\n+($G494*'fnd base rates'!F$113)\n+($H494*'fnd base rates'!F$114)\n+($I494*'fnd base rates'!F$115)\n+($J494*'fnd base rates'!F$119)\n+($K494*'fnd base rates'!F$120)\n+($M494*'fnd base rates'!F$122)\n+($N494*'fnd base rates'!F$123)\n+($O494*'fnd base rates'!F$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,6)))\n*$R494","v":815.81922555333347},{"$f":"(($D494*'fnd base rates'!G$110)\n+($E494*'fnd base rates'!G$111)\n+($F494*'fnd base rates'!G$112)\n+($G494*'fnd base rates'!G$113)\n+($H494*'fnd base rates'!G$114)\n+($I494*'fnd base rates'!G$115)\n+($J494*'fnd base rates'!G$119)\n+($K494*'fnd base rates'!G$120)\n+($M494*'fnd base rates'!G$122)\n+($N494*'fnd base rates'!G$123)\n+($O494*'fnd base rates'!G$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,7)))\n*$R494","v":151.53037447066666},{"$f":"(($D494*'fnd base rates'!H$110)\n+($E494*'fnd base rates'!H$111)\n+($F494*'fnd base rates'!H$112)\n+($G494*'fnd base rates'!H$113)\n+($H494*'fnd base rates'!H$114)\n+($I494*'fnd base rates'!H$115)\n+($J494*'fnd base rates'!H$119)\n+($K494*'fnd base rates'!H$120)\n+($M494*'fnd base rates'!H$122)\n+($N494*'fnd base rates'!H$123)\n+($O494*'fnd base rates'!H$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D494*'fnd base rates'!I$110)\n+($E494*'fnd base rates'!I$111)\n+($F494*'fnd base rates'!I$112)\n+($G494*'fnd base rates'!I$113)\n+($H494*'fnd base rates'!I$114)\n+($I494*'fnd base rates'!I$115)\n+($J494*'fnd base rates'!I$119)\n+($K494*'fnd base rates'!I$120)\n+($M494*'fnd base rates'!I$122)\n+($N494*'fnd base rates'!I$123)\n+($O494*'fnd base rates'!I$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,9)))\n*$R494","v":394.61545333333333},{"$f":"(($D494*'fnd base rates'!J$110)\n+($E494*'fnd base rates'!J$111)\n+($F494*'fnd base rates'!J$112)\n+($G494*'fnd base rates'!J$113)\n+($H494*'fnd base rates'!J$114)\n+($I494*'fnd base rates'!J$115)\n+($J494*'fnd base rates'!J$119)\n+($K494*'fnd base rates'!J$120)\n+($M494*'fnd base rates'!J$122)\n+($N494*'fnd base rates'!J$123)\n+($O494*'fnd base rates'!J$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,10)))\n*$R494","v":531.55780000000004},{"$f":"(($D494*'fnd base rates'!K$110)\n+($E494*'fnd base rates'!K$111)\n+($F494*'fnd base rates'!K$112)\n+($G494*'fnd base rates'!K$113)\n+($H494*'fnd base rates'!K$114)\n+($I494*'fnd base rates'!K$115)\n+($J494*'fnd base rates'!K$119)\n+($K494*'fnd base rates'!K$120)\n+($M494*'fnd base rates'!K$122)\n+($N494*'fnd base rates'!K$123)\n+($O494*'fnd base rates'!K$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,11)))\n*$R494","v":1063.3641920146667},{"$f":"(($D494*'fnd base rates'!L$110)\n+($E494*'fnd base rates'!L$111)\n+($F494*'fnd base rates'!L$112)\n+($G494*'fnd base rates'!L$113)\n+($H494*'fnd base rates'!L$114)\n+($I494*'fnd base rates'!L$115)\n+($J494*'fnd base rates'!L$119)\n+($K494*'fnd base rates'!L$120)\n+($M494*'fnd base rates'!L$122)\n+($N494*'fnd base rates'!L$123)\n+($O494*'fnd base rates'!L$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D494*'fnd base rates'!M$110)\n+($E494*'fnd base rates'!M$111)\n+($F494*'fnd base rates'!M$112)\n+($G494*'fnd base rates'!M$113)\n+($H494*'fnd base rates'!M$114)\n+($I494*'fnd base rates'!M$115)\n+($J494*'fnd base rates'!M$119)\n+($K494*'fnd base rates'!M$120)\n+($M494*'fnd base rates'!M$122)\n+($N494*'fnd base rates'!M$123)\n+($O494*'fnd base rates'!M$124)\n+($P494*VLOOKUP($S494+15,rate_basefnd,13)))","v":0},10567.129564556886,null,478352755,"478","352","755",1,1,10567.129564556886,10567,0,10567,null,null,null,null,null,10567,0,10567,-2,10569,13,10556]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D495","v":0},{"$f":"'fnd enro'!E495","v":0},{"$f":"'fnd enro'!F495","v":0},{"$f":"'fnd enro'!G495","v":0},{"$f":"'fnd enro'!H495","v":9},{"$f":"'fnd enro'!I495","v":11},{"$f":"'fnd enro'!J495","v":0},{"$f":"'fnd enro'!K495","v":0.75800000000000001},{"$f":"'fnd enro'!L495","v":0},{"$f":"'fnd enro'!M495+'fnd enro'!N495","v":0},{"$f":"'fnd enro'!O495","v":0},{"$f":"'fnd enro'!P495","v":0},{"$f":"'fnd enro'!Q495+'fnd enro'!R495","v":0},{"$f":"'fnd enro'!T495","v":20},1.0013333333333334,{"$f":"VALUE('fnd enro'!S495)","v":1},null,{"$f":"(($D495*'fnd base rates'!C$110)\n+($E495*'fnd base rates'!C$111)\n+($F495*'fnd base rates'!C$112)\n+($G495*'fnd base rates'!C$113)\n+($H495*'fnd base rates'!C$114)\n+($I495*'fnd base rates'!C$115)\n+($J495*'fnd base rates'!C$119)\n+($K495*'fnd base rates'!C$120)\n+($M495*'fnd base rates'!C$122)\n+($N495*'fnd base rates'!C$123)\n+($O495*'fnd base rates'!C$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,3)))\n*$R495","v":9902.1601397866689},{"$f":"(($D495*'fnd base rates'!D$110)\n+($E495*'fnd base rates'!D$111)\n+($F495*'fnd base rates'!D$112)\n+($G495*'fnd base rates'!D$113)\n+($H495*'fnd base rates'!D$114)\n+($I495*'fnd base rates'!D$115)\n+($J495*'fnd base rates'!D$119)\n+($K495*'fnd base rates'!D$120)\n+($M495*'fnd base rates'!D$122)\n+($N495*'fnd base rates'!D$123)\n+($O495*'fnd base rates'!D$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,4)))\n*$R495","v":14176.076266666669},{"$f":"(($D495*'fnd base rates'!E$110)\n+($E495*'fnd base rates'!E$111)\n+($F495*'fnd base rates'!E$112)\n+($G495*'fnd base rates'!E$113)\n+($H495*'fnd base rates'!E$114)\n+($I495*'fnd base rates'!E$115)\n+($J495*'fnd base rates'!E$119)\n+($K495*'fnd base rates'!E$120)\n+($M495*'fnd base rates'!E$122)\n+($N495*'fnd base rates'!E$123)\n+($O495*'fnd base rates'!E$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,5)))\n*$R495","v":78780.609444666683},{"$f":"(($D495*'fnd base rates'!F$110)\n+($E495*'fnd base rates'!F$111)\n+($F495*'fnd base rates'!F$112)\n+($G495*'fnd base rates'!F$113)\n+($H495*'fnd base rates'!F$114)\n+($I495*'fnd base rates'!F$115)\n+($J495*'fnd base rates'!F$119)\n+($K495*'fnd base rates'!F$120)\n+($M495*'fnd base rates'!F$122)\n+($N495*'fnd base rates'!F$123)\n+($O495*'fnd base rates'!F$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,6)))\n*$R495","v":17220.918951066669},{"$f":"(($D495*'fnd base rates'!G$110)\n+($E495*'fnd base rates'!G$111)\n+($F495*'fnd base rates'!G$112)\n+($G495*'fnd base rates'!G$113)\n+($H495*'fnd base rates'!G$114)\n+($I495*'fnd base rates'!G$115)\n+($J495*'fnd base rates'!G$119)\n+($K495*'fnd base rates'!G$120)\n+($M495*'fnd base rates'!G$122)\n+($N495*'fnd base rates'!G$123)\n+($O495*'fnd base rates'!G$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,7)))\n*$R495","v":3068.7282494133337},{"$f":"(($D495*'fnd base rates'!H$110)\n+($E495*'fnd base rates'!H$111)\n+($F495*'fnd base rates'!H$112)\n+($G495*'fnd base rates'!H$113)\n+($H495*'fnd base rates'!H$114)\n+($I495*'fnd base rates'!H$115)\n+($J495*'fnd base rates'!H$119)\n+($K495*'fnd base rates'!H$120)\n+($M495*'fnd base rates'!H$122)\n+($N495*'fnd base rates'!H$123)\n+($O495*'fnd base rates'!H$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,8)))","v":12781.041559999998},{"$f":"(($D495*'fnd base rates'!I$110)\n+($E495*'fnd base rates'!I$111)\n+($F495*'fnd base rates'!I$112)\n+($G495*'fnd base rates'!I$113)\n+($H495*'fnd base rates'!I$114)\n+($I495*'fnd base rates'!I$115)\n+($J495*'fnd base rates'!I$119)\n+($K495*'fnd base rates'!I$120)\n+($M495*'fnd base rates'!I$122)\n+($N495*'fnd base rates'!I$123)\n+($O495*'fnd base rates'!I$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,9)))\n*$R495","v":7173.9625466666666},{"$f":"(($D495*'fnd base rates'!J$110)\n+($E495*'fnd base rates'!J$111)\n+($F495*'fnd base rates'!J$112)\n+($G495*'fnd base rates'!J$113)\n+($H495*'fnd base rates'!J$114)\n+($I495*'fnd base rates'!J$115)\n+($J495*'fnd base rates'!J$119)\n+($K495*'fnd base rates'!J$120)\n+($M495*'fnd base rates'!J$122)\n+($N495*'fnd base rates'!J$123)\n+($O495*'fnd base rates'!J$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,10)))\n*$R495","v":7921.7883200000006},{"$f":"(($D495*'fnd base rates'!K$110)\n+($E495*'fnd base rates'!K$111)\n+($F495*'fnd base rates'!K$112)\n+($G495*'fnd base rates'!K$113)\n+($H495*'fnd base rates'!K$114)\n+($I495*'fnd base rates'!K$115)\n+($J495*'fnd base rates'!K$119)\n+($K495*'fnd base rates'!K$120)\n+($M495*'fnd base rates'!K$122)\n+($N495*'fnd base rates'!K$123)\n+($O495*'fnd base rates'!K$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,11)))\n*$R495","v":21534.940240293337},{"$f":"(($D495*'fnd base rates'!L$110)\n+($E495*'fnd base rates'!L$111)\n+($F495*'fnd base rates'!L$112)\n+($G495*'fnd base rates'!L$113)\n+($H495*'fnd base rates'!L$114)\n+($I495*'fnd base rates'!L$115)\n+($J495*'fnd base rates'!L$119)\n+($K495*'fnd base rates'!L$120)\n+($M495*'fnd base rates'!L$122)\n+($N495*'fnd base rates'!L$123)\n+($O495*'fnd base rates'!L$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,12)))","v":22832.579487919847},{"$f":"(($D495*'fnd base rates'!M$110)\n+($E495*'fnd base rates'!M$111)\n+($F495*'fnd base rates'!M$112)\n+($G495*'fnd base rates'!M$113)\n+($H495*'fnd base rates'!M$114)\n+($I495*'fnd base rates'!M$115)\n+($J495*'fnd base rates'!M$119)\n+($K495*'fnd base rates'!M$120)\n+($M495*'fnd base rates'!M$122)\n+($N495*'fnd base rates'!M$123)\n+($O495*'fnd base rates'!M$124)\n+($P495*VLOOKUP($S495+15,rate_basefnd,13)))","v":0},195392.80520647988,null,478352775,"478","352","775",1,20,195392.80520647988,9770,0,9770,null,null,null,null,null,9770,0,9770,-2,9772,13,9759]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D496","v":0},{"$f":"'fnd enro'!E496","v":0},{"$f":"'fnd enro'!F496","v":0},{"$f":"'fnd enro'!G496","v":0},{"$f":"'fnd enro'!H496","v":2},{"$f":"'fnd enro'!I496","v":3},{"$f":"'fnd enro'!J496","v":0},{"$f":"'fnd enro'!K496","v":0.1895},{"$f":"'fnd enro'!L496","v":0},{"$f":"'fnd enro'!M496+'fnd enro'!N496","v":0},{"$f":"'fnd enro'!O496","v":0},{"$f":"'fnd enro'!P496","v":0},{"$f":"'fnd enro'!Q496+'fnd enro'!R496","v":1},{"$f":"'fnd enro'!T496","v":5},1,{"$f":"VALUE('fnd enro'!S496)","v":4},null,{"$f":"(($D496*'fnd base rates'!C$110)\n+($E496*'fnd base rates'!C$111)\n+($F496*'fnd base rates'!C$112)\n+($G496*'fnd base rates'!C$113)\n+($H496*'fnd base rates'!C$114)\n+($I496*'fnd base rates'!C$115)\n+($J496*'fnd base rates'!C$119)\n+($K496*'fnd base rates'!C$120)\n+($M496*'fnd base rates'!C$122)\n+($N496*'fnd base rates'!C$123)\n+($O496*'fnd base rates'!C$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,3)))\n*$R496","v":2524.9137100000003},{"$f":"(($D496*'fnd base rates'!D$110)\n+($E496*'fnd base rates'!D$111)\n+($F496*'fnd base rates'!D$112)\n+($G496*'fnd base rates'!D$113)\n+($H496*'fnd base rates'!D$114)\n+($I496*'fnd base rates'!D$115)\n+($J496*'fnd base rates'!D$119)\n+($K496*'fnd base rates'!D$120)\n+($M496*'fnd base rates'!D$122)\n+($N496*'fnd base rates'!D$123)\n+($O496*'fnd base rates'!D$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,4)))\n*$R496","v":3788.84},{"$f":"(($D496*'fnd base rates'!E$110)\n+($E496*'fnd base rates'!E$111)\n+($F496*'fnd base rates'!E$112)\n+($G496*'fnd base rates'!E$113)\n+($H496*'fnd base rates'!E$114)\n+($I496*'fnd base rates'!E$115)\n+($J496*'fnd base rates'!E$119)\n+($K496*'fnd base rates'!E$120)\n+($M496*'fnd base rates'!E$122)\n+($N496*'fnd base rates'!E$123)\n+($O496*'fnd base rates'!E$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,5)))\n*$R496","v":22440.979625},{"$f":"(($D496*'fnd base rates'!F$110)\n+($E496*'fnd base rates'!F$111)\n+($F496*'fnd base rates'!F$112)\n+($G496*'fnd base rates'!F$113)\n+($H496*'fnd base rates'!F$114)\n+($I496*'fnd base rates'!F$115)\n+($J496*'fnd base rates'!F$119)\n+($K496*'fnd base rates'!F$120)\n+($M496*'fnd base rates'!F$122)\n+($N496*'fnd base rates'!F$123)\n+($O496*'fnd base rates'!F$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,6)))\n*$R496","v":4274.4045750000005},{"$f":"(($D496*'fnd base rates'!G$110)\n+($E496*'fnd base rates'!G$111)\n+($F496*'fnd base rates'!G$112)\n+($G496*'fnd base rates'!G$113)\n+($H496*'fnd base rates'!G$114)\n+($I496*'fnd base rates'!G$115)\n+($J496*'fnd base rates'!G$119)\n+($K496*'fnd base rates'!G$120)\n+($M496*'fnd base rates'!G$122)\n+($N496*'fnd base rates'!G$123)\n+($O496*'fnd base rates'!G$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,7)))\n*$R496","v":883.28301499999998},{"$f":"(($D496*'fnd base rates'!H$110)\n+($E496*'fnd base rates'!H$111)\n+($F496*'fnd base rates'!H$112)\n+($G496*'fnd base rates'!H$113)\n+($H496*'fnd base rates'!H$114)\n+($I496*'fnd base rates'!H$115)\n+($J496*'fnd base rates'!H$119)\n+($K496*'fnd base rates'!H$120)\n+($M496*'fnd base rates'!H$122)\n+($N496*'fnd base rates'!H$123)\n+($O496*'fnd base rates'!H$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,8)))","v":3283.8478899999996},{"$f":"(($D496*'fnd base rates'!I$110)\n+($E496*'fnd base rates'!I$111)\n+($F496*'fnd base rates'!I$112)\n+($G496*'fnd base rates'!I$113)\n+($H496*'fnd base rates'!I$114)\n+($I496*'fnd base rates'!I$115)\n+($J496*'fnd base rates'!I$119)\n+($K496*'fnd base rates'!I$120)\n+($M496*'fnd base rates'!I$122)\n+($N496*'fnd base rates'!I$123)\n+($O496*'fnd base rates'!I$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,9)))\n*$R496","v":1909.67},{"$f":"(($D496*'fnd base rates'!J$110)\n+($E496*'fnd base rates'!J$111)\n+($F496*'fnd base rates'!J$112)\n+($G496*'fnd base rates'!J$113)\n+($H496*'fnd base rates'!J$114)\n+($I496*'fnd base rates'!J$115)\n+($J496*'fnd base rates'!J$119)\n+($K496*'fnd base rates'!J$120)\n+($M496*'fnd base rates'!J$122)\n+($N496*'fnd base rates'!J$123)\n+($O496*'fnd base rates'!J$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,10)))\n*$R496","v":2565.5400000000004},{"$f":"(($D496*'fnd base rates'!K$110)\n+($E496*'fnd base rates'!K$111)\n+($F496*'fnd base rates'!K$112)\n+($G496*'fnd base rates'!K$113)\n+($H496*'fnd base rates'!K$114)\n+($I496*'fnd base rates'!K$115)\n+($J496*'fnd base rates'!K$119)\n+($K496*'fnd base rates'!K$120)\n+($M496*'fnd base rates'!K$122)\n+($N496*'fnd base rates'!K$123)\n+($O496*'fnd base rates'!K$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,11)))\n*$R496","v":5369.1413050000001},{"$f":"(($D496*'fnd base rates'!L$110)\n+($E496*'fnd base rates'!L$111)\n+($F496*'fnd base rates'!L$112)\n+($G496*'fnd base rates'!L$113)\n+($H496*'fnd base rates'!L$114)\n+($I496*'fnd base rates'!L$115)\n+($J496*'fnd base rates'!L$119)\n+($K496*'fnd base rates'!L$120)\n+($M496*'fnd base rates'!L$122)\n+($N496*'fnd base rates'!L$123)\n+($O496*'fnd base rates'!L$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,12)))","v":6076.7119387760122},{"$f":"(($D496*'fnd base rates'!M$110)\n+($E496*'fnd base rates'!M$111)\n+($F496*'fnd base rates'!M$112)\n+($G496*'fnd base rates'!M$113)\n+($H496*'fnd base rates'!M$114)\n+($I496*'fnd base rates'!M$115)\n+($J496*'fnd base rates'!M$119)\n+($K496*'fnd base rates'!M$120)\n+($M496*'fnd base rates'!M$122)\n+($N496*'fnd base rates'!M$123)\n+($O496*'fnd base rates'!M$124)\n+($P496*VLOOKUP($S496+15,rate_basefnd,13)))","v":0},53117.33205877601,null,479278005,"479","278","005",1,5,53117.33205877601,10623,0,10623,null,null,null,null,null,10623,0,10623,-3,10626,13,10613]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D497","v":0},{"$f":"'fnd enro'!E497","v":0},{"$f":"'fnd enro'!F497","v":0},{"$f":"'fnd enro'!G497","v":0},{"$f":"'fnd enro'!H497","v":4},{"$f":"'fnd enro'!I497","v":17},{"$f":"'fnd enro'!J497","v":0},{"$f":"'fnd enro'!K497","v":0.79590000000000005},{"$f":"'fnd enro'!L497","v":0},{"$f":"'fnd enro'!M497+'fnd enro'!N497","v":0},{"$f":"'fnd enro'!O497","v":0},{"$f":"'fnd enro'!P497","v":0},{"$f":"'fnd enro'!Q497+'fnd enro'!R497","v":1},{"$f":"'fnd enro'!T497","v":21},1,{"$f":"VALUE('fnd enro'!S497)","v":1},null,{"$f":"(($D497*'fnd base rates'!C$110)\n+($E497*'fnd base rates'!C$111)\n+($F497*'fnd base rates'!C$112)\n+($G497*'fnd base rates'!C$113)\n+($H497*'fnd base rates'!C$114)\n+($I497*'fnd base rates'!C$115)\n+($J497*'fnd base rates'!C$119)\n+($K497*'fnd base rates'!C$120)\n+($M497*'fnd base rates'!C$122)\n+($N497*'fnd base rates'!C$123)\n+($O497*'fnd base rates'!C$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,3)))\n*$R497","v":10434.403582000001},{"$f":"(($D497*'fnd base rates'!D$110)\n+($E497*'fnd base rates'!D$111)\n+($F497*'fnd base rates'!D$112)\n+($G497*'fnd base rates'!D$113)\n+($H497*'fnd base rates'!D$114)\n+($I497*'fnd base rates'!D$115)\n+($J497*'fnd base rates'!D$119)\n+($K497*'fnd base rates'!D$120)\n+($M497*'fnd base rates'!D$122)\n+($N497*'fnd base rates'!D$123)\n+($O497*'fnd base rates'!D$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,4)))\n*$R497","v":15106.600000000002},{"$f":"(($D497*'fnd base rates'!E$110)\n+($E497*'fnd base rates'!E$111)\n+($F497*'fnd base rates'!E$112)\n+($G497*'fnd base rates'!E$113)\n+($H497*'fnd base rates'!E$114)\n+($I497*'fnd base rates'!E$115)\n+($J497*'fnd base rates'!E$119)\n+($K497*'fnd base rates'!E$120)\n+($M497*'fnd base rates'!E$122)\n+($N497*'fnd base rates'!E$123)\n+($O497*'fnd base rates'!E$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,5)))\n*$R497","v":92292.644425000006},{"$f":"(($D497*'fnd base rates'!F$110)\n+($E497*'fnd base rates'!F$111)\n+($F497*'fnd base rates'!F$112)\n+($G497*'fnd base rates'!F$113)\n+($H497*'fnd base rates'!F$114)\n+($I497*'fnd base rates'!F$115)\n+($J497*'fnd base rates'!F$119)\n+($K497*'fnd base rates'!F$120)\n+($M497*'fnd base rates'!F$122)\n+($N497*'fnd base rates'!F$123)\n+($O497*'fnd base rates'!F$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,6)))\n*$R497","v":17510.871214999999},{"$f":"(($D497*'fnd base rates'!G$110)\n+($E497*'fnd base rates'!G$111)\n+($F497*'fnd base rates'!G$112)\n+($G497*'fnd base rates'!G$113)\n+($H497*'fnd base rates'!G$114)\n+($I497*'fnd base rates'!G$115)\n+($J497*'fnd base rates'!G$119)\n+($K497*'fnd base rates'!G$120)\n+($M497*'fnd base rates'!G$122)\n+($N497*'fnd base rates'!G$123)\n+($O497*'fnd base rates'!G$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,7)))\n*$R497","v":3309.2106629999998},{"$f":"(($D497*'fnd base rates'!H$110)\n+($E497*'fnd base rates'!H$111)\n+($F497*'fnd base rates'!H$112)\n+($G497*'fnd base rates'!H$113)\n+($H497*'fnd base rates'!H$114)\n+($I497*'fnd base rates'!H$115)\n+($J497*'fnd base rates'!H$119)\n+($K497*'fnd base rates'!H$120)\n+($M497*'fnd base rates'!H$122)\n+($N497*'fnd base rates'!H$123)\n+($O497*'fnd base rates'!H$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,8)))","v":14973.825137999998},{"$f":"(($D497*'fnd base rates'!I$110)\n+($E497*'fnd base rates'!I$111)\n+($F497*'fnd base rates'!I$112)\n+($G497*'fnd base rates'!I$113)\n+($H497*'fnd base rates'!I$114)\n+($I497*'fnd base rates'!I$115)\n+($J497*'fnd base rates'!I$119)\n+($K497*'fnd base rates'!I$120)\n+($M497*'fnd base rates'!I$122)\n+($N497*'fnd base rates'!I$123)\n+($O497*'fnd base rates'!I$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,9)))\n*$R497","v":8052.5299999999988},{"$f":"(($D497*'fnd base rates'!J$110)\n+($E497*'fnd base rates'!J$111)\n+($F497*'fnd base rates'!J$112)\n+($G497*'fnd base rates'!J$113)\n+($H497*'fnd base rates'!J$114)\n+($I497*'fnd base rates'!J$115)\n+($J497*'fnd base rates'!J$119)\n+($K497*'fnd base rates'!J$120)\n+($M497*'fnd base rates'!J$122)\n+($N497*'fnd base rates'!J$123)\n+($O497*'fnd base rates'!J$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,10)))\n*$R497","v":10441.42},{"$f":"(($D497*'fnd base rates'!K$110)\n+($E497*'fnd base rates'!K$111)\n+($F497*'fnd base rates'!K$112)\n+($G497*'fnd base rates'!K$113)\n+($H497*'fnd base rates'!K$114)\n+($I497*'fnd base rates'!K$115)\n+($J497*'fnd base rates'!K$119)\n+($K497*'fnd base rates'!K$120)\n+($M497*'fnd base rates'!K$122)\n+($N497*'fnd base rates'!K$123)\n+($O497*'fnd base rates'!K$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,11)))\n*$R497","v":22419.713480999999},{"$f":"(($D497*'fnd base rates'!L$110)\n+($E497*'fnd base rates'!L$111)\n+($F497*'fnd base rates'!L$112)\n+($G497*'fnd base rates'!L$113)\n+($H497*'fnd base rates'!L$114)\n+($I497*'fnd base rates'!L$115)\n+($J497*'fnd base rates'!L$119)\n+($K497*'fnd base rates'!L$120)\n+($M497*'fnd base rates'!L$122)\n+($N497*'fnd base rates'!L$123)\n+($O497*'fnd base rates'!L$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,12)))","v":23800.080518469738},{"$f":"(($D497*'fnd base rates'!M$110)\n+($E497*'fnd base rates'!M$111)\n+($F497*'fnd base rates'!M$112)\n+($G497*'fnd base rates'!M$113)\n+($H497*'fnd base rates'!M$114)\n+($I497*'fnd base rates'!M$115)\n+($J497*'fnd base rates'!M$119)\n+($K497*'fnd base rates'!M$120)\n+($M497*'fnd base rates'!M$122)\n+($N497*'fnd base rates'!M$123)\n+($O497*'fnd base rates'!M$124)\n+($P497*VLOOKUP($S497+15,rate_basefnd,13)))","v":0},218341.29902246973,null,479278024,"479","278","024",1,21,218341.29902246973,10397,0,10397,null,null,null,null,null,10397,0,10397,-2,10399,13,10386]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D498","v":0},{"$f":"'fnd enro'!E498","v":0},{"$f":"'fnd enro'!F498","v":0},{"$f":"'fnd enro'!G498","v":0},{"$f":"'fnd enro'!H498","v":11},{"$f":"'fnd enro'!I498","v":23},{"$f":"'fnd enro'!J498","v":0},{"$f":"'fnd enro'!K498","v":1.2886},{"$f":"'fnd enro'!L498","v":0},{"$f":"'fnd enro'!M498+'fnd enro'!N498","v":0},{"$f":"'fnd enro'!O498","v":0},{"$f":"'fnd enro'!P498","v":0},{"$f":"'fnd enro'!Q498+'fnd enro'!R498","v":19},{"$f":"'fnd enro'!T498","v":34},1,{"$f":"VALUE('fnd enro'!S498)","v":10},null,{"$f":"(($D498*'fnd base rates'!C$110)\n+($E498*'fnd base rates'!C$111)\n+($F498*'fnd base rates'!C$112)\n+($G498*'fnd base rates'!C$113)\n+($H498*'fnd base rates'!C$114)\n+($I498*'fnd base rates'!C$115)\n+($J498*'fnd base rates'!C$119)\n+($K498*'fnd base rates'!C$120)\n+($M498*'fnd base rates'!C$122)\n+($N498*'fnd base rates'!C$123)\n+($O498*'fnd base rates'!C$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,3)))\n*$R498","v":17994.957227999999},{"$f":"(($D498*'fnd base rates'!D$110)\n+($E498*'fnd base rates'!D$111)\n+($F498*'fnd base rates'!D$112)\n+($G498*'fnd base rates'!D$113)\n+($H498*'fnd base rates'!D$114)\n+($I498*'fnd base rates'!D$115)\n+($J498*'fnd base rates'!D$119)\n+($K498*'fnd base rates'!D$120)\n+($M498*'fnd base rates'!D$122)\n+($N498*'fnd base rates'!D$123)\n+($O498*'fnd base rates'!D$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,4)))\n*$R498","v":29675.850000000002},{"$f":"(($D498*'fnd base rates'!E$110)\n+($E498*'fnd base rates'!E$111)\n+($F498*'fnd base rates'!E$112)\n+($G498*'fnd base rates'!E$113)\n+($H498*'fnd base rates'!E$114)\n+($I498*'fnd base rates'!E$115)\n+($J498*'fnd base rates'!E$119)\n+($K498*'fnd base rates'!E$120)\n+($M498*'fnd base rates'!E$122)\n+($N498*'fnd base rates'!E$123)\n+($O498*'fnd base rates'!E$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,5)))\n*$R498","v":194279.07145000002},{"$f":"(($D498*'fnd base rates'!F$110)\n+($E498*'fnd base rates'!F$111)\n+($F498*'fnd base rates'!F$112)\n+($G498*'fnd base rates'!F$113)\n+($H498*'fnd base rates'!F$114)\n+($I498*'fnd base rates'!F$115)\n+($J498*'fnd base rates'!F$119)\n+($K498*'fnd base rates'!F$120)\n+($M498*'fnd base rates'!F$122)\n+($N498*'fnd base rates'!F$123)\n+($O498*'fnd base rates'!F$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,6)))\n*$R498","v":28804.989109999999},{"$f":"(($D498*'fnd base rates'!G$110)\n+($E498*'fnd base rates'!G$111)\n+($F498*'fnd base rates'!G$112)\n+($G498*'fnd base rates'!G$113)\n+($H498*'fnd base rates'!G$114)\n+($I498*'fnd base rates'!G$115)\n+($J498*'fnd base rates'!G$119)\n+($K498*'fnd base rates'!G$120)\n+($M498*'fnd base rates'!G$122)\n+($N498*'fnd base rates'!G$123)\n+($O498*'fnd base rates'!G$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,7)))\n*$R498","v":7847.9025020000008},{"$f":"(($D498*'fnd base rates'!H$110)\n+($E498*'fnd base rates'!H$111)\n+($F498*'fnd base rates'!H$112)\n+($G498*'fnd base rates'!H$113)\n+($H498*'fnd base rates'!H$114)\n+($I498*'fnd base rates'!H$115)\n+($J498*'fnd base rates'!H$119)\n+($K498*'fnd base rates'!H$120)\n+($M498*'fnd base rates'!H$122)\n+($N498*'fnd base rates'!H$123)\n+($O498*'fnd base rates'!H$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,8)))","v":23346.981651999999},{"$f":"(($D498*'fnd base rates'!I$110)\n+($E498*'fnd base rates'!I$111)\n+($F498*'fnd base rates'!I$112)\n+($G498*'fnd base rates'!I$113)\n+($H498*'fnd base rates'!I$114)\n+($I498*'fnd base rates'!I$115)\n+($J498*'fnd base rates'!I$119)\n+($K498*'fnd base rates'!I$120)\n+($M498*'fnd base rates'!I$122)\n+($N498*'fnd base rates'!I$123)\n+($O498*'fnd base rates'!I$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,9)))\n*$R498","v":14739.36},{"$f":"(($D498*'fnd base rates'!J$110)\n+($E498*'fnd base rates'!J$111)\n+($F498*'fnd base rates'!J$112)\n+($G498*'fnd base rates'!J$113)\n+($H498*'fnd base rates'!J$114)\n+($I498*'fnd base rates'!J$115)\n+($J498*'fnd base rates'!J$119)\n+($K498*'fnd base rates'!J$120)\n+($M498*'fnd base rates'!J$122)\n+($N498*'fnd base rates'!J$123)\n+($O498*'fnd base rates'!J$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,10)))\n*$R498","v":26262.13},{"$f":"(($D498*'fnd base rates'!K$110)\n+($E498*'fnd base rates'!K$111)\n+($F498*'fnd base rates'!K$112)\n+($G498*'fnd base rates'!K$113)\n+($H498*'fnd base rates'!K$114)\n+($I498*'fnd base rates'!K$115)\n+($J498*'fnd base rates'!K$119)\n+($K498*'fnd base rates'!K$120)\n+($M498*'fnd base rates'!K$122)\n+($N498*'fnd base rates'!K$123)\n+($O498*'fnd base rates'!K$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,11)))\n*$R498","v":36432.940874},{"$f":"(($D498*'fnd base rates'!L$110)\n+($E498*'fnd base rates'!L$111)\n+($F498*'fnd base rates'!L$112)\n+($G498*'fnd base rates'!L$113)\n+($H498*'fnd base rates'!L$114)\n+($I498*'fnd base rates'!L$115)\n+($J498*'fnd base rates'!L$119)\n+($K498*'fnd base rates'!L$120)\n+($M498*'fnd base rates'!L$122)\n+($N498*'fnd base rates'!L$123)\n+($O498*'fnd base rates'!L$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,12)))","v":47233.548678355801},{"$f":"(($D498*'fnd base rates'!M$110)\n+($E498*'fnd base rates'!M$111)\n+($F498*'fnd base rates'!M$112)\n+($G498*'fnd base rates'!M$113)\n+($H498*'fnd base rates'!M$114)\n+($I498*'fnd base rates'!M$115)\n+($J498*'fnd base rates'!M$119)\n+($K498*'fnd base rates'!M$120)\n+($M498*'fnd base rates'!M$122)\n+($N498*'fnd base rates'!M$123)\n+($O498*'fnd base rates'!M$124)\n+($P498*VLOOKUP($S498+15,rate_basefnd,13)))","v":0},426617.73149435583,null,479278061,"479","278","061",1,34,426617.73149435583,12548,0,12548,null,null,null,null,null,12548,0,12548,211,12337,20,12317]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D499","v":0},{"$f":"'fnd enro'!E499","v":0},{"$f":"'fnd enro'!F499","v":0},{"$f":"'fnd enro'!G499","v":0},{"$f":"'fnd enro'!H499","v":6},{"$f":"'fnd enro'!I499","v":4},{"$f":"'fnd enro'!J499","v":0},{"$f":"'fnd enro'!K499","v":0.379},{"$f":"'fnd enro'!L499","v":0},{"$f":"'fnd enro'!M499+'fnd enro'!N499","v":0},{"$f":"'fnd enro'!O499","v":0},{"$f":"'fnd enro'!P499","v":0},{"$f":"'fnd enro'!Q499+'fnd enro'!R499","v":1},{"$f":"'fnd enro'!T499","v":10},1,{"$f":"VALUE('fnd enro'!S499)","v":2},null,{"$f":"(($D499*'fnd base rates'!C$110)\n+($E499*'fnd base rates'!C$111)\n+($F499*'fnd base rates'!C$112)\n+($G499*'fnd base rates'!C$113)\n+($H499*'fnd base rates'!C$114)\n+($I499*'fnd base rates'!C$115)\n+($J499*'fnd base rates'!C$119)\n+($K499*'fnd base rates'!C$120)\n+($M499*'fnd base rates'!C$122)\n+($N499*'fnd base rates'!C$123)\n+($O499*'fnd base rates'!C$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,3)))\n*$R499","v":4996.0274200000003},{"$f":"(($D499*'fnd base rates'!D$110)\n+($E499*'fnd base rates'!D$111)\n+($F499*'fnd base rates'!D$112)\n+($G499*'fnd base rates'!D$113)\n+($H499*'fnd base rates'!D$114)\n+($I499*'fnd base rates'!D$115)\n+($J499*'fnd base rates'!D$119)\n+($K499*'fnd base rates'!D$120)\n+($M499*'fnd base rates'!D$122)\n+($N499*'fnd base rates'!D$123)\n+($O499*'fnd base rates'!D$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,4)))\n*$R499","v":7322.8},{"$f":"(($D499*'fnd base rates'!E$110)\n+($E499*'fnd base rates'!E$111)\n+($F499*'fnd base rates'!E$112)\n+($G499*'fnd base rates'!E$113)\n+($H499*'fnd base rates'!E$114)\n+($I499*'fnd base rates'!E$115)\n+($J499*'fnd base rates'!E$119)\n+($K499*'fnd base rates'!E$120)\n+($M499*'fnd base rates'!E$122)\n+($N499*'fnd base rates'!E$123)\n+($O499*'fnd base rates'!E$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,5)))\n*$R499","v":39705.63925},{"$f":"(($D499*'fnd base rates'!F$110)\n+($E499*'fnd base rates'!F$111)\n+($F499*'fnd base rates'!F$112)\n+($G499*'fnd base rates'!F$113)\n+($H499*'fnd base rates'!F$114)\n+($I499*'fnd base rates'!F$115)\n+($J499*'fnd base rates'!F$119)\n+($K499*'fnd base rates'!F$120)\n+($M499*'fnd base rates'!F$122)\n+($N499*'fnd base rates'!F$123)\n+($O499*'fnd base rates'!F$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,6)))\n*$R499","v":8749.5491500000007},{"$f":"(($D499*'fnd base rates'!G$110)\n+($E499*'fnd base rates'!G$111)\n+($F499*'fnd base rates'!G$112)\n+($G499*'fnd base rates'!G$113)\n+($H499*'fnd base rates'!G$114)\n+($I499*'fnd base rates'!G$115)\n+($J499*'fnd base rates'!G$119)\n+($K499*'fnd base rates'!G$120)\n+($M499*'fnd base rates'!G$122)\n+($N499*'fnd base rates'!G$123)\n+($O499*'fnd base rates'!G$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,7)))\n*$R499","v":1654.3260300000002},{"$f":"(($D499*'fnd base rates'!H$110)\n+($E499*'fnd base rates'!H$111)\n+($F499*'fnd base rates'!H$112)\n+($G499*'fnd base rates'!H$113)\n+($H499*'fnd base rates'!H$114)\n+($I499*'fnd base rates'!H$115)\n+($J499*'fnd base rates'!H$119)\n+($K499*'fnd base rates'!H$120)\n+($M499*'fnd base rates'!H$122)\n+($N499*'fnd base rates'!H$123)\n+($O499*'fnd base rates'!H$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,8)))","v":5985.4457799999991},{"$f":"(($D499*'fnd base rates'!I$110)\n+($E499*'fnd base rates'!I$111)\n+($F499*'fnd base rates'!I$112)\n+($G499*'fnd base rates'!I$113)\n+($H499*'fnd base rates'!I$114)\n+($I499*'fnd base rates'!I$115)\n+($J499*'fnd base rates'!I$119)\n+($K499*'fnd base rates'!I$120)\n+($M499*'fnd base rates'!I$122)\n+($N499*'fnd base rates'!I$123)\n+($O499*'fnd base rates'!I$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,9)))\n*$R499","v":3559.17},{"$f":"(($D499*'fnd base rates'!J$110)\n+($E499*'fnd base rates'!J$111)\n+($F499*'fnd base rates'!J$112)\n+($G499*'fnd base rates'!J$113)\n+($H499*'fnd base rates'!J$114)\n+($I499*'fnd base rates'!J$115)\n+($J499*'fnd base rates'!J$119)\n+($K499*'fnd base rates'!J$120)\n+($M499*'fnd base rates'!J$122)\n+($N499*'fnd base rates'!J$123)\n+($O499*'fnd base rates'!J$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,10)))\n*$R499","v":4006.27},{"$f":"(($D499*'fnd base rates'!K$110)\n+($E499*'fnd base rates'!K$111)\n+($F499*'fnd base rates'!K$112)\n+($G499*'fnd base rates'!K$113)\n+($H499*'fnd base rates'!K$114)\n+($I499*'fnd base rates'!K$115)\n+($J499*'fnd base rates'!K$119)\n+($K499*'fnd base rates'!K$120)\n+($M499*'fnd base rates'!K$122)\n+($N499*'fnd base rates'!K$123)\n+($O499*'fnd base rates'!K$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,11)))\n*$R499","v":10797.68261},{"$f":"(($D499*'fnd base rates'!L$110)\n+($E499*'fnd base rates'!L$111)\n+($F499*'fnd base rates'!L$112)\n+($G499*'fnd base rates'!L$113)\n+($H499*'fnd base rates'!L$114)\n+($I499*'fnd base rates'!L$115)\n+($J499*'fnd base rates'!L$119)\n+($K499*'fnd base rates'!L$120)\n+($M499*'fnd base rates'!L$122)\n+($N499*'fnd base rates'!L$123)\n+($O499*'fnd base rates'!L$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,12)))","v":11954.807343183622},{"$f":"(($D499*'fnd base rates'!M$110)\n+($E499*'fnd base rates'!M$111)\n+($F499*'fnd base rates'!M$112)\n+($G499*'fnd base rates'!M$113)\n+($H499*'fnd base rates'!M$114)\n+($I499*'fnd base rates'!M$115)\n+($J499*'fnd base rates'!M$119)\n+($K499*'fnd base rates'!M$120)\n+($M499*'fnd base rates'!M$122)\n+($N499*'fnd base rates'!M$123)\n+($O499*'fnd base rates'!M$124)\n+($P499*VLOOKUP($S499+15,rate_basefnd,13)))","v":0},98731.717583183621,null,479278086,"479","278","086",1,10,98731.717583183621,9873,0,9873,null,null,null,null,null,9873,0,9873,-3,9876,14,9862]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D500","v":0},{"$f":"'fnd enro'!E500","v":0},{"$f":"'fnd enro'!F500","v":0},{"$f":"'fnd enro'!G500","v":0},{"$f":"'fnd enro'!H500","v":3},{"$f":"'fnd enro'!I500","v":2},{"$f":"'fnd enro'!J500","v":0},{"$f":"'fnd enro'!K500","v":0.1895},{"$f":"'fnd enro'!L500","v":0},{"$f":"'fnd enro'!M500+'fnd enro'!N500","v":0},{"$f":"'fnd enro'!O500","v":0},{"$f":"'fnd enro'!P500","v":0},{"$f":"'fnd enro'!Q500+'fnd enro'!R500","v":1},{"$f":"'fnd enro'!T500","v":5},1,{"$f":"VALUE('fnd enro'!S500)","v":4},null,{"$f":"(($D500*'fnd base rates'!C$110)\n+($E500*'fnd base rates'!C$111)\n+($F500*'fnd base rates'!C$112)\n+($G500*'fnd base rates'!C$113)\n+($H500*'fnd base rates'!C$114)\n+($I500*'fnd base rates'!C$115)\n+($J500*'fnd base rates'!C$119)\n+($K500*'fnd base rates'!C$120)\n+($M500*'fnd base rates'!C$122)\n+($N500*'fnd base rates'!C$123)\n+($O500*'fnd base rates'!C$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,3)))\n*$R500","v":2524.9137100000003},{"$f":"(($D500*'fnd base rates'!D$110)\n+($E500*'fnd base rates'!D$111)\n+($F500*'fnd base rates'!D$112)\n+($G500*'fnd base rates'!D$113)\n+($H500*'fnd base rates'!D$114)\n+($I500*'fnd base rates'!D$115)\n+($J500*'fnd base rates'!D$119)\n+($K500*'fnd base rates'!D$120)\n+($M500*'fnd base rates'!D$122)\n+($N500*'fnd base rates'!D$123)\n+($O500*'fnd base rates'!D$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,4)))\n*$R500","v":3788.84},{"$f":"(($D500*'fnd base rates'!E$110)\n+($E500*'fnd base rates'!E$111)\n+($F500*'fnd base rates'!E$112)\n+($G500*'fnd base rates'!E$113)\n+($H500*'fnd base rates'!E$114)\n+($I500*'fnd base rates'!E$115)\n+($J500*'fnd base rates'!E$119)\n+($K500*'fnd base rates'!E$120)\n+($M500*'fnd base rates'!E$122)\n+($N500*'fnd base rates'!E$123)\n+($O500*'fnd base rates'!E$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,5)))\n*$R500","v":21096.889625},{"$f":"(($D500*'fnd base rates'!F$110)\n+($E500*'fnd base rates'!F$111)\n+($F500*'fnd base rates'!F$112)\n+($G500*'fnd base rates'!F$113)\n+($H500*'fnd base rates'!F$114)\n+($I500*'fnd base rates'!F$115)\n+($J500*'fnd base rates'!F$119)\n+($K500*'fnd base rates'!F$120)\n+($M500*'fnd base rates'!F$122)\n+($N500*'fnd base rates'!F$123)\n+($O500*'fnd base rates'!F$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,6)))\n*$R500","v":4374.7745750000004},{"$f":"(($D500*'fnd base rates'!G$110)\n+($E500*'fnd base rates'!G$111)\n+($F500*'fnd base rates'!G$112)\n+($G500*'fnd base rates'!G$113)\n+($H500*'fnd base rates'!G$114)\n+($I500*'fnd base rates'!G$115)\n+($J500*'fnd base rates'!G$119)\n+($K500*'fnd base rates'!G$120)\n+($M500*'fnd base rates'!G$122)\n+($N500*'fnd base rates'!G$123)\n+($O500*'fnd base rates'!G$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,7)))\n*$R500","v":887.513015},{"$f":"(($D500*'fnd base rates'!H$110)\n+($E500*'fnd base rates'!H$111)\n+($F500*'fnd base rates'!H$112)\n+($G500*'fnd base rates'!H$113)\n+($H500*'fnd base rates'!H$114)\n+($I500*'fnd base rates'!H$115)\n+($J500*'fnd base rates'!H$119)\n+($K500*'fnd base rates'!H$120)\n+($M500*'fnd base rates'!H$122)\n+($N500*'fnd base rates'!H$123)\n+($O500*'fnd base rates'!H$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,8)))","v":3001.9778899999997},{"$f":"(($D500*'fnd base rates'!I$110)\n+($E500*'fnd base rates'!I$111)\n+($F500*'fnd base rates'!I$112)\n+($G500*'fnd base rates'!I$113)\n+($H500*'fnd base rates'!I$114)\n+($I500*'fnd base rates'!I$115)\n+($J500*'fnd base rates'!I$119)\n+($K500*'fnd base rates'!I$120)\n+($M500*'fnd base rates'!I$122)\n+($N500*'fnd base rates'!I$123)\n+($O500*'fnd base rates'!I$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,9)))\n*$R500","v":1829.96},{"$f":"(($D500*'fnd base rates'!J$110)\n+($E500*'fnd base rates'!J$111)\n+($F500*'fnd base rates'!J$112)\n+($G500*'fnd base rates'!J$113)\n+($H500*'fnd base rates'!J$114)\n+($I500*'fnd base rates'!J$115)\n+($J500*'fnd base rates'!J$119)\n+($K500*'fnd base rates'!J$120)\n+($M500*'fnd base rates'!J$122)\n+($N500*'fnd base rates'!J$123)\n+($O500*'fnd base rates'!J$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,10)))\n*$R500","v":2264.9},{"$f":"(($D500*'fnd base rates'!K$110)\n+($E500*'fnd base rates'!K$111)\n+($F500*'fnd base rates'!K$112)\n+($G500*'fnd base rates'!K$113)\n+($H500*'fnd base rates'!K$114)\n+($I500*'fnd base rates'!K$115)\n+($J500*'fnd base rates'!K$119)\n+($K500*'fnd base rates'!K$120)\n+($M500*'fnd base rates'!K$122)\n+($N500*'fnd base rates'!K$123)\n+($O500*'fnd base rates'!K$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,11)))\n*$R500","v":5398.8413049999999},{"$f":"(($D500*'fnd base rates'!L$110)\n+($E500*'fnd base rates'!L$111)\n+($F500*'fnd base rates'!L$112)\n+($G500*'fnd base rates'!L$113)\n+($H500*'fnd base rates'!L$114)\n+($I500*'fnd base rates'!L$115)\n+($J500*'fnd base rates'!L$119)\n+($K500*'fnd base rates'!L$120)\n+($M500*'fnd base rates'!L$122)\n+($N500*'fnd base rates'!L$123)\n+($O500*'fnd base rates'!L$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,12)))","v":6178.6436715918107},{"$f":"(($D500*'fnd base rates'!M$110)\n+($E500*'fnd base rates'!M$111)\n+($F500*'fnd base rates'!M$112)\n+($G500*'fnd base rates'!M$113)\n+($H500*'fnd base rates'!M$114)\n+($I500*'fnd base rates'!M$115)\n+($J500*'fnd base rates'!M$119)\n+($K500*'fnd base rates'!M$120)\n+($M500*'fnd base rates'!M$122)\n+($N500*'fnd base rates'!M$123)\n+($O500*'fnd base rates'!M$124)\n+($P500*VLOOKUP($S500+15,rate_basefnd,13)))","v":0},51347.253791591815,null,479278087,"479","278","087",1,5,51347.253791591815,10269,0,10269,null,null,null,null,null,10269,0,10269,-4,10273,14,10259]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D501","v":0},{"$f":"'fnd enro'!E501","v":0},{"$f":"'fnd enro'!F501","v":0},{"$f":"'fnd enro'!G501","v":0},{"$f":"'fnd enro'!H501","v":1},{"$f":"'fnd enro'!I501","v":0},{"$f":"'fnd enro'!J501","v":0},{"$f":"'fnd enro'!K501","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L501","v":0},{"$f":"'fnd enro'!M501+'fnd enro'!N501","v":0},{"$f":"'fnd enro'!O501","v":0},{"$f":"'fnd enro'!P501","v":0},{"$f":"'fnd enro'!Q501+'fnd enro'!R501","v":0},{"$f":"'fnd enro'!T501","v":1},1,{"$f":"VALUE('fnd enro'!S501)","v":1},null,{"$f":"(($D501*'fnd base rates'!C$110)\n+($E501*'fnd base rates'!C$111)\n+($F501*'fnd base rates'!C$112)\n+($G501*'fnd base rates'!C$113)\n+($H501*'fnd base rates'!C$114)\n+($I501*'fnd base rates'!C$115)\n+($J501*'fnd base rates'!C$119)\n+($K501*'fnd base rates'!C$120)\n+($M501*'fnd base rates'!C$122)\n+($N501*'fnd base rates'!C$123)\n+($O501*'fnd base rates'!C$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,3)))\n*$R501","v":494.44874200000004},{"$f":"(($D501*'fnd base rates'!D$110)\n+($E501*'fnd base rates'!D$111)\n+($F501*'fnd base rates'!D$112)\n+($G501*'fnd base rates'!D$113)\n+($H501*'fnd base rates'!D$114)\n+($I501*'fnd base rates'!D$115)\n+($J501*'fnd base rates'!D$119)\n+($K501*'fnd base rates'!D$120)\n+($M501*'fnd base rates'!D$122)\n+($N501*'fnd base rates'!D$123)\n+($O501*'fnd base rates'!D$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,4)))\n*$R501","v":707.86},{"$f":"(($D501*'fnd base rates'!E$110)\n+($E501*'fnd base rates'!E$111)\n+($F501*'fnd base rates'!E$112)\n+($G501*'fnd base rates'!E$113)\n+($H501*'fnd base rates'!E$114)\n+($I501*'fnd base rates'!E$115)\n+($J501*'fnd base rates'!E$119)\n+($K501*'fnd base rates'!E$120)\n+($M501*'fnd base rates'!E$122)\n+($N501*'fnd base rates'!E$123)\n+($O501*'fnd base rates'!E$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,5)))\n*$R501","v":3194.5359250000001},{"$f":"(($D501*'fnd base rates'!F$110)\n+($E501*'fnd base rates'!F$111)\n+($F501*'fnd base rates'!F$112)\n+($G501*'fnd base rates'!F$113)\n+($H501*'fnd base rates'!F$114)\n+($I501*'fnd base rates'!F$115)\n+($J501*'fnd base rates'!F$119)\n+($K501*'fnd base rates'!F$120)\n+($M501*'fnd base rates'!F$122)\n+($N501*'fnd base rates'!F$123)\n+($O501*'fnd base rates'!F$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,6)))\n*$R501","v":915.10291500000005},{"$f":"(($D501*'fnd base rates'!G$110)\n+($E501*'fnd base rates'!G$111)\n+($F501*'fnd base rates'!G$112)\n+($G501*'fnd base rates'!G$113)\n+($H501*'fnd base rates'!G$114)\n+($I501*'fnd base rates'!G$115)\n+($J501*'fnd base rates'!G$119)\n+($K501*'fnd base rates'!G$120)\n+($M501*'fnd base rates'!G$122)\n+($N501*'fnd base rates'!G$123)\n+($O501*'fnd base rates'!G$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,7)))\n*$R501","v":155.55860300000001},{"$f":"(($D501*'fnd base rates'!H$110)\n+($E501*'fnd base rates'!H$111)\n+($F501*'fnd base rates'!H$112)\n+($G501*'fnd base rates'!H$113)\n+($H501*'fnd base rates'!H$114)\n+($I501*'fnd base rates'!H$115)\n+($J501*'fnd base rates'!H$119)\n+($K501*'fnd base rates'!H$120)\n+($M501*'fnd base rates'!H$122)\n+($N501*'fnd base rates'!H$123)\n+($O501*'fnd base rates'!H$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D501*'fnd base rates'!I$110)\n+($E501*'fnd base rates'!I$111)\n+($F501*'fnd base rates'!I$112)\n+($G501*'fnd base rates'!I$113)\n+($H501*'fnd base rates'!I$114)\n+($I501*'fnd base rates'!I$115)\n+($J501*'fnd base rates'!I$119)\n+($K501*'fnd base rates'!I$120)\n+($M501*'fnd base rates'!I$122)\n+($N501*'fnd base rates'!I$123)\n+($O501*'fnd base rates'!I$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,9)))\n*$R501","v":314.38},{"$f":"(($D501*'fnd base rates'!J$110)\n+($E501*'fnd base rates'!J$111)\n+($F501*'fnd base rates'!J$112)\n+($G501*'fnd base rates'!J$113)\n+($H501*'fnd base rates'!J$114)\n+($I501*'fnd base rates'!J$115)\n+($J501*'fnd base rates'!J$119)\n+($K501*'fnd base rates'!J$120)\n+($M501*'fnd base rates'!J$122)\n+($N501*'fnd base rates'!J$123)\n+($O501*'fnd base rates'!J$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,10)))\n*$R501","v":230.21},{"$f":"(($D501*'fnd base rates'!K$110)\n+($E501*'fnd base rates'!K$111)\n+($F501*'fnd base rates'!K$112)\n+($G501*'fnd base rates'!K$113)\n+($H501*'fnd base rates'!K$114)\n+($I501*'fnd base rates'!K$115)\n+($J501*'fnd base rates'!K$119)\n+($K501*'fnd base rates'!K$120)\n+($M501*'fnd base rates'!K$122)\n+($N501*'fnd base rates'!K$123)\n+($O501*'fnd base rates'!K$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,11)))\n*$R501","v":1091.648261},{"$f":"(($D501*'fnd base rates'!L$110)\n+($E501*'fnd base rates'!L$111)\n+($F501*'fnd base rates'!L$112)\n+($G501*'fnd base rates'!L$113)\n+($H501*'fnd base rates'!L$114)\n+($I501*'fnd base rates'!L$115)\n+($J501*'fnd base rates'!L$119)\n+($K501*'fnd base rates'!L$120)\n+($M501*'fnd base rates'!L$122)\n+($N501*'fnd base rates'!L$123)\n+($O501*'fnd base rates'!L$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D501*'fnd base rates'!M$110)\n+($E501*'fnd base rates'!M$111)\n+($F501*'fnd base rates'!M$112)\n+($G501*'fnd base rates'!M$113)\n+($H501*'fnd base rates'!M$114)\n+($I501*'fnd base rates'!M$115)\n+($J501*'fnd base rates'!M$119)\n+($K501*'fnd base rates'!M$120)\n+($M501*'fnd base rates'!M$122)\n+($N501*'fnd base rates'!M$123)\n+($O501*'fnd base rates'!M$124)\n+($P501*VLOOKUP($S501+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,479278091,"479","278","091",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D502","v":0},{"$f":"'fnd enro'!E502","v":0},{"$f":"'fnd enro'!F502","v":0},{"$f":"'fnd enro'!G502","v":0},{"$f":"'fnd enro'!H502","v":3},{"$f":"'fnd enro'!I502","v":1},{"$f":"'fnd enro'!J502","v":0},{"$f":"'fnd enro'!K502","v":0.15160000000000001},{"$f":"'fnd enro'!L502","v":0},{"$f":"'fnd enro'!M502+'fnd enro'!N502","v":0},{"$f":"'fnd enro'!O502","v":0},{"$f":"'fnd enro'!P502","v":0},{"$f":"'fnd enro'!Q502+'fnd enro'!R502","v":1},{"$f":"'fnd enro'!T502","v":4},1,{"$f":"VALUE('fnd enro'!S502)","v":5},null,{"$f":"(($D502*'fnd base rates'!C$110)\n+($E502*'fnd base rates'!C$111)\n+($F502*'fnd base rates'!C$112)\n+($G502*'fnd base rates'!C$113)\n+($H502*'fnd base rates'!C$114)\n+($I502*'fnd base rates'!C$115)\n+($J502*'fnd base rates'!C$119)\n+($K502*'fnd base rates'!C$120)\n+($M502*'fnd base rates'!C$122)\n+($N502*'fnd base rates'!C$123)\n+($O502*'fnd base rates'!C$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,3)))\n*$R502","v":2031.0249680000002},{"$f":"(($D502*'fnd base rates'!D$110)\n+($E502*'fnd base rates'!D$111)\n+($F502*'fnd base rates'!D$112)\n+($G502*'fnd base rates'!D$113)\n+($H502*'fnd base rates'!D$114)\n+($I502*'fnd base rates'!D$115)\n+($J502*'fnd base rates'!D$119)\n+($K502*'fnd base rates'!D$120)\n+($M502*'fnd base rates'!D$122)\n+($N502*'fnd base rates'!D$123)\n+($O502*'fnd base rates'!D$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,4)))\n*$R502","v":3083.65},{"$f":"(($D502*'fnd base rates'!E$110)\n+($E502*'fnd base rates'!E$111)\n+($F502*'fnd base rates'!E$112)\n+($G502*'fnd base rates'!E$113)\n+($H502*'fnd base rates'!E$114)\n+($I502*'fnd base rates'!E$115)\n+($J502*'fnd base rates'!E$119)\n+($K502*'fnd base rates'!E$120)\n+($M502*'fnd base rates'!E$122)\n+($N502*'fnd base rates'!E$123)\n+($O502*'fnd base rates'!E$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,5)))\n*$R502","v":16584.323700000001},{"$f":"(($D502*'fnd base rates'!F$110)\n+($E502*'fnd base rates'!F$111)\n+($F502*'fnd base rates'!F$112)\n+($G502*'fnd base rates'!F$113)\n+($H502*'fnd base rates'!F$114)\n+($I502*'fnd base rates'!F$115)\n+($J502*'fnd base rates'!F$119)\n+($K502*'fnd base rates'!F$120)\n+($M502*'fnd base rates'!F$122)\n+($N502*'fnd base rates'!F$123)\n+($O502*'fnd base rates'!F$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,6)))\n*$R502","v":3560.0416600000003},{"$f":"(($D502*'fnd base rates'!G$110)\n+($E502*'fnd base rates'!G$111)\n+($F502*'fnd base rates'!G$112)\n+($G502*'fnd base rates'!G$113)\n+($H502*'fnd base rates'!G$114)\n+($I502*'fnd base rates'!G$115)\n+($J502*'fnd base rates'!G$119)\n+($K502*'fnd base rates'!G$120)\n+($M502*'fnd base rates'!G$122)\n+($N502*'fnd base rates'!G$123)\n+($O502*'fnd base rates'!G$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,7)))\n*$R502","v":737.45441200000005},{"$f":"(($D502*'fnd base rates'!H$110)\n+($E502*'fnd base rates'!H$111)\n+($F502*'fnd base rates'!H$112)\n+($G502*'fnd base rates'!H$113)\n+($H502*'fnd base rates'!H$114)\n+($I502*'fnd base rates'!H$115)\n+($J502*'fnd base rates'!H$119)\n+($K502*'fnd base rates'!H$120)\n+($M502*'fnd base rates'!H$122)\n+($N502*'fnd base rates'!H$123)\n+($O502*'fnd base rates'!H$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,8)))","v":2236.2743119999996},{"$f":"(($D502*'fnd base rates'!I$110)\n+($E502*'fnd base rates'!I$111)\n+($F502*'fnd base rates'!I$112)\n+($G502*'fnd base rates'!I$113)\n+($H502*'fnd base rates'!I$114)\n+($I502*'fnd base rates'!I$115)\n+($J502*'fnd base rates'!I$119)\n+($K502*'fnd base rates'!I$120)\n+($M502*'fnd base rates'!I$122)\n+($N502*'fnd base rates'!I$123)\n+($O502*'fnd base rates'!I$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,9)))\n*$R502","v":1436.93},{"$f":"(($D502*'fnd base rates'!J$110)\n+($E502*'fnd base rates'!J$111)\n+($F502*'fnd base rates'!J$112)\n+($G502*'fnd base rates'!J$113)\n+($H502*'fnd base rates'!J$114)\n+($I502*'fnd base rates'!J$115)\n+($J502*'fnd base rates'!J$119)\n+($K502*'fnd base rates'!J$120)\n+($M502*'fnd base rates'!J$122)\n+($N502*'fnd base rates'!J$123)\n+($O502*'fnd base rates'!J$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,10)))\n*$R502","v":1739.54},{"$f":"(($D502*'fnd base rates'!K$110)\n+($E502*'fnd base rates'!K$111)\n+($F502*'fnd base rates'!K$112)\n+($G502*'fnd base rates'!K$113)\n+($H502*'fnd base rates'!K$114)\n+($I502*'fnd base rates'!K$115)\n+($J502*'fnd base rates'!K$119)\n+($K502*'fnd base rates'!K$120)\n+($M502*'fnd base rates'!K$122)\n+($N502*'fnd base rates'!K$123)\n+($O502*'fnd base rates'!K$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,11)))\n*$R502","v":4336.8930439999995},{"$f":"(($D502*'fnd base rates'!L$110)\n+($E502*'fnd base rates'!L$111)\n+($F502*'fnd base rates'!L$112)\n+($G502*'fnd base rates'!L$113)\n+($H502*'fnd base rates'!L$114)\n+($I502*'fnd base rates'!L$115)\n+($J502*'fnd base rates'!L$119)\n+($K502*'fnd base rates'!L$120)\n+($M502*'fnd base rates'!L$122)\n+($N502*'fnd base rates'!L$123)\n+($O502*'fnd base rates'!L$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,12)))","v":5087.0939769629276},{"$f":"(($D502*'fnd base rates'!M$110)\n+($E502*'fnd base rates'!M$111)\n+($F502*'fnd base rates'!M$112)\n+($G502*'fnd base rates'!M$113)\n+($H502*'fnd base rates'!M$114)\n+($I502*'fnd base rates'!M$115)\n+($J502*'fnd base rates'!M$119)\n+($K502*'fnd base rates'!M$120)\n+($M502*'fnd base rates'!M$122)\n+($N502*'fnd base rates'!M$123)\n+($O502*'fnd base rates'!M$124)\n+($P502*VLOOKUP($S502+15,rate_basefnd,13)))","v":0},40833.22607296292,null,479278111,"479","278","111",1,4,40833.22607296292,10208,0,10208,null,null,null,null,null,10208,0,10208,-4,10212,15,10197]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D503","v":0},{"$f":"'fnd enro'!E503","v":0},{"$f":"'fnd enro'!F503","v":0},{"$f":"'fnd enro'!G503","v":0},{"$f":"'fnd enro'!H503","v":4},{"$f":"'fnd enro'!I503","v":6},{"$f":"'fnd enro'!J503","v":0},{"$f":"'fnd enro'!K503","v":0.379},{"$f":"'fnd enro'!L503","v":0},{"$f":"'fnd enro'!M503+'fnd enro'!N503","v":0},{"$f":"'fnd enro'!O503","v":0},{"$f":"'fnd enro'!P503","v":0},{"$f":"'fnd enro'!Q503+'fnd enro'!R503","v":3},{"$f":"'fnd enro'!T503","v":10},1,{"$f":"VALUE('fnd enro'!S503)","v":6},null,{"$f":"(($D503*'fnd base rates'!C$110)\n+($E503*'fnd base rates'!C$111)\n+($F503*'fnd base rates'!C$112)\n+($G503*'fnd base rates'!C$113)\n+($H503*'fnd base rates'!C$114)\n+($I503*'fnd base rates'!C$115)\n+($J503*'fnd base rates'!C$119)\n+($K503*'fnd base rates'!C$120)\n+($M503*'fnd base rates'!C$122)\n+($N503*'fnd base rates'!C$123)\n+($O503*'fnd base rates'!C$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,3)))\n*$R503","v":5115.1574200000005},{"$f":"(($D503*'fnd base rates'!D$110)\n+($E503*'fnd base rates'!D$111)\n+($F503*'fnd base rates'!D$112)\n+($G503*'fnd base rates'!D$113)\n+($H503*'fnd base rates'!D$114)\n+($I503*'fnd base rates'!D$115)\n+($J503*'fnd base rates'!D$119)\n+($K503*'fnd base rates'!D$120)\n+($M503*'fnd base rates'!D$122)\n+($N503*'fnd base rates'!D$123)\n+($O503*'fnd base rates'!D$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,4)))\n*$R503","v":7887.16},{"$f":"(($D503*'fnd base rates'!E$110)\n+($E503*'fnd base rates'!E$111)\n+($F503*'fnd base rates'!E$112)\n+($G503*'fnd base rates'!E$113)\n+($H503*'fnd base rates'!E$114)\n+($I503*'fnd base rates'!E$115)\n+($J503*'fnd base rates'!E$119)\n+($K503*'fnd base rates'!E$120)\n+($M503*'fnd base rates'!E$122)\n+($N503*'fnd base rates'!E$123)\n+($O503*'fnd base rates'!E$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,5)))\n*$R503","v":47903.169250000006},{"$f":"(($D503*'fnd base rates'!F$110)\n+($E503*'fnd base rates'!F$111)\n+($F503*'fnd base rates'!F$112)\n+($G503*'fnd base rates'!F$113)\n+($H503*'fnd base rates'!F$114)\n+($I503*'fnd base rates'!F$115)\n+($J503*'fnd base rates'!F$119)\n+($K503*'fnd base rates'!F$120)\n+($M503*'fnd base rates'!F$122)\n+($N503*'fnd base rates'!F$123)\n+($O503*'fnd base rates'!F$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,6)))\n*$R503","v":8548.809150000001},{"$f":"(($D503*'fnd base rates'!G$110)\n+($E503*'fnd base rates'!G$111)\n+($F503*'fnd base rates'!G$112)\n+($G503*'fnd base rates'!G$113)\n+($H503*'fnd base rates'!G$114)\n+($I503*'fnd base rates'!G$115)\n+($J503*'fnd base rates'!G$119)\n+($K503*'fnd base rates'!G$120)\n+($M503*'fnd base rates'!G$122)\n+($N503*'fnd base rates'!G$123)\n+($O503*'fnd base rates'!G$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,7)))\n*$R503","v":1913.1560300000001},{"$f":"(($D503*'fnd base rates'!H$110)\n+($E503*'fnd base rates'!H$111)\n+($F503*'fnd base rates'!H$112)\n+($G503*'fnd base rates'!H$113)\n+($H503*'fnd base rates'!H$114)\n+($I503*'fnd base rates'!H$115)\n+($J503*'fnd base rates'!H$119)\n+($K503*'fnd base rates'!H$120)\n+($M503*'fnd base rates'!H$122)\n+($N503*'fnd base rates'!H$123)\n+($O503*'fnd base rates'!H$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,8)))","v":6590.1657799999994},{"$f":"(($D503*'fnd base rates'!I$110)\n+($E503*'fnd base rates'!I$111)\n+($F503*'fnd base rates'!I$112)\n+($G503*'fnd base rates'!I$113)\n+($H503*'fnd base rates'!I$114)\n+($I503*'fnd base rates'!I$115)\n+($J503*'fnd base rates'!I$119)\n+($K503*'fnd base rates'!I$120)\n+($M503*'fnd base rates'!I$122)\n+($N503*'fnd base rates'!I$123)\n+($O503*'fnd base rates'!I$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,9)))\n*$R503","v":3941.68},{"$f":"(($D503*'fnd base rates'!J$110)\n+($E503*'fnd base rates'!J$111)\n+($F503*'fnd base rates'!J$112)\n+($G503*'fnd base rates'!J$113)\n+($H503*'fnd base rates'!J$114)\n+($I503*'fnd base rates'!J$115)\n+($J503*'fnd base rates'!J$119)\n+($K503*'fnd base rates'!J$120)\n+($M503*'fnd base rates'!J$122)\n+($N503*'fnd base rates'!J$123)\n+($O503*'fnd base rates'!J$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,10)))\n*$R503","v":5766.8000000000011},{"$f":"(($D503*'fnd base rates'!K$110)\n+($E503*'fnd base rates'!K$111)\n+($F503*'fnd base rates'!K$112)\n+($G503*'fnd base rates'!K$113)\n+($H503*'fnd base rates'!K$114)\n+($I503*'fnd base rates'!K$115)\n+($J503*'fnd base rates'!K$119)\n+($K503*'fnd base rates'!K$120)\n+($M503*'fnd base rates'!K$122)\n+($N503*'fnd base rates'!K$123)\n+($O503*'fnd base rates'!K$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,11)))\n*$R503","v":10738.28261},{"$f":"(($D503*'fnd base rates'!L$110)\n+($E503*'fnd base rates'!L$111)\n+($F503*'fnd base rates'!L$112)\n+($G503*'fnd base rates'!L$113)\n+($H503*'fnd base rates'!L$114)\n+($I503*'fnd base rates'!L$115)\n+($J503*'fnd base rates'!L$119)\n+($K503*'fnd base rates'!L$120)\n+($M503*'fnd base rates'!L$122)\n+($N503*'fnd base rates'!L$123)\n+($O503*'fnd base rates'!L$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,12)))","v":12642.123877552025},{"$f":"(($D503*'fnd base rates'!M$110)\n+($E503*'fnd base rates'!M$111)\n+($F503*'fnd base rates'!M$112)\n+($G503*'fnd base rates'!M$113)\n+($H503*'fnd base rates'!M$114)\n+($I503*'fnd base rates'!M$115)\n+($J503*'fnd base rates'!M$119)\n+($K503*'fnd base rates'!M$120)\n+($M503*'fnd base rates'!M$122)\n+($N503*'fnd base rates'!M$123)\n+($O503*'fnd base rates'!M$124)\n+($P503*VLOOKUP($S503+15,rate_basefnd,13)))","v":0},111046.50411755202,null,479278114,"479","278","114",1,10,111046.50411755202,11105,0,11105,null,null,null,null,null,11105,0,11105,63,11042,14,11028]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D504","v":0},{"$f":"'fnd enro'!E504","v":0},{"$f":"'fnd enro'!F504","v":0},{"$f":"'fnd enro'!G504","v":0},{"$f":"'fnd enro'!H504","v":3},{"$f":"'fnd enro'!I504","v":8},{"$f":"'fnd enro'!J504","v":0},{"$f":"'fnd enro'!K504","v":0.41689999999999999},{"$f":"'fnd enro'!L504","v":0},{"$f":"'fnd enro'!M504+'fnd enro'!N504","v":0},{"$f":"'fnd enro'!O504","v":0},{"$f":"'fnd enro'!P504","v":0},{"$f":"'fnd enro'!Q504+'fnd enro'!R504","v":2},{"$f":"'fnd enro'!T504","v":11},1,{"$f":"VALUE('fnd enro'!S504)","v":4},null,{"$f":"(($D504*'fnd base rates'!C$110)\n+($E504*'fnd base rates'!C$111)\n+($F504*'fnd base rates'!C$112)\n+($G504*'fnd base rates'!C$113)\n+($H504*'fnd base rates'!C$114)\n+($I504*'fnd base rates'!C$115)\n+($J504*'fnd base rates'!C$119)\n+($K504*'fnd base rates'!C$120)\n+($M504*'fnd base rates'!C$122)\n+($N504*'fnd base rates'!C$123)\n+($O504*'fnd base rates'!C$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,3)))\n*$R504","v":5544.2761620000001},{"$f":"(($D504*'fnd base rates'!D$110)\n+($E504*'fnd base rates'!D$111)\n+($F504*'fnd base rates'!D$112)\n+($G504*'fnd base rates'!D$113)\n+($H504*'fnd base rates'!D$114)\n+($I504*'fnd base rates'!D$115)\n+($J504*'fnd base rates'!D$119)\n+($K504*'fnd base rates'!D$120)\n+($M504*'fnd base rates'!D$122)\n+($N504*'fnd base rates'!D$123)\n+($O504*'fnd base rates'!D$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,4)))\n*$R504","v":8285.5400000000009},{"$f":"(($D504*'fnd base rates'!E$110)\n+($E504*'fnd base rates'!E$111)\n+($F504*'fnd base rates'!E$112)\n+($G504*'fnd base rates'!E$113)\n+($H504*'fnd base rates'!E$114)\n+($I504*'fnd base rates'!E$115)\n+($J504*'fnd base rates'!E$119)\n+($K504*'fnd base rates'!E$120)\n+($M504*'fnd base rates'!E$122)\n+($N504*'fnd base rates'!E$123)\n+($O504*'fnd base rates'!E$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,5)))\n*$R504","v":50764.675174999997},{"$f":"(($D504*'fnd base rates'!F$110)\n+($E504*'fnd base rates'!F$111)\n+($F504*'fnd base rates'!F$112)\n+($G504*'fnd base rates'!F$113)\n+($H504*'fnd base rates'!F$114)\n+($I504*'fnd base rates'!F$115)\n+($J504*'fnd base rates'!F$119)\n+($K504*'fnd base rates'!F$120)\n+($M504*'fnd base rates'!F$122)\n+($N504*'fnd base rates'!F$123)\n+($O504*'fnd base rates'!F$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,6)))\n*$R504","v":9263.1720650000007},{"$f":"(($D504*'fnd base rates'!G$110)\n+($E504*'fnd base rates'!G$111)\n+($F504*'fnd base rates'!G$112)\n+($G504*'fnd base rates'!G$113)\n+($H504*'fnd base rates'!G$114)\n+($I504*'fnd base rates'!G$115)\n+($J504*'fnd base rates'!G$119)\n+($K504*'fnd base rates'!G$120)\n+($M504*'fnd base rates'!G$122)\n+($N504*'fnd base rates'!G$123)\n+($O504*'fnd base rates'!G$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,7)))\n*$R504","v":1913.6646329999999},{"$f":"(($D504*'fnd base rates'!H$110)\n+($E504*'fnd base rates'!H$111)\n+($F504*'fnd base rates'!H$112)\n+($G504*'fnd base rates'!H$113)\n+($H504*'fnd base rates'!H$114)\n+($I504*'fnd base rates'!H$115)\n+($J504*'fnd base rates'!H$119)\n+($K504*'fnd base rates'!H$120)\n+($M504*'fnd base rates'!H$122)\n+($N504*'fnd base rates'!H$123)\n+($O504*'fnd base rates'!H$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,8)))","v":7615.4593580000001},{"$f":"(($D504*'fnd base rates'!I$110)\n+($E504*'fnd base rates'!I$111)\n+($F504*'fnd base rates'!I$112)\n+($G504*'fnd base rates'!I$113)\n+($H504*'fnd base rates'!I$114)\n+($I504*'fnd base rates'!I$115)\n+($J504*'fnd base rates'!I$119)\n+($K504*'fnd base rates'!I$120)\n+($M504*'fnd base rates'!I$122)\n+($N504*'fnd base rates'!I$123)\n+($O504*'fnd base rates'!I$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,9)))\n*$R504","v":4293.1399999999994},{"$f":"(($D504*'fnd base rates'!J$110)\n+($E504*'fnd base rates'!J$111)\n+($F504*'fnd base rates'!J$112)\n+($G504*'fnd base rates'!J$113)\n+($H504*'fnd base rates'!J$114)\n+($I504*'fnd base rates'!J$115)\n+($J504*'fnd base rates'!J$119)\n+($K504*'fnd base rates'!J$120)\n+($M504*'fnd base rates'!J$122)\n+($N504*'fnd base rates'!J$123)\n+($O504*'fnd base rates'!J$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,10)))\n*$R504","v":5962.5700000000006},{"$f":"(($D504*'fnd base rates'!K$110)\n+($E504*'fnd base rates'!K$111)\n+($F504*'fnd base rates'!K$112)\n+($G504*'fnd base rates'!K$113)\n+($H504*'fnd base rates'!K$114)\n+($I504*'fnd base rates'!K$115)\n+($J504*'fnd base rates'!K$119)\n+($K504*'fnd base rates'!K$120)\n+($M504*'fnd base rates'!K$122)\n+($N504*'fnd base rates'!K$123)\n+($O504*'fnd base rates'!K$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,11)))\n*$R504","v":11770.530870999999},{"$f":"(($D504*'fnd base rates'!L$110)\n+($E504*'fnd base rates'!L$111)\n+($F504*'fnd base rates'!L$112)\n+($G504*'fnd base rates'!L$113)\n+($H504*'fnd base rates'!L$114)\n+($I504*'fnd base rates'!L$115)\n+($J504*'fnd base rates'!L$119)\n+($K504*'fnd base rates'!L$120)\n+($M504*'fnd base rates'!L$122)\n+($N504*'fnd base rates'!L$123)\n+($O504*'fnd base rates'!L$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,12)))","v":13147.251839365108},{"$f":"(($D504*'fnd base rates'!M$110)\n+($E504*'fnd base rates'!M$111)\n+($F504*'fnd base rates'!M$112)\n+($G504*'fnd base rates'!M$113)\n+($H504*'fnd base rates'!M$114)\n+($I504*'fnd base rates'!M$115)\n+($J504*'fnd base rates'!M$119)\n+($K504*'fnd base rates'!M$120)\n+($M504*'fnd base rates'!M$122)\n+($N504*'fnd base rates'!M$123)\n+($O504*'fnd base rates'!M$124)\n+($P504*VLOOKUP($S504+15,rate_basefnd,13)))","v":0},118560.28010336512,null,479278117,"479","278","117",1,11,118560.28010336512,10778,0,10778,null,null,null,null,null,10778,0,10778,-3,10781,14,10767]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D505","v":0},{"$f":"'fnd enro'!E505","v":0},{"$f":"'fnd enro'!F505","v":0},{"$f":"'fnd enro'!G505","v":0},{"$f":"'fnd enro'!H505","v":3},{"$f":"'fnd enro'!I505","v":1},{"$f":"'fnd enro'!J505","v":0},{"$f":"'fnd enro'!K505","v":0.15160000000000001},{"$f":"'fnd enro'!L505","v":0},{"$f":"'fnd enro'!M505+'fnd enro'!N505","v":0},{"$f":"'fnd enro'!O505","v":0},{"$f":"'fnd enro'!P505","v":0},{"$f":"'fnd enro'!Q505+'fnd enro'!R505","v":0},{"$f":"'fnd enro'!T505","v":4},1,{"$f":"VALUE('fnd enro'!S505)","v":1},null,{"$f":"(($D505*'fnd base rates'!C$110)\n+($E505*'fnd base rates'!C$111)\n+($F505*'fnd base rates'!C$112)\n+($G505*'fnd base rates'!C$113)\n+($H505*'fnd base rates'!C$114)\n+($I505*'fnd base rates'!C$115)\n+($J505*'fnd base rates'!C$119)\n+($K505*'fnd base rates'!C$120)\n+($M505*'fnd base rates'!C$122)\n+($N505*'fnd base rates'!C$123)\n+($O505*'fnd base rates'!C$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,3)))\n*$R505","v":1977.7949680000002},{"$f":"(($D505*'fnd base rates'!D$110)\n+($E505*'fnd base rates'!D$111)\n+($F505*'fnd base rates'!D$112)\n+($G505*'fnd base rates'!D$113)\n+($H505*'fnd base rates'!D$114)\n+($I505*'fnd base rates'!D$115)\n+($J505*'fnd base rates'!D$119)\n+($K505*'fnd base rates'!D$120)\n+($M505*'fnd base rates'!D$122)\n+($N505*'fnd base rates'!D$123)\n+($O505*'fnd base rates'!D$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,4)))\n*$R505","v":2831.44},{"$f":"(($D505*'fnd base rates'!E$110)\n+($E505*'fnd base rates'!E$111)\n+($F505*'fnd base rates'!E$112)\n+($G505*'fnd base rates'!E$113)\n+($H505*'fnd base rates'!E$114)\n+($I505*'fnd base rates'!E$115)\n+($J505*'fnd base rates'!E$119)\n+($K505*'fnd base rates'!E$120)\n+($M505*'fnd base rates'!E$122)\n+($N505*'fnd base rates'!E$123)\n+($O505*'fnd base rates'!E$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,5)))\n*$R505","v":14122.233700000001},{"$f":"(($D505*'fnd base rates'!F$110)\n+($E505*'fnd base rates'!F$111)\n+($F505*'fnd base rates'!F$112)\n+($G505*'fnd base rates'!F$113)\n+($H505*'fnd base rates'!F$114)\n+($I505*'fnd base rates'!F$115)\n+($J505*'fnd base rates'!F$119)\n+($K505*'fnd base rates'!F$120)\n+($M505*'fnd base rates'!F$122)\n+($N505*'fnd base rates'!F$123)\n+($O505*'fnd base rates'!F$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,6)))\n*$R505","v":3560.0416600000003},{"$f":"(($D505*'fnd base rates'!G$110)\n+($E505*'fnd base rates'!G$111)\n+($F505*'fnd base rates'!G$112)\n+($G505*'fnd base rates'!G$113)\n+($H505*'fnd base rates'!G$114)\n+($I505*'fnd base rates'!G$115)\n+($J505*'fnd base rates'!G$119)\n+($K505*'fnd base rates'!G$120)\n+($M505*'fnd base rates'!G$122)\n+($N505*'fnd base rates'!G$123)\n+($O505*'fnd base rates'!G$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,7)))\n*$R505","v":618.004412},{"$f":"(($D505*'fnd base rates'!H$110)\n+($E505*'fnd base rates'!H$111)\n+($F505*'fnd base rates'!H$112)\n+($G505*'fnd base rates'!H$113)\n+($H505*'fnd base rates'!H$114)\n+($I505*'fnd base rates'!H$115)\n+($J505*'fnd base rates'!H$119)\n+($K505*'fnd base rates'!H$120)\n+($M505*'fnd base rates'!H$122)\n+($N505*'fnd base rates'!H$123)\n+($O505*'fnd base rates'!H$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,8)))","v":2217.9643119999996},{"$f":"(($D505*'fnd base rates'!I$110)\n+($E505*'fnd base rates'!I$111)\n+($F505*'fnd base rates'!I$112)\n+($G505*'fnd base rates'!I$113)\n+($H505*'fnd base rates'!I$114)\n+($I505*'fnd base rates'!I$115)\n+($J505*'fnd base rates'!I$119)\n+($K505*'fnd base rates'!I$120)\n+($M505*'fnd base rates'!I$122)\n+($N505*'fnd base rates'!I$123)\n+($O505*'fnd base rates'!I$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,9)))\n*$R505","v":1337.23},{"$f":"(($D505*'fnd base rates'!J$110)\n+($E505*'fnd base rates'!J$111)\n+($F505*'fnd base rates'!J$112)\n+($G505*'fnd base rates'!J$113)\n+($H505*'fnd base rates'!J$114)\n+($I505*'fnd base rates'!J$115)\n+($J505*'fnd base rates'!J$119)\n+($K505*'fnd base rates'!J$120)\n+($M505*'fnd base rates'!J$122)\n+($N505*'fnd base rates'!J$123)\n+($O505*'fnd base rates'!J$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,10)))\n*$R505","v":1221.48},{"$f":"(($D505*'fnd base rates'!K$110)\n+($E505*'fnd base rates'!K$111)\n+($F505*'fnd base rates'!K$112)\n+($G505*'fnd base rates'!K$113)\n+($H505*'fnd base rates'!K$114)\n+($I505*'fnd base rates'!K$115)\n+($J505*'fnd base rates'!K$119)\n+($K505*'fnd base rates'!K$120)\n+($M505*'fnd base rates'!K$122)\n+($N505*'fnd base rates'!K$123)\n+($O505*'fnd base rates'!K$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,11)))\n*$R505","v":4336.8930439999995},{"$f":"(($D505*'fnd base rates'!L$110)\n+($E505*'fnd base rates'!L$111)\n+($F505*'fnd base rates'!L$112)\n+($G505*'fnd base rates'!L$113)\n+($H505*'fnd base rates'!L$114)\n+($I505*'fnd base rates'!L$115)\n+($J505*'fnd base rates'!L$119)\n+($K505*'fnd base rates'!L$120)\n+($M505*'fnd base rates'!L$122)\n+($N505*'fnd base rates'!L$123)\n+($O505*'fnd base rates'!L$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,12)))","v":4688.8339769629274},{"$f":"(($D505*'fnd base rates'!M$110)\n+($E505*'fnd base rates'!M$111)\n+($F505*'fnd base rates'!M$112)\n+($G505*'fnd base rates'!M$113)\n+($H505*'fnd base rates'!M$114)\n+($I505*'fnd base rates'!M$115)\n+($J505*'fnd base rates'!M$119)\n+($K505*'fnd base rates'!M$120)\n+($M505*'fnd base rates'!M$122)\n+($N505*'fnd base rates'!M$123)\n+($O505*'fnd base rates'!M$124)\n+($P505*VLOOKUP($S505+15,rate_basefnd,13)))","v":0},36911.916072962922,null,479278127,"479","278","127",1,4,36911.916072962922,9228,0,9228,null,null,null,null,null,9228,0,9228,-4,9232,15,9217]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D506","v":0},{"$f":"'fnd enro'!E506","v":0},{"$f":"'fnd enro'!F506","v":0},{"$f":"'fnd enro'!G506","v":0},{"$f":"'fnd enro'!H506","v":9},{"$f":"'fnd enro'!I506","v":13},{"$f":"'fnd enro'!J506","v":0},{"$f":"'fnd enro'!K506","v":0.83379999999999999},{"$f":"'fnd enro'!L506","v":0},{"$f":"'fnd enro'!M506+'fnd enro'!N506","v":0},{"$f":"'fnd enro'!O506","v":0},{"$f":"'fnd enro'!P506","v":0},{"$f":"'fnd enro'!Q506+'fnd enro'!R506","v":12},{"$f":"'fnd enro'!T506","v":22},1,{"$f":"VALUE('fnd enro'!S506)","v":10},null,{"$f":"(($D506*'fnd base rates'!C$110)\n+($E506*'fnd base rates'!C$111)\n+($F506*'fnd base rates'!C$112)\n+($G506*'fnd base rates'!C$113)\n+($H506*'fnd base rates'!C$114)\n+($I506*'fnd base rates'!C$115)\n+($J506*'fnd base rates'!C$119)\n+($K506*'fnd base rates'!C$120)\n+($M506*'fnd base rates'!C$122)\n+($N506*'fnd base rates'!C$123)\n+($O506*'fnd base rates'!C$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,3)))\n*$R506","v":11625.472324},{"$f":"(($D506*'fnd base rates'!D$110)\n+($E506*'fnd base rates'!D$111)\n+($F506*'fnd base rates'!D$112)\n+($G506*'fnd base rates'!D$113)\n+($H506*'fnd base rates'!D$114)\n+($I506*'fnd base rates'!D$115)\n+($J506*'fnd base rates'!D$119)\n+($K506*'fnd base rates'!D$120)\n+($M506*'fnd base rates'!D$122)\n+($N506*'fnd base rates'!D$123)\n+($O506*'fnd base rates'!D$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,4)))\n*$R506","v":19115.2},{"$f":"(($D506*'fnd base rates'!E$110)\n+($E506*'fnd base rates'!E$111)\n+($F506*'fnd base rates'!E$112)\n+($G506*'fnd base rates'!E$113)\n+($H506*'fnd base rates'!E$114)\n+($I506*'fnd base rates'!E$115)\n+($J506*'fnd base rates'!E$119)\n+($K506*'fnd base rates'!E$120)\n+($M506*'fnd base rates'!E$122)\n+($N506*'fnd base rates'!E$123)\n+($O506*'fnd base rates'!E$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,5)))\n*$R506","v":122332.40035},{"$f":"(($D506*'fnd base rates'!F$110)\n+($E506*'fnd base rates'!F$111)\n+($F506*'fnd base rates'!F$112)\n+($G506*'fnd base rates'!F$113)\n+($H506*'fnd base rates'!F$114)\n+($I506*'fnd base rates'!F$115)\n+($J506*'fnd base rates'!F$119)\n+($K506*'fnd base rates'!F$120)\n+($M506*'fnd base rates'!F$122)\n+($N506*'fnd base rates'!F$123)\n+($O506*'fnd base rates'!F$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,6)))\n*$R506","v":18827.454129999998},{"$f":"(($D506*'fnd base rates'!G$110)\n+($E506*'fnd base rates'!G$111)\n+($F506*'fnd base rates'!G$112)\n+($G506*'fnd base rates'!G$113)\n+($H506*'fnd base rates'!G$114)\n+($I506*'fnd base rates'!G$115)\n+($J506*'fnd base rates'!G$119)\n+($K506*'fnd base rates'!G$120)\n+($M506*'fnd base rates'!G$122)\n+($N506*'fnd base rates'!G$123)\n+($O506*'fnd base rates'!G$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,7)))\n*$R506","v":5044.8992660000004},{"$f":"(($D506*'fnd base rates'!H$110)\n+($E506*'fnd base rates'!H$111)\n+($F506*'fnd base rates'!H$112)\n+($G506*'fnd base rates'!H$113)\n+($H506*'fnd base rates'!H$114)\n+($I506*'fnd base rates'!H$115)\n+($J506*'fnd base rates'!H$119)\n+($K506*'fnd base rates'!H$120)\n+($M506*'fnd base rates'!H$122)\n+($N506*'fnd base rates'!H$123)\n+($O506*'fnd base rates'!H$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,8)))","v":14569.988715999998},{"$f":"(($D506*'fnd base rates'!I$110)\n+($E506*'fnd base rates'!I$111)\n+($F506*'fnd base rates'!I$112)\n+($G506*'fnd base rates'!I$113)\n+($H506*'fnd base rates'!I$114)\n+($I506*'fnd base rates'!I$115)\n+($J506*'fnd base rates'!I$119)\n+($K506*'fnd base rates'!I$120)\n+($M506*'fnd base rates'!I$122)\n+($N506*'fnd base rates'!I$123)\n+($O506*'fnd base rates'!I$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,9)))\n*$R506","v":9352.8700000000008},{"$f":"(($D506*'fnd base rates'!J$110)\n+($E506*'fnd base rates'!J$111)\n+($F506*'fnd base rates'!J$112)\n+($G506*'fnd base rates'!J$113)\n+($H506*'fnd base rates'!J$114)\n+($I506*'fnd base rates'!J$115)\n+($J506*'fnd base rates'!J$119)\n+($K506*'fnd base rates'!J$120)\n+($M506*'fnd base rates'!J$122)\n+($N506*'fnd base rates'!J$123)\n+($O506*'fnd base rates'!J$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,10)))\n*$R506","v":16248.900000000001},{"$f":"(($D506*'fnd base rates'!K$110)\n+($E506*'fnd base rates'!K$111)\n+($F506*'fnd base rates'!K$112)\n+($G506*'fnd base rates'!K$113)\n+($H506*'fnd base rates'!K$114)\n+($I506*'fnd base rates'!K$115)\n+($J506*'fnd base rates'!K$119)\n+($K506*'fnd base rates'!K$120)\n+($M506*'fnd base rates'!K$122)\n+($N506*'fnd base rates'!K$123)\n+($O506*'fnd base rates'!K$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,11)))\n*$R506","v":23630.161742000004},{"$f":"(($D506*'fnd base rates'!L$110)\n+($E506*'fnd base rates'!L$111)\n+($F506*'fnd base rates'!L$112)\n+($G506*'fnd base rates'!L$113)\n+($H506*'fnd base rates'!L$114)\n+($I506*'fnd base rates'!L$115)\n+($J506*'fnd base rates'!L$119)\n+($K506*'fnd base rates'!L$120)\n+($M506*'fnd base rates'!L$122)\n+($N506*'fnd base rates'!L$123)\n+($O506*'fnd base rates'!L$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,12)))","v":30617.658877177608},{"$f":"(($D506*'fnd base rates'!M$110)\n+($E506*'fnd base rates'!M$111)\n+($F506*'fnd base rates'!M$112)\n+($G506*'fnd base rates'!M$113)\n+($H506*'fnd base rates'!M$114)\n+($I506*'fnd base rates'!M$115)\n+($J506*'fnd base rates'!M$119)\n+($K506*'fnd base rates'!M$120)\n+($M506*'fnd base rates'!M$122)\n+($N506*'fnd base rates'!M$123)\n+($O506*'fnd base rates'!M$124)\n+($P506*VLOOKUP($S506+15,rate_basefnd,13)))","v":0},271365.0054051776,null,479278137,"479","278","137",1,22,271365.0054051776,12335,0,12335,null,null,null,null,null,12335,0,12335,206,12129,5,12124]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D507","v":0},{"$f":"'fnd enro'!E507","v":0},{"$f":"'fnd enro'!F507","v":0},{"$f":"'fnd enro'!G507","v":0},{"$f":"'fnd enro'!H507","v":1},{"$f":"'fnd enro'!I507","v":2},{"$f":"'fnd enro'!J507","v":0},{"$f":"'fnd enro'!K507","v":0.1137},{"$f":"'fnd enro'!L507","v":0},{"$f":"'fnd enro'!M507+'fnd enro'!N507","v":0},{"$f":"'fnd enro'!O507","v":0},{"$f":"'fnd enro'!P507","v":0},{"$f":"'fnd enro'!Q507+'fnd enro'!R507","v":0},{"$f":"'fnd enro'!T507","v":3},1,{"$f":"VALUE('fnd enro'!S507)","v":1},null,{"$f":"(($D507*'fnd base rates'!C$110)\n+($E507*'fnd base rates'!C$111)\n+($F507*'fnd base rates'!C$112)\n+($G507*'fnd base rates'!C$113)\n+($H507*'fnd base rates'!C$114)\n+($I507*'fnd base rates'!C$115)\n+($J507*'fnd base rates'!C$119)\n+($K507*'fnd base rates'!C$120)\n+($M507*'fnd base rates'!C$122)\n+($N507*'fnd base rates'!C$123)\n+($O507*'fnd base rates'!C$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,3)))\n*$R507","v":1483.3462259999999},{"$f":"(($D507*'fnd base rates'!D$110)\n+($E507*'fnd base rates'!D$111)\n+($F507*'fnd base rates'!D$112)\n+($G507*'fnd base rates'!D$113)\n+($H507*'fnd base rates'!D$114)\n+($I507*'fnd base rates'!D$115)\n+($J507*'fnd base rates'!D$119)\n+($K507*'fnd base rates'!D$120)\n+($M507*'fnd base rates'!D$122)\n+($N507*'fnd base rates'!D$123)\n+($O507*'fnd base rates'!D$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,4)))\n*$R507","v":2123.58},{"$f":"(($D507*'fnd base rates'!E$110)\n+($E507*'fnd base rates'!E$111)\n+($F507*'fnd base rates'!E$112)\n+($G507*'fnd base rates'!E$113)\n+($H507*'fnd base rates'!E$114)\n+($I507*'fnd base rates'!E$115)\n+($J507*'fnd base rates'!E$119)\n+($K507*'fnd base rates'!E$120)\n+($M507*'fnd base rates'!E$122)\n+($N507*'fnd base rates'!E$123)\n+($O507*'fnd base rates'!E$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,5)))\n*$R507","v":12271.787775000001},{"$f":"(($D507*'fnd base rates'!F$110)\n+($E507*'fnd base rates'!F$111)\n+($F507*'fnd base rates'!F$112)\n+($G507*'fnd base rates'!F$113)\n+($H507*'fnd base rates'!F$114)\n+($I507*'fnd base rates'!F$115)\n+($J507*'fnd base rates'!F$119)\n+($K507*'fnd base rates'!F$120)\n+($M507*'fnd base rates'!F$122)\n+($N507*'fnd base rates'!F$123)\n+($O507*'fnd base rates'!F$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,6)))\n*$R507","v":2544.568745},{"$f":"(($D507*'fnd base rates'!G$110)\n+($E507*'fnd base rates'!G$111)\n+($F507*'fnd base rates'!G$112)\n+($G507*'fnd base rates'!G$113)\n+($H507*'fnd base rates'!G$114)\n+($I507*'fnd base rates'!G$115)\n+($J507*'fnd base rates'!G$119)\n+($K507*'fnd base rates'!G$120)\n+($M507*'fnd base rates'!G$122)\n+($N507*'fnd base rates'!G$123)\n+($O507*'fnd base rates'!G$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,7)))\n*$R507","v":458.21580899999998},{"$f":"(($D507*'fnd base rates'!H$110)\n+($E507*'fnd base rates'!H$111)\n+($F507*'fnd base rates'!H$112)\n+($G507*'fnd base rates'!H$113)\n+($H507*'fnd base rates'!H$114)\n+($I507*'fnd base rates'!H$115)\n+($J507*'fnd base rates'!H$119)\n+($K507*'fnd base rates'!H$120)\n+($M507*'fnd base rates'!H$122)\n+($N507*'fnd base rates'!H$123)\n+($O507*'fnd base rates'!H$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,8)))","v":2015.8107339999999},{"$f":"(($D507*'fnd base rates'!I$110)\n+($E507*'fnd base rates'!I$111)\n+($F507*'fnd base rates'!I$112)\n+($G507*'fnd base rates'!I$113)\n+($H507*'fnd base rates'!I$114)\n+($I507*'fnd base rates'!I$115)\n+($J507*'fnd base rates'!I$119)\n+($K507*'fnd base rates'!I$120)\n+($M507*'fnd base rates'!I$122)\n+($N507*'fnd base rates'!I$123)\n+($O507*'fnd base rates'!I$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,9)))\n*$R507","v":1102.56},{"$f":"(($D507*'fnd base rates'!J$110)\n+($E507*'fnd base rates'!J$111)\n+($F507*'fnd base rates'!J$112)\n+($G507*'fnd base rates'!J$113)\n+($H507*'fnd base rates'!J$114)\n+($I507*'fnd base rates'!J$115)\n+($J507*'fnd base rates'!J$119)\n+($K507*'fnd base rates'!J$120)\n+($M507*'fnd base rates'!J$122)\n+($N507*'fnd base rates'!J$123)\n+($O507*'fnd base rates'!J$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,10)))\n*$R507","v":1291.9100000000001},{"$f":"(($D507*'fnd base rates'!K$110)\n+($E507*'fnd base rates'!K$111)\n+($F507*'fnd base rates'!K$112)\n+($G507*'fnd base rates'!K$113)\n+($H507*'fnd base rates'!K$114)\n+($I507*'fnd base rates'!K$115)\n+($J507*'fnd base rates'!K$119)\n+($K507*'fnd base rates'!K$120)\n+($M507*'fnd base rates'!K$122)\n+($N507*'fnd base rates'!K$123)\n+($O507*'fnd base rates'!K$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,11)))\n*$R507","v":3215.5447829999998},{"$f":"(($D507*'fnd base rates'!L$110)\n+($E507*'fnd base rates'!L$111)\n+($F507*'fnd base rates'!L$112)\n+($G507*'fnd base rates'!L$113)\n+($H507*'fnd base rates'!L$114)\n+($I507*'fnd base rates'!L$115)\n+($J507*'fnd base rates'!L$119)\n+($K507*'fnd base rates'!L$120)\n+($M507*'fnd base rates'!L$122)\n+($N507*'fnd base rates'!L$123)\n+($O507*'fnd base rates'!L$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,12)))","v":3389.2108167024476},{"$f":"(($D507*'fnd base rates'!M$110)\n+($E507*'fnd base rates'!M$111)\n+($F507*'fnd base rates'!M$112)\n+($G507*'fnd base rates'!M$113)\n+($H507*'fnd base rates'!M$114)\n+($I507*'fnd base rates'!M$115)\n+($J507*'fnd base rates'!M$119)\n+($K507*'fnd base rates'!M$120)\n+($M507*'fnd base rates'!M$122)\n+($N507*'fnd base rates'!M$123)\n+($O507*'fnd base rates'!M$124)\n+($P507*VLOOKUP($S507+15,rate_basefnd,13)))","v":0},29896.534888702452,null,479278159,"479","278","159",1,3,29896.534888702452,9966,0,9966,null,null,null,null,null,9966,0,9966,-2,9968,13,9955]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D508","v":0},{"$f":"'fnd enro'!E508","v":0},{"$f":"'fnd enro'!F508","v":0},{"$f":"'fnd enro'!G508","v":0},{"$f":"'fnd enro'!H508","v":1},{"$f":"'fnd enro'!I508","v":4},{"$f":"'fnd enro'!J508","v":0},{"$f":"'fnd enro'!K508","v":0.1895},{"$f":"'fnd enro'!L508","v":0},{"$f":"'fnd enro'!M508+'fnd enro'!N508","v":0},{"$f":"'fnd enro'!O508","v":0},{"$f":"'fnd enro'!P508","v":0},{"$f":"'fnd enro'!Q508+'fnd enro'!R508","v":0},{"$f":"'fnd enro'!T508","v":5},1,{"$f":"VALUE('fnd enro'!S508)","v":1},null,{"$f":"(($D508*'fnd base rates'!C$110)\n+($E508*'fnd base rates'!C$111)\n+($F508*'fnd base rates'!C$112)\n+($G508*'fnd base rates'!C$113)\n+($H508*'fnd base rates'!C$114)\n+($I508*'fnd base rates'!C$115)\n+($J508*'fnd base rates'!C$119)\n+($K508*'fnd base rates'!C$120)\n+($M508*'fnd base rates'!C$122)\n+($N508*'fnd base rates'!C$123)\n+($O508*'fnd base rates'!C$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,3)))\n*$R508","v":2472.2437100000002},{"$f":"(($D508*'fnd base rates'!D$110)\n+($E508*'fnd base rates'!D$111)\n+($F508*'fnd base rates'!D$112)\n+($G508*'fnd base rates'!D$113)\n+($H508*'fnd base rates'!D$114)\n+($I508*'fnd base rates'!D$115)\n+($J508*'fnd base rates'!D$119)\n+($K508*'fnd base rates'!D$120)\n+($M508*'fnd base rates'!D$122)\n+($N508*'fnd base rates'!D$123)\n+($O508*'fnd base rates'!D$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,4)))\n*$R508","v":3539.3},{"$f":"(($D508*'fnd base rates'!E$110)\n+($E508*'fnd base rates'!E$111)\n+($F508*'fnd base rates'!E$112)\n+($G508*'fnd base rates'!E$113)\n+($H508*'fnd base rates'!E$114)\n+($I508*'fnd base rates'!E$115)\n+($J508*'fnd base rates'!E$119)\n+($K508*'fnd base rates'!E$120)\n+($M508*'fnd base rates'!E$122)\n+($N508*'fnd base rates'!E$123)\n+($O508*'fnd base rates'!E$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,5)))\n*$R508","v":21349.039625000001},{"$f":"(($D508*'fnd base rates'!F$110)\n+($E508*'fnd base rates'!F$111)\n+($F508*'fnd base rates'!F$112)\n+($G508*'fnd base rates'!F$113)\n+($H508*'fnd base rates'!F$114)\n+($I508*'fnd base rates'!F$115)\n+($J508*'fnd base rates'!F$119)\n+($K508*'fnd base rates'!F$120)\n+($M508*'fnd base rates'!F$122)\n+($N508*'fnd base rates'!F$123)\n+($O508*'fnd base rates'!F$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,6)))\n*$R508","v":4174.0345749999997},{"$f":"(($D508*'fnd base rates'!G$110)\n+($E508*'fnd base rates'!G$111)\n+($F508*'fnd base rates'!G$112)\n+($G508*'fnd base rates'!G$113)\n+($H508*'fnd base rates'!G$114)\n+($I508*'fnd base rates'!G$115)\n+($J508*'fnd base rates'!G$119)\n+($K508*'fnd base rates'!G$120)\n+($M508*'fnd base rates'!G$122)\n+($N508*'fnd base rates'!G$123)\n+($O508*'fnd base rates'!G$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,7)))\n*$R508","v":760.87301500000001},{"$f":"(($D508*'fnd base rates'!H$110)\n+($E508*'fnd base rates'!H$111)\n+($F508*'fnd base rates'!H$112)\n+($G508*'fnd base rates'!H$113)\n+($H508*'fnd base rates'!H$114)\n+($I508*'fnd base rates'!H$115)\n+($J508*'fnd base rates'!H$119)\n+($K508*'fnd base rates'!H$120)\n+($M508*'fnd base rates'!H$122)\n+($N508*'fnd base rates'!H$123)\n+($O508*'fnd base rates'!H$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,8)))","v":3547.59789},{"$f":"(($D508*'fnd base rates'!I$110)\n+($E508*'fnd base rates'!I$111)\n+($F508*'fnd base rates'!I$112)\n+($G508*'fnd base rates'!I$113)\n+($H508*'fnd base rates'!I$114)\n+($I508*'fnd base rates'!I$115)\n+($J508*'fnd base rates'!I$119)\n+($K508*'fnd base rates'!I$120)\n+($M508*'fnd base rates'!I$122)\n+($N508*'fnd base rates'!I$123)\n+($O508*'fnd base rates'!I$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,9)))\n*$R508","v":1890.7399999999998},{"$f":"(($D508*'fnd base rates'!J$110)\n+($E508*'fnd base rates'!J$111)\n+($F508*'fnd base rates'!J$112)\n+($G508*'fnd base rates'!J$113)\n+($H508*'fnd base rates'!J$114)\n+($I508*'fnd base rates'!J$115)\n+($J508*'fnd base rates'!J$119)\n+($K508*'fnd base rates'!J$120)\n+($M508*'fnd base rates'!J$122)\n+($N508*'fnd base rates'!J$123)\n+($O508*'fnd base rates'!J$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,10)))\n*$R508","v":2353.61},{"$f":"(($D508*'fnd base rates'!K$110)\n+($E508*'fnd base rates'!K$111)\n+($F508*'fnd base rates'!K$112)\n+($G508*'fnd base rates'!K$113)\n+($H508*'fnd base rates'!K$114)\n+($I508*'fnd base rates'!K$115)\n+($J508*'fnd base rates'!K$119)\n+($K508*'fnd base rates'!K$120)\n+($M508*'fnd base rates'!K$122)\n+($N508*'fnd base rates'!K$123)\n+($O508*'fnd base rates'!K$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,11)))\n*$R508","v":5339.4413049999994},{"$f":"(($D508*'fnd base rates'!L$110)\n+($E508*'fnd base rates'!L$111)\n+($F508*'fnd base rates'!L$112)\n+($G508*'fnd base rates'!L$113)\n+($H508*'fnd base rates'!L$114)\n+($I508*'fnd base rates'!L$115)\n+($J508*'fnd base rates'!L$119)\n+($K508*'fnd base rates'!L$120)\n+($M508*'fnd base rates'!L$122)\n+($N508*'fnd base rates'!L$123)\n+($O508*'fnd base rates'!L$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,12)))","v":5580.7302059602134},{"$f":"(($D508*'fnd base rates'!M$110)\n+($E508*'fnd base rates'!M$111)\n+($F508*'fnd base rates'!M$112)\n+($G508*'fnd base rates'!M$113)\n+($H508*'fnd base rates'!M$114)\n+($I508*'fnd base rates'!M$115)\n+($J508*'fnd base rates'!M$119)\n+($K508*'fnd base rates'!M$120)\n+($M508*'fnd base rates'!M$122)\n+($N508*'fnd base rates'!M$123)\n+($O508*'fnd base rates'!M$124)\n+($P508*VLOOKUP($S508+15,rate_basefnd,13)))","v":0},51007.610325960217,null,479278161,"479","278","161",1,5,51007.610325960217,10202,0,10202,null,null,null,null,null,10202,0,10202,-2,10204,13,10191]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D509","v":0},{"$f":"'fnd enro'!E509","v":0},{"$f":"'fnd enro'!F509","v":0},{"$f":"'fnd enro'!G509","v":0},{"$f":"'fnd enro'!H509","v":1},{"$f":"'fnd enro'!I509","v":3},{"$f":"'fnd enro'!J509","v":0},{"$f":"'fnd enro'!K509","v":0.15160000000000001},{"$f":"'fnd enro'!L509","v":0},{"$f":"'fnd enro'!M509+'fnd enro'!N509","v":0},{"$f":"'fnd enro'!O509","v":0},{"$f":"'fnd enro'!P509","v":0},{"$f":"'fnd enro'!Q509+'fnd enro'!R509","v":1},{"$f":"'fnd enro'!T509","v":4},1,{"$f":"VALUE('fnd enro'!S509)","v":5},null,{"$f":"(($D509*'fnd base rates'!C$110)\n+($E509*'fnd base rates'!C$111)\n+($F509*'fnd base rates'!C$112)\n+($G509*'fnd base rates'!C$113)\n+($H509*'fnd base rates'!C$114)\n+($I509*'fnd base rates'!C$115)\n+($J509*'fnd base rates'!C$119)\n+($K509*'fnd base rates'!C$120)\n+($M509*'fnd base rates'!C$122)\n+($N509*'fnd base rates'!C$123)\n+($O509*'fnd base rates'!C$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,3)))\n*$R509","v":2031.0249680000002},{"$f":"(($D509*'fnd base rates'!D$110)\n+($E509*'fnd base rates'!D$111)\n+($F509*'fnd base rates'!D$112)\n+($G509*'fnd base rates'!D$113)\n+($H509*'fnd base rates'!D$114)\n+($I509*'fnd base rates'!D$115)\n+($J509*'fnd base rates'!D$119)\n+($K509*'fnd base rates'!D$120)\n+($M509*'fnd base rates'!D$122)\n+($N509*'fnd base rates'!D$123)\n+($O509*'fnd base rates'!D$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,4)))\n*$R509","v":3083.65},{"$f":"(($D509*'fnd base rates'!E$110)\n+($E509*'fnd base rates'!E$111)\n+($F509*'fnd base rates'!E$112)\n+($G509*'fnd base rates'!E$113)\n+($H509*'fnd base rates'!E$114)\n+($I509*'fnd base rates'!E$115)\n+($J509*'fnd base rates'!E$119)\n+($K509*'fnd base rates'!E$120)\n+($M509*'fnd base rates'!E$122)\n+($N509*'fnd base rates'!E$123)\n+($O509*'fnd base rates'!E$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,5)))\n*$R509","v":19272.503700000001},{"$f":"(($D509*'fnd base rates'!F$110)\n+($E509*'fnd base rates'!F$111)\n+($F509*'fnd base rates'!F$112)\n+($G509*'fnd base rates'!F$113)\n+($H509*'fnd base rates'!F$114)\n+($I509*'fnd base rates'!F$115)\n+($J509*'fnd base rates'!F$119)\n+($K509*'fnd base rates'!F$120)\n+($M509*'fnd base rates'!F$122)\n+($N509*'fnd base rates'!F$123)\n+($O509*'fnd base rates'!F$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,6)))\n*$R509","v":3359.3016600000001},{"$f":"(($D509*'fnd base rates'!G$110)\n+($E509*'fnd base rates'!G$111)\n+($F509*'fnd base rates'!G$112)\n+($G509*'fnd base rates'!G$113)\n+($H509*'fnd base rates'!G$114)\n+($I509*'fnd base rates'!G$115)\n+($J509*'fnd base rates'!G$119)\n+($K509*'fnd base rates'!G$120)\n+($M509*'fnd base rates'!G$122)\n+($N509*'fnd base rates'!G$123)\n+($O509*'fnd base rates'!G$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,7)))\n*$R509","v":728.99441200000001},{"$f":"(($D509*'fnd base rates'!H$110)\n+($E509*'fnd base rates'!H$111)\n+($F509*'fnd base rates'!H$112)\n+($G509*'fnd base rates'!H$113)\n+($H509*'fnd base rates'!H$114)\n+($I509*'fnd base rates'!H$115)\n+($J509*'fnd base rates'!H$119)\n+($K509*'fnd base rates'!H$120)\n+($M509*'fnd base rates'!H$122)\n+($N509*'fnd base rates'!H$123)\n+($O509*'fnd base rates'!H$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,8)))","v":2800.0143119999993},{"$f":"(($D509*'fnd base rates'!I$110)\n+($E509*'fnd base rates'!I$111)\n+($F509*'fnd base rates'!I$112)\n+($G509*'fnd base rates'!I$113)\n+($H509*'fnd base rates'!I$114)\n+($I509*'fnd base rates'!I$115)\n+($J509*'fnd base rates'!I$119)\n+($K509*'fnd base rates'!I$120)\n+($M509*'fnd base rates'!I$122)\n+($N509*'fnd base rates'!I$123)\n+($O509*'fnd base rates'!I$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,9)))\n*$R509","v":1596.3500000000001},{"$f":"(($D509*'fnd base rates'!J$110)\n+($E509*'fnd base rates'!J$111)\n+($F509*'fnd base rates'!J$112)\n+($G509*'fnd base rates'!J$113)\n+($H509*'fnd base rates'!J$114)\n+($I509*'fnd base rates'!J$115)\n+($J509*'fnd base rates'!J$119)\n+($K509*'fnd base rates'!J$120)\n+($M509*'fnd base rates'!J$122)\n+($N509*'fnd base rates'!J$123)\n+($O509*'fnd base rates'!J$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,10)))\n*$R509","v":2340.8200000000002},{"$f":"(($D509*'fnd base rates'!K$110)\n+($E509*'fnd base rates'!K$111)\n+($F509*'fnd base rates'!K$112)\n+($G509*'fnd base rates'!K$113)\n+($H509*'fnd base rates'!K$114)\n+($I509*'fnd base rates'!K$115)\n+($J509*'fnd base rates'!K$119)\n+($K509*'fnd base rates'!K$120)\n+($M509*'fnd base rates'!K$122)\n+($N509*'fnd base rates'!K$123)\n+($O509*'fnd base rates'!K$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,11)))\n*$R509","v":4277.4930439999998},{"$f":"(($D509*'fnd base rates'!L$110)\n+($E509*'fnd base rates'!L$111)\n+($F509*'fnd base rates'!L$112)\n+($G509*'fnd base rates'!L$113)\n+($H509*'fnd base rates'!L$114)\n+($I509*'fnd base rates'!L$115)\n+($J509*'fnd base rates'!L$119)\n+($K509*'fnd base rates'!L$120)\n+($M509*'fnd base rates'!L$122)\n+($N509*'fnd base rates'!L$123)\n+($O509*'fnd base rates'!L$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,12)))","v":4883.2305113313305},{"$f":"(($D509*'fnd base rates'!M$110)\n+($E509*'fnd base rates'!M$111)\n+($F509*'fnd base rates'!M$112)\n+($G509*'fnd base rates'!M$113)\n+($H509*'fnd base rates'!M$114)\n+($I509*'fnd base rates'!M$115)\n+($J509*'fnd base rates'!M$119)\n+($K509*'fnd base rates'!M$120)\n+($M509*'fnd base rates'!M$122)\n+($N509*'fnd base rates'!M$123)\n+($O509*'fnd base rates'!M$124)\n+($P509*VLOOKUP($S509+15,rate_basefnd,13)))","v":0},44373.382607331339,null,479278191,"479","278","191",1,4,44373.382607331339,11093,0,11093,null,null,null,null,null,11093,0,11093,-3,11096,14,11082]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D510","v":0},{"$f":"'fnd enro'!E510","v":0},{"$f":"'fnd enro'!F510","v":0},{"$f":"'fnd enro'!G510","v":0},{"$f":"'fnd enro'!H510","v":15},{"$f":"'fnd enro'!I510","v":25},{"$f":"'fnd enro'!J510","v":0},{"$f":"'fnd enro'!K510","v":1.516},{"$f":"'fnd enro'!L510","v":0},{"$f":"'fnd enro'!M510+'fnd enro'!N510","v":0},{"$f":"'fnd enro'!O510","v":0},{"$f":"'fnd enro'!P510","v":0},{"$f":"'fnd enro'!Q510+'fnd enro'!R510","v":11},{"$f":"'fnd enro'!T510","v":40},1,{"$f":"VALUE('fnd enro'!S510)","v":6},null,{"$f":"(($D510*'fnd base rates'!C$110)\n+($E510*'fnd base rates'!C$111)\n+($F510*'fnd base rates'!C$112)\n+($G510*'fnd base rates'!C$113)\n+($H510*'fnd base rates'!C$114)\n+($I510*'fnd base rates'!C$115)\n+($J510*'fnd base rates'!C$119)\n+($K510*'fnd base rates'!C$120)\n+($M510*'fnd base rates'!C$122)\n+($N510*'fnd base rates'!C$123)\n+($O510*'fnd base rates'!C$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,3)))\n*$R510","v":20403.739680000002},{"$f":"(($D510*'fnd base rates'!D$110)\n+($E510*'fnd base rates'!D$111)\n+($F510*'fnd base rates'!D$112)\n+($G510*'fnd base rates'!D$113)\n+($H510*'fnd base rates'!D$114)\n+($I510*'fnd base rates'!D$115)\n+($J510*'fnd base rates'!D$119)\n+($K510*'fnd base rates'!D$120)\n+($M510*'fnd base rates'!D$122)\n+($N510*'fnd base rates'!D$123)\n+($O510*'fnd base rates'!D$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,4)))\n*$R510","v":31279.120000000003},{"$f":"(($D510*'fnd base rates'!E$110)\n+($E510*'fnd base rates'!E$111)\n+($F510*'fnd base rates'!E$112)\n+($G510*'fnd base rates'!E$113)\n+($H510*'fnd base rates'!E$114)\n+($I510*'fnd base rates'!E$115)\n+($J510*'fnd base rates'!E$119)\n+($K510*'fnd base rates'!E$120)\n+($M510*'fnd base rates'!E$122)\n+($N510*'fnd base rates'!E$123)\n+($O510*'fnd base rates'!E$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,5)))\n*$R510","v":190325.677},{"$f":"(($D510*'fnd base rates'!F$110)\n+($E510*'fnd base rates'!F$111)\n+($F510*'fnd base rates'!F$112)\n+($G510*'fnd base rates'!F$113)\n+($H510*'fnd base rates'!F$114)\n+($I510*'fnd base rates'!F$115)\n+($J510*'fnd base rates'!F$119)\n+($K510*'fnd base rates'!F$120)\n+($M510*'fnd base rates'!F$122)\n+($N510*'fnd base rates'!F$123)\n+($O510*'fnd base rates'!F$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,6)))\n*$R510","v":34094.866600000001},{"$f":"(($D510*'fnd base rates'!G$110)\n+($E510*'fnd base rates'!G$111)\n+($F510*'fnd base rates'!G$112)\n+($G510*'fnd base rates'!G$113)\n+($H510*'fnd base rates'!G$114)\n+($I510*'fnd base rates'!G$115)\n+($J510*'fnd base rates'!G$119)\n+($K510*'fnd base rates'!G$120)\n+($M510*'fnd base rates'!G$122)\n+($N510*'fnd base rates'!G$123)\n+($O510*'fnd base rates'!G$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,7)))\n*$R510","v":7520.7441200000012},{"$f":"(($D510*'fnd base rates'!H$110)\n+($E510*'fnd base rates'!H$111)\n+($F510*'fnd base rates'!H$112)\n+($G510*'fnd base rates'!H$113)\n+($H510*'fnd base rates'!H$114)\n+($I510*'fnd base rates'!H$115)\n+($J510*'fnd base rates'!H$119)\n+($K510*'fnd base rates'!H$120)\n+($M510*'fnd base rates'!H$122)\n+($N510*'fnd base rates'!H$123)\n+($O510*'fnd base rates'!H$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,8)))","v":26622.96312},{"$f":"(($D510*'fnd base rates'!I$110)\n+($E510*'fnd base rates'!I$111)\n+($F510*'fnd base rates'!I$112)\n+($G510*'fnd base rates'!I$113)\n+($H510*'fnd base rates'!I$114)\n+($I510*'fnd base rates'!I$115)\n+($J510*'fnd base rates'!I$119)\n+($K510*'fnd base rates'!I$120)\n+($M510*'fnd base rates'!I$122)\n+($N510*'fnd base rates'!I$123)\n+($O510*'fnd base rates'!I$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,9)))\n*$R510","v":15739.890000000001},{"$f":"(($D510*'fnd base rates'!J$110)\n+($E510*'fnd base rates'!J$111)\n+($F510*'fnd base rates'!J$112)\n+($G510*'fnd base rates'!J$113)\n+($H510*'fnd base rates'!J$114)\n+($I510*'fnd base rates'!J$115)\n+($J510*'fnd base rates'!J$119)\n+($K510*'fnd base rates'!J$120)\n+($M510*'fnd base rates'!J$122)\n+($N510*'fnd base rates'!J$123)\n+($O510*'fnd base rates'!J$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,10)))\n*$R510","v":22814.22},{"$f":"(($D510*'fnd base rates'!K$110)\n+($E510*'fnd base rates'!K$111)\n+($F510*'fnd base rates'!K$112)\n+($G510*'fnd base rates'!K$113)\n+($H510*'fnd base rates'!K$114)\n+($I510*'fnd base rates'!K$115)\n+($J510*'fnd base rates'!K$119)\n+($K510*'fnd base rates'!K$120)\n+($M510*'fnd base rates'!K$122)\n+($N510*'fnd base rates'!K$123)\n+($O510*'fnd base rates'!K$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,11)))\n*$R510","v":42923.430439999996},{"$f":"(($D510*'fnd base rates'!L$110)\n+($E510*'fnd base rates'!L$111)\n+($F510*'fnd base rates'!L$112)\n+($G510*'fnd base rates'!L$113)\n+($H510*'fnd base rates'!L$114)\n+($I510*'fnd base rates'!L$115)\n+($J510*'fnd base rates'!L$119)\n+($K510*'fnd base rates'!L$120)\n+($M510*'fnd base rates'!L$122)\n+($N510*'fnd base rates'!L$123)\n+($O510*'fnd base rates'!L$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,12)))","v":50040.963777392295},{"$f":"(($D510*'fnd base rates'!M$110)\n+($E510*'fnd base rates'!M$111)\n+($F510*'fnd base rates'!M$112)\n+($G510*'fnd base rates'!M$113)\n+($H510*'fnd base rates'!M$114)\n+($I510*'fnd base rates'!M$115)\n+($J510*'fnd base rates'!M$119)\n+($K510*'fnd base rates'!M$120)\n+($M510*'fnd base rates'!M$122)\n+($N510*'fnd base rates'!M$123)\n+($O510*'fnd base rates'!M$124)\n+($P510*VLOOKUP($S510+15,rate_basefnd,13)))","v":0},441765.61473739229,null,479278210,"479","278","210",1,40,441765.61473739229,11044,0,11044,null,null,null,null,null,11044,0,11044,57,10987,14,10973]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D511","v":0},{"$f":"'fnd enro'!E511","v":0},{"$f":"'fnd enro'!F511","v":0},{"$f":"'fnd enro'!G511","v":0},{"$f":"'fnd enro'!H511","v":1},{"$f":"'fnd enro'!I511","v":2},{"$f":"'fnd enro'!J511","v":0},{"$f":"'fnd enro'!K511","v":0.1137},{"$f":"'fnd enro'!L511","v":0},{"$f":"'fnd enro'!M511+'fnd enro'!N511","v":0},{"$f":"'fnd enro'!O511","v":0},{"$f":"'fnd enro'!P511","v":0},{"$f":"'fnd enro'!Q511+'fnd enro'!R511","v":1},{"$f":"'fnd enro'!T511","v":3},1,{"$f":"VALUE('fnd enro'!S511)","v":7},null,{"$f":"(($D511*'fnd base rates'!C$110)\n+($E511*'fnd base rates'!C$111)\n+($F511*'fnd base rates'!C$112)\n+($G511*'fnd base rates'!C$113)\n+($H511*'fnd base rates'!C$114)\n+($I511*'fnd base rates'!C$115)\n+($J511*'fnd base rates'!C$119)\n+($K511*'fnd base rates'!C$120)\n+($M511*'fnd base rates'!C$122)\n+($N511*'fnd base rates'!C$123)\n+($O511*'fnd base rates'!C$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,3)))\n*$R511","v":1541.5862259999999},{"$f":"(($D511*'fnd base rates'!D$110)\n+($E511*'fnd base rates'!D$111)\n+($F511*'fnd base rates'!D$112)\n+($G511*'fnd base rates'!D$113)\n+($H511*'fnd base rates'!D$114)\n+($I511*'fnd base rates'!D$115)\n+($J511*'fnd base rates'!D$119)\n+($K511*'fnd base rates'!D$120)\n+($M511*'fnd base rates'!D$122)\n+($N511*'fnd base rates'!D$123)\n+($O511*'fnd base rates'!D$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,4)))\n*$R511","v":2399.52},{"$f":"(($D511*'fnd base rates'!E$110)\n+($E511*'fnd base rates'!E$111)\n+($F511*'fnd base rates'!E$112)\n+($G511*'fnd base rates'!E$113)\n+($H511*'fnd base rates'!E$114)\n+($I511*'fnd base rates'!E$115)\n+($J511*'fnd base rates'!E$119)\n+($K511*'fnd base rates'!E$120)\n+($M511*'fnd base rates'!E$122)\n+($N511*'fnd base rates'!E$123)\n+($O511*'fnd base rates'!E$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,5)))\n*$R511","v":14965.507775},{"$f":"(($D511*'fnd base rates'!F$110)\n+($E511*'fnd base rates'!F$111)\n+($F511*'fnd base rates'!F$112)\n+($G511*'fnd base rates'!F$113)\n+($H511*'fnd base rates'!F$114)\n+($I511*'fnd base rates'!F$115)\n+($J511*'fnd base rates'!F$119)\n+($K511*'fnd base rates'!F$120)\n+($M511*'fnd base rates'!F$122)\n+($N511*'fnd base rates'!F$123)\n+($O511*'fnd base rates'!F$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,6)))\n*$R511","v":2544.568745},{"$f":"(($D511*'fnd base rates'!G$110)\n+($E511*'fnd base rates'!G$111)\n+($F511*'fnd base rates'!G$112)\n+($G511*'fnd base rates'!G$113)\n+($H511*'fnd base rates'!G$114)\n+($I511*'fnd base rates'!G$115)\n+($J511*'fnd base rates'!G$119)\n+($K511*'fnd base rates'!G$120)\n+($M511*'fnd base rates'!G$122)\n+($N511*'fnd base rates'!G$123)\n+($O511*'fnd base rates'!G$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,7)))\n*$R511","v":588.90580899999998},{"$f":"(($D511*'fnd base rates'!H$110)\n+($E511*'fnd base rates'!H$111)\n+($F511*'fnd base rates'!H$112)\n+($G511*'fnd base rates'!H$113)\n+($H511*'fnd base rates'!H$114)\n+($I511*'fnd base rates'!H$115)\n+($J511*'fnd base rates'!H$119)\n+($K511*'fnd base rates'!H$120)\n+($M511*'fnd base rates'!H$122)\n+($N511*'fnd base rates'!H$123)\n+($O511*'fnd base rates'!H$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,8)))","v":2035.8407339999999},{"$f":"(($D511*'fnd base rates'!I$110)\n+($E511*'fnd base rates'!I$111)\n+($F511*'fnd base rates'!I$112)\n+($G511*'fnd base rates'!I$113)\n+($H511*'fnd base rates'!I$114)\n+($I511*'fnd base rates'!I$115)\n+($J511*'fnd base rates'!I$119)\n+($K511*'fnd base rates'!I$120)\n+($M511*'fnd base rates'!I$122)\n+($N511*'fnd base rates'!I$123)\n+($O511*'fnd base rates'!I$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,9)))\n*$R511","v":1211.6399999999999},{"$f":"(($D511*'fnd base rates'!J$110)\n+($E511*'fnd base rates'!J$111)\n+($F511*'fnd base rates'!J$112)\n+($G511*'fnd base rates'!J$113)\n+($H511*'fnd base rates'!J$114)\n+($I511*'fnd base rates'!J$115)\n+($J511*'fnd base rates'!J$119)\n+($K511*'fnd base rates'!J$120)\n+($M511*'fnd base rates'!J$122)\n+($N511*'fnd base rates'!J$123)\n+($O511*'fnd base rates'!J$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,10)))\n*$R511","v":1858.71},{"$f":"(($D511*'fnd base rates'!K$110)\n+($E511*'fnd base rates'!K$111)\n+($F511*'fnd base rates'!K$112)\n+($G511*'fnd base rates'!K$113)\n+($H511*'fnd base rates'!K$114)\n+($I511*'fnd base rates'!K$115)\n+($J511*'fnd base rates'!K$119)\n+($K511*'fnd base rates'!K$120)\n+($M511*'fnd base rates'!K$122)\n+($N511*'fnd base rates'!K$123)\n+($O511*'fnd base rates'!K$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,11)))\n*$R511","v":3215.5447829999998},{"$f":"(($D511*'fnd base rates'!L$110)\n+($E511*'fnd base rates'!L$111)\n+($F511*'fnd base rates'!L$112)\n+($G511*'fnd base rates'!L$113)\n+($H511*'fnd base rates'!L$114)\n+($I511*'fnd base rates'!L$115)\n+($J511*'fnd base rates'!L$119)\n+($K511*'fnd base rates'!L$120)\n+($M511*'fnd base rates'!L$122)\n+($N511*'fnd base rates'!L$123)\n+($O511*'fnd base rates'!L$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,12)))","v":3824.9408167024476},{"$f":"(($D511*'fnd base rates'!M$110)\n+($E511*'fnd base rates'!M$111)\n+($F511*'fnd base rates'!M$112)\n+($G511*'fnd base rates'!M$113)\n+($H511*'fnd base rates'!M$114)\n+($I511*'fnd base rates'!M$115)\n+($J511*'fnd base rates'!M$119)\n+($K511*'fnd base rates'!M$120)\n+($M511*'fnd base rates'!M$122)\n+($N511*'fnd base rates'!M$123)\n+($O511*'fnd base rates'!M$124)\n+($P511*VLOOKUP($S511+15,rate_basefnd,13)))","v":0},34186.764888702448,null,479278227,"479","278","227",1,3,34186.764888702448,11396,0,11396,null,null,null,null,null,11396,0,11396,86,11310,14,11296]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D512","v":0},{"$f":"'fnd enro'!E512","v":0},{"$f":"'fnd enro'!F512","v":0},{"$f":"'fnd enro'!G512","v":0},{"$f":"'fnd enro'!H512","v":18},{"$f":"'fnd enro'!I512","v":33},{"$f":"'fnd enro'!J512","v":0},{"$f":"'fnd enro'!K512","v":1.9329000000000001},{"$f":"'fnd enro'!L512","v":0},{"$f":"'fnd enro'!M512+'fnd enro'!N512","v":0},{"$f":"'fnd enro'!O512","v":2},{"$f":"'fnd enro'!P512","v":0},{"$f":"'fnd enro'!Q512+'fnd enro'!R512","v":11},{"$f":"'fnd enro'!T512","v":51},1,{"$f":"VALUE('fnd enro'!S512)","v":4},null,{"$f":"(($D512*'fnd base rates'!C$110)\n+($E512*'fnd base rates'!C$111)\n+($F512*'fnd base rates'!C$112)\n+($G512*'fnd base rates'!C$113)\n+($H512*'fnd base rates'!C$114)\n+($I512*'fnd base rates'!C$115)\n+($J512*'fnd base rates'!C$119)\n+($K512*'fnd base rates'!C$120)\n+($M512*'fnd base rates'!C$122)\n+($N512*'fnd base rates'!C$123)\n+($O512*'fnd base rates'!C$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,3)))\n*$R512","v":25984.815842},{"$f":"(($D512*'fnd base rates'!D$110)\n+($E512*'fnd base rates'!D$111)\n+($F512*'fnd base rates'!D$112)\n+($G512*'fnd base rates'!D$113)\n+($H512*'fnd base rates'!D$114)\n+($I512*'fnd base rates'!D$115)\n+($J512*'fnd base rates'!D$119)\n+($K512*'fnd base rates'!D$120)\n+($M512*'fnd base rates'!D$122)\n+($N512*'fnd base rates'!D$123)\n+($O512*'fnd base rates'!D$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,4)))\n*$R512","v":39175.780000000006},{"$f":"(($D512*'fnd base rates'!E$110)\n+($E512*'fnd base rates'!E$111)\n+($F512*'fnd base rates'!E$112)\n+($G512*'fnd base rates'!E$113)\n+($H512*'fnd base rates'!E$114)\n+($I512*'fnd base rates'!E$115)\n+($J512*'fnd base rates'!E$119)\n+($K512*'fnd base rates'!E$120)\n+($M512*'fnd base rates'!E$122)\n+($N512*'fnd base rates'!E$123)\n+($O512*'fnd base rates'!E$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,5)))\n*$R512","v":236382.43217499997},{"$f":"(($D512*'fnd base rates'!F$110)\n+($E512*'fnd base rates'!F$111)\n+($F512*'fnd base rates'!F$112)\n+($G512*'fnd base rates'!F$113)\n+($H512*'fnd base rates'!F$114)\n+($I512*'fnd base rates'!F$115)\n+($J512*'fnd base rates'!F$119)\n+($K512*'fnd base rates'!F$120)\n+($M512*'fnd base rates'!F$122)\n+($N512*'fnd base rates'!F$123)\n+($O512*'fnd base rates'!F$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,6)))\n*$R512","v":43688.018665000003},{"$f":"(($D512*'fnd base rates'!G$110)\n+($E512*'fnd base rates'!G$111)\n+($F512*'fnd base rates'!G$112)\n+($G512*'fnd base rates'!G$113)\n+($H512*'fnd base rates'!G$114)\n+($I512*'fnd base rates'!G$115)\n+($J512*'fnd base rates'!G$119)\n+($K512*'fnd base rates'!G$120)\n+($M512*'fnd base rates'!G$122)\n+($N512*'fnd base rates'!G$123)\n+($O512*'fnd base rates'!G$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,7)))\n*$R512","v":9188.1387529999993},{"$f":"(($D512*'fnd base rates'!H$110)\n+($E512*'fnd base rates'!H$111)\n+($F512*'fnd base rates'!H$112)\n+($G512*'fnd base rates'!H$113)\n+($H512*'fnd base rates'!H$114)\n+($I512*'fnd base rates'!H$115)\n+($J512*'fnd base rates'!H$119)\n+($K512*'fnd base rates'!H$120)\n+($M512*'fnd base rates'!H$122)\n+($N512*'fnd base rates'!H$123)\n+($O512*'fnd base rates'!H$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,8)))","v":34421.912477999998},{"$f":"(($D512*'fnd base rates'!I$110)\n+($E512*'fnd base rates'!I$111)\n+($F512*'fnd base rates'!I$112)\n+($G512*'fnd base rates'!I$113)\n+($H512*'fnd base rates'!I$114)\n+($I512*'fnd base rates'!I$115)\n+($J512*'fnd base rates'!I$119)\n+($K512*'fnd base rates'!I$120)\n+($M512*'fnd base rates'!I$122)\n+($N512*'fnd base rates'!I$123)\n+($O512*'fnd base rates'!I$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,9)))\n*$R512","v":19890.269999999997},{"$f":"(($D512*'fnd base rates'!J$110)\n+($E512*'fnd base rates'!J$111)\n+($F512*'fnd base rates'!J$112)\n+($G512*'fnd base rates'!J$113)\n+($H512*'fnd base rates'!J$114)\n+($I512*'fnd base rates'!J$115)\n+($J512*'fnd base rates'!J$119)\n+($K512*'fnd base rates'!J$120)\n+($M512*'fnd base rates'!J$122)\n+($N512*'fnd base rates'!J$123)\n+($O512*'fnd base rates'!J$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,10)))\n*$R512","v":27347.239999999998},{"$f":"(($D512*'fnd base rates'!K$110)\n+($E512*'fnd base rates'!K$111)\n+($F512*'fnd base rates'!K$112)\n+($G512*'fnd base rates'!K$113)\n+($H512*'fnd base rates'!K$114)\n+($I512*'fnd base rates'!K$115)\n+($J512*'fnd base rates'!K$119)\n+($K512*'fnd base rates'!K$120)\n+($M512*'fnd base rates'!K$122)\n+($N512*'fnd base rates'!K$123)\n+($O512*'fnd base rates'!K$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,11)))\n*$R512","v":55259.621311000003},{"$f":"(($D512*'fnd base rates'!L$110)\n+($E512*'fnd base rates'!L$111)\n+($F512*'fnd base rates'!L$112)\n+($G512*'fnd base rates'!L$113)\n+($H512*'fnd base rates'!L$114)\n+($I512*'fnd base rates'!L$115)\n+($J512*'fnd base rates'!L$119)\n+($K512*'fnd base rates'!L$120)\n+($M512*'fnd base rates'!L$122)\n+($N512*'fnd base rates'!L$123)\n+($O512*'fnd base rates'!L$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,12)))","v":62571.585616757402},{"$f":"(($D512*'fnd base rates'!M$110)\n+($E512*'fnd base rates'!M$111)\n+($F512*'fnd base rates'!M$112)\n+($G512*'fnd base rates'!M$113)\n+($H512*'fnd base rates'!M$114)\n+($I512*'fnd base rates'!M$115)\n+($J512*'fnd base rates'!M$119)\n+($K512*'fnd base rates'!M$120)\n+($M512*'fnd base rates'!M$122)\n+($N512*'fnd base rates'!M$123)\n+($O512*'fnd base rates'!M$124)\n+($P512*VLOOKUP($S512+15,rate_basefnd,13)))","v":0},553909.8148407574,null,479278278,"479","278","278",1,51,553909.8148407574,10861,0,10861,null,null,null,null,null,10861,0,10861,-16,10877,67,10810]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D513","v":0},{"$f":"'fnd enro'!E513","v":0},{"$f":"'fnd enro'!F513","v":0},{"$f":"'fnd enro'!G513","v":0},{"$f":"'fnd enro'!H513","v":14},{"$f":"'fnd enro'!I513","v":40},{"$f":"'fnd enro'!J513","v":0},{"$f":"'fnd enro'!K513","v":2.0466000000000002},{"$f":"'fnd enro'!L513","v":0},{"$f":"'fnd enro'!M513+'fnd enro'!N513","v":0},{"$f":"'fnd enro'!O513","v":0},{"$f":"'fnd enro'!P513","v":0},{"$f":"'fnd enro'!Q513+'fnd enro'!R513","v":31},{"$f":"'fnd enro'!T513","v":54},1,{"$f":"VALUE('fnd enro'!S513)","v":10},null,{"$f":"(($D513*'fnd base rates'!C$110)\n+($E513*'fnd base rates'!C$111)\n+($F513*'fnd base rates'!C$112)\n+($G513*'fnd base rates'!C$113)\n+($H513*'fnd base rates'!C$114)\n+($I513*'fnd base rates'!C$115)\n+($J513*'fnd base rates'!C$119)\n+($K513*'fnd base rates'!C$120)\n+($M513*'fnd base rates'!C$122)\n+($N513*'fnd base rates'!C$123)\n+($O513*'fnd base rates'!C$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,3)))\n*$R513","v":28631.532068},{"$f":"(($D513*'fnd base rates'!D$110)\n+($E513*'fnd base rates'!D$111)\n+($F513*'fnd base rates'!D$112)\n+($G513*'fnd base rates'!D$113)\n+($H513*'fnd base rates'!D$114)\n+($I513*'fnd base rates'!D$115)\n+($J513*'fnd base rates'!D$119)\n+($K513*'fnd base rates'!D$120)\n+($M513*'fnd base rates'!D$122)\n+($N513*'fnd base rates'!D$123)\n+($O513*'fnd base rates'!D$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,4)))\n*$R513","v":47375.33},{"$f":"(($D513*'fnd base rates'!E$110)\n+($E513*'fnd base rates'!E$111)\n+($F513*'fnd base rates'!E$112)\n+($G513*'fnd base rates'!E$113)\n+($H513*'fnd base rates'!E$114)\n+($I513*'fnd base rates'!E$115)\n+($J513*'fnd base rates'!E$119)\n+($K513*'fnd base rates'!E$120)\n+($M513*'fnd base rates'!E$122)\n+($N513*'fnd base rates'!E$123)\n+($O513*'fnd base rates'!E$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,5)))\n*$R513","v":315598.75994999998},{"$f":"(($D513*'fnd base rates'!F$110)\n+($E513*'fnd base rates'!F$111)\n+($F513*'fnd base rates'!F$112)\n+($G513*'fnd base rates'!F$113)\n+($H513*'fnd base rates'!F$114)\n+($I513*'fnd base rates'!F$115)\n+($J513*'fnd base rates'!F$119)\n+($K513*'fnd base rates'!F$120)\n+($M513*'fnd base rates'!F$122)\n+($N513*'fnd base rates'!F$123)\n+($O513*'fnd base rates'!F$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,6)))\n*$R513","v":45400.757410000006},{"$f":"(($D513*'fnd base rates'!G$110)\n+($E513*'fnd base rates'!G$111)\n+($F513*'fnd base rates'!G$112)\n+($G513*'fnd base rates'!G$113)\n+($H513*'fnd base rates'!G$114)\n+($I513*'fnd base rates'!G$115)\n+($J513*'fnd base rates'!G$119)\n+($K513*'fnd base rates'!G$120)\n+($M513*'fnd base rates'!G$122)\n+($N513*'fnd base rates'!G$123)\n+($O513*'fnd base rates'!G$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,7)))\n*$R513","v":12564.764562},{"$f":"(($D513*'fnd base rates'!H$110)\n+($E513*'fnd base rates'!H$111)\n+($F513*'fnd base rates'!H$112)\n+($G513*'fnd base rates'!H$113)\n+($H513*'fnd base rates'!H$114)\n+($I513*'fnd base rates'!H$115)\n+($J513*'fnd base rates'!H$119)\n+($K513*'fnd base rates'!H$120)\n+($M513*'fnd base rates'!H$122)\n+($N513*'fnd base rates'!H$123)\n+($O513*'fnd base rates'!H$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,8)))","v":38076.403211999997},{"$f":"(($D513*'fnd base rates'!I$110)\n+($E513*'fnd base rates'!I$111)\n+($F513*'fnd base rates'!I$112)\n+($G513*'fnd base rates'!I$113)\n+($H513*'fnd base rates'!I$114)\n+($I513*'fnd base rates'!I$115)\n+($J513*'fnd base rates'!I$119)\n+($K513*'fnd base rates'!I$120)\n+($M513*'fnd base rates'!I$122)\n+($N513*'fnd base rates'!I$123)\n+($O513*'fnd base rates'!I$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,9)))\n*$R513","v":23782.309999999998},{"$f":"(($D513*'fnd base rates'!J$110)\n+($E513*'fnd base rates'!J$111)\n+($F513*'fnd base rates'!J$112)\n+($G513*'fnd base rates'!J$113)\n+($H513*'fnd base rates'!J$114)\n+($I513*'fnd base rates'!J$115)\n+($J513*'fnd base rates'!J$119)\n+($K513*'fnd base rates'!J$120)\n+($M513*'fnd base rates'!J$122)\n+($N513*'fnd base rates'!J$123)\n+($O513*'fnd base rates'!J$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,10)))\n*$R513","v":43253.17},{"$f":"(($D513*'fnd base rates'!K$110)\n+($E513*'fnd base rates'!K$111)\n+($F513*'fnd base rates'!K$112)\n+($G513*'fnd base rates'!K$113)\n+($H513*'fnd base rates'!K$114)\n+($I513*'fnd base rates'!K$115)\n+($J513*'fnd base rates'!K$119)\n+($K513*'fnd base rates'!K$120)\n+($M513*'fnd base rates'!K$122)\n+($N513*'fnd base rates'!K$123)\n+($O513*'fnd base rates'!K$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,11)))\n*$R513","v":57761.006093999997},{"$f":"(($D513*'fnd base rates'!L$110)\n+($E513*'fnd base rates'!L$111)\n+($F513*'fnd base rates'!L$112)\n+($G513*'fnd base rates'!L$113)\n+($H513*'fnd base rates'!L$114)\n+($I513*'fnd base rates'!L$115)\n+($J513*'fnd base rates'!L$119)\n+($K513*'fnd base rates'!L$120)\n+($M513*'fnd base rates'!L$122)\n+($N513*'fnd base rates'!L$123)\n+($O513*'fnd base rates'!L$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,12)))","v":75048.097769380867},{"$f":"(($D513*'fnd base rates'!M$110)\n+($E513*'fnd base rates'!M$111)\n+($F513*'fnd base rates'!M$112)\n+($G513*'fnd base rates'!M$113)\n+($H513*'fnd base rates'!M$114)\n+($I513*'fnd base rates'!M$115)\n+($J513*'fnd base rates'!M$119)\n+($K513*'fnd base rates'!M$120)\n+($M513*'fnd base rates'!M$122)\n+($N513*'fnd base rates'!M$123)\n+($O513*'fnd base rates'!M$124)\n+($P513*VLOOKUP($S513+15,rate_basefnd,13)))","v":0},687492.13106538088,null,479278281,"479","278","281",1,54,687492.13106538088,12731,0,12731,null,null,null,null,null,12731,0,12731,217,12514,19,12495]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D514","v":0},{"$f":"'fnd enro'!E514","v":0},{"$f":"'fnd enro'!F514","v":0},{"$f":"'fnd enro'!G514","v":0},{"$f":"'fnd enro'!H514","v":0},{"$f":"'fnd enro'!I514","v":1},{"$f":"'fnd enro'!J514","v":0},{"$f":"'fnd enro'!K514","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L514","v":0},{"$f":"'fnd enro'!M514+'fnd enro'!N514","v":0},{"$f":"'fnd enro'!O514","v":0},{"$f":"'fnd enro'!P514","v":0},{"$f":"'fnd enro'!Q514+'fnd enro'!R514","v":1},{"$f":"'fnd enro'!T514","v":1},1,{"$f":"VALUE('fnd enro'!S514)","v":10},null,{"$f":"(($D514*'fnd base rates'!C$110)\n+($E514*'fnd base rates'!C$111)\n+($F514*'fnd base rates'!C$112)\n+($G514*'fnd base rates'!C$113)\n+($H514*'fnd base rates'!C$114)\n+($I514*'fnd base rates'!C$115)\n+($J514*'fnd base rates'!C$119)\n+($K514*'fnd base rates'!C$120)\n+($M514*'fnd base rates'!C$122)\n+($N514*'fnd base rates'!C$123)\n+($O514*'fnd base rates'!C$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,3)))\n*$R514","v":556.74874199999999},{"$f":"(($D514*'fnd base rates'!D$110)\n+($E514*'fnd base rates'!D$111)\n+($F514*'fnd base rates'!D$112)\n+($G514*'fnd base rates'!D$113)\n+($H514*'fnd base rates'!D$114)\n+($I514*'fnd base rates'!D$115)\n+($J514*'fnd base rates'!D$119)\n+($K514*'fnd base rates'!D$120)\n+($M514*'fnd base rates'!D$122)\n+($N514*'fnd base rates'!D$123)\n+($O514*'fnd base rates'!D$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,4)))\n*$R514","v":1003.05},{"$f":"(($D514*'fnd base rates'!E$110)\n+($E514*'fnd base rates'!E$111)\n+($F514*'fnd base rates'!E$112)\n+($G514*'fnd base rates'!E$113)\n+($H514*'fnd base rates'!E$114)\n+($I514*'fnd base rates'!E$115)\n+($J514*'fnd base rates'!E$119)\n+($K514*'fnd base rates'!E$120)\n+($M514*'fnd base rates'!E$122)\n+($N514*'fnd base rates'!E$123)\n+($O514*'fnd base rates'!E$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,5)))\n*$R514","v":7420.2459250000002},{"$f":"(($D514*'fnd base rates'!F$110)\n+($E514*'fnd base rates'!F$111)\n+($F514*'fnd base rates'!F$112)\n+($G514*'fnd base rates'!F$113)\n+($H514*'fnd base rates'!F$114)\n+($I514*'fnd base rates'!F$115)\n+($J514*'fnd base rates'!F$119)\n+($K514*'fnd base rates'!F$120)\n+($M514*'fnd base rates'!F$122)\n+($N514*'fnd base rates'!F$123)\n+($O514*'fnd base rates'!F$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,6)))\n*$R514","v":814.73291500000005},{"$f":"(($D514*'fnd base rates'!G$110)\n+($E514*'fnd base rates'!G$111)\n+($F514*'fnd base rates'!G$112)\n+($G514*'fnd base rates'!G$113)\n+($H514*'fnd base rates'!G$114)\n+($I514*'fnd base rates'!G$115)\n+($J514*'fnd base rates'!G$119)\n+($K514*'fnd base rates'!G$120)\n+($M514*'fnd base rates'!G$122)\n+($N514*'fnd base rates'!G$123)\n+($O514*'fnd base rates'!G$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,7)))\n*$R514","v":291.128603},{"$f":"(($D514*'fnd base rates'!H$110)\n+($E514*'fnd base rates'!H$111)\n+($F514*'fnd base rates'!H$112)\n+($G514*'fnd base rates'!H$113)\n+($H514*'fnd base rates'!H$114)\n+($I514*'fnd base rates'!H$115)\n+($J514*'fnd base rates'!H$119)\n+($K514*'fnd base rates'!H$120)\n+($M514*'fnd base rates'!H$122)\n+($N514*'fnd base rates'!H$123)\n+($O514*'fnd base rates'!H$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D514*'fnd base rates'!I$110)\n+($E514*'fnd base rates'!I$111)\n+($F514*'fnd base rates'!I$112)\n+($G514*'fnd base rates'!I$113)\n+($H514*'fnd base rates'!I$114)\n+($I514*'fnd base rates'!I$115)\n+($J514*'fnd base rates'!I$119)\n+($K514*'fnd base rates'!I$120)\n+($M514*'fnd base rates'!I$122)\n+($N514*'fnd base rates'!I$123)\n+($O514*'fnd base rates'!I$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,9)))\n*$R514","v":510.78},{"$f":"(($D514*'fnd base rates'!J$110)\n+($E514*'fnd base rates'!J$111)\n+($F514*'fnd base rates'!J$112)\n+($G514*'fnd base rates'!J$113)\n+($H514*'fnd base rates'!J$114)\n+($I514*'fnd base rates'!J$115)\n+($J514*'fnd base rates'!J$119)\n+($K514*'fnd base rates'!J$120)\n+($M514*'fnd base rates'!J$122)\n+($N514*'fnd base rates'!J$123)\n+($O514*'fnd base rates'!J$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,10)))\n*$R514","v":1137.18},{"$f":"(($D514*'fnd base rates'!K$110)\n+($E514*'fnd base rates'!K$111)\n+($F514*'fnd base rates'!K$112)\n+($G514*'fnd base rates'!K$113)\n+($H514*'fnd base rates'!K$114)\n+($I514*'fnd base rates'!K$115)\n+($J514*'fnd base rates'!K$119)\n+($K514*'fnd base rates'!K$120)\n+($M514*'fnd base rates'!K$122)\n+($N514*'fnd base rates'!K$123)\n+($O514*'fnd base rates'!K$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,11)))\n*$R514","v":1061.948261},{"$f":"(($D514*'fnd base rates'!L$110)\n+($E514*'fnd base rates'!L$111)\n+($F514*'fnd base rates'!L$112)\n+($G514*'fnd base rates'!L$113)\n+($H514*'fnd base rates'!L$114)\n+($I514*'fnd base rates'!L$115)\n+($J514*'fnd base rates'!L$119)\n+($K514*'fnd base rates'!L$120)\n+($M514*'fnd base rates'!L$122)\n+($N514*'fnd base rates'!L$123)\n+($O514*'fnd base rates'!L$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D514*'fnd base rates'!M$110)\n+($E514*'fnd base rates'!M$111)\n+($F514*'fnd base rates'!M$112)\n+($G514*'fnd base rates'!M$113)\n+($H514*'fnd base rates'!M$114)\n+($I514*'fnd base rates'!M$115)\n+($J514*'fnd base rates'!M$119)\n+($K514*'fnd base rates'!M$120)\n+($M514*'fnd base rates'!M$122)\n+($N514*'fnd base rates'!M$123)\n+($O514*'fnd base rates'!M$124)\n+($P514*VLOOKUP($S514+15,rate_basefnd,13)))","v":0},15145.027718628882,null,479278309,"479","278","309",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D515","v":0},{"$f":"'fnd enro'!E515","v":0},{"$f":"'fnd enro'!F515","v":0},{"$f":"'fnd enro'!G515","v":0},{"$f":"'fnd enro'!H515","v":2},{"$f":"'fnd enro'!I515","v":6},{"$f":"'fnd enro'!J515","v":0},{"$f":"'fnd enro'!K515","v":0.30320000000000003},{"$f":"'fnd enro'!L515","v":0},{"$f":"'fnd enro'!M515+'fnd enro'!N515","v":0},{"$f":"'fnd enro'!O515","v":0},{"$f":"'fnd enro'!P515","v":0},{"$f":"'fnd enro'!Q515+'fnd enro'!R515","v":2},{"$f":"'fnd enro'!T515","v":8},1,{"$f":"VALUE('fnd enro'!S515)","v":5},null,{"$f":"(($D515*'fnd base rates'!C$110)\n+($E515*'fnd base rates'!C$111)\n+($F515*'fnd base rates'!C$112)\n+($G515*'fnd base rates'!C$113)\n+($H515*'fnd base rates'!C$114)\n+($I515*'fnd base rates'!C$115)\n+($J515*'fnd base rates'!C$119)\n+($K515*'fnd base rates'!C$120)\n+($M515*'fnd base rates'!C$122)\n+($N515*'fnd base rates'!C$123)\n+($O515*'fnd base rates'!C$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,3)))\n*$R515","v":4062.0499360000003},{"$f":"(($D515*'fnd base rates'!D$110)\n+($E515*'fnd base rates'!D$111)\n+($F515*'fnd base rates'!D$112)\n+($G515*'fnd base rates'!D$113)\n+($H515*'fnd base rates'!D$114)\n+($I515*'fnd base rates'!D$115)\n+($J515*'fnd base rates'!D$119)\n+($K515*'fnd base rates'!D$120)\n+($M515*'fnd base rates'!D$122)\n+($N515*'fnd base rates'!D$123)\n+($O515*'fnd base rates'!D$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,4)))\n*$R515","v":6167.3},{"$f":"(($D515*'fnd base rates'!E$110)\n+($E515*'fnd base rates'!E$111)\n+($F515*'fnd base rates'!E$112)\n+($G515*'fnd base rates'!E$113)\n+($H515*'fnd base rates'!E$114)\n+($I515*'fnd base rates'!E$115)\n+($J515*'fnd base rates'!E$119)\n+($K515*'fnd base rates'!E$120)\n+($M515*'fnd base rates'!E$122)\n+($N515*'fnd base rates'!E$123)\n+($O515*'fnd base rates'!E$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,5)))\n*$R515","v":38545.007400000002},{"$f":"(($D515*'fnd base rates'!F$110)\n+($E515*'fnd base rates'!F$111)\n+($F515*'fnd base rates'!F$112)\n+($G515*'fnd base rates'!F$113)\n+($H515*'fnd base rates'!F$114)\n+($I515*'fnd base rates'!F$115)\n+($J515*'fnd base rates'!F$119)\n+($K515*'fnd base rates'!F$120)\n+($M515*'fnd base rates'!F$122)\n+($N515*'fnd base rates'!F$123)\n+($O515*'fnd base rates'!F$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,6)))\n*$R515","v":6718.6033200000002},{"$f":"(($D515*'fnd base rates'!G$110)\n+($E515*'fnd base rates'!G$111)\n+($F515*'fnd base rates'!G$112)\n+($G515*'fnd base rates'!G$113)\n+($H515*'fnd base rates'!G$114)\n+($I515*'fnd base rates'!G$115)\n+($J515*'fnd base rates'!G$119)\n+($K515*'fnd base rates'!G$120)\n+($M515*'fnd base rates'!G$122)\n+($N515*'fnd base rates'!G$123)\n+($O515*'fnd base rates'!G$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,7)))\n*$R515","v":1457.988824},{"$f":"(($D515*'fnd base rates'!H$110)\n+($E515*'fnd base rates'!H$111)\n+($F515*'fnd base rates'!H$112)\n+($G515*'fnd base rates'!H$113)\n+($H515*'fnd base rates'!H$114)\n+($I515*'fnd base rates'!H$115)\n+($J515*'fnd base rates'!H$119)\n+($K515*'fnd base rates'!H$120)\n+($M515*'fnd base rates'!H$122)\n+($N515*'fnd base rates'!H$123)\n+($O515*'fnd base rates'!H$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,8)))","v":5600.0286239999987},{"$f":"(($D515*'fnd base rates'!I$110)\n+($E515*'fnd base rates'!I$111)\n+($F515*'fnd base rates'!I$112)\n+($G515*'fnd base rates'!I$113)\n+($H515*'fnd base rates'!I$114)\n+($I515*'fnd base rates'!I$115)\n+($J515*'fnd base rates'!I$119)\n+($K515*'fnd base rates'!I$120)\n+($M515*'fnd base rates'!I$122)\n+($N515*'fnd base rates'!I$123)\n+($O515*'fnd base rates'!I$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,9)))\n*$R515","v":3192.7000000000003},{"$f":"(($D515*'fnd base rates'!J$110)\n+($E515*'fnd base rates'!J$111)\n+($F515*'fnd base rates'!J$112)\n+($G515*'fnd base rates'!J$113)\n+($H515*'fnd base rates'!J$114)\n+($I515*'fnd base rates'!J$115)\n+($J515*'fnd base rates'!J$119)\n+($K515*'fnd base rates'!J$120)\n+($M515*'fnd base rates'!J$122)\n+($N515*'fnd base rates'!J$123)\n+($O515*'fnd base rates'!J$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,10)))\n*$R515","v":4681.6400000000003},{"$f":"(($D515*'fnd base rates'!K$110)\n+($E515*'fnd base rates'!K$111)\n+($F515*'fnd base rates'!K$112)\n+($G515*'fnd base rates'!K$113)\n+($H515*'fnd base rates'!K$114)\n+($I515*'fnd base rates'!K$115)\n+($J515*'fnd base rates'!K$119)\n+($K515*'fnd base rates'!K$120)\n+($M515*'fnd base rates'!K$122)\n+($N515*'fnd base rates'!K$123)\n+($O515*'fnd base rates'!K$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,11)))\n*$R515","v":8554.9860879999997},{"$f":"(($D515*'fnd base rates'!L$110)\n+($E515*'fnd base rates'!L$111)\n+($F515*'fnd base rates'!L$112)\n+($G515*'fnd base rates'!L$113)\n+($H515*'fnd base rates'!L$114)\n+($I515*'fnd base rates'!L$115)\n+($J515*'fnd base rates'!L$119)\n+($K515*'fnd base rates'!L$120)\n+($M515*'fnd base rates'!L$122)\n+($N515*'fnd base rates'!L$123)\n+($O515*'fnd base rates'!L$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,12)))","v":9766.461022662661},{"$f":"(($D515*'fnd base rates'!M$110)\n+($E515*'fnd base rates'!M$111)\n+($F515*'fnd base rates'!M$112)\n+($G515*'fnd base rates'!M$113)\n+($H515*'fnd base rates'!M$114)\n+($I515*'fnd base rates'!M$115)\n+($J515*'fnd base rates'!M$119)\n+($K515*'fnd base rates'!M$120)\n+($M515*'fnd base rates'!M$122)\n+($N515*'fnd base rates'!M$123)\n+($O515*'fnd base rates'!M$124)\n+($P515*VLOOKUP($S515+15,rate_basefnd,13)))","v":0},88746.765214662679,null,479278325,"479","278","325",1,8,88746.765214662679,11093,0,11093,null,null,null,null,null,11093,0,11093,-3,11096,14,11082]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D516","v":0},{"$f":"'fnd enro'!E516","v":0},{"$f":"'fnd enro'!F516","v":0},{"$f":"'fnd enro'!G516","v":0},{"$f":"'fnd enro'!H516","v":1},{"$f":"'fnd enro'!I516","v":7},{"$f":"'fnd enro'!J516","v":0},{"$f":"'fnd enro'!K516","v":0.30320000000000003},{"$f":"'fnd enro'!L516","v":0},{"$f":"'fnd enro'!M516+'fnd enro'!N516","v":0},{"$f":"'fnd enro'!O516","v":0},{"$f":"'fnd enro'!P516","v":0},{"$f":"'fnd enro'!Q516+'fnd enro'!R516","v":1},{"$f":"'fnd enro'!T516","v":8},1,{"$f":"VALUE('fnd enro'!S516)","v":3},null,{"$f":"(($D516*'fnd base rates'!C$110)\n+($E516*'fnd base rates'!C$111)\n+($F516*'fnd base rates'!C$112)\n+($G516*'fnd base rates'!C$113)\n+($H516*'fnd base rates'!C$114)\n+($I516*'fnd base rates'!C$115)\n+($J516*'fnd base rates'!C$119)\n+($K516*'fnd base rates'!C$120)\n+($M516*'fnd base rates'!C$122)\n+($N516*'fnd base rates'!C$123)\n+($O516*'fnd base rates'!C$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,3)))\n*$R516","v":4007.6899360000002},{"$f":"(($D516*'fnd base rates'!D$110)\n+($E516*'fnd base rates'!D$111)\n+($F516*'fnd base rates'!D$112)\n+($G516*'fnd base rates'!D$113)\n+($H516*'fnd base rates'!D$114)\n+($I516*'fnd base rates'!D$115)\n+($J516*'fnd base rates'!D$119)\n+($K516*'fnd base rates'!D$120)\n+($M516*'fnd base rates'!D$122)\n+($N516*'fnd base rates'!D$123)\n+($O516*'fnd base rates'!D$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,4)))\n*$R516","v":5909.75},{"$f":"(($D516*'fnd base rates'!E$110)\n+($E516*'fnd base rates'!E$111)\n+($F516*'fnd base rates'!E$112)\n+($G516*'fnd base rates'!E$113)\n+($H516*'fnd base rates'!E$114)\n+($I516*'fnd base rates'!E$115)\n+($J516*'fnd base rates'!E$119)\n+($K516*'fnd base rates'!E$120)\n+($M516*'fnd base rates'!E$122)\n+($N516*'fnd base rates'!E$123)\n+($O516*'fnd base rates'!E$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,5)))\n*$R516","v":37374.8874},{"$f":"(($D516*'fnd base rates'!F$110)\n+($E516*'fnd base rates'!F$111)\n+($F516*'fnd base rates'!F$112)\n+($G516*'fnd base rates'!F$113)\n+($H516*'fnd base rates'!F$114)\n+($I516*'fnd base rates'!F$115)\n+($J516*'fnd base rates'!F$119)\n+($K516*'fnd base rates'!F$120)\n+($M516*'fnd base rates'!F$122)\n+($N516*'fnd base rates'!F$123)\n+($O516*'fnd base rates'!F$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,6)))\n*$R516","v":6618.2333200000003},{"$f":"(($D516*'fnd base rates'!G$110)\n+($E516*'fnd base rates'!G$111)\n+($F516*'fnd base rates'!G$112)\n+($G516*'fnd base rates'!G$113)\n+($H516*'fnd base rates'!G$114)\n+($I516*'fnd base rates'!G$115)\n+($J516*'fnd base rates'!G$119)\n+($K516*'fnd base rates'!G$120)\n+($M516*'fnd base rates'!G$122)\n+($N516*'fnd base rates'!G$123)\n+($O516*'fnd base rates'!G$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,7)))\n*$R516","v":1331.778824},{"$f":"(($D516*'fnd base rates'!H$110)\n+($E516*'fnd base rates'!H$111)\n+($F516*'fnd base rates'!H$112)\n+($G516*'fnd base rates'!H$113)\n+($H516*'fnd base rates'!H$114)\n+($I516*'fnd base rates'!H$115)\n+($J516*'fnd base rates'!H$119)\n+($K516*'fnd base rates'!H$120)\n+($M516*'fnd base rates'!H$122)\n+($N516*'fnd base rates'!H$123)\n+($O516*'fnd base rates'!H$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,8)))","v":5863.1986239999997},{"$f":"(($D516*'fnd base rates'!I$110)\n+($E516*'fnd base rates'!I$111)\n+($F516*'fnd base rates'!I$112)\n+($G516*'fnd base rates'!I$113)\n+($H516*'fnd base rates'!I$114)\n+($I516*'fnd base rates'!I$115)\n+($J516*'fnd base rates'!I$119)\n+($K516*'fnd base rates'!I$120)\n+($M516*'fnd base rates'!I$122)\n+($N516*'fnd base rates'!I$123)\n+($O516*'fnd base rates'!I$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,9)))\n*$R516","v":3170.6},{"$f":"(($D516*'fnd base rates'!J$110)\n+($E516*'fnd base rates'!J$111)\n+($F516*'fnd base rates'!J$112)\n+($G516*'fnd base rates'!J$113)\n+($H516*'fnd base rates'!J$114)\n+($I516*'fnd base rates'!J$115)\n+($J516*'fnd base rates'!J$119)\n+($K516*'fnd base rates'!J$120)\n+($M516*'fnd base rates'!J$122)\n+($N516*'fnd base rates'!J$123)\n+($O516*'fnd base rates'!J$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,10)))\n*$R516","v":4453.25},{"$f":"(($D516*'fnd base rates'!K$110)\n+($E516*'fnd base rates'!K$111)\n+($F516*'fnd base rates'!K$112)\n+($G516*'fnd base rates'!K$113)\n+($H516*'fnd base rates'!K$114)\n+($I516*'fnd base rates'!K$115)\n+($J516*'fnd base rates'!K$119)\n+($K516*'fnd base rates'!K$120)\n+($M516*'fnd base rates'!K$122)\n+($N516*'fnd base rates'!K$123)\n+($O516*'fnd base rates'!K$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,11)))\n*$R516","v":8525.2860879999989},{"$f":"(($D516*'fnd base rates'!L$110)\n+($E516*'fnd base rates'!L$111)\n+($F516*'fnd base rates'!L$112)\n+($G516*'fnd base rates'!L$113)\n+($H516*'fnd base rates'!L$114)\n+($I516*'fnd base rates'!L$115)\n+($J516*'fnd base rates'!L$119)\n+($K516*'fnd base rates'!L$120)\n+($M516*'fnd base rates'!L$122)\n+($N516*'fnd base rates'!L$123)\n+($O516*'fnd base rates'!L$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,12)))","v":9257.8392898468628},{"$f":"(($D516*'fnd base rates'!M$110)\n+($E516*'fnd base rates'!M$111)\n+($F516*'fnd base rates'!M$112)\n+($G516*'fnd base rates'!M$113)\n+($H516*'fnd base rates'!M$114)\n+($I516*'fnd base rates'!M$115)\n+($J516*'fnd base rates'!M$119)\n+($K516*'fnd base rates'!M$120)\n+($M516*'fnd base rates'!M$122)\n+($N516*'fnd base rates'!M$123)\n+($O516*'fnd base rates'!M$124)\n+($P516*VLOOKUP($S516+15,rate_basefnd,13)))","v":0},86512.51348184685,null,479278332,"479","278","332",1,8,86512.51348184685,10814,0,10814,null,null,null,null,null,10814,0,10814,-2,10816,13,10803]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D517","v":0},{"$f":"'fnd enro'!E517","v":0},{"$f":"'fnd enro'!F517","v":0},{"$f":"'fnd enro'!G517","v":0},{"$f":"'fnd enro'!H517","v":23},{"$f":"'fnd enro'!I517","v":29},{"$f":"'fnd enro'!J517","v":0},{"$f":"'fnd enro'!K517","v":1.9708000000000001},{"$f":"'fnd enro'!L517","v":0},{"$f":"'fnd enro'!M517+'fnd enro'!N517","v":0},{"$f":"'fnd enro'!O517","v":0},{"$f":"'fnd enro'!P517","v":0},{"$f":"'fnd enro'!Q517+'fnd enro'!R517","v":8},{"$f":"'fnd enro'!T517","v":52},1,{"$f":"VALUE('fnd enro'!S517)","v":3},null,{"$f":"(($D517*'fnd base rates'!C$110)\n+($E517*'fnd base rates'!C$111)\n+($F517*'fnd base rates'!C$112)\n+($G517*'fnd base rates'!C$113)\n+($H517*'fnd base rates'!C$114)\n+($I517*'fnd base rates'!C$115)\n+($J517*'fnd base rates'!C$119)\n+($K517*'fnd base rates'!C$120)\n+($M517*'fnd base rates'!C$122)\n+($N517*'fnd base rates'!C$123)\n+($O517*'fnd base rates'!C$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,3)))\n*$R517","v":26128.134583999999},{"$f":"(($D517*'fnd base rates'!D$110)\n+($E517*'fnd base rates'!D$111)\n+($F517*'fnd base rates'!D$112)\n+($G517*'fnd base rates'!D$113)\n+($H517*'fnd base rates'!D$114)\n+($I517*'fnd base rates'!D$115)\n+($J517*'fnd base rates'!D$119)\n+($K517*'fnd base rates'!D$120)\n+($M517*'fnd base rates'!D$122)\n+($N517*'fnd base rates'!D$123)\n+($O517*'fnd base rates'!D$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,4)))\n*$R517","v":38783.68},{"$f":"(($D517*'fnd base rates'!E$110)\n+($E517*'fnd base rates'!E$111)\n+($F517*'fnd base rates'!E$112)\n+($G517*'fnd base rates'!E$113)\n+($H517*'fnd base rates'!E$114)\n+($I517*'fnd base rates'!E$115)\n+($J517*'fnd base rates'!E$119)\n+($K517*'fnd base rates'!E$120)\n+($M517*'fnd base rates'!E$122)\n+($N517*'fnd base rates'!E$123)\n+($O517*'fnd base rates'!E$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,5)))\n*$R517","v":224374.23809999999},{"$f":"(($D517*'fnd base rates'!F$110)\n+($E517*'fnd base rates'!F$111)\n+($F517*'fnd base rates'!F$112)\n+($G517*'fnd base rates'!F$113)\n+($H517*'fnd base rates'!F$114)\n+($I517*'fnd base rates'!F$115)\n+($J517*'fnd base rates'!F$119)\n+($K517*'fnd base rates'!F$120)\n+($M517*'fnd base rates'!F$122)\n+($N517*'fnd base rates'!F$123)\n+($O517*'fnd base rates'!F$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,6)))\n*$R517","v":44674.621580000006},{"$f":"(($D517*'fnd base rates'!G$110)\n+($E517*'fnd base rates'!G$111)\n+($F517*'fnd base rates'!G$112)\n+($G517*'fnd base rates'!G$113)\n+($H517*'fnd base rates'!G$114)\n+($I517*'fnd base rates'!G$115)\n+($J517*'fnd base rates'!G$119)\n+($K517*'fnd base rates'!G$120)\n+($M517*'fnd base rates'!G$122)\n+($N517*'fnd base rates'!G$123)\n+($O517*'fnd base rates'!G$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,7)))\n*$R517","v":8901.7373560000015},{"$f":"(($D517*'fnd base rates'!H$110)\n+($E517*'fnd base rates'!H$111)\n+($F517*'fnd base rates'!H$112)\n+($G517*'fnd base rates'!H$113)\n+($H517*'fnd base rates'!H$114)\n+($I517*'fnd base rates'!H$115)\n+($J517*'fnd base rates'!H$119)\n+($K517*'fnd base rates'!H$120)\n+($M517*'fnd base rates'!H$122)\n+($N517*'fnd base rates'!H$123)\n+($O517*'fnd base rates'!H$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,8)))","v":33486.816055999996},{"$f":"(($D517*'fnd base rates'!I$110)\n+($E517*'fnd base rates'!I$111)\n+($F517*'fnd base rates'!I$112)\n+($G517*'fnd base rates'!I$113)\n+($H517*'fnd base rates'!I$114)\n+($I517*'fnd base rates'!I$115)\n+($J517*'fnd base rates'!I$119)\n+($K517*'fnd base rates'!I$120)\n+($M517*'fnd base rates'!I$122)\n+($N517*'fnd base rates'!I$123)\n+($O517*'fnd base rates'!I$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,9)))\n*$R517","v":19440.07},{"$f":"(($D517*'fnd base rates'!J$110)\n+($E517*'fnd base rates'!J$111)\n+($F517*'fnd base rates'!J$112)\n+($G517*'fnd base rates'!J$113)\n+($H517*'fnd base rates'!J$114)\n+($I517*'fnd base rates'!J$115)\n+($J517*'fnd base rates'!J$119)\n+($K517*'fnd base rates'!J$120)\n+($M517*'fnd base rates'!J$122)\n+($N517*'fnd base rates'!J$123)\n+($O517*'fnd base rates'!J$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,10)))\n*$R517","v":24746.200000000004},{"$f":"(($D517*'fnd base rates'!K$110)\n+($E517*'fnd base rates'!K$111)\n+($F517*'fnd base rates'!K$112)\n+($G517*'fnd base rates'!K$113)\n+($H517*'fnd base rates'!K$114)\n+($I517*'fnd base rates'!K$115)\n+($J517*'fnd base rates'!K$119)\n+($K517*'fnd base rates'!K$120)\n+($M517*'fnd base rates'!K$122)\n+($N517*'fnd base rates'!K$123)\n+($O517*'fnd base rates'!K$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,11)))\n*$R517","v":55904.409571999997},{"$f":"(($D517*'fnd base rates'!L$110)\n+($E517*'fnd base rates'!L$111)\n+($F517*'fnd base rates'!L$112)\n+($G517*'fnd base rates'!L$113)\n+($H517*'fnd base rates'!L$114)\n+($I517*'fnd base rates'!L$115)\n+($J517*'fnd base rates'!L$119)\n+($K517*'fnd base rates'!L$120)\n+($M517*'fnd base rates'!L$122)\n+($N517*'fnd base rates'!L$123)\n+($O517*'fnd base rates'!L$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,12)))","v":62442.573975465275},{"$f":"(($D517*'fnd base rates'!M$110)\n+($E517*'fnd base rates'!M$111)\n+($F517*'fnd base rates'!M$112)\n+($G517*'fnd base rates'!M$113)\n+($H517*'fnd base rates'!M$114)\n+($I517*'fnd base rates'!M$115)\n+($J517*'fnd base rates'!M$119)\n+($K517*'fnd base rates'!M$120)\n+($M517*'fnd base rates'!M$122)\n+($N517*'fnd base rates'!M$123)\n+($O517*'fnd base rates'!M$124)\n+($P517*VLOOKUP($S517+15,rate_basefnd,13)))","v":0},538882.48122346529,null,479278605,"479","278","605",1,52,538882.48122346529,10363,0,10363,null,null,null,null,null,10363,0,10363,-3,10366,14,10352]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D518","v":0},{"$f":"'fnd enro'!E518","v":0},{"$f":"'fnd enro'!F518","v":0},{"$f":"'fnd enro'!G518","v":0},{"$f":"'fnd enro'!H518","v":1},{"$f":"'fnd enro'!I518","v":2},{"$f":"'fnd enro'!J518","v":0},{"$f":"'fnd enro'!K518","v":0.1137},{"$f":"'fnd enro'!L518","v":0},{"$f":"'fnd enro'!M518+'fnd enro'!N518","v":0},{"$f":"'fnd enro'!O518","v":0},{"$f":"'fnd enro'!P518","v":0},{"$f":"'fnd enro'!Q518+'fnd enro'!R518","v":0},{"$f":"'fnd enro'!T518","v":3},1,{"$f":"VALUE('fnd enro'!S518)","v":1},null,{"$f":"(($D518*'fnd base rates'!C$110)\n+($E518*'fnd base rates'!C$111)\n+($F518*'fnd base rates'!C$112)\n+($G518*'fnd base rates'!C$113)\n+($H518*'fnd base rates'!C$114)\n+($I518*'fnd base rates'!C$115)\n+($J518*'fnd base rates'!C$119)\n+($K518*'fnd base rates'!C$120)\n+($M518*'fnd base rates'!C$122)\n+($N518*'fnd base rates'!C$123)\n+($O518*'fnd base rates'!C$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,3)))\n*$R518","v":1483.3462259999999},{"$f":"(($D518*'fnd base rates'!D$110)\n+($E518*'fnd base rates'!D$111)\n+($F518*'fnd base rates'!D$112)\n+($G518*'fnd base rates'!D$113)\n+($H518*'fnd base rates'!D$114)\n+($I518*'fnd base rates'!D$115)\n+($J518*'fnd base rates'!D$119)\n+($K518*'fnd base rates'!D$120)\n+($M518*'fnd base rates'!D$122)\n+($N518*'fnd base rates'!D$123)\n+($O518*'fnd base rates'!D$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,4)))\n*$R518","v":2123.58},{"$f":"(($D518*'fnd base rates'!E$110)\n+($E518*'fnd base rates'!E$111)\n+($F518*'fnd base rates'!E$112)\n+($G518*'fnd base rates'!E$113)\n+($H518*'fnd base rates'!E$114)\n+($I518*'fnd base rates'!E$115)\n+($J518*'fnd base rates'!E$119)\n+($K518*'fnd base rates'!E$120)\n+($M518*'fnd base rates'!E$122)\n+($N518*'fnd base rates'!E$123)\n+($O518*'fnd base rates'!E$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,5)))\n*$R518","v":12271.787775000001},{"$f":"(($D518*'fnd base rates'!F$110)\n+($E518*'fnd base rates'!F$111)\n+($F518*'fnd base rates'!F$112)\n+($G518*'fnd base rates'!F$113)\n+($H518*'fnd base rates'!F$114)\n+($I518*'fnd base rates'!F$115)\n+($J518*'fnd base rates'!F$119)\n+($K518*'fnd base rates'!F$120)\n+($M518*'fnd base rates'!F$122)\n+($N518*'fnd base rates'!F$123)\n+($O518*'fnd base rates'!F$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,6)))\n*$R518","v":2544.568745},{"$f":"(($D518*'fnd base rates'!G$110)\n+($E518*'fnd base rates'!G$111)\n+($F518*'fnd base rates'!G$112)\n+($G518*'fnd base rates'!G$113)\n+($H518*'fnd base rates'!G$114)\n+($I518*'fnd base rates'!G$115)\n+($J518*'fnd base rates'!G$119)\n+($K518*'fnd base rates'!G$120)\n+($M518*'fnd base rates'!G$122)\n+($N518*'fnd base rates'!G$123)\n+($O518*'fnd base rates'!G$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,7)))\n*$R518","v":458.21580899999998},{"$f":"(($D518*'fnd base rates'!H$110)\n+($E518*'fnd base rates'!H$111)\n+($F518*'fnd base rates'!H$112)\n+($G518*'fnd base rates'!H$113)\n+($H518*'fnd base rates'!H$114)\n+($I518*'fnd base rates'!H$115)\n+($J518*'fnd base rates'!H$119)\n+($K518*'fnd base rates'!H$120)\n+($M518*'fnd base rates'!H$122)\n+($N518*'fnd base rates'!H$123)\n+($O518*'fnd base rates'!H$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,8)))","v":2015.8107339999999},{"$f":"(($D518*'fnd base rates'!I$110)\n+($E518*'fnd base rates'!I$111)\n+($F518*'fnd base rates'!I$112)\n+($G518*'fnd base rates'!I$113)\n+($H518*'fnd base rates'!I$114)\n+($I518*'fnd base rates'!I$115)\n+($J518*'fnd base rates'!I$119)\n+($K518*'fnd base rates'!I$120)\n+($M518*'fnd base rates'!I$122)\n+($N518*'fnd base rates'!I$123)\n+($O518*'fnd base rates'!I$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,9)))\n*$R518","v":1102.56},{"$f":"(($D518*'fnd base rates'!J$110)\n+($E518*'fnd base rates'!J$111)\n+($F518*'fnd base rates'!J$112)\n+($G518*'fnd base rates'!J$113)\n+($H518*'fnd base rates'!J$114)\n+($I518*'fnd base rates'!J$115)\n+($J518*'fnd base rates'!J$119)\n+($K518*'fnd base rates'!J$120)\n+($M518*'fnd base rates'!J$122)\n+($N518*'fnd base rates'!J$123)\n+($O518*'fnd base rates'!J$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,10)))\n*$R518","v":1291.9100000000001},{"$f":"(($D518*'fnd base rates'!K$110)\n+($E518*'fnd base rates'!K$111)\n+($F518*'fnd base rates'!K$112)\n+($G518*'fnd base rates'!K$113)\n+($H518*'fnd base rates'!K$114)\n+($I518*'fnd base rates'!K$115)\n+($J518*'fnd base rates'!K$119)\n+($K518*'fnd base rates'!K$120)\n+($M518*'fnd base rates'!K$122)\n+($N518*'fnd base rates'!K$123)\n+($O518*'fnd base rates'!K$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,11)))\n*$R518","v":3215.5447829999998},{"$f":"(($D518*'fnd base rates'!L$110)\n+($E518*'fnd base rates'!L$111)\n+($F518*'fnd base rates'!L$112)\n+($G518*'fnd base rates'!L$113)\n+($H518*'fnd base rates'!L$114)\n+($I518*'fnd base rates'!L$115)\n+($J518*'fnd base rates'!L$119)\n+($K518*'fnd base rates'!L$120)\n+($M518*'fnd base rates'!L$122)\n+($N518*'fnd base rates'!L$123)\n+($O518*'fnd base rates'!L$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,12)))","v":3389.2108167024476},{"$f":"(($D518*'fnd base rates'!M$110)\n+($E518*'fnd base rates'!M$111)\n+($F518*'fnd base rates'!M$112)\n+($G518*'fnd base rates'!M$113)\n+($H518*'fnd base rates'!M$114)\n+($I518*'fnd base rates'!M$115)\n+($J518*'fnd base rates'!M$119)\n+($K518*'fnd base rates'!M$120)\n+($M518*'fnd base rates'!M$122)\n+($N518*'fnd base rates'!M$123)\n+($O518*'fnd base rates'!M$124)\n+($P518*VLOOKUP($S518+15,rate_basefnd,13)))","v":0},29896.534888702452,null,479278635,"479","278","635",1,3,29896.534888702452,9966,0,9966,null,null,null,null,null,9966,0,9966,-2,9968,13,9955]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D519","v":0},{"$f":"'fnd enro'!E519","v":0},{"$f":"'fnd enro'!F519","v":0},{"$f":"'fnd enro'!G519","v":0},{"$f":"'fnd enro'!H519","v":5},{"$f":"'fnd enro'!I519","v":11},{"$f":"'fnd enro'!J519","v":0},{"$f":"'fnd enro'!K519","v":0.60640000000000005},{"$f":"'fnd enro'!L519","v":0},{"$f":"'fnd enro'!M519+'fnd enro'!N519","v":0},{"$f":"'fnd enro'!O519","v":0},{"$f":"'fnd enro'!P519","v":0},{"$f":"'fnd enro'!Q519+'fnd enro'!R519","v":1},{"$f":"'fnd enro'!T519","v":16},1,{"$f":"VALUE('fnd enro'!S519)","v":1},null,{"$f":"(($D519*'fnd base rates'!C$110)\n+($E519*'fnd base rates'!C$111)\n+($F519*'fnd base rates'!C$112)\n+($G519*'fnd base rates'!C$113)\n+($H519*'fnd base rates'!C$114)\n+($I519*'fnd base rates'!C$115)\n+($J519*'fnd base rates'!C$119)\n+($K519*'fnd base rates'!C$120)\n+($M519*'fnd base rates'!C$122)\n+($N519*'fnd base rates'!C$123)\n+($O519*'fnd base rates'!C$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,3)))\n*$R519","v":7962.1598720000002},{"$f":"(($D519*'fnd base rates'!D$110)\n+($E519*'fnd base rates'!D$111)\n+($F519*'fnd base rates'!D$112)\n+($G519*'fnd base rates'!D$113)\n+($H519*'fnd base rates'!D$114)\n+($I519*'fnd base rates'!D$115)\n+($J519*'fnd base rates'!D$119)\n+($K519*'fnd base rates'!D$120)\n+($M519*'fnd base rates'!D$122)\n+($N519*'fnd base rates'!D$123)\n+($O519*'fnd base rates'!D$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,4)))\n*$R519","v":11567.300000000001},{"$f":"(($D519*'fnd base rates'!E$110)\n+($E519*'fnd base rates'!E$111)\n+($F519*'fnd base rates'!E$112)\n+($G519*'fnd base rates'!E$113)\n+($H519*'fnd base rates'!E$114)\n+($I519*'fnd base rates'!E$115)\n+($J519*'fnd base rates'!E$119)\n+($K519*'fnd base rates'!E$120)\n+($M519*'fnd base rates'!E$122)\n+($N519*'fnd base rates'!E$123)\n+($O519*'fnd base rates'!E$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,5)))\n*$R519","v":68255.424800000008},{"$f":"(($D519*'fnd base rates'!F$110)\n+($E519*'fnd base rates'!F$111)\n+($F519*'fnd base rates'!F$112)\n+($G519*'fnd base rates'!F$113)\n+($H519*'fnd base rates'!F$114)\n+($I519*'fnd base rates'!F$115)\n+($J519*'fnd base rates'!F$119)\n+($K519*'fnd base rates'!F$120)\n+($M519*'fnd base rates'!F$122)\n+($N519*'fnd base rates'!F$123)\n+($O519*'fnd base rates'!F$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,6)))\n*$R519","v":13537.576640000001},{"$f":"(($D519*'fnd base rates'!G$110)\n+($E519*'fnd base rates'!G$111)\n+($F519*'fnd base rates'!G$112)\n+($G519*'fnd base rates'!G$113)\n+($H519*'fnd base rates'!G$114)\n+($I519*'fnd base rates'!G$115)\n+($J519*'fnd base rates'!G$119)\n+($K519*'fnd base rates'!G$120)\n+($M519*'fnd base rates'!G$122)\n+($N519*'fnd base rates'!G$123)\n+($O519*'fnd base rates'!G$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,7)))\n*$R519","v":2556.7976479999998},{"$f":"(($D519*'fnd base rates'!H$110)\n+($E519*'fnd base rates'!H$111)\n+($F519*'fnd base rates'!H$112)\n+($G519*'fnd base rates'!H$113)\n+($H519*'fnd base rates'!H$114)\n+($I519*'fnd base rates'!H$115)\n+($J519*'fnd base rates'!H$119)\n+($K519*'fnd base rates'!H$120)\n+($M519*'fnd base rates'!H$122)\n+($N519*'fnd base rates'!H$123)\n+($O519*'fnd base rates'!H$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,8)))","v":10862.487247999999},{"$f":"(($D519*'fnd base rates'!I$110)\n+($E519*'fnd base rates'!I$111)\n+($F519*'fnd base rates'!I$112)\n+($G519*'fnd base rates'!I$113)\n+($H519*'fnd base rates'!I$114)\n+($I519*'fnd base rates'!I$115)\n+($J519*'fnd base rates'!I$119)\n+($K519*'fnd base rates'!I$120)\n+($M519*'fnd base rates'!I$122)\n+($N519*'fnd base rates'!I$123)\n+($O519*'fnd base rates'!I$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,9)))\n*$R519","v":6002.369999999999},{"$f":"(($D519*'fnd base rates'!J$110)\n+($E519*'fnd base rates'!J$111)\n+($F519*'fnd base rates'!J$112)\n+($G519*'fnd base rates'!J$113)\n+($H519*'fnd base rates'!J$114)\n+($I519*'fnd base rates'!J$115)\n+($J519*'fnd base rates'!J$119)\n+($K519*'fnd base rates'!J$120)\n+($M519*'fnd base rates'!J$122)\n+($N519*'fnd base rates'!J$123)\n+($O519*'fnd base rates'!J$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,10)))\n*$R519","v":7486.5300000000007},{"$f":"(($D519*'fnd base rates'!K$110)\n+($E519*'fnd base rates'!K$111)\n+($F519*'fnd base rates'!K$112)\n+($G519*'fnd base rates'!K$113)\n+($H519*'fnd base rates'!K$114)\n+($I519*'fnd base rates'!K$115)\n+($J519*'fnd base rates'!K$119)\n+($K519*'fnd base rates'!K$120)\n+($M519*'fnd base rates'!K$122)\n+($N519*'fnd base rates'!K$123)\n+($O519*'fnd base rates'!K$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,11)))\n*$R519","v":17139.672176},{"$f":"(($D519*'fnd base rates'!L$110)\n+($E519*'fnd base rates'!L$111)\n+($F519*'fnd base rates'!L$112)\n+($G519*'fnd base rates'!L$113)\n+($H519*'fnd base rates'!L$114)\n+($I519*'fnd base rates'!L$115)\n+($J519*'fnd base rates'!L$119)\n+($K519*'fnd base rates'!L$120)\n+($M519*'fnd base rates'!L$122)\n+($N519*'fnd base rates'!L$123)\n+($O519*'fnd base rates'!L$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,12)))","v":18423.213778141122},{"$f":"(($D519*'fnd base rates'!M$110)\n+($E519*'fnd base rates'!M$111)\n+($F519*'fnd base rates'!M$112)\n+($G519*'fnd base rates'!M$113)\n+($H519*'fnd base rates'!M$114)\n+($I519*'fnd base rates'!M$115)\n+($J519*'fnd base rates'!M$119)\n+($K519*'fnd base rates'!M$120)\n+($M519*'fnd base rates'!M$122)\n+($N519*'fnd base rates'!M$123)\n+($O519*'fnd base rates'!M$124)\n+($P519*VLOOKUP($S519+15,rate_basefnd,13)))","v":0},163793.53216214114,null,479278670,"479","278","670",1,16,163793.53216214114,10237,0,10237,null,null,null,null,null,10237,0,10237,-3,10240,14,10226]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D520","v":0},{"$f":"'fnd enro'!E520","v":0},{"$f":"'fnd enro'!F520","v":0},{"$f":"'fnd enro'!G520","v":0},{"$f":"'fnd enro'!H520","v":0},{"$f":"'fnd enro'!I520","v":3},{"$f":"'fnd enro'!J520","v":0},{"$f":"'fnd enro'!K520","v":0.1137},{"$f":"'fnd enro'!L520","v":0},{"$f":"'fnd enro'!M520+'fnd enro'!N520","v":0},{"$f":"'fnd enro'!O520","v":0},{"$f":"'fnd enro'!P520","v":0},{"$f":"'fnd enro'!Q520+'fnd enro'!R520","v":2},{"$f":"'fnd enro'!T520","v":3},1,{"$f":"VALUE('fnd enro'!S520)","v":10},null,{"$f":"(($D520*'fnd base rates'!C$110)\n+($E520*'fnd base rates'!C$111)\n+($F520*'fnd base rates'!C$112)\n+($G520*'fnd base rates'!C$113)\n+($H520*'fnd base rates'!C$114)\n+($I520*'fnd base rates'!C$115)\n+($J520*'fnd base rates'!C$119)\n+($K520*'fnd base rates'!C$120)\n+($M520*'fnd base rates'!C$122)\n+($N520*'fnd base rates'!C$123)\n+($O520*'fnd base rates'!C$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,3)))\n*$R520","v":1607.9462259999998},{"$f":"(($D520*'fnd base rates'!D$110)\n+($E520*'fnd base rates'!D$111)\n+($F520*'fnd base rates'!D$112)\n+($G520*'fnd base rates'!D$113)\n+($H520*'fnd base rates'!D$114)\n+($I520*'fnd base rates'!D$115)\n+($J520*'fnd base rates'!D$119)\n+($K520*'fnd base rates'!D$120)\n+($M520*'fnd base rates'!D$122)\n+($N520*'fnd base rates'!D$123)\n+($O520*'fnd base rates'!D$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,4)))\n*$R520","v":2713.96},{"$f":"(($D520*'fnd base rates'!E$110)\n+($E520*'fnd base rates'!E$111)\n+($F520*'fnd base rates'!E$112)\n+($G520*'fnd base rates'!E$113)\n+($H520*'fnd base rates'!E$114)\n+($I520*'fnd base rates'!E$115)\n+($J520*'fnd base rates'!E$119)\n+($K520*'fnd base rates'!E$120)\n+($M520*'fnd base rates'!E$122)\n+($N520*'fnd base rates'!E$123)\n+($O520*'fnd base rates'!E$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,5)))\n*$R520","v":19379.117774999999},{"$f":"(($D520*'fnd base rates'!F$110)\n+($E520*'fnd base rates'!F$111)\n+($F520*'fnd base rates'!F$112)\n+($G520*'fnd base rates'!F$113)\n+($H520*'fnd base rates'!F$114)\n+($I520*'fnd base rates'!F$115)\n+($J520*'fnd base rates'!F$119)\n+($K520*'fnd base rates'!F$120)\n+($M520*'fnd base rates'!F$122)\n+($N520*'fnd base rates'!F$123)\n+($O520*'fnd base rates'!F$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,6)))\n*$R520","v":2444.1987449999997},{"$f":"(($D520*'fnd base rates'!G$110)\n+($E520*'fnd base rates'!G$111)\n+($F520*'fnd base rates'!G$112)\n+($G520*'fnd base rates'!G$113)\n+($H520*'fnd base rates'!G$114)\n+($I520*'fnd base rates'!G$115)\n+($J520*'fnd base rates'!G$119)\n+($K520*'fnd base rates'!G$120)\n+($M520*'fnd base rates'!G$122)\n+($N520*'fnd base rates'!G$123)\n+($O520*'fnd base rates'!G$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,7)))\n*$R520","v":733.58580899999993},{"$f":"(($D520*'fnd base rates'!H$110)\n+($E520*'fnd base rates'!H$111)\n+($F520*'fnd base rates'!H$112)\n+($G520*'fnd base rates'!H$113)\n+($H520*'fnd base rates'!H$114)\n+($I520*'fnd base rates'!H$115)\n+($J520*'fnd base rates'!H$119)\n+($K520*'fnd base rates'!H$120)\n+($M520*'fnd base rates'!H$122)\n+($N520*'fnd base rates'!H$123)\n+($O520*'fnd base rates'!H$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,8)))","v":2340.5407340000002},{"$f":"(($D520*'fnd base rates'!I$110)\n+($E520*'fnd base rates'!I$111)\n+($F520*'fnd base rates'!I$112)\n+($G520*'fnd base rates'!I$113)\n+($H520*'fnd base rates'!I$114)\n+($I520*'fnd base rates'!I$115)\n+($J520*'fnd base rates'!I$119)\n+($K520*'fnd base rates'!I$120)\n+($M520*'fnd base rates'!I$122)\n+($N520*'fnd base rates'!I$123)\n+($O520*'fnd base rates'!I$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,9)))\n*$R520","v":1415.65},{"$f":"(($D520*'fnd base rates'!J$110)\n+($E520*'fnd base rates'!J$111)\n+($F520*'fnd base rates'!J$112)\n+($G520*'fnd base rates'!J$113)\n+($H520*'fnd base rates'!J$114)\n+($I520*'fnd base rates'!J$115)\n+($J520*'fnd base rates'!J$119)\n+($K520*'fnd base rates'!J$120)\n+($M520*'fnd base rates'!J$122)\n+($N520*'fnd base rates'!J$123)\n+($O520*'fnd base rates'!J$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,10)))\n*$R520","v":2805.21},{"$f":"(($D520*'fnd base rates'!K$110)\n+($E520*'fnd base rates'!K$111)\n+($F520*'fnd base rates'!K$112)\n+($G520*'fnd base rates'!K$113)\n+($H520*'fnd base rates'!K$114)\n+($I520*'fnd base rates'!K$115)\n+($J520*'fnd base rates'!K$119)\n+($K520*'fnd base rates'!K$120)\n+($M520*'fnd base rates'!K$122)\n+($N520*'fnd base rates'!K$123)\n+($O520*'fnd base rates'!K$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,11)))\n*$R520","v":3185.844783},{"$f":"(($D520*'fnd base rates'!L$110)\n+($E520*'fnd base rates'!L$111)\n+($F520*'fnd base rates'!L$112)\n+($G520*'fnd base rates'!L$113)\n+($H520*'fnd base rates'!L$114)\n+($I520*'fnd base rates'!L$115)\n+($J520*'fnd base rates'!L$119)\n+($K520*'fnd base rates'!L$120)\n+($M520*'fnd base rates'!L$122)\n+($N520*'fnd base rates'!L$123)\n+($O520*'fnd base rates'!L$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,12)))","v":4219.5390838866488},{"$f":"(($D520*'fnd base rates'!M$110)\n+($E520*'fnd base rates'!M$111)\n+($F520*'fnd base rates'!M$112)\n+($G520*'fnd base rates'!M$113)\n+($H520*'fnd base rates'!M$114)\n+($I520*'fnd base rates'!M$115)\n+($J520*'fnd base rates'!M$119)\n+($K520*'fnd base rates'!M$120)\n+($M520*'fnd base rates'!M$122)\n+($N520*'fnd base rates'!M$123)\n+($O520*'fnd base rates'!M$124)\n+($P520*VLOOKUP($S520+15,rate_basefnd,13)))","v":0},40845.59315588665,null,479278672,"479","278","672",1,3,40845.59315588665,13615,0,13615,null,null,null,null,null,13615,0,13615,253,13362,20,13342]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D521","v":0},{"$f":"'fnd enro'!E521","v":0},{"$f":"'fnd enro'!F521","v":0},{"$f":"'fnd enro'!G521","v":0},{"$f":"'fnd enro'!H521","v":0},{"$f":"'fnd enro'!I521","v":1},{"$f":"'fnd enro'!J521","v":0},{"$f":"'fnd enro'!K521","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L521","v":0},{"$f":"'fnd enro'!M521+'fnd enro'!N521","v":0},{"$f":"'fnd enro'!O521","v":0},{"$f":"'fnd enro'!P521","v":0},{"$f":"'fnd enro'!Q521+'fnd enro'!R521","v":1},{"$f":"'fnd enro'!T521","v":1},1,{"$f":"VALUE('fnd enro'!S521)","v":10},null,{"$f":"(($D521*'fnd base rates'!C$110)\n+($E521*'fnd base rates'!C$111)\n+($F521*'fnd base rates'!C$112)\n+($G521*'fnd base rates'!C$113)\n+($H521*'fnd base rates'!C$114)\n+($I521*'fnd base rates'!C$115)\n+($J521*'fnd base rates'!C$119)\n+($K521*'fnd base rates'!C$120)\n+($M521*'fnd base rates'!C$122)\n+($N521*'fnd base rates'!C$123)\n+($O521*'fnd base rates'!C$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,3)))\n*$R521","v":556.74874199999999},{"$f":"(($D521*'fnd base rates'!D$110)\n+($E521*'fnd base rates'!D$111)\n+($F521*'fnd base rates'!D$112)\n+($G521*'fnd base rates'!D$113)\n+($H521*'fnd base rates'!D$114)\n+($I521*'fnd base rates'!D$115)\n+($J521*'fnd base rates'!D$119)\n+($K521*'fnd base rates'!D$120)\n+($M521*'fnd base rates'!D$122)\n+($N521*'fnd base rates'!D$123)\n+($O521*'fnd base rates'!D$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,4)))\n*$R521","v":1003.05},{"$f":"(($D521*'fnd base rates'!E$110)\n+($E521*'fnd base rates'!E$111)\n+($F521*'fnd base rates'!E$112)\n+($G521*'fnd base rates'!E$113)\n+($H521*'fnd base rates'!E$114)\n+($I521*'fnd base rates'!E$115)\n+($J521*'fnd base rates'!E$119)\n+($K521*'fnd base rates'!E$120)\n+($M521*'fnd base rates'!E$122)\n+($N521*'fnd base rates'!E$123)\n+($O521*'fnd base rates'!E$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,5)))\n*$R521","v":7420.2459250000002},{"$f":"(($D521*'fnd base rates'!F$110)\n+($E521*'fnd base rates'!F$111)\n+($F521*'fnd base rates'!F$112)\n+($G521*'fnd base rates'!F$113)\n+($H521*'fnd base rates'!F$114)\n+($I521*'fnd base rates'!F$115)\n+($J521*'fnd base rates'!F$119)\n+($K521*'fnd base rates'!F$120)\n+($M521*'fnd base rates'!F$122)\n+($N521*'fnd base rates'!F$123)\n+($O521*'fnd base rates'!F$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,6)))\n*$R521","v":814.73291500000005},{"$f":"(($D521*'fnd base rates'!G$110)\n+($E521*'fnd base rates'!G$111)\n+($F521*'fnd base rates'!G$112)\n+($G521*'fnd base rates'!G$113)\n+($H521*'fnd base rates'!G$114)\n+($I521*'fnd base rates'!G$115)\n+($J521*'fnd base rates'!G$119)\n+($K521*'fnd base rates'!G$120)\n+($M521*'fnd base rates'!G$122)\n+($N521*'fnd base rates'!G$123)\n+($O521*'fnd base rates'!G$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,7)))\n*$R521","v":291.128603},{"$f":"(($D521*'fnd base rates'!H$110)\n+($E521*'fnd base rates'!H$111)\n+($F521*'fnd base rates'!H$112)\n+($G521*'fnd base rates'!H$113)\n+($H521*'fnd base rates'!H$114)\n+($I521*'fnd base rates'!H$115)\n+($J521*'fnd base rates'!H$119)\n+($K521*'fnd base rates'!H$120)\n+($M521*'fnd base rates'!H$122)\n+($N521*'fnd base rates'!H$123)\n+($O521*'fnd base rates'!H$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D521*'fnd base rates'!I$110)\n+($E521*'fnd base rates'!I$111)\n+($F521*'fnd base rates'!I$112)\n+($G521*'fnd base rates'!I$113)\n+($H521*'fnd base rates'!I$114)\n+($I521*'fnd base rates'!I$115)\n+($J521*'fnd base rates'!I$119)\n+($K521*'fnd base rates'!I$120)\n+($M521*'fnd base rates'!I$122)\n+($N521*'fnd base rates'!I$123)\n+($O521*'fnd base rates'!I$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,9)))\n*$R521","v":510.78},{"$f":"(($D521*'fnd base rates'!J$110)\n+($E521*'fnd base rates'!J$111)\n+($F521*'fnd base rates'!J$112)\n+($G521*'fnd base rates'!J$113)\n+($H521*'fnd base rates'!J$114)\n+($I521*'fnd base rates'!J$115)\n+($J521*'fnd base rates'!J$119)\n+($K521*'fnd base rates'!J$120)\n+($M521*'fnd base rates'!J$122)\n+($N521*'fnd base rates'!J$123)\n+($O521*'fnd base rates'!J$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,10)))\n*$R521","v":1137.18},{"$f":"(($D521*'fnd base rates'!K$110)\n+($E521*'fnd base rates'!K$111)\n+($F521*'fnd base rates'!K$112)\n+($G521*'fnd base rates'!K$113)\n+($H521*'fnd base rates'!K$114)\n+($I521*'fnd base rates'!K$115)\n+($J521*'fnd base rates'!K$119)\n+($K521*'fnd base rates'!K$120)\n+($M521*'fnd base rates'!K$122)\n+($N521*'fnd base rates'!K$123)\n+($O521*'fnd base rates'!K$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,11)))\n*$R521","v":1061.948261},{"$f":"(($D521*'fnd base rates'!L$110)\n+($E521*'fnd base rates'!L$111)\n+($F521*'fnd base rates'!L$112)\n+($G521*'fnd base rates'!L$113)\n+($H521*'fnd base rates'!L$114)\n+($I521*'fnd base rates'!L$115)\n+($J521*'fnd base rates'!L$119)\n+($K521*'fnd base rates'!L$120)\n+($M521*'fnd base rates'!L$122)\n+($N521*'fnd base rates'!L$123)\n+($O521*'fnd base rates'!L$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D521*'fnd base rates'!M$110)\n+($E521*'fnd base rates'!M$111)\n+($F521*'fnd base rates'!M$112)\n+($G521*'fnd base rates'!M$113)\n+($H521*'fnd base rates'!M$114)\n+($I521*'fnd base rates'!M$115)\n+($J521*'fnd base rates'!M$119)\n+($K521*'fnd base rates'!M$120)\n+($M521*'fnd base rates'!M$122)\n+($N521*'fnd base rates'!M$123)\n+($O521*'fnd base rates'!M$124)\n+($P521*VLOOKUP($S521+15,rate_basefnd,13)))","v":0},15145.027718628882,null,479278674,"479","278","674",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D522","v":0},{"$f":"'fnd enro'!E522","v":0},{"$f":"'fnd enro'!F522","v":0},{"$f":"'fnd enro'!G522","v":0},{"$f":"'fnd enro'!H522","v":2},{"$f":"'fnd enro'!I522","v":2},{"$f":"'fnd enro'!J522","v":0},{"$f":"'fnd enro'!K522","v":0.15160000000000001},{"$f":"'fnd enro'!L522","v":0},{"$f":"'fnd enro'!M522+'fnd enro'!N522","v":0},{"$f":"'fnd enro'!O522","v":0},{"$f":"'fnd enro'!P522","v":0},{"$f":"'fnd enro'!Q522+'fnd enro'!R522","v":1},{"$f":"'fnd enro'!T522","v":4},{"$f":"VLOOKUP(B522,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S522)","v":5},null,{"$f":"(($D522*'fnd base rates'!C$110)\n+($E522*'fnd base rates'!C$111)\n+($F522*'fnd base rates'!C$112)\n+($G522*'fnd base rates'!C$113)\n+($H522*'fnd base rates'!C$114)\n+($I522*'fnd base rates'!C$115)\n+($J522*'fnd base rates'!C$119)\n+($K522*'fnd base rates'!C$120)\n+($M522*'fnd base rates'!C$122)\n+($N522*'fnd base rates'!C$123)\n+($O522*'fnd base rates'!C$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,3)))\n*$R522","v":2031.0249680000002},{"$f":"(($D522*'fnd base rates'!D$110)\n+($E522*'fnd base rates'!D$111)\n+($F522*'fnd base rates'!D$112)\n+($G522*'fnd base rates'!D$113)\n+($H522*'fnd base rates'!D$114)\n+($I522*'fnd base rates'!D$115)\n+($J522*'fnd base rates'!D$119)\n+($K522*'fnd base rates'!D$120)\n+($M522*'fnd base rates'!D$122)\n+($N522*'fnd base rates'!D$123)\n+($O522*'fnd base rates'!D$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,4)))\n*$R522","v":3083.65},{"$f":"(($D522*'fnd base rates'!E$110)\n+($E522*'fnd base rates'!E$111)\n+($F522*'fnd base rates'!E$112)\n+($G522*'fnd base rates'!E$113)\n+($H522*'fnd base rates'!E$114)\n+($I522*'fnd base rates'!E$115)\n+($J522*'fnd base rates'!E$119)\n+($K522*'fnd base rates'!E$120)\n+($M522*'fnd base rates'!E$122)\n+($N522*'fnd base rates'!E$123)\n+($O522*'fnd base rates'!E$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,5)))\n*$R522","v":17928.413700000001},{"$f":"(($D522*'fnd base rates'!F$110)\n+($E522*'fnd base rates'!F$111)\n+($F522*'fnd base rates'!F$112)\n+($G522*'fnd base rates'!F$113)\n+($H522*'fnd base rates'!F$114)\n+($I522*'fnd base rates'!F$115)\n+($J522*'fnd base rates'!F$119)\n+($K522*'fnd base rates'!F$120)\n+($M522*'fnd base rates'!F$122)\n+($N522*'fnd base rates'!F$123)\n+($O522*'fnd base rates'!F$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,6)))\n*$R522","v":3459.6716600000004},{"$f":"(($D522*'fnd base rates'!G$110)\n+($E522*'fnd base rates'!G$111)\n+($F522*'fnd base rates'!G$112)\n+($G522*'fnd base rates'!G$113)\n+($H522*'fnd base rates'!G$114)\n+($I522*'fnd base rates'!G$115)\n+($J522*'fnd base rates'!G$119)\n+($K522*'fnd base rates'!G$120)\n+($M522*'fnd base rates'!G$122)\n+($N522*'fnd base rates'!G$123)\n+($O522*'fnd base rates'!G$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,7)))\n*$R522","v":733.22441200000003},{"$f":"(($D522*'fnd base rates'!H$110)\n+($E522*'fnd base rates'!H$111)\n+($F522*'fnd base rates'!H$112)\n+($G522*'fnd base rates'!H$113)\n+($H522*'fnd base rates'!H$114)\n+($I522*'fnd base rates'!H$115)\n+($J522*'fnd base rates'!H$119)\n+($K522*'fnd base rates'!H$120)\n+($M522*'fnd base rates'!H$122)\n+($N522*'fnd base rates'!H$123)\n+($O522*'fnd base rates'!H$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,8)))","v":2518.1443119999994},{"$f":"(($D522*'fnd base rates'!I$110)\n+($E522*'fnd base rates'!I$111)\n+($F522*'fnd base rates'!I$112)\n+($G522*'fnd base rates'!I$113)\n+($H522*'fnd base rates'!I$114)\n+($I522*'fnd base rates'!I$115)\n+($J522*'fnd base rates'!I$119)\n+($K522*'fnd base rates'!I$120)\n+($M522*'fnd base rates'!I$122)\n+($N522*'fnd base rates'!I$123)\n+($O522*'fnd base rates'!I$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,9)))\n*$R522","v":1516.64},{"$f":"(($D522*'fnd base rates'!J$110)\n+($E522*'fnd base rates'!J$111)\n+($F522*'fnd base rates'!J$112)\n+($G522*'fnd base rates'!J$113)\n+($H522*'fnd base rates'!J$114)\n+($I522*'fnd base rates'!J$115)\n+($J522*'fnd base rates'!J$119)\n+($K522*'fnd base rates'!J$120)\n+($M522*'fnd base rates'!J$122)\n+($N522*'fnd base rates'!J$123)\n+($O522*'fnd base rates'!J$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,10)))\n*$R522","v":2040.18},{"$f":"(($D522*'fnd base rates'!K$110)\n+($E522*'fnd base rates'!K$111)\n+($F522*'fnd base rates'!K$112)\n+($G522*'fnd base rates'!K$113)\n+($H522*'fnd base rates'!K$114)\n+($I522*'fnd base rates'!K$115)\n+($J522*'fnd base rates'!K$119)\n+($K522*'fnd base rates'!K$120)\n+($M522*'fnd base rates'!K$122)\n+($N522*'fnd base rates'!K$123)\n+($O522*'fnd base rates'!K$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,11)))\n*$R522","v":4307.1930439999996},{"$f":"(($D522*'fnd base rates'!L$110)\n+($E522*'fnd base rates'!L$111)\n+($F522*'fnd base rates'!L$112)\n+($G522*'fnd base rates'!L$113)\n+($H522*'fnd base rates'!L$114)\n+($I522*'fnd base rates'!L$115)\n+($J522*'fnd base rates'!L$119)\n+($K522*'fnd base rates'!L$120)\n+($M522*'fnd base rates'!L$122)\n+($N522*'fnd base rates'!L$123)\n+($O522*'fnd base rates'!L$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,12)))","v":4985.1622441471291},{"$f":"(($D522*'fnd base rates'!M$110)\n+($E522*'fnd base rates'!M$111)\n+($F522*'fnd base rates'!M$112)\n+($G522*'fnd base rates'!M$113)\n+($H522*'fnd base rates'!M$114)\n+($I522*'fnd base rates'!M$115)\n+($J522*'fnd base rates'!M$119)\n+($K522*'fnd base rates'!M$120)\n+($M522*'fnd base rates'!M$122)\n+($N522*'fnd base rates'!M$123)\n+($O522*'fnd base rates'!M$124)\n+($P522*VLOOKUP($S522+15,rate_basefnd,13)))","v":0},42603.304340147122,null,{"$f":"B522","v":479278680},"479","278","680",1,{"$f":"enro","v":4},42603.304340147122,10651,0,10651,null,null,null,null,null,10651,0,10651,-3,10654,14,10640]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D523","v":0},{"$f":"'fnd enro'!E523","v":0},{"$f":"'fnd enro'!F523","v":0},{"$f":"'fnd enro'!G523","v":0},{"$f":"'fnd enro'!H523","v":3},{"$f":"'fnd enro'!I523","v":7},{"$f":"'fnd enro'!J523","v":0},{"$f":"'fnd enro'!K523","v":0.379},{"$f":"'fnd enro'!L523","v":0},{"$f":"'fnd enro'!M523+'fnd enro'!N523","v":0},{"$f":"'fnd enro'!O523","v":0},{"$f":"'fnd enro'!P523","v":0},{"$f":"'fnd enro'!Q523+'fnd enro'!R523","v":1},{"$f":"'fnd enro'!T523","v":10},1,{"$f":"VALUE('fnd enro'!S523)","v":2},null,{"$f":"(($D523*'fnd base rates'!C$110)\n+($E523*'fnd base rates'!C$111)\n+($F523*'fnd base rates'!C$112)\n+($G523*'fnd base rates'!C$113)\n+($H523*'fnd base rates'!C$114)\n+($I523*'fnd base rates'!C$115)\n+($J523*'fnd base rates'!C$119)\n+($K523*'fnd base rates'!C$120)\n+($M523*'fnd base rates'!C$122)\n+($N523*'fnd base rates'!C$123)\n+($O523*'fnd base rates'!C$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,3)))\n*$R523","v":4996.0274200000003},{"$f":"(($D523*'fnd base rates'!D$110)\n+($E523*'fnd base rates'!D$111)\n+($F523*'fnd base rates'!D$112)\n+($G523*'fnd base rates'!D$113)\n+($H523*'fnd base rates'!D$114)\n+($I523*'fnd base rates'!D$115)\n+($J523*'fnd base rates'!D$119)\n+($K523*'fnd base rates'!D$120)\n+($M523*'fnd base rates'!D$122)\n+($N523*'fnd base rates'!D$123)\n+($O523*'fnd base rates'!D$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,4)))\n*$R523","v":7322.8},{"$f":"(($D523*'fnd base rates'!E$110)\n+($E523*'fnd base rates'!E$111)\n+($F523*'fnd base rates'!E$112)\n+($G523*'fnd base rates'!E$113)\n+($H523*'fnd base rates'!E$114)\n+($I523*'fnd base rates'!E$115)\n+($J523*'fnd base rates'!E$119)\n+($K523*'fnd base rates'!E$120)\n+($M523*'fnd base rates'!E$122)\n+($N523*'fnd base rates'!E$123)\n+($O523*'fnd base rates'!E$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,5)))\n*$R523","v":43737.909250000004},{"$f":"(($D523*'fnd base rates'!F$110)\n+($E523*'fnd base rates'!F$111)\n+($F523*'fnd base rates'!F$112)\n+($G523*'fnd base rates'!F$113)\n+($H523*'fnd base rates'!F$114)\n+($I523*'fnd base rates'!F$115)\n+($J523*'fnd base rates'!F$119)\n+($K523*'fnd base rates'!F$120)\n+($M523*'fnd base rates'!F$122)\n+($N523*'fnd base rates'!F$123)\n+($O523*'fnd base rates'!F$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,6)))\n*$R523","v":8448.4391500000002},{"$f":"(($D523*'fnd base rates'!G$110)\n+($E523*'fnd base rates'!G$111)\n+($F523*'fnd base rates'!G$112)\n+($G523*'fnd base rates'!G$113)\n+($H523*'fnd base rates'!G$114)\n+($I523*'fnd base rates'!G$115)\n+($J523*'fnd base rates'!G$119)\n+($K523*'fnd base rates'!G$120)\n+($M523*'fnd base rates'!G$122)\n+($N523*'fnd base rates'!G$123)\n+($O523*'fnd base rates'!G$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,7)))\n*$R523","v":1641.6360300000001},{"$f":"(($D523*'fnd base rates'!H$110)\n+($E523*'fnd base rates'!H$111)\n+($F523*'fnd base rates'!H$112)\n+($G523*'fnd base rates'!H$113)\n+($H523*'fnd base rates'!H$114)\n+($I523*'fnd base rates'!H$115)\n+($J523*'fnd base rates'!H$119)\n+($K523*'fnd base rates'!H$120)\n+($M523*'fnd base rates'!H$122)\n+($N523*'fnd base rates'!H$123)\n+($O523*'fnd base rates'!H$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,8)))","v":6831.0557799999997},{"$f":"(($D523*'fnd base rates'!I$110)\n+($E523*'fnd base rates'!I$111)\n+($F523*'fnd base rates'!I$112)\n+($G523*'fnd base rates'!I$113)\n+($H523*'fnd base rates'!I$114)\n+($I523*'fnd base rates'!I$115)\n+($J523*'fnd base rates'!I$119)\n+($K523*'fnd base rates'!I$120)\n+($M523*'fnd base rates'!I$122)\n+($N523*'fnd base rates'!I$123)\n+($O523*'fnd base rates'!I$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,9)))\n*$R523","v":3798.2999999999997},{"$f":"(($D523*'fnd base rates'!J$110)\n+($E523*'fnd base rates'!J$111)\n+($F523*'fnd base rates'!J$112)\n+($G523*'fnd base rates'!J$113)\n+($H523*'fnd base rates'!J$114)\n+($I523*'fnd base rates'!J$115)\n+($J523*'fnd base rates'!J$119)\n+($K523*'fnd base rates'!J$120)\n+($M523*'fnd base rates'!J$122)\n+($N523*'fnd base rates'!J$123)\n+($O523*'fnd base rates'!J$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,10)))\n*$R523","v":4908.1899999999996},{"$f":"(($D523*'fnd base rates'!K$110)\n+($E523*'fnd base rates'!K$111)\n+($F523*'fnd base rates'!K$112)\n+($G523*'fnd base rates'!K$113)\n+($H523*'fnd base rates'!K$114)\n+($I523*'fnd base rates'!K$115)\n+($J523*'fnd base rates'!K$119)\n+($K523*'fnd base rates'!K$120)\n+($M523*'fnd base rates'!K$122)\n+($N523*'fnd base rates'!K$123)\n+($O523*'fnd base rates'!K$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,11)))\n*$R523","v":10708.582609999999},{"$f":"(($D523*'fnd base rates'!L$110)\n+($E523*'fnd base rates'!L$111)\n+($F523*'fnd base rates'!L$112)\n+($G523*'fnd base rates'!L$113)\n+($H523*'fnd base rates'!L$114)\n+($I523*'fnd base rates'!L$115)\n+($J523*'fnd base rates'!L$119)\n+($K523*'fnd base rates'!L$120)\n+($M523*'fnd base rates'!L$122)\n+($N523*'fnd base rates'!L$123)\n+($O523*'fnd base rates'!L$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,12)))","v":11649.012144736225},{"$f":"(($D523*'fnd base rates'!M$110)\n+($E523*'fnd base rates'!M$111)\n+($F523*'fnd base rates'!M$112)\n+($G523*'fnd base rates'!M$113)\n+($H523*'fnd base rates'!M$114)\n+($I523*'fnd base rates'!M$115)\n+($J523*'fnd base rates'!M$119)\n+($K523*'fnd base rates'!M$120)\n+($M523*'fnd base rates'!M$122)\n+($N523*'fnd base rates'!M$123)\n+($O523*'fnd base rates'!M$124)\n+($P523*VLOOKUP($S523+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U523:AE523)","v":104041.95238473621},null,479278683,{"$f":"IF($B523<499999999,MID($B523,1,3),MID($B523,1,4))","v":"479"},{"$f":"IF($B523<499999999,MID($B523,4,3),MID($B523,5,3))","v":"278"},{"$f":"IF($B523<499999999,MID($B523,7,3),MID($B523,8,3))","v":"683"},{"$f":"IF(VLOOKUP(VALUE(IF(AH523<499999999,MID(AH523,4,3),MID(AH523,5,3))),distinfo,4)=R523,1,0)","v":1},10,{"$f":"AF523","v":104041.95238473621},{"$f":"IF(OR(AF523=0,AM523=0),0,ROUND(AN523/AM523,0))","v":10404},{"$f":"AO523-AQ523","v":0},10404,null,null,null,null,null,10404,{"$f":"AW523-AY523","v":0},10404,{"$f":"AY523-BA523","v":-3},10407,14,10393]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D524","v":0},{"$f":"'fnd enro'!E524","v":0},{"$f":"'fnd enro'!F524","v":0},{"$f":"'fnd enro'!G524","v":0},{"$f":"'fnd enro'!H524","v":0},{"$f":"'fnd enro'!I524","v":2},{"$f":"'fnd enro'!J524","v":0},{"$f":"'fnd enro'!K524","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L524","v":0},{"$f":"'fnd enro'!M524+'fnd enro'!N524","v":0},{"$f":"'fnd enro'!O524","v":0},{"$f":"'fnd enro'!P524","v":0},{"$f":"'fnd enro'!Q524+'fnd enro'!R524","v":1},{"$f":"'fnd enro'!T524","v":2},1,{"$f":"VALUE('fnd enro'!S524)","v":10},null,{"$f":"(($D524*'fnd base rates'!C$110)\n+($E524*'fnd base rates'!C$111)\n+($F524*'fnd base rates'!C$112)\n+($G524*'fnd base rates'!C$113)\n+($H524*'fnd base rates'!C$114)\n+($I524*'fnd base rates'!C$115)\n+($J524*'fnd base rates'!C$119)\n+($K524*'fnd base rates'!C$120)\n+($M524*'fnd base rates'!C$122)\n+($N524*'fnd base rates'!C$123)\n+($O524*'fnd base rates'!C$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,3)))\n*$R524","v":1051.197484},{"$f":"(($D524*'fnd base rates'!D$110)\n+($E524*'fnd base rates'!D$111)\n+($F524*'fnd base rates'!D$112)\n+($G524*'fnd base rates'!D$113)\n+($H524*'fnd base rates'!D$114)\n+($I524*'fnd base rates'!D$115)\n+($J524*'fnd base rates'!D$119)\n+($K524*'fnd base rates'!D$120)\n+($M524*'fnd base rates'!D$122)\n+($N524*'fnd base rates'!D$123)\n+($O524*'fnd base rates'!D$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,4)))\n*$R524","v":1710.91},{"$f":"(($D524*'fnd base rates'!E$110)\n+($E524*'fnd base rates'!E$111)\n+($F524*'fnd base rates'!E$112)\n+($G524*'fnd base rates'!E$113)\n+($H524*'fnd base rates'!E$114)\n+($I524*'fnd base rates'!E$115)\n+($J524*'fnd base rates'!E$119)\n+($K524*'fnd base rates'!E$120)\n+($M524*'fnd base rates'!E$122)\n+($N524*'fnd base rates'!E$123)\n+($O524*'fnd base rates'!E$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,5)))\n*$R524","v":11958.87185},{"$f":"(($D524*'fnd base rates'!F$110)\n+($E524*'fnd base rates'!F$111)\n+($F524*'fnd base rates'!F$112)\n+($G524*'fnd base rates'!F$113)\n+($H524*'fnd base rates'!F$114)\n+($I524*'fnd base rates'!F$115)\n+($J524*'fnd base rates'!F$119)\n+($K524*'fnd base rates'!F$120)\n+($M524*'fnd base rates'!F$122)\n+($N524*'fnd base rates'!F$123)\n+($O524*'fnd base rates'!F$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,6)))\n*$R524","v":1629.4658300000001},{"$f":"(($D524*'fnd base rates'!G$110)\n+($E524*'fnd base rates'!G$111)\n+($F524*'fnd base rates'!G$112)\n+($G524*'fnd base rates'!G$113)\n+($H524*'fnd base rates'!G$114)\n+($I524*'fnd base rates'!G$115)\n+($J524*'fnd base rates'!G$119)\n+($K524*'fnd base rates'!G$120)\n+($M524*'fnd base rates'!G$122)\n+($N524*'fnd base rates'!G$123)\n+($O524*'fnd base rates'!G$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,7)))\n*$R524","v":442.45720599999999},{"$f":"(($D524*'fnd base rates'!H$110)\n+($E524*'fnd base rates'!H$111)\n+($F524*'fnd base rates'!H$112)\n+($G524*'fnd base rates'!H$113)\n+($H524*'fnd base rates'!H$114)\n+($I524*'fnd base rates'!H$115)\n+($J524*'fnd base rates'!H$119)\n+($K524*'fnd base rates'!H$120)\n+($M524*'fnd base rates'!H$122)\n+($N524*'fnd base rates'!H$123)\n+($O524*'fnd base rates'!H$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D524*'fnd base rates'!I$110)\n+($E524*'fnd base rates'!I$111)\n+($F524*'fnd base rates'!I$112)\n+($G524*'fnd base rates'!I$113)\n+($H524*'fnd base rates'!I$114)\n+($I524*'fnd base rates'!I$115)\n+($J524*'fnd base rates'!I$119)\n+($K524*'fnd base rates'!I$120)\n+($M524*'fnd base rates'!I$122)\n+($N524*'fnd base rates'!I$123)\n+($O524*'fnd base rates'!I$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,9)))\n*$R524","v":904.86999999999989},{"$f":"(($D524*'fnd base rates'!J$110)\n+($E524*'fnd base rates'!J$111)\n+($F524*'fnd base rates'!J$112)\n+($G524*'fnd base rates'!J$113)\n+($H524*'fnd base rates'!J$114)\n+($I524*'fnd base rates'!J$115)\n+($J524*'fnd base rates'!J$119)\n+($K524*'fnd base rates'!J$120)\n+($M524*'fnd base rates'!J$122)\n+($N524*'fnd base rates'!J$123)\n+($O524*'fnd base rates'!J$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,10)))\n*$R524","v":1668.0300000000002},{"$f":"(($D524*'fnd base rates'!K$110)\n+($E524*'fnd base rates'!K$111)\n+($F524*'fnd base rates'!K$112)\n+($G524*'fnd base rates'!K$113)\n+($H524*'fnd base rates'!K$114)\n+($I524*'fnd base rates'!K$115)\n+($J524*'fnd base rates'!K$119)\n+($K524*'fnd base rates'!K$120)\n+($M524*'fnd base rates'!K$122)\n+($N524*'fnd base rates'!K$123)\n+($O524*'fnd base rates'!K$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,11)))\n*$R524","v":2123.896522},{"$f":"(($D524*'fnd base rates'!L$110)\n+($E524*'fnd base rates'!L$111)\n+($F524*'fnd base rates'!L$112)\n+($G524*'fnd base rates'!L$113)\n+($H524*'fnd base rates'!L$114)\n+($I524*'fnd base rates'!L$115)\n+($J524*'fnd base rates'!L$119)\n+($K524*'fnd base rates'!L$120)\n+($M524*'fnd base rates'!L$122)\n+($N524*'fnd base rates'!L$123)\n+($O524*'fnd base rates'!L$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D524*'fnd base rates'!M$110)\n+($E524*'fnd base rates'!M$111)\n+($F524*'fnd base rates'!M$112)\n+($G524*'fnd base rates'!M$113)\n+($H524*'fnd base rates'!M$114)\n+($I524*'fnd base rates'!M$115)\n+($J524*'fnd base rates'!M$119)\n+($K524*'fnd base rates'!M$120)\n+($M524*'fnd base rates'!M$122)\n+($N524*'fnd base rates'!M$123)\n+($O524*'fnd base rates'!M$124)\n+($P524*VLOOKUP($S524+15,rate_basefnd,13)))","v":0},25700.565437257763,null,479278717,"479","278","717",1,2,25700.565437257763,12850,0,12850,null,null,null,null,null,12850,0,12850,189,12661,18,12643]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D525","v":0},{"$f":"'fnd enro'!E525","v":0},{"$f":"'fnd enro'!F525","v":0},{"$f":"'fnd enro'!G525","v":0},{"$f":"'fnd enro'!H525","v":1},{"$f":"'fnd enro'!I525","v":1},{"$f":"'fnd enro'!J525","v":0},{"$f":"'fnd enro'!K525","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L525","v":0},{"$f":"'fnd enro'!M525+'fnd enro'!N525","v":0},{"$f":"'fnd enro'!O525","v":0},{"$f":"'fnd enro'!P525","v":0},{"$f":"'fnd enro'!Q525+'fnd enro'!R525","v":1},{"$f":"'fnd enro'!T525","v":2},1,{"$f":"VALUE('fnd enro'!S525)","v":10},null,{"$f":"(($D525*'fnd base rates'!C$110)\n+($E525*'fnd base rates'!C$111)\n+($F525*'fnd base rates'!C$112)\n+($G525*'fnd base rates'!C$113)\n+($H525*'fnd base rates'!C$114)\n+($I525*'fnd base rates'!C$115)\n+($J525*'fnd base rates'!C$119)\n+($K525*'fnd base rates'!C$120)\n+($M525*'fnd base rates'!C$122)\n+($N525*'fnd base rates'!C$123)\n+($O525*'fnd base rates'!C$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,3)))\n*$R525","v":1051.197484},{"$f":"(($D525*'fnd base rates'!D$110)\n+($E525*'fnd base rates'!D$111)\n+($F525*'fnd base rates'!D$112)\n+($G525*'fnd base rates'!D$113)\n+($H525*'fnd base rates'!D$114)\n+($I525*'fnd base rates'!D$115)\n+($J525*'fnd base rates'!D$119)\n+($K525*'fnd base rates'!D$120)\n+($M525*'fnd base rates'!D$122)\n+($N525*'fnd base rates'!D$123)\n+($O525*'fnd base rates'!D$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,4)))\n*$R525","v":1710.91},{"$f":"(($D525*'fnd base rates'!E$110)\n+($E525*'fnd base rates'!E$111)\n+($F525*'fnd base rates'!E$112)\n+($G525*'fnd base rates'!E$113)\n+($H525*'fnd base rates'!E$114)\n+($I525*'fnd base rates'!E$115)\n+($J525*'fnd base rates'!E$119)\n+($K525*'fnd base rates'!E$120)\n+($M525*'fnd base rates'!E$122)\n+($N525*'fnd base rates'!E$123)\n+($O525*'fnd base rates'!E$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,5)))\n*$R525","v":10614.781849999999},{"$f":"(($D525*'fnd base rates'!F$110)\n+($E525*'fnd base rates'!F$111)\n+($F525*'fnd base rates'!F$112)\n+($G525*'fnd base rates'!F$113)\n+($H525*'fnd base rates'!F$114)\n+($I525*'fnd base rates'!F$115)\n+($J525*'fnd base rates'!F$119)\n+($K525*'fnd base rates'!F$120)\n+($M525*'fnd base rates'!F$122)\n+($N525*'fnd base rates'!F$123)\n+($O525*'fnd base rates'!F$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,6)))\n*$R525","v":1729.8358300000002},{"$f":"(($D525*'fnd base rates'!G$110)\n+($E525*'fnd base rates'!G$111)\n+($F525*'fnd base rates'!G$112)\n+($G525*'fnd base rates'!G$113)\n+($H525*'fnd base rates'!G$114)\n+($I525*'fnd base rates'!G$115)\n+($J525*'fnd base rates'!G$119)\n+($K525*'fnd base rates'!G$120)\n+($M525*'fnd base rates'!G$122)\n+($N525*'fnd base rates'!G$123)\n+($O525*'fnd base rates'!G$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,7)))\n*$R525","v":446.687206},{"$f":"(($D525*'fnd base rates'!H$110)\n+($E525*'fnd base rates'!H$111)\n+($F525*'fnd base rates'!H$112)\n+($G525*'fnd base rates'!H$113)\n+($H525*'fnd base rates'!H$114)\n+($I525*'fnd base rates'!H$115)\n+($J525*'fnd base rates'!H$119)\n+($K525*'fnd base rates'!H$120)\n+($M525*'fnd base rates'!H$122)\n+($N525*'fnd base rates'!H$123)\n+($O525*'fnd base rates'!H$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D525*'fnd base rates'!I$110)\n+($E525*'fnd base rates'!I$111)\n+($F525*'fnd base rates'!I$112)\n+($G525*'fnd base rates'!I$113)\n+($H525*'fnd base rates'!I$114)\n+($I525*'fnd base rates'!I$115)\n+($J525*'fnd base rates'!I$119)\n+($K525*'fnd base rates'!I$120)\n+($M525*'fnd base rates'!I$122)\n+($N525*'fnd base rates'!I$123)\n+($O525*'fnd base rates'!I$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,9)))\n*$R525","v":825.16000000000008},{"$f":"(($D525*'fnd base rates'!J$110)\n+($E525*'fnd base rates'!J$111)\n+($F525*'fnd base rates'!J$112)\n+($G525*'fnd base rates'!J$113)\n+($H525*'fnd base rates'!J$114)\n+($I525*'fnd base rates'!J$115)\n+($J525*'fnd base rates'!J$119)\n+($K525*'fnd base rates'!J$120)\n+($M525*'fnd base rates'!J$122)\n+($N525*'fnd base rates'!J$123)\n+($O525*'fnd base rates'!J$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,10)))\n*$R525","v":1367.39},{"$f":"(($D525*'fnd base rates'!K$110)\n+($E525*'fnd base rates'!K$111)\n+($F525*'fnd base rates'!K$112)\n+($G525*'fnd base rates'!K$113)\n+($H525*'fnd base rates'!K$114)\n+($I525*'fnd base rates'!K$115)\n+($J525*'fnd base rates'!K$119)\n+($K525*'fnd base rates'!K$120)\n+($M525*'fnd base rates'!K$122)\n+($N525*'fnd base rates'!K$123)\n+($O525*'fnd base rates'!K$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,11)))\n*$R525","v":2153.5965219999998},{"$f":"(($D525*'fnd base rates'!L$110)\n+($E525*'fnd base rates'!L$111)\n+($F525*'fnd base rates'!L$112)\n+($G525*'fnd base rates'!L$113)\n+($H525*'fnd base rates'!L$114)\n+($I525*'fnd base rates'!L$115)\n+($J525*'fnd base rates'!L$119)\n+($K525*'fnd base rates'!L$120)\n+($M525*'fnd base rates'!L$122)\n+($N525*'fnd base rates'!L$123)\n+($O525*'fnd base rates'!L$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D525*'fnd base rates'!M$110)\n+($E525*'fnd base rates'!M$111)\n+($F525*'fnd base rates'!M$112)\n+($G525*'fnd base rates'!M$113)\n+($H525*'fnd base rates'!M$114)\n+($I525*'fnd base rates'!M$115)\n+($J525*'fnd base rates'!M$119)\n+($K525*'fnd base rates'!M$120)\n+($M525*'fnd base rates'!M$122)\n+($N525*'fnd base rates'!M$123)\n+($O525*'fnd base rates'!M$124)\n+($P525*VLOOKUP($S525+15,rate_basefnd,13)))","v":0},23930.487170073564,null,479278755,"479","278","755",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,19,11758]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D526","v":0},{"$f":"'fnd enro'!E526","v":0},{"$f":"'fnd enro'!F526","v":0},{"$f":"'fnd enro'!G526","v":0},{"$f":"'fnd enro'!H526","v":1},{"$f":"'fnd enro'!I526","v":2},{"$f":"'fnd enro'!J526","v":0},{"$f":"'fnd enro'!K526","v":0.1137},{"$f":"'fnd enro'!L526","v":0},{"$f":"'fnd enro'!M526+'fnd enro'!N526","v":0},{"$f":"'fnd enro'!O526","v":0},{"$f":"'fnd enro'!P526","v":0},{"$f":"'fnd enro'!Q526+'fnd enro'!R526","v":1},{"$f":"'fnd enro'!T526","v":3},1,{"$f":"VALUE('fnd enro'!S526)","v":7},null,{"$f":"(($D526*'fnd base rates'!C$110)\n+($E526*'fnd base rates'!C$111)\n+($F526*'fnd base rates'!C$112)\n+($G526*'fnd base rates'!C$113)\n+($H526*'fnd base rates'!C$114)\n+($I526*'fnd base rates'!C$115)\n+($J526*'fnd base rates'!C$119)\n+($K526*'fnd base rates'!C$120)\n+($M526*'fnd base rates'!C$122)\n+($N526*'fnd base rates'!C$123)\n+($O526*'fnd base rates'!C$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,3)))\n*$R526","v":1541.5862259999999},{"$f":"(($D526*'fnd base rates'!D$110)\n+($E526*'fnd base rates'!D$111)\n+($F526*'fnd base rates'!D$112)\n+($G526*'fnd base rates'!D$113)\n+($H526*'fnd base rates'!D$114)\n+($I526*'fnd base rates'!D$115)\n+($J526*'fnd base rates'!D$119)\n+($K526*'fnd base rates'!D$120)\n+($M526*'fnd base rates'!D$122)\n+($N526*'fnd base rates'!D$123)\n+($O526*'fnd base rates'!D$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,4)))\n*$R526","v":2399.52},{"$f":"(($D526*'fnd base rates'!E$110)\n+($E526*'fnd base rates'!E$111)\n+($F526*'fnd base rates'!E$112)\n+($G526*'fnd base rates'!E$113)\n+($H526*'fnd base rates'!E$114)\n+($I526*'fnd base rates'!E$115)\n+($J526*'fnd base rates'!E$119)\n+($K526*'fnd base rates'!E$120)\n+($M526*'fnd base rates'!E$122)\n+($N526*'fnd base rates'!E$123)\n+($O526*'fnd base rates'!E$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,5)))\n*$R526","v":14965.507775},{"$f":"(($D526*'fnd base rates'!F$110)\n+($E526*'fnd base rates'!F$111)\n+($F526*'fnd base rates'!F$112)\n+($G526*'fnd base rates'!F$113)\n+($H526*'fnd base rates'!F$114)\n+($I526*'fnd base rates'!F$115)\n+($J526*'fnd base rates'!F$119)\n+($K526*'fnd base rates'!F$120)\n+($M526*'fnd base rates'!F$122)\n+($N526*'fnd base rates'!F$123)\n+($O526*'fnd base rates'!F$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,6)))\n*$R526","v":2544.568745},{"$f":"(($D526*'fnd base rates'!G$110)\n+($E526*'fnd base rates'!G$111)\n+($F526*'fnd base rates'!G$112)\n+($G526*'fnd base rates'!G$113)\n+($H526*'fnd base rates'!G$114)\n+($I526*'fnd base rates'!G$115)\n+($J526*'fnd base rates'!G$119)\n+($K526*'fnd base rates'!G$120)\n+($M526*'fnd base rates'!G$122)\n+($N526*'fnd base rates'!G$123)\n+($O526*'fnd base rates'!G$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,7)))\n*$R526","v":588.90580899999998},{"$f":"(($D526*'fnd base rates'!H$110)\n+($E526*'fnd base rates'!H$111)\n+($F526*'fnd base rates'!H$112)\n+($G526*'fnd base rates'!H$113)\n+($H526*'fnd base rates'!H$114)\n+($I526*'fnd base rates'!H$115)\n+($J526*'fnd base rates'!H$119)\n+($K526*'fnd base rates'!H$120)\n+($M526*'fnd base rates'!H$122)\n+($N526*'fnd base rates'!H$123)\n+($O526*'fnd base rates'!H$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,8)))","v":2035.8407339999999},{"$f":"(($D526*'fnd base rates'!I$110)\n+($E526*'fnd base rates'!I$111)\n+($F526*'fnd base rates'!I$112)\n+($G526*'fnd base rates'!I$113)\n+($H526*'fnd base rates'!I$114)\n+($I526*'fnd base rates'!I$115)\n+($J526*'fnd base rates'!I$119)\n+($K526*'fnd base rates'!I$120)\n+($M526*'fnd base rates'!I$122)\n+($N526*'fnd base rates'!I$123)\n+($O526*'fnd base rates'!I$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,9)))\n*$R526","v":1211.6399999999999},{"$f":"(($D526*'fnd base rates'!J$110)\n+($E526*'fnd base rates'!J$111)\n+($F526*'fnd base rates'!J$112)\n+($G526*'fnd base rates'!J$113)\n+($H526*'fnd base rates'!J$114)\n+($I526*'fnd base rates'!J$115)\n+($J526*'fnd base rates'!J$119)\n+($K526*'fnd base rates'!J$120)\n+($M526*'fnd base rates'!J$122)\n+($N526*'fnd base rates'!J$123)\n+($O526*'fnd base rates'!J$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,10)))\n*$R526","v":1858.71},{"$f":"(($D526*'fnd base rates'!K$110)\n+($E526*'fnd base rates'!K$111)\n+($F526*'fnd base rates'!K$112)\n+($G526*'fnd base rates'!K$113)\n+($H526*'fnd base rates'!K$114)\n+($I526*'fnd base rates'!K$115)\n+($J526*'fnd base rates'!K$119)\n+($K526*'fnd base rates'!K$120)\n+($M526*'fnd base rates'!K$122)\n+($N526*'fnd base rates'!K$123)\n+($O526*'fnd base rates'!K$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,11)))\n*$R526","v":3215.5447829999998},{"$f":"(($D526*'fnd base rates'!L$110)\n+($E526*'fnd base rates'!L$111)\n+($F526*'fnd base rates'!L$112)\n+($G526*'fnd base rates'!L$113)\n+($H526*'fnd base rates'!L$114)\n+($I526*'fnd base rates'!L$115)\n+($J526*'fnd base rates'!L$119)\n+($K526*'fnd base rates'!L$120)\n+($M526*'fnd base rates'!L$122)\n+($N526*'fnd base rates'!L$123)\n+($O526*'fnd base rates'!L$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,12)))","v":3824.9408167024476},{"$f":"(($D526*'fnd base rates'!M$110)\n+($E526*'fnd base rates'!M$111)\n+($F526*'fnd base rates'!M$112)\n+($G526*'fnd base rates'!M$113)\n+($H526*'fnd base rates'!M$114)\n+($I526*'fnd base rates'!M$115)\n+($J526*'fnd base rates'!M$119)\n+($K526*'fnd base rates'!M$120)\n+($M526*'fnd base rates'!M$122)\n+($N526*'fnd base rates'!M$123)\n+($O526*'fnd base rates'!M$124)\n+($P526*VLOOKUP($S526+15,rate_basefnd,13)))","v":0},34186.764888702448,null,479278766,"479","278","766",1,3,34186.764888702448,11396,0,11396,null,null,null,null,null,11396,0,11396,86,11310,14,11296]
[481,481035035,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D527","v":112},{"$f":"'fnd enro'!E527","v":0},{"$f":"'fnd enro'!F527","v":132},{"$f":"'fnd enro'!G527","v":587},{"$f":"'fnd enro'!H527","v":70},{"$f":"'fnd enro'!I527","v":0},{"$f":"'fnd enro'!J527","v":0},{"$f":"'fnd enro'!K527","v":29.903099999999998},{"$f":"'fnd enro'!L527","v":0},{"$f":"'fnd enro'!M527+'fnd enro'!N527","v":108},{"$f":"'fnd enro'!O527","v":2},{"$f":"'fnd enro'!P527","v":0},{"$f":"'fnd enro'!Q527+'fnd enro'!R527","v":501},{"$f":"'fnd enro'!T527","v":845},1.081,{"$f":"VALUE('fnd enro'!S527)","v":10},null,{"$f":"(($D527*'fnd base rates'!C$110)\n+($E527*'fnd base rates'!C$111)\n+($F527*'fnd base rates'!C$112)\n+($G527*'fnd base rates'!C$113)\n+($H527*'fnd base rates'!C$114)\n+($I527*'fnd base rates'!C$115)\n+($J527*'fnd base rates'!C$119)\n+($K527*'fnd base rates'!C$120)\n+($M527*'fnd base rates'!C$122)\n+($N527*'fnd base rates'!C$123)\n+($O527*'fnd base rates'!C$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,3)))\n*$R527","v":489914.25631047797},{"$f":"(($D527*'fnd base rates'!D$110)\n+($E527*'fnd base rates'!D$111)\n+($F527*'fnd base rates'!D$112)\n+($G527*'fnd base rates'!D$113)\n+($H527*'fnd base rates'!D$114)\n+($I527*'fnd base rates'!D$115)\n+($J527*'fnd base rates'!D$119)\n+($K527*'fnd base rates'!D$120)\n+($M527*'fnd base rates'!D$122)\n+($N527*'fnd base rates'!D$123)\n+($O527*'fnd base rates'!D$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,4)))\n*$R527","v":825233.01098999998},{"$f":"(($D527*'fnd base rates'!E$110)\n+($E527*'fnd base rates'!E$111)\n+($F527*'fnd base rates'!E$112)\n+($G527*'fnd base rates'!E$113)\n+($H527*'fnd base rates'!E$114)\n+($I527*'fnd base rates'!E$115)\n+($J527*'fnd base rates'!E$119)\n+($K527*'fnd base rates'!E$120)\n+($M527*'fnd base rates'!E$122)\n+($N527*'fnd base rates'!E$123)\n+($O527*'fnd base rates'!E$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,5)))\n*$R527","v":4915880.9189258246},{"$f":"(($D527*'fnd base rates'!F$110)\n+($E527*'fnd base rates'!F$111)\n+($F527*'fnd base rates'!F$112)\n+($G527*'fnd base rates'!F$113)\n+($H527*'fnd base rates'!F$114)\n+($I527*'fnd base rates'!F$115)\n+($J527*'fnd base rates'!F$119)\n+($K527*'fnd base rates'!F$120)\n+($M527*'fnd base rates'!F$122)\n+($N527*'fnd base rates'!F$123)\n+($O527*'fnd base rates'!F$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,6)))\n*$R527","v":1030932.3174497351},{"$f":"(($D527*'fnd base rates'!G$110)\n+($E527*'fnd base rates'!G$111)\n+($F527*'fnd base rates'!G$112)\n+($G527*'fnd base rates'!G$113)\n+($H527*'fnd base rates'!G$114)\n+($I527*'fnd base rates'!G$115)\n+($J527*'fnd base rates'!G$119)\n+($K527*'fnd base rates'!G$120)\n+($M527*'fnd base rates'!G$122)\n+($N527*'fnd base rates'!G$123)\n+($O527*'fnd base rates'!G$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,7)))\n*$R527","v":213126.28218612701},{"$f":"(($D527*'fnd base rates'!H$110)\n+($E527*'fnd base rates'!H$111)\n+($F527*'fnd base rates'!H$112)\n+($G527*'fnd base rates'!H$113)\n+($H527*'fnd base rates'!H$114)\n+($I527*'fnd base rates'!H$115)\n+($J527*'fnd base rates'!H$119)\n+($K527*'fnd base rates'!H$120)\n+($M527*'fnd base rates'!H$122)\n+($N527*'fnd base rates'!H$123)\n+($O527*'fnd base rates'!H$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,8)))","v":431341.67304199992},{"$f":"(($D527*'fnd base rates'!I$110)\n+($E527*'fnd base rates'!I$111)\n+($F527*'fnd base rates'!I$112)\n+($G527*'fnd base rates'!I$113)\n+($H527*'fnd base rates'!I$114)\n+($I527*'fnd base rates'!I$115)\n+($J527*'fnd base rates'!I$119)\n+($K527*'fnd base rates'!I$120)\n+($M527*'fnd base rates'!I$122)\n+($N527*'fnd base rates'!I$123)\n+($O527*'fnd base rates'!I$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,9)))\n*$R527","v":292903.52247999999},{"$f":"(($D527*'fnd base rates'!J$110)\n+($E527*'fnd base rates'!J$111)\n+($F527*'fnd base rates'!J$112)\n+($G527*'fnd base rates'!J$113)\n+($H527*'fnd base rates'!J$114)\n+($I527*'fnd base rates'!J$115)\n+($J527*'fnd base rates'!J$119)\n+($K527*'fnd base rates'!J$120)\n+($M527*'fnd base rates'!J$122)\n+($N527*'fnd base rates'!J$123)\n+($O527*'fnd base rates'!J$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,10)))\n*$R527","v":457000.27376000001},{"$f":"(($D527*'fnd base rates'!K$110)\n+($E527*'fnd base rates'!K$111)\n+($F527*'fnd base rates'!K$112)\n+($G527*'fnd base rates'!K$113)\n+($H527*'fnd base rates'!K$114)\n+($I527*'fnd base rates'!K$115)\n+($J527*'fnd base rates'!K$119)\n+($K527*'fnd base rates'!K$120)\n+($M527*'fnd base rates'!K$122)\n+($N527*'fnd base rates'!K$123)\n+($O527*'fnd base rates'!K$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,11)))\n*$R527","v":958881.0384512489},{"$f":"(($D527*'fnd base rates'!L$110)\n+($E527*'fnd base rates'!L$111)\n+($F527*'fnd base rates'!L$112)\n+($G527*'fnd base rates'!L$113)\n+($H527*'fnd base rates'!L$114)\n+($I527*'fnd base rates'!L$115)\n+($J527*'fnd base rates'!L$119)\n+($K527*'fnd base rates'!L$120)\n+($M527*'fnd base rates'!L$122)\n+($N527*'fnd base rates'!L$123)\n+($O527*'fnd base rates'!L$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,12)))","v":1241673.8217097376},{"$f":"(($D527*'fnd base rates'!M$110)\n+($E527*'fnd base rates'!M$111)\n+($F527*'fnd base rates'!M$112)\n+($G527*'fnd base rates'!M$113)\n+($H527*'fnd base rates'!M$114)\n+($I527*'fnd base rates'!M$115)\n+($J527*'fnd base rates'!M$119)\n+($K527*'fnd base rates'!M$120)\n+($M527*'fnd base rates'!M$122)\n+($N527*'fnd base rates'!M$123)\n+($O527*'fnd base rates'!M$124)\n+($P527*VLOOKUP($S527+15,rate_basefnd,13)))","v":0},10856887.115305152,null,481035035,"481","035","035",1,845,10856887.115305152,12848,0,12848,null,null,null,null,null,12848,0,12848,253,12595,4,12591]
[481,481035044,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D528","v":0},{"$f":"'fnd enro'!E528","v":0},{"$f":"'fnd enro'!F528","v":1},{"$f":"'fnd enro'!G528","v":5},{"$f":"'fnd enro'!H528","v":0},{"$f":"'fnd enro'!I528","v":0},{"$f":"'fnd enro'!J528","v":0},{"$f":"'fnd enro'!K528","v":0.22739999999999999},{"$f":"'fnd enro'!L528","v":0},{"$f":"'fnd enro'!M528+'fnd enro'!N528","v":2},{"$f":"'fnd enro'!O528","v":0},{"$f":"'fnd enro'!P528","v":0},{"$f":"'fnd enro'!Q528+'fnd enro'!R528","v":4},{"$f":"'fnd enro'!T528","v":6},1.081,{"$f":"VALUE('fnd enro'!S528)","v":10},null,{"$f":"(($D528*'fnd base rates'!C$110)\n+($E528*'fnd base rates'!C$111)\n+($F528*'fnd base rates'!C$112)\n+($G528*'fnd base rates'!C$113)\n+($H528*'fnd base rates'!C$114)\n+($I528*'fnd base rates'!C$115)\n+($J528*'fnd base rates'!C$119)\n+($K528*'fnd base rates'!C$120)\n+($M528*'fnd base rates'!C$122)\n+($N528*'fnd base rates'!C$123)\n+($O528*'fnd base rates'!C$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,3)))\n*$R528","v":3671.2624206119995},{"$f":"(($D528*'fnd base rates'!D$110)\n+($E528*'fnd base rates'!D$111)\n+($F528*'fnd base rates'!D$112)\n+($G528*'fnd base rates'!D$113)\n+($H528*'fnd base rates'!D$114)\n+($I528*'fnd base rates'!D$115)\n+($J528*'fnd base rates'!D$119)\n+($K528*'fnd base rates'!D$120)\n+($M528*'fnd base rates'!D$122)\n+($N528*'fnd base rates'!D$123)\n+($O528*'fnd base rates'!D$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,4)))\n*$R528","v":6208.6153999999997},{"$f":"(($D528*'fnd base rates'!E$110)\n+($E528*'fnd base rates'!E$111)\n+($F528*'fnd base rates'!E$112)\n+($G528*'fnd base rates'!E$113)\n+($H528*'fnd base rates'!E$114)\n+($I528*'fnd base rates'!E$115)\n+($J528*'fnd base rates'!E$119)\n+($K528*'fnd base rates'!E$120)\n+($M528*'fnd base rates'!E$122)\n+($N528*'fnd base rates'!E$123)\n+($O528*'fnd base rates'!E$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,5)))\n*$R528","v":38093.116369550007},{"$f":"(($D528*'fnd base rates'!F$110)\n+($E528*'fnd base rates'!F$111)\n+($F528*'fnd base rates'!F$112)\n+($G528*'fnd base rates'!F$113)\n+($H528*'fnd base rates'!F$114)\n+($I528*'fnd base rates'!F$115)\n+($J528*'fnd base rates'!F$119)\n+($K528*'fnd base rates'!F$120)\n+($M528*'fnd base rates'!F$122)\n+($N528*'fnd base rates'!F$123)\n+($O528*'fnd base rates'!F$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,6)))\n*$R528","v":7789.0563066899995},{"$f":"(($D528*'fnd base rates'!G$110)\n+($E528*'fnd base rates'!G$111)\n+($F528*'fnd base rates'!G$112)\n+($G528*'fnd base rates'!G$113)\n+($H528*'fnd base rates'!G$114)\n+($I528*'fnd base rates'!G$115)\n+($J528*'fnd base rates'!G$119)\n+($K528*'fnd base rates'!G$120)\n+($M528*'fnd base rates'!G$122)\n+($N528*'fnd base rates'!G$123)\n+($O528*'fnd base rates'!G$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,7)))\n*$R528","v":1640.7975990580001},{"$f":"(($D528*'fnd base rates'!H$110)\n+($E528*'fnd base rates'!H$111)\n+($F528*'fnd base rates'!H$112)\n+($G528*'fnd base rates'!H$113)\n+($H528*'fnd base rates'!H$114)\n+($I528*'fnd base rates'!H$115)\n+($J528*'fnd base rates'!H$119)\n+($K528*'fnd base rates'!H$120)\n+($M528*'fnd base rates'!H$122)\n+($N528*'fnd base rates'!H$123)\n+($O528*'fnd base rates'!H$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,8)))","v":3215.1814679999993},{"$f":"(($D528*'fnd base rates'!I$110)\n+($E528*'fnd base rates'!I$111)\n+($F528*'fnd base rates'!I$112)\n+($G528*'fnd base rates'!I$113)\n+($H528*'fnd base rates'!I$114)\n+($I528*'fnd base rates'!I$115)\n+($J528*'fnd base rates'!I$119)\n+($K528*'fnd base rates'!I$120)\n+($M528*'fnd base rates'!I$122)\n+($N528*'fnd base rates'!I$123)\n+($O528*'fnd base rates'!I$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,9)))\n*$R528","v":2182.6471000000001},{"$f":"(($D528*'fnd base rates'!J$110)\n+($E528*'fnd base rates'!J$111)\n+($F528*'fnd base rates'!J$112)\n+($G528*'fnd base rates'!J$113)\n+($H528*'fnd base rates'!J$114)\n+($I528*'fnd base rates'!J$115)\n+($J528*'fnd base rates'!J$119)\n+($K528*'fnd base rates'!J$120)\n+($M528*'fnd base rates'!J$122)\n+($N528*'fnd base rates'!J$123)\n+($O528*'fnd base rates'!J$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,10)))\n*$R528","v":3533.8106200000002},{"$f":"(($D528*'fnd base rates'!K$110)\n+($E528*'fnd base rates'!K$111)\n+($F528*'fnd base rates'!K$112)\n+($G528*'fnd base rates'!K$113)\n+($H528*'fnd base rates'!K$114)\n+($I528*'fnd base rates'!K$115)\n+($J528*'fnd base rates'!K$119)\n+($K528*'fnd base rates'!K$120)\n+($M528*'fnd base rates'!K$122)\n+($N528*'fnd base rates'!K$123)\n+($O528*'fnd base rates'!K$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,11)))\n*$R528","v":7173.2020408460003},{"$f":"(($D528*'fnd base rates'!L$110)\n+($E528*'fnd base rates'!L$111)\n+($F528*'fnd base rates'!L$112)\n+($G528*'fnd base rates'!L$113)\n+($H528*'fnd base rates'!L$114)\n+($I528*'fnd base rates'!L$115)\n+($J528*'fnd base rates'!L$119)\n+($K528*'fnd base rates'!L$120)\n+($M528*'fnd base rates'!L$122)\n+($N528*'fnd base rates'!L$123)\n+($O528*'fnd base rates'!L$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,12)))","v":9360.3485883073736},{"$f":"(($D528*'fnd base rates'!M$110)\n+($E528*'fnd base rates'!M$111)\n+($F528*'fnd base rates'!M$112)\n+($G528*'fnd base rates'!M$113)\n+($H528*'fnd base rates'!M$114)\n+($I528*'fnd base rates'!M$115)\n+($J528*'fnd base rates'!M$119)\n+($K528*'fnd base rates'!M$120)\n+($M528*'fnd base rates'!M$122)\n+($N528*'fnd base rates'!M$123)\n+($O528*'fnd base rates'!M$124)\n+($P528*VLOOKUP($S528+15,rate_basefnd,13)))","v":0},82868.037913063381,null,481035044,"481","035","044",1,6,82868.037913063381,13811,0,13811,null,null,null,null,null,13811,0,13811,307,13504,2,13502]
[481,481035050,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D529","v":0},{"$f":"'fnd enro'!E529","v":0},{"$f":"'fnd enro'!F529","v":0},{"$f":"'fnd enro'!G529","v":2},{"$f":"'fnd enro'!H529","v":0},{"$f":"'fnd enro'!I529","v":0},{"$f":"'fnd enro'!J529","v":0},{"$f":"'fnd enro'!K529","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L529","v":0},{"$f":"'fnd enro'!M529+'fnd enro'!N529","v":0},{"$f":"'fnd enro'!O529","v":0},{"$f":"'fnd enro'!P529","v":0},{"$f":"'fnd enro'!Q529+'fnd enro'!R529","v":1},{"$f":"'fnd enro'!T529","v":2},1.081,{"$f":"VALUE('fnd enro'!S529)","v":10},null,{"$f":"(($D529*'fnd base rates'!C$110)\n+($E529*'fnd base rates'!C$111)\n+($F529*'fnd base rates'!C$112)\n+($G529*'fnd base rates'!C$113)\n+($H529*'fnd base rates'!C$114)\n+($I529*'fnd base rates'!C$115)\n+($J529*'fnd base rates'!C$119)\n+($K529*'fnd base rates'!C$120)\n+($M529*'fnd base rates'!C$122)\n+($N529*'fnd base rates'!C$123)\n+($O529*'fnd base rates'!C$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,3)))\n*$R529","v":1136.3444802040001},{"$f":"(($D529*'fnd base rates'!D$110)\n+($E529*'fnd base rates'!D$111)\n+($F529*'fnd base rates'!D$112)\n+($G529*'fnd base rates'!D$113)\n+($H529*'fnd base rates'!D$114)\n+($I529*'fnd base rates'!D$115)\n+($J529*'fnd base rates'!D$119)\n+($K529*'fnd base rates'!D$120)\n+($M529*'fnd base rates'!D$122)\n+($N529*'fnd base rates'!D$123)\n+($O529*'fnd base rates'!D$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,4)))\n*$R529","v":1849.49371},{"$f":"(($D529*'fnd base rates'!E$110)\n+($E529*'fnd base rates'!E$111)\n+($F529*'fnd base rates'!E$112)\n+($G529*'fnd base rates'!E$113)\n+($H529*'fnd base rates'!E$114)\n+($I529*'fnd base rates'!E$115)\n+($J529*'fnd base rates'!E$119)\n+($K529*'fnd base rates'!E$120)\n+($M529*'fnd base rates'!E$122)\n+($N529*'fnd base rates'!E$123)\n+($O529*'fnd base rates'!E$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,5)))\n*$R529","v":10863.65202985},{"$f":"(($D529*'fnd base rates'!F$110)\n+($E529*'fnd base rates'!F$111)\n+($F529*'fnd base rates'!F$112)\n+($G529*'fnd base rates'!F$113)\n+($H529*'fnd base rates'!F$114)\n+($I529*'fnd base rates'!F$115)\n+($J529*'fnd base rates'!F$119)\n+($K529*'fnd base rates'!F$120)\n+($M529*'fnd base rates'!F$122)\n+($N529*'fnd base rates'!F$123)\n+($O529*'fnd base rates'!F$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,6)))\n*$R529","v":2482.6741422300001},{"$f":"(($D529*'fnd base rates'!G$110)\n+($E529*'fnd base rates'!G$111)\n+($F529*'fnd base rates'!G$112)\n+($G529*'fnd base rates'!G$113)\n+($H529*'fnd base rates'!G$114)\n+($I529*'fnd base rates'!G$115)\n+($J529*'fnd base rates'!G$119)\n+($K529*'fnd base rates'!G$120)\n+($M529*'fnd base rates'!G$122)\n+($N529*'fnd base rates'!G$123)\n+($O529*'fnd base rates'!G$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,7)))\n*$R529","v":464.09189968599998},{"$f":"(($D529*'fnd base rates'!H$110)\n+($E529*'fnd base rates'!H$111)\n+($F529*'fnd base rates'!H$112)\n+($G529*'fnd base rates'!H$113)\n+($H529*'fnd base rates'!H$114)\n+($I529*'fnd base rates'!H$115)\n+($J529*'fnd base rates'!H$119)\n+($K529*'fnd base rates'!H$120)\n+($M529*'fnd base rates'!H$122)\n+($N529*'fnd base rates'!H$123)\n+($O529*'fnd base rates'!H$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D529*'fnd base rates'!I$110)\n+($E529*'fnd base rates'!I$111)\n+($F529*'fnd base rates'!I$112)\n+($G529*'fnd base rates'!I$113)\n+($H529*'fnd base rates'!I$114)\n+($I529*'fnd base rates'!I$115)\n+($J529*'fnd base rates'!I$119)\n+($K529*'fnd base rates'!I$120)\n+($M529*'fnd base rates'!I$122)\n+($N529*'fnd base rates'!I$123)\n+($O529*'fnd base rates'!I$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,9)))\n*$R529","v":636.78466999999989},{"$f":"(($D529*'fnd base rates'!J$110)\n+($E529*'fnd base rates'!J$111)\n+($F529*'fnd base rates'!J$112)\n+($G529*'fnd base rates'!J$113)\n+($H529*'fnd base rates'!J$114)\n+($I529*'fnd base rates'!J$115)\n+($J529*'fnd base rates'!J$119)\n+($K529*'fnd base rates'!J$120)\n+($M529*'fnd base rates'!J$122)\n+($N529*'fnd base rates'!J$123)\n+($O529*'fnd base rates'!J$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,10)))\n*$R529","v":960.13339000000008},{"$f":"(($D529*'fnd base rates'!K$110)\n+($E529*'fnd base rates'!K$111)\n+($F529*'fnd base rates'!K$112)\n+($G529*'fnd base rates'!K$113)\n+($H529*'fnd base rates'!K$114)\n+($I529*'fnd base rates'!K$115)\n+($J529*'fnd base rates'!K$119)\n+($K529*'fnd base rates'!K$120)\n+($M529*'fnd base rates'!K$122)\n+($N529*'fnd base rates'!K$123)\n+($O529*'fnd base rates'!K$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,11)))\n*$R529","v":2196.1990802820001},{"$f":"(($D529*'fnd base rates'!L$110)\n+($E529*'fnd base rates'!L$111)\n+($F529*'fnd base rates'!L$112)\n+($G529*'fnd base rates'!L$113)\n+($H529*'fnd base rates'!L$114)\n+($I529*'fnd base rates'!L$115)\n+($J529*'fnd base rates'!L$119)\n+($K529*'fnd base rates'!L$120)\n+($M529*'fnd base rates'!L$122)\n+($N529*'fnd base rates'!L$123)\n+($O529*'fnd base rates'!L$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D529*'fnd base rates'!M$110)\n+($E529*'fnd base rates'!M$111)\n+($F529*'fnd base rates'!M$112)\n+($G529*'fnd base rates'!M$113)\n+($H529*'fnd base rates'!M$114)\n+($I529*'fnd base rates'!M$115)\n+($J529*'fnd base rates'!M$119)\n+($K529*'fnd base rates'!M$120)\n+($M529*'fnd base rates'!M$122)\n+($N529*'fnd base rates'!M$123)\n+($O529*'fnd base rates'!M$124)\n+($P529*VLOOKUP($S529+15,rate_basefnd,13)))","v":0},24378.361516259221,null,481035050,"481","035","050",1,2,24378.361516259221,12189,0,12189,null,null,null,null,null,12189,0,12189,204,11985,18,11967]
[481,481035073,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D530","v":0},{"$f":"'fnd enro'!E530","v":0},{"$f":"'fnd enro'!F530","v":0},{"$f":"'fnd enro'!G530","v":3},{"$f":"'fnd enro'!H530","v":0},{"$f":"'fnd enro'!I530","v":0},{"$f":"'fnd enro'!J530","v":0},{"$f":"'fnd enro'!K530","v":0.1137},{"$f":"'fnd enro'!L530","v":0},{"$f":"'fnd enro'!M530+'fnd enro'!N530","v":2},{"$f":"'fnd enro'!O530","v":0},{"$f":"'fnd enro'!P530","v":0},{"$f":"'fnd enro'!Q530+'fnd enro'!R530","v":0},{"$f":"'fnd enro'!T530","v":3},1.081,{"$f":"VALUE('fnd enro'!S530)","v":1},null,{"$f":"(($D530*'fnd base rates'!C$110)\n+($E530*'fnd base rates'!C$111)\n+($F530*'fnd base rates'!C$112)\n+($G530*'fnd base rates'!C$113)\n+($H530*'fnd base rates'!C$114)\n+($I530*'fnd base rates'!C$115)\n+($J530*'fnd base rates'!C$119)\n+($K530*'fnd base rates'!C$120)\n+($M530*'fnd base rates'!C$122)\n+($N530*'fnd base rates'!C$123)\n+($O530*'fnd base rates'!C$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,3)))\n*$R530","v":1798.3799503059997},{"$f":"(($D530*'fnd base rates'!D$110)\n+($E530*'fnd base rates'!D$111)\n+($F530*'fnd base rates'!D$112)\n+($G530*'fnd base rates'!D$113)\n+($H530*'fnd base rates'!D$114)\n+($I530*'fnd base rates'!D$115)\n+($J530*'fnd base rates'!D$119)\n+($K530*'fnd base rates'!D$120)\n+($M530*'fnd base rates'!D$122)\n+($N530*'fnd base rates'!D$123)\n+($O530*'fnd base rates'!D$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,4)))\n*$R530","v":2636.6238599999997},{"$f":"(($D530*'fnd base rates'!E$110)\n+($E530*'fnd base rates'!E$111)\n+($F530*'fnd base rates'!E$112)\n+($G530*'fnd base rates'!E$113)\n+($H530*'fnd base rates'!E$114)\n+($I530*'fnd base rates'!E$115)\n+($J530*'fnd base rates'!E$119)\n+($K530*'fnd base rates'!E$120)\n+($M530*'fnd base rates'!E$122)\n+($N530*'fnd base rates'!E$123)\n+($O530*'fnd base rates'!E$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,5)))\n*$R530","v":14010.017034774999},{"$f":"(($D530*'fnd base rates'!F$110)\n+($E530*'fnd base rates'!F$111)\n+($F530*'fnd base rates'!F$112)\n+($G530*'fnd base rates'!F$113)\n+($H530*'fnd base rates'!F$114)\n+($I530*'fnd base rates'!F$115)\n+($J530*'fnd base rates'!F$119)\n+($K530*'fnd base rates'!F$120)\n+($M530*'fnd base rates'!F$122)\n+($N530*'fnd base rates'!F$123)\n+($O530*'fnd base rates'!F$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,6)))\n*$R530","v":4065.0450933450002},{"$f":"(($D530*'fnd base rates'!G$110)\n+($E530*'fnd base rates'!G$111)\n+($F530*'fnd base rates'!G$112)\n+($G530*'fnd base rates'!G$113)\n+($H530*'fnd base rates'!G$114)\n+($I530*'fnd base rates'!G$115)\n+($J530*'fnd base rates'!G$119)\n+($K530*'fnd base rates'!G$120)\n+($M530*'fnd base rates'!G$122)\n+($N530*'fnd base rates'!G$123)\n+($O530*'fnd base rates'!G$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,7)))\n*$R530","v":566.87186952899992},{"$f":"(($D530*'fnd base rates'!H$110)\n+($E530*'fnd base rates'!H$111)\n+($F530*'fnd base rates'!H$112)\n+($G530*'fnd base rates'!H$113)\n+($H530*'fnd base rates'!H$114)\n+($I530*'fnd base rates'!H$115)\n+($J530*'fnd base rates'!H$119)\n+($K530*'fnd base rates'!H$120)\n+($M530*'fnd base rates'!H$122)\n+($N530*'fnd base rates'!H$123)\n+($O530*'fnd base rates'!H$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,8)))","v":1677.3907339999998},{"$f":"(($D530*'fnd base rates'!I$110)\n+($E530*'fnd base rates'!I$111)\n+($F530*'fnd base rates'!I$112)\n+($G530*'fnd base rates'!I$113)\n+($H530*'fnd base rates'!I$114)\n+($I530*'fnd base rates'!I$115)\n+($J530*'fnd base rates'!I$119)\n+($K530*'fnd base rates'!I$120)\n+($M530*'fnd base rates'!I$122)\n+($N530*'fnd base rates'!I$123)\n+($O530*'fnd base rates'!I$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,9)))\n*$R530","v":912.11536999999998},{"$f":"(($D530*'fnd base rates'!J$110)\n+($E530*'fnd base rates'!J$111)\n+($F530*'fnd base rates'!J$112)\n+($G530*'fnd base rates'!J$113)\n+($H530*'fnd base rates'!J$114)\n+($I530*'fnd base rates'!J$115)\n+($J530*'fnd base rates'!J$119)\n+($K530*'fnd base rates'!J$120)\n+($M530*'fnd base rates'!J$122)\n+($N530*'fnd base rates'!J$123)\n+($O530*'fnd base rates'!J$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,10)))\n*$R530","v":505.76747},{"$f":"(($D530*'fnd base rates'!K$110)\n+($E530*'fnd base rates'!K$111)\n+($F530*'fnd base rates'!K$112)\n+($G530*'fnd base rates'!K$113)\n+($H530*'fnd base rates'!K$114)\n+($I530*'fnd base rates'!K$115)\n+($J530*'fnd base rates'!K$119)\n+($K530*'fnd base rates'!K$120)\n+($M530*'fnd base rates'!K$122)\n+($N530*'fnd base rates'!K$123)\n+($O530*'fnd base rates'!K$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,11)))\n*$R530","v":3878.9034204229993},{"$f":"(($D530*'fnd base rates'!L$110)\n+($E530*'fnd base rates'!L$111)\n+($F530*'fnd base rates'!L$112)\n+($G530*'fnd base rates'!L$113)\n+($H530*'fnd base rates'!L$114)\n+($I530*'fnd base rates'!L$115)\n+($J530*'fnd base rates'!L$119)\n+($K530*'fnd base rates'!L$120)\n+($M530*'fnd base rates'!L$122)\n+($N530*'fnd base rates'!L$123)\n+($O530*'fnd base rates'!L$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,12)))","v":3995.7914370108292},{"$f":"(($D530*'fnd base rates'!M$110)\n+($E530*'fnd base rates'!M$111)\n+($F530*'fnd base rates'!M$112)\n+($G530*'fnd base rates'!M$113)\n+($H530*'fnd base rates'!M$114)\n+($I530*'fnd base rates'!M$115)\n+($J530*'fnd base rates'!M$119)\n+($K530*'fnd base rates'!M$120)\n+($M530*'fnd base rates'!M$122)\n+($N530*'fnd base rates'!M$123)\n+($O530*'fnd base rates'!M$124)\n+($P530*VLOOKUP($S530+15,rate_basefnd,13)))","v":0},34046.906239388823,null,481035073,"481","035","073",1,3,34046.906239388823,11349,0,11349,null,null,null,null,null,11349,0,11349,69,11280,13,11267]
[481,481035153,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D531","v":1},{"$f":"'fnd enro'!E531","v":0},{"$f":"'fnd enro'!F531","v":0},{"$f":"'fnd enro'!G531","v":0},{"$f":"'fnd enro'!H531","v":0},{"$f":"'fnd enro'!I531","v":0},{"$f":"'fnd enro'!J531","v":0},{"$f":"'fnd enro'!K531","v":0},{"$f":"'fnd enro'!L531","v":0},{"$f":"'fnd enro'!M531+'fnd enro'!N531","v":0},{"$f":"'fnd enro'!O531","v":0},{"$f":"'fnd enro'!P531","v":0},{"$f":"'fnd enro'!Q531+'fnd enro'!R531","v":1},{"$f":"'fnd enro'!T531","v":1},1.081,{"$f":"VALUE('fnd enro'!S531)","v":10},null,{"$f":"(($D531*'fnd base rates'!C$110)\n+($E531*'fnd base rates'!C$111)\n+($F531*'fnd base rates'!C$112)\n+($G531*'fnd base rates'!C$113)\n+($H531*'fnd base rates'!C$114)\n+($I531*'fnd base rates'!C$115)\n+($J531*'fnd base rates'!C$119)\n+($K531*'fnd base rates'!C$120)\n+($M531*'fnd base rates'!C$122)\n+($N531*'fnd base rates'!C$123)\n+($O531*'fnd base rates'!C$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,3)))\n*$R531","v":279.18986999999998},{"$f":"(($D531*'fnd base rates'!D$110)\n+($E531*'fnd base rates'!D$111)\n+($F531*'fnd base rates'!D$112)\n+($G531*'fnd base rates'!D$113)\n+($H531*'fnd base rates'!D$114)\n+($I531*'fnd base rates'!D$115)\n+($J531*'fnd base rates'!D$119)\n+($K531*'fnd base rates'!D$120)\n+($M531*'fnd base rates'!D$122)\n+($N531*'fnd base rates'!D$123)\n+($O531*'fnd base rates'!D$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,4)))\n*$R531","v":701.69871999999998},{"$f":"(($D531*'fnd base rates'!E$110)\n+($E531*'fnd base rates'!E$111)\n+($F531*'fnd base rates'!E$112)\n+($G531*'fnd base rates'!E$113)\n+($H531*'fnd base rates'!E$114)\n+($I531*'fnd base rates'!E$115)\n+($J531*'fnd base rates'!E$119)\n+($K531*'fnd base rates'!E$120)\n+($M531*'fnd base rates'!E$122)\n+($N531*'fnd base rates'!E$123)\n+($O531*'fnd base rates'!E$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,5)))\n*$R531","v":4869.3644999999997},{"$f":"(($D531*'fnd base rates'!F$110)\n+($E531*'fnd base rates'!F$111)\n+($F531*'fnd base rates'!F$112)\n+($G531*'fnd base rates'!F$113)\n+($H531*'fnd base rates'!F$114)\n+($I531*'fnd base rates'!F$115)\n+($J531*'fnd base rates'!F$119)\n+($K531*'fnd base rates'!F$120)\n+($M531*'fnd base rates'!F$122)\n+($N531*'fnd base rates'!F$123)\n+($O531*'fnd base rates'!F$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,6)))\n*$R531","v":449.93382000000003},{"$f":"(($D531*'fnd base rates'!G$110)\n+($E531*'fnd base rates'!G$111)\n+($F531*'fnd base rates'!G$112)\n+($G531*'fnd base rates'!G$113)\n+($H531*'fnd base rates'!G$114)\n+($I531*'fnd base rates'!G$115)\n+($J531*'fnd base rates'!G$119)\n+($K531*'fnd base rates'!G$120)\n+($M531*'fnd base rates'!G$122)\n+($N531*'fnd base rates'!G$123)\n+($O531*'fnd base rates'!G$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,7)))\n*$R531","v":220.50238000000002},{"$f":"(($D531*'fnd base rates'!H$110)\n+($E531*'fnd base rates'!H$111)\n+($F531*'fnd base rates'!H$112)\n+($G531*'fnd base rates'!H$113)\n+($H531*'fnd base rates'!H$114)\n+($I531*'fnd base rates'!H$115)\n+($J531*'fnd base rates'!H$119)\n+($K531*'fnd base rates'!H$120)\n+($M531*'fnd base rates'!H$122)\n+($N531*'fnd base rates'!H$123)\n+($O531*'fnd base rates'!H$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,8)))","v":256.32},{"$f":"(($D531*'fnd base rates'!I$110)\n+($E531*'fnd base rates'!I$111)\n+($F531*'fnd base rates'!I$112)\n+($G531*'fnd base rates'!I$113)\n+($H531*'fnd base rates'!I$114)\n+($I531*'fnd base rates'!I$115)\n+($J531*'fnd base rates'!I$119)\n+($K531*'fnd base rates'!I$120)\n+($M531*'fnd base rates'!I$122)\n+($N531*'fnd base rates'!I$123)\n+($O531*'fnd base rates'!I$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,9)))\n*$R531","v":253.78636999999998},{"$f":"(($D531*'fnd base rates'!J$110)\n+($E531*'fnd base rates'!J$111)\n+($F531*'fnd base rates'!J$112)\n+($G531*'fnd base rates'!J$113)\n+($H531*'fnd base rates'!J$114)\n+($I531*'fnd base rates'!J$115)\n+($J531*'fnd base rates'!J$119)\n+($K531*'fnd base rates'!J$120)\n+($M531*'fnd base rates'!J$122)\n+($N531*'fnd base rates'!J$123)\n+($O531*'fnd base rates'!J$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,10)))\n*$R531","v":706.20649000000003},{"$f":"(($D531*'fnd base rates'!K$110)\n+($E531*'fnd base rates'!K$111)\n+($F531*'fnd base rates'!K$112)\n+($G531*'fnd base rates'!K$113)\n+($H531*'fnd base rates'!K$114)\n+($I531*'fnd base rates'!K$115)\n+($J531*'fnd base rates'!K$119)\n+($K531*'fnd base rates'!K$120)\n+($M531*'fnd base rates'!K$122)\n+($N531*'fnd base rates'!K$123)\n+($O531*'fnd base rates'!K$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,11)))\n*$R531","v":487.16345999999999},{"$f":"(($D531*'fnd base rates'!L$110)\n+($E531*'fnd base rates'!L$111)\n+($F531*'fnd base rates'!L$112)\n+($G531*'fnd base rates'!L$113)\n+($H531*'fnd base rates'!L$114)\n+($I531*'fnd base rates'!L$115)\n+($J531*'fnd base rates'!L$119)\n+($K531*'fnd base rates'!L$120)\n+($M531*'fnd base rates'!L$122)\n+($N531*'fnd base rates'!L$123)\n+($O531*'fnd base rates'!L$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,12)))","v":985.51359910089286},{"$f":"(($D531*'fnd base rates'!M$110)\n+($E531*'fnd base rates'!M$111)\n+($F531*'fnd base rates'!M$112)\n+($G531*'fnd base rates'!M$113)\n+($H531*'fnd base rates'!M$114)\n+($I531*'fnd base rates'!M$115)\n+($J531*'fnd base rates'!M$119)\n+($K531*'fnd base rates'!M$120)\n+($M531*'fnd base rates'!M$122)\n+($N531*'fnd base rates'!M$123)\n+($O531*'fnd base rates'!M$124)\n+($P531*VLOOKUP($S531+15,rate_basefnd,13)))","v":0},9209.6792091008938,null,481035153,"481","035","153",1,1,9209.6792091008938,9210,0,9210,null,null,null,null,null,9210,0,9210,404,8806,18,8788]
[481,481035189,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D532","v":1},{"$f":"'fnd enro'!E532","v":0},{"$f":"'fnd enro'!F532","v":1},{"$f":"'fnd enro'!G532","v":0},{"$f":"'fnd enro'!H532","v":0},{"$f":"'fnd enro'!I532","v":0},{"$f":"'fnd enro'!J532","v":0},{"$f":"'fnd enro'!K532","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L532","v":0},{"$f":"'fnd enro'!M532+'fnd enro'!N532","v":0},{"$f":"'fnd enro'!O532","v":0},{"$f":"'fnd enro'!P532","v":0},{"$f":"'fnd enro'!Q532+'fnd enro'!R532","v":0},{"$f":"'fnd enro'!T532","v":2},1.081,{"$f":"VALUE('fnd enro'!S532)","v":1},null,{"$f":"(($D532*'fnd base rates'!C$110)\n+($E532*'fnd base rates'!C$111)\n+($F532*'fnd base rates'!C$112)\n+($G532*'fnd base rates'!C$113)\n+($H532*'fnd base rates'!C$114)\n+($I532*'fnd base rates'!C$115)\n+($J532*'fnd base rates'!C$119)\n+($K532*'fnd base rates'!C$120)\n+($M532*'fnd base rates'!C$122)\n+($N532*'fnd base rates'!C$123)\n+($O532*'fnd base rates'!C$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,3)))\n*$R532","v":746.34266010199997},{"$f":"(($D532*'fnd base rates'!D$110)\n+($E532*'fnd base rates'!D$111)\n+($F532*'fnd base rates'!D$112)\n+($G532*'fnd base rates'!D$113)\n+($H532*'fnd base rates'!D$114)\n+($I532*'fnd base rates'!D$115)\n+($J532*'fnd base rates'!D$119)\n+($K532*'fnd base rates'!D$120)\n+($M532*'fnd base rates'!D$122)\n+($N532*'fnd base rates'!D$123)\n+($O532*'fnd base rates'!D$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,4)))\n*$R532","v":1147.7949899999999},{"$f":"(($D532*'fnd base rates'!E$110)\n+($E532*'fnd base rates'!E$111)\n+($F532*'fnd base rates'!E$112)\n+($G532*'fnd base rates'!E$113)\n+($H532*'fnd base rates'!E$114)\n+($I532*'fnd base rates'!E$115)\n+($J532*'fnd base rates'!E$119)\n+($K532*'fnd base rates'!E$120)\n+($M532*'fnd base rates'!E$122)\n+($N532*'fnd base rates'!E$123)\n+($O532*'fnd base rates'!E$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,5)))\n*$R532","v":5628.6869249250003},{"$f":"(($D532*'fnd base rates'!F$110)\n+($E532*'fnd base rates'!F$111)\n+($F532*'fnd base rates'!F$112)\n+($G532*'fnd base rates'!F$113)\n+($H532*'fnd base rates'!F$114)\n+($I532*'fnd base rates'!F$115)\n+($J532*'fnd base rates'!F$119)\n+($K532*'fnd base rates'!F$120)\n+($M532*'fnd base rates'!F$122)\n+($N532*'fnd base rates'!F$123)\n+($O532*'fnd base rates'!F$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,6)))\n*$R532","v":1691.270891115},{"$f":"(($D532*'fnd base rates'!G$110)\n+($E532*'fnd base rates'!G$111)\n+($F532*'fnd base rates'!G$112)\n+($G532*'fnd base rates'!G$113)\n+($H532*'fnd base rates'!G$114)\n+($I532*'fnd base rates'!G$115)\n+($J532*'fnd base rates'!G$119)\n+($K532*'fnd base rates'!G$120)\n+($M532*'fnd base rates'!G$122)\n+($N532*'fnd base rates'!G$123)\n+($O532*'fnd base rates'!G$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,7)))\n*$R532","v":225.84100984299999},{"$f":"(($D532*'fnd base rates'!H$110)\n+($E532*'fnd base rates'!H$111)\n+($F532*'fnd base rates'!H$112)\n+($G532*'fnd base rates'!H$113)\n+($H532*'fnd base rates'!H$114)\n+($I532*'fnd base rates'!H$115)\n+($J532*'fnd base rates'!H$119)\n+($K532*'fnd base rates'!H$120)\n+($M532*'fnd base rates'!H$122)\n+($N532*'fnd base rates'!H$123)\n+($O532*'fnd base rates'!H$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,8)))","v":718.91357799999992},{"$f":"(($D532*'fnd base rates'!I$110)\n+($E532*'fnd base rates'!I$111)\n+($F532*'fnd base rates'!I$112)\n+($G532*'fnd base rates'!I$113)\n+($H532*'fnd base rates'!I$114)\n+($I532*'fnd base rates'!I$115)\n+($J532*'fnd base rates'!I$119)\n+($K532*'fnd base rates'!I$120)\n+($M532*'fnd base rates'!I$122)\n+($N532*'fnd base rates'!I$123)\n+($O532*'fnd base rates'!I$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,9)))\n*$R532","v":382.96586999999994},{"$f":"(($D532*'fnd base rates'!J$110)\n+($E532*'fnd base rates'!J$111)\n+($F532*'fnd base rates'!J$112)\n+($G532*'fnd base rates'!J$113)\n+($H532*'fnd base rates'!J$114)\n+($I532*'fnd base rates'!J$115)\n+($J532*'fnd base rates'!J$119)\n+($K532*'fnd base rates'!J$120)\n+($M532*'fnd base rates'!J$122)\n+($N532*'fnd base rates'!J$123)\n+($O532*'fnd base rates'!J$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,10)))\n*$R532","v":152.34532999999999},{"$f":"(($D532*'fnd base rates'!K$110)\n+($E532*'fnd base rates'!K$111)\n+($F532*'fnd base rates'!K$112)\n+($G532*'fnd base rates'!K$113)\n+($H532*'fnd base rates'!K$114)\n+($I532*'fnd base rates'!K$115)\n+($J532*'fnd base rates'!K$119)\n+($K532*'fnd base rates'!K$120)\n+($M532*'fnd base rates'!K$122)\n+($N532*'fnd base rates'!K$123)\n+($O532*'fnd base rates'!K$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,11)))\n*$R532","v":1585.263000141},{"$f":"(($D532*'fnd base rates'!L$110)\n+($E532*'fnd base rates'!L$111)\n+($F532*'fnd base rates'!L$112)\n+($G532*'fnd base rates'!L$113)\n+($H532*'fnd base rates'!L$114)\n+($I532*'fnd base rates'!L$115)\n+($J532*'fnd base rates'!L$119)\n+($K532*'fnd base rates'!L$120)\n+($M532*'fnd base rates'!L$122)\n+($N532*'fnd base rates'!L$123)\n+($O532*'fnd base rates'!L$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,12)))","v":1686.0397923902171},{"$f":"(($D532*'fnd base rates'!M$110)\n+($E532*'fnd base rates'!M$111)\n+($F532*'fnd base rates'!M$112)\n+($G532*'fnd base rates'!M$113)\n+($H532*'fnd base rates'!M$114)\n+($I532*'fnd base rates'!M$115)\n+($J532*'fnd base rates'!M$119)\n+($K532*'fnd base rates'!M$120)\n+($M532*'fnd base rates'!M$122)\n+($N532*'fnd base rates'!M$123)\n+($O532*'fnd base rates'!M$124)\n+($P532*VLOOKUP($S532+15,rate_basefnd,13)))","v":0},13965.464046516216,null,481035189,"481","035","189",1,2,13965.464046516216,6983,0,6983,null,null,null,null,null,6983,0,6983,-3,6986,9,6977]
[481,481035207,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D533","v":0},{"$f":"'fnd enro'!E533","v":0},{"$f":"'fnd enro'!F533","v":1},{"$f":"'fnd enro'!G533","v":0},{"$f":"'fnd enro'!H533","v":0},{"$f":"'fnd enro'!I533","v":0},{"$f":"'fnd enro'!J533","v":0},{"$f":"'fnd enro'!K533","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L533","v":0},{"$f":"'fnd enro'!M533+'fnd enro'!N533","v":0},{"$f":"'fnd enro'!O533","v":0},{"$f":"'fnd enro'!P533","v":0},{"$f":"'fnd enro'!Q533+'fnd enro'!R533","v":0},{"$f":"'fnd enro'!T533","v":1},1.081,{"$f":"VALUE('fnd enro'!S533)","v":1},null,{"$f":"(($D533*'fnd base rates'!C$110)\n+($E533*'fnd base rates'!C$111)\n+($F533*'fnd base rates'!C$112)\n+($G533*'fnd base rates'!C$113)\n+($H533*'fnd base rates'!C$114)\n+($I533*'fnd base rates'!C$115)\n+($J533*'fnd base rates'!C$119)\n+($K533*'fnd base rates'!C$120)\n+($M533*'fnd base rates'!C$122)\n+($N533*'fnd base rates'!C$123)\n+($O533*'fnd base rates'!C$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,3)))\n*$R533","v":534.49909010199997},{"$f":"(($D533*'fnd base rates'!D$110)\n+($E533*'fnd base rates'!D$111)\n+($F533*'fnd base rates'!D$112)\n+($G533*'fnd base rates'!D$113)\n+($H533*'fnd base rates'!D$114)\n+($I533*'fnd base rates'!D$115)\n+($J533*'fnd base rates'!D$119)\n+($K533*'fnd base rates'!D$120)\n+($M533*'fnd base rates'!D$122)\n+($N533*'fnd base rates'!D$123)\n+($O533*'fnd base rates'!D$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,4)))\n*$R533","v":765.19665999999995},{"$f":"(($D533*'fnd base rates'!E$110)\n+($E533*'fnd base rates'!E$111)\n+($F533*'fnd base rates'!E$112)\n+($G533*'fnd base rates'!E$113)\n+($H533*'fnd base rates'!E$114)\n+($I533*'fnd base rates'!E$115)\n+($J533*'fnd base rates'!E$119)\n+($K533*'fnd base rates'!E$120)\n+($M533*'fnd base rates'!E$122)\n+($N533*'fnd base rates'!E$123)\n+($O533*'fnd base rates'!E$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,5)))\n*$R533","v":3874.353644925},{"$f":"(($D533*'fnd base rates'!F$110)\n+($E533*'fnd base rates'!F$111)\n+($F533*'fnd base rates'!F$112)\n+($G533*'fnd base rates'!F$113)\n+($H533*'fnd base rates'!F$114)\n+($I533*'fnd base rates'!F$115)\n+($J533*'fnd base rates'!F$119)\n+($K533*'fnd base rates'!F$120)\n+($M533*'fnd base rates'!F$122)\n+($N533*'fnd base rates'!F$123)\n+($O533*'fnd base rates'!F$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,6)))\n*$R533","v":1241.3370711150001},{"$f":"(($D533*'fnd base rates'!G$110)\n+($E533*'fnd base rates'!G$111)\n+($F533*'fnd base rates'!G$112)\n+($G533*'fnd base rates'!G$113)\n+($H533*'fnd base rates'!G$114)\n+($I533*'fnd base rates'!G$115)\n+($J533*'fnd base rates'!G$119)\n+($K533*'fnd base rates'!G$120)\n+($M533*'fnd base rates'!G$122)\n+($N533*'fnd base rates'!G$123)\n+($O533*'fnd base rates'!G$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,7)))\n*$R533","v":156.46242984299997},{"$f":"(($D533*'fnd base rates'!H$110)\n+($E533*'fnd base rates'!H$111)\n+($F533*'fnd base rates'!H$112)\n+($G533*'fnd base rates'!H$113)\n+($H533*'fnd base rates'!H$114)\n+($I533*'fnd base rates'!H$115)\n+($J533*'fnd base rates'!H$119)\n+($K533*'fnd base rates'!H$120)\n+($M533*'fnd base rates'!H$122)\n+($N533*'fnd base rates'!H$123)\n+($O533*'fnd base rates'!H$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D533*'fnd base rates'!I$110)\n+($E533*'fnd base rates'!I$111)\n+($F533*'fnd base rates'!I$112)\n+($G533*'fnd base rates'!I$113)\n+($H533*'fnd base rates'!I$114)\n+($I533*'fnd base rates'!I$115)\n+($J533*'fnd base rates'!I$119)\n+($K533*'fnd base rates'!I$120)\n+($M533*'fnd base rates'!I$122)\n+($N533*'fnd base rates'!I$123)\n+($O533*'fnd base rates'!I$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,9)))\n*$R533","v":255.32138999999998},{"$f":"(($D533*'fnd base rates'!J$110)\n+($E533*'fnd base rates'!J$111)\n+($F533*'fnd base rates'!J$112)\n+($G533*'fnd base rates'!J$113)\n+($H533*'fnd base rates'!J$114)\n+($I533*'fnd base rates'!J$115)\n+($J533*'fnd base rates'!J$119)\n+($K533*'fnd base rates'!J$120)\n+($M533*'fnd base rates'!J$122)\n+($N533*'fnd base rates'!J$123)\n+($O533*'fnd base rates'!J$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,10)))\n*$R533","v":101.58157},{"$f":"(($D533*'fnd base rates'!K$110)\n+($E533*'fnd base rates'!K$111)\n+($F533*'fnd base rates'!K$112)\n+($G533*'fnd base rates'!K$113)\n+($H533*'fnd base rates'!K$114)\n+($I533*'fnd base rates'!K$115)\n+($J533*'fnd base rates'!K$119)\n+($K533*'fnd base rates'!K$120)\n+($M533*'fnd base rates'!K$122)\n+($N533*'fnd base rates'!K$123)\n+($O533*'fnd base rates'!K$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,11)))\n*$R533","v":1098.099540141},{"$f":"(($D533*'fnd base rates'!L$110)\n+($E533*'fnd base rates'!L$111)\n+($F533*'fnd base rates'!L$112)\n+($G533*'fnd base rates'!L$113)\n+($H533*'fnd base rates'!L$114)\n+($I533*'fnd base rates'!L$115)\n+($J533*'fnd base rates'!L$119)\n+($K533*'fnd base rates'!L$120)\n+($M533*'fnd base rates'!L$122)\n+($N533*'fnd base rates'!L$123)\n+($O533*'fnd base rates'!L$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D533*'fnd base rates'!M$110)\n+($E533*'fnd base rates'!M$111)\n+($F533*'fnd base rates'!M$112)\n+($G533*'fnd base rates'!M$113)\n+($H533*'fnd base rates'!M$114)\n+($I533*'fnd base rates'!M$115)\n+($J533*'fnd base rates'!M$119)\n+($K533*'fnd base rates'!M$120)\n+($M533*'fnd base rates'!M$122)\n+($N533*'fnd base rates'!M$123)\n+($O533*'fnd base rates'!M$124)\n+($P533*VLOOKUP($S533+15,rate_basefnd,13)))","v":0},9677.5311674153236,null,481035207,"481","035","207",1,1,9677.5311674153236,9678,0,9678,null,null,null,null,null,9678,0,9678,0,9678,12,9666]
[481,481035212,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D534","v":1},{"$f":"'fnd enro'!E534","v":0},{"$f":"'fnd enro'!F534","v":0},{"$f":"'fnd enro'!G534","v":1},{"$f":"'fnd enro'!H534","v":0},{"$f":"'fnd enro'!I534","v":0},{"$f":"'fnd enro'!J534","v":0},{"$f":"'fnd enro'!K534","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L534","v":0},{"$f":"'fnd enro'!M534+'fnd enro'!N534","v":0},{"$f":"'fnd enro'!O534","v":0},{"$f":"'fnd enro'!P534","v":0},{"$f":"'fnd enro'!Q534+'fnd enro'!R534","v":0},{"$f":"'fnd enro'!T534","v":2},1.081,{"$f":"VALUE('fnd enro'!S534)","v":1},null,{"$f":"(($D534*'fnd base rates'!C$110)\n+($E534*'fnd base rates'!C$111)\n+($F534*'fnd base rates'!C$112)\n+($G534*'fnd base rates'!C$113)\n+($H534*'fnd base rates'!C$114)\n+($I534*'fnd base rates'!C$115)\n+($J534*'fnd base rates'!C$119)\n+($K534*'fnd base rates'!C$120)\n+($M534*'fnd base rates'!C$122)\n+($N534*'fnd base rates'!C$123)\n+($O534*'fnd base rates'!C$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,3)))\n*$R534","v":746.34266010199997},{"$f":"(($D534*'fnd base rates'!D$110)\n+($E534*'fnd base rates'!D$111)\n+($F534*'fnd base rates'!D$112)\n+($G534*'fnd base rates'!D$113)\n+($H534*'fnd base rates'!D$114)\n+($I534*'fnd base rates'!D$115)\n+($J534*'fnd base rates'!D$119)\n+($K534*'fnd base rates'!D$120)\n+($M534*'fnd base rates'!D$122)\n+($N534*'fnd base rates'!D$123)\n+($O534*'fnd base rates'!D$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,4)))\n*$R534","v":1147.7949899999999},{"$f":"(($D534*'fnd base rates'!E$110)\n+($E534*'fnd base rates'!E$111)\n+($F534*'fnd base rates'!E$112)\n+($G534*'fnd base rates'!E$113)\n+($H534*'fnd base rates'!E$114)\n+($I534*'fnd base rates'!E$115)\n+($J534*'fnd base rates'!E$119)\n+($K534*'fnd base rates'!E$120)\n+($M534*'fnd base rates'!E$122)\n+($N534*'fnd base rates'!E$123)\n+($O534*'fnd base rates'!E$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,5)))\n*$R534","v":5628.6436849250003},{"$f":"(($D534*'fnd base rates'!F$110)\n+($E534*'fnd base rates'!F$111)\n+($F534*'fnd base rates'!F$112)\n+($G534*'fnd base rates'!F$113)\n+($H534*'fnd base rates'!F$114)\n+($I534*'fnd base rates'!F$115)\n+($J534*'fnd base rates'!F$119)\n+($K534*'fnd base rates'!F$120)\n+($M534*'fnd base rates'!F$122)\n+($N534*'fnd base rates'!F$123)\n+($O534*'fnd base rates'!F$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,6)))\n*$R534","v":1691.270891115},{"$f":"(($D534*'fnd base rates'!G$110)\n+($E534*'fnd base rates'!G$111)\n+($F534*'fnd base rates'!G$112)\n+($G534*'fnd base rates'!G$113)\n+($H534*'fnd base rates'!G$114)\n+($I534*'fnd base rates'!G$115)\n+($J534*'fnd base rates'!G$119)\n+($K534*'fnd base rates'!G$120)\n+($M534*'fnd base rates'!G$122)\n+($N534*'fnd base rates'!G$123)\n+($O534*'fnd base rates'!G$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,7)))\n*$R534","v":225.86262984299998},{"$f":"(($D534*'fnd base rates'!H$110)\n+($E534*'fnd base rates'!H$111)\n+($F534*'fnd base rates'!H$112)\n+($G534*'fnd base rates'!H$113)\n+($H534*'fnd base rates'!H$114)\n+($I534*'fnd base rates'!H$115)\n+($J534*'fnd base rates'!H$119)\n+($K534*'fnd base rates'!H$120)\n+($M534*'fnd base rates'!H$122)\n+($N534*'fnd base rates'!H$123)\n+($O534*'fnd base rates'!H$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,8)))","v":718.91357799999992},{"$f":"(($D534*'fnd base rates'!I$110)\n+($E534*'fnd base rates'!I$111)\n+($F534*'fnd base rates'!I$112)\n+($G534*'fnd base rates'!I$113)\n+($H534*'fnd base rates'!I$114)\n+($I534*'fnd base rates'!I$115)\n+($J534*'fnd base rates'!I$119)\n+($K534*'fnd base rates'!I$120)\n+($M534*'fnd base rates'!I$122)\n+($N534*'fnd base rates'!I$123)\n+($O534*'fnd base rates'!I$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,9)))\n*$R534","v":382.96586999999994},{"$f":"(($D534*'fnd base rates'!J$110)\n+($E534*'fnd base rates'!J$111)\n+($F534*'fnd base rates'!J$112)\n+($G534*'fnd base rates'!J$113)\n+($H534*'fnd base rates'!J$114)\n+($I534*'fnd base rates'!J$115)\n+($J534*'fnd base rates'!J$119)\n+($K534*'fnd base rates'!J$120)\n+($M534*'fnd base rates'!J$122)\n+($N534*'fnd base rates'!J$123)\n+($O534*'fnd base rates'!J$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,10)))\n*$R534","v":203.10909000000001},{"$f":"(($D534*'fnd base rates'!K$110)\n+($E534*'fnd base rates'!K$111)\n+($F534*'fnd base rates'!K$112)\n+($G534*'fnd base rates'!K$113)\n+($H534*'fnd base rates'!K$114)\n+($I534*'fnd base rates'!K$115)\n+($J534*'fnd base rates'!K$119)\n+($K534*'fnd base rates'!K$120)\n+($M534*'fnd base rates'!K$122)\n+($N534*'fnd base rates'!K$123)\n+($O534*'fnd base rates'!K$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,11)))\n*$R534","v":1585.263000141},{"$f":"(($D534*'fnd base rates'!L$110)\n+($E534*'fnd base rates'!L$111)\n+($F534*'fnd base rates'!L$112)\n+($G534*'fnd base rates'!L$113)\n+($H534*'fnd base rates'!L$114)\n+($I534*'fnd base rates'!L$115)\n+($J534*'fnd base rates'!L$119)\n+($K534*'fnd base rates'!L$120)\n+($M534*'fnd base rates'!L$122)\n+($N534*'fnd base rates'!L$123)\n+($O534*'fnd base rates'!L$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,12)))","v":1686.0740781045026},{"$f":"(($D534*'fnd base rates'!M$110)\n+($E534*'fnd base rates'!M$111)\n+($F534*'fnd base rates'!M$112)\n+($G534*'fnd base rates'!M$113)\n+($H534*'fnd base rates'!M$114)\n+($I534*'fnd base rates'!M$115)\n+($J534*'fnd base rates'!M$119)\n+($K534*'fnd base rates'!M$120)\n+($M534*'fnd base rates'!M$122)\n+($N534*'fnd base rates'!M$123)\n+($O534*'fnd base rates'!M$124)\n+($P534*VLOOKUP($S534+15,rate_basefnd,13)))","v":0},14016.240472230504,null,481035212,"481","035","212",1,2,14016.240472230504,7008,0,7008,null,null,null,null,null,7008,0,7008,-4,7012,10,7002]
[481,481035220,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D535","v":0},{"$f":"'fnd enro'!E535","v":0},{"$f":"'fnd enro'!F535","v":0},{"$f":"'fnd enro'!G535","v":5},{"$f":"'fnd enro'!H535","v":0},{"$f":"'fnd enro'!I535","v":0},{"$f":"'fnd enro'!J535","v":0},{"$f":"'fnd enro'!K535","v":0.1895},{"$f":"'fnd enro'!L535","v":0},{"$f":"'fnd enro'!M535+'fnd enro'!N535","v":0},{"$f":"'fnd enro'!O535","v":0},{"$f":"'fnd enro'!P535","v":0},{"$f":"'fnd enro'!Q535+'fnd enro'!R535","v":1},{"$f":"'fnd enro'!T535","v":5},1.081,{"$f":"VALUE('fnd enro'!S535)","v":4},null,{"$f":"(($D535*'fnd base rates'!C$110)\n+($E535*'fnd base rates'!C$111)\n+($F535*'fnd base rates'!C$112)\n+($G535*'fnd base rates'!C$113)\n+($H535*'fnd base rates'!C$114)\n+($I535*'fnd base rates'!C$115)\n+($J535*'fnd base rates'!C$119)\n+($K535*'fnd base rates'!C$120)\n+($M535*'fnd base rates'!C$122)\n+($N535*'fnd base rates'!C$123)\n+($O535*'fnd base rates'!C$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,3)))\n*$R535","v":2729.4317205100001},{"$f":"(($D535*'fnd base rates'!D$110)\n+($E535*'fnd base rates'!D$111)\n+($F535*'fnd base rates'!D$112)\n+($G535*'fnd base rates'!D$113)\n+($H535*'fnd base rates'!D$114)\n+($I535*'fnd base rates'!D$115)\n+($J535*'fnd base rates'!D$119)\n+($K535*'fnd base rates'!D$120)\n+($M535*'fnd base rates'!D$122)\n+($N535*'fnd base rates'!D$123)\n+($O535*'fnd base rates'!D$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,4)))\n*$R535","v":4095.7360400000002},{"$f":"(($D535*'fnd base rates'!E$110)\n+($E535*'fnd base rates'!E$111)\n+($F535*'fnd base rates'!E$112)\n+($G535*'fnd base rates'!E$113)\n+($H535*'fnd base rates'!E$114)\n+($I535*'fnd base rates'!E$115)\n+($J535*'fnd base rates'!E$119)\n+($K535*'fnd base rates'!E$120)\n+($M535*'fnd base rates'!E$122)\n+($N535*'fnd base rates'!E$123)\n+($O535*'fnd base rates'!E$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,5)))\n*$R535","v":22004.900454624996},{"$f":"(($D535*'fnd base rates'!F$110)\n+($E535*'fnd base rates'!F$111)\n+($F535*'fnd base rates'!F$112)\n+($G535*'fnd base rates'!F$113)\n+($H535*'fnd base rates'!F$114)\n+($I535*'fnd base rates'!F$115)\n+($J535*'fnd base rates'!F$119)\n+($K535*'fnd base rates'!F$120)\n+($M535*'fnd base rates'!F$122)\n+($N535*'fnd base rates'!F$123)\n+($O535*'fnd base rates'!F$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,6)))\n*$R535","v":6206.6853555750004},{"$f":"(($D535*'fnd base rates'!G$110)\n+($E535*'fnd base rates'!G$111)\n+($F535*'fnd base rates'!G$112)\n+($G535*'fnd base rates'!G$113)\n+($H535*'fnd base rates'!G$114)\n+($I535*'fnd base rates'!G$115)\n+($J535*'fnd base rates'!G$119)\n+($K535*'fnd base rates'!G$120)\n+($M535*'fnd base rates'!G$122)\n+($N535*'fnd base rates'!G$123)\n+($O535*'fnd base rates'!G$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,7)))\n*$R535","v":910.17282921499998},{"$f":"(($D535*'fnd base rates'!H$110)\n+($E535*'fnd base rates'!H$111)\n+($F535*'fnd base rates'!H$112)\n+($G535*'fnd base rates'!H$113)\n+($H535*'fnd base rates'!H$114)\n+($I535*'fnd base rates'!H$115)\n+($J535*'fnd base rates'!H$119)\n+($K535*'fnd base rates'!H$120)\n+($M535*'fnd base rates'!H$122)\n+($N535*'fnd base rates'!H$123)\n+($O535*'fnd base rates'!H$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,8)))","v":2438.2378899999994},{"$f":"(($D535*'fnd base rates'!I$110)\n+($E535*'fnd base rates'!I$111)\n+($F535*'fnd base rates'!I$112)\n+($G535*'fnd base rates'!I$113)\n+($H535*'fnd base rates'!I$114)\n+($I535*'fnd base rates'!I$115)\n+($J535*'fnd base rates'!I$119)\n+($K535*'fnd base rates'!I$120)\n+($M535*'fnd base rates'!I$122)\n+($N535*'fnd base rates'!I$123)\n+($O535*'fnd base rates'!I$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,9)))\n*$R535","v":1383.2367900000002},{"$f":"(($D535*'fnd base rates'!J$110)\n+($E535*'fnd base rates'!J$111)\n+($F535*'fnd base rates'!J$112)\n+($G535*'fnd base rates'!J$113)\n+($H535*'fnd base rates'!J$114)\n+($I535*'fnd base rates'!J$115)\n+($J535*'fnd base rates'!J$119)\n+($K535*'fnd base rates'!J$120)\n+($M535*'fnd base rates'!J$122)\n+($N535*'fnd base rates'!J$123)\n+($O535*'fnd base rates'!J$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,10)))\n*$R535","v":1315.8148200000003},{"$f":"(($D535*'fnd base rates'!K$110)\n+($E535*'fnd base rates'!K$111)\n+($F535*'fnd base rates'!K$112)\n+($G535*'fnd base rates'!K$113)\n+($H535*'fnd base rates'!K$114)\n+($I535*'fnd base rates'!K$115)\n+($J535*'fnd base rates'!K$119)\n+($K535*'fnd base rates'!K$120)\n+($M535*'fnd base rates'!K$122)\n+($N535*'fnd base rates'!K$123)\n+($O535*'fnd base rates'!K$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,11)))\n*$R535","v":5490.4977007050002},{"$f":"(($D535*'fnd base rates'!L$110)\n+($E535*'fnd base rates'!L$111)\n+($F535*'fnd base rates'!L$112)\n+($G535*'fnd base rates'!L$113)\n+($H535*'fnd base rates'!L$114)\n+($I535*'fnd base rates'!L$115)\n+($J535*'fnd base rates'!L$119)\n+($K535*'fnd base rates'!L$120)\n+($M535*'fnd base rates'!L$122)\n+($N535*'fnd base rates'!L$123)\n+($O535*'fnd base rates'!L$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,12)))","v":6227.5023950180494},{"$f":"(($D535*'fnd base rates'!M$110)\n+($E535*'fnd base rates'!M$111)\n+($F535*'fnd base rates'!M$112)\n+($G535*'fnd base rates'!M$113)\n+($H535*'fnd base rates'!M$114)\n+($I535*'fnd base rates'!M$115)\n+($J535*'fnd base rates'!M$119)\n+($K535*'fnd base rates'!M$120)\n+($M535*'fnd base rates'!M$122)\n+($N535*'fnd base rates'!M$123)\n+($O535*'fnd base rates'!M$124)\n+($P535*VLOOKUP($S535+15,rate_basefnd,13)))","v":0},52802.215995648046,null,481035220,"481","035","220",1,5,52802.215995648046,10560,0,10560,null,null,null,null,null,10560,0,10560,-1,10561,12,10549]
[481,481035243,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D536","v":0},{"$f":"'fnd enro'!E536","v":0},{"$f":"'fnd enro'!F536","v":0},{"$f":"'fnd enro'!G536","v":3},{"$f":"'fnd enro'!H536","v":0},{"$f":"'fnd enro'!I536","v":0},{"$f":"'fnd enro'!J536","v":0},{"$f":"'fnd enro'!K536","v":0.1137},{"$f":"'fnd enro'!L536","v":0},{"$f":"'fnd enro'!M536+'fnd enro'!N536","v":0},{"$f":"'fnd enro'!O536","v":0},{"$f":"'fnd enro'!P536","v":0},{"$f":"'fnd enro'!Q536+'fnd enro'!R536","v":3},{"$f":"'fnd enro'!T536","v":3},1.081,{"$f":"VALUE('fnd enro'!S536)","v":10},null,{"$f":"(($D536*'fnd base rates'!C$110)\n+($E536*'fnd base rates'!C$111)\n+($F536*'fnd base rates'!C$112)\n+($G536*'fnd base rates'!C$113)\n+($H536*'fnd base rates'!C$114)\n+($I536*'fnd base rates'!C$115)\n+($J536*'fnd base rates'!C$119)\n+($K536*'fnd base rates'!C$120)\n+($M536*'fnd base rates'!C$122)\n+($N536*'fnd base rates'!C$123)\n+($O536*'fnd base rates'!C$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,3)))\n*$R536","v":1805.5361703059996},{"$f":"(($D536*'fnd base rates'!D$110)\n+($E536*'fnd base rates'!D$111)\n+($F536*'fnd base rates'!D$112)\n+($G536*'fnd base rates'!D$113)\n+($H536*'fnd base rates'!D$114)\n+($I536*'fnd base rates'!D$115)\n+($J536*'fnd base rates'!D$119)\n+($K536*'fnd base rates'!D$120)\n+($M536*'fnd base rates'!D$122)\n+($N536*'fnd base rates'!D$123)\n+($O536*'fnd base rates'!D$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,4)))\n*$R536","v":3252.8911499999995},{"$f":"(($D536*'fnd base rates'!E$110)\n+($E536*'fnd base rates'!E$111)\n+($F536*'fnd base rates'!E$112)\n+($G536*'fnd base rates'!E$113)\n+($H536*'fnd base rates'!E$114)\n+($I536*'fnd base rates'!E$115)\n+($J536*'fnd base rates'!E$119)\n+($K536*'fnd base rates'!E$120)\n+($M536*'fnd base rates'!E$122)\n+($N536*'fnd base rates'!E$123)\n+($O536*'fnd base rates'!E$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,5)))\n*$R536","v":20968.024874775001},{"$f":"(($D536*'fnd base rates'!F$110)\n+($E536*'fnd base rates'!F$111)\n+($F536*'fnd base rates'!F$112)\n+($G536*'fnd base rates'!F$113)\n+($H536*'fnd base rates'!F$114)\n+($I536*'fnd base rates'!F$115)\n+($J536*'fnd base rates'!F$119)\n+($K536*'fnd base rates'!F$120)\n+($M536*'fnd base rates'!F$122)\n+($N536*'fnd base rates'!F$123)\n+($O536*'fnd base rates'!F$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,6)))\n*$R536","v":3724.0112133450002},{"$f":"(($D536*'fnd base rates'!G$110)\n+($E536*'fnd base rates'!G$111)\n+($F536*'fnd base rates'!G$112)\n+($G536*'fnd base rates'!G$113)\n+($H536*'fnd base rates'!G$114)\n+($I536*'fnd base rates'!G$115)\n+($J536*'fnd base rates'!G$119)\n+($K536*'fnd base rates'!G$120)\n+($M536*'fnd base rates'!G$122)\n+($N536*'fnd base rates'!G$123)\n+($O536*'fnd base rates'!G$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,7)))\n*$R536","v":922.82354952900005},{"$f":"(($D536*'fnd base rates'!H$110)\n+($E536*'fnd base rates'!H$111)\n+($F536*'fnd base rates'!H$112)\n+($G536*'fnd base rates'!H$113)\n+($H536*'fnd base rates'!H$114)\n+($I536*'fnd base rates'!H$115)\n+($J536*'fnd base rates'!H$119)\n+($K536*'fnd base rates'!H$120)\n+($M536*'fnd base rates'!H$122)\n+($N536*'fnd base rates'!H$123)\n+($O536*'fnd base rates'!H$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,8)))","v":1516.3607339999999},{"$f":"(($D536*'fnd base rates'!I$110)\n+($E536*'fnd base rates'!I$111)\n+($F536*'fnd base rates'!I$112)\n+($G536*'fnd base rates'!I$113)\n+($H536*'fnd base rates'!I$114)\n+($I536*'fnd base rates'!I$115)\n+($J536*'fnd base rates'!I$119)\n+($K536*'fnd base rates'!I$120)\n+($M536*'fnd base rates'!I$122)\n+($N536*'fnd base rates'!I$123)\n+($O536*'fnd base rates'!I$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,9)))\n*$R536","v":1144.3898399999998},{"$f":"(($D536*'fnd base rates'!J$110)\n+($E536*'fnd base rates'!J$111)\n+($F536*'fnd base rates'!J$112)\n+($G536*'fnd base rates'!J$113)\n+($H536*'fnd base rates'!J$114)\n+($I536*'fnd base rates'!J$115)\n+($J536*'fnd base rates'!J$119)\n+($K536*'fnd base rates'!J$120)\n+($M536*'fnd base rates'!J$122)\n+($N536*'fnd base rates'!J$123)\n+($O536*'fnd base rates'!J$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,10)))\n*$R536","v":2423.36418},{"$f":"(($D536*'fnd base rates'!K$110)\n+($E536*'fnd base rates'!K$111)\n+($F536*'fnd base rates'!K$112)\n+($G536*'fnd base rates'!K$113)\n+($H536*'fnd base rates'!K$114)\n+($I536*'fnd base rates'!K$115)\n+($J536*'fnd base rates'!K$119)\n+($K536*'fnd base rates'!K$120)\n+($M536*'fnd base rates'!K$122)\n+($N536*'fnd base rates'!K$123)\n+($O536*'fnd base rates'!K$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,11)))\n*$R536","v":3294.2986204229996},{"$f":"(($D536*'fnd base rates'!L$110)\n+($E536*'fnd base rates'!L$111)\n+($F536*'fnd base rates'!L$112)\n+($G536*'fnd base rates'!L$113)\n+($H536*'fnd base rates'!L$114)\n+($I536*'fnd base rates'!L$115)\n+($J536*'fnd base rates'!L$119)\n+($K536*'fnd base rates'!L$120)\n+($M536*'fnd base rates'!L$122)\n+($N536*'fnd base rates'!L$123)\n+($O536*'fnd base rates'!L$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,12)))","v":4898.4614370108293},{"$f":"(($D536*'fnd base rates'!M$110)\n+($E536*'fnd base rates'!M$111)\n+($F536*'fnd base rates'!M$112)\n+($G536*'fnd base rates'!M$113)\n+($H536*'fnd base rates'!M$114)\n+($I536*'fnd base rates'!M$115)\n+($J536*'fnd base rates'!M$119)\n+($K536*'fnd base rates'!M$120)\n+($M536*'fnd base rates'!M$122)\n+($N536*'fnd base rates'!M$123)\n+($O536*'fnd base rates'!M$124)\n+($P536*VLOOKUP($S536+15,rate_basefnd,13)))","v":0},43950.161769388833,null,481035243,"481","035","243",1,3,43950.161769388833,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[481,481035244,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D537","v":0},{"$f":"'fnd enro'!E537","v":0},{"$f":"'fnd enro'!F537","v":2},{"$f":"'fnd enro'!G537","v":14},{"$f":"'fnd enro'!H537","v":3},{"$f":"'fnd enro'!I537","v":0},{"$f":"'fnd enro'!J537","v":0},{"$f":"'fnd enro'!K537","v":0.72009999999999996},{"$f":"'fnd enro'!L537","v":0},{"$f":"'fnd enro'!M537+'fnd enro'!N537","v":0},{"$f":"'fnd enro'!O537","v":0},{"$f":"'fnd enro'!P537","v":0},{"$f":"'fnd enro'!Q537+'fnd enro'!R537","v":12},{"$f":"'fnd enro'!T537","v":19},1.081,{"$f":"VALUE('fnd enro'!S537)","v":10},null,{"$f":"(($D537*'fnd base rates'!C$110)\n+($E537*'fnd base rates'!C$111)\n+($F537*'fnd base rates'!C$112)\n+($G537*'fnd base rates'!C$113)\n+($H537*'fnd base rates'!C$114)\n+($I537*'fnd base rates'!C$115)\n+($J537*'fnd base rates'!C$119)\n+($K537*'fnd base rates'!C$120)\n+($M537*'fnd base rates'!C$122)\n+($N537*'fnd base rates'!C$123)\n+($O537*'fnd base rates'!C$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,3)))\n*$R537","v":10963.638311938001},{"$f":"(($D537*'fnd base rates'!D$110)\n+($E537*'fnd base rates'!D$111)\n+($F537*'fnd base rates'!D$112)\n+($G537*'fnd base rates'!D$113)\n+($H537*'fnd base rates'!D$114)\n+($I537*'fnd base rates'!D$115)\n+($J537*'fnd base rates'!D$119)\n+($K537*'fnd base rates'!D$120)\n+($M537*'fnd base rates'!D$122)\n+($N537*'fnd base rates'!D$123)\n+($O537*'fnd base rates'!D$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,4)))\n*$R537","v":18367.941219999997},{"$f":"(($D537*'fnd base rates'!E$110)\n+($E537*'fnd base rates'!E$111)\n+($F537*'fnd base rates'!E$112)\n+($G537*'fnd base rates'!E$113)\n+($H537*'fnd base rates'!E$114)\n+($I537*'fnd base rates'!E$115)\n+($J537*'fnd base rates'!E$119)\n+($K537*'fnd base rates'!E$120)\n+($M537*'fnd base rates'!E$122)\n+($N537*'fnd base rates'!E$123)\n+($O537*'fnd base rates'!E$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,5)))\n*$R537","v":109729.30760357498},{"$f":"(($D537*'fnd base rates'!F$110)\n+($E537*'fnd base rates'!F$111)\n+($F537*'fnd base rates'!F$112)\n+($G537*'fnd base rates'!F$113)\n+($H537*'fnd base rates'!F$114)\n+($I537*'fnd base rates'!F$115)\n+($J537*'fnd base rates'!F$119)\n+($K537*'fnd base rates'!F$120)\n+($M537*'fnd base rates'!F$122)\n+($N537*'fnd base rates'!F$123)\n+($O537*'fnd base rates'!F$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,6)))\n*$R537","v":22829.071891185002},{"$f":"(($D537*'fnd base rates'!G$110)\n+($E537*'fnd base rates'!G$111)\n+($F537*'fnd base rates'!G$112)\n+($G537*'fnd base rates'!G$113)\n+($H537*'fnd base rates'!G$114)\n+($I537*'fnd base rates'!G$115)\n+($J537*'fnd base rates'!G$119)\n+($K537*'fnd base rates'!G$120)\n+($M537*'fnd base rates'!G$122)\n+($N537*'fnd base rates'!G$123)\n+($O537*'fnd base rates'!G$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,7)))\n*$R537","v":4821.6637070170009},{"$f":"(($D537*'fnd base rates'!H$110)\n+($E537*'fnd base rates'!H$111)\n+($F537*'fnd base rates'!H$112)\n+($G537*'fnd base rates'!H$113)\n+($H537*'fnd base rates'!H$114)\n+($I537*'fnd base rates'!H$115)\n+($J537*'fnd base rates'!H$119)\n+($K537*'fnd base rates'!H$120)\n+($M537*'fnd base rates'!H$122)\n+($N537*'fnd base rates'!H$123)\n+($O537*'fnd base rates'!H$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,8)))","v":9453.6079819999995},{"$f":"(($D537*'fnd base rates'!I$110)\n+($E537*'fnd base rates'!I$111)\n+($F537*'fnd base rates'!I$112)\n+($G537*'fnd base rates'!I$113)\n+($H537*'fnd base rates'!I$114)\n+($I537*'fnd base rates'!I$115)\n+($J537*'fnd base rates'!I$119)\n+($K537*'fnd base rates'!I$120)\n+($M537*'fnd base rates'!I$122)\n+($N537*'fnd base rates'!I$123)\n+($O537*'fnd base rates'!I$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,9)))\n*$R537","v":6618.3792599999997},{"$f":"(($D537*'fnd base rates'!J$110)\n+($E537*'fnd base rates'!J$111)\n+($F537*'fnd base rates'!J$112)\n+($G537*'fnd base rates'!J$113)\n+($H537*'fnd base rates'!J$114)\n+($I537*'fnd base rates'!J$115)\n+($J537*'fnd base rates'!J$119)\n+($K537*'fnd base rates'!J$120)\n+($M537*'fnd base rates'!J$122)\n+($N537*'fnd base rates'!J$123)\n+($O537*'fnd base rates'!J$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,10)))\n*$R537","v":10947.88155},{"$f":"(($D537*'fnd base rates'!K$110)\n+($E537*'fnd base rates'!K$111)\n+($F537*'fnd base rates'!K$112)\n+($G537*'fnd base rates'!K$113)\n+($H537*'fnd base rates'!K$114)\n+($I537*'fnd base rates'!K$115)\n+($J537*'fnd base rates'!K$119)\n+($K537*'fnd base rates'!K$120)\n+($M537*'fnd base rates'!K$122)\n+($N537*'fnd base rates'!K$123)\n+($O537*'fnd base rates'!K$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,11)))\n*$R537","v":21109.807952678995},{"$f":"(($D537*'fnd base rates'!L$110)\n+($E537*'fnd base rates'!L$111)\n+($F537*'fnd base rates'!L$112)\n+($G537*'fnd base rates'!L$113)\n+($H537*'fnd base rates'!L$114)\n+($I537*'fnd base rates'!L$115)\n+($J537*'fnd base rates'!L$119)\n+($K537*'fnd base rates'!L$120)\n+($M537*'fnd base rates'!L$122)\n+($N537*'fnd base rates'!L$123)\n+($O537*'fnd base rates'!L$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,12)))","v":27853.613374963228},{"$f":"(($D537*'fnd base rates'!M$110)\n+($E537*'fnd base rates'!M$111)\n+($F537*'fnd base rates'!M$112)\n+($G537*'fnd base rates'!M$113)\n+($H537*'fnd base rates'!M$114)\n+($I537*'fnd base rates'!M$115)\n+($J537*'fnd base rates'!M$119)\n+($K537*'fnd base rates'!M$120)\n+($M537*'fnd base rates'!M$122)\n+($N537*'fnd base rates'!M$123)\n+($O537*'fnd base rates'!M$124)\n+($P537*VLOOKUP($S537+15,rate_basefnd,13)))","v":0},242694.91285335718,null,481035244,"481","035","244",1,19,242694.91285335718,12773,0,12773,null,null,null,null,null,12773,0,12773,257,12516,21,12495]
[481,481035285,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D538","v":1},{"$f":"'fnd enro'!E538","v":0},{"$f":"'fnd enro'!F538","v":0},{"$f":"'fnd enro'!G538","v":3},{"$f":"'fnd enro'!H538","v":0},{"$f":"'fnd enro'!I538","v":0},{"$f":"'fnd enro'!J538","v":0},{"$f":"'fnd enro'!K538","v":0.1137},{"$f":"'fnd enro'!L538","v":0},{"$f":"'fnd enro'!M538+'fnd enro'!N538","v":1},{"$f":"'fnd enro'!O538","v":0},{"$f":"'fnd enro'!P538","v":0},{"$f":"'fnd enro'!Q538+'fnd enro'!R538","v":1},{"$f":"'fnd enro'!T538","v":4},1.081,{"$f":"VALUE('fnd enro'!S538)","v":5},null,{"$f":"(($D538*'fnd base rates'!C$110)\n+($E538*'fnd base rates'!C$111)\n+($F538*'fnd base rates'!C$112)\n+($G538*'fnd base rates'!C$113)\n+($H538*'fnd base rates'!C$114)\n+($I538*'fnd base rates'!C$115)\n+($J538*'fnd base rates'!C$119)\n+($K538*'fnd base rates'!C$120)\n+($M538*'fnd base rates'!C$122)\n+($N538*'fnd base rates'!C$123)\n+($O538*'fnd base rates'!C$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,3)))\n*$R538","v":1970.323810306},{"$f":"(($D538*'fnd base rates'!D$110)\n+($E538*'fnd base rates'!D$111)\n+($F538*'fnd base rates'!D$112)\n+($G538*'fnd base rates'!D$113)\n+($H538*'fnd base rates'!D$114)\n+($I538*'fnd base rates'!D$115)\n+($J538*'fnd base rates'!D$119)\n+($K538*'fnd base rates'!D$120)\n+($M538*'fnd base rates'!D$122)\n+($N538*'fnd base rates'!D$123)\n+($O538*'fnd base rates'!D$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,4)))\n*$R538","v":3121.3442599999998},{"$f":"(($D538*'fnd base rates'!E$110)\n+($E538*'fnd base rates'!E$111)\n+($F538*'fnd base rates'!E$112)\n+($G538*'fnd base rates'!E$113)\n+($H538*'fnd base rates'!E$114)\n+($I538*'fnd base rates'!E$115)\n+($J538*'fnd base rates'!E$119)\n+($K538*'fnd base rates'!E$120)\n+($M538*'fnd base rates'!E$122)\n+($N538*'fnd base rates'!E$123)\n+($O538*'fnd base rates'!E$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,5)))\n*$R538","v":17232.326694775002},{"$f":"(($D538*'fnd base rates'!F$110)\n+($E538*'fnd base rates'!F$111)\n+($F538*'fnd base rates'!F$112)\n+($G538*'fnd base rates'!F$113)\n+($H538*'fnd base rates'!F$114)\n+($I538*'fnd base rates'!F$115)\n+($J538*'fnd base rates'!F$119)\n+($K538*'fnd base rates'!F$120)\n+($M538*'fnd base rates'!F$122)\n+($N538*'fnd base rates'!F$123)\n+($O538*'fnd base rates'!F$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,6)))\n*$R538","v":4344.4619733449999},{"$f":"(($D538*'fnd base rates'!G$110)\n+($E538*'fnd base rates'!G$111)\n+($F538*'fnd base rates'!G$112)\n+($G538*'fnd base rates'!G$113)\n+($H538*'fnd base rates'!G$114)\n+($I538*'fnd base rates'!G$115)\n+($J538*'fnd base rates'!G$119)\n+($K538*'fnd base rates'!G$120)\n+($M538*'fnd base rates'!G$122)\n+($N538*'fnd base rates'!G$123)\n+($O538*'fnd base rates'!G$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,7)))\n*$R538","v":716.66603952900005},{"$f":"(($D538*'fnd base rates'!H$110)\n+($E538*'fnd base rates'!H$111)\n+($F538*'fnd base rates'!H$112)\n+($G538*'fnd base rates'!H$113)\n+($H538*'fnd base rates'!H$114)\n+($I538*'fnd base rates'!H$115)\n+($J538*'fnd base rates'!H$119)\n+($K538*'fnd base rates'!H$120)\n+($M538*'fnd base rates'!H$122)\n+($N538*'fnd base rates'!H$123)\n+($O538*'fnd base rates'!H$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,8)))","v":1817.930734},{"$f":"(($D538*'fnd base rates'!I$110)\n+($E538*'fnd base rates'!I$111)\n+($F538*'fnd base rates'!I$112)\n+($G538*'fnd base rates'!I$113)\n+($H538*'fnd base rates'!I$114)\n+($I538*'fnd base rates'!I$115)\n+($J538*'fnd base rates'!I$119)\n+($K538*'fnd base rates'!I$120)\n+($M538*'fnd base rates'!I$122)\n+($N538*'fnd base rates'!I$123)\n+($O538*'fnd base rates'!I$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,9)))\n*$R538","v":1074.4599499999999},{"$f":"(($D538*'fnd base rates'!J$110)\n+($E538*'fnd base rates'!J$111)\n+($F538*'fnd base rates'!J$112)\n+($G538*'fnd base rates'!J$113)\n+($H538*'fnd base rates'!J$114)\n+($I538*'fnd base rates'!J$115)\n+($J538*'fnd base rates'!J$119)\n+($K538*'fnd base rates'!J$120)\n+($M538*'fnd base rates'!J$122)\n+($N538*'fnd base rates'!J$123)\n+($O538*'fnd base rates'!J$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,10)))\n*$R538","v":1092.1883499999999},{"$f":"(($D538*'fnd base rates'!K$110)\n+($E538*'fnd base rates'!K$111)\n+($F538*'fnd base rates'!K$112)\n+($G538*'fnd base rates'!K$113)\n+($H538*'fnd base rates'!K$114)\n+($I538*'fnd base rates'!K$115)\n+($J538*'fnd base rates'!K$119)\n+($K538*'fnd base rates'!K$120)\n+($M538*'fnd base rates'!K$122)\n+($N538*'fnd base rates'!K$123)\n+($O538*'fnd base rates'!K$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,11)))\n*$R538","v":4073.7644804229994},{"$f":"(($D538*'fnd base rates'!L$110)\n+($E538*'fnd base rates'!L$111)\n+($F538*'fnd base rates'!L$112)\n+($G538*'fnd base rates'!L$113)\n+($H538*'fnd base rates'!L$114)\n+($I538*'fnd base rates'!L$115)\n+($J538*'fnd base rates'!L$119)\n+($K538*'fnd base rates'!L$120)\n+($M538*'fnd base rates'!L$122)\n+($N538*'fnd base rates'!L$123)\n+($O538*'fnd base rates'!L$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,12)))","v":4665.5750361117225},{"$f":"(($D538*'fnd base rates'!M$110)\n+($E538*'fnd base rates'!M$111)\n+($F538*'fnd base rates'!M$112)\n+($G538*'fnd base rates'!M$113)\n+($H538*'fnd base rates'!M$114)\n+($I538*'fnd base rates'!M$115)\n+($J538*'fnd base rates'!M$119)\n+($K538*'fnd base rates'!M$120)\n+($M538*'fnd base rates'!M$122)\n+($N538*'fnd base rates'!M$123)\n+($O538*'fnd base rates'!M$124)\n+($P538*VLOOKUP($S538+15,rate_basefnd,13)))","v":0},40109.041328489729,null,481035285,"481","035","285",1,4,40109.041328489729,10027,0,10027,null,null,null,null,null,10027,0,10027,24,10003,11,9992]
[481,481035307,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D539","v":0},{"$f":"'fnd enro'!E539","v":0},{"$f":"'fnd enro'!F539","v":1},{"$f":"'fnd enro'!G539","v":0},{"$f":"'fnd enro'!H539","v":0},{"$f":"'fnd enro'!I539","v":0},{"$f":"'fnd enro'!J539","v":0},{"$f":"'fnd enro'!K539","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L539","v":0},{"$f":"'fnd enro'!M539+'fnd enro'!N539","v":0},{"$f":"'fnd enro'!O539","v":0},{"$f":"'fnd enro'!P539","v":0},{"$f":"'fnd enro'!Q539+'fnd enro'!R539","v":0},{"$f":"'fnd enro'!T539","v":1},1.081,{"$f":"VALUE('fnd enro'!S539)","v":1},null,{"$f":"(($D539*'fnd base rates'!C$110)\n+($E539*'fnd base rates'!C$111)\n+($F539*'fnd base rates'!C$112)\n+($G539*'fnd base rates'!C$113)\n+($H539*'fnd base rates'!C$114)\n+($I539*'fnd base rates'!C$115)\n+($J539*'fnd base rates'!C$119)\n+($K539*'fnd base rates'!C$120)\n+($M539*'fnd base rates'!C$122)\n+($N539*'fnd base rates'!C$123)\n+($O539*'fnd base rates'!C$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,3)))\n*$R539","v":534.49909010199997},{"$f":"(($D539*'fnd base rates'!D$110)\n+($E539*'fnd base rates'!D$111)\n+($F539*'fnd base rates'!D$112)\n+($G539*'fnd base rates'!D$113)\n+($H539*'fnd base rates'!D$114)\n+($I539*'fnd base rates'!D$115)\n+($J539*'fnd base rates'!D$119)\n+($K539*'fnd base rates'!D$120)\n+($M539*'fnd base rates'!D$122)\n+($N539*'fnd base rates'!D$123)\n+($O539*'fnd base rates'!D$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,4)))\n*$R539","v":765.19665999999995},{"$f":"(($D539*'fnd base rates'!E$110)\n+($E539*'fnd base rates'!E$111)\n+($F539*'fnd base rates'!E$112)\n+($G539*'fnd base rates'!E$113)\n+($H539*'fnd base rates'!E$114)\n+($I539*'fnd base rates'!E$115)\n+($J539*'fnd base rates'!E$119)\n+($K539*'fnd base rates'!E$120)\n+($M539*'fnd base rates'!E$122)\n+($N539*'fnd base rates'!E$123)\n+($O539*'fnd base rates'!E$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,5)))\n*$R539","v":3874.353644925},{"$f":"(($D539*'fnd base rates'!F$110)\n+($E539*'fnd base rates'!F$111)\n+($F539*'fnd base rates'!F$112)\n+($G539*'fnd base rates'!F$113)\n+($H539*'fnd base rates'!F$114)\n+($I539*'fnd base rates'!F$115)\n+($J539*'fnd base rates'!F$119)\n+($K539*'fnd base rates'!F$120)\n+($M539*'fnd base rates'!F$122)\n+($N539*'fnd base rates'!F$123)\n+($O539*'fnd base rates'!F$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,6)))\n*$R539","v":1241.3370711150001},{"$f":"(($D539*'fnd base rates'!G$110)\n+($E539*'fnd base rates'!G$111)\n+($F539*'fnd base rates'!G$112)\n+($G539*'fnd base rates'!G$113)\n+($H539*'fnd base rates'!G$114)\n+($I539*'fnd base rates'!G$115)\n+($J539*'fnd base rates'!G$119)\n+($K539*'fnd base rates'!G$120)\n+($M539*'fnd base rates'!G$122)\n+($N539*'fnd base rates'!G$123)\n+($O539*'fnd base rates'!G$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,7)))\n*$R539","v":156.46242984299997},{"$f":"(($D539*'fnd base rates'!H$110)\n+($E539*'fnd base rates'!H$111)\n+($F539*'fnd base rates'!H$112)\n+($G539*'fnd base rates'!H$113)\n+($H539*'fnd base rates'!H$114)\n+($I539*'fnd base rates'!H$115)\n+($J539*'fnd base rates'!H$119)\n+($K539*'fnd base rates'!H$120)\n+($M539*'fnd base rates'!H$122)\n+($N539*'fnd base rates'!H$123)\n+($O539*'fnd base rates'!H$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D539*'fnd base rates'!I$110)\n+($E539*'fnd base rates'!I$111)\n+($F539*'fnd base rates'!I$112)\n+($G539*'fnd base rates'!I$113)\n+($H539*'fnd base rates'!I$114)\n+($I539*'fnd base rates'!I$115)\n+($J539*'fnd base rates'!I$119)\n+($K539*'fnd base rates'!I$120)\n+($M539*'fnd base rates'!I$122)\n+($N539*'fnd base rates'!I$123)\n+($O539*'fnd base rates'!I$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,9)))\n*$R539","v":255.32138999999998},{"$f":"(($D539*'fnd base rates'!J$110)\n+($E539*'fnd base rates'!J$111)\n+($F539*'fnd base rates'!J$112)\n+($G539*'fnd base rates'!J$113)\n+($H539*'fnd base rates'!J$114)\n+($I539*'fnd base rates'!J$115)\n+($J539*'fnd base rates'!J$119)\n+($K539*'fnd base rates'!J$120)\n+($M539*'fnd base rates'!J$122)\n+($N539*'fnd base rates'!J$123)\n+($O539*'fnd base rates'!J$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,10)))\n*$R539","v":101.58157},{"$f":"(($D539*'fnd base rates'!K$110)\n+($E539*'fnd base rates'!K$111)\n+($F539*'fnd base rates'!K$112)\n+($G539*'fnd base rates'!K$113)\n+($H539*'fnd base rates'!K$114)\n+($I539*'fnd base rates'!K$115)\n+($J539*'fnd base rates'!K$119)\n+($K539*'fnd base rates'!K$120)\n+($M539*'fnd base rates'!K$122)\n+($N539*'fnd base rates'!K$123)\n+($O539*'fnd base rates'!K$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,11)))\n*$R539","v":1098.099540141},{"$f":"(($D539*'fnd base rates'!L$110)\n+($E539*'fnd base rates'!L$111)\n+($F539*'fnd base rates'!L$112)\n+($G539*'fnd base rates'!L$113)\n+($H539*'fnd base rates'!L$114)\n+($I539*'fnd base rates'!L$115)\n+($J539*'fnd base rates'!L$119)\n+($K539*'fnd base rates'!L$120)\n+($M539*'fnd base rates'!L$122)\n+($N539*'fnd base rates'!L$123)\n+($O539*'fnd base rates'!L$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D539*'fnd base rates'!M$110)\n+($E539*'fnd base rates'!M$111)\n+($F539*'fnd base rates'!M$112)\n+($G539*'fnd base rates'!M$113)\n+($H539*'fnd base rates'!M$114)\n+($I539*'fnd base rates'!M$115)\n+($J539*'fnd base rates'!M$119)\n+($K539*'fnd base rates'!M$120)\n+($M539*'fnd base rates'!M$122)\n+($N539*'fnd base rates'!M$123)\n+($O539*'fnd base rates'!M$124)\n+($P539*VLOOKUP($S539+15,rate_basefnd,13)))","v":0},9677.5311674153236,null,481035307,"481","035","307",1,1,9677.5311674153236,9678,0,9678,null,null,null,null,null,9678,0,9678,0,9678,12,9666]
[481,481035350,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D540","v":0},{"$f":"'fnd enro'!E540","v":0},{"$f":"'fnd enro'!F540","v":1},{"$f":"'fnd enro'!G540","v":2},{"$f":"'fnd enro'!H540","v":0},{"$f":"'fnd enro'!I540","v":0},{"$f":"'fnd enro'!J540","v":0},{"$f":"'fnd enro'!K540","v":0.1137},{"$f":"'fnd enro'!L540","v":0},{"$f":"'fnd enro'!M540+'fnd enro'!N540","v":0},{"$f":"'fnd enro'!O540","v":0},{"$f":"'fnd enro'!P540","v":0},{"$f":"'fnd enro'!Q540+'fnd enro'!R540","v":0},{"$f":"'fnd enro'!T540","v":3},1.081,{"$f":"VALUE('fnd enro'!S540)","v":1},null,{"$f":"(($D540*'fnd base rates'!C$110)\n+($E540*'fnd base rates'!C$111)\n+($F540*'fnd base rates'!C$112)\n+($G540*'fnd base rates'!C$113)\n+($H540*'fnd base rates'!C$114)\n+($I540*'fnd base rates'!C$115)\n+($J540*'fnd base rates'!C$119)\n+($K540*'fnd base rates'!C$120)\n+($M540*'fnd base rates'!C$122)\n+($N540*'fnd base rates'!C$123)\n+($O540*'fnd base rates'!C$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,3)))\n*$R540","v":1603.4972703059998},{"$f":"(($D540*'fnd base rates'!D$110)\n+($E540*'fnd base rates'!D$111)\n+($F540*'fnd base rates'!D$112)\n+($G540*'fnd base rates'!D$113)\n+($H540*'fnd base rates'!D$114)\n+($I540*'fnd base rates'!D$115)\n+($J540*'fnd base rates'!D$119)\n+($K540*'fnd base rates'!D$120)\n+($M540*'fnd base rates'!D$122)\n+($N540*'fnd base rates'!D$123)\n+($O540*'fnd base rates'!D$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,4)))\n*$R540","v":2295.5899799999997},{"$f":"(($D540*'fnd base rates'!E$110)\n+($E540*'fnd base rates'!E$111)\n+($F540*'fnd base rates'!E$112)\n+($G540*'fnd base rates'!E$113)\n+($H540*'fnd base rates'!E$114)\n+($I540*'fnd base rates'!E$115)\n+($J540*'fnd base rates'!E$119)\n+($K540*'fnd base rates'!E$120)\n+($M540*'fnd base rates'!E$122)\n+($N540*'fnd base rates'!E$123)\n+($O540*'fnd base rates'!E$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,5)))\n*$R540","v":11622.974454775002},{"$f":"(($D540*'fnd base rates'!F$110)\n+($E540*'fnd base rates'!F$111)\n+($F540*'fnd base rates'!F$112)\n+($G540*'fnd base rates'!F$113)\n+($H540*'fnd base rates'!F$114)\n+($I540*'fnd base rates'!F$115)\n+($J540*'fnd base rates'!F$119)\n+($K540*'fnd base rates'!F$120)\n+($M540*'fnd base rates'!F$122)\n+($N540*'fnd base rates'!F$123)\n+($O540*'fnd base rates'!F$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,6)))\n*$R540","v":3724.0112133450002},{"$f":"(($D540*'fnd base rates'!G$110)\n+($E540*'fnd base rates'!G$111)\n+($F540*'fnd base rates'!G$112)\n+($G540*'fnd base rates'!G$113)\n+($H540*'fnd base rates'!G$114)\n+($I540*'fnd base rates'!G$115)\n+($J540*'fnd base rates'!G$119)\n+($K540*'fnd base rates'!G$120)\n+($M540*'fnd base rates'!G$122)\n+($N540*'fnd base rates'!G$123)\n+($O540*'fnd base rates'!G$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,7)))\n*$R540","v":469.4305295289999},{"$f":"(($D540*'fnd base rates'!H$110)\n+($E540*'fnd base rates'!H$111)\n+($F540*'fnd base rates'!H$112)\n+($G540*'fnd base rates'!H$113)\n+($H540*'fnd base rates'!H$114)\n+($I540*'fnd base rates'!H$115)\n+($J540*'fnd base rates'!H$119)\n+($K540*'fnd base rates'!H$120)\n+($M540*'fnd base rates'!H$122)\n+($N540*'fnd base rates'!H$123)\n+($O540*'fnd base rates'!H$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D540*'fnd base rates'!I$110)\n+($E540*'fnd base rates'!I$111)\n+($F540*'fnd base rates'!I$112)\n+($G540*'fnd base rates'!I$113)\n+($H540*'fnd base rates'!I$114)\n+($I540*'fnd base rates'!I$115)\n+($J540*'fnd base rates'!I$119)\n+($K540*'fnd base rates'!I$120)\n+($M540*'fnd base rates'!I$122)\n+($N540*'fnd base rates'!I$123)\n+($O540*'fnd base rates'!I$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,9)))\n*$R540","v":765.96416999999985},{"$f":"(($D540*'fnd base rates'!J$110)\n+($E540*'fnd base rates'!J$111)\n+($F540*'fnd base rates'!J$112)\n+($G540*'fnd base rates'!J$113)\n+($H540*'fnd base rates'!J$114)\n+($I540*'fnd base rates'!J$115)\n+($J540*'fnd base rates'!J$119)\n+($K540*'fnd base rates'!J$120)\n+($M540*'fnd base rates'!J$122)\n+($N540*'fnd base rates'!J$123)\n+($O540*'fnd base rates'!J$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,10)))\n*$R540","v":406.27223000000004},{"$f":"(($D540*'fnd base rates'!K$110)\n+($E540*'fnd base rates'!K$111)\n+($F540*'fnd base rates'!K$112)\n+($G540*'fnd base rates'!K$113)\n+($H540*'fnd base rates'!K$114)\n+($I540*'fnd base rates'!K$115)\n+($J540*'fnd base rates'!K$119)\n+($K540*'fnd base rates'!K$120)\n+($M540*'fnd base rates'!K$122)\n+($N540*'fnd base rates'!K$123)\n+($O540*'fnd base rates'!K$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,11)))\n*$R540","v":3294.2986204229996},{"$f":"(($D540*'fnd base rates'!L$110)\n+($E540*'fnd base rates'!L$111)\n+($F540*'fnd base rates'!L$112)\n+($G540*'fnd base rates'!L$113)\n+($H540*'fnd base rates'!L$114)\n+($I540*'fnd base rates'!L$115)\n+($J540*'fnd base rates'!L$119)\n+($K540*'fnd base rates'!L$120)\n+($M540*'fnd base rates'!L$122)\n+($N540*'fnd base rates'!L$123)\n+($O540*'fnd base rates'!L$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,12)))","v":3500.0371512965439},{"$f":"(($D540*'fnd base rates'!M$110)\n+($E540*'fnd base rates'!M$111)\n+($F540*'fnd base rates'!M$112)\n+($G540*'fnd base rates'!M$113)\n+($H540*'fnd base rates'!M$114)\n+($I540*'fnd base rates'!M$115)\n+($J540*'fnd base rates'!M$119)\n+($K540*'fnd base rates'!M$120)\n+($M540*'fnd base rates'!M$122)\n+($N540*'fnd base rates'!M$123)\n+($O540*'fnd base rates'!M$124)\n+($P540*VLOOKUP($S540+15,rate_basefnd,13)))","v":0},29134.146353674543,null,481035350,"481","035","350",1,3,29134.146353674543,9711,0,9711,null,null,null,null,null,9711,0,9711,-1,9712,12,9700]
[481,481035780,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D541","v":0},{"$f":"'fnd enro'!E541","v":0},{"$f":"'fnd enro'!F541","v":0},{"$f":"'fnd enro'!G541","v":1},{"$f":"'fnd enro'!H541","v":0},{"$f":"'fnd enro'!I541","v":0},{"$f":"'fnd enro'!J541","v":0},{"$f":"'fnd enro'!K541","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L541","v":0},{"$f":"'fnd enro'!M541+'fnd enro'!N541","v":0},{"$f":"'fnd enro'!O541","v":0},{"$f":"'fnd enro'!P541","v":0},{"$f":"'fnd enro'!Q541+'fnd enro'!R541","v":0},{"$f":"'fnd enro'!T541","v":1},1.081,{"$f":"VALUE('fnd enro'!S541)","v":1},null,{"$f":"(($D541*'fnd base rates'!C$110)\n+($E541*'fnd base rates'!C$111)\n+($F541*'fnd base rates'!C$112)\n+($G541*'fnd base rates'!C$113)\n+($H541*'fnd base rates'!C$114)\n+($I541*'fnd base rates'!C$115)\n+($J541*'fnd base rates'!C$119)\n+($K541*'fnd base rates'!C$120)\n+($M541*'fnd base rates'!C$122)\n+($N541*'fnd base rates'!C$123)\n+($O541*'fnd base rates'!C$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,3)))\n*$R541","v":534.49909010199997},{"$f":"(($D541*'fnd base rates'!D$110)\n+($E541*'fnd base rates'!D$111)\n+($F541*'fnd base rates'!D$112)\n+($G541*'fnd base rates'!D$113)\n+($H541*'fnd base rates'!D$114)\n+($I541*'fnd base rates'!D$115)\n+($J541*'fnd base rates'!D$119)\n+($K541*'fnd base rates'!D$120)\n+($M541*'fnd base rates'!D$122)\n+($N541*'fnd base rates'!D$123)\n+($O541*'fnd base rates'!D$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,4)))\n*$R541","v":765.19665999999995},{"$f":"(($D541*'fnd base rates'!E$110)\n+($E541*'fnd base rates'!E$111)\n+($F541*'fnd base rates'!E$112)\n+($G541*'fnd base rates'!E$113)\n+($H541*'fnd base rates'!E$114)\n+($I541*'fnd base rates'!E$115)\n+($J541*'fnd base rates'!E$119)\n+($K541*'fnd base rates'!E$120)\n+($M541*'fnd base rates'!E$122)\n+($N541*'fnd base rates'!E$123)\n+($O541*'fnd base rates'!E$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,5)))\n*$R541","v":3874.3104049249996},{"$f":"(($D541*'fnd base rates'!F$110)\n+($E541*'fnd base rates'!F$111)\n+($F541*'fnd base rates'!F$112)\n+($G541*'fnd base rates'!F$113)\n+($H541*'fnd base rates'!F$114)\n+($I541*'fnd base rates'!F$115)\n+($J541*'fnd base rates'!F$119)\n+($K541*'fnd base rates'!F$120)\n+($M541*'fnd base rates'!F$122)\n+($N541*'fnd base rates'!F$123)\n+($O541*'fnd base rates'!F$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,6)))\n*$R541","v":1241.3370711150001},{"$f":"(($D541*'fnd base rates'!G$110)\n+($E541*'fnd base rates'!G$111)\n+($F541*'fnd base rates'!G$112)\n+($G541*'fnd base rates'!G$113)\n+($H541*'fnd base rates'!G$114)\n+($I541*'fnd base rates'!G$115)\n+($J541*'fnd base rates'!G$119)\n+($K541*'fnd base rates'!G$120)\n+($M541*'fnd base rates'!G$122)\n+($N541*'fnd base rates'!G$123)\n+($O541*'fnd base rates'!G$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,7)))\n*$R541","v":156.48404984299998},{"$f":"(($D541*'fnd base rates'!H$110)\n+($E541*'fnd base rates'!H$111)\n+($F541*'fnd base rates'!H$112)\n+($G541*'fnd base rates'!H$113)\n+($H541*'fnd base rates'!H$114)\n+($I541*'fnd base rates'!H$115)\n+($J541*'fnd base rates'!H$119)\n+($K541*'fnd base rates'!H$120)\n+($M541*'fnd base rates'!H$122)\n+($N541*'fnd base rates'!H$123)\n+($O541*'fnd base rates'!H$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D541*'fnd base rates'!I$110)\n+($E541*'fnd base rates'!I$111)\n+($F541*'fnd base rates'!I$112)\n+($G541*'fnd base rates'!I$113)\n+($H541*'fnd base rates'!I$114)\n+($I541*'fnd base rates'!I$115)\n+($J541*'fnd base rates'!I$119)\n+($K541*'fnd base rates'!I$120)\n+($M541*'fnd base rates'!I$122)\n+($N541*'fnd base rates'!I$123)\n+($O541*'fnd base rates'!I$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,9)))\n*$R541","v":255.32138999999998},{"$f":"(($D541*'fnd base rates'!J$110)\n+($E541*'fnd base rates'!J$111)\n+($F541*'fnd base rates'!J$112)\n+($G541*'fnd base rates'!J$113)\n+($H541*'fnd base rates'!J$114)\n+($I541*'fnd base rates'!J$115)\n+($J541*'fnd base rates'!J$119)\n+($K541*'fnd base rates'!J$120)\n+($M541*'fnd base rates'!J$122)\n+($N541*'fnd base rates'!J$123)\n+($O541*'fnd base rates'!J$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,10)))\n*$R541","v":152.34532999999999},{"$f":"(($D541*'fnd base rates'!K$110)\n+($E541*'fnd base rates'!K$111)\n+($F541*'fnd base rates'!K$112)\n+($G541*'fnd base rates'!K$113)\n+($H541*'fnd base rates'!K$114)\n+($I541*'fnd base rates'!K$115)\n+($J541*'fnd base rates'!K$119)\n+($K541*'fnd base rates'!K$120)\n+($M541*'fnd base rates'!K$122)\n+($N541*'fnd base rates'!K$123)\n+($O541*'fnd base rates'!K$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,11)))\n*$R541","v":1098.099540141},{"$f":"(($D541*'fnd base rates'!L$110)\n+($E541*'fnd base rates'!L$111)\n+($F541*'fnd base rates'!L$112)\n+($G541*'fnd base rates'!L$113)\n+($H541*'fnd base rates'!L$114)\n+($I541*'fnd base rates'!L$115)\n+($J541*'fnd base rates'!L$119)\n+($K541*'fnd base rates'!L$120)\n+($M541*'fnd base rates'!L$122)\n+($N541*'fnd base rates'!L$123)\n+($O541*'fnd base rates'!L$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D541*'fnd base rates'!M$110)\n+($E541*'fnd base rates'!M$111)\n+($F541*'fnd base rates'!M$112)\n+($G541*'fnd base rates'!M$113)\n+($H541*'fnd base rates'!M$114)\n+($I541*'fnd base rates'!M$115)\n+($J541*'fnd base rates'!M$119)\n+($K541*'fnd base rates'!M$120)\n+($M541*'fnd base rates'!M$122)\n+($N541*'fnd base rates'!M$123)\n+($O541*'fnd base rates'!M$124)\n+($P541*VLOOKUP($S541+15,rate_basefnd,13)))","v":0},9728.3075931296098,null,481035780,"481","035","780",1,1,9728.3075931296098,9728,0,9728,null,null,null,null,null,9728,0,9728,-1,9729,12,9717]
[482,482204007,"RIVER VALLEY",{"$f":"'fnd enro'!D542","v":0},{"$f":"'fnd enro'!E542","v":0},{"$f":"'fnd enro'!F542","v":9},{"$f":"'fnd enro'!G542","v":24},{"$f":"'fnd enro'!H542","v":17},{"$f":"'fnd enro'!I542","v":0},{"$f":"'fnd enro'!J542","v":0},{"$f":"'fnd enro'!K542","v":1.895},{"$f":"'fnd enro'!L542","v":0},{"$f":"'fnd enro'!M542+'fnd enro'!N542","v":0},{"$f":"'fnd enro'!O542","v":0},{"$f":"'fnd enro'!P542","v":0},{"$f":"'fnd enro'!Q542+'fnd enro'!R542","v":5},{"$f":"'fnd enro'!T542","v":50},1,{"$f":"VALUE('fnd enro'!S542)","v":2},null,{"$f":"(($D542*'fnd base rates'!C$110)\n+($E542*'fnd base rates'!C$111)\n+($F542*'fnd base rates'!C$112)\n+($G542*'fnd base rates'!C$113)\n+($H542*'fnd base rates'!C$114)\n+($I542*'fnd base rates'!C$115)\n+($J542*'fnd base rates'!C$119)\n+($K542*'fnd base rates'!C$120)\n+($M542*'fnd base rates'!C$122)\n+($N542*'fnd base rates'!C$123)\n+($O542*'fnd base rates'!C$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,3)))\n*$R542","v":24980.1371},{"$f":"(($D542*'fnd base rates'!D$110)\n+($E542*'fnd base rates'!D$111)\n+($F542*'fnd base rates'!D$112)\n+($G542*'fnd base rates'!D$113)\n+($H542*'fnd base rates'!D$114)\n+($I542*'fnd base rates'!D$115)\n+($J542*'fnd base rates'!D$119)\n+($K542*'fnd base rates'!D$120)\n+($M542*'fnd base rates'!D$122)\n+($N542*'fnd base rates'!D$123)\n+($O542*'fnd base rates'!D$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,4)))\n*$R542","v":36614},{"$f":"(($D542*'fnd base rates'!E$110)\n+($E542*'fnd base rates'!E$111)\n+($F542*'fnd base rates'!E$112)\n+($G542*'fnd base rates'!E$113)\n+($H542*'fnd base rates'!E$114)\n+($I542*'fnd base rates'!E$115)\n+($J542*'fnd base rates'!E$119)\n+($K542*'fnd base rates'!E$120)\n+($M542*'fnd base rates'!E$122)\n+($N542*'fnd base rates'!E$123)\n+($O542*'fnd base rates'!E$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,5)))\n*$R542","v":184499.26625000002},{"$f":"(($D542*'fnd base rates'!F$110)\n+($E542*'fnd base rates'!F$111)\n+($F542*'fnd base rates'!F$112)\n+($G542*'fnd base rates'!F$113)\n+($H542*'fnd base rates'!F$114)\n+($I542*'fnd base rates'!F$115)\n+($J542*'fnd base rates'!F$119)\n+($K542*'fnd base rates'!F$120)\n+($M542*'fnd base rates'!F$122)\n+($N542*'fnd base rates'!F$123)\n+($O542*'fnd base rates'!F$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,6)))\n*$R542","v":53451.405749999998},{"$f":"(($D542*'fnd base rates'!G$110)\n+($E542*'fnd base rates'!G$111)\n+($F542*'fnd base rates'!G$112)\n+($G542*'fnd base rates'!G$113)\n+($H542*'fnd base rates'!G$114)\n+($I542*'fnd base rates'!G$115)\n+($J542*'fnd base rates'!G$119)\n+($K542*'fnd base rates'!G$120)\n+($M542*'fnd base rates'!G$122)\n+($N542*'fnd base rates'!G$123)\n+($O542*'fnd base rates'!G$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,7)))\n*$R542","v":7999.6501500000004},{"$f":"(($D542*'fnd base rates'!H$110)\n+($E542*'fnd base rates'!H$111)\n+($F542*'fnd base rates'!H$112)\n+($G542*'fnd base rates'!H$113)\n+($H542*'fnd base rates'!H$114)\n+($I542*'fnd base rates'!H$115)\n+($J542*'fnd base rates'!H$119)\n+($K542*'fnd base rates'!H$120)\n+($M542*'fnd base rates'!H$122)\n+($N542*'fnd base rates'!H$123)\n+($O542*'fnd base rates'!H$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,8)))","v":24289.828899999997},{"$f":"(($D542*'fnd base rates'!I$110)\n+($E542*'fnd base rates'!I$111)\n+($F542*'fnd base rates'!I$112)\n+($G542*'fnd base rates'!I$113)\n+($H542*'fnd base rates'!I$114)\n+($I542*'fnd base rates'!I$115)\n+($J542*'fnd base rates'!I$119)\n+($K542*'fnd base rates'!I$120)\n+($M542*'fnd base rates'!I$122)\n+($N542*'fnd base rates'!I$123)\n+($O542*'fnd base rates'!I$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,9)))\n*$R542","v":13621.38},{"$f":"(($D542*'fnd base rates'!J$110)\n+($E542*'fnd base rates'!J$111)\n+($F542*'fnd base rates'!J$112)\n+($G542*'fnd base rates'!J$113)\n+($H542*'fnd base rates'!J$114)\n+($I542*'fnd base rates'!J$115)\n+($J542*'fnd base rates'!J$119)\n+($K542*'fnd base rates'!J$120)\n+($M542*'fnd base rates'!J$122)\n+($N542*'fnd base rates'!J$123)\n+($O542*'fnd base rates'!J$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,10)))\n*$R542","v":10649.670000000002},{"$f":"(($D542*'fnd base rates'!K$110)\n+($E542*'fnd base rates'!K$111)\n+($F542*'fnd base rates'!K$112)\n+($G542*'fnd base rates'!K$113)\n+($H542*'fnd base rates'!K$114)\n+($I542*'fnd base rates'!K$115)\n+($J542*'fnd base rates'!K$119)\n+($K542*'fnd base rates'!K$120)\n+($M542*'fnd base rates'!K$122)\n+($N542*'fnd base rates'!K$123)\n+($O542*'fnd base rates'!K$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,11)))\n*$R542","v":52080.023050000003},{"$f":"(($D542*'fnd base rates'!L$110)\n+($E542*'fnd base rates'!L$111)\n+($F542*'fnd base rates'!L$112)\n+($G542*'fnd base rates'!L$113)\n+($H542*'fnd base rates'!L$114)\n+($I542*'fnd base rates'!L$115)\n+($J542*'fnd base rates'!L$119)\n+($K542*'fnd base rates'!L$120)\n+($M542*'fnd base rates'!L$122)\n+($N542*'fnd base rates'!L$123)\n+($O542*'fnd base rates'!L$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,12)))","v":60789.331502250141},{"$f":"(($D542*'fnd base rates'!M$110)\n+($E542*'fnd base rates'!M$111)\n+($F542*'fnd base rates'!M$112)\n+($G542*'fnd base rates'!M$113)\n+($H542*'fnd base rates'!M$114)\n+($I542*'fnd base rates'!M$115)\n+($J542*'fnd base rates'!M$119)\n+($K542*'fnd base rates'!M$120)\n+($M542*'fnd base rates'!M$122)\n+($N542*'fnd base rates'!M$123)\n+($O542*'fnd base rates'!M$124)\n+($P542*VLOOKUP($S542+15,rate_basefnd,13)))","v":0},468974.69270225021,null,482204007,"482","204","007",1,50,468974.69270225021,9379,0,9379,null,null,null,null,null,9379,0,9379,-3,9382,13,9369]
[482,482204038,"RIVER VALLEY",{"$f":"'fnd enro'!D543","v":0},{"$f":"'fnd enro'!E543","v":0},{"$f":"'fnd enro'!F543","v":0},{"$f":"'fnd enro'!G543","v":0},{"$f":"'fnd enro'!H543","v":1},{"$f":"'fnd enro'!I543","v":0},{"$f":"'fnd enro'!J543","v":0},{"$f":"'fnd enro'!K543","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L543","v":0},{"$f":"'fnd enro'!M543+'fnd enro'!N543","v":0},{"$f":"'fnd enro'!O543","v":0},{"$f":"'fnd enro'!P543","v":0},{"$f":"'fnd enro'!Q543+'fnd enro'!R543","v":0},{"$f":"'fnd enro'!T543","v":1},1,{"$f":"VALUE('fnd enro'!S543)","v":1},null,{"$f":"(($D543*'fnd base rates'!C$110)\n+($E543*'fnd base rates'!C$111)\n+($F543*'fnd base rates'!C$112)\n+($G543*'fnd base rates'!C$113)\n+($H543*'fnd base rates'!C$114)\n+($I543*'fnd base rates'!C$115)\n+($J543*'fnd base rates'!C$119)\n+($K543*'fnd base rates'!C$120)\n+($M543*'fnd base rates'!C$122)\n+($N543*'fnd base rates'!C$123)\n+($O543*'fnd base rates'!C$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,3)))\n*$R543","v":494.44874200000004},{"$f":"(($D543*'fnd base rates'!D$110)\n+($E543*'fnd base rates'!D$111)\n+($F543*'fnd base rates'!D$112)\n+($G543*'fnd base rates'!D$113)\n+($H543*'fnd base rates'!D$114)\n+($I543*'fnd base rates'!D$115)\n+($J543*'fnd base rates'!D$119)\n+($K543*'fnd base rates'!D$120)\n+($M543*'fnd base rates'!D$122)\n+($N543*'fnd base rates'!D$123)\n+($O543*'fnd base rates'!D$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,4)))\n*$R543","v":707.86},{"$f":"(($D543*'fnd base rates'!E$110)\n+($E543*'fnd base rates'!E$111)\n+($F543*'fnd base rates'!E$112)\n+($G543*'fnd base rates'!E$113)\n+($H543*'fnd base rates'!E$114)\n+($I543*'fnd base rates'!E$115)\n+($J543*'fnd base rates'!E$119)\n+($K543*'fnd base rates'!E$120)\n+($M543*'fnd base rates'!E$122)\n+($N543*'fnd base rates'!E$123)\n+($O543*'fnd base rates'!E$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,5)))\n*$R543","v":3194.5359250000001},{"$f":"(($D543*'fnd base rates'!F$110)\n+($E543*'fnd base rates'!F$111)\n+($F543*'fnd base rates'!F$112)\n+($G543*'fnd base rates'!F$113)\n+($H543*'fnd base rates'!F$114)\n+($I543*'fnd base rates'!F$115)\n+($J543*'fnd base rates'!F$119)\n+($K543*'fnd base rates'!F$120)\n+($M543*'fnd base rates'!F$122)\n+($N543*'fnd base rates'!F$123)\n+($O543*'fnd base rates'!F$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,6)))\n*$R543","v":915.10291500000005},{"$f":"(($D543*'fnd base rates'!G$110)\n+($E543*'fnd base rates'!G$111)\n+($F543*'fnd base rates'!G$112)\n+($G543*'fnd base rates'!G$113)\n+($H543*'fnd base rates'!G$114)\n+($I543*'fnd base rates'!G$115)\n+($J543*'fnd base rates'!G$119)\n+($K543*'fnd base rates'!G$120)\n+($M543*'fnd base rates'!G$122)\n+($N543*'fnd base rates'!G$123)\n+($O543*'fnd base rates'!G$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,7)))\n*$R543","v":155.55860300000001},{"$f":"(($D543*'fnd base rates'!H$110)\n+($E543*'fnd base rates'!H$111)\n+($F543*'fnd base rates'!H$112)\n+($G543*'fnd base rates'!H$113)\n+($H543*'fnd base rates'!H$114)\n+($I543*'fnd base rates'!H$115)\n+($J543*'fnd base rates'!H$119)\n+($K543*'fnd base rates'!H$120)\n+($M543*'fnd base rates'!H$122)\n+($N543*'fnd base rates'!H$123)\n+($O543*'fnd base rates'!H$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D543*'fnd base rates'!I$110)\n+($E543*'fnd base rates'!I$111)\n+($F543*'fnd base rates'!I$112)\n+($G543*'fnd base rates'!I$113)\n+($H543*'fnd base rates'!I$114)\n+($I543*'fnd base rates'!I$115)\n+($J543*'fnd base rates'!I$119)\n+($K543*'fnd base rates'!I$120)\n+($M543*'fnd base rates'!I$122)\n+($N543*'fnd base rates'!I$123)\n+($O543*'fnd base rates'!I$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,9)))\n*$R543","v":314.38},{"$f":"(($D543*'fnd base rates'!J$110)\n+($E543*'fnd base rates'!J$111)\n+($F543*'fnd base rates'!J$112)\n+($G543*'fnd base rates'!J$113)\n+($H543*'fnd base rates'!J$114)\n+($I543*'fnd base rates'!J$115)\n+($J543*'fnd base rates'!J$119)\n+($K543*'fnd base rates'!J$120)\n+($M543*'fnd base rates'!J$122)\n+($N543*'fnd base rates'!J$123)\n+($O543*'fnd base rates'!J$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,10)))\n*$R543","v":230.21},{"$f":"(($D543*'fnd base rates'!K$110)\n+($E543*'fnd base rates'!K$111)\n+($F543*'fnd base rates'!K$112)\n+($G543*'fnd base rates'!K$113)\n+($H543*'fnd base rates'!K$114)\n+($I543*'fnd base rates'!K$115)\n+($J543*'fnd base rates'!K$119)\n+($K543*'fnd base rates'!K$120)\n+($M543*'fnd base rates'!K$122)\n+($N543*'fnd base rates'!K$123)\n+($O543*'fnd base rates'!K$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,11)))\n*$R543","v":1091.648261},{"$f":"(($D543*'fnd base rates'!L$110)\n+($E543*'fnd base rates'!L$111)\n+($F543*'fnd base rates'!L$112)\n+($G543*'fnd base rates'!L$113)\n+($H543*'fnd base rates'!L$114)\n+($I543*'fnd base rates'!L$115)\n+($J543*'fnd base rates'!L$119)\n+($K543*'fnd base rates'!L$120)\n+($M543*'fnd base rates'!L$122)\n+($N543*'fnd base rates'!L$123)\n+($O543*'fnd base rates'!L$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D543*'fnd base rates'!M$110)\n+($E543*'fnd base rates'!M$111)\n+($F543*'fnd base rates'!M$112)\n+($G543*'fnd base rates'!M$113)\n+($H543*'fnd base rates'!M$114)\n+($I543*'fnd base rates'!M$115)\n+($J543*'fnd base rates'!M$119)\n+($K543*'fnd base rates'!M$120)\n+($M543*'fnd base rates'!M$122)\n+($N543*'fnd base rates'!M$123)\n+($O543*'fnd base rates'!M$124)\n+($P543*VLOOKUP($S543+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,482204038,"482","204","038",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[482,482204105,"RIVER VALLEY",{"$f":"'fnd enro'!D544","v":0},{"$f":"'fnd enro'!E544","v":0},{"$f":"'fnd enro'!F544","v":0},{"$f":"'fnd enro'!G544","v":1},{"$f":"'fnd enro'!H544","v":1},{"$f":"'fnd enro'!I544","v":0},{"$f":"'fnd enro'!J544","v":0},{"$f":"'fnd enro'!K544","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L544","v":0},{"$f":"'fnd enro'!M544+'fnd enro'!N544","v":0},{"$f":"'fnd enro'!O544","v":0},{"$f":"'fnd enro'!P544","v":0},{"$f":"'fnd enro'!Q544+'fnd enro'!R544","v":0},{"$f":"'fnd enro'!T544","v":2},1,{"$f":"VALUE('fnd enro'!S544)","v":1},null,{"$f":"(($D544*'fnd base rates'!C$110)\n+($E544*'fnd base rates'!C$111)\n+($F544*'fnd base rates'!C$112)\n+($G544*'fnd base rates'!C$113)\n+($H544*'fnd base rates'!C$114)\n+($I544*'fnd base rates'!C$115)\n+($J544*'fnd base rates'!C$119)\n+($K544*'fnd base rates'!C$120)\n+($M544*'fnd base rates'!C$122)\n+($N544*'fnd base rates'!C$123)\n+($O544*'fnd base rates'!C$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,3)))\n*$R544","v":988.89748400000008},{"$f":"(($D544*'fnd base rates'!D$110)\n+($E544*'fnd base rates'!D$111)\n+($F544*'fnd base rates'!D$112)\n+($G544*'fnd base rates'!D$113)\n+($H544*'fnd base rates'!D$114)\n+($I544*'fnd base rates'!D$115)\n+($J544*'fnd base rates'!D$119)\n+($K544*'fnd base rates'!D$120)\n+($M544*'fnd base rates'!D$122)\n+($N544*'fnd base rates'!D$123)\n+($O544*'fnd base rates'!D$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,4)))\n*$R544","v":1415.72},{"$f":"(($D544*'fnd base rates'!E$110)\n+($E544*'fnd base rates'!E$111)\n+($F544*'fnd base rates'!E$112)\n+($G544*'fnd base rates'!E$113)\n+($H544*'fnd base rates'!E$114)\n+($I544*'fnd base rates'!E$115)\n+($J544*'fnd base rates'!E$119)\n+($K544*'fnd base rates'!E$120)\n+($M544*'fnd base rates'!E$122)\n+($N544*'fnd base rates'!E$123)\n+($O544*'fnd base rates'!E$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,5)))\n*$R544","v":6778.5418499999996},{"$f":"(($D544*'fnd base rates'!F$110)\n+($E544*'fnd base rates'!F$111)\n+($F544*'fnd base rates'!F$112)\n+($G544*'fnd base rates'!F$113)\n+($H544*'fnd base rates'!F$114)\n+($I544*'fnd base rates'!F$115)\n+($J544*'fnd base rates'!F$119)\n+($K544*'fnd base rates'!F$120)\n+($M544*'fnd base rates'!F$122)\n+($N544*'fnd base rates'!F$123)\n+($O544*'fnd base rates'!F$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,6)))\n*$R544","v":2063.4258300000001},{"$f":"(($D544*'fnd base rates'!G$110)\n+($E544*'fnd base rates'!G$111)\n+($F544*'fnd base rates'!G$112)\n+($G544*'fnd base rates'!G$113)\n+($H544*'fnd base rates'!G$114)\n+($I544*'fnd base rates'!G$115)\n+($J544*'fnd base rates'!G$119)\n+($K544*'fnd base rates'!G$120)\n+($M544*'fnd base rates'!G$122)\n+($N544*'fnd base rates'!G$123)\n+($O544*'fnd base rates'!G$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,7)))\n*$R544","v":300.317206},{"$f":"(($D544*'fnd base rates'!H$110)\n+($E544*'fnd base rates'!H$111)\n+($F544*'fnd base rates'!H$112)\n+($G544*'fnd base rates'!H$113)\n+($H544*'fnd base rates'!H$114)\n+($I544*'fnd base rates'!H$115)\n+($J544*'fnd base rates'!H$119)\n+($K544*'fnd base rates'!H$120)\n+($M544*'fnd base rates'!H$122)\n+($N544*'fnd base rates'!H$123)\n+($O544*'fnd base rates'!H$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D544*'fnd base rates'!I$110)\n+($E544*'fnd base rates'!I$111)\n+($F544*'fnd base rates'!I$112)\n+($G544*'fnd base rates'!I$113)\n+($H544*'fnd base rates'!I$114)\n+($I544*'fnd base rates'!I$115)\n+($J544*'fnd base rates'!I$119)\n+($K544*'fnd base rates'!I$120)\n+($M544*'fnd base rates'!I$122)\n+($N544*'fnd base rates'!I$123)\n+($O544*'fnd base rates'!I$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,9)))\n*$R544","v":550.56999999999994},{"$f":"(($D544*'fnd base rates'!J$110)\n+($E544*'fnd base rates'!J$111)\n+($F544*'fnd base rates'!J$112)\n+($G544*'fnd base rates'!J$113)\n+($H544*'fnd base rates'!J$114)\n+($I544*'fnd base rates'!J$115)\n+($J544*'fnd base rates'!J$119)\n+($K544*'fnd base rates'!J$120)\n+($M544*'fnd base rates'!J$122)\n+($N544*'fnd base rates'!J$123)\n+($O544*'fnd base rates'!J$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,10)))\n*$R544","v":371.14},{"$f":"(($D544*'fnd base rates'!K$110)\n+($E544*'fnd base rates'!K$111)\n+($F544*'fnd base rates'!K$112)\n+($G544*'fnd base rates'!K$113)\n+($H544*'fnd base rates'!K$114)\n+($I544*'fnd base rates'!K$115)\n+($J544*'fnd base rates'!K$119)\n+($K544*'fnd base rates'!K$120)\n+($M544*'fnd base rates'!K$122)\n+($N544*'fnd base rates'!K$123)\n+($O544*'fnd base rates'!K$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,11)))\n*$R544","v":2107.4665219999997},{"$f":"(($D544*'fnd base rates'!L$110)\n+($E544*'fnd base rates'!L$111)\n+($F544*'fnd base rates'!L$112)\n+($G544*'fnd base rates'!L$113)\n+($H544*'fnd base rates'!L$114)\n+($I544*'fnd base rates'!L$115)\n+($J544*'fnd base rates'!L$119)\n+($K544*'fnd base rates'!L$120)\n+($M544*'fnd base rates'!L$122)\n+($N544*'fnd base rates'!L$123)\n+($O544*'fnd base rates'!L$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D544*'fnd base rates'!M$110)\n+($E544*'fnd base rates'!M$111)\n+($F544*'fnd base rates'!M$112)\n+($G544*'fnd base rates'!M$113)\n+($H544*'fnd base rates'!M$114)\n+($I544*'fnd base rates'!M$115)\n+($J544*'fnd base rates'!M$119)\n+($K544*'fnd base rates'!M$120)\n+($M544*'fnd base rates'!M$122)\n+($N544*'fnd base rates'!M$123)\n+($O544*'fnd base rates'!M$124)\n+($P544*VLOOKUP($S544+15,rate_basefnd,13)))","v":0},17908.507954448291,null,482204105,"482","204","105",1,2,17908.507954448291,8954,0,8954,null,null,null,null,null,8954,0,8954,-3,8957,14,8943]
[482,482204204,"RIVER VALLEY",{"$f":"'fnd enro'!D545","v":0},{"$f":"'fnd enro'!E545","v":0},{"$f":"'fnd enro'!F545","v":14},{"$f":"'fnd enro'!G545","v":99},{"$f":"'fnd enro'!H545","v":53},{"$f":"'fnd enro'!I545","v":0},{"$f":"'fnd enro'!J545","v":0},{"$f":"'fnd enro'!K545","v":6.2914000000000003},{"$f":"'fnd enro'!L545","v":0},{"$f":"'fnd enro'!M545+'fnd enro'!N545","v":0},{"$f":"'fnd enro'!O545","v":0},{"$f":"'fnd enro'!P545","v":0},{"$f":"'fnd enro'!Q545+'fnd enro'!R545","v":11},{"$f":"'fnd enro'!T545","v":166},1,{"$f":"VALUE('fnd enro'!S545)","v":1},null,{"$f":"(($D545*'fnd base rates'!C$110)\n+($E545*'fnd base rates'!C$111)\n+($F545*'fnd base rates'!C$112)\n+($G545*'fnd base rates'!C$113)\n+($H545*'fnd base rates'!C$114)\n+($I545*'fnd base rates'!C$115)\n+($J545*'fnd base rates'!C$119)\n+($K545*'fnd base rates'!C$120)\n+($M545*'fnd base rates'!C$122)\n+($N545*'fnd base rates'!C$123)\n+($O545*'fnd base rates'!C$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,3)))\n*$R545","v":82639.271171999993},{"$f":"(($D545*'fnd base rates'!D$110)\n+($E545*'fnd base rates'!D$111)\n+($F545*'fnd base rates'!D$112)\n+($G545*'fnd base rates'!D$113)\n+($H545*'fnd base rates'!D$114)\n+($I545*'fnd base rates'!D$115)\n+($J545*'fnd base rates'!D$119)\n+($K545*'fnd base rates'!D$120)\n+($M545*'fnd base rates'!D$122)\n+($N545*'fnd base rates'!D$123)\n+($O545*'fnd base rates'!D$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,4)))\n*$R545","v":120161.7},{"$f":"(($D545*'fnd base rates'!E$110)\n+($E545*'fnd base rates'!E$111)\n+($F545*'fnd base rates'!E$112)\n+($G545*'fnd base rates'!E$113)\n+($H545*'fnd base rates'!E$114)\n+($I545*'fnd base rates'!E$115)\n+($J545*'fnd base rates'!E$119)\n+($K545*'fnd base rates'!E$120)\n+($M545*'fnd base rates'!E$122)\n+($N545*'fnd base rates'!E$123)\n+($O545*'fnd base rates'!E$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,5)))\n*$R545","v":600240.09354999999},{"$f":"(($D545*'fnd base rates'!F$110)\n+($E545*'fnd base rates'!F$111)\n+($F545*'fnd base rates'!F$112)\n+($G545*'fnd base rates'!F$113)\n+($H545*'fnd base rates'!F$114)\n+($I545*'fnd base rates'!F$115)\n+($J545*'fnd base rates'!F$119)\n+($K545*'fnd base rates'!F$120)\n+($M545*'fnd base rates'!F$122)\n+($N545*'fnd base rates'!F$123)\n+($O545*'fnd base rates'!F$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,6)))\n*$R545","v":178260.94389},{"$f":"(($D545*'fnd base rates'!G$110)\n+($E545*'fnd base rates'!G$111)\n+($F545*'fnd base rates'!G$112)\n+($G545*'fnd base rates'!G$113)\n+($H545*'fnd base rates'!G$114)\n+($I545*'fnd base rates'!G$115)\n+($J545*'fnd base rates'!G$119)\n+($K545*'fnd base rates'!G$120)\n+($M545*'fnd base rates'!G$122)\n+($N545*'fnd base rates'!G$123)\n+($O545*'fnd base rates'!G$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,7)))\n*$R545","v":25860.338098},{"$f":"(($D545*'fnd base rates'!H$110)\n+($E545*'fnd base rates'!H$111)\n+($F545*'fnd base rates'!H$112)\n+($G545*'fnd base rates'!H$113)\n+($H545*'fnd base rates'!H$114)\n+($I545*'fnd base rates'!H$115)\n+($J545*'fnd base rates'!H$119)\n+($K545*'fnd base rates'!H$120)\n+($M545*'fnd base rates'!H$122)\n+($N545*'fnd base rates'!H$123)\n+($O545*'fnd base rates'!H$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,8)))","v":80540.853948000004},{"$f":"(($D545*'fnd base rates'!I$110)\n+($E545*'fnd base rates'!I$111)\n+($F545*'fnd base rates'!I$112)\n+($G545*'fnd base rates'!I$113)\n+($H545*'fnd base rates'!I$114)\n+($I545*'fnd base rates'!I$115)\n+($J545*'fnd base rates'!I$119)\n+($K545*'fnd base rates'!I$120)\n+($M545*'fnd base rates'!I$122)\n+($N545*'fnd base rates'!I$123)\n+($O545*'fnd base rates'!I$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,9)))\n*$R545","v":44401.89},{"$f":"(($D545*'fnd base rates'!J$110)\n+($E545*'fnd base rates'!J$111)\n+($F545*'fnd base rates'!J$112)\n+($G545*'fnd base rates'!J$113)\n+($H545*'fnd base rates'!J$114)\n+($I545*'fnd base rates'!J$115)\n+($J545*'fnd base rates'!J$119)\n+($K545*'fnd base rates'!J$120)\n+($M545*'fnd base rates'!J$122)\n+($N545*'fnd base rates'!J$123)\n+($O545*'fnd base rates'!J$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,10)))\n*$R545","v":32926.210000000006},{"$f":"(($D545*'fnd base rates'!K$110)\n+($E545*'fnd base rates'!K$111)\n+($F545*'fnd base rates'!K$112)\n+($G545*'fnd base rates'!K$113)\n+($H545*'fnd base rates'!K$114)\n+($I545*'fnd base rates'!K$115)\n+($J545*'fnd base rates'!K$119)\n+($K545*'fnd base rates'!K$120)\n+($M545*'fnd base rates'!K$122)\n+($N545*'fnd base rates'!K$123)\n+($O545*'fnd base rates'!K$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,11)))\n*$R545","v":172644.82132599998},{"$f":"(($D545*'fnd base rates'!L$110)\n+($E545*'fnd base rates'!L$111)\n+($F545*'fnd base rates'!L$112)\n+($G545*'fnd base rates'!L$113)\n+($H545*'fnd base rates'!L$114)\n+($I545*'fnd base rates'!L$115)\n+($J545*'fnd base rates'!L$119)\n+($K545*'fnd base rates'!L$120)\n+($M545*'fnd base rates'!L$122)\n+($N545*'fnd base rates'!L$123)\n+($O545*'fnd base rates'!L$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,12)))","v":199508.58978197601},{"$f":"(($D545*'fnd base rates'!M$110)\n+($E545*'fnd base rates'!M$111)\n+($F545*'fnd base rates'!M$112)\n+($G545*'fnd base rates'!M$113)\n+($H545*'fnd base rates'!M$114)\n+($I545*'fnd base rates'!M$115)\n+($J545*'fnd base rates'!M$119)\n+($K545*'fnd base rates'!M$120)\n+($M545*'fnd base rates'!M$122)\n+($N545*'fnd base rates'!M$123)\n+($O545*'fnd base rates'!M$124)\n+($P545*VLOOKUP($S545+15,rate_basefnd,13)))","v":0},1537184.7117659759,null,482204204,"482","204","204",1,166,1537184.7117659759,9260,0,9260,null,null,null,null,null,9260,0,9260,-3,9263,14,9249]
[482,482204705,"RIVER VALLEY",{"$f":"'fnd enro'!D546","v":0},{"$f":"'fnd enro'!E546","v":0},{"$f":"'fnd enro'!F546","v":0},{"$f":"'fnd enro'!G546","v":0},{"$f":"'fnd enro'!H546","v":1},{"$f":"'fnd enro'!I546","v":0},{"$f":"'fnd enro'!J546","v":0},{"$f":"'fnd enro'!K546","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L546","v":0},{"$f":"'fnd enro'!M546+'fnd enro'!N546","v":0},{"$f":"'fnd enro'!O546","v":0},{"$f":"'fnd enro'!P546","v":0},{"$f":"'fnd enro'!Q546+'fnd enro'!R546","v":0},{"$f":"'fnd enro'!T546","v":1},1,{"$f":"VALUE('fnd enro'!S546)","v":1},null,{"$f":"(($D546*'fnd base rates'!C$110)\n+($E546*'fnd base rates'!C$111)\n+($F546*'fnd base rates'!C$112)\n+($G546*'fnd base rates'!C$113)\n+($H546*'fnd base rates'!C$114)\n+($I546*'fnd base rates'!C$115)\n+($J546*'fnd base rates'!C$119)\n+($K546*'fnd base rates'!C$120)\n+($M546*'fnd base rates'!C$122)\n+($N546*'fnd base rates'!C$123)\n+($O546*'fnd base rates'!C$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,3)))\n*$R546","v":494.44874200000004},{"$f":"(($D546*'fnd base rates'!D$110)\n+($E546*'fnd base rates'!D$111)\n+($F546*'fnd base rates'!D$112)\n+($G546*'fnd base rates'!D$113)\n+($H546*'fnd base rates'!D$114)\n+($I546*'fnd base rates'!D$115)\n+($J546*'fnd base rates'!D$119)\n+($K546*'fnd base rates'!D$120)\n+($M546*'fnd base rates'!D$122)\n+($N546*'fnd base rates'!D$123)\n+($O546*'fnd base rates'!D$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,4)))\n*$R546","v":707.86},{"$f":"(($D546*'fnd base rates'!E$110)\n+($E546*'fnd base rates'!E$111)\n+($F546*'fnd base rates'!E$112)\n+($G546*'fnd base rates'!E$113)\n+($H546*'fnd base rates'!E$114)\n+($I546*'fnd base rates'!E$115)\n+($J546*'fnd base rates'!E$119)\n+($K546*'fnd base rates'!E$120)\n+($M546*'fnd base rates'!E$122)\n+($N546*'fnd base rates'!E$123)\n+($O546*'fnd base rates'!E$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,5)))\n*$R546","v":3194.5359250000001},{"$f":"(($D546*'fnd base rates'!F$110)\n+($E546*'fnd base rates'!F$111)\n+($F546*'fnd base rates'!F$112)\n+($G546*'fnd base rates'!F$113)\n+($H546*'fnd base rates'!F$114)\n+($I546*'fnd base rates'!F$115)\n+($J546*'fnd base rates'!F$119)\n+($K546*'fnd base rates'!F$120)\n+($M546*'fnd base rates'!F$122)\n+($N546*'fnd base rates'!F$123)\n+($O546*'fnd base rates'!F$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,6)))\n*$R546","v":915.10291500000005},{"$f":"(($D546*'fnd base rates'!G$110)\n+($E546*'fnd base rates'!G$111)\n+($F546*'fnd base rates'!G$112)\n+($G546*'fnd base rates'!G$113)\n+($H546*'fnd base rates'!G$114)\n+($I546*'fnd base rates'!G$115)\n+($J546*'fnd base rates'!G$119)\n+($K546*'fnd base rates'!G$120)\n+($M546*'fnd base rates'!G$122)\n+($N546*'fnd base rates'!G$123)\n+($O546*'fnd base rates'!G$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,7)))\n*$R546","v":155.55860300000001},{"$f":"(($D546*'fnd base rates'!H$110)\n+($E546*'fnd base rates'!H$111)\n+($F546*'fnd base rates'!H$112)\n+($G546*'fnd base rates'!H$113)\n+($H546*'fnd base rates'!H$114)\n+($I546*'fnd base rates'!H$115)\n+($J546*'fnd base rates'!H$119)\n+($K546*'fnd base rates'!H$120)\n+($M546*'fnd base rates'!H$122)\n+($N546*'fnd base rates'!H$123)\n+($O546*'fnd base rates'!H$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D546*'fnd base rates'!I$110)\n+($E546*'fnd base rates'!I$111)\n+($F546*'fnd base rates'!I$112)\n+($G546*'fnd base rates'!I$113)\n+($H546*'fnd base rates'!I$114)\n+($I546*'fnd base rates'!I$115)\n+($J546*'fnd base rates'!I$119)\n+($K546*'fnd base rates'!I$120)\n+($M546*'fnd base rates'!I$122)\n+($N546*'fnd base rates'!I$123)\n+($O546*'fnd base rates'!I$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,9)))\n*$R546","v":314.38},{"$f":"(($D546*'fnd base rates'!J$110)\n+($E546*'fnd base rates'!J$111)\n+($F546*'fnd base rates'!J$112)\n+($G546*'fnd base rates'!J$113)\n+($H546*'fnd base rates'!J$114)\n+($I546*'fnd base rates'!J$115)\n+($J546*'fnd base rates'!J$119)\n+($K546*'fnd base rates'!J$120)\n+($M546*'fnd base rates'!J$122)\n+($N546*'fnd base rates'!J$123)\n+($O546*'fnd base rates'!J$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,10)))\n*$R546","v":230.21},{"$f":"(($D546*'fnd base rates'!K$110)\n+($E546*'fnd base rates'!K$111)\n+($F546*'fnd base rates'!K$112)\n+($G546*'fnd base rates'!K$113)\n+($H546*'fnd base rates'!K$114)\n+($I546*'fnd base rates'!K$115)\n+($J546*'fnd base rates'!K$119)\n+($K546*'fnd base rates'!K$120)\n+($M546*'fnd base rates'!K$122)\n+($N546*'fnd base rates'!K$123)\n+($O546*'fnd base rates'!K$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,11)))\n*$R546","v":1091.648261},{"$f":"(($D546*'fnd base rates'!L$110)\n+($E546*'fnd base rates'!L$111)\n+($F546*'fnd base rates'!L$112)\n+($G546*'fnd base rates'!L$113)\n+($H546*'fnd base rates'!L$114)\n+($I546*'fnd base rates'!L$115)\n+($J546*'fnd base rates'!L$119)\n+($K546*'fnd base rates'!L$120)\n+($M546*'fnd base rates'!L$122)\n+($N546*'fnd base rates'!L$123)\n+($O546*'fnd base rates'!L$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D546*'fnd base rates'!M$110)\n+($E546*'fnd base rates'!M$111)\n+($F546*'fnd base rates'!M$112)\n+($G546*'fnd base rates'!M$113)\n+($H546*'fnd base rates'!M$114)\n+($I546*'fnd base rates'!M$115)\n+($J546*'fnd base rates'!M$119)\n+($K546*'fnd base rates'!M$120)\n+($M546*'fnd base rates'!M$122)\n+($N546*'fnd base rates'!M$123)\n+($O546*'fnd base rates'!M$124)\n+($P546*VLOOKUP($S546+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,482204705,"482","204","705",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[482,482204745,"RIVER VALLEY",{"$f":"'fnd enro'!D547","v":0},{"$f":"'fnd enro'!E547","v":0},{"$f":"'fnd enro'!F547","v":2},{"$f":"'fnd enro'!G547","v":11},{"$f":"'fnd enro'!H547","v":8},{"$f":"'fnd enro'!I547","v":0},{"$f":"'fnd enro'!J547","v":0},{"$f":"'fnd enro'!K547","v":0.79590000000000005},{"$f":"'fnd enro'!L547","v":0},{"$f":"'fnd enro'!M547+'fnd enro'!N547","v":0},{"$f":"'fnd enro'!O547","v":0},{"$f":"'fnd enro'!P547","v":0},{"$f":"'fnd enro'!Q547+'fnd enro'!R547","v":3},{"$f":"'fnd enro'!T547","v":21},1,{"$f":"VALUE('fnd enro'!S547)","v":3},null,{"$f":"(($D547*'fnd base rates'!C$110)\n+($E547*'fnd base rates'!C$111)\n+($F547*'fnd base rates'!C$112)\n+($G547*'fnd base rates'!C$113)\n+($H547*'fnd base rates'!C$114)\n+($I547*'fnd base rates'!C$115)\n+($J547*'fnd base rates'!C$119)\n+($K547*'fnd base rates'!C$120)\n+($M547*'fnd base rates'!C$122)\n+($N547*'fnd base rates'!C$123)\n+($O547*'fnd base rates'!C$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,3)))\n*$R547","v":10539.723582000001},{"$f":"(($D547*'fnd base rates'!D$110)\n+($E547*'fnd base rates'!D$111)\n+($F547*'fnd base rates'!D$112)\n+($G547*'fnd base rates'!D$113)\n+($H547*'fnd base rates'!D$114)\n+($I547*'fnd base rates'!D$115)\n+($J547*'fnd base rates'!D$119)\n+($K547*'fnd base rates'!D$120)\n+($M547*'fnd base rates'!D$122)\n+($N547*'fnd base rates'!D$123)\n+($O547*'fnd base rates'!D$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,4)))\n*$R547","v":15605.670000000002},{"$f":"(($D547*'fnd base rates'!E$110)\n+($E547*'fnd base rates'!E$111)\n+($F547*'fnd base rates'!E$112)\n+($G547*'fnd base rates'!E$113)\n+($H547*'fnd base rates'!E$114)\n+($I547*'fnd base rates'!E$115)\n+($J547*'fnd base rates'!E$119)\n+($K547*'fnd base rates'!E$120)\n+($M547*'fnd base rates'!E$122)\n+($N547*'fnd base rates'!E$123)\n+($O547*'fnd base rates'!E$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,5)))\n*$R547","v":79378.354425000012},{"$f":"(($D547*'fnd base rates'!F$110)\n+($E547*'fnd base rates'!F$111)\n+($F547*'fnd base rates'!F$112)\n+($G547*'fnd base rates'!F$113)\n+($H547*'fnd base rates'!F$114)\n+($I547*'fnd base rates'!F$115)\n+($J547*'fnd base rates'!F$119)\n+($K547*'fnd base rates'!F$120)\n+($M547*'fnd base rates'!F$122)\n+($N547*'fnd base rates'!F$123)\n+($O547*'fnd base rates'!F$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,6)))\n*$R547","v":22249.021215000001},{"$f":"(($D547*'fnd base rates'!G$110)\n+($E547*'fnd base rates'!G$111)\n+($F547*'fnd base rates'!G$112)\n+($G547*'fnd base rates'!G$113)\n+($H547*'fnd base rates'!G$114)\n+($I547*'fnd base rates'!G$115)\n+($J547*'fnd base rates'!G$119)\n+($K547*'fnd base rates'!G$120)\n+($M547*'fnd base rates'!G$122)\n+($N547*'fnd base rates'!G$123)\n+($O547*'fnd base rates'!G$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,7)))\n*$R547","v":3477.050663},{"$f":"(($D547*'fnd base rates'!H$110)\n+($E547*'fnd base rates'!H$111)\n+($F547*'fnd base rates'!H$112)\n+($G547*'fnd base rates'!H$113)\n+($H547*'fnd base rates'!H$114)\n+($I547*'fnd base rates'!H$115)\n+($J547*'fnd base rates'!H$119)\n+($K547*'fnd base rates'!H$120)\n+($M547*'fnd base rates'!H$122)\n+($N547*'fnd base rates'!H$123)\n+($O547*'fnd base rates'!H$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,8)))","v":10218.255137999999},{"$f":"(($D547*'fnd base rates'!I$110)\n+($E547*'fnd base rates'!I$111)\n+($F547*'fnd base rates'!I$112)\n+($G547*'fnd base rates'!I$113)\n+($H547*'fnd base rates'!I$114)\n+($I547*'fnd base rates'!I$115)\n+($J547*'fnd base rates'!I$119)\n+($K547*'fnd base rates'!I$120)\n+($M547*'fnd base rates'!I$122)\n+($N547*'fnd base rates'!I$123)\n+($O547*'fnd base rates'!I$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,9)))\n*$R547","v":5878.2800000000007},{"$f":"(($D547*'fnd base rates'!J$110)\n+($E547*'fnd base rates'!J$111)\n+($F547*'fnd base rates'!J$112)\n+($G547*'fnd base rates'!J$113)\n+($H547*'fnd base rates'!J$114)\n+($I547*'fnd base rates'!J$115)\n+($J547*'fnd base rates'!J$119)\n+($K547*'fnd base rates'!J$120)\n+($M547*'fnd base rates'!J$122)\n+($N547*'fnd base rates'!J$123)\n+($O547*'fnd base rates'!J$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,10)))\n*$R547","v":5101.1200000000008},{"$f":"(($D547*'fnd base rates'!K$110)\n+($E547*'fnd base rates'!K$111)\n+($F547*'fnd base rates'!K$112)\n+($G547*'fnd base rates'!K$113)\n+($H547*'fnd base rates'!K$114)\n+($I547*'fnd base rates'!K$115)\n+($J547*'fnd base rates'!K$119)\n+($K547*'fnd base rates'!K$120)\n+($M547*'fnd base rates'!K$122)\n+($N547*'fnd base rates'!K$123)\n+($O547*'fnd base rates'!K$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,11)))\n*$R547","v":21938.823480999999},{"$f":"(($D547*'fnd base rates'!L$110)\n+($E547*'fnd base rates'!L$111)\n+($F547*'fnd base rates'!L$112)\n+($G547*'fnd base rates'!L$113)\n+($H547*'fnd base rates'!L$114)\n+($I547*'fnd base rates'!L$115)\n+($J547*'fnd base rates'!L$119)\n+($K547*'fnd base rates'!L$120)\n+($M547*'fnd base rates'!L$122)\n+($N547*'fnd base rates'!L$123)\n+($O547*'fnd base rates'!L$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,12)))","v":25917.929075175813},{"$f":"(($D547*'fnd base rates'!M$110)\n+($E547*'fnd base rates'!M$111)\n+($F547*'fnd base rates'!M$112)\n+($G547*'fnd base rates'!M$113)\n+($H547*'fnd base rates'!M$114)\n+($I547*'fnd base rates'!M$115)\n+($J547*'fnd base rates'!M$119)\n+($K547*'fnd base rates'!M$120)\n+($M547*'fnd base rates'!M$122)\n+($N547*'fnd base rates'!M$123)\n+($O547*'fnd base rates'!M$124)\n+($P547*VLOOKUP($S547+15,rate_basefnd,13)))","v":0},200304.22757917581,null,482204745,"482","204","745",1,21,200304.22757917581,9538,0,9538,null,null,null,null,null,9538,0,9538,-3,9541,14,9527]
[482,482204773,"RIVER VALLEY",{"$f":"'fnd enro'!D548","v":0},{"$f":"'fnd enro'!E548","v":0},{"$f":"'fnd enro'!F548","v":7},{"$f":"'fnd enro'!G548","v":27},{"$f":"'fnd enro'!H548","v":13},{"$f":"'fnd enro'!I548","v":0},{"$f":"'fnd enro'!J548","v":0},{"$f":"'fnd enro'!K548","v":1.7813000000000001},{"$f":"'fnd enro'!L548","v":0},{"$f":"'fnd enro'!M548+'fnd enro'!N548","v":0},{"$f":"'fnd enro'!O548","v":0},{"$f":"'fnd enro'!P548","v":0},{"$f":"'fnd enro'!Q548+'fnd enro'!R548","v":9},{"$f":"'fnd enro'!T548","v":47},1,{"$f":"VALUE('fnd enro'!S548)","v":4},null,{"$f":"(($D548*'fnd base rates'!C$110)\n+($E548*'fnd base rates'!C$111)\n+($F548*'fnd base rates'!C$112)\n+($G548*'fnd base rates'!C$113)\n+($H548*'fnd base rates'!C$114)\n+($I548*'fnd base rates'!C$115)\n+($J548*'fnd base rates'!C$119)\n+($K548*'fnd base rates'!C$120)\n+($M548*'fnd base rates'!C$122)\n+($N548*'fnd base rates'!C$123)\n+($O548*'fnd base rates'!C$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,3)))\n*$R548","v":23713.120874},{"$f":"(($D548*'fnd base rates'!D$110)\n+($E548*'fnd base rates'!D$111)\n+($F548*'fnd base rates'!D$112)\n+($G548*'fnd base rates'!D$113)\n+($H548*'fnd base rates'!D$114)\n+($I548*'fnd base rates'!D$115)\n+($J548*'fnd base rates'!D$119)\n+($K548*'fnd base rates'!D$120)\n+($M548*'fnd base rates'!D$122)\n+($N548*'fnd base rates'!D$123)\n+($O548*'fnd base rates'!D$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,4)))\n*$R548","v":35515.279999999999},{"$f":"(($D548*'fnd base rates'!E$110)\n+($E548*'fnd base rates'!E$111)\n+($F548*'fnd base rates'!E$112)\n+($G548*'fnd base rates'!E$113)\n+($H548*'fnd base rates'!E$114)\n+($I548*'fnd base rates'!E$115)\n+($J548*'fnd base rates'!E$119)\n+($K548*'fnd base rates'!E$120)\n+($M548*'fnd base rates'!E$122)\n+($N548*'fnd base rates'!E$123)\n+($O548*'fnd base rates'!E$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,5)))\n*$R548","v":185309.71847499997},{"$f":"(($D548*'fnd base rates'!F$110)\n+($E548*'fnd base rates'!F$111)\n+($F548*'fnd base rates'!F$112)\n+($G548*'fnd base rates'!F$113)\n+($H548*'fnd base rates'!F$114)\n+($I548*'fnd base rates'!F$115)\n+($J548*'fnd base rates'!F$119)\n+($K548*'fnd base rates'!F$120)\n+($M548*'fnd base rates'!F$122)\n+($N548*'fnd base rates'!F$123)\n+($O548*'fnd base rates'!F$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,6)))\n*$R548","v":50939.317005000004},{"$f":"(($D548*'fnd base rates'!G$110)\n+($E548*'fnd base rates'!G$111)\n+($F548*'fnd base rates'!G$112)\n+($G548*'fnd base rates'!G$113)\n+($H548*'fnd base rates'!G$114)\n+($I548*'fnd base rates'!G$115)\n+($J548*'fnd base rates'!G$119)\n+($K548*'fnd base rates'!G$120)\n+($M548*'fnd base rates'!G$122)\n+($N548*'fnd base rates'!G$123)\n+($O548*'fnd base rates'!G$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,7)))\n*$R548","v":8007.5343409999996},{"$f":"(($D548*'fnd base rates'!H$110)\n+($E548*'fnd base rates'!H$111)\n+($F548*'fnd base rates'!H$112)\n+($G548*'fnd base rates'!H$113)\n+($H548*'fnd base rates'!H$114)\n+($I548*'fnd base rates'!H$115)\n+($J548*'fnd base rates'!H$119)\n+($K548*'fnd base rates'!H$120)\n+($M548*'fnd base rates'!H$122)\n+($N548*'fnd base rates'!H$123)\n+($O548*'fnd base rates'!H$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,8)))","v":22912.188166},{"$f":"(($D548*'fnd base rates'!I$110)\n+($E548*'fnd base rates'!I$111)\n+($F548*'fnd base rates'!I$112)\n+($G548*'fnd base rates'!I$113)\n+($H548*'fnd base rates'!I$114)\n+($I548*'fnd base rates'!I$115)\n+($J548*'fnd base rates'!I$119)\n+($K548*'fnd base rates'!I$120)\n+($M548*'fnd base rates'!I$122)\n+($N548*'fnd base rates'!I$123)\n+($O548*'fnd base rates'!I$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,9)))\n*$R548","v":13005.16},{"$f":"(($D548*'fnd base rates'!J$110)\n+($E548*'fnd base rates'!J$111)\n+($F548*'fnd base rates'!J$112)\n+($G548*'fnd base rates'!J$113)\n+($H548*'fnd base rates'!J$114)\n+($I548*'fnd base rates'!J$115)\n+($J548*'fnd base rates'!J$119)\n+($K548*'fnd base rates'!J$120)\n+($M548*'fnd base rates'!J$122)\n+($N548*'fnd base rates'!J$123)\n+($O548*'fnd base rates'!J$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,10)))\n*$R548","v":12068.759999999998},{"$f":"(($D548*'fnd base rates'!K$110)\n+($E548*'fnd base rates'!K$111)\n+($F548*'fnd base rates'!K$112)\n+($G548*'fnd base rates'!K$113)\n+($H548*'fnd base rates'!K$114)\n+($I548*'fnd base rates'!K$115)\n+($J548*'fnd base rates'!K$119)\n+($K548*'fnd base rates'!K$120)\n+($M548*'fnd base rates'!K$122)\n+($N548*'fnd base rates'!K$123)\n+($O548*'fnd base rates'!K$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,11)))\n*$R548","v":48729.248267000003},{"$f":"(($D548*'fnd base rates'!L$110)\n+($E548*'fnd base rates'!L$111)\n+($F548*'fnd base rates'!L$112)\n+($G548*'fnd base rates'!L$113)\n+($H548*'fnd base rates'!L$114)\n+($I548*'fnd base rates'!L$115)\n+($J548*'fnd base rates'!L$119)\n+($K548*'fnd base rates'!L$120)\n+($M548*'fnd base rates'!L$122)\n+($N548*'fnd base rates'!L$123)\n+($O548*'fnd base rates'!L$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,12)))","v":58783.674842903594},{"$f":"(($D548*'fnd base rates'!M$110)\n+($E548*'fnd base rates'!M$111)\n+($F548*'fnd base rates'!M$112)\n+($G548*'fnd base rates'!M$113)\n+($H548*'fnd base rates'!M$114)\n+($I548*'fnd base rates'!M$115)\n+($J548*'fnd base rates'!M$119)\n+($K548*'fnd base rates'!M$120)\n+($M548*'fnd base rates'!M$122)\n+($N548*'fnd base rates'!M$123)\n+($O548*'fnd base rates'!M$124)\n+($P548*VLOOKUP($S548+15,rate_basefnd,13)))","v":0},458984.0019709036,null,482204773,"482","204","773",1,47,458984.0019709036,9766,0,9766,null,null,null,null,null,9766,0,9766,-2,9768,13,9755]
[483,483239020,"RISING TIDE",{"$f":"'fnd enro'!D549","v":0},{"$f":"'fnd enro'!E549","v":0},{"$f":"'fnd enro'!F549","v":0},{"$f":"'fnd enro'!G549","v":2},{"$f":"'fnd enro'!H549","v":3},{"$f":"'fnd enro'!I549","v":1},{"$f":"'fnd enro'!J549","v":0},{"$f":"'fnd enro'!K549","v":0.22739999999999999},{"$f":"'fnd enro'!L549","v":0},{"$f":"'fnd enro'!M549+'fnd enro'!N549","v":0},{"$f":"'fnd enro'!O549","v":0},{"$f":"'fnd enro'!P549","v":0},{"$f":"'fnd enro'!Q549+'fnd enro'!R549","v":1},{"$f":"'fnd enro'!T549","v":6},1.036,{"$f":"VALUE('fnd enro'!S549)","v":3},null,{"$f":"(($D549*'fnd base rates'!C$110)\n+($E549*'fnd base rates'!C$111)\n+($F549*'fnd base rates'!C$112)\n+($G549*'fnd base rates'!C$113)\n+($H549*'fnd base rates'!C$114)\n+($I549*'fnd base rates'!C$115)\n+($J549*'fnd base rates'!C$119)\n+($K549*'fnd base rates'!C$120)\n+($M549*'fnd base rates'!C$122)\n+($N549*'fnd base rates'!C$123)\n+($O549*'fnd base rates'!C$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,3)))\n*$R549","v":3127.468980272},{"$f":"(($D549*'fnd base rates'!D$110)\n+($E549*'fnd base rates'!D$111)\n+($F549*'fnd base rates'!D$112)\n+($G549*'fnd base rates'!D$113)\n+($H549*'fnd base rates'!D$114)\n+($I549*'fnd base rates'!D$115)\n+($J549*'fnd base rates'!D$119)\n+($K549*'fnd base rates'!D$120)\n+($M549*'fnd base rates'!D$122)\n+($N549*'fnd base rates'!D$123)\n+($O549*'fnd base rates'!D$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,4)))\n*$R549","v":4655.8150800000003},{"$f":"(($D549*'fnd base rates'!E$110)\n+($E549*'fnd base rates'!E$111)\n+($F549*'fnd base rates'!E$112)\n+($G549*'fnd base rates'!E$113)\n+($H549*'fnd base rates'!E$114)\n+($I549*'fnd base rates'!E$115)\n+($J549*'fnd base rates'!E$119)\n+($K549*'fnd base rates'!E$120)\n+($M549*'fnd base rates'!E$122)\n+($N549*'fnd base rates'!E$123)\n+($O549*'fnd base rates'!E$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,5)))\n*$R549","v":24553.4233098},{"$f":"(($D549*'fnd base rates'!F$110)\n+($E549*'fnd base rates'!F$111)\n+($F549*'fnd base rates'!F$112)\n+($G549*'fnd base rates'!F$113)\n+($H549*'fnd base rates'!F$114)\n+($I549*'fnd base rates'!F$115)\n+($J549*'fnd base rates'!F$119)\n+($K549*'fnd base rates'!F$120)\n+($M549*'fnd base rates'!F$122)\n+($N549*'fnd base rates'!F$123)\n+($O549*'fnd base rates'!F$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,6)))\n*$R549","v":6067.5282396400007},{"$f":"(($D549*'fnd base rates'!G$110)\n+($E549*'fnd base rates'!G$111)\n+($F549*'fnd base rates'!G$112)\n+($G549*'fnd base rates'!G$113)\n+($H549*'fnd base rates'!G$114)\n+($I549*'fnd base rates'!G$115)\n+($J549*'fnd base rates'!G$119)\n+($K549*'fnd base rates'!G$120)\n+($M549*'fnd base rates'!G$122)\n+($N549*'fnd base rates'!G$123)\n+($O549*'fnd base rates'!G$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,7)))\n*$R549","v":1061.3215162480001},{"$f":"(($D549*'fnd base rates'!H$110)\n+($E549*'fnd base rates'!H$111)\n+($F549*'fnd base rates'!H$112)\n+($G549*'fnd base rates'!H$113)\n+($H549*'fnd base rates'!H$114)\n+($I549*'fnd base rates'!H$115)\n+($J549*'fnd base rates'!H$119)\n+($K549*'fnd base rates'!H$120)\n+($M549*'fnd base rates'!H$122)\n+($N549*'fnd base rates'!H$123)\n+($O549*'fnd base rates'!H$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,8)))","v":3203.9314679999998},{"$f":"(($D549*'fnd base rates'!I$110)\n+($E549*'fnd base rates'!I$111)\n+($F549*'fnd base rates'!I$112)\n+($G549*'fnd base rates'!I$113)\n+($H549*'fnd base rates'!I$114)\n+($I549*'fnd base rates'!I$115)\n+($J549*'fnd base rates'!I$119)\n+($K549*'fnd base rates'!I$120)\n+($M549*'fnd base rates'!I$122)\n+($N549*'fnd base rates'!I$123)\n+($O549*'fnd base rates'!I$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,9)))\n*$R549","v":1975.8591999999999},{"$f":"(($D549*'fnd base rates'!J$110)\n+($E549*'fnd base rates'!J$111)\n+($F549*'fnd base rates'!J$112)\n+($G549*'fnd base rates'!J$113)\n+($H549*'fnd base rates'!J$114)\n+($I549*'fnd base rates'!J$115)\n+($J549*'fnd base rates'!J$119)\n+($K549*'fnd base rates'!J$120)\n+($M549*'fnd base rates'!J$122)\n+($N549*'fnd base rates'!J$123)\n+($O549*'fnd base rates'!J$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,10)))\n*$R549","v":2082.80548},{"$f":"(($D549*'fnd base rates'!K$110)\n+($E549*'fnd base rates'!K$111)\n+($F549*'fnd base rates'!K$112)\n+($G549*'fnd base rates'!K$113)\n+($H549*'fnd base rates'!K$114)\n+($I549*'fnd base rates'!K$115)\n+($J549*'fnd base rates'!K$119)\n+($K549*'fnd base rates'!K$120)\n+($M549*'fnd base rates'!K$122)\n+($N549*'fnd base rates'!K$123)\n+($O549*'fnd base rates'!K$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,11)))\n*$R549","v":6597.7966303760004},{"$f":"(($D549*'fnd base rates'!L$110)\n+($E549*'fnd base rates'!L$111)\n+($F549*'fnd base rates'!L$112)\n+($G549*'fnd base rates'!L$113)\n+($H549*'fnd base rates'!L$114)\n+($I549*'fnd base rates'!L$115)\n+($J549*'fnd base rates'!L$119)\n+($K549*'fnd base rates'!L$120)\n+($M549*'fnd base rates'!L$122)\n+($N549*'fnd base rates'!L$123)\n+($O549*'fnd base rates'!L$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,12)))","v":7412.0449349701476},{"$f":"(($D549*'fnd base rates'!M$110)\n+($E549*'fnd base rates'!M$111)\n+($F549*'fnd base rates'!M$112)\n+($G549*'fnd base rates'!M$113)\n+($H549*'fnd base rates'!M$114)\n+($I549*'fnd base rates'!M$115)\n+($J549*'fnd base rates'!M$119)\n+($K549*'fnd base rates'!M$120)\n+($M549*'fnd base rates'!M$122)\n+($N549*'fnd base rates'!M$123)\n+($O549*'fnd base rates'!M$124)\n+($P549*VLOOKUP($S549+15,rate_basefnd,13)))","v":0},60737.994839306142,null,483239020,"483","239","020",1,6,60737.994839306142,10123,0,10123,null,null,null,null,null,10123,0,10123,-3,10126,14,10112]
[483,483239036,"RISING TIDE",{"$f":"'fnd enro'!D550","v":0},{"$f":"'fnd enro'!E550","v":0},{"$f":"'fnd enro'!F550","v":0},{"$f":"'fnd enro'!G550","v":6},{"$f":"'fnd enro'!H550","v":14},{"$f":"'fnd enro'!I550","v":9},{"$f":"'fnd enro'!J550","v":0},{"$f":"'fnd enro'!K550","v":1.0991},{"$f":"'fnd enro'!L550","v":0},{"$f":"'fnd enro'!M550+'fnd enro'!N550","v":0},{"$f":"'fnd enro'!O550","v":0},{"$f":"'fnd enro'!P550","v":0},{"$f":"'fnd enro'!Q550+'fnd enro'!R550","v":4},{"$f":"'fnd enro'!T550","v":29},1.036,{"$f":"VALUE('fnd enro'!S550)","v":3},null,{"$f":"(($D550*'fnd base rates'!C$110)\n+($E550*'fnd base rates'!C$111)\n+($F550*'fnd base rates'!C$112)\n+($G550*'fnd base rates'!C$113)\n+($H550*'fnd base rates'!C$114)\n+($I550*'fnd base rates'!C$115)\n+($J550*'fnd base rates'!C$119)\n+($K550*'fnd base rates'!C$120)\n+($M550*'fnd base rates'!C$122)\n+($N550*'fnd base rates'!C$123)\n+($O550*'fnd base rates'!C$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,3)))\n*$R550","v":15071.120404648002},{"$f":"(($D550*'fnd base rates'!D$110)\n+($E550*'fnd base rates'!D$111)\n+($F550*'fnd base rates'!D$112)\n+($G550*'fnd base rates'!D$113)\n+($H550*'fnd base rates'!D$114)\n+($I550*'fnd base rates'!D$115)\n+($J550*'fnd base rates'!D$119)\n+($K550*'fnd base rates'!D$120)\n+($M550*'fnd base rates'!D$122)\n+($N550*'fnd base rates'!D$123)\n+($O550*'fnd base rates'!D$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,4)))\n*$R550","v":22289.975120000003},{"$f":"(($D550*'fnd base rates'!E$110)\n+($E550*'fnd base rates'!E$111)\n+($F550*'fnd base rates'!E$112)\n+($G550*'fnd base rates'!E$113)\n+($H550*'fnd base rates'!E$114)\n+($I550*'fnd base rates'!E$115)\n+($J550*'fnd base rates'!E$119)\n+($K550*'fnd base rates'!E$120)\n+($M550*'fnd base rates'!E$122)\n+($N550*'fnd base rates'!E$123)\n+($O550*'fnd base rates'!E$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,5)))\n*$R550","v":120916.79369070001},{"$f":"(($D550*'fnd base rates'!F$110)\n+($E550*'fnd base rates'!F$111)\n+($F550*'fnd base rates'!F$112)\n+($G550*'fnd base rates'!F$113)\n+($H550*'fnd base rates'!F$114)\n+($I550*'fnd base rates'!F$115)\n+($J550*'fnd base rates'!F$119)\n+($K550*'fnd base rates'!F$120)\n+($M550*'fnd base rates'!F$122)\n+($N550*'fnd base rates'!F$123)\n+($O550*'fnd base rates'!F$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,6)))\n*$R550","v":28007.197618259997},{"$f":"(($D550*'fnd base rates'!G$110)\n+($E550*'fnd base rates'!G$111)\n+($F550*'fnd base rates'!G$112)\n+($G550*'fnd base rates'!G$113)\n+($H550*'fnd base rates'!G$114)\n+($I550*'fnd base rates'!G$115)\n+($J550*'fnd base rates'!G$119)\n+($K550*'fnd base rates'!G$120)\n+($M550*'fnd base rates'!G$122)\n+($N550*'fnd base rates'!G$123)\n+($O550*'fnd base rates'!G$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,7)))\n*$R550","v":5051.5458285320001},{"$f":"(($D550*'fnd base rates'!H$110)\n+($E550*'fnd base rates'!H$111)\n+($F550*'fnd base rates'!H$112)\n+($G550*'fnd base rates'!H$113)\n+($H550*'fnd base rates'!H$114)\n+($I550*'fnd base rates'!H$115)\n+($J550*'fnd base rates'!H$119)\n+($K550*'fnd base rates'!H$120)\n+($M550*'fnd base rates'!H$122)\n+($N550*'fnd base rates'!H$123)\n+($O550*'fnd base rates'!H$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,8)))","v":16645.193762000003},{"$f":"(($D550*'fnd base rates'!I$110)\n+($E550*'fnd base rates'!I$111)\n+($F550*'fnd base rates'!I$112)\n+($G550*'fnd base rates'!I$113)\n+($H550*'fnd base rates'!I$114)\n+($I550*'fnd base rates'!I$115)\n+($J550*'fnd base rates'!I$119)\n+($K550*'fnd base rates'!I$120)\n+($M550*'fnd base rates'!I$122)\n+($N550*'fnd base rates'!I$123)\n+($O550*'fnd base rates'!I$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,9)))\n*$R550","v":10106.83268},{"$f":"(($D550*'fnd base rates'!J$110)\n+($E550*'fnd base rates'!J$111)\n+($F550*'fnd base rates'!J$112)\n+($G550*'fnd base rates'!J$113)\n+($H550*'fnd base rates'!J$114)\n+($I550*'fnd base rates'!J$115)\n+($J550*'fnd base rates'!J$119)\n+($K550*'fnd base rates'!J$120)\n+($M550*'fnd base rates'!J$122)\n+($N550*'fnd base rates'!J$123)\n+($O550*'fnd base rates'!J$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,10)))\n*$R550","v":11266.013080000001},{"$f":"(($D550*'fnd base rates'!K$110)\n+($E550*'fnd base rates'!K$111)\n+($F550*'fnd base rates'!K$112)\n+($G550*'fnd base rates'!K$113)\n+($H550*'fnd base rates'!K$114)\n+($I550*'fnd base rates'!K$115)\n+($J550*'fnd base rates'!K$119)\n+($K550*'fnd base rates'!K$120)\n+($M550*'fnd base rates'!K$122)\n+($N550*'fnd base rates'!K$123)\n+($O550*'fnd base rates'!K$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,11)))\n*$R550","v":32049.198273483998},{"$f":"(($D550*'fnd base rates'!L$110)\n+($E550*'fnd base rates'!L$111)\n+($F550*'fnd base rates'!L$112)\n+($G550*'fnd base rates'!L$113)\n+($H550*'fnd base rates'!L$114)\n+($I550*'fnd base rates'!L$115)\n+($J550*'fnd base rates'!L$119)\n+($K550*'fnd base rates'!L$120)\n+($M550*'fnd base rates'!L$122)\n+($N550*'fnd base rates'!L$123)\n+($O550*'fnd base rates'!L$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,12)))","v":35188.980109907148},{"$f":"(($D550*'fnd base rates'!M$110)\n+($E550*'fnd base rates'!M$111)\n+($F550*'fnd base rates'!M$112)\n+($G550*'fnd base rates'!M$113)\n+($H550*'fnd base rates'!M$114)\n+($I550*'fnd base rates'!M$115)\n+($J550*'fnd base rates'!M$119)\n+($K550*'fnd base rates'!M$120)\n+($M550*'fnd base rates'!M$122)\n+($N550*'fnd base rates'!M$123)\n+($O550*'fnd base rates'!M$124)\n+($P550*VLOOKUP($S550+15,rate_basefnd,13)))","v":0},296592.85056753113,null,483239036,"483","239","036",1,29,296592.85056753113,10227,0,10227,null,null,null,null,null,10227,0,10227,-3,10230,14,10216]
[483,483239052,"RISING TIDE",{"$f":"'fnd enro'!D551","v":0},{"$f":"'fnd enro'!E551","v":0},{"$f":"'fnd enro'!F551","v":0},{"$f":"'fnd enro'!G551","v":6},{"$f":"'fnd enro'!H551","v":9},{"$f":"'fnd enro'!I551","v":12},{"$f":"'fnd enro'!J551","v":0},{"$f":"'fnd enro'!K551","v":1.0233000000000001},{"$f":"'fnd enro'!L551","v":0},{"$f":"'fnd enro'!M551+'fnd enro'!N551","v":0},{"$f":"'fnd enro'!O551","v":0},{"$f":"'fnd enro'!P551","v":0},{"$f":"'fnd enro'!Q551+'fnd enro'!R551","v":2},{"$f":"'fnd enro'!T551","v":27},1.036,{"$f":"VALUE('fnd enro'!S551)","v":1},null,{"$f":"(($D551*'fnd base rates'!C$110)\n+($E551*'fnd base rates'!C$111)\n+($F551*'fnd base rates'!C$112)\n+($G551*'fnd base rates'!C$113)\n+($H551*'fnd base rates'!C$114)\n+($I551*'fnd base rates'!C$115)\n+($J551*'fnd base rates'!C$119)\n+($K551*'fnd base rates'!C$120)\n+($M551*'fnd base rates'!C$122)\n+($N551*'fnd base rates'!C$123)\n+($O551*'fnd base rates'!C$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,3)))\n*$R551","v":13936.350771224001},{"$f":"(($D551*'fnd base rates'!D$110)\n+($E551*'fnd base rates'!D$111)\n+($F551*'fnd base rates'!D$112)\n+($G551*'fnd base rates'!D$113)\n+($H551*'fnd base rates'!D$114)\n+($I551*'fnd base rates'!D$115)\n+($J551*'fnd base rates'!D$119)\n+($K551*'fnd base rates'!D$120)\n+($M551*'fnd base rates'!D$122)\n+($N551*'fnd base rates'!D$123)\n+($O551*'fnd base rates'!D$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,4)))\n*$R551","v":20300.730800000005},{"$f":"(($D551*'fnd base rates'!E$110)\n+($E551*'fnd base rates'!E$111)\n+($F551*'fnd base rates'!E$112)\n+($G551*'fnd base rates'!E$113)\n+($H551*'fnd base rates'!E$114)\n+($I551*'fnd base rates'!E$115)\n+($J551*'fnd base rates'!E$119)\n+($K551*'fnd base rates'!E$120)\n+($M551*'fnd base rates'!E$122)\n+($N551*'fnd base rates'!E$123)\n+($O551*'fnd base rates'!E$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,5)))\n*$R551","v":113373.7172141},{"$f":"(($D551*'fnd base rates'!F$110)\n+($E551*'fnd base rates'!F$111)\n+($F551*'fnd base rates'!F$112)\n+($G551*'fnd base rates'!F$113)\n+($H551*'fnd base rates'!F$114)\n+($I551*'fnd base rates'!F$115)\n+($J551*'fnd base rates'!F$119)\n+($K551*'fnd base rates'!F$120)\n+($M551*'fnd base rates'!F$122)\n+($N551*'fnd base rates'!F$123)\n+($O551*'fnd base rates'!F$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,6)))\n*$R551","v":25799.154418380003},{"$f":"(($D551*'fnd base rates'!G$110)\n+($E551*'fnd base rates'!G$111)\n+($F551*'fnd base rates'!G$112)\n+($G551*'fnd base rates'!G$113)\n+($H551*'fnd base rates'!G$114)\n+($I551*'fnd base rates'!G$115)\n+($J551*'fnd base rates'!G$119)\n+($K551*'fnd base rates'!G$120)\n+($M551*'fnd base rates'!G$122)\n+($N551*'fnd base rates'!G$123)\n+($O551*'fnd base rates'!G$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,7)))\n*$R551","v":4468.5811631160004},{"$f":"(($D551*'fnd base rates'!H$110)\n+($E551*'fnd base rates'!H$111)\n+($F551*'fnd base rates'!H$112)\n+($G551*'fnd base rates'!H$113)\n+($H551*'fnd base rates'!H$114)\n+($I551*'fnd base rates'!H$115)\n+($J551*'fnd base rates'!H$119)\n+($K551*'fnd base rates'!H$120)\n+($M551*'fnd base rates'!H$122)\n+($N551*'fnd base rates'!H$123)\n+($O551*'fnd base rates'!H$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,8)))","v":16486.156606},{"$f":"(($D551*'fnd base rates'!I$110)\n+($E551*'fnd base rates'!I$111)\n+($F551*'fnd base rates'!I$112)\n+($G551*'fnd base rates'!I$113)\n+($H551*'fnd base rates'!I$114)\n+($I551*'fnd base rates'!I$115)\n+($J551*'fnd base rates'!I$119)\n+($K551*'fnd base rates'!I$120)\n+($M551*'fnd base rates'!I$122)\n+($N551*'fnd base rates'!I$123)\n+($O551*'fnd base rates'!I$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,9)))\n*$R551","v":9496.5975999999991},{"$f":"(($D551*'fnd base rates'!J$110)\n+($E551*'fnd base rates'!J$111)\n+($F551*'fnd base rates'!J$112)\n+($G551*'fnd base rates'!J$113)\n+($H551*'fnd base rates'!J$114)\n+($I551*'fnd base rates'!J$115)\n+($J551*'fnd base rates'!J$119)\n+($K551*'fnd base rates'!J$120)\n+($M551*'fnd base rates'!J$122)\n+($N551*'fnd base rates'!J$123)\n+($O551*'fnd base rates'!J$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,10)))\n*$R551","v":10650.00748},{"$f":"(($D551*'fnd base rates'!K$110)\n+($E551*'fnd base rates'!K$111)\n+($F551*'fnd base rates'!K$112)\n+($G551*'fnd base rates'!K$113)\n+($H551*'fnd base rates'!K$114)\n+($I551*'fnd base rates'!K$115)\n+($J551*'fnd base rates'!K$119)\n+($K551*'fnd base rates'!K$120)\n+($M551*'fnd base rates'!K$122)\n+($N551*'fnd base rates'!K$123)\n+($O551*'fnd base rates'!K$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,11)))\n*$R551","v":29694.995476691998},{"$f":"(($D551*'fnd base rates'!L$110)\n+($E551*'fnd base rates'!L$111)\n+($F551*'fnd base rates'!L$112)\n+($G551*'fnd base rates'!L$113)\n+($H551*'fnd base rates'!L$114)\n+($I551*'fnd base rates'!L$115)\n+($J551*'fnd base rates'!L$119)\n+($K551*'fnd base rates'!L$120)\n+($M551*'fnd base rates'!L$122)\n+($N551*'fnd base rates'!L$123)\n+($O551*'fnd base rates'!L$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,12)))","v":31691.282056570388},{"$f":"(($D551*'fnd base rates'!M$110)\n+($E551*'fnd base rates'!M$111)\n+($F551*'fnd base rates'!M$112)\n+($G551*'fnd base rates'!M$113)\n+($H551*'fnd base rates'!M$114)\n+($I551*'fnd base rates'!M$115)\n+($J551*'fnd base rates'!M$119)\n+($K551*'fnd base rates'!M$120)\n+($M551*'fnd base rates'!M$122)\n+($N551*'fnd base rates'!M$123)\n+($O551*'fnd base rates'!M$124)\n+($P551*VLOOKUP($S551+15,rate_basefnd,13)))","v":0},275897.57358608244,null,483239052,"483","239","052",1,27,275897.57358608244,10218,0,10218,null,null,null,null,null,10218,0,10218,-3,10221,14,10207]
[483,483239082,"RISING TIDE",{"$f":"'fnd enro'!D552","v":0},{"$f":"'fnd enro'!E552","v":0},{"$f":"'fnd enro'!F552","v":0},{"$f":"'fnd enro'!G552","v":1},{"$f":"'fnd enro'!H552","v":2},{"$f":"'fnd enro'!I552","v":3},{"$f":"'fnd enro'!J552","v":0},{"$f":"'fnd enro'!K552","v":0.22739999999999999},{"$f":"'fnd enro'!L552","v":0},{"$f":"'fnd enro'!M552+'fnd enro'!N552","v":0},{"$f":"'fnd enro'!O552","v":0},{"$f":"'fnd enro'!P552","v":0},{"$f":"'fnd enro'!Q552+'fnd enro'!R552","v":1},{"$f":"'fnd enro'!T552","v":6},1.036,{"$f":"VALUE('fnd enro'!S552)","v":3},null,{"$f":"(($D552*'fnd base rates'!C$110)\n+($E552*'fnd base rates'!C$111)\n+($F552*'fnd base rates'!C$112)\n+($G552*'fnd base rates'!C$113)\n+($H552*'fnd base rates'!C$114)\n+($I552*'fnd base rates'!C$115)\n+($J552*'fnd base rates'!C$119)\n+($K552*'fnd base rates'!C$120)\n+($M552*'fnd base rates'!C$122)\n+($N552*'fnd base rates'!C$123)\n+($O552*'fnd base rates'!C$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,3)))\n*$R552","v":3127.468980272},{"$f":"(($D552*'fnd base rates'!D$110)\n+($E552*'fnd base rates'!D$111)\n+($F552*'fnd base rates'!D$112)\n+($G552*'fnd base rates'!D$113)\n+($H552*'fnd base rates'!D$114)\n+($I552*'fnd base rates'!D$115)\n+($J552*'fnd base rates'!D$119)\n+($K552*'fnd base rates'!D$120)\n+($M552*'fnd base rates'!D$122)\n+($N552*'fnd base rates'!D$123)\n+($O552*'fnd base rates'!D$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,4)))\n*$R552","v":4655.8150800000003},{"$f":"(($D552*'fnd base rates'!E$110)\n+($E552*'fnd base rates'!E$111)\n+($F552*'fnd base rates'!E$112)\n+($G552*'fnd base rates'!E$113)\n+($H552*'fnd base rates'!E$114)\n+($I552*'fnd base rates'!E$115)\n+($J552*'fnd base rates'!E$119)\n+($K552*'fnd base rates'!E$120)\n+($M552*'fnd base rates'!E$122)\n+($N552*'fnd base rates'!E$123)\n+($O552*'fnd base rates'!E$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,5)))\n*$R552","v":26934.886869800001},{"$f":"(($D552*'fnd base rates'!F$110)\n+($E552*'fnd base rates'!F$111)\n+($F552*'fnd base rates'!F$112)\n+($G552*'fnd base rates'!F$113)\n+($H552*'fnd base rates'!F$114)\n+($I552*'fnd base rates'!F$115)\n+($J552*'fnd base rates'!F$119)\n+($K552*'fnd base rates'!F$120)\n+($M552*'fnd base rates'!F$122)\n+($N552*'fnd base rates'!F$123)\n+($O552*'fnd base rates'!F$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,6)))\n*$R552","v":5617.9456796399991},{"$f":"(($D552*'fnd base rates'!G$110)\n+($E552*'fnd base rates'!G$111)\n+($F552*'fnd base rates'!G$112)\n+($G552*'fnd base rates'!G$113)\n+($H552*'fnd base rates'!G$114)\n+($I552*'fnd base rates'!G$115)\n+($J552*'fnd base rates'!G$119)\n+($K552*'fnd base rates'!G$120)\n+($M552*'fnd base rates'!G$122)\n+($N552*'fnd base rates'!G$123)\n+($O552*'fnd base rates'!G$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,7)))\n*$R552","v":1063.7457562479999},{"$f":"(($D552*'fnd base rates'!H$110)\n+($E552*'fnd base rates'!H$111)\n+($F552*'fnd base rates'!H$112)\n+($G552*'fnd base rates'!H$113)\n+($H552*'fnd base rates'!H$114)\n+($I552*'fnd base rates'!H$115)\n+($J552*'fnd base rates'!H$119)\n+($K552*'fnd base rates'!H$120)\n+($M552*'fnd base rates'!H$122)\n+($N552*'fnd base rates'!H$123)\n+($O552*'fnd base rates'!H$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,8)))","v":3767.671468},{"$f":"(($D552*'fnd base rates'!I$110)\n+($E552*'fnd base rates'!I$111)\n+($F552*'fnd base rates'!I$112)\n+($G552*'fnd base rates'!I$113)\n+($H552*'fnd base rates'!I$114)\n+($I552*'fnd base rates'!I$115)\n+($J552*'fnd base rates'!I$119)\n+($K552*'fnd base rates'!I$120)\n+($M552*'fnd base rates'!I$122)\n+($N552*'fnd base rates'!I$123)\n+($O552*'fnd base rates'!I$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,9)))\n*$R552","v":2222.0231600000002},{"$f":"(($D552*'fnd base rates'!J$110)\n+($E552*'fnd base rates'!J$111)\n+($F552*'fnd base rates'!J$112)\n+($G552*'fnd base rates'!J$113)\n+($H552*'fnd base rates'!J$114)\n+($I552*'fnd base rates'!J$115)\n+($J552*'fnd base rates'!J$119)\n+($K552*'fnd base rates'!J$120)\n+($M552*'fnd base rates'!J$122)\n+($N552*'fnd base rates'!J$123)\n+($O552*'fnd base rates'!J$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,10)))\n*$R552","v":2798.2256400000001},{"$f":"(($D552*'fnd base rates'!K$110)\n+($E552*'fnd base rates'!K$111)\n+($F552*'fnd base rates'!K$112)\n+($G552*'fnd base rates'!K$113)\n+($H552*'fnd base rates'!K$114)\n+($I552*'fnd base rates'!K$115)\n+($J552*'fnd base rates'!K$119)\n+($K552*'fnd base rates'!K$120)\n+($M552*'fnd base rates'!K$122)\n+($N552*'fnd base rates'!K$123)\n+($O552*'fnd base rates'!K$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,11)))\n*$R552","v":6614.8181103760007},{"$f":"(($D552*'fnd base rates'!L$110)\n+($E552*'fnd base rates'!L$111)\n+($F552*'fnd base rates'!L$112)\n+($G552*'fnd base rates'!L$113)\n+($H552*'fnd base rates'!L$114)\n+($I552*'fnd base rates'!L$115)\n+($J552*'fnd base rates'!L$119)\n+($K552*'fnd base rates'!L$120)\n+($M552*'fnd base rates'!L$122)\n+($N552*'fnd base rates'!L$123)\n+($O552*'fnd base rates'!L$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,12)))","v":7239.1824177796216},{"$f":"(($D552*'fnd base rates'!M$110)\n+($E552*'fnd base rates'!M$111)\n+($F552*'fnd base rates'!M$112)\n+($G552*'fnd base rates'!M$113)\n+($H552*'fnd base rates'!M$114)\n+($I552*'fnd base rates'!M$115)\n+($J552*'fnd base rates'!M$119)\n+($K552*'fnd base rates'!M$120)\n+($M552*'fnd base rates'!M$122)\n+($N552*'fnd base rates'!M$123)\n+($O552*'fnd base rates'!M$124)\n+($P552*VLOOKUP($S552+15,rate_basefnd,13)))","v":0},64041.783162115615,null,483239082,"483","239","082",1,6,64041.783162115615,10674,0,10674,null,null,null,null,null,10674,0,10674,-2,10676,14,10662]
[483,483239118,"RISING TIDE",{"$f":"'fnd enro'!D553","v":0},{"$f":"'fnd enro'!E553","v":0},{"$f":"'fnd enro'!F553","v":0},{"$f":"'fnd enro'!G553","v":2},{"$f":"'fnd enro'!H553","v":1},{"$f":"'fnd enro'!I553","v":0},{"$f":"'fnd enro'!J553","v":0},{"$f":"'fnd enro'!K553","v":0.1137},{"$f":"'fnd enro'!L553","v":0},{"$f":"'fnd enro'!M553+'fnd enro'!N553","v":0},{"$f":"'fnd enro'!O553","v":0},{"$f":"'fnd enro'!P553","v":0},{"$f":"'fnd enro'!Q553+'fnd enro'!R553","v":0},{"$f":"'fnd enro'!T553","v":3},1.036,{"$f":"VALUE('fnd enro'!S553)","v":1},null,{"$f":"(($D553*'fnd base rates'!C$110)\n+($E553*'fnd base rates'!C$111)\n+($F553*'fnd base rates'!C$112)\n+($G553*'fnd base rates'!C$113)\n+($H553*'fnd base rates'!C$114)\n+($I553*'fnd base rates'!C$115)\n+($J553*'fnd base rates'!C$119)\n+($K553*'fnd base rates'!C$120)\n+($M553*'fnd base rates'!C$122)\n+($N553*'fnd base rates'!C$123)\n+($O553*'fnd base rates'!C$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,3)))\n*$R553","v":1536.7466901359999},{"$f":"(($D553*'fnd base rates'!D$110)\n+($E553*'fnd base rates'!D$111)\n+($F553*'fnd base rates'!D$112)\n+($G553*'fnd base rates'!D$113)\n+($H553*'fnd base rates'!D$114)\n+($I553*'fnd base rates'!D$115)\n+($J553*'fnd base rates'!D$119)\n+($K553*'fnd base rates'!D$120)\n+($M553*'fnd base rates'!D$122)\n+($N553*'fnd base rates'!D$123)\n+($O553*'fnd base rates'!D$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,4)))\n*$R553","v":2200.0288799999998},{"$f":"(($D553*'fnd base rates'!E$110)\n+($E553*'fnd base rates'!E$111)\n+($F553*'fnd base rates'!E$112)\n+($G553*'fnd base rates'!E$113)\n+($H553*'fnd base rates'!E$114)\n+($I553*'fnd base rates'!E$115)\n+($J553*'fnd base rates'!E$119)\n+($K553*'fnd base rates'!E$120)\n+($M553*'fnd base rates'!E$122)\n+($N553*'fnd base rates'!E$123)\n+($O553*'fnd base rates'!E$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,5)))\n*$R553","v":10735.5994949},{"$f":"(($D553*'fnd base rates'!F$110)\n+($E553*'fnd base rates'!F$111)\n+($F553*'fnd base rates'!F$112)\n+($G553*'fnd base rates'!F$113)\n+($H553*'fnd base rates'!F$114)\n+($I553*'fnd base rates'!F$115)\n+($J553*'fnd base rates'!F$119)\n+($K553*'fnd base rates'!F$120)\n+($M553*'fnd base rates'!F$122)\n+($N553*'fnd base rates'!F$123)\n+($O553*'fnd base rates'!F$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,6)))\n*$R553","v":3327.3716998199998},{"$f":"(($D553*'fnd base rates'!G$110)\n+($E553*'fnd base rates'!G$111)\n+($F553*'fnd base rates'!G$112)\n+($G553*'fnd base rates'!G$113)\n+($H553*'fnd base rates'!G$114)\n+($I553*'fnd base rates'!G$115)\n+($J553*'fnd base rates'!G$119)\n+($K553*'fnd base rates'!G$120)\n+($M553*'fnd base rates'!G$122)\n+($N553*'fnd base rates'!G$123)\n+($O553*'fnd base rates'!G$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,7)))\n*$R553","v":461.09853812400002},{"$f":"(($D553*'fnd base rates'!H$110)\n+($E553*'fnd base rates'!H$111)\n+($F553*'fnd base rates'!H$112)\n+($G553*'fnd base rates'!H$113)\n+($H553*'fnd base rates'!H$114)\n+($I553*'fnd base rates'!H$115)\n+($J553*'fnd base rates'!H$119)\n+($K553*'fnd base rates'!H$120)\n+($M553*'fnd base rates'!H$122)\n+($N553*'fnd base rates'!H$123)\n+($O553*'fnd base rates'!H$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D553*'fnd base rates'!I$110)\n+($E553*'fnd base rates'!I$111)\n+($F553*'fnd base rates'!I$112)\n+($G553*'fnd base rates'!I$113)\n+($H553*'fnd base rates'!I$114)\n+($I553*'fnd base rates'!I$115)\n+($J553*'fnd base rates'!I$119)\n+($K553*'fnd base rates'!I$120)\n+($M553*'fnd base rates'!I$122)\n+($N553*'fnd base rates'!I$123)\n+($O553*'fnd base rates'!I$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,9)))\n*$R553","v":815.08335999999997},{"$f":"(($D553*'fnd base rates'!J$110)\n+($E553*'fnd base rates'!J$111)\n+($F553*'fnd base rates'!J$112)\n+($G553*'fnd base rates'!J$113)\n+($H553*'fnd base rates'!J$114)\n+($I553*'fnd base rates'!J$115)\n+($J553*'fnd base rates'!J$119)\n+($K553*'fnd base rates'!J$120)\n+($M553*'fnd base rates'!J$122)\n+($N553*'fnd base rates'!J$123)\n+($O553*'fnd base rates'!J$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,10)))\n*$R553","v":530.50452000000007},{"$f":"(($D553*'fnd base rates'!K$110)\n+($E553*'fnd base rates'!K$111)\n+($F553*'fnd base rates'!K$112)\n+($G553*'fnd base rates'!K$113)\n+($H553*'fnd base rates'!K$114)\n+($I553*'fnd base rates'!K$115)\n+($J553*'fnd base rates'!K$119)\n+($K553*'fnd base rates'!K$120)\n+($M553*'fnd base rates'!K$122)\n+($N553*'fnd base rates'!K$123)\n+($O553*'fnd base rates'!K$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,11)))\n*$R553","v":3235.7230351880003},{"$f":"(($D553*'fnd base rates'!L$110)\n+($E553*'fnd base rates'!L$111)\n+($F553*'fnd base rates'!L$112)\n+($G553*'fnd base rates'!L$113)\n+($H553*'fnd base rates'!L$114)\n+($I553*'fnd base rates'!L$115)\n+($J553*'fnd base rates'!L$119)\n+($K553*'fnd base rates'!L$120)\n+($M553*'fnd base rates'!L$122)\n+($N553*'fnd base rates'!L$123)\n+($O553*'fnd base rates'!L$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,12)))","v":3531.072385451901},{"$f":"(($D553*'fnd base rates'!M$110)\n+($E553*'fnd base rates'!M$111)\n+($F553*'fnd base rates'!M$112)\n+($G553*'fnd base rates'!M$113)\n+($H553*'fnd base rates'!M$114)\n+($I553*'fnd base rates'!M$115)\n+($J553*'fnd base rates'!M$119)\n+($K553*'fnd base rates'!M$120)\n+($M553*'fnd base rates'!M$122)\n+($N553*'fnd base rates'!M$123)\n+($O553*'fnd base rates'!M$124)\n+($P553*VLOOKUP($S553+15,rate_basefnd,13)))","v":0},27825.299337619897,null,483239118,"483","239","118",1,3,27825.299337619897,9275,0,9275,null,null,null,null,null,9275,0,9275,-2,9277,13,9264]
[483,483239145,"RISING TIDE",{"$f":"'fnd enro'!D554","v":0},{"$f":"'fnd enro'!E554","v":0},{"$f":"'fnd enro'!F554","v":0},{"$f":"'fnd enro'!G554","v":8},{"$f":"'fnd enro'!H554","v":2},{"$f":"'fnd enro'!I554","v":0},{"$f":"'fnd enro'!J554","v":0},{"$f":"'fnd enro'!K554","v":0.379},{"$f":"'fnd enro'!L554","v":0},{"$f":"'fnd enro'!M554+'fnd enro'!N554","v":0},{"$f":"'fnd enro'!O554","v":0},{"$f":"'fnd enro'!P554","v":0},{"$f":"'fnd enro'!Q554+'fnd enro'!R554","v":0},{"$f":"'fnd enro'!T554","v":10},1.036,{"$f":"VALUE('fnd enro'!S554)","v":1},null,{"$f":"(($D554*'fnd base rates'!C$110)\n+($E554*'fnd base rates'!C$111)\n+($F554*'fnd base rates'!C$112)\n+($G554*'fnd base rates'!C$113)\n+($H554*'fnd base rates'!C$114)\n+($I554*'fnd base rates'!C$115)\n+($J554*'fnd base rates'!C$119)\n+($K554*'fnd base rates'!C$120)\n+($M554*'fnd base rates'!C$122)\n+($N554*'fnd base rates'!C$123)\n+($O554*'fnd base rates'!C$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,3)))\n*$R554","v":5122.4889671200008},{"$f":"(($D554*'fnd base rates'!D$110)\n+($E554*'fnd base rates'!D$111)\n+($F554*'fnd base rates'!D$112)\n+($G554*'fnd base rates'!D$113)\n+($H554*'fnd base rates'!D$114)\n+($I554*'fnd base rates'!D$115)\n+($J554*'fnd base rates'!D$119)\n+($K554*'fnd base rates'!D$120)\n+($M554*'fnd base rates'!D$122)\n+($N554*'fnd base rates'!D$123)\n+($O554*'fnd base rates'!D$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,4)))\n*$R554","v":7333.4296000000004},{"$f":"(($D554*'fnd base rates'!E$110)\n+($E554*'fnd base rates'!E$111)\n+($F554*'fnd base rates'!E$112)\n+($G554*'fnd base rates'!E$113)\n+($H554*'fnd base rates'!E$114)\n+($I554*'fnd base rates'!E$115)\n+($J554*'fnd base rates'!E$119)\n+($K554*'fnd base rates'!E$120)\n+($M554*'fnd base rates'!E$122)\n+($N554*'fnd base rates'!E$123)\n+($O554*'fnd base rates'!E$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,5)))\n*$R554","v":36323.319542999998},{"$f":"(($D554*'fnd base rates'!F$110)\n+($E554*'fnd base rates'!F$111)\n+($F554*'fnd base rates'!F$112)\n+($G554*'fnd base rates'!F$113)\n+($H554*'fnd base rates'!F$114)\n+($I554*'fnd base rates'!F$115)\n+($J554*'fnd base rates'!F$119)\n+($K554*'fnd base rates'!F$120)\n+($M554*'fnd base rates'!F$122)\n+($N554*'fnd base rates'!F$123)\n+($O554*'fnd base rates'!F$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,6)))\n*$R554","v":11413.393559400001},{"$f":"(($D554*'fnd base rates'!G$110)\n+($E554*'fnd base rates'!G$111)\n+($F554*'fnd base rates'!G$112)\n+($G554*'fnd base rates'!G$113)\n+($H554*'fnd base rates'!G$114)\n+($I554*'fnd base rates'!G$115)\n+($J554*'fnd base rates'!G$119)\n+($K554*'fnd base rates'!G$120)\n+($M554*'fnd base rates'!G$122)\n+($N554*'fnd base rates'!G$123)\n+($O554*'fnd base rates'!G$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,7)))\n*$R554","v":1522.0767270800002},{"$f":"(($D554*'fnd base rates'!H$110)\n+($E554*'fnd base rates'!H$111)\n+($F554*'fnd base rates'!H$112)\n+($G554*'fnd base rates'!H$113)\n+($H554*'fnd base rates'!H$114)\n+($I554*'fnd base rates'!H$115)\n+($J554*'fnd base rates'!H$119)\n+($K554*'fnd base rates'!H$120)\n+($M554*'fnd base rates'!H$122)\n+($N554*'fnd base rates'!H$123)\n+($O554*'fnd base rates'!H$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,8)))","v":4840.2357799999991},{"$f":"(($D554*'fnd base rates'!I$110)\n+($E554*'fnd base rates'!I$111)\n+($F554*'fnd base rates'!I$112)\n+($G554*'fnd base rates'!I$113)\n+($H554*'fnd base rates'!I$114)\n+($I554*'fnd base rates'!I$115)\n+($J554*'fnd base rates'!I$119)\n+($K554*'fnd base rates'!I$120)\n+($M554*'fnd base rates'!I$122)\n+($N554*'fnd base rates'!I$123)\n+($O554*'fnd base rates'!I$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,9)))\n*$R554","v":2608.9380799999999},{"$f":"(($D554*'fnd base rates'!J$110)\n+($E554*'fnd base rates'!J$111)\n+($F554*'fnd base rates'!J$112)\n+($G554*'fnd base rates'!J$113)\n+($H554*'fnd base rates'!J$114)\n+($I554*'fnd base rates'!J$115)\n+($J554*'fnd base rates'!J$119)\n+($K554*'fnd base rates'!J$120)\n+($M554*'fnd base rates'!J$122)\n+($N554*'fnd base rates'!J$123)\n+($O554*'fnd base rates'!J$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,10)))\n*$R554","v":1645.0229600000002},{"$f":"(($D554*'fnd base rates'!K$110)\n+($E554*'fnd base rates'!K$111)\n+($F554*'fnd base rates'!K$112)\n+($G554*'fnd base rates'!K$113)\n+($H554*'fnd base rates'!K$114)\n+($I554*'fnd base rates'!K$115)\n+($J554*'fnd base rates'!K$119)\n+($K554*'fnd base rates'!K$120)\n+($M554*'fnd base rates'!K$122)\n+($N554*'fnd base rates'!K$123)\n+($O554*'fnd base rates'!K$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,11)))\n*$R554","v":10680.996943960001},{"$f":"(($D554*'fnd base rates'!L$110)\n+($E554*'fnd base rates'!L$111)\n+($F554*'fnd base rates'!L$112)\n+($G554*'fnd base rates'!L$113)\n+($H554*'fnd base rates'!L$114)\n+($I554*'fnd base rates'!L$115)\n+($J554*'fnd base rates'!L$119)\n+($K554*'fnd base rates'!L$120)\n+($M554*'fnd base rates'!L$122)\n+($N554*'fnd base rates'!L$123)\n+($O554*'fnd base rates'!L$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,12)))","v":11728.906686918241},{"$f":"(($D554*'fnd base rates'!M$110)\n+($E554*'fnd base rates'!M$111)\n+($F554*'fnd base rates'!M$112)\n+($G554*'fnd base rates'!M$113)\n+($H554*'fnd base rates'!M$114)\n+($I554*'fnd base rates'!M$115)\n+($J554*'fnd base rates'!M$119)\n+($K554*'fnd base rates'!M$120)\n+($M554*'fnd base rates'!M$122)\n+($N554*'fnd base rates'!M$123)\n+($O554*'fnd base rates'!M$124)\n+($P554*VLOOKUP($S554+15,rate_basefnd,13)))","v":0},93218.808847478227,null,483239145,"483","239","145",1,10,93218.808847478227,9322,0,9322,null,null,null,null,null,9322,0,9322,-2,9324,13,9311]
[483,483239171,"RISING TIDE",{"$f":"'fnd enro'!D555","v":0},{"$f":"'fnd enro'!E555","v":0},{"$f":"'fnd enro'!F555","v":0},{"$f":"'fnd enro'!G555","v":1},{"$f":"'fnd enro'!H555","v":4},{"$f":"'fnd enro'!I555","v":4},{"$f":"'fnd enro'!J555","v":0},{"$f":"'fnd enro'!K555","v":0.34110000000000001},{"$f":"'fnd enro'!L555","v":0},{"$f":"'fnd enro'!M555+'fnd enro'!N555","v":0},{"$f":"'fnd enro'!O555","v":0},{"$f":"'fnd enro'!P555","v":0},{"$f":"'fnd enro'!Q555+'fnd enro'!R555","v":2},{"$f":"'fnd enro'!T555","v":9},1.036,{"$f":"VALUE('fnd enro'!S555)","v":5},null,{"$f":"(($D555*'fnd base rates'!C$110)\n+($E555*'fnd base rates'!C$111)\n+($F555*'fnd base rates'!C$112)\n+($G555*'fnd base rates'!C$113)\n+($H555*'fnd base rates'!C$114)\n+($I555*'fnd base rates'!C$115)\n+($J555*'fnd base rates'!C$119)\n+($K555*'fnd base rates'!C$120)\n+($M555*'fnd base rates'!C$122)\n+($N555*'fnd base rates'!C$123)\n+($O555*'fnd base rates'!C$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,3)))\n*$R555","v":4720.5326304079999},{"$f":"(($D555*'fnd base rates'!D$110)\n+($E555*'fnd base rates'!D$111)\n+($F555*'fnd base rates'!D$112)\n+($G555*'fnd base rates'!D$113)\n+($H555*'fnd base rates'!D$114)\n+($I555*'fnd base rates'!D$115)\n+($J555*'fnd base rates'!D$119)\n+($K555*'fnd base rates'!D$120)\n+($M555*'fnd base rates'!D$122)\n+($N555*'fnd base rates'!D$123)\n+($O555*'fnd base rates'!D$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,4)))\n*$R555","v":7122.6657599999999},{"$f":"(($D555*'fnd base rates'!E$110)\n+($E555*'fnd base rates'!E$111)\n+($F555*'fnd base rates'!E$112)\n+($G555*'fnd base rates'!E$113)\n+($H555*'fnd base rates'!E$114)\n+($I555*'fnd base rates'!E$115)\n+($J555*'fnd base rates'!E$119)\n+($K555*'fnd base rates'!E$120)\n+($M555*'fnd base rates'!E$122)\n+($N555*'fnd base rates'!E$123)\n+($O555*'fnd base rates'!E$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,5)))\n*$R555","v":40860.7033247},{"$f":"(($D555*'fnd base rates'!F$110)\n+($E555*'fnd base rates'!F$111)\n+($F555*'fnd base rates'!F$112)\n+($G555*'fnd base rates'!F$113)\n+($H555*'fnd base rates'!F$114)\n+($I555*'fnd base rates'!F$115)\n+($J555*'fnd base rates'!F$119)\n+($K555*'fnd base rates'!F$120)\n+($M555*'fnd base rates'!F$122)\n+($N555*'fnd base rates'!F$123)\n+($O555*'fnd base rates'!F$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,6)))\n*$R555","v":8358.1022194600009},{"$f":"(($D555*'fnd base rates'!G$110)\n+($E555*'fnd base rates'!G$111)\n+($F555*'fnd base rates'!G$112)\n+($G555*'fnd base rates'!G$113)\n+($H555*'fnd base rates'!G$114)\n+($I555*'fnd base rates'!G$115)\n+($J555*'fnd base rates'!G$119)\n+($K555*'fnd base rates'!G$120)\n+($M555*'fnd base rates'!G$122)\n+($N555*'fnd base rates'!G$123)\n+($O555*'fnd base rates'!G$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,7)))\n*$R555","v":1669.2108943720002},{"$f":"(($D555*'fnd base rates'!H$110)\n+($E555*'fnd base rates'!H$111)\n+($F555*'fnd base rates'!H$112)\n+($G555*'fnd base rates'!H$113)\n+($H555*'fnd base rates'!H$114)\n+($I555*'fnd base rates'!H$115)\n+($J555*'fnd base rates'!H$119)\n+($K555*'fnd base rates'!H$120)\n+($M555*'fnd base rates'!H$122)\n+($N555*'fnd base rates'!H$123)\n+($O555*'fnd base rates'!H$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,8)))","v":5520.3122020000001},{"$f":"(($D555*'fnd base rates'!I$110)\n+($E555*'fnd base rates'!I$111)\n+($F555*'fnd base rates'!I$112)\n+($G555*'fnd base rates'!I$113)\n+($H555*'fnd base rates'!I$114)\n+($I555*'fnd base rates'!I$115)\n+($J555*'fnd base rates'!I$119)\n+($K555*'fnd base rates'!I$120)\n+($M555*'fnd base rates'!I$122)\n+($N555*'fnd base rates'!I$123)\n+($O555*'fnd base rates'!I$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,9)))\n*$R555","v":3387.17092},{"$f":"(($D555*'fnd base rates'!J$110)\n+($E555*'fnd base rates'!J$111)\n+($F555*'fnd base rates'!J$112)\n+($G555*'fnd base rates'!J$113)\n+($H555*'fnd base rates'!J$114)\n+($I555*'fnd base rates'!J$115)\n+($J555*'fnd base rates'!J$119)\n+($K555*'fnd base rates'!J$120)\n+($M555*'fnd base rates'!J$122)\n+($N555*'fnd base rates'!J$123)\n+($O555*'fnd base rates'!J$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,10)))\n*$R555","v":4373.2564400000001},{"$f":"(($D555*'fnd base rates'!K$110)\n+($E555*'fnd base rates'!K$111)\n+($F555*'fnd base rates'!K$112)\n+($G555*'fnd base rates'!K$113)\n+($H555*'fnd base rates'!K$114)\n+($I555*'fnd base rates'!K$115)\n+($J555*'fnd base rates'!K$119)\n+($K555*'fnd base rates'!K$120)\n+($M555*'fnd base rates'!K$122)\n+($N555*'fnd base rates'!K$123)\n+($O555*'fnd base rates'!K$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,11)))\n*$R555","v":9976.8917055639995},{"$f":"(($D555*'fnd base rates'!L$110)\n+($E555*'fnd base rates'!L$111)\n+($F555*'fnd base rates'!L$112)\n+($G555*'fnd base rates'!L$113)\n+($H555*'fnd base rates'!L$114)\n+($I555*'fnd base rates'!L$115)\n+($J555*'fnd base rates'!L$119)\n+($K555*'fnd base rates'!L$120)\n+($M555*'fnd base rates'!L$122)\n+($N555*'fnd base rates'!L$123)\n+($O555*'fnd base rates'!L$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,12)))","v":11137.014967297868},{"$f":"(($D555*'fnd base rates'!M$110)\n+($E555*'fnd base rates'!M$111)\n+($F555*'fnd base rates'!M$112)\n+($G555*'fnd base rates'!M$113)\n+($H555*'fnd base rates'!M$114)\n+($I555*'fnd base rates'!M$115)\n+($J555*'fnd base rates'!M$119)\n+($K555*'fnd base rates'!M$120)\n+($M555*'fnd base rates'!M$122)\n+($N555*'fnd base rates'!M$123)\n+($O555*'fnd base rates'!M$124)\n+($P555*VLOOKUP($S555+15,rate_basefnd,13)))","v":0},97125.861063801887,null,483239171,"483","239","171",1,9,97125.861063801887,10792,0,10792,null,null,null,null,null,10792,0,10792,-2,10794,13,10781]
[483,483239172,"RISING TIDE",{"$f":"'fnd enro'!D556","v":0},{"$f":"'fnd enro'!E556","v":0},{"$f":"'fnd enro'!F556","v":0},{"$f":"'fnd enro'!G556","v":0},{"$f":"'fnd enro'!H556","v":1},{"$f":"'fnd enro'!I556","v":0},{"$f":"'fnd enro'!J556","v":0},{"$f":"'fnd enro'!K556","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L556","v":0},{"$f":"'fnd enro'!M556+'fnd enro'!N556","v":0},{"$f":"'fnd enro'!O556","v":0},{"$f":"'fnd enro'!P556","v":0},{"$f":"'fnd enro'!Q556+'fnd enro'!R556","v":0},{"$f":"'fnd enro'!T556","v":1},1.036,{"$f":"VALUE('fnd enro'!S556)","v":1},null,{"$f":"(($D556*'fnd base rates'!C$110)\n+($E556*'fnd base rates'!C$111)\n+($F556*'fnd base rates'!C$112)\n+($G556*'fnd base rates'!C$113)\n+($H556*'fnd base rates'!C$114)\n+($I556*'fnd base rates'!C$115)\n+($J556*'fnd base rates'!C$119)\n+($K556*'fnd base rates'!C$120)\n+($M556*'fnd base rates'!C$122)\n+($N556*'fnd base rates'!C$123)\n+($O556*'fnd base rates'!C$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,3)))\n*$R556","v":512.24889671200003},{"$f":"(($D556*'fnd base rates'!D$110)\n+($E556*'fnd base rates'!D$111)\n+($F556*'fnd base rates'!D$112)\n+($G556*'fnd base rates'!D$113)\n+($H556*'fnd base rates'!D$114)\n+($I556*'fnd base rates'!D$115)\n+($J556*'fnd base rates'!D$119)\n+($K556*'fnd base rates'!D$120)\n+($M556*'fnd base rates'!D$122)\n+($N556*'fnd base rates'!D$123)\n+($O556*'fnd base rates'!D$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,4)))\n*$R556","v":733.34296000000006},{"$f":"(($D556*'fnd base rates'!E$110)\n+($E556*'fnd base rates'!E$111)\n+($F556*'fnd base rates'!E$112)\n+($G556*'fnd base rates'!E$113)\n+($H556*'fnd base rates'!E$114)\n+($I556*'fnd base rates'!E$115)\n+($J556*'fnd base rates'!E$119)\n+($K556*'fnd base rates'!E$120)\n+($M556*'fnd base rates'!E$122)\n+($N556*'fnd base rates'!E$123)\n+($O556*'fnd base rates'!E$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,5)))\n*$R556","v":3309.5392183000004},{"$f":"(($D556*'fnd base rates'!F$110)\n+($E556*'fnd base rates'!F$111)\n+($F556*'fnd base rates'!F$112)\n+($G556*'fnd base rates'!F$113)\n+($H556*'fnd base rates'!F$114)\n+($I556*'fnd base rates'!F$115)\n+($J556*'fnd base rates'!F$119)\n+($K556*'fnd base rates'!F$120)\n+($M556*'fnd base rates'!F$122)\n+($N556*'fnd base rates'!F$123)\n+($O556*'fnd base rates'!F$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,6)))\n*$R556","v":948.04661994000003},{"$f":"(($D556*'fnd base rates'!G$110)\n+($E556*'fnd base rates'!G$111)\n+($F556*'fnd base rates'!G$112)\n+($G556*'fnd base rates'!G$113)\n+($H556*'fnd base rates'!G$114)\n+($I556*'fnd base rates'!G$115)\n+($J556*'fnd base rates'!G$119)\n+($K556*'fnd base rates'!G$120)\n+($M556*'fnd base rates'!G$122)\n+($N556*'fnd base rates'!G$123)\n+($O556*'fnd base rates'!G$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,7)))\n*$R556","v":161.15871270800002},{"$f":"(($D556*'fnd base rates'!H$110)\n+($E556*'fnd base rates'!H$111)\n+($F556*'fnd base rates'!H$112)\n+($G556*'fnd base rates'!H$113)\n+($H556*'fnd base rates'!H$114)\n+($I556*'fnd base rates'!H$115)\n+($J556*'fnd base rates'!H$119)\n+($K556*'fnd base rates'!H$120)\n+($M556*'fnd base rates'!H$122)\n+($N556*'fnd base rates'!H$123)\n+($O556*'fnd base rates'!H$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D556*'fnd base rates'!I$110)\n+($E556*'fnd base rates'!I$111)\n+($F556*'fnd base rates'!I$112)\n+($G556*'fnd base rates'!I$113)\n+($H556*'fnd base rates'!I$114)\n+($I556*'fnd base rates'!I$115)\n+($J556*'fnd base rates'!I$119)\n+($K556*'fnd base rates'!I$120)\n+($M556*'fnd base rates'!I$122)\n+($N556*'fnd base rates'!I$123)\n+($O556*'fnd base rates'!I$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,9)))\n*$R556","v":325.69767999999999},{"$f":"(($D556*'fnd base rates'!J$110)\n+($E556*'fnd base rates'!J$111)\n+($F556*'fnd base rates'!J$112)\n+($G556*'fnd base rates'!J$113)\n+($H556*'fnd base rates'!J$114)\n+($I556*'fnd base rates'!J$115)\n+($J556*'fnd base rates'!J$119)\n+($K556*'fnd base rates'!J$120)\n+($M556*'fnd base rates'!J$122)\n+($N556*'fnd base rates'!J$123)\n+($O556*'fnd base rates'!J$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,10)))\n*$R556","v":238.49756000000002},{"$f":"(($D556*'fnd base rates'!K$110)\n+($E556*'fnd base rates'!K$111)\n+($F556*'fnd base rates'!K$112)\n+($G556*'fnd base rates'!K$113)\n+($H556*'fnd base rates'!K$114)\n+($I556*'fnd base rates'!K$115)\n+($J556*'fnd base rates'!K$119)\n+($K556*'fnd base rates'!K$120)\n+($M556*'fnd base rates'!K$122)\n+($N556*'fnd base rates'!K$123)\n+($O556*'fnd base rates'!K$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,11)))\n*$R556","v":1130.9475983960001},{"$f":"(($D556*'fnd base rates'!L$110)\n+($E556*'fnd base rates'!L$111)\n+($F556*'fnd base rates'!L$112)\n+($G556*'fnd base rates'!L$113)\n+($H556*'fnd base rates'!L$114)\n+($I556*'fnd base rates'!L$115)\n+($J556*'fnd base rates'!L$119)\n+($K556*'fnd base rates'!L$120)\n+($M556*'fnd base rates'!L$122)\n+($N556*'fnd base rates'!L$123)\n+($O556*'fnd base rates'!L$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D556*'fnd base rates'!M$110)\n+($E556*'fnd base rates'!M$111)\n+($F556*'fnd base rates'!M$112)\n+($G556*'fnd base rates'!M$113)\n+($H556*'fnd base rates'!M$114)\n+($I556*'fnd base rates'!M$115)\n+($J556*'fnd base rates'!M$119)\n+($K556*'fnd base rates'!M$120)\n+($M556*'fnd base rates'!M$122)\n+($N556*'fnd base rates'!M$123)\n+($O556*'fnd base rates'!M$124)\n+($P556*VLOOKUP($S556+15,rate_basefnd,13)))","v":0},9041.1942515006831,null,483239172,"483","239","172",1,1,9041.1942515006831,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[483,483239173,"RISING TIDE",{"$f":"'fnd enro'!D557","v":0},{"$f":"'fnd enro'!E557","v":0},{"$f":"'fnd enro'!F557","v":0},{"$f":"'fnd enro'!G557","v":1},{"$f":"'fnd enro'!H557","v":0},{"$f":"'fnd enro'!I557","v":0},{"$f":"'fnd enro'!J557","v":0},{"$f":"'fnd enro'!K557","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L557","v":0},{"$f":"'fnd enro'!M557+'fnd enro'!N557","v":0},{"$f":"'fnd enro'!O557","v":0},{"$f":"'fnd enro'!P557","v":0},{"$f":"'fnd enro'!Q557+'fnd enro'!R557","v":1},{"$f":"'fnd enro'!T557","v":1},1.036,{"$f":"VALUE('fnd enro'!S557)","v":10},null,{"$f":"(($D557*'fnd base rates'!C$110)\n+($E557*'fnd base rates'!C$111)\n+($F557*'fnd base rates'!C$112)\n+($G557*'fnd base rates'!C$113)\n+($H557*'fnd base rates'!C$114)\n+($I557*'fnd base rates'!C$115)\n+($J557*'fnd base rates'!C$119)\n+($K557*'fnd base rates'!C$120)\n+($M557*'fnd base rates'!C$122)\n+($N557*'fnd base rates'!C$123)\n+($O557*'fnd base rates'!C$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,3)))\n*$R557","v":576.79169671199998},{"$f":"(($D557*'fnd base rates'!D$110)\n+($E557*'fnd base rates'!D$111)\n+($F557*'fnd base rates'!D$112)\n+($G557*'fnd base rates'!D$113)\n+($H557*'fnd base rates'!D$114)\n+($I557*'fnd base rates'!D$115)\n+($J557*'fnd base rates'!D$119)\n+($K557*'fnd base rates'!D$120)\n+($M557*'fnd base rates'!D$122)\n+($N557*'fnd base rates'!D$123)\n+($O557*'fnd base rates'!D$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,4)))\n*$R557","v":1039.1597999999999},{"$f":"(($D557*'fnd base rates'!E$110)\n+($E557*'fnd base rates'!E$111)\n+($F557*'fnd base rates'!E$112)\n+($G557*'fnd base rates'!E$113)\n+($H557*'fnd base rates'!E$114)\n+($I557*'fnd base rates'!E$115)\n+($J557*'fnd base rates'!E$119)\n+($K557*'fnd base rates'!E$120)\n+($M557*'fnd base rates'!E$122)\n+($N557*'fnd base rates'!E$123)\n+($O557*'fnd base rates'!E$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,5)))\n*$R557","v":6698.3884583000008},{"$f":"(($D557*'fnd base rates'!F$110)\n+($E557*'fnd base rates'!F$111)\n+($F557*'fnd base rates'!F$112)\n+($G557*'fnd base rates'!F$113)\n+($H557*'fnd base rates'!F$114)\n+($I557*'fnd base rates'!F$115)\n+($J557*'fnd base rates'!F$119)\n+($K557*'fnd base rates'!F$120)\n+($M557*'fnd base rates'!F$122)\n+($N557*'fnd base rates'!F$123)\n+($O557*'fnd base rates'!F$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,6)))\n*$R557","v":1189.6625399400002},{"$f":"(($D557*'fnd base rates'!G$110)\n+($E557*'fnd base rates'!G$111)\n+($F557*'fnd base rates'!G$112)\n+($G557*'fnd base rates'!G$113)\n+($H557*'fnd base rates'!G$114)\n+($I557*'fnd base rates'!G$115)\n+($J557*'fnd base rates'!G$119)\n+($K557*'fnd base rates'!G$120)\n+($M557*'fnd base rates'!G$122)\n+($N557*'fnd base rates'!G$123)\n+($O557*'fnd base rates'!G$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,7)))\n*$R557","v":294.802712708},{"$f":"(($D557*'fnd base rates'!H$110)\n+($E557*'fnd base rates'!H$111)\n+($F557*'fnd base rates'!H$112)\n+($G557*'fnd base rates'!H$113)\n+($H557*'fnd base rates'!H$114)\n+($I557*'fnd base rates'!H$115)\n+($J557*'fnd base rates'!H$119)\n+($K557*'fnd base rates'!H$120)\n+($M557*'fnd base rates'!H$122)\n+($N557*'fnd base rates'!H$123)\n+($O557*'fnd base rates'!H$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D557*'fnd base rates'!I$110)\n+($E557*'fnd base rates'!I$111)\n+($F557*'fnd base rates'!I$112)\n+($G557*'fnd base rates'!I$113)\n+($H557*'fnd base rates'!I$114)\n+($I557*'fnd base rates'!I$115)\n+($J557*'fnd base rates'!I$119)\n+($K557*'fnd base rates'!I$120)\n+($M557*'fnd base rates'!I$122)\n+($N557*'fnd base rates'!I$123)\n+($O557*'fnd base rates'!I$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,9)))\n*$R557","v":365.58368000000002},{"$f":"(($D557*'fnd base rates'!J$110)\n+($E557*'fnd base rates'!J$111)\n+($F557*'fnd base rates'!J$112)\n+($G557*'fnd base rates'!J$113)\n+($H557*'fnd base rates'!J$114)\n+($I557*'fnd base rates'!J$115)\n+($J557*'fnd base rates'!J$119)\n+($K557*'fnd base rates'!J$120)\n+($M557*'fnd base rates'!J$122)\n+($N557*'fnd base rates'!J$123)\n+($O557*'fnd base rates'!J$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,10)))\n*$R557","v":774.16136000000006},{"$f":"(($D557*'fnd base rates'!K$110)\n+($E557*'fnd base rates'!K$111)\n+($F557*'fnd base rates'!K$112)\n+($G557*'fnd base rates'!K$113)\n+($H557*'fnd base rates'!K$114)\n+($I557*'fnd base rates'!K$115)\n+($J557*'fnd base rates'!K$119)\n+($K557*'fnd base rates'!K$120)\n+($M557*'fnd base rates'!K$122)\n+($N557*'fnd base rates'!K$123)\n+($O557*'fnd base rates'!K$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,11)))\n*$R557","v":1052.3877183960001},{"$f":"(($D557*'fnd base rates'!L$110)\n+($E557*'fnd base rates'!L$111)\n+($F557*'fnd base rates'!L$112)\n+($G557*'fnd base rates'!L$113)\n+($H557*'fnd base rates'!L$114)\n+($I557*'fnd base rates'!L$115)\n+($J557*'fnd base rates'!L$119)\n+($K557*'fnd base rates'!L$120)\n+($M557*'fnd base rates'!L$122)\n+($N557*'fnd base rates'!L$123)\n+($O557*'fnd base rates'!L$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D557*'fnd base rates'!M$110)\n+($E557*'fnd base rates'!M$111)\n+($F557*'fnd base rates'!M$112)\n+($G557*'fnd base rates'!M$113)\n+($H557*'fnd base rates'!M$114)\n+($I557*'fnd base rates'!M$115)\n+($J557*'fnd base rates'!M$119)\n+($K557*'fnd base rates'!M$120)\n+($M557*'fnd base rates'!M$122)\n+($N557*'fnd base rates'!M$123)\n+($O557*'fnd base rates'!M$124)\n+($P557*VLOOKUP($S557+15,rate_basefnd,13)))","v":0},14129.212023059612,null,483239173,"483","239","173",1,1,14129.212023059612,14129,0,14129,null,null,null,null,null,14129,0,14129,393,13736,24,13712]
[483,483239182,"RISING TIDE",{"$f":"'fnd enro'!D558","v":0},{"$f":"'fnd enro'!E558","v":0},{"$f":"'fnd enro'!F558","v":0},{"$f":"'fnd enro'!G558","v":3},{"$f":"'fnd enro'!H558","v":10},{"$f":"'fnd enro'!I558","v":17},{"$f":"'fnd enro'!J558","v":0},{"$f":"'fnd enro'!K558","v":1.137},{"$f":"'fnd enro'!L558","v":0},{"$f":"'fnd enro'!M558+'fnd enro'!N558","v":0},{"$f":"'fnd enro'!O558","v":0},{"$f":"'fnd enro'!P558","v":0},{"$f":"'fnd enro'!Q558+'fnd enro'!R558","v":1},{"$f":"'fnd enro'!T558","v":30},1.036,{"$f":"VALUE('fnd enro'!S558)","v":1},null,{"$f":"(($D558*'fnd base rates'!C$110)\n+($E558*'fnd base rates'!C$111)\n+($F558*'fnd base rates'!C$112)\n+($G558*'fnd base rates'!C$113)\n+($H558*'fnd base rates'!C$114)\n+($I558*'fnd base rates'!C$115)\n+($J558*'fnd base rates'!C$119)\n+($K558*'fnd base rates'!C$120)\n+($M558*'fnd base rates'!C$122)\n+($N558*'fnd base rates'!C$123)\n+($O558*'fnd base rates'!C$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,3)))\n*$R558","v":15420.282181360002},{"$f":"(($D558*'fnd base rates'!D$110)\n+($E558*'fnd base rates'!D$111)\n+($F558*'fnd base rates'!D$112)\n+($G558*'fnd base rates'!D$113)\n+($H558*'fnd base rates'!D$114)\n+($I558*'fnd base rates'!D$115)\n+($J558*'fnd base rates'!D$119)\n+($K558*'fnd base rates'!D$120)\n+($M558*'fnd base rates'!D$122)\n+($N558*'fnd base rates'!D$123)\n+($O558*'fnd base rates'!D$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,4)))\n*$R558","v":22250.524240000006},{"$f":"(($D558*'fnd base rates'!E$110)\n+($E558*'fnd base rates'!E$111)\n+($F558*'fnd base rates'!E$112)\n+($G558*'fnd base rates'!E$113)\n+($H558*'fnd base rates'!E$114)\n+($I558*'fnd base rates'!E$115)\n+($J558*'fnd base rates'!E$119)\n+($K558*'fnd base rates'!E$120)\n+($M558*'fnd base rates'!E$122)\n+($N558*'fnd base rates'!E$123)\n+($O558*'fnd base rates'!E$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,5)))\n*$R558","v":126611.505349},{"$f":"(($D558*'fnd base rates'!F$110)\n+($E558*'fnd base rates'!F$111)\n+($F558*'fnd base rates'!F$112)\n+($G558*'fnd base rates'!F$113)\n+($H558*'fnd base rates'!F$114)\n+($I558*'fnd base rates'!F$115)\n+($J558*'fnd base rates'!F$119)\n+($K558*'fnd base rates'!F$120)\n+($M558*'fnd base rates'!F$122)\n+($N558*'fnd base rates'!F$123)\n+($O558*'fnd base rates'!F$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,6)))\n*$R558","v":27398.529918200002},{"$f":"(($D558*'fnd base rates'!G$110)\n+($E558*'fnd base rates'!G$111)\n+($F558*'fnd base rates'!G$112)\n+($G558*'fnd base rates'!G$113)\n+($H558*'fnd base rates'!G$114)\n+($I558*'fnd base rates'!G$115)\n+($J558*'fnd base rates'!G$119)\n+($K558*'fnd base rates'!G$120)\n+($M558*'fnd base rates'!G$122)\n+($N558*'fnd base rates'!G$123)\n+($O558*'fnd base rates'!G$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,7)))\n*$R558","v":4845.2042612400001},{"$f":"(($D558*'fnd base rates'!H$110)\n+($E558*'fnd base rates'!H$111)\n+($F558*'fnd base rates'!H$112)\n+($G558*'fnd base rates'!H$113)\n+($H558*'fnd base rates'!H$114)\n+($I558*'fnd base rates'!H$115)\n+($J558*'fnd base rates'!H$119)\n+($K558*'fnd base rates'!H$120)\n+($M558*'fnd base rates'!H$122)\n+($N558*'fnd base rates'!H$123)\n+($O558*'fnd base rates'!H$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,8)))","v":19330.037339999999},{"$f":"(($D558*'fnd base rates'!I$110)\n+($E558*'fnd base rates'!I$111)\n+($F558*'fnd base rates'!I$112)\n+($G558*'fnd base rates'!I$113)\n+($H558*'fnd base rates'!I$114)\n+($I558*'fnd base rates'!I$115)\n+($J558*'fnd base rates'!I$119)\n+($K558*'fnd base rates'!I$120)\n+($M558*'fnd base rates'!I$122)\n+($N558*'fnd base rates'!I$123)\n+($O558*'fnd base rates'!I$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,9)))\n*$R558","v":11030.685679999999},{"$f":"(($D558*'fnd base rates'!J$110)\n+($E558*'fnd base rates'!J$111)\n+($F558*'fnd base rates'!J$112)\n+($G558*'fnd base rates'!J$113)\n+($H558*'fnd base rates'!J$114)\n+($I558*'fnd base rates'!J$115)\n+($J558*'fnd base rates'!J$119)\n+($K558*'fnd base rates'!J$120)\n+($M558*'fnd base rates'!J$122)\n+($N558*'fnd base rates'!J$123)\n+($O558*'fnd base rates'!J$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,10)))\n*$R558","v":12686.306919999999},{"$f":"(($D558*'fnd base rates'!K$110)\n+($E558*'fnd base rates'!K$111)\n+($F558*'fnd base rates'!K$112)\n+($G558*'fnd base rates'!K$113)\n+($H558*'fnd base rates'!K$114)\n+($I558*'fnd base rates'!K$115)\n+($J558*'fnd base rates'!K$119)\n+($K558*'fnd base rates'!K$120)\n+($M558*'fnd base rates'!K$122)\n+($N558*'fnd base rates'!K$123)\n+($O558*'fnd base rates'!K$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,11)))\n*$R558","v":33169.671911879996},{"$f":"(($D558*'fnd base rates'!L$110)\n+($E558*'fnd base rates'!L$111)\n+($F558*'fnd base rates'!L$112)\n+($G558*'fnd base rates'!L$113)\n+($H558*'fnd base rates'!L$114)\n+($I558*'fnd base rates'!L$115)\n+($J558*'fnd base rates'!L$119)\n+($K558*'fnd base rates'!L$120)\n+($M558*'fnd base rates'!L$122)\n+($N558*'fnd base rates'!L$123)\n+($O558*'fnd base rates'!L$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,12)))","v":34486.300520148652},{"$f":"(($D558*'fnd base rates'!M$110)\n+($E558*'fnd base rates'!M$111)\n+($F558*'fnd base rates'!M$112)\n+($G558*'fnd base rates'!M$113)\n+($H558*'fnd base rates'!M$114)\n+($I558*'fnd base rates'!M$115)\n+($J558*'fnd base rates'!M$119)\n+($K558*'fnd base rates'!M$120)\n+($M558*'fnd base rates'!M$122)\n+($N558*'fnd base rates'!M$123)\n+($O558*'fnd base rates'!M$124)\n+($P558*VLOOKUP($S558+15,rate_basefnd,13)))","v":0},307229.04832182865,null,483239182,"483","239","182",1,30,307229.04832182865,10241,0,10241,null,null,null,null,null,10241,0,10241,-2,10243,13,10230]
[483,483239201,"RISING TIDE",{"$f":"'fnd enro'!D559","v":0},{"$f":"'fnd enro'!E559","v":0},{"$f":"'fnd enro'!F559","v":0},{"$f":"'fnd enro'!G559","v":0},{"$f":"'fnd enro'!H559","v":0},{"$f":"'fnd enro'!I559","v":1},{"$f":"'fnd enro'!J559","v":0},{"$f":"'fnd enro'!K559","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L559","v":0},{"$f":"'fnd enro'!M559+'fnd enro'!N559","v":0},{"$f":"'fnd enro'!O559","v":0},{"$f":"'fnd enro'!P559","v":0},{"$f":"'fnd enro'!Q559+'fnd enro'!R559","v":1},{"$f":"'fnd enro'!T559","v":1},1.036,{"$f":"VALUE('fnd enro'!S559)","v":10},null,{"$f":"(($D559*'fnd base rates'!C$110)\n+($E559*'fnd base rates'!C$111)\n+($F559*'fnd base rates'!C$112)\n+($G559*'fnd base rates'!C$113)\n+($H559*'fnd base rates'!C$114)\n+($I559*'fnd base rates'!C$115)\n+($J559*'fnd base rates'!C$119)\n+($K559*'fnd base rates'!C$120)\n+($M559*'fnd base rates'!C$122)\n+($N559*'fnd base rates'!C$123)\n+($O559*'fnd base rates'!C$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,3)))\n*$R559","v":576.79169671199998},{"$f":"(($D559*'fnd base rates'!D$110)\n+($E559*'fnd base rates'!D$111)\n+($F559*'fnd base rates'!D$112)\n+($G559*'fnd base rates'!D$113)\n+($H559*'fnd base rates'!D$114)\n+($I559*'fnd base rates'!D$115)\n+($J559*'fnd base rates'!D$119)\n+($K559*'fnd base rates'!D$120)\n+($M559*'fnd base rates'!D$122)\n+($N559*'fnd base rates'!D$123)\n+($O559*'fnd base rates'!D$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,4)))\n*$R559","v":1039.1597999999999},{"$f":"(($D559*'fnd base rates'!E$110)\n+($E559*'fnd base rates'!E$111)\n+($F559*'fnd base rates'!E$112)\n+($G559*'fnd base rates'!E$113)\n+($H559*'fnd base rates'!E$114)\n+($I559*'fnd base rates'!E$115)\n+($J559*'fnd base rates'!E$119)\n+($K559*'fnd base rates'!E$120)\n+($M559*'fnd base rates'!E$122)\n+($N559*'fnd base rates'!E$123)\n+($O559*'fnd base rates'!E$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,5)))\n*$R559","v":7687.3747783000008},{"$f":"(($D559*'fnd base rates'!F$110)\n+($E559*'fnd base rates'!F$111)\n+($F559*'fnd base rates'!F$112)\n+($G559*'fnd base rates'!F$113)\n+($H559*'fnd base rates'!F$114)\n+($I559*'fnd base rates'!F$115)\n+($J559*'fnd base rates'!F$119)\n+($K559*'fnd base rates'!F$120)\n+($M559*'fnd base rates'!F$122)\n+($N559*'fnd base rates'!F$123)\n+($O559*'fnd base rates'!F$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,6)))\n*$R559","v":844.06329994000009},{"$f":"(($D559*'fnd base rates'!G$110)\n+($E559*'fnd base rates'!G$111)\n+($F559*'fnd base rates'!G$112)\n+($G559*'fnd base rates'!G$113)\n+($H559*'fnd base rates'!G$114)\n+($I559*'fnd base rates'!G$115)\n+($J559*'fnd base rates'!G$119)\n+($K559*'fnd base rates'!G$120)\n+($M559*'fnd base rates'!G$122)\n+($N559*'fnd base rates'!G$123)\n+($O559*'fnd base rates'!G$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,7)))\n*$R559","v":301.60923270800004},{"$f":"(($D559*'fnd base rates'!H$110)\n+($E559*'fnd base rates'!H$111)\n+($F559*'fnd base rates'!H$112)\n+($G559*'fnd base rates'!H$113)\n+($H559*'fnd base rates'!H$114)\n+($I559*'fnd base rates'!H$115)\n+($J559*'fnd base rates'!H$119)\n+($K559*'fnd base rates'!H$120)\n+($M559*'fnd base rates'!H$122)\n+($N559*'fnd base rates'!H$123)\n+($O559*'fnd base rates'!H$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D559*'fnd base rates'!I$110)\n+($E559*'fnd base rates'!I$111)\n+($F559*'fnd base rates'!I$112)\n+($G559*'fnd base rates'!I$113)\n+($H559*'fnd base rates'!I$114)\n+($I559*'fnd base rates'!I$115)\n+($J559*'fnd base rates'!I$119)\n+($K559*'fnd base rates'!I$120)\n+($M559*'fnd base rates'!I$122)\n+($N559*'fnd base rates'!I$123)\n+($O559*'fnd base rates'!I$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,9)))\n*$R559","v":529.16808000000003},{"$f":"(($D559*'fnd base rates'!J$110)\n+($E559*'fnd base rates'!J$111)\n+($F559*'fnd base rates'!J$112)\n+($G559*'fnd base rates'!J$113)\n+($H559*'fnd base rates'!J$114)\n+($I559*'fnd base rates'!J$115)\n+($J559*'fnd base rates'!J$119)\n+($K559*'fnd base rates'!J$120)\n+($M559*'fnd base rates'!J$122)\n+($N559*'fnd base rates'!J$123)\n+($O559*'fnd base rates'!J$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,10)))\n*$R559","v":1178.1184800000001},{"$f":"(($D559*'fnd base rates'!K$110)\n+($E559*'fnd base rates'!K$111)\n+($F559*'fnd base rates'!K$112)\n+($G559*'fnd base rates'!K$113)\n+($H559*'fnd base rates'!K$114)\n+($I559*'fnd base rates'!K$115)\n+($J559*'fnd base rates'!K$119)\n+($K559*'fnd base rates'!K$120)\n+($M559*'fnd base rates'!K$122)\n+($N559*'fnd base rates'!K$123)\n+($O559*'fnd base rates'!K$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,11)))\n*$R559","v":1100.1783983960001},{"$f":"(($D559*'fnd base rates'!L$110)\n+($E559*'fnd base rates'!L$111)\n+($F559*'fnd base rates'!L$112)\n+($G559*'fnd base rates'!L$113)\n+($H559*'fnd base rates'!L$114)\n+($I559*'fnd base rates'!L$115)\n+($J559*'fnd base rates'!L$119)\n+($K559*'fnd base rates'!L$120)\n+($M559*'fnd base rates'!L$122)\n+($N559*'fnd base rates'!L$123)\n+($O559*'fnd base rates'!L$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D559*'fnd base rates'!M$110)\n+($E559*'fnd base rates'!M$111)\n+($F559*'fnd base rates'!M$112)\n+($G559*'fnd base rates'!M$113)\n+($H559*'fnd base rates'!M$114)\n+($I559*'fnd base rates'!M$115)\n+($J559*'fnd base rates'!M$119)\n+($K559*'fnd base rates'!M$120)\n+($M559*'fnd base rates'!M$122)\n+($N559*'fnd base rates'!M$123)\n+($O559*'fnd base rates'!M$124)\n+($P559*VLOOKUP($S559+15,rate_basefnd,13)))","v":0},15605.677038684884,null,483239201,"483","239","201",1,1,15605.677038684884,15606,0,15606,null,null,null,null,null,15606,0,15606,393,15213,-2,15215]
[483,483239231,"RISING TIDE",{"$f":"'fnd enro'!D560","v":0},{"$f":"'fnd enro'!E560","v":0},{"$f":"'fnd enro'!F560","v":0},{"$f":"'fnd enro'!G560","v":1},{"$f":"'fnd enro'!H560","v":1},{"$f":"'fnd enro'!I560","v":7},{"$f":"'fnd enro'!J560","v":0},{"$f":"'fnd enro'!K560","v":0.34110000000000001},{"$f":"'fnd enro'!L560","v":0},{"$f":"'fnd enro'!M560+'fnd enro'!N560","v":0},{"$f":"'fnd enro'!O560","v":0},{"$f":"'fnd enro'!P560","v":0},{"$f":"'fnd enro'!Q560+'fnd enro'!R560","v":1},{"$f":"'fnd enro'!T560","v":9},1.036,{"$f":"VALUE('fnd enro'!S560)","v":2},null,{"$f":"(($D560*'fnd base rates'!C$110)\n+($E560*'fnd base rates'!C$111)\n+($F560*'fnd base rates'!C$112)\n+($G560*'fnd base rates'!C$113)\n+($H560*'fnd base rates'!C$114)\n+($I560*'fnd base rates'!C$115)\n+($J560*'fnd base rates'!C$119)\n+($K560*'fnd base rates'!C$120)\n+($M560*'fnd base rates'!C$122)\n+($N560*'fnd base rates'!C$123)\n+($O560*'fnd base rates'!C$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,3)))\n*$R560","v":4663.6355104080012},{"$f":"(($D560*'fnd base rates'!D$110)\n+($E560*'fnd base rates'!D$111)\n+($F560*'fnd base rates'!D$112)\n+($G560*'fnd base rates'!D$113)\n+($H560*'fnd base rates'!D$114)\n+($I560*'fnd base rates'!D$115)\n+($J560*'fnd base rates'!D$119)\n+($K560*'fnd base rates'!D$120)\n+($M560*'fnd base rates'!D$122)\n+($N560*'fnd base rates'!D$123)\n+($O560*'fnd base rates'!D$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,4)))\n*$R560","v":6853.0778400000008},{"$f":"(($D560*'fnd base rates'!E$110)\n+($E560*'fnd base rates'!E$111)\n+($F560*'fnd base rates'!E$112)\n+($G560*'fnd base rates'!E$113)\n+($H560*'fnd base rates'!E$114)\n+($I560*'fnd base rates'!E$115)\n+($J560*'fnd base rates'!E$119)\n+($K560*'fnd base rates'!E$120)\n+($M560*'fnd base rates'!E$122)\n+($N560*'fnd base rates'!E$123)\n+($O560*'fnd base rates'!E$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,5)))\n*$R560","v":42406.425684699992},{"$f":"(($D560*'fnd base rates'!F$110)\n+($E560*'fnd base rates'!F$111)\n+($F560*'fnd base rates'!F$112)\n+($G560*'fnd base rates'!F$113)\n+($H560*'fnd base rates'!F$114)\n+($I560*'fnd base rates'!F$115)\n+($J560*'fnd base rates'!F$119)\n+($K560*'fnd base rates'!F$120)\n+($M560*'fnd base rates'!F$122)\n+($N560*'fnd base rates'!F$123)\n+($O560*'fnd base rates'!F$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,6)))\n*$R560","v":8046.1522594600001},{"$f":"(($D560*'fnd base rates'!G$110)\n+($E560*'fnd base rates'!G$111)\n+($F560*'fnd base rates'!G$112)\n+($G560*'fnd base rates'!G$113)\n+($H560*'fnd base rates'!G$114)\n+($I560*'fnd base rates'!G$115)\n+($J560*'fnd base rates'!G$119)\n+($K560*'fnd base rates'!G$120)\n+($M560*'fnd base rates'!G$122)\n+($N560*'fnd base rates'!G$123)\n+($O560*'fnd base rates'!G$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,7)))\n*$R560","v":1528.387414372},{"$f":"(($D560*'fnd base rates'!H$110)\n+($E560*'fnd base rates'!H$111)\n+($F560*'fnd base rates'!H$112)\n+($G560*'fnd base rates'!H$113)\n+($H560*'fnd base rates'!H$114)\n+($I560*'fnd base rates'!H$115)\n+($J560*'fnd base rates'!H$119)\n+($K560*'fnd base rates'!H$120)\n+($M560*'fnd base rates'!H$122)\n+($N560*'fnd base rates'!H$123)\n+($O560*'fnd base rates'!H$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,8)))","v":6347.0322020000003},{"$f":"(($D560*'fnd base rates'!I$110)\n+($E560*'fnd base rates'!I$111)\n+($F560*'fnd base rates'!I$112)\n+($G560*'fnd base rates'!I$113)\n+($H560*'fnd base rates'!I$114)\n+($I560*'fnd base rates'!I$115)\n+($J560*'fnd base rates'!I$119)\n+($K560*'fnd base rates'!I$120)\n+($M560*'fnd base rates'!I$122)\n+($N560*'fnd base rates'!I$123)\n+($O560*'fnd base rates'!I$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,9)))\n*$R560","v":3528.33628},{"$f":"(($D560*'fnd base rates'!J$110)\n+($E560*'fnd base rates'!J$111)\n+($F560*'fnd base rates'!J$112)\n+($G560*'fnd base rates'!J$113)\n+($H560*'fnd base rates'!J$114)\n+($I560*'fnd base rates'!J$115)\n+($J560*'fnd base rates'!J$119)\n+($K560*'fnd base rates'!J$120)\n+($M560*'fnd base rates'!J$122)\n+($N560*'fnd base rates'!J$123)\n+($O560*'fnd base rates'!J$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,10)))\n*$R560","v":4753.8931999999995},{"$f":"(($D560*'fnd base rates'!K$110)\n+($E560*'fnd base rates'!K$111)\n+($F560*'fnd base rates'!K$112)\n+($G560*'fnd base rates'!K$113)\n+($H560*'fnd base rates'!K$114)\n+($I560*'fnd base rates'!K$115)\n+($J560*'fnd base rates'!K$119)\n+($K560*'fnd base rates'!K$120)\n+($M560*'fnd base rates'!K$122)\n+($N560*'fnd base rates'!K$123)\n+($O560*'fnd base rates'!K$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,11)))\n*$R560","v":9884.5841055639994},{"$f":"(($D560*'fnd base rates'!L$110)\n+($E560*'fnd base rates'!L$111)\n+($F560*'fnd base rates'!L$112)\n+($G560*'fnd base rates'!L$113)\n+($H560*'fnd base rates'!L$114)\n+($I560*'fnd base rates'!L$115)\n+($J560*'fnd base rates'!L$119)\n+($K560*'fnd base rates'!L$120)\n+($M560*'fnd base rates'!L$122)\n+($N560*'fnd base rates'!L$123)\n+($O560*'fnd base rates'!L$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,12)))","v":10420.319768850473},{"$f":"(($D560*'fnd base rates'!M$110)\n+($E560*'fnd base rates'!M$111)\n+($F560*'fnd base rates'!M$112)\n+($G560*'fnd base rates'!M$113)\n+($H560*'fnd base rates'!M$114)\n+($I560*'fnd base rates'!M$115)\n+($J560*'fnd base rates'!M$119)\n+($K560*'fnd base rates'!M$120)\n+($M560*'fnd base rates'!M$122)\n+($N560*'fnd base rates'!M$123)\n+($O560*'fnd base rates'!M$124)\n+($P560*VLOOKUP($S560+15,rate_basefnd,13)))","v":0},98431.844265354477,null,483239231,"483","239","231",1,9,98431.844265354477,10937,0,10937,null,null,null,null,null,10937,0,10937,-2,10939,13,10926]
[483,483239239,"RISING TIDE",{"$f":"'fnd enro'!D561","v":0},{"$f":"'fnd enro'!E561","v":0},{"$f":"'fnd enro'!F561","v":0},{"$f":"'fnd enro'!G561","v":53},{"$f":"'fnd enro'!H561","v":188},{"$f":"'fnd enro'!I561","v":163},{"$f":"'fnd enro'!J561","v":0},{"$f":"'fnd enro'!K561","v":15.3116},{"$f":"'fnd enro'!L561","v":0},{"$f":"'fnd enro'!M561+'fnd enro'!N561","v":0},{"$f":"'fnd enro'!O561","v":0},{"$f":"'fnd enro'!P561","v":0},{"$f":"'fnd enro'!Q561+'fnd enro'!R561","v":50},{"$f":"'fnd enro'!T561","v":404},1.036,{"$f":"VALUE('fnd enro'!S561)","v":3},null,{"$f":"(($D561*'fnd base rates'!C$110)\n+($E561*'fnd base rates'!C$111)\n+($F561*'fnd base rates'!C$112)\n+($G561*'fnd base rates'!C$113)\n+($H561*'fnd base rates'!C$114)\n+($I561*'fnd base rates'!C$115)\n+($J561*'fnd base rates'!C$119)\n+($K561*'fnd base rates'!C$120)\n+($M561*'fnd base rates'!C$122)\n+($N561*'fnd base rates'!C$123)\n+($O561*'fnd base rates'!C$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,3)))\n*$R561","v":209647.334271648},{"$f":"(($D561*'fnd base rates'!D$110)\n+($E561*'fnd base rates'!D$111)\n+($F561*'fnd base rates'!D$112)\n+($G561*'fnd base rates'!D$113)\n+($H561*'fnd base rates'!D$114)\n+($I561*'fnd base rates'!D$115)\n+($J561*'fnd base rates'!D$119)\n+($K561*'fnd base rates'!D$120)\n+($M561*'fnd base rates'!D$122)\n+($N561*'fnd base rates'!D$123)\n+($O561*'fnd base rates'!D$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,4)))\n*$R561","v":309058.42184000002},{"$f":"(($D561*'fnd base rates'!E$110)\n+($E561*'fnd base rates'!E$111)\n+($F561*'fnd base rates'!E$112)\n+($G561*'fnd base rates'!E$113)\n+($H561*'fnd base rates'!E$114)\n+($I561*'fnd base rates'!E$115)\n+($J561*'fnd base rates'!E$119)\n+($K561*'fnd base rates'!E$120)\n+($M561*'fnd base rates'!E$122)\n+($N561*'fnd base rates'!E$123)\n+($O561*'fnd base rates'!E$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,5)))\n*$R561","v":1710249.0990732003},{"$f":"(($D561*'fnd base rates'!F$110)\n+($E561*'fnd base rates'!F$111)\n+($F561*'fnd base rates'!F$112)\n+($G561*'fnd base rates'!F$113)\n+($H561*'fnd base rates'!F$114)\n+($I561*'fnd base rates'!F$115)\n+($J561*'fnd base rates'!F$119)\n+($K561*'fnd base rates'!F$120)\n+($M561*'fnd base rates'!F$122)\n+($N561*'fnd base rates'!F$123)\n+($O561*'fnd base rates'!F$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,6)))\n*$R561","v":378867.19705576007},{"$f":"(($D561*'fnd base rates'!G$110)\n+($E561*'fnd base rates'!G$111)\n+($F561*'fnd base rates'!G$112)\n+($G561*'fnd base rates'!G$113)\n+($H561*'fnd base rates'!G$114)\n+($I561*'fnd base rates'!G$115)\n+($J561*'fnd base rates'!G$119)\n+($K561*'fnd base rates'!G$120)\n+($M561*'fnd base rates'!G$122)\n+($N561*'fnd base rates'!G$123)\n+($O561*'fnd base rates'!G$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,7)))\n*$R561","v":69857.257894032009},{"$f":"(($D561*'fnd base rates'!H$110)\n+($E561*'fnd base rates'!H$111)\n+($F561*'fnd base rates'!H$112)\n+($G561*'fnd base rates'!H$113)\n+($H561*'fnd base rates'!H$114)\n+($I561*'fnd base rates'!H$115)\n+($J561*'fnd base rates'!H$119)\n+($K561*'fnd base rates'!H$120)\n+($M561*'fnd base rates'!H$122)\n+($N561*'fnd base rates'!H$123)\n+($O561*'fnd base rates'!H$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,8)))","v":242386.33551199999},{"$f":"(($D561*'fnd base rates'!I$110)\n+($E561*'fnd base rates'!I$111)\n+($F561*'fnd base rates'!I$112)\n+($G561*'fnd base rates'!I$113)\n+($H561*'fnd base rates'!I$114)\n+($I561*'fnd base rates'!I$115)\n+($J561*'fnd base rates'!I$119)\n+($K561*'fnd base rates'!I$120)\n+($M561*'fnd base rates'!I$122)\n+($N561*'fnd base rates'!I$123)\n+($O561*'fnd base rates'!I$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,9)))\n*$R561","v":145804.23647999999},{"$f":"(($D561*'fnd base rates'!J$110)\n+($E561*'fnd base rates'!J$111)\n+($F561*'fnd base rates'!J$112)\n+($G561*'fnd base rates'!J$113)\n+($H561*'fnd base rates'!J$114)\n+($I561*'fnd base rates'!J$115)\n+($J561*'fnd base rates'!J$119)\n+($K561*'fnd base rates'!J$120)\n+($M561*'fnd base rates'!J$122)\n+($N561*'fnd base rates'!J$123)\n+($O561*'fnd base rates'!J$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,10)))\n*$R561","v":168486.56552},{"$f":"(($D561*'fnd base rates'!K$110)\n+($E561*'fnd base rates'!K$111)\n+($F561*'fnd base rates'!K$112)\n+($G561*'fnd base rates'!K$113)\n+($H561*'fnd base rates'!K$114)\n+($I561*'fnd base rates'!K$115)\n+($J561*'fnd base rates'!K$119)\n+($K561*'fnd base rates'!K$120)\n+($M561*'fnd base rates'!K$122)\n+($N561*'fnd base rates'!K$123)\n+($O561*'fnd base rates'!K$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,11)))\n*$R561","v":447723.776511984},{"$f":"(($D561*'fnd base rates'!L$110)\n+($E561*'fnd base rates'!L$111)\n+($F561*'fnd base rates'!L$112)\n+($G561*'fnd base rates'!L$113)\n+($H561*'fnd base rates'!L$114)\n+($I561*'fnd base rates'!L$115)\n+($J561*'fnd base rates'!L$119)\n+($K561*'fnd base rates'!L$120)\n+($M561*'fnd base rates'!L$122)\n+($N561*'fnd base rates'!L$123)\n+($O561*'fnd base rates'!L$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,12)))","v":485100.91397129936},{"$f":"(($D561*'fnd base rates'!M$110)\n+($E561*'fnd base rates'!M$111)\n+($F561*'fnd base rates'!M$112)\n+($G561*'fnd base rates'!M$113)\n+($H561*'fnd base rates'!M$114)\n+($I561*'fnd base rates'!M$115)\n+($J561*'fnd base rates'!M$119)\n+($K561*'fnd base rates'!M$120)\n+($M561*'fnd base rates'!M$122)\n+($N561*'fnd base rates'!M$123)\n+($O561*'fnd base rates'!M$124)\n+($P561*VLOOKUP($S561+15,rate_basefnd,13)))","v":0},4167181.138129924,null,483239239,"483","239","239",1,404,4167181.138129924,10315,0,10315,null,null,null,null,null,10315,0,10315,-2,10317,13,10304]
[483,483239240,"RISING TIDE",{"$f":"'fnd enro'!D562","v":0},{"$f":"'fnd enro'!E562","v":0},{"$f":"'fnd enro'!F562","v":0},{"$f":"'fnd enro'!G562","v":0},{"$f":"'fnd enro'!H562","v":3},{"$f":"'fnd enro'!I562","v":0},{"$f":"'fnd enro'!J562","v":0},{"$f":"'fnd enro'!K562","v":0.1137},{"$f":"'fnd enro'!L562","v":0},{"$f":"'fnd enro'!M562+'fnd enro'!N562","v":0},{"$f":"'fnd enro'!O562","v":0},{"$f":"'fnd enro'!P562","v":0},{"$f":"'fnd enro'!Q562+'fnd enro'!R562","v":1},{"$f":"'fnd enro'!T562","v":3},1.036,{"$f":"VALUE('fnd enro'!S562)","v":7},null,{"$f":"(($D562*'fnd base rates'!C$110)\n+($E562*'fnd base rates'!C$111)\n+($F562*'fnd base rates'!C$112)\n+($G562*'fnd base rates'!C$113)\n+($H562*'fnd base rates'!C$114)\n+($I562*'fnd base rates'!C$115)\n+($J562*'fnd base rates'!C$119)\n+($K562*'fnd base rates'!C$120)\n+($M562*'fnd base rates'!C$122)\n+($N562*'fnd base rates'!C$123)\n+($O562*'fnd base rates'!C$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,3)))\n*$R562","v":1597.0833301359999},{"$f":"(($D562*'fnd base rates'!D$110)\n+($E562*'fnd base rates'!D$111)\n+($F562*'fnd base rates'!D$112)\n+($G562*'fnd base rates'!D$113)\n+($H562*'fnd base rates'!D$114)\n+($I562*'fnd base rates'!D$115)\n+($J562*'fnd base rates'!D$119)\n+($K562*'fnd base rates'!D$120)\n+($M562*'fnd base rates'!D$122)\n+($N562*'fnd base rates'!D$123)\n+($O562*'fnd base rates'!D$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,4)))\n*$R562","v":2485.90272},{"$f":"(($D562*'fnd base rates'!E$110)\n+($E562*'fnd base rates'!E$111)\n+($F562*'fnd base rates'!E$112)\n+($G562*'fnd base rates'!E$113)\n+($H562*'fnd base rates'!E$114)\n+($I562*'fnd base rates'!E$115)\n+($J562*'fnd base rates'!E$119)\n+($K562*'fnd base rates'!E$120)\n+($M562*'fnd base rates'!E$122)\n+($N562*'fnd base rates'!E$123)\n+($O562*'fnd base rates'!E$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,5)))\n*$R562","v":12719.311574900001},{"$f":"(($D562*'fnd base rates'!F$110)\n+($E562*'fnd base rates'!F$111)\n+($F562*'fnd base rates'!F$112)\n+($G562*'fnd base rates'!F$113)\n+($H562*'fnd base rates'!F$114)\n+($I562*'fnd base rates'!F$115)\n+($J562*'fnd base rates'!F$119)\n+($K562*'fnd base rates'!F$120)\n+($M562*'fnd base rates'!F$122)\n+($N562*'fnd base rates'!F$123)\n+($O562*'fnd base rates'!F$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,6)))\n*$R562","v":2844.1398598200003},{"$f":"(($D562*'fnd base rates'!G$110)\n+($E562*'fnd base rates'!G$111)\n+($F562*'fnd base rates'!G$112)\n+($G562*'fnd base rates'!G$113)\n+($H562*'fnd base rates'!G$114)\n+($I562*'fnd base rates'!G$115)\n+($J562*'fnd base rates'!G$119)\n+($K562*'fnd base rates'!G$120)\n+($M562*'fnd base rates'!G$122)\n+($N562*'fnd base rates'!G$123)\n+($O562*'fnd base rates'!G$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,7)))\n*$R562","v":618.87097812399998},{"$f":"(($D562*'fnd base rates'!H$110)\n+($E562*'fnd base rates'!H$111)\n+($F562*'fnd base rates'!H$112)\n+($G562*'fnd base rates'!H$113)\n+($H562*'fnd base rates'!H$114)\n+($I562*'fnd base rates'!H$115)\n+($J562*'fnd base rates'!H$119)\n+($K562*'fnd base rates'!H$120)\n+($M562*'fnd base rates'!H$122)\n+($N562*'fnd base rates'!H$123)\n+($O562*'fnd base rates'!H$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D562*'fnd base rates'!I$110)\n+($E562*'fnd base rates'!I$111)\n+($F562*'fnd base rates'!I$112)\n+($G562*'fnd base rates'!I$113)\n+($H562*'fnd base rates'!I$114)\n+($I562*'fnd base rates'!I$115)\n+($J562*'fnd base rates'!I$119)\n+($K562*'fnd base rates'!I$120)\n+($M562*'fnd base rates'!I$122)\n+($N562*'fnd base rates'!I$123)\n+($O562*'fnd base rates'!I$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,9)))\n*$R562","v":1090.0999200000001},{"$f":"(($D562*'fnd base rates'!J$110)\n+($E562*'fnd base rates'!J$111)\n+($F562*'fnd base rates'!J$112)\n+($G562*'fnd base rates'!J$113)\n+($H562*'fnd base rates'!J$114)\n+($I562*'fnd base rates'!J$115)\n+($J562*'fnd base rates'!J$119)\n+($K562*'fnd base rates'!J$120)\n+($M562*'fnd base rates'!J$122)\n+($N562*'fnd base rates'!J$123)\n+($O562*'fnd base rates'!J$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,10)))\n*$R562","v":1302.6974799999998},{"$f":"(($D562*'fnd base rates'!K$110)\n+($E562*'fnd base rates'!K$111)\n+($F562*'fnd base rates'!K$112)\n+($G562*'fnd base rates'!K$113)\n+($H562*'fnd base rates'!K$114)\n+($I562*'fnd base rates'!K$115)\n+($J562*'fnd base rates'!K$119)\n+($K562*'fnd base rates'!K$120)\n+($M562*'fnd base rates'!K$122)\n+($N562*'fnd base rates'!K$123)\n+($O562*'fnd base rates'!K$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,11)))\n*$R562","v":3392.8427951879999},{"$f":"(($D562*'fnd base rates'!L$110)\n+($E562*'fnd base rates'!L$111)\n+($F562*'fnd base rates'!L$112)\n+($G562*'fnd base rates'!L$113)\n+($H562*'fnd base rates'!L$114)\n+($I562*'fnd base rates'!L$115)\n+($J562*'fnd base rates'!L$119)\n+($K562*'fnd base rates'!L$120)\n+($M562*'fnd base rates'!L$122)\n+($N562*'fnd base rates'!L$123)\n+($O562*'fnd base rates'!L$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,12)))","v":4028.8042823340443},{"$f":"(($D562*'fnd base rates'!M$110)\n+($E562*'fnd base rates'!M$111)\n+($F562*'fnd base rates'!M$112)\n+($G562*'fnd base rates'!M$113)\n+($H562*'fnd base rates'!M$114)\n+($I562*'fnd base rates'!M$115)\n+($J562*'fnd base rates'!M$119)\n+($K562*'fnd base rates'!M$120)\n+($M562*'fnd base rates'!M$122)\n+($N562*'fnd base rates'!M$123)\n+($O562*'fnd base rates'!M$124)\n+($P562*VLOOKUP($S562+15,rate_basefnd,13)))","v":0},31551.853674502043,null,483239240,"483","239","240",1,3,31551.853674502043,10517,0,10517,null,null,null,null,null,10517,0,10517,87,10430,16,10414]
[483,483239250,"RISING TIDE",{"$f":"'fnd enro'!D563","v":0},{"$f":"'fnd enro'!E563","v":0},{"$f":"'fnd enro'!F563","v":0},{"$f":"'fnd enro'!G563","v":0},{"$f":"'fnd enro'!H563","v":1},{"$f":"'fnd enro'!I563","v":0},{"$f":"'fnd enro'!J563","v":0},{"$f":"'fnd enro'!K563","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L563","v":0},{"$f":"'fnd enro'!M563+'fnd enro'!N563","v":0},{"$f":"'fnd enro'!O563","v":0},{"$f":"'fnd enro'!P563","v":0},{"$f":"'fnd enro'!Q563+'fnd enro'!R563","v":0},{"$f":"'fnd enro'!T563","v":1},1.036,{"$f":"VALUE('fnd enro'!S563)","v":1},null,{"$f":"(($D563*'fnd base rates'!C$110)\n+($E563*'fnd base rates'!C$111)\n+($F563*'fnd base rates'!C$112)\n+($G563*'fnd base rates'!C$113)\n+($H563*'fnd base rates'!C$114)\n+($I563*'fnd base rates'!C$115)\n+($J563*'fnd base rates'!C$119)\n+($K563*'fnd base rates'!C$120)\n+($M563*'fnd base rates'!C$122)\n+($N563*'fnd base rates'!C$123)\n+($O563*'fnd base rates'!C$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,3)))\n*$R563","v":512.24889671200003},{"$f":"(($D563*'fnd base rates'!D$110)\n+($E563*'fnd base rates'!D$111)\n+($F563*'fnd base rates'!D$112)\n+($G563*'fnd base rates'!D$113)\n+($H563*'fnd base rates'!D$114)\n+($I563*'fnd base rates'!D$115)\n+($J563*'fnd base rates'!D$119)\n+($K563*'fnd base rates'!D$120)\n+($M563*'fnd base rates'!D$122)\n+($N563*'fnd base rates'!D$123)\n+($O563*'fnd base rates'!D$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,4)))\n*$R563","v":733.34296000000006},{"$f":"(($D563*'fnd base rates'!E$110)\n+($E563*'fnd base rates'!E$111)\n+($F563*'fnd base rates'!E$112)\n+($G563*'fnd base rates'!E$113)\n+($H563*'fnd base rates'!E$114)\n+($I563*'fnd base rates'!E$115)\n+($J563*'fnd base rates'!E$119)\n+($K563*'fnd base rates'!E$120)\n+($M563*'fnd base rates'!E$122)\n+($N563*'fnd base rates'!E$123)\n+($O563*'fnd base rates'!E$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,5)))\n*$R563","v":3309.5392183000004},{"$f":"(($D563*'fnd base rates'!F$110)\n+($E563*'fnd base rates'!F$111)\n+($F563*'fnd base rates'!F$112)\n+($G563*'fnd base rates'!F$113)\n+($H563*'fnd base rates'!F$114)\n+($I563*'fnd base rates'!F$115)\n+($J563*'fnd base rates'!F$119)\n+($K563*'fnd base rates'!F$120)\n+($M563*'fnd base rates'!F$122)\n+($N563*'fnd base rates'!F$123)\n+($O563*'fnd base rates'!F$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,6)))\n*$R563","v":948.04661994000003},{"$f":"(($D563*'fnd base rates'!G$110)\n+($E563*'fnd base rates'!G$111)\n+($F563*'fnd base rates'!G$112)\n+($G563*'fnd base rates'!G$113)\n+($H563*'fnd base rates'!G$114)\n+($I563*'fnd base rates'!G$115)\n+($J563*'fnd base rates'!G$119)\n+($K563*'fnd base rates'!G$120)\n+($M563*'fnd base rates'!G$122)\n+($N563*'fnd base rates'!G$123)\n+($O563*'fnd base rates'!G$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,7)))\n*$R563","v":161.15871270800002},{"$f":"(($D563*'fnd base rates'!H$110)\n+($E563*'fnd base rates'!H$111)\n+($F563*'fnd base rates'!H$112)\n+($G563*'fnd base rates'!H$113)\n+($H563*'fnd base rates'!H$114)\n+($I563*'fnd base rates'!H$115)\n+($J563*'fnd base rates'!H$119)\n+($K563*'fnd base rates'!H$120)\n+($M563*'fnd base rates'!H$122)\n+($N563*'fnd base rates'!H$123)\n+($O563*'fnd base rates'!H$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D563*'fnd base rates'!I$110)\n+($E563*'fnd base rates'!I$111)\n+($F563*'fnd base rates'!I$112)\n+($G563*'fnd base rates'!I$113)\n+($H563*'fnd base rates'!I$114)\n+($I563*'fnd base rates'!I$115)\n+($J563*'fnd base rates'!I$119)\n+($K563*'fnd base rates'!I$120)\n+($M563*'fnd base rates'!I$122)\n+($N563*'fnd base rates'!I$123)\n+($O563*'fnd base rates'!I$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,9)))\n*$R563","v":325.69767999999999},{"$f":"(($D563*'fnd base rates'!J$110)\n+($E563*'fnd base rates'!J$111)\n+($F563*'fnd base rates'!J$112)\n+($G563*'fnd base rates'!J$113)\n+($H563*'fnd base rates'!J$114)\n+($I563*'fnd base rates'!J$115)\n+($J563*'fnd base rates'!J$119)\n+($K563*'fnd base rates'!J$120)\n+($M563*'fnd base rates'!J$122)\n+($N563*'fnd base rates'!J$123)\n+($O563*'fnd base rates'!J$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,10)))\n*$R563","v":238.49756000000002},{"$f":"(($D563*'fnd base rates'!K$110)\n+($E563*'fnd base rates'!K$111)\n+($F563*'fnd base rates'!K$112)\n+($G563*'fnd base rates'!K$113)\n+($H563*'fnd base rates'!K$114)\n+($I563*'fnd base rates'!K$115)\n+($J563*'fnd base rates'!K$119)\n+($K563*'fnd base rates'!K$120)\n+($M563*'fnd base rates'!K$122)\n+($N563*'fnd base rates'!K$123)\n+($O563*'fnd base rates'!K$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,11)))\n*$R563","v":1130.9475983960001},{"$f":"(($D563*'fnd base rates'!L$110)\n+($E563*'fnd base rates'!L$111)\n+($F563*'fnd base rates'!L$112)\n+($G563*'fnd base rates'!L$113)\n+($H563*'fnd base rates'!L$114)\n+($I563*'fnd base rates'!L$115)\n+($J563*'fnd base rates'!L$119)\n+($K563*'fnd base rates'!L$120)\n+($M563*'fnd base rates'!L$122)\n+($N563*'fnd base rates'!L$123)\n+($O563*'fnd base rates'!L$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D563*'fnd base rates'!M$110)\n+($E563*'fnd base rates'!M$111)\n+($F563*'fnd base rates'!M$112)\n+($G563*'fnd base rates'!M$113)\n+($H563*'fnd base rates'!M$114)\n+($I563*'fnd base rates'!M$115)\n+($J563*'fnd base rates'!M$119)\n+($K563*'fnd base rates'!M$120)\n+($M563*'fnd base rates'!M$122)\n+($N563*'fnd base rates'!M$123)\n+($O563*'fnd base rates'!M$124)\n+($P563*VLOOKUP($S563+15,rate_basefnd,13)))","v":0},9041.1942515006831,null,483239250,"483","239","250",1,1,9041.1942515006831,9041,0,9041,null,null,null,null,null,9041,0,9041,-4,9045,15,9030]
[483,483239261,"RISING TIDE",{"$f":"'fnd enro'!D564","v":0},{"$f":"'fnd enro'!E564","v":0},{"$f":"'fnd enro'!F564","v":0},{"$f":"'fnd enro'!G564","v":0},{"$f":"'fnd enro'!H564","v":4},{"$f":"'fnd enro'!I564","v":2},{"$f":"'fnd enro'!J564","v":0},{"$f":"'fnd enro'!K564","v":0.22739999999999999},{"$f":"'fnd enro'!L564","v":0},{"$f":"'fnd enro'!M564+'fnd enro'!N564","v":0},{"$f":"'fnd enro'!O564","v":0},{"$f":"'fnd enro'!P564","v":0},{"$f":"'fnd enro'!Q564+'fnd enro'!R564","v":2},{"$f":"'fnd enro'!T564","v":6},1.036,{"$f":"VALUE('fnd enro'!S564)","v":7},null,{"$f":"(($D564*'fnd base rates'!C$110)\n+($E564*'fnd base rates'!C$111)\n+($F564*'fnd base rates'!C$112)\n+($G564*'fnd base rates'!C$113)\n+($H564*'fnd base rates'!C$114)\n+($I564*'fnd base rates'!C$115)\n+($J564*'fnd base rates'!C$119)\n+($K564*'fnd base rates'!C$120)\n+($M564*'fnd base rates'!C$122)\n+($N564*'fnd base rates'!C$123)\n+($O564*'fnd base rates'!C$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,3)))\n*$R564","v":3194.1666602719997},{"$f":"(($D564*'fnd base rates'!D$110)\n+($E564*'fnd base rates'!D$111)\n+($F564*'fnd base rates'!D$112)\n+($G564*'fnd base rates'!D$113)\n+($H564*'fnd base rates'!D$114)\n+($I564*'fnd base rates'!D$115)\n+($J564*'fnd base rates'!D$119)\n+($K564*'fnd base rates'!D$120)\n+($M564*'fnd base rates'!D$122)\n+($N564*'fnd base rates'!D$123)\n+($O564*'fnd base rates'!D$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,4)))\n*$R564","v":4971.8054400000001},{"$f":"(($D564*'fnd base rates'!E$110)\n+($E564*'fnd base rates'!E$111)\n+($F564*'fnd base rates'!E$112)\n+($G564*'fnd base rates'!E$113)\n+($H564*'fnd base rates'!E$114)\n+($I564*'fnd base rates'!E$115)\n+($J564*'fnd base rates'!E$119)\n+($K564*'fnd base rates'!E$120)\n+($M564*'fnd base rates'!E$122)\n+($N564*'fnd base rates'!E$123)\n+($O564*'fnd base rates'!E$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,5)))\n*$R564","v":28223.577629800002},{"$f":"(($D564*'fnd base rates'!F$110)\n+($E564*'fnd base rates'!F$111)\n+($F564*'fnd base rates'!F$112)\n+($G564*'fnd base rates'!F$113)\n+($H564*'fnd base rates'!F$114)\n+($I564*'fnd base rates'!F$115)\n+($J564*'fnd base rates'!F$119)\n+($K564*'fnd base rates'!F$120)\n+($M564*'fnd base rates'!F$122)\n+($N564*'fnd base rates'!F$123)\n+($O564*'fnd base rates'!F$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,6)))\n*$R564","v":5480.313079640001},{"$f":"(($D564*'fnd base rates'!G$110)\n+($E564*'fnd base rates'!G$111)\n+($F564*'fnd base rates'!G$112)\n+($G564*'fnd base rates'!G$113)\n+($H564*'fnd base rates'!G$114)\n+($I564*'fnd base rates'!G$115)\n+($J564*'fnd base rates'!G$119)\n+($K564*'fnd base rates'!G$120)\n+($M564*'fnd base rates'!G$122)\n+($N564*'fnd base rates'!G$123)\n+($O564*'fnd base rates'!G$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,7)))\n*$R564","v":1228.9773962480001},{"$f":"(($D564*'fnd base rates'!H$110)\n+($E564*'fnd base rates'!H$111)\n+($F564*'fnd base rates'!H$112)\n+($G564*'fnd base rates'!H$113)\n+($H564*'fnd base rates'!H$114)\n+($I564*'fnd base rates'!H$115)\n+($J564*'fnd base rates'!H$119)\n+($K564*'fnd base rates'!H$120)\n+($M564*'fnd base rates'!H$122)\n+($N564*'fnd base rates'!H$123)\n+($O564*'fnd base rates'!H$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,8)))","v":3507.941468},{"$f":"(($D564*'fnd base rates'!I$110)\n+($E564*'fnd base rates'!I$111)\n+($F564*'fnd base rates'!I$112)\n+($G564*'fnd base rates'!I$113)\n+($H564*'fnd base rates'!I$114)\n+($I564*'fnd base rates'!I$115)\n+($J564*'fnd base rates'!I$119)\n+($K564*'fnd base rates'!I$120)\n+($M564*'fnd base rates'!I$122)\n+($N564*'fnd base rates'!I$123)\n+($O564*'fnd base rates'!I$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,9)))\n*$R564","v":2345.3589599999996},{"$f":"(($D564*'fnd base rates'!J$110)\n+($E564*'fnd base rates'!J$111)\n+($F564*'fnd base rates'!J$112)\n+($G564*'fnd base rates'!J$113)\n+($H564*'fnd base rates'!J$114)\n+($I564*'fnd base rates'!J$115)\n+($J564*'fnd base rates'!J$119)\n+($K564*'fnd base rates'!J$120)\n+($M564*'fnd base rates'!J$122)\n+($N564*'fnd base rates'!J$123)\n+($O564*'fnd base rates'!J$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,10)))\n*$R564","v":3228.3210399999998},{"$f":"(($D564*'fnd base rates'!K$110)\n+($E564*'fnd base rates'!K$111)\n+($F564*'fnd base rates'!K$112)\n+($G564*'fnd base rates'!K$113)\n+($H564*'fnd base rates'!K$114)\n+($I564*'fnd base rates'!K$115)\n+($J564*'fnd base rates'!K$119)\n+($K564*'fnd base rates'!K$120)\n+($M564*'fnd base rates'!K$122)\n+($N564*'fnd base rates'!K$123)\n+($O564*'fnd base rates'!K$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,11)))\n*$R564","v":6724.1471903760003},{"$f":"(($D564*'fnd base rates'!L$110)\n+($E564*'fnd base rates'!L$111)\n+($F564*'fnd base rates'!L$112)\n+($G564*'fnd base rates'!L$113)\n+($H564*'fnd base rates'!L$114)\n+($I564*'fnd base rates'!L$115)\n+($J564*'fnd base rates'!L$119)\n+($K564*'fnd base rates'!L$120)\n+($M564*'fnd base rates'!L$122)\n+($N564*'fnd base rates'!L$123)\n+($O564*'fnd base rates'!L$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,12)))","v":7853.7450990364914},{"$f":"(($D564*'fnd base rates'!M$110)\n+($E564*'fnd base rates'!M$111)\n+($F564*'fnd base rates'!M$112)\n+($G564*'fnd base rates'!M$113)\n+($H564*'fnd base rates'!M$114)\n+($I564*'fnd base rates'!M$115)\n+($J564*'fnd base rates'!M$119)\n+($K564*'fnd base rates'!M$120)\n+($M564*'fnd base rates'!M$122)\n+($N564*'fnd base rates'!M$123)\n+($O564*'fnd base rates'!M$124)\n+($P564*VLOOKUP($S564+15,rate_basefnd,13)))","v":0},66758.353963372501,null,483239261,"483","239","261",1,6,66758.353963372501,11126,0,11126,null,null,null,null,null,11126,0,11126,87,11039,16,11023]
[483,483239310,"RISING TIDE",{"$f":"'fnd enro'!D565","v":0},{"$f":"'fnd enro'!E565","v":0},{"$f":"'fnd enro'!F565","v":0},{"$f":"'fnd enro'!G565","v":11},{"$f":"'fnd enro'!H565","v":21},{"$f":"'fnd enro'!I565","v":20},{"$f":"'fnd enro'!J565","v":0},{"$f":"'fnd enro'!K565","v":1.9708000000000001},{"$f":"'fnd enro'!L565","v":0},{"$f":"'fnd enro'!M565+'fnd enro'!N565","v":0},{"$f":"'fnd enro'!O565","v":0},{"$f":"'fnd enro'!P565","v":0},{"$f":"'fnd enro'!Q565+'fnd enro'!R565","v":20},{"$f":"'fnd enro'!T565","v":52},1.036,{"$f":"VALUE('fnd enro'!S565)","v":8},null,{"$f":"(($D565*'fnd base rates'!C$110)\n+($E565*'fnd base rates'!C$111)\n+($F565*'fnd base rates'!C$112)\n+($G565*'fnd base rates'!C$113)\n+($H565*'fnd base rates'!C$114)\n+($I565*'fnd base rates'!C$115)\n+($J565*'fnd base rates'!C$119)\n+($K565*'fnd base rates'!C$120)\n+($M565*'fnd base rates'!C$122)\n+($N565*'fnd base rates'!C$123)\n+($O565*'fnd base rates'!C$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,3)))\n*$R565","v":27871.647429024},{"$f":"(($D565*'fnd base rates'!D$110)\n+($E565*'fnd base rates'!D$111)\n+($F565*'fnd base rates'!D$112)\n+($G565*'fnd base rates'!D$113)\n+($H565*'fnd base rates'!D$114)\n+($I565*'fnd base rates'!D$115)\n+($J565*'fnd base rates'!D$119)\n+($K565*'fnd base rates'!D$120)\n+($M565*'fnd base rates'!D$122)\n+($N565*'fnd base rates'!D$123)\n+($O565*'fnd base rates'!D$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,4)))\n*$R565","v":43984.333120000003},{"$f":"(($D565*'fnd base rates'!E$110)\n+($E565*'fnd base rates'!E$111)\n+($F565*'fnd base rates'!E$112)\n+($G565*'fnd base rates'!E$113)\n+($H565*'fnd base rates'!E$114)\n+($I565*'fnd base rates'!E$115)\n+($J565*'fnd base rates'!E$119)\n+($K565*'fnd base rates'!E$120)\n+($M565*'fnd base rates'!E$122)\n+($N565*'fnd base rates'!E$123)\n+($O565*'fnd base rates'!E$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,5)))\n*$R565","v":261495.76347160002},{"$f":"(($D565*'fnd base rates'!F$110)\n+($E565*'fnd base rates'!F$111)\n+($F565*'fnd base rates'!F$112)\n+($G565*'fnd base rates'!F$113)\n+($H565*'fnd base rates'!F$114)\n+($I565*'fnd base rates'!F$115)\n+($J565*'fnd base rates'!F$119)\n+($K565*'fnd base rates'!F$120)\n+($M565*'fnd base rates'!F$122)\n+($N565*'fnd base rates'!F$123)\n+($O565*'fnd base rates'!F$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,6)))\n*$R565","v":49876.532956880001},{"$f":"(($D565*'fnd base rates'!G$110)\n+($E565*'fnd base rates'!G$111)\n+($F565*'fnd base rates'!G$112)\n+($G565*'fnd base rates'!G$113)\n+($H565*'fnd base rates'!G$114)\n+($I565*'fnd base rates'!G$115)\n+($J565*'fnd base rates'!G$119)\n+($K565*'fnd base rates'!G$120)\n+($M565*'fnd base rates'!G$122)\n+($N565*'fnd base rates'!G$123)\n+($O565*'fnd base rates'!G$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,7)))\n*$R565","v":10940.209060816},{"$f":"(($D565*'fnd base rates'!H$110)\n+($E565*'fnd base rates'!H$111)\n+($F565*'fnd base rates'!H$112)\n+($G565*'fnd base rates'!H$113)\n+($H565*'fnd base rates'!H$114)\n+($I565*'fnd base rates'!H$115)\n+($J565*'fnd base rates'!H$119)\n+($K565*'fnd base rates'!H$120)\n+($M565*'fnd base rates'!H$122)\n+($N565*'fnd base rates'!H$123)\n+($O565*'fnd base rates'!H$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,8)))","v":31216.626056000001},{"$f":"(($D565*'fnd base rates'!I$110)\n+($E565*'fnd base rates'!I$111)\n+($F565*'fnd base rates'!I$112)\n+($G565*'fnd base rates'!I$113)\n+($H565*'fnd base rates'!I$114)\n+($I565*'fnd base rates'!I$115)\n+($J565*'fnd base rates'!I$119)\n+($K565*'fnd base rates'!I$120)\n+($M565*'fnd base rates'!I$122)\n+($N565*'fnd base rates'!I$123)\n+($O565*'fnd base rates'!I$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,9)))\n*$R565","v":20009.376520000002},{"$f":"(($D565*'fnd base rates'!J$110)\n+($E565*'fnd base rates'!J$111)\n+($F565*'fnd base rates'!J$112)\n+($G565*'fnd base rates'!J$113)\n+($H565*'fnd base rates'!J$114)\n+($I565*'fnd base rates'!J$115)\n+($J565*'fnd base rates'!J$119)\n+($K565*'fnd base rates'!J$120)\n+($M565*'fnd base rates'!J$122)\n+($N565*'fnd base rates'!J$123)\n+($O565*'fnd base rates'!J$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,10)))\n*$R565","v":29630.677440000003},{"$f":"(($D565*'fnd base rates'!K$110)\n+($E565*'fnd base rates'!K$111)\n+($F565*'fnd base rates'!K$112)\n+($G565*'fnd base rates'!K$113)\n+($H565*'fnd base rates'!K$114)\n+($I565*'fnd base rates'!K$115)\n+($J565*'fnd base rates'!K$119)\n+($K565*'fnd base rates'!K$120)\n+($M565*'fnd base rates'!K$122)\n+($N565*'fnd base rates'!K$123)\n+($O565*'fnd base rates'!K$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,11)))\n*$R565","v":57329.732436591999},{"$f":"(($D565*'fnd base rates'!L$110)\n+($E565*'fnd base rates'!L$111)\n+($F565*'fnd base rates'!L$112)\n+($G565*'fnd base rates'!L$113)\n+($H565*'fnd base rates'!L$114)\n+($I565*'fnd base rates'!L$115)\n+($J565*'fnd base rates'!L$119)\n+($K565*'fnd base rates'!L$120)\n+($M565*'fnd base rates'!L$122)\n+($N565*'fnd base rates'!L$123)\n+($O565*'fnd base rates'!L$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,12)))","v":68817.509137955683},{"$f":"(($D565*'fnd base rates'!M$110)\n+($E565*'fnd base rates'!M$111)\n+($F565*'fnd base rates'!M$112)\n+($G565*'fnd base rates'!M$113)\n+($H565*'fnd base rates'!M$114)\n+($I565*'fnd base rates'!M$115)\n+($J565*'fnd base rates'!M$119)\n+($K565*'fnd base rates'!M$120)\n+($M565*'fnd base rates'!M$122)\n+($N565*'fnd base rates'!M$123)\n+($O565*'fnd base rates'!M$124)\n+($P565*VLOOKUP($S565+15,rate_basefnd,13)))","v":0},601172.40762886778,null,483239310,"483","239","310",1,52,601172.40762886778,11561,0,11561,null,null,null,null,null,11561,0,11561,119,11442,16,11426]
[483,483239625,"RISING TIDE",{"$f":"'fnd enro'!D566","v":0},{"$f":"'fnd enro'!E566","v":0},{"$f":"'fnd enro'!F566","v":0},{"$f":"'fnd enro'!G566","v":0},{"$f":"'fnd enro'!H566","v":0},{"$f":"'fnd enro'!I566","v":2},{"$f":"'fnd enro'!J566","v":0},{"$f":"'fnd enro'!K566","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L566","v":0},{"$f":"'fnd enro'!M566+'fnd enro'!N566","v":0},{"$f":"'fnd enro'!O566","v":0},{"$f":"'fnd enro'!P566","v":0},{"$f":"'fnd enro'!Q566+'fnd enro'!R566","v":0},{"$f":"'fnd enro'!T566","v":2},1.036,{"$f":"VALUE('fnd enro'!S566)","v":1},null,{"$f":"(($D566*'fnd base rates'!C$110)\n+($E566*'fnd base rates'!C$111)\n+($F566*'fnd base rates'!C$112)\n+($G566*'fnd base rates'!C$113)\n+($H566*'fnd base rates'!C$114)\n+($I566*'fnd base rates'!C$115)\n+($J566*'fnd base rates'!C$119)\n+($K566*'fnd base rates'!C$120)\n+($M566*'fnd base rates'!C$122)\n+($N566*'fnd base rates'!C$123)\n+($O566*'fnd base rates'!C$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,3)))\n*$R566","v":1024.4977934240001},{"$f":"(($D566*'fnd base rates'!D$110)\n+($E566*'fnd base rates'!D$111)\n+($F566*'fnd base rates'!D$112)\n+($G566*'fnd base rates'!D$113)\n+($H566*'fnd base rates'!D$114)\n+($I566*'fnd base rates'!D$115)\n+($J566*'fnd base rates'!D$119)\n+($K566*'fnd base rates'!D$120)\n+($M566*'fnd base rates'!D$122)\n+($N566*'fnd base rates'!D$123)\n+($O566*'fnd base rates'!D$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,4)))\n*$R566","v":1466.6859200000001},{"$f":"(($D566*'fnd base rates'!E$110)\n+($E566*'fnd base rates'!E$111)\n+($F566*'fnd base rates'!E$112)\n+($G566*'fnd base rates'!E$113)\n+($H566*'fnd base rates'!E$114)\n+($I566*'fnd base rates'!E$115)\n+($J566*'fnd base rates'!E$119)\n+($K566*'fnd base rates'!E$120)\n+($M566*'fnd base rates'!E$122)\n+($N566*'fnd base rates'!E$123)\n+($O566*'fnd base rates'!E$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,5)))\n*$R566","v":9404.032916600001},{"$f":"(($D566*'fnd base rates'!F$110)\n+($E566*'fnd base rates'!F$111)\n+($F566*'fnd base rates'!F$112)\n+($G566*'fnd base rates'!F$113)\n+($H566*'fnd base rates'!F$114)\n+($I566*'fnd base rates'!F$115)\n+($J566*'fnd base rates'!F$119)\n+($K566*'fnd base rates'!F$120)\n+($M566*'fnd base rates'!F$122)\n+($N566*'fnd base rates'!F$123)\n+($O566*'fnd base rates'!F$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,6)))\n*$R566","v":1688.1265998800002},{"$f":"(($D566*'fnd base rates'!G$110)\n+($E566*'fnd base rates'!G$111)\n+($F566*'fnd base rates'!G$112)\n+($G566*'fnd base rates'!G$113)\n+($H566*'fnd base rates'!G$114)\n+($I566*'fnd base rates'!G$115)\n+($J566*'fnd base rates'!G$119)\n+($K566*'fnd base rates'!G$120)\n+($M566*'fnd base rates'!G$122)\n+($N566*'fnd base rates'!G$123)\n+($O566*'fnd base rates'!G$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,7)))\n*$R566","v":313.55286541599997},{"$f":"(($D566*'fnd base rates'!H$110)\n+($E566*'fnd base rates'!H$111)\n+($F566*'fnd base rates'!H$112)\n+($G566*'fnd base rates'!H$113)\n+($H566*'fnd base rates'!H$114)\n+($I566*'fnd base rates'!H$115)\n+($J566*'fnd base rates'!H$119)\n+($K566*'fnd base rates'!H$120)\n+($M566*'fnd base rates'!H$122)\n+($N566*'fnd base rates'!H$123)\n+($O566*'fnd base rates'!H$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D566*'fnd base rates'!I$110)\n+($E566*'fnd base rates'!I$111)\n+($F566*'fnd base rates'!I$112)\n+($G566*'fnd base rates'!I$113)\n+($H566*'fnd base rates'!I$114)\n+($I566*'fnd base rates'!I$115)\n+($J566*'fnd base rates'!I$119)\n+($K566*'fnd base rates'!I$120)\n+($M566*'fnd base rates'!I$122)\n+($N566*'fnd base rates'!I$123)\n+($O566*'fnd base rates'!I$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,9)))\n*$R566","v":816.55448000000001},{"$f":"(($D566*'fnd base rates'!J$110)\n+($E566*'fnd base rates'!J$111)\n+($F566*'fnd base rates'!J$112)\n+($G566*'fnd base rates'!J$113)\n+($H566*'fnd base rates'!J$114)\n+($I566*'fnd base rates'!J$115)\n+($J566*'fnd base rates'!J$119)\n+($K566*'fnd base rates'!J$120)\n+($M566*'fnd base rates'!J$122)\n+($N566*'fnd base rates'!J$123)\n+($O566*'fnd base rates'!J$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,10)))\n*$R566","v":1099.9212},{"$f":"(($D566*'fnd base rates'!K$110)\n+($E566*'fnd base rates'!K$111)\n+($F566*'fnd base rates'!K$112)\n+($G566*'fnd base rates'!K$113)\n+($H566*'fnd base rates'!K$114)\n+($I566*'fnd base rates'!K$115)\n+($J566*'fnd base rates'!K$119)\n+($K566*'fnd base rates'!K$120)\n+($M566*'fnd base rates'!K$122)\n+($N566*'fnd base rates'!K$123)\n+($O566*'fnd base rates'!K$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,11)))\n*$R566","v":2200.3567967920003},{"$f":"(($D566*'fnd base rates'!L$110)\n+($E566*'fnd base rates'!L$111)\n+($F566*'fnd base rates'!L$112)\n+($G566*'fnd base rates'!L$113)\n+($H566*'fnd base rates'!L$114)\n+($I566*'fnd base rates'!L$115)\n+($J566*'fnd base rates'!L$119)\n+($K566*'fnd base rates'!L$120)\n+($M566*'fnd base rates'!L$122)\n+($N566*'fnd base rates'!L$123)\n+($O566*'fnd base rates'!L$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D566*'fnd base rates'!M$110)\n+($E566*'fnd base rates'!M$111)\n+($F566*'fnd base rates'!M$112)\n+($G566*'fnd base rates'!M$113)\n+($H566*'fnd base rates'!M$114)\n+($I566*'fnd base rates'!M$115)\n+($J566*'fnd base rates'!M$119)\n+($K566*'fnd base rates'!M$120)\n+($M566*'fnd base rates'!M$122)\n+($N566*'fnd base rates'!M$123)\n+($O566*'fnd base rates'!M$124)\n+($P566*VLOOKUP($S566+15,rate_basefnd,13)))","v":0},21737.035117369771,null,483239625,"483","239","625",1,2,21737.035117369771,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[483,483239665,"RISING TIDE",{"$f":"'fnd enro'!D567","v":0},{"$f":"'fnd enro'!E567","v":0},{"$f":"'fnd enro'!F567","v":0},{"$f":"'fnd enro'!G567","v":0},{"$f":"'fnd enro'!H567","v":3},{"$f":"'fnd enro'!I567","v":8},{"$f":"'fnd enro'!J567","v":0},{"$f":"'fnd enro'!K567","v":0.41689999999999999},{"$f":"'fnd enro'!L567","v":0},{"$f":"'fnd enro'!M567+'fnd enro'!N567","v":0},{"$f":"'fnd enro'!O567","v":0},{"$f":"'fnd enro'!P567","v":0},{"$f":"'fnd enro'!Q567+'fnd enro'!R567","v":4},{"$f":"'fnd enro'!T567","v":11},1.036,{"$f":"VALUE('fnd enro'!S567)","v":8},null,{"$f":"(($D567*'fnd base rates'!C$110)\n+($E567*'fnd base rates'!C$111)\n+($F567*'fnd base rates'!C$112)\n+($G567*'fnd base rates'!C$113)\n+($H567*'fnd base rates'!C$114)\n+($I567*'fnd base rates'!C$115)\n+($J567*'fnd base rates'!C$119)\n+($K567*'fnd base rates'!C$120)\n+($M567*'fnd base rates'!C$122)\n+($N567*'fnd base rates'!C$123)\n+($O567*'fnd base rates'!C$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,3)))\n*$R567","v":5881.6788238319996},{"$f":"(($D567*'fnd base rates'!D$110)\n+($E567*'fnd base rates'!D$111)\n+($F567*'fnd base rates'!D$112)\n+($G567*'fnd base rates'!D$113)\n+($H567*'fnd base rates'!D$114)\n+($I567*'fnd base rates'!D$115)\n+($J567*'fnd base rates'!D$119)\n+($K567*'fnd base rates'!D$120)\n+($M567*'fnd base rates'!D$122)\n+($N567*'fnd base rates'!D$123)\n+($O567*'fnd base rates'!D$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,4)))\n*$R567","v":9236.8724000000002},{"$f":"(($D567*'fnd base rates'!E$110)\n+($E567*'fnd base rates'!E$111)\n+($F567*'fnd base rates'!E$112)\n+($G567*'fnd base rates'!E$113)\n+($H567*'fnd base rates'!E$114)\n+($I567*'fnd base rates'!E$115)\n+($J567*'fnd base rates'!E$119)\n+($K567*'fnd base rates'!E$120)\n+($M567*'fnd base rates'!E$122)\n+($N567*'fnd base rates'!E$123)\n+($O567*'fnd base rates'!E$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,5)))\n*$R567","v":58967.105161300002},{"$f":"(($D567*'fnd base rates'!F$110)\n+($E567*'fnd base rates'!F$111)\n+($F567*'fnd base rates'!F$112)\n+($G567*'fnd base rates'!F$113)\n+($H567*'fnd base rates'!F$114)\n+($I567*'fnd base rates'!F$115)\n+($J567*'fnd base rates'!F$119)\n+($K567*'fnd base rates'!F$120)\n+($M567*'fnd base rates'!F$122)\n+($N567*'fnd base rates'!F$123)\n+($O567*'fnd base rates'!F$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,6)))\n*$R567","v":9596.6462593400011},{"$f":"(($D567*'fnd base rates'!G$110)\n+($E567*'fnd base rates'!G$111)\n+($F567*'fnd base rates'!G$112)\n+($G567*'fnd base rates'!G$113)\n+($H567*'fnd base rates'!G$114)\n+($I567*'fnd base rates'!G$115)\n+($J567*'fnd base rates'!G$119)\n+($K567*'fnd base rates'!G$120)\n+($M567*'fnd base rates'!G$122)\n+($N567*'fnd base rates'!G$123)\n+($O567*'fnd base rates'!G$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,7)))\n*$R567","v":2291.823279788},{"$f":"(($D567*'fnd base rates'!H$110)\n+($E567*'fnd base rates'!H$111)\n+($F567*'fnd base rates'!H$112)\n+($G567*'fnd base rates'!H$113)\n+($H567*'fnd base rates'!H$114)\n+($I567*'fnd base rates'!H$115)\n+($J567*'fnd base rates'!H$119)\n+($K567*'fnd base rates'!H$120)\n+($M567*'fnd base rates'!H$122)\n+($N567*'fnd base rates'!H$123)\n+($O567*'fnd base rates'!H$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,8)))","v":7661.2193580000003},{"$f":"(($D567*'fnd base rates'!I$110)\n+($E567*'fnd base rates'!I$111)\n+($F567*'fnd base rates'!I$112)\n+($G567*'fnd base rates'!I$113)\n+($H567*'fnd base rates'!I$114)\n+($I567*'fnd base rates'!I$115)\n+($J567*'fnd base rates'!I$119)\n+($K567*'fnd base rates'!I$120)\n+($M567*'fnd base rates'!I$122)\n+($N567*'fnd base rates'!I$123)\n+($O567*'fnd base rates'!I$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,9)))\n*$R567","v":4705.822799999999},{"$f":"(($D567*'fnd base rates'!J$110)\n+($E567*'fnd base rates'!J$111)\n+($F567*'fnd base rates'!J$112)\n+($G567*'fnd base rates'!J$113)\n+($H567*'fnd base rates'!J$114)\n+($I567*'fnd base rates'!J$115)\n+($J567*'fnd base rates'!J$119)\n+($K567*'fnd base rates'!J$120)\n+($M567*'fnd base rates'!J$122)\n+($N567*'fnd base rates'!J$123)\n+($O567*'fnd base rates'!J$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,10)))\n*$R567","v":7518.5731600000008},{"$f":"(($D567*'fnd base rates'!K$110)\n+($E567*'fnd base rates'!K$111)\n+($F567*'fnd base rates'!K$112)\n+($G567*'fnd base rates'!K$113)\n+($H567*'fnd base rates'!K$114)\n+($I567*'fnd base rates'!K$115)\n+($J567*'fnd base rates'!K$119)\n+($K567*'fnd base rates'!K$120)\n+($M567*'fnd base rates'!K$122)\n+($N567*'fnd base rates'!K$123)\n+($O567*'fnd base rates'!K$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,11)))\n*$R567","v":12194.269982356},{"$f":"(($D567*'fnd base rates'!L$110)\n+($E567*'fnd base rates'!L$111)\n+($F567*'fnd base rates'!L$112)\n+($G567*'fnd base rates'!L$113)\n+($H567*'fnd base rates'!L$114)\n+($I567*'fnd base rates'!L$115)\n+($J567*'fnd base rates'!L$119)\n+($K567*'fnd base rates'!L$120)\n+($M567*'fnd base rates'!L$122)\n+($N567*'fnd base rates'!L$123)\n+($O567*'fnd base rates'!L$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,12)))","v":14142.591839365108},{"$f":"(($D567*'fnd base rates'!M$110)\n+($E567*'fnd base rates'!M$111)\n+($F567*'fnd base rates'!M$112)\n+($G567*'fnd base rates'!M$113)\n+($H567*'fnd base rates'!M$114)\n+($I567*'fnd base rates'!M$115)\n+($J567*'fnd base rates'!M$119)\n+($K567*'fnd base rates'!M$120)\n+($M567*'fnd base rates'!M$122)\n+($N567*'fnd base rates'!M$123)\n+($O567*'fnd base rates'!M$124)\n+($P567*VLOOKUP($S567+15,rate_basefnd,13)))","v":0},132196.60306398111,null,483239665,"483","239","665",1,11,132196.60306398111,12018,0,12018,null,null,null,null,null,12018,0,12018,113,11905,15,11890]
[483,483239760,"RISING TIDE",{"$f":"'fnd enro'!D568","v":0},{"$f":"'fnd enro'!E568","v":0},{"$f":"'fnd enro'!F568","v":0},{"$f":"'fnd enro'!G568","v":0},{"$f":"'fnd enro'!H568","v":10},{"$f":"'fnd enro'!I568","v":35},{"$f":"'fnd enro'!J568","v":0},{"$f":"'fnd enro'!K568","v":1.7055},{"$f":"'fnd enro'!L568","v":0},{"$f":"'fnd enro'!M568+'fnd enro'!N568","v":0},{"$f":"'fnd enro'!O568","v":0},{"$f":"'fnd enro'!P568","v":0},{"$f":"'fnd enro'!Q568+'fnd enro'!R568","v":6},{"$f":"'fnd enro'!T568","v":45},1.036,{"$f":"VALUE('fnd enro'!S568)","v":3},null,{"$f":"(($D568*'fnd base rates'!C$110)\n+($E568*'fnd base rates'!C$111)\n+($F568*'fnd base rates'!C$112)\n+($G568*'fnd base rates'!C$113)\n+($H568*'fnd base rates'!C$114)\n+($I568*'fnd base rates'!C$115)\n+($J568*'fnd base rates'!C$119)\n+($K568*'fnd base rates'!C$120)\n+($M568*'fnd base rates'!C$122)\n+($N568*'fnd base rates'!C$123)\n+($O568*'fnd base rates'!C$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,3)))\n*$R568","v":23375.053952039998},{"$f":"(($D568*'fnd base rates'!D$110)\n+($E568*'fnd base rates'!D$111)\n+($F568*'fnd base rates'!D$112)\n+($G568*'fnd base rates'!D$113)\n+($H568*'fnd base rates'!D$114)\n+($I568*'fnd base rates'!D$115)\n+($J568*'fnd base rates'!D$119)\n+($K568*'fnd base rates'!D$120)\n+($M568*'fnd base rates'!D$122)\n+($N568*'fnd base rates'!D$123)\n+($O568*'fnd base rates'!D$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,4)))\n*$R568","v":34534.977120000003},{"$f":"(($D568*'fnd base rates'!E$110)\n+($E568*'fnd base rates'!E$111)\n+($F568*'fnd base rates'!E$112)\n+($G568*'fnd base rates'!E$113)\n+($H568*'fnd base rates'!E$114)\n+($I568*'fnd base rates'!E$115)\n+($J568*'fnd base rates'!E$119)\n+($K568*'fnd base rates'!E$120)\n+($M568*'fnd base rates'!E$122)\n+($N568*'fnd base rates'!E$123)\n+($O568*'fnd base rates'!E$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,5)))\n*$R568","v":212646.3417435},{"$f":"(($D568*'fnd base rates'!F$110)\n+($E568*'fnd base rates'!F$111)\n+($F568*'fnd base rates'!F$112)\n+($G568*'fnd base rates'!F$113)\n+($H568*'fnd base rates'!F$114)\n+($I568*'fnd base rates'!F$115)\n+($J568*'fnd base rates'!F$119)\n+($K568*'fnd base rates'!F$120)\n+($M568*'fnd base rates'!F$122)\n+($N568*'fnd base rates'!F$123)\n+($O568*'fnd base rates'!F$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,6)))\n*$R568","v":39022.681697300002},{"$f":"(($D568*'fnd base rates'!G$110)\n+($E568*'fnd base rates'!G$111)\n+($F568*'fnd base rates'!G$112)\n+($G568*'fnd base rates'!G$113)\n+($H568*'fnd base rates'!G$114)\n+($I568*'fnd base rates'!G$115)\n+($J568*'fnd base rates'!G$119)\n+($K568*'fnd base rates'!G$120)\n+($M568*'fnd base rates'!G$122)\n+($N568*'fnd base rates'!G$123)\n+($O568*'fnd base rates'!G$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,7)))\n*$R568","v":7825.5369918600009},{"$f":"(($D568*'fnd base rates'!H$110)\n+($E568*'fnd base rates'!H$111)\n+($F568*'fnd base rates'!H$112)\n+($G568*'fnd base rates'!H$113)\n+($H568*'fnd base rates'!H$114)\n+($I568*'fnd base rates'!H$115)\n+($J568*'fnd base rates'!H$119)\n+($K568*'fnd base rates'!H$120)\n+($M568*'fnd base rates'!H$122)\n+($N568*'fnd base rates'!H$123)\n+($O568*'fnd base rates'!H$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,8)))","v":31754.031009999999},{"$f":"(($D568*'fnd base rates'!I$110)\n+($E568*'fnd base rates'!I$111)\n+($F568*'fnd base rates'!I$112)\n+($G568*'fnd base rates'!I$113)\n+($H568*'fnd base rates'!I$114)\n+($I568*'fnd base rates'!I$115)\n+($J568*'fnd base rates'!I$119)\n+($K568*'fnd base rates'!I$120)\n+($M568*'fnd base rates'!I$122)\n+($N568*'fnd base rates'!I$123)\n+($O568*'fnd base rates'!I$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,9)))\n*$R568","v":18153.299640000001},{"$f":"(($D568*'fnd base rates'!J$110)\n+($E568*'fnd base rates'!J$111)\n+($F568*'fnd base rates'!J$112)\n+($G568*'fnd base rates'!J$113)\n+($H568*'fnd base rates'!J$114)\n+($I568*'fnd base rates'!J$115)\n+($J568*'fnd base rates'!J$119)\n+($K568*'fnd base rates'!J$120)\n+($M568*'fnd base rates'!J$122)\n+($N568*'fnd base rates'!J$123)\n+($O568*'fnd base rates'!J$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,10)))\n*$R568","v":24785.66804},{"$f":"(($D568*'fnd base rates'!K$110)\n+($E568*'fnd base rates'!K$111)\n+($F568*'fnd base rates'!K$112)\n+($G568*'fnd base rates'!K$113)\n+($H568*'fnd base rates'!K$114)\n+($I568*'fnd base rates'!K$115)\n+($J568*'fnd base rates'!K$119)\n+($K568*'fnd base rates'!K$120)\n+($M568*'fnd base rates'!K$122)\n+($N568*'fnd base rates'!K$123)\n+($O568*'fnd base rates'!K$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,11)))\n*$R568","v":49815.719927819991},{"$f":"(($D568*'fnd base rates'!L$110)\n+($E568*'fnd base rates'!L$111)\n+($F568*'fnd base rates'!L$112)\n+($G568*'fnd base rates'!L$113)\n+($H568*'fnd base rates'!L$114)\n+($I568*'fnd base rates'!L$115)\n+($J568*'fnd base rates'!L$119)\n+($K568*'fnd base rates'!L$120)\n+($M568*'fnd base rates'!L$122)\n+($N568*'fnd base rates'!L$123)\n+($O568*'fnd base rates'!L$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,12)))","v":52667.483586457725},{"$f":"(($D568*'fnd base rates'!M$110)\n+($E568*'fnd base rates'!M$111)\n+($F568*'fnd base rates'!M$112)\n+($G568*'fnd base rates'!M$113)\n+($H568*'fnd base rates'!M$114)\n+($I568*'fnd base rates'!M$115)\n+($J568*'fnd base rates'!M$119)\n+($K568*'fnd base rates'!M$120)\n+($M568*'fnd base rates'!M$122)\n+($N568*'fnd base rates'!M$123)\n+($O568*'fnd base rates'!M$124)\n+($P568*VLOOKUP($S568+15,rate_basefnd,13)))","v":0},494580.7937089777,null,483239760,"483","239","760",1,45,494580.7937089777,10991,0,10991,null,null,null,null,null,10991,0,10991,-2,10993,14,10979]
[484,484035018,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D569","v":0},{"$f":"'fnd enro'!E569","v":0},{"$f":"'fnd enro'!F569","v":0},{"$f":"'fnd enro'!G569","v":0},{"$f":"'fnd enro'!H569","v":1},{"$f":"'fnd enro'!I569","v":0},{"$f":"'fnd enro'!J569","v":0},{"$f":"'fnd enro'!K569","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L569","v":0},{"$f":"'fnd enro'!M569+'fnd enro'!N569","v":0},{"$f":"'fnd enro'!O569","v":1},{"$f":"'fnd enro'!P569","v":0},{"$f":"'fnd enro'!Q569+'fnd enro'!R569","v":0},{"$f":"'fnd enro'!T569","v":1},1.081,{"$f":"VALUE('fnd enro'!S569)","v":1},null,{"$f":"(($D569*'fnd base rates'!C$110)\n+($E569*'fnd base rates'!C$111)\n+($F569*'fnd base rates'!C$112)\n+($G569*'fnd base rates'!C$113)\n+($H569*'fnd base rates'!C$114)\n+($I569*'fnd base rates'!C$115)\n+($J569*'fnd base rates'!C$119)\n+($K569*'fnd base rates'!C$120)\n+($M569*'fnd base rates'!C$122)\n+($N569*'fnd base rates'!C$123)\n+($O569*'fnd base rates'!C$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,3)))\n*$R569","v":636.41577010200001},{"$f":"(($D569*'fnd base rates'!D$110)\n+($E569*'fnd base rates'!D$111)\n+($F569*'fnd base rates'!D$112)\n+($G569*'fnd base rates'!D$113)\n+($H569*'fnd base rates'!D$114)\n+($I569*'fnd base rates'!D$115)\n+($J569*'fnd base rates'!D$119)\n+($K569*'fnd base rates'!D$120)\n+($M569*'fnd base rates'!D$122)\n+($N569*'fnd base rates'!D$123)\n+($O569*'fnd base rates'!D$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,4)))\n*$R569","v":943.55084999999997},{"$f":"(($D569*'fnd base rates'!E$110)\n+($E569*'fnd base rates'!E$111)\n+($F569*'fnd base rates'!E$112)\n+($G569*'fnd base rates'!E$113)\n+($H569*'fnd base rates'!E$114)\n+($I569*'fnd base rates'!E$115)\n+($J569*'fnd base rates'!E$119)\n+($K569*'fnd base rates'!E$120)\n+($M569*'fnd base rates'!E$122)\n+($N569*'fnd base rates'!E$123)\n+($O569*'fnd base rates'!E$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,5)))\n*$R569","v":4701.7402349249996},{"$f":"(($D569*'fnd base rates'!F$110)\n+($E569*'fnd base rates'!F$111)\n+($F569*'fnd base rates'!F$112)\n+($G569*'fnd base rates'!F$113)\n+($H569*'fnd base rates'!F$114)\n+($I569*'fnd base rates'!F$115)\n+($J569*'fnd base rates'!F$119)\n+($K569*'fnd base rates'!F$120)\n+($M569*'fnd base rates'!F$122)\n+($N569*'fnd base rates'!F$123)\n+($O569*'fnd base rates'!F$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,6)))\n*$R569","v":1167.5804411150002},{"$f":"(($D569*'fnd base rates'!G$110)\n+($E569*'fnd base rates'!G$111)\n+($F569*'fnd base rates'!G$112)\n+($G569*'fnd base rates'!G$113)\n+($H569*'fnd base rates'!G$114)\n+($I569*'fnd base rates'!G$115)\n+($J569*'fnd base rates'!G$119)\n+($K569*'fnd base rates'!G$120)\n+($M569*'fnd base rates'!G$122)\n+($N569*'fnd base rates'!G$123)\n+($O569*'fnd base rates'!G$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,7)))\n*$R569","v":219.10637984299998},{"$f":"(($D569*'fnd base rates'!H$110)\n+($E569*'fnd base rates'!H$111)\n+($F569*'fnd base rates'!H$112)\n+($G569*'fnd base rates'!H$113)\n+($H569*'fnd base rates'!H$114)\n+($I569*'fnd base rates'!H$115)\n+($J569*'fnd base rates'!H$119)\n+($K569*'fnd base rates'!H$120)\n+($M569*'fnd base rates'!H$122)\n+($N569*'fnd base rates'!H$123)\n+($O569*'fnd base rates'!H$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,8)))","v":601.86357799999996},{"$f":"(($D569*'fnd base rates'!I$110)\n+($E569*'fnd base rates'!I$111)\n+($F569*'fnd base rates'!I$112)\n+($G569*'fnd base rates'!I$113)\n+($H569*'fnd base rates'!I$114)\n+($I569*'fnd base rates'!I$115)\n+($J569*'fnd base rates'!I$119)\n+($K569*'fnd base rates'!I$120)\n+($M569*'fnd base rates'!I$122)\n+($N569*'fnd base rates'!I$123)\n+($O569*'fnd base rates'!I$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,9)))\n*$R569","v":416.28228999999993},{"$f":"(($D569*'fnd base rates'!J$110)\n+($E569*'fnd base rates'!J$111)\n+($F569*'fnd base rates'!J$112)\n+($G569*'fnd base rates'!J$113)\n+($H569*'fnd base rates'!J$114)\n+($I569*'fnd base rates'!J$115)\n+($J569*'fnd base rates'!J$119)\n+($K569*'fnd base rates'!J$120)\n+($M569*'fnd base rates'!J$122)\n+($N569*'fnd base rates'!J$123)\n+($O569*'fnd base rates'!J$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,10)))\n*$R569","v":274.33618000000001},{"$f":"(($D569*'fnd base rates'!K$110)\n+($E569*'fnd base rates'!K$111)\n+($F569*'fnd base rates'!K$112)\n+($G569*'fnd base rates'!K$113)\n+($H569*'fnd base rates'!K$114)\n+($I569*'fnd base rates'!K$115)\n+($J569*'fnd base rates'!K$119)\n+($K569*'fnd base rates'!K$120)\n+($M569*'fnd base rates'!K$122)\n+($N569*'fnd base rates'!K$123)\n+($O569*'fnd base rates'!K$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,11)))\n*$R569","v":1485.811000141},{"$f":"(($D569*'fnd base rates'!L$110)\n+($E569*'fnd base rates'!L$111)\n+($F569*'fnd base rates'!L$112)\n+($G569*'fnd base rates'!L$113)\n+($H569*'fnd base rates'!L$114)\n+($I569*'fnd base rates'!L$115)\n+($J569*'fnd base rates'!L$119)\n+($K569*'fnd base rates'!L$120)\n+($M569*'fnd base rates'!L$122)\n+($N569*'fnd base rates'!L$123)\n+($O569*'fnd base rates'!L$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,12)))","v":1456.9514274446815},{"$f":"(($D569*'fnd base rates'!M$110)\n+($E569*'fnd base rates'!M$111)\n+($F569*'fnd base rates'!M$112)\n+($G569*'fnd base rates'!M$113)\n+($H569*'fnd base rates'!M$114)\n+($I569*'fnd base rates'!M$115)\n+($J569*'fnd base rates'!M$119)\n+($K569*'fnd base rates'!M$120)\n+($M569*'fnd base rates'!M$122)\n+($N569*'fnd base rates'!M$123)\n+($O569*'fnd base rates'!M$124)\n+($P569*VLOOKUP($S569+15,rate_basefnd,13)))","v":0},11903.63815157068,null,484035018,"484","035","018",1,1,11903.63815157068,11904,0,11904,null,null,null,null,null,11904,0,11904,-367,12271,15,12256]
[484,484035035,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D570","v":0},{"$f":"'fnd enro'!E570","v":0},{"$f":"'fnd enro'!F570","v":0},{"$f":"'fnd enro'!G570","v":221},{"$f":"'fnd enro'!H570","v":716},{"$f":"'fnd enro'!I570","v":562},{"$f":"'fnd enro'!J570","v":0},{"$f":"'fnd enro'!K570","v":56.812100000000001},{"$f":"'fnd enro'!L570","v":0},{"$f":"'fnd enro'!M570+'fnd enro'!N570","v":35},{"$f":"'fnd enro'!O570","v":189},{"$f":"'fnd enro'!P570","v":87},{"$f":"'fnd enro'!Q570+'fnd enro'!R570","v":1001},{"$f":"'fnd enro'!T570","v":1499},1.081,{"$f":"VALUE('fnd enro'!S570)","v":10},null,{"$f":"(($D570*'fnd base rates'!C$110)\n+($E570*'fnd base rates'!C$111)\n+($F570*'fnd base rates'!C$112)\n+($G570*'fnd base rates'!C$113)\n+($H570*'fnd base rates'!C$114)\n+($I570*'fnd base rates'!C$115)\n+($J570*'fnd base rates'!C$119)\n+($K570*'fnd base rates'!C$120)\n+($M570*'fnd base rates'!C$122)\n+($N570*'fnd base rates'!C$123)\n+($O570*'fnd base rates'!C$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,3)))\n*$R570","v":898221.40051289811},{"$f":"(($D570*'fnd base rates'!D$110)\n+($E570*'fnd base rates'!D$111)\n+($F570*'fnd base rates'!D$112)\n+($G570*'fnd base rates'!D$113)\n+($H570*'fnd base rates'!D$114)\n+($I570*'fnd base rates'!D$115)\n+($J570*'fnd base rates'!D$119)\n+($K570*'fnd base rates'!D$120)\n+($M570*'fnd base rates'!D$122)\n+($N570*'fnd base rates'!D$123)\n+($O570*'fnd base rates'!D$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,4)))\n*$R570","v":1518238.63167},{"$f":"(($D570*'fnd base rates'!E$110)\n+($E570*'fnd base rates'!E$111)\n+($F570*'fnd base rates'!E$112)\n+($G570*'fnd base rates'!E$113)\n+($H570*'fnd base rates'!E$114)\n+($I570*'fnd base rates'!E$115)\n+($J570*'fnd base rates'!E$119)\n+($K570*'fnd base rates'!E$120)\n+($M570*'fnd base rates'!E$122)\n+($N570*'fnd base rates'!E$123)\n+($O570*'fnd base rates'!E$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,5)))\n*$R570","v":9566753.9332325738},{"$f":"(($D570*'fnd base rates'!F$110)\n+($E570*'fnd base rates'!F$111)\n+($F570*'fnd base rates'!F$112)\n+($G570*'fnd base rates'!F$113)\n+($H570*'fnd base rates'!F$114)\n+($I570*'fnd base rates'!F$115)\n+($J570*'fnd base rates'!F$119)\n+($K570*'fnd base rates'!F$120)\n+($M570*'fnd base rates'!F$122)\n+($N570*'fnd base rates'!F$123)\n+($O570*'fnd base rates'!F$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,6)))\n*$R570","v":1529379.006441385},{"$f":"(($D570*'fnd base rates'!G$110)\n+($E570*'fnd base rates'!G$111)\n+($F570*'fnd base rates'!G$112)\n+($G570*'fnd base rates'!G$113)\n+($H570*'fnd base rates'!G$114)\n+($I570*'fnd base rates'!G$115)\n+($J570*'fnd base rates'!G$119)\n+($K570*'fnd base rates'!G$120)\n+($M570*'fnd base rates'!G$122)\n+($N570*'fnd base rates'!G$123)\n+($O570*'fnd base rates'!G$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,7)))\n*$R570","v":412989.00825465703},{"$f":"(($D570*'fnd base rates'!H$110)\n+($E570*'fnd base rates'!H$111)\n+($F570*'fnd base rates'!H$112)\n+($G570*'fnd base rates'!H$113)\n+($H570*'fnd base rates'!H$114)\n+($I570*'fnd base rates'!H$115)\n+($J570*'fnd base rates'!H$119)\n+($K570*'fnd base rates'!H$120)\n+($M570*'fnd base rates'!H$122)\n+($N570*'fnd base rates'!H$123)\n+($O570*'fnd base rates'!H$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,8)))","v":939630.83342199994},{"$f":"(($D570*'fnd base rates'!I$110)\n+($E570*'fnd base rates'!I$111)\n+($F570*'fnd base rates'!I$112)\n+($G570*'fnd base rates'!I$113)\n+($H570*'fnd base rates'!I$114)\n+($I570*'fnd base rates'!I$115)\n+($J570*'fnd base rates'!I$119)\n+($K570*'fnd base rates'!I$120)\n+($M570*'fnd base rates'!I$122)\n+($N570*'fnd base rates'!I$123)\n+($O570*'fnd base rates'!I$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,9)))\n*$R570","v":687636.05586000008},{"$f":"(($D570*'fnd base rates'!J$110)\n+($E570*'fnd base rates'!J$111)\n+($F570*'fnd base rates'!J$112)\n+($G570*'fnd base rates'!J$113)\n+($H570*'fnd base rates'!J$114)\n+($I570*'fnd base rates'!J$115)\n+($J570*'fnd base rates'!J$119)\n+($K570*'fnd base rates'!J$120)\n+($M570*'fnd base rates'!J$122)\n+($N570*'fnd base rates'!J$123)\n+($O570*'fnd base rates'!J$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,10)))\n*$R570","v":1197849.99235},{"$f":"(($D570*'fnd base rates'!K$110)\n+($E570*'fnd base rates'!K$111)\n+($F570*'fnd base rates'!K$112)\n+($G570*'fnd base rates'!K$113)\n+($H570*'fnd base rates'!K$114)\n+($I570*'fnd base rates'!K$115)\n+($J570*'fnd base rates'!K$119)\n+($K570*'fnd base rates'!K$120)\n+($M570*'fnd base rates'!K$122)\n+($N570*'fnd base rates'!K$123)\n+($O570*'fnd base rates'!K$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,11)))\n*$R570","v":1821546.3718713589},{"$f":"(($D570*'fnd base rates'!L$110)\n+($E570*'fnd base rates'!L$111)\n+($F570*'fnd base rates'!L$112)\n+($G570*'fnd base rates'!L$113)\n+($H570*'fnd base rates'!L$114)\n+($I570*'fnd base rates'!L$115)\n+($J570*'fnd base rates'!L$119)\n+($K570*'fnd base rates'!L$120)\n+($M570*'fnd base rates'!L$122)\n+($N570*'fnd base rates'!L$123)\n+($O570*'fnd base rates'!L$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,12)))","v":2273080.166291622},{"$f":"(($D570*'fnd base rates'!M$110)\n+($E570*'fnd base rates'!M$111)\n+($F570*'fnd base rates'!M$112)\n+($G570*'fnd base rates'!M$113)\n+($H570*'fnd base rates'!M$114)\n+($I570*'fnd base rates'!M$115)\n+($J570*'fnd base rates'!M$119)\n+($K570*'fnd base rates'!M$120)\n+($M570*'fnd base rates'!M$122)\n+($N570*'fnd base rates'!M$123)\n+($O570*'fnd base rates'!M$124)\n+($P570*VLOOKUP($S570+15,rate_basefnd,13)))","v":0},20845325.399906494,null,484035035,"484","035","035",1,1499,20845325.399906494,13906,0,13906,null,null,null,null,null,13906,0,13906,141,13765,193,13572]
[484,484035040,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D571","v":0},{"$f":"'fnd enro'!E571","v":0},{"$f":"'fnd enro'!F571","v":0},{"$f":"'fnd enro'!G571","v":0},{"$f":"'fnd enro'!H571","v":1},{"$f":"'fnd enro'!I571","v":0},{"$f":"'fnd enro'!J571","v":0},{"$f":"'fnd enro'!K571","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L571","v":0},{"$f":"'fnd enro'!M571+'fnd enro'!N571","v":0},{"$f":"'fnd enro'!O571","v":1},{"$f":"'fnd enro'!P571","v":0},{"$f":"'fnd enro'!Q571+'fnd enro'!R571","v":1},{"$f":"'fnd enro'!T571","v":1},1.081,{"$f":"VALUE('fnd enro'!S571)","v":10},null,{"$f":"(($D571*'fnd base rates'!C$110)\n+($E571*'fnd base rates'!C$111)\n+($F571*'fnd base rates'!C$112)\n+($G571*'fnd base rates'!C$113)\n+($H571*'fnd base rates'!C$114)\n+($I571*'fnd base rates'!C$115)\n+($J571*'fnd base rates'!C$119)\n+($K571*'fnd base rates'!C$120)\n+($M571*'fnd base rates'!C$122)\n+($N571*'fnd base rates'!C$123)\n+($O571*'fnd base rates'!C$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,3)))\n*$R571","v":703.76207010199994},{"$f":"(($D571*'fnd base rates'!D$110)\n+($E571*'fnd base rates'!D$111)\n+($F571*'fnd base rates'!D$112)\n+($G571*'fnd base rates'!D$113)\n+($H571*'fnd base rates'!D$114)\n+($I571*'fnd base rates'!D$115)\n+($J571*'fnd base rates'!D$119)\n+($K571*'fnd base rates'!D$120)\n+($M571*'fnd base rates'!D$122)\n+($N571*'fnd base rates'!D$123)\n+($O571*'fnd base rates'!D$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,4)))\n*$R571","v":1262.6512399999999},{"$f":"(($D571*'fnd base rates'!E$110)\n+($E571*'fnd base rates'!E$111)\n+($F571*'fnd base rates'!E$112)\n+($G571*'fnd base rates'!E$113)\n+($H571*'fnd base rates'!E$114)\n+($I571*'fnd base rates'!E$115)\n+($J571*'fnd base rates'!E$119)\n+($K571*'fnd base rates'!E$120)\n+($M571*'fnd base rates'!E$122)\n+($N571*'fnd base rates'!E$123)\n+($O571*'fnd base rates'!E$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,5)))\n*$R571","v":7816.7714549249995},{"$f":"(($D571*'fnd base rates'!F$110)\n+($E571*'fnd base rates'!F$111)\n+($F571*'fnd base rates'!F$112)\n+($G571*'fnd base rates'!F$113)\n+($H571*'fnd base rates'!F$114)\n+($I571*'fnd base rates'!F$115)\n+($J571*'fnd base rates'!F$119)\n+($K571*'fnd base rates'!F$120)\n+($M571*'fnd base rates'!F$122)\n+($N571*'fnd base rates'!F$123)\n+($O571*'fnd base rates'!F$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,6)))\n*$R571","v":1167.5804411150002},{"$f":"(($D571*'fnd base rates'!G$110)\n+($E571*'fnd base rates'!G$111)\n+($F571*'fnd base rates'!G$112)\n+($G571*'fnd base rates'!G$113)\n+($H571*'fnd base rates'!G$114)\n+($I571*'fnd base rates'!G$115)\n+($J571*'fnd base rates'!G$119)\n+($K571*'fnd base rates'!G$120)\n+($M571*'fnd base rates'!G$122)\n+($N571*'fnd base rates'!G$123)\n+($O571*'fnd base rates'!G$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,7)))\n*$R571","v":370.23017984299997},{"$f":"(($D571*'fnd base rates'!H$110)\n+($E571*'fnd base rates'!H$111)\n+($F571*'fnd base rates'!H$112)\n+($G571*'fnd base rates'!H$113)\n+($H571*'fnd base rates'!H$114)\n+($I571*'fnd base rates'!H$115)\n+($J571*'fnd base rates'!H$119)\n+($K571*'fnd base rates'!H$120)\n+($M571*'fnd base rates'!H$122)\n+($N571*'fnd base rates'!H$123)\n+($O571*'fnd base rates'!H$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,8)))","v":623.29357799999991},{"$f":"(($D571*'fnd base rates'!I$110)\n+($E571*'fnd base rates'!I$111)\n+($F571*'fnd base rates'!I$112)\n+($G571*'fnd base rates'!I$113)\n+($H571*'fnd base rates'!I$114)\n+($I571*'fnd base rates'!I$115)\n+($J571*'fnd base rates'!I$119)\n+($K571*'fnd base rates'!I$120)\n+($M571*'fnd base rates'!I$122)\n+($N571*'fnd base rates'!I$123)\n+($O571*'fnd base rates'!I$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,9)))\n*$R571","v":542.42417999999998},{"$f":"(($D571*'fnd base rates'!J$110)\n+($E571*'fnd base rates'!J$111)\n+($F571*'fnd base rates'!J$112)\n+($G571*'fnd base rates'!J$113)\n+($H571*'fnd base rates'!J$114)\n+($I571*'fnd base rates'!J$115)\n+($J571*'fnd base rates'!J$119)\n+($K571*'fnd base rates'!J$120)\n+($M571*'fnd base rates'!J$122)\n+($N571*'fnd base rates'!J$123)\n+($O571*'fnd base rates'!J$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,10)))\n*$R571","v":929.77891},{"$f":"(($D571*'fnd base rates'!K$110)\n+($E571*'fnd base rates'!K$111)\n+($F571*'fnd base rates'!K$112)\n+($G571*'fnd base rates'!K$113)\n+($H571*'fnd base rates'!K$114)\n+($I571*'fnd base rates'!K$115)\n+($J571*'fnd base rates'!K$119)\n+($K571*'fnd base rates'!K$120)\n+($M571*'fnd base rates'!K$122)\n+($N571*'fnd base rates'!K$123)\n+($O571*'fnd base rates'!K$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,11)))\n*$R571","v":1485.811000141},{"$f":"(($D571*'fnd base rates'!L$110)\n+($E571*'fnd base rates'!L$111)\n+($F571*'fnd base rates'!L$112)\n+($G571*'fnd base rates'!L$113)\n+($H571*'fnd base rates'!L$114)\n+($I571*'fnd base rates'!L$115)\n+($J571*'fnd base rates'!L$119)\n+($K571*'fnd base rates'!L$120)\n+($M571*'fnd base rates'!L$122)\n+($N571*'fnd base rates'!L$123)\n+($O571*'fnd base rates'!L$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,12)))","v":1923.0814274446816},{"$f":"(($D571*'fnd base rates'!M$110)\n+($E571*'fnd base rates'!M$111)\n+($F571*'fnd base rates'!M$112)\n+($G571*'fnd base rates'!M$113)\n+($H571*'fnd base rates'!M$114)\n+($I571*'fnd base rates'!M$115)\n+($J571*'fnd base rates'!M$119)\n+($K571*'fnd base rates'!M$120)\n+($M571*'fnd base rates'!M$122)\n+($N571*'fnd base rates'!M$123)\n+($O571*'fnd base rates'!M$124)\n+($P571*VLOOKUP($S571+15,rate_basefnd,13)))","v":0},16825.38448157068,null,484035040,"484","035","040",1,1,16825.38448157068,16825,0,16825,null,null,null,null,null,16825,0,16825,42,16783,2934,13849]
[484,484035044,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D572","v":0},{"$f":"'fnd enro'!E572","v":0},{"$f":"'fnd enro'!F572","v":0},{"$f":"'fnd enro'!G572","v":1},{"$f":"'fnd enro'!H572","v":1},{"$f":"'fnd enro'!I572","v":3},{"$f":"'fnd enro'!J572","v":0},{"$f":"'fnd enro'!K572","v":0.1895},{"$f":"'fnd enro'!L572","v":0},{"$f":"'fnd enro'!M572+'fnd enro'!N572","v":0},{"$f":"'fnd enro'!O572","v":0},{"$f":"'fnd enro'!P572","v":0},{"$f":"'fnd enro'!Q572+'fnd enro'!R572","v":0},{"$f":"'fnd enro'!T572","v":5},1.081,{"$f":"VALUE('fnd enro'!S572)","v":1},null,{"$f":"(($D572*'fnd base rates'!C$110)\n+($E572*'fnd base rates'!C$111)\n+($F572*'fnd base rates'!C$112)\n+($G572*'fnd base rates'!C$113)\n+($H572*'fnd base rates'!C$114)\n+($I572*'fnd base rates'!C$115)\n+($J572*'fnd base rates'!C$119)\n+($K572*'fnd base rates'!C$120)\n+($M572*'fnd base rates'!C$122)\n+($N572*'fnd base rates'!C$123)\n+($O572*'fnd base rates'!C$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,3)))\n*$R572","v":2672.49545051},{"$f":"(($D572*'fnd base rates'!D$110)\n+($E572*'fnd base rates'!D$111)\n+($F572*'fnd base rates'!D$112)\n+($G572*'fnd base rates'!D$113)\n+($H572*'fnd base rates'!D$114)\n+($I572*'fnd base rates'!D$115)\n+($J572*'fnd base rates'!D$119)\n+($K572*'fnd base rates'!D$120)\n+($M572*'fnd base rates'!D$122)\n+($N572*'fnd base rates'!D$123)\n+($O572*'fnd base rates'!D$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,4)))\n*$R572","v":3825.9832999999999},{"$f":"(($D572*'fnd base rates'!E$110)\n+($E572*'fnd base rates'!E$111)\n+($F572*'fnd base rates'!E$112)\n+($G572*'fnd base rates'!E$113)\n+($H572*'fnd base rates'!E$114)\n+($I572*'fnd base rates'!E$115)\n+($J572*'fnd base rates'!E$119)\n+($K572*'fnd base rates'!E$120)\n+($M572*'fnd base rates'!E$122)\n+($N572*'fnd base rates'!E$123)\n+($O572*'fnd base rates'!E$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,5)))\n*$R572","v":22046.367614624996},{"$f":"(($D572*'fnd base rates'!F$110)\n+($E572*'fnd base rates'!F$111)\n+($F572*'fnd base rates'!F$112)\n+($G572*'fnd base rates'!F$113)\n+($H572*'fnd base rates'!F$114)\n+($I572*'fnd base rates'!F$115)\n+($J572*'fnd base rates'!F$119)\n+($K572*'fnd base rates'!F$120)\n+($M572*'fnd base rates'!F$122)\n+($N572*'fnd base rates'!F$123)\n+($O572*'fnd base rates'!F$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,6)))\n*$R572","v":4872.7421655749995},{"$f":"(($D572*'fnd base rates'!G$110)\n+($E572*'fnd base rates'!G$111)\n+($F572*'fnd base rates'!G$112)\n+($G572*'fnd base rates'!G$113)\n+($H572*'fnd base rates'!G$114)\n+($I572*'fnd base rates'!G$115)\n+($J572*'fnd base rates'!G$119)\n+($K572*'fnd base rates'!G$120)\n+($M572*'fnd base rates'!G$122)\n+($N572*'fnd base rates'!G$123)\n+($O572*'fnd base rates'!G$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,7)))\n*$R572","v":815.40155921500002},{"$f":"(($D572*'fnd base rates'!H$110)\n+($E572*'fnd base rates'!H$111)\n+($F572*'fnd base rates'!H$112)\n+($G572*'fnd base rates'!H$113)\n+($H572*'fnd base rates'!H$114)\n+($I572*'fnd base rates'!H$115)\n+($J572*'fnd base rates'!H$119)\n+($K572*'fnd base rates'!H$120)\n+($M572*'fnd base rates'!H$122)\n+($N572*'fnd base rates'!H$123)\n+($O572*'fnd base rates'!H$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,8)))","v":3265.7278899999997},{"$f":"(($D572*'fnd base rates'!I$110)\n+($E572*'fnd base rates'!I$111)\n+($F572*'fnd base rates'!I$112)\n+($G572*'fnd base rates'!I$113)\n+($H572*'fnd base rates'!I$114)\n+($I572*'fnd base rates'!I$115)\n+($J572*'fnd base rates'!I$119)\n+($K572*'fnd base rates'!I$120)\n+($M572*'fnd base rates'!I$122)\n+($N572*'fnd base rates'!I$123)\n+($O572*'fnd base rates'!I$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,9)))\n*$R572","v":1873.2000399999999},{"$f":"(($D572*'fnd base rates'!J$110)\n+($E572*'fnd base rates'!J$111)\n+($F572*'fnd base rates'!J$112)\n+($G572*'fnd base rates'!J$113)\n+($H572*'fnd base rates'!J$114)\n+($I572*'fnd base rates'!J$115)\n+($J572*'fnd base rates'!J$119)\n+($K572*'fnd base rates'!J$120)\n+($M572*'fnd base rates'!J$122)\n+($N572*'fnd base rates'!J$123)\n+($O572*'fnd base rates'!J$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,10)))\n*$R572","v":2122.7488899999998},{"$f":"(($D572*'fnd base rates'!K$110)\n+($E572*'fnd base rates'!K$111)\n+($F572*'fnd base rates'!K$112)\n+($G572*'fnd base rates'!K$113)\n+($H572*'fnd base rates'!K$114)\n+($I572*'fnd base rates'!K$115)\n+($J572*'fnd base rates'!K$119)\n+($K572*'fnd base rates'!K$120)\n+($M572*'fnd base rates'!K$122)\n+($N572*'fnd base rates'!K$123)\n+($O572*'fnd base rates'!K$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,11)))\n*$R572","v":5722.0695207049994},{"$f":"(($D572*'fnd base rates'!L$110)\n+($E572*'fnd base rates'!L$111)\n+($F572*'fnd base rates'!L$112)\n+($G572*'fnd base rates'!L$113)\n+($H572*'fnd base rates'!L$114)\n+($I572*'fnd base rates'!L$115)\n+($J572*'fnd base rates'!L$119)\n+($K572*'fnd base rates'!L$120)\n+($M572*'fnd base rates'!L$122)\n+($N572*'fnd base rates'!L$123)\n+($O572*'fnd base rates'!L$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,12)))","v":5651.6609903349408},{"$f":"(($D572*'fnd base rates'!M$110)\n+($E572*'fnd base rates'!M$111)\n+($F572*'fnd base rates'!M$112)\n+($G572*'fnd base rates'!M$113)\n+($H572*'fnd base rates'!M$114)\n+($I572*'fnd base rates'!M$115)\n+($J572*'fnd base rates'!M$119)\n+($K572*'fnd base rates'!M$120)\n+($M572*'fnd base rates'!M$122)\n+($N572*'fnd base rates'!M$123)\n+($O572*'fnd base rates'!M$124)\n+($P572*VLOOKUP($S572+15,rate_basefnd,13)))","v":0},52868.397420964946,null,484035044,"484","035","044",1,5,52868.397420964946,10574,0,10574,null,null,null,null,null,10574,0,10574,-1,10575,13,10562]
[484,484035050,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D573","v":0},{"$f":"'fnd enro'!E573","v":0},{"$f":"'fnd enro'!F573","v":0},{"$f":"'fnd enro'!G573","v":0},{"$f":"'fnd enro'!H573","v":1},{"$f":"'fnd enro'!I573","v":0},{"$f":"'fnd enro'!J573","v":0},{"$f":"'fnd enro'!K573","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L573","v":0},{"$f":"'fnd enro'!M573+'fnd enro'!N573","v":0},{"$f":"'fnd enro'!O573","v":0},{"$f":"'fnd enro'!P573","v":0},{"$f":"'fnd enro'!Q573+'fnd enro'!R573","v":1},{"$f":"'fnd enro'!T573","v":1},1.081,{"$f":"VALUE('fnd enro'!S573)","v":10},null,{"$f":"(($D573*'fnd base rates'!C$110)\n+($E573*'fnd base rates'!C$111)\n+($F573*'fnd base rates'!C$112)\n+($G573*'fnd base rates'!C$113)\n+($H573*'fnd base rates'!C$114)\n+($I573*'fnd base rates'!C$115)\n+($J573*'fnd base rates'!C$119)\n+($K573*'fnd base rates'!C$120)\n+($M573*'fnd base rates'!C$122)\n+($N573*'fnd base rates'!C$123)\n+($O573*'fnd base rates'!C$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,3)))\n*$R573","v":601.84539010200001},{"$f":"(($D573*'fnd base rates'!D$110)\n+($E573*'fnd base rates'!D$111)\n+($F573*'fnd base rates'!D$112)\n+($G573*'fnd base rates'!D$113)\n+($H573*'fnd base rates'!D$114)\n+($I573*'fnd base rates'!D$115)\n+($J573*'fnd base rates'!D$119)\n+($K573*'fnd base rates'!D$120)\n+($M573*'fnd base rates'!D$122)\n+($N573*'fnd base rates'!D$123)\n+($O573*'fnd base rates'!D$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,4)))\n*$R573","v":1084.2970499999999},{"$f":"(($D573*'fnd base rates'!E$110)\n+($E573*'fnd base rates'!E$111)\n+($F573*'fnd base rates'!E$112)\n+($G573*'fnd base rates'!E$113)\n+($H573*'fnd base rates'!E$114)\n+($I573*'fnd base rates'!E$115)\n+($J573*'fnd base rates'!E$119)\n+($K573*'fnd base rates'!E$120)\n+($M573*'fnd base rates'!E$122)\n+($N573*'fnd base rates'!E$123)\n+($O573*'fnd base rates'!E$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,5)))\n*$R573","v":6568.3245549249996},{"$f":"(($D573*'fnd base rates'!F$110)\n+($E573*'fnd base rates'!F$111)\n+($F573*'fnd base rates'!F$112)\n+($G573*'fnd base rates'!F$113)\n+($H573*'fnd base rates'!F$114)\n+($I573*'fnd base rates'!F$115)\n+($J573*'fnd base rates'!F$119)\n+($K573*'fnd base rates'!F$120)\n+($M573*'fnd base rates'!F$122)\n+($N573*'fnd base rates'!F$123)\n+($O573*'fnd base rates'!F$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,6)))\n*$R573","v":989.22625111499997},{"$f":"(($D573*'fnd base rates'!G$110)\n+($E573*'fnd base rates'!G$111)\n+($F573*'fnd base rates'!G$112)\n+($G573*'fnd base rates'!G$113)\n+($H573*'fnd base rates'!G$114)\n+($I573*'fnd base rates'!G$115)\n+($J573*'fnd base rates'!G$119)\n+($K573*'fnd base rates'!G$120)\n+($M573*'fnd base rates'!G$122)\n+($N573*'fnd base rates'!G$123)\n+($O573*'fnd base rates'!G$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,7)))\n*$R573","v":319.282649843},{"$f":"(($D573*'fnd base rates'!H$110)\n+($E573*'fnd base rates'!H$111)\n+($F573*'fnd base rates'!H$112)\n+($G573*'fnd base rates'!H$113)\n+($H573*'fnd base rates'!H$114)\n+($I573*'fnd base rates'!H$115)\n+($J573*'fnd base rates'!H$119)\n+($K573*'fnd base rates'!H$120)\n+($M573*'fnd base rates'!H$122)\n+($N573*'fnd base rates'!H$123)\n+($O573*'fnd base rates'!H$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D573*'fnd base rates'!I$110)\n+($E573*'fnd base rates'!I$111)\n+($F573*'fnd base rates'!I$112)\n+($G573*'fnd base rates'!I$113)\n+($H573*'fnd base rates'!I$114)\n+($I573*'fnd base rates'!I$115)\n+($J573*'fnd base rates'!I$119)\n+($K573*'fnd base rates'!I$120)\n+($M573*'fnd base rates'!I$122)\n+($N573*'fnd base rates'!I$123)\n+($O573*'fnd base rates'!I$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,9)))\n*$R573","v":465.98667},{"$f":"(($D573*'fnd base rates'!J$110)\n+($E573*'fnd base rates'!J$111)\n+($F573*'fnd base rates'!J$112)\n+($G573*'fnd base rates'!J$113)\n+($H573*'fnd base rates'!J$114)\n+($I573*'fnd base rates'!J$115)\n+($J573*'fnd base rates'!J$119)\n+($K573*'fnd base rates'!J$120)\n+($M573*'fnd base rates'!J$122)\n+($N573*'fnd base rates'!J$123)\n+($O573*'fnd base rates'!J$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,10)))\n*$R573","v":904.29974000000004},{"$f":"(($D573*'fnd base rates'!K$110)\n+($E573*'fnd base rates'!K$111)\n+($F573*'fnd base rates'!K$112)\n+($G573*'fnd base rates'!K$113)\n+($H573*'fnd base rates'!K$114)\n+($I573*'fnd base rates'!K$115)\n+($J573*'fnd base rates'!K$119)\n+($K573*'fnd base rates'!K$120)\n+($M573*'fnd base rates'!K$122)\n+($N573*'fnd base rates'!K$123)\n+($O573*'fnd base rates'!K$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,11)))\n*$R573","v":1180.0717701410001},{"$f":"(($D573*'fnd base rates'!L$110)\n+($E573*'fnd base rates'!L$111)\n+($F573*'fnd base rates'!L$112)\n+($G573*'fnd base rates'!L$113)\n+($H573*'fnd base rates'!L$114)\n+($I573*'fnd base rates'!L$115)\n+($J573*'fnd base rates'!L$119)\n+($K573*'fnd base rates'!L$120)\n+($M573*'fnd base rates'!L$122)\n+($N573*'fnd base rates'!L$123)\n+($O573*'fnd base rates'!L$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D573*'fnd base rates'!M$110)\n+($E573*'fnd base rates'!M$111)\n+($F573*'fnd base rates'!M$112)\n+($G573*'fnd base rates'!M$113)\n+($H573*'fnd base rates'!M$114)\n+($I573*'fnd base rates'!M$115)\n+($J573*'fnd base rates'!M$119)\n+($K573*'fnd base rates'!M$120)\n+($M573*'fnd base rates'!M$122)\n+($N573*'fnd base rates'!M$123)\n+($O573*'fnd base rates'!M$124)\n+($P573*VLOOKUP($S573+15,rate_basefnd,13)))","v":0},14282.609081570683,null,484035050,"484","035","050",1,1,14282.609081570683,14283,0,14283,null,null,null,null,null,14283,0,14283,407,13876,27,13849]
[484,484035057,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D574","v":0},{"$f":"'fnd enro'!E574","v":0},{"$f":"'fnd enro'!F574","v":0},{"$f":"'fnd enro'!G574","v":0},{"$f":"'fnd enro'!H574","v":1},{"$f":"'fnd enro'!I574","v":0},{"$f":"'fnd enro'!J574","v":0},{"$f":"'fnd enro'!K574","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L574","v":0},{"$f":"'fnd enro'!M574+'fnd enro'!N574","v":0},{"$f":"'fnd enro'!O574","v":0},{"$f":"'fnd enro'!P574","v":0},{"$f":"'fnd enro'!Q574+'fnd enro'!R574","v":0},{"$f":"'fnd enro'!T574","v":1},1.081,{"$f":"VALUE('fnd enro'!S574)","v":1},null,{"$f":"(($D574*'fnd base rates'!C$110)\n+($E574*'fnd base rates'!C$111)\n+($F574*'fnd base rates'!C$112)\n+($G574*'fnd base rates'!C$113)\n+($H574*'fnd base rates'!C$114)\n+($I574*'fnd base rates'!C$115)\n+($J574*'fnd base rates'!C$119)\n+($K574*'fnd base rates'!C$120)\n+($M574*'fnd base rates'!C$122)\n+($N574*'fnd base rates'!C$123)\n+($O574*'fnd base rates'!C$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,3)))\n*$R574","v":534.49909010199997},{"$f":"(($D574*'fnd base rates'!D$110)\n+($E574*'fnd base rates'!D$111)\n+($F574*'fnd base rates'!D$112)\n+($G574*'fnd base rates'!D$113)\n+($H574*'fnd base rates'!D$114)\n+($I574*'fnd base rates'!D$115)\n+($J574*'fnd base rates'!D$119)\n+($K574*'fnd base rates'!D$120)\n+($M574*'fnd base rates'!D$122)\n+($N574*'fnd base rates'!D$123)\n+($O574*'fnd base rates'!D$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,4)))\n*$R574","v":765.19665999999995},{"$f":"(($D574*'fnd base rates'!E$110)\n+($E574*'fnd base rates'!E$111)\n+($F574*'fnd base rates'!E$112)\n+($G574*'fnd base rates'!E$113)\n+($H574*'fnd base rates'!E$114)\n+($I574*'fnd base rates'!E$115)\n+($J574*'fnd base rates'!E$119)\n+($K574*'fnd base rates'!E$120)\n+($M574*'fnd base rates'!E$122)\n+($N574*'fnd base rates'!E$123)\n+($O574*'fnd base rates'!E$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,5)))\n*$R574","v":3453.2933349250002},{"$f":"(($D574*'fnd base rates'!F$110)\n+($E574*'fnd base rates'!F$111)\n+($F574*'fnd base rates'!F$112)\n+($G574*'fnd base rates'!F$113)\n+($H574*'fnd base rates'!F$114)\n+($I574*'fnd base rates'!F$115)\n+($J574*'fnd base rates'!F$119)\n+($K574*'fnd base rates'!F$120)\n+($M574*'fnd base rates'!F$122)\n+($N574*'fnd base rates'!F$123)\n+($O574*'fnd base rates'!F$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,6)))\n*$R574","v":989.22625111499997},{"$f":"(($D574*'fnd base rates'!G$110)\n+($E574*'fnd base rates'!G$111)\n+($F574*'fnd base rates'!G$112)\n+($G574*'fnd base rates'!G$113)\n+($H574*'fnd base rates'!G$114)\n+($I574*'fnd base rates'!G$115)\n+($J574*'fnd base rates'!G$119)\n+($K574*'fnd base rates'!G$120)\n+($M574*'fnd base rates'!G$122)\n+($N574*'fnd base rates'!G$123)\n+($O574*'fnd base rates'!G$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,7)))\n*$R574","v":168.15884984300001},{"$f":"(($D574*'fnd base rates'!H$110)\n+($E574*'fnd base rates'!H$111)\n+($F574*'fnd base rates'!H$112)\n+($G574*'fnd base rates'!H$113)\n+($H574*'fnd base rates'!H$114)\n+($I574*'fnd base rates'!H$115)\n+($J574*'fnd base rates'!H$119)\n+($K574*'fnd base rates'!H$120)\n+($M574*'fnd base rates'!H$122)\n+($N574*'fnd base rates'!H$123)\n+($O574*'fnd base rates'!H$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D574*'fnd base rates'!I$110)\n+($E574*'fnd base rates'!I$111)\n+($F574*'fnd base rates'!I$112)\n+($G574*'fnd base rates'!I$113)\n+($H574*'fnd base rates'!I$114)\n+($I574*'fnd base rates'!I$115)\n+($J574*'fnd base rates'!I$119)\n+($K574*'fnd base rates'!I$120)\n+($M574*'fnd base rates'!I$122)\n+($N574*'fnd base rates'!I$123)\n+($O574*'fnd base rates'!I$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,9)))\n*$R574","v":339.84477999999996},{"$f":"(($D574*'fnd base rates'!J$110)\n+($E574*'fnd base rates'!J$111)\n+($F574*'fnd base rates'!J$112)\n+($G574*'fnd base rates'!J$113)\n+($H574*'fnd base rates'!J$114)\n+($I574*'fnd base rates'!J$115)\n+($J574*'fnd base rates'!J$119)\n+($K574*'fnd base rates'!J$120)\n+($M574*'fnd base rates'!J$122)\n+($N574*'fnd base rates'!J$123)\n+($O574*'fnd base rates'!J$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,10)))\n*$R574","v":248.85701},{"$f":"(($D574*'fnd base rates'!K$110)\n+($E574*'fnd base rates'!K$111)\n+($F574*'fnd base rates'!K$112)\n+($G574*'fnd base rates'!K$113)\n+($H574*'fnd base rates'!K$114)\n+($I574*'fnd base rates'!K$115)\n+($J574*'fnd base rates'!K$119)\n+($K574*'fnd base rates'!K$120)\n+($M574*'fnd base rates'!K$122)\n+($N574*'fnd base rates'!K$123)\n+($O574*'fnd base rates'!K$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,11)))\n*$R574","v":1180.0717701410001},{"$f":"(($D574*'fnd base rates'!L$110)\n+($E574*'fnd base rates'!L$111)\n+($F574*'fnd base rates'!L$112)\n+($G574*'fnd base rates'!L$113)\n+($H574*'fnd base rates'!L$114)\n+($I574*'fnd base rates'!L$115)\n+($J574*'fnd base rates'!L$119)\n+($K574*'fnd base rates'!L$120)\n+($M574*'fnd base rates'!L$122)\n+($N574*'fnd base rates'!L$123)\n+($O574*'fnd base rates'!L$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D574*'fnd base rates'!M$110)\n+($E574*'fnd base rates'!M$111)\n+($F574*'fnd base rates'!M$112)\n+($G574*'fnd base rates'!M$113)\n+($H574*'fnd base rates'!M$114)\n+($I574*'fnd base rates'!M$115)\n+($J574*'fnd base rates'!M$119)\n+($K574*'fnd base rates'!M$120)\n+($M574*'fnd base rates'!M$122)\n+($N574*'fnd base rates'!M$123)\n+($O574*'fnd base rates'!M$124)\n+($P574*VLOOKUP($S574+15,rate_basefnd,13)))","v":0},9360.862751570683,null,484035057,"484","035","057",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[484,484035093,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D575","v":0},{"$f":"'fnd enro'!E575","v":0},{"$f":"'fnd enro'!F575","v":0},{"$f":"'fnd enro'!G575","v":0},{"$f":"'fnd enro'!H575","v":1},{"$f":"'fnd enro'!I575","v":0},{"$f":"'fnd enro'!J575","v":0},{"$f":"'fnd enro'!K575","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L575","v":0},{"$f":"'fnd enro'!M575+'fnd enro'!N575","v":0},{"$f":"'fnd enro'!O575","v":0},{"$f":"'fnd enro'!P575","v":0},{"$f":"'fnd enro'!Q575+'fnd enro'!R575","v":0},{"$f":"'fnd enro'!T575","v":1},1.081,{"$f":"VALUE('fnd enro'!S575)","v":1},null,{"$f":"(($D575*'fnd base rates'!C$110)\n+($E575*'fnd base rates'!C$111)\n+($F575*'fnd base rates'!C$112)\n+($G575*'fnd base rates'!C$113)\n+($H575*'fnd base rates'!C$114)\n+($I575*'fnd base rates'!C$115)\n+($J575*'fnd base rates'!C$119)\n+($K575*'fnd base rates'!C$120)\n+($M575*'fnd base rates'!C$122)\n+($N575*'fnd base rates'!C$123)\n+($O575*'fnd base rates'!C$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,3)))\n*$R575","v":534.49909010199997},{"$f":"(($D575*'fnd base rates'!D$110)\n+($E575*'fnd base rates'!D$111)\n+($F575*'fnd base rates'!D$112)\n+($G575*'fnd base rates'!D$113)\n+($H575*'fnd base rates'!D$114)\n+($I575*'fnd base rates'!D$115)\n+($J575*'fnd base rates'!D$119)\n+($K575*'fnd base rates'!D$120)\n+($M575*'fnd base rates'!D$122)\n+($N575*'fnd base rates'!D$123)\n+($O575*'fnd base rates'!D$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,4)))\n*$R575","v":765.19665999999995},{"$f":"(($D575*'fnd base rates'!E$110)\n+($E575*'fnd base rates'!E$111)\n+($F575*'fnd base rates'!E$112)\n+($G575*'fnd base rates'!E$113)\n+($H575*'fnd base rates'!E$114)\n+($I575*'fnd base rates'!E$115)\n+($J575*'fnd base rates'!E$119)\n+($K575*'fnd base rates'!E$120)\n+($M575*'fnd base rates'!E$122)\n+($N575*'fnd base rates'!E$123)\n+($O575*'fnd base rates'!E$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,5)))\n*$R575","v":3453.2933349250002},{"$f":"(($D575*'fnd base rates'!F$110)\n+($E575*'fnd base rates'!F$111)\n+($F575*'fnd base rates'!F$112)\n+($G575*'fnd base rates'!F$113)\n+($H575*'fnd base rates'!F$114)\n+($I575*'fnd base rates'!F$115)\n+($J575*'fnd base rates'!F$119)\n+($K575*'fnd base rates'!F$120)\n+($M575*'fnd base rates'!F$122)\n+($N575*'fnd base rates'!F$123)\n+($O575*'fnd base rates'!F$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,6)))\n*$R575","v":989.22625111499997},{"$f":"(($D575*'fnd base rates'!G$110)\n+($E575*'fnd base rates'!G$111)\n+($F575*'fnd base rates'!G$112)\n+($G575*'fnd base rates'!G$113)\n+($H575*'fnd base rates'!G$114)\n+($I575*'fnd base rates'!G$115)\n+($J575*'fnd base rates'!G$119)\n+($K575*'fnd base rates'!G$120)\n+($M575*'fnd base rates'!G$122)\n+($N575*'fnd base rates'!G$123)\n+($O575*'fnd base rates'!G$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,7)))\n*$R575","v":168.15884984300001},{"$f":"(($D575*'fnd base rates'!H$110)\n+($E575*'fnd base rates'!H$111)\n+($F575*'fnd base rates'!H$112)\n+($G575*'fnd base rates'!H$113)\n+($H575*'fnd base rates'!H$114)\n+($I575*'fnd base rates'!H$115)\n+($J575*'fnd base rates'!H$119)\n+($K575*'fnd base rates'!H$120)\n+($M575*'fnd base rates'!H$122)\n+($N575*'fnd base rates'!H$123)\n+($O575*'fnd base rates'!H$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D575*'fnd base rates'!I$110)\n+($E575*'fnd base rates'!I$111)\n+($F575*'fnd base rates'!I$112)\n+($G575*'fnd base rates'!I$113)\n+($H575*'fnd base rates'!I$114)\n+($I575*'fnd base rates'!I$115)\n+($J575*'fnd base rates'!I$119)\n+($K575*'fnd base rates'!I$120)\n+($M575*'fnd base rates'!I$122)\n+($N575*'fnd base rates'!I$123)\n+($O575*'fnd base rates'!I$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,9)))\n*$R575","v":339.84477999999996},{"$f":"(($D575*'fnd base rates'!J$110)\n+($E575*'fnd base rates'!J$111)\n+($F575*'fnd base rates'!J$112)\n+($G575*'fnd base rates'!J$113)\n+($H575*'fnd base rates'!J$114)\n+($I575*'fnd base rates'!J$115)\n+($J575*'fnd base rates'!J$119)\n+($K575*'fnd base rates'!J$120)\n+($M575*'fnd base rates'!J$122)\n+($N575*'fnd base rates'!J$123)\n+($O575*'fnd base rates'!J$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,10)))\n*$R575","v":248.85701},{"$f":"(($D575*'fnd base rates'!K$110)\n+($E575*'fnd base rates'!K$111)\n+($F575*'fnd base rates'!K$112)\n+($G575*'fnd base rates'!K$113)\n+($H575*'fnd base rates'!K$114)\n+($I575*'fnd base rates'!K$115)\n+($J575*'fnd base rates'!K$119)\n+($K575*'fnd base rates'!K$120)\n+($M575*'fnd base rates'!K$122)\n+($N575*'fnd base rates'!K$123)\n+($O575*'fnd base rates'!K$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,11)))\n*$R575","v":1180.0717701410001},{"$f":"(($D575*'fnd base rates'!L$110)\n+($E575*'fnd base rates'!L$111)\n+($F575*'fnd base rates'!L$112)\n+($G575*'fnd base rates'!L$113)\n+($H575*'fnd base rates'!L$114)\n+($I575*'fnd base rates'!L$115)\n+($J575*'fnd base rates'!L$119)\n+($K575*'fnd base rates'!L$120)\n+($M575*'fnd base rates'!L$122)\n+($N575*'fnd base rates'!L$123)\n+($O575*'fnd base rates'!L$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D575*'fnd base rates'!M$110)\n+($E575*'fnd base rates'!M$111)\n+($F575*'fnd base rates'!M$112)\n+($G575*'fnd base rates'!M$113)\n+($H575*'fnd base rates'!M$114)\n+($I575*'fnd base rates'!M$115)\n+($J575*'fnd base rates'!M$119)\n+($K575*'fnd base rates'!M$120)\n+($M575*'fnd base rates'!M$122)\n+($N575*'fnd base rates'!M$123)\n+($O575*'fnd base rates'!M$124)\n+($P575*VLOOKUP($S575+15,rate_basefnd,13)))","v":0},9360.862751570683,null,484035093,"484","035","093",1,1,9360.862751570683,9361,0,9361,null,null,null,null,null,9361,0,9361,-3,9364,15,9349]
[484,484035133,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D576","v":0},{"$f":"'fnd enro'!E576","v":0},{"$f":"'fnd enro'!F576","v":0},{"$f":"'fnd enro'!G576","v":0},{"$f":"'fnd enro'!H576","v":1},{"$f":"'fnd enro'!I576","v":1},{"$f":"'fnd enro'!J576","v":0},{"$f":"'fnd enro'!K576","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L576","v":0},{"$f":"'fnd enro'!M576+'fnd enro'!N576","v":0},{"$f":"'fnd enro'!O576","v":0},{"$f":"'fnd enro'!P576","v":1},{"$f":"'fnd enro'!Q576+'fnd enro'!R576","v":0},{"$f":"'fnd enro'!T576","v":2},1.081,{"$f":"VALUE('fnd enro'!S576)","v":1},null,{"$f":"(($D576*'fnd base rates'!C$110)\n+($E576*'fnd base rates'!C$111)\n+($F576*'fnd base rates'!C$112)\n+($G576*'fnd base rates'!C$113)\n+($H576*'fnd base rates'!C$114)\n+($I576*'fnd base rates'!C$115)\n+($J576*'fnd base rates'!C$119)\n+($K576*'fnd base rates'!C$120)\n+($M576*'fnd base rates'!C$122)\n+($N576*'fnd base rates'!C$123)\n+($O576*'fnd base rates'!C$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,3)))\n*$R576","v":1148.5489702039999},{"$f":"(($D576*'fnd base rates'!D$110)\n+($E576*'fnd base rates'!D$111)\n+($F576*'fnd base rates'!D$112)\n+($G576*'fnd base rates'!D$113)\n+($H576*'fnd base rates'!D$114)\n+($I576*'fnd base rates'!D$115)\n+($J576*'fnd base rates'!D$119)\n+($K576*'fnd base rates'!D$120)\n+($M576*'fnd base rates'!D$122)\n+($N576*'fnd base rates'!D$123)\n+($O576*'fnd base rates'!D$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,4)))\n*$R576","v":1669.6153099999999},{"$f":"(($D576*'fnd base rates'!E$110)\n+($E576*'fnd base rates'!E$111)\n+($F576*'fnd base rates'!E$112)\n+($G576*'fnd base rates'!E$113)\n+($H576*'fnd base rates'!E$114)\n+($I576*'fnd base rates'!E$115)\n+($J576*'fnd base rates'!E$119)\n+($K576*'fnd base rates'!E$120)\n+($M576*'fnd base rates'!E$122)\n+($N576*'fnd base rates'!E$123)\n+($O576*'fnd base rates'!E$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,5)))\n*$R576","v":9334.0478398499999},{"$f":"(($D576*'fnd base rates'!F$110)\n+($E576*'fnd base rates'!F$111)\n+($F576*'fnd base rates'!F$112)\n+($G576*'fnd base rates'!F$113)\n+($H576*'fnd base rates'!F$114)\n+($I576*'fnd base rates'!F$115)\n+($J576*'fnd base rates'!F$119)\n+($K576*'fnd base rates'!F$120)\n+($M576*'fnd base rates'!F$122)\n+($N576*'fnd base rates'!F$123)\n+($O576*'fnd base rates'!F$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,6)))\n*$R576","v":2009.1745222300001},{"$f":"(($D576*'fnd base rates'!G$110)\n+($E576*'fnd base rates'!G$111)\n+($F576*'fnd base rates'!G$112)\n+($G576*'fnd base rates'!G$113)\n+($H576*'fnd base rates'!G$114)\n+($I576*'fnd base rates'!G$115)\n+($J576*'fnd base rates'!G$119)\n+($K576*'fnd base rates'!G$120)\n+($M576*'fnd base rates'!G$122)\n+($N576*'fnd base rates'!G$123)\n+($O576*'fnd base rates'!G$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,7)))\n*$R576","v":371.51505968599997},{"$f":"(($D576*'fnd base rates'!H$110)\n+($E576*'fnd base rates'!H$111)\n+($F576*'fnd base rates'!H$112)\n+($G576*'fnd base rates'!H$113)\n+($H576*'fnd base rates'!H$114)\n+($I576*'fnd base rates'!H$115)\n+($J576*'fnd base rates'!H$119)\n+($K576*'fnd base rates'!H$120)\n+($M576*'fnd base rates'!H$122)\n+($N576*'fnd base rates'!H$123)\n+($O576*'fnd base rates'!H$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,8)))","v":1341.8971559999998},{"$f":"(($D576*'fnd base rates'!I$110)\n+($E576*'fnd base rates'!I$111)\n+($F576*'fnd base rates'!I$112)\n+($G576*'fnd base rates'!I$113)\n+($H576*'fnd base rates'!I$114)\n+($I576*'fnd base rates'!I$115)\n+($J576*'fnd base rates'!I$119)\n+($K576*'fnd base rates'!I$120)\n+($M576*'fnd base rates'!I$122)\n+($N576*'fnd base rates'!I$123)\n+($O576*'fnd base rates'!I$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,9)))\n*$R576","v":825.51646000000005},{"$f":"(($D576*'fnd base rates'!J$110)\n+($E576*'fnd base rates'!J$111)\n+($F576*'fnd base rates'!J$112)\n+($G576*'fnd base rates'!J$113)\n+($H576*'fnd base rates'!J$114)\n+($I576*'fnd base rates'!J$115)\n+($J576*'fnd base rates'!J$119)\n+($K576*'fnd base rates'!J$120)\n+($M576*'fnd base rates'!J$122)\n+($N576*'fnd base rates'!J$123)\n+($O576*'fnd base rates'!J$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,10)))\n*$R576","v":842.59626000000003},{"$f":"(($D576*'fnd base rates'!K$110)\n+($E576*'fnd base rates'!K$111)\n+($F576*'fnd base rates'!K$112)\n+($G576*'fnd base rates'!K$113)\n+($H576*'fnd base rates'!K$114)\n+($I576*'fnd base rates'!K$115)\n+($J576*'fnd base rates'!K$119)\n+($K576*'fnd base rates'!K$120)\n+($M576*'fnd base rates'!K$122)\n+($N576*'fnd base rates'!K$123)\n+($O576*'fnd base rates'!K$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,11)))\n*$R576","v":2566.6902102819995},{"$f":"(($D576*'fnd base rates'!L$110)\n+($E576*'fnd base rates'!L$111)\n+($F576*'fnd base rates'!L$112)\n+($G576*'fnd base rates'!L$113)\n+($H576*'fnd base rates'!L$114)\n+($I576*'fnd base rates'!L$115)\n+($J576*'fnd base rates'!L$119)\n+($K576*'fnd base rates'!L$120)\n+($M576*'fnd base rates'!L$122)\n+($N576*'fnd base rates'!L$123)\n+($O576*'fnd base rates'!L$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,12)))","v":2495.8211220735643},{"$f":"(($D576*'fnd base rates'!M$110)\n+($E576*'fnd base rates'!M$111)\n+($F576*'fnd base rates'!M$112)\n+($G576*'fnd base rates'!M$113)\n+($H576*'fnd base rates'!M$114)\n+($I576*'fnd base rates'!M$115)\n+($J576*'fnd base rates'!M$119)\n+($K576*'fnd base rates'!M$120)\n+($M576*'fnd base rates'!M$122)\n+($N576*'fnd base rates'!M$123)\n+($O576*'fnd base rates'!M$124)\n+($P576*VLOOKUP($S576+15,rate_basefnd,13)))","v":0},22605.42291032556,null,484035133,"484","035","133",1,2,22605.42291032556,11303,0,11303,null,null,null,null,null,11303,0,11303,-754,12057,14,12043]
[484,484035189,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D577","v":0},{"$f":"'fnd enro'!E577","v":0},{"$f":"'fnd enro'!F577","v":0},{"$f":"'fnd enro'!G577","v":0},{"$f":"'fnd enro'!H577","v":0},{"$f":"'fnd enro'!I577","v":1},{"$f":"'fnd enro'!J577","v":0},{"$f":"'fnd enro'!K577","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L577","v":0},{"$f":"'fnd enro'!M577+'fnd enro'!N577","v":0},{"$f":"'fnd enro'!O577","v":0},{"$f":"'fnd enro'!P577","v":0},{"$f":"'fnd enro'!Q577+'fnd enro'!R577","v":0},{"$f":"'fnd enro'!T577","v":1},1.081,{"$f":"VALUE('fnd enro'!S577)","v":1},null,{"$f":"(($D577*'fnd base rates'!C$110)\n+($E577*'fnd base rates'!C$111)\n+($F577*'fnd base rates'!C$112)\n+($G577*'fnd base rates'!C$113)\n+($H577*'fnd base rates'!C$114)\n+($I577*'fnd base rates'!C$115)\n+($J577*'fnd base rates'!C$119)\n+($K577*'fnd base rates'!C$120)\n+($M577*'fnd base rates'!C$122)\n+($N577*'fnd base rates'!C$123)\n+($O577*'fnd base rates'!C$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,3)))\n*$R577","v":534.49909010199997},{"$f":"(($D577*'fnd base rates'!D$110)\n+($E577*'fnd base rates'!D$111)\n+($F577*'fnd base rates'!D$112)\n+($G577*'fnd base rates'!D$113)\n+($H577*'fnd base rates'!D$114)\n+($I577*'fnd base rates'!D$115)\n+($J577*'fnd base rates'!D$119)\n+($K577*'fnd base rates'!D$120)\n+($M577*'fnd base rates'!D$122)\n+($N577*'fnd base rates'!D$123)\n+($O577*'fnd base rates'!D$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,4)))\n*$R577","v":765.19665999999995},{"$f":"(($D577*'fnd base rates'!E$110)\n+($E577*'fnd base rates'!E$111)\n+($F577*'fnd base rates'!E$112)\n+($G577*'fnd base rates'!E$113)\n+($H577*'fnd base rates'!E$114)\n+($I577*'fnd base rates'!E$115)\n+($J577*'fnd base rates'!E$119)\n+($K577*'fnd base rates'!E$120)\n+($M577*'fnd base rates'!E$122)\n+($N577*'fnd base rates'!E$123)\n+($O577*'fnd base rates'!E$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,5)))\n*$R577","v":4906.2546249249999},{"$f":"(($D577*'fnd base rates'!F$110)\n+($E577*'fnd base rates'!F$111)\n+($F577*'fnd base rates'!F$112)\n+($G577*'fnd base rates'!F$113)\n+($H577*'fnd base rates'!F$114)\n+($I577*'fnd base rates'!F$115)\n+($J577*'fnd base rates'!F$119)\n+($K577*'fnd base rates'!F$120)\n+($M577*'fnd base rates'!F$122)\n+($N577*'fnd base rates'!F$123)\n+($O577*'fnd base rates'!F$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,6)))\n*$R577","v":880.72628111500001},{"$f":"(($D577*'fnd base rates'!G$110)\n+($E577*'fnd base rates'!G$111)\n+($F577*'fnd base rates'!G$112)\n+($G577*'fnd base rates'!G$113)\n+($H577*'fnd base rates'!G$114)\n+($I577*'fnd base rates'!G$115)\n+($J577*'fnd base rates'!G$119)\n+($K577*'fnd base rates'!G$120)\n+($M577*'fnd base rates'!G$122)\n+($N577*'fnd base rates'!G$123)\n+($O577*'fnd base rates'!G$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,7)))\n*$R577","v":163.58621984299998},{"$f":"(($D577*'fnd base rates'!H$110)\n+($E577*'fnd base rates'!H$111)\n+($F577*'fnd base rates'!H$112)\n+($G577*'fnd base rates'!H$113)\n+($H577*'fnd base rates'!H$114)\n+($I577*'fnd base rates'!H$115)\n+($J577*'fnd base rates'!H$119)\n+($K577*'fnd base rates'!H$120)\n+($M577*'fnd base rates'!H$122)\n+($N577*'fnd base rates'!H$123)\n+($O577*'fnd base rates'!H$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D577*'fnd base rates'!I$110)\n+($E577*'fnd base rates'!I$111)\n+($F577*'fnd base rates'!I$112)\n+($G577*'fnd base rates'!I$113)\n+($H577*'fnd base rates'!I$114)\n+($I577*'fnd base rates'!I$115)\n+($J577*'fnd base rates'!I$119)\n+($K577*'fnd base rates'!I$120)\n+($M577*'fnd base rates'!I$122)\n+($N577*'fnd base rates'!I$123)\n+($O577*'fnd base rates'!I$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,9)))\n*$R577","v":426.01128999999997},{"$f":"(($D577*'fnd base rates'!J$110)\n+($E577*'fnd base rates'!J$111)\n+($F577*'fnd base rates'!J$112)\n+($G577*'fnd base rates'!J$113)\n+($H577*'fnd base rates'!J$114)\n+($I577*'fnd base rates'!J$115)\n+($J577*'fnd base rates'!J$119)\n+($K577*'fnd base rates'!J$120)\n+($M577*'fnd base rates'!J$122)\n+($N577*'fnd base rates'!J$123)\n+($O577*'fnd base rates'!J$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,10)))\n*$R577","v":573.84884999999997},{"$f":"(($D577*'fnd base rates'!K$110)\n+($E577*'fnd base rates'!K$111)\n+($F577*'fnd base rates'!K$112)\n+($G577*'fnd base rates'!K$113)\n+($H577*'fnd base rates'!K$114)\n+($I577*'fnd base rates'!K$115)\n+($J577*'fnd base rates'!K$119)\n+($K577*'fnd base rates'!K$120)\n+($M577*'fnd base rates'!K$122)\n+($N577*'fnd base rates'!K$123)\n+($O577*'fnd base rates'!K$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,11)))\n*$R577","v":1147.966070141},{"$f":"(($D577*'fnd base rates'!L$110)\n+($E577*'fnd base rates'!L$111)\n+($F577*'fnd base rates'!L$112)\n+($G577*'fnd base rates'!L$113)\n+($H577*'fnd base rates'!L$114)\n+($I577*'fnd base rates'!L$115)\n+($J577*'fnd base rates'!L$119)\n+($K577*'fnd base rates'!L$120)\n+($M577*'fnd base rates'!L$122)\n+($N577*'fnd base rates'!L$123)\n+($O577*'fnd base rates'!L$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D577*'fnd base rates'!M$110)\n+($E577*'fnd base rates'!M$111)\n+($F577*'fnd base rates'!M$112)\n+($G577*'fnd base rates'!M$113)\n+($H577*'fnd base rates'!M$114)\n+($I577*'fnd base rates'!M$115)\n+($J577*'fnd base rates'!M$119)\n+($K577*'fnd base rates'!M$120)\n+($M577*'fnd base rates'!M$122)\n+($N577*'fnd base rates'!M$123)\n+($O577*'fnd base rates'!M$124)\n+($P577*VLOOKUP($S577+15,rate_basefnd,13)))","v":0},11259.742358754882,null,484035189,"484","035","189",1,1,11259.742358754882,11260,0,11260,null,null,null,null,null,11260,0,11260,-1,11261,13,11248]
[484,484035239,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D578","v":0},{"$f":"'fnd enro'!E578","v":0},{"$f":"'fnd enro'!F578","v":0},{"$f":"'fnd enro'!G578","v":1},{"$f":"'fnd enro'!H578","v":0},{"$f":"'fnd enro'!I578","v":0},{"$f":"'fnd enro'!J578","v":0},{"$f":"'fnd enro'!K578","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L578","v":0},{"$f":"'fnd enro'!M578+'fnd enro'!N578","v":0},{"$f":"'fnd enro'!O578","v":0},{"$f":"'fnd enro'!P578","v":0},{"$f":"'fnd enro'!Q578+'fnd enro'!R578","v":1},{"$f":"'fnd enro'!T578","v":1},1.081,{"$f":"VALUE('fnd enro'!S578)","v":10},null,{"$f":"(($D578*'fnd base rates'!C$110)\n+($E578*'fnd base rates'!C$111)\n+($F578*'fnd base rates'!C$112)\n+($G578*'fnd base rates'!C$113)\n+($H578*'fnd base rates'!C$114)\n+($I578*'fnd base rates'!C$115)\n+($J578*'fnd base rates'!C$119)\n+($K578*'fnd base rates'!C$120)\n+($M578*'fnd base rates'!C$122)\n+($N578*'fnd base rates'!C$123)\n+($O578*'fnd base rates'!C$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,3)))\n*$R578","v":601.84539010200001},{"$f":"(($D578*'fnd base rates'!D$110)\n+($E578*'fnd base rates'!D$111)\n+($F578*'fnd base rates'!D$112)\n+($G578*'fnd base rates'!D$113)\n+($H578*'fnd base rates'!D$114)\n+($I578*'fnd base rates'!D$115)\n+($J578*'fnd base rates'!D$119)\n+($K578*'fnd base rates'!D$120)\n+($M578*'fnd base rates'!D$122)\n+($N578*'fnd base rates'!D$123)\n+($O578*'fnd base rates'!D$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,4)))\n*$R578","v":1084.2970499999999},{"$f":"(($D578*'fnd base rates'!E$110)\n+($E578*'fnd base rates'!E$111)\n+($F578*'fnd base rates'!E$112)\n+($G578*'fnd base rates'!E$113)\n+($H578*'fnd base rates'!E$114)\n+($I578*'fnd base rates'!E$115)\n+($J578*'fnd base rates'!E$119)\n+($K578*'fnd base rates'!E$120)\n+($M578*'fnd base rates'!E$122)\n+($N578*'fnd base rates'!E$123)\n+($O578*'fnd base rates'!E$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,5)))\n*$R578","v":6989.3416249250004},{"$f":"(($D578*'fnd base rates'!F$110)\n+($E578*'fnd base rates'!F$111)\n+($F578*'fnd base rates'!F$112)\n+($G578*'fnd base rates'!F$113)\n+($H578*'fnd base rates'!F$114)\n+($I578*'fnd base rates'!F$115)\n+($J578*'fnd base rates'!F$119)\n+($K578*'fnd base rates'!F$120)\n+($M578*'fnd base rates'!F$122)\n+($N578*'fnd base rates'!F$123)\n+($O578*'fnd base rates'!F$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,6)))\n*$R578","v":1241.3370711150001},{"$f":"(($D578*'fnd base rates'!G$110)\n+($E578*'fnd base rates'!G$111)\n+($F578*'fnd base rates'!G$112)\n+($G578*'fnd base rates'!G$113)\n+($H578*'fnd base rates'!G$114)\n+($I578*'fnd base rates'!G$115)\n+($J578*'fnd base rates'!G$119)\n+($K578*'fnd base rates'!G$120)\n+($M578*'fnd base rates'!G$122)\n+($N578*'fnd base rates'!G$123)\n+($O578*'fnd base rates'!G$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,7)))\n*$R578","v":307.607849843},{"$f":"(($D578*'fnd base rates'!H$110)\n+($E578*'fnd base rates'!H$111)\n+($F578*'fnd base rates'!H$112)\n+($G578*'fnd base rates'!H$113)\n+($H578*'fnd base rates'!H$114)\n+($I578*'fnd base rates'!H$115)\n+($J578*'fnd base rates'!H$119)\n+($K578*'fnd base rates'!H$120)\n+($M578*'fnd base rates'!H$122)\n+($N578*'fnd base rates'!H$123)\n+($O578*'fnd base rates'!H$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D578*'fnd base rates'!I$110)\n+($E578*'fnd base rates'!I$111)\n+($F578*'fnd base rates'!I$112)\n+($G578*'fnd base rates'!I$113)\n+($H578*'fnd base rates'!I$114)\n+($I578*'fnd base rates'!I$115)\n+($J578*'fnd base rates'!I$119)\n+($K578*'fnd base rates'!I$120)\n+($M578*'fnd base rates'!I$122)\n+($N578*'fnd base rates'!I$123)\n+($O578*'fnd base rates'!I$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,9)))\n*$R578","v":381.46328},{"$f":"(($D578*'fnd base rates'!J$110)\n+($E578*'fnd base rates'!J$111)\n+($F578*'fnd base rates'!J$112)\n+($G578*'fnd base rates'!J$113)\n+($H578*'fnd base rates'!J$114)\n+($I578*'fnd base rates'!J$115)\n+($J578*'fnd base rates'!J$119)\n+($K578*'fnd base rates'!J$120)\n+($M578*'fnd base rates'!J$122)\n+($N578*'fnd base rates'!J$123)\n+($O578*'fnd base rates'!J$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,10)))\n*$R578","v":807.78805999999997},{"$f":"(($D578*'fnd base rates'!K$110)\n+($E578*'fnd base rates'!K$111)\n+($F578*'fnd base rates'!K$112)\n+($G578*'fnd base rates'!K$113)\n+($H578*'fnd base rates'!K$114)\n+($I578*'fnd base rates'!K$115)\n+($J578*'fnd base rates'!K$119)\n+($K578*'fnd base rates'!K$120)\n+($M578*'fnd base rates'!K$122)\n+($N578*'fnd base rates'!K$123)\n+($O578*'fnd base rates'!K$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,11)))\n*$R578","v":1098.099540141},{"$f":"(($D578*'fnd base rates'!L$110)\n+($E578*'fnd base rates'!L$111)\n+($F578*'fnd base rates'!L$112)\n+($G578*'fnd base rates'!L$113)\n+($H578*'fnd base rates'!L$114)\n+($I578*'fnd base rates'!L$115)\n+($J578*'fnd base rates'!L$119)\n+($K578*'fnd base rates'!L$120)\n+($M578*'fnd base rates'!L$122)\n+($N578*'fnd base rates'!L$123)\n+($O578*'fnd base rates'!L$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D578*'fnd base rates'!M$110)\n+($E578*'fnd base rates'!M$111)\n+($F578*'fnd base rates'!M$112)\n+($G578*'fnd base rates'!M$113)\n+($H578*'fnd base rates'!M$114)\n+($I578*'fnd base rates'!M$115)\n+($J578*'fnd base rates'!M$119)\n+($K578*'fnd base rates'!M$120)\n+($M578*'fnd base rates'!M$122)\n+($N578*'fnd base rates'!M$123)\n+($O578*'fnd base rates'!M$124)\n+($P578*VLOOKUP($S578+15,rate_basefnd,13)))","v":0},14650.05392312961,null,484035239,"484","035","239",1,1,14650.05392312961,14650,0,14650,null,null,null,null,null,14650,0,14650,409,14241,24,14217]
[484,484035243,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D579","v":0},{"$f":"'fnd enro'!E579","v":0},{"$f":"'fnd enro'!F579","v":0},{"$f":"'fnd enro'!G579","v":0},{"$f":"'fnd enro'!H579","v":2},{"$f":"'fnd enro'!I579","v":0},{"$f":"'fnd enro'!J579","v":0},{"$f":"'fnd enro'!K579","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L579","v":0},{"$f":"'fnd enro'!M579+'fnd enro'!N579","v":0},{"$f":"'fnd enro'!O579","v":1},{"$f":"'fnd enro'!P579","v":0},{"$f":"'fnd enro'!Q579+'fnd enro'!R579","v":1},{"$f":"'fnd enro'!T579","v":2},1.081,{"$f":"VALUE('fnd enro'!S579)","v":10},null,{"$f":"(($D579*'fnd base rates'!C$110)\n+($E579*'fnd base rates'!C$111)\n+($F579*'fnd base rates'!C$112)\n+($G579*'fnd base rates'!C$113)\n+($H579*'fnd base rates'!C$114)\n+($I579*'fnd base rates'!C$115)\n+($J579*'fnd base rates'!C$119)\n+($K579*'fnd base rates'!C$120)\n+($M579*'fnd base rates'!C$122)\n+($N579*'fnd base rates'!C$123)\n+($O579*'fnd base rates'!C$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,3)))\n*$R579","v":1238.2611602039999},{"$f":"(($D579*'fnd base rates'!D$110)\n+($E579*'fnd base rates'!D$111)\n+($F579*'fnd base rates'!D$112)\n+($G579*'fnd base rates'!D$113)\n+($H579*'fnd base rates'!D$114)\n+($I579*'fnd base rates'!D$115)\n+($J579*'fnd base rates'!D$119)\n+($K579*'fnd base rates'!D$120)\n+($M579*'fnd base rates'!D$122)\n+($N579*'fnd base rates'!D$123)\n+($O579*'fnd base rates'!D$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,4)))\n*$R579","v":2027.8479},{"$f":"(($D579*'fnd base rates'!E$110)\n+($E579*'fnd base rates'!E$111)\n+($F579*'fnd base rates'!E$112)\n+($G579*'fnd base rates'!E$113)\n+($H579*'fnd base rates'!E$114)\n+($I579*'fnd base rates'!E$115)\n+($J579*'fnd base rates'!E$119)\n+($K579*'fnd base rates'!E$120)\n+($M579*'fnd base rates'!E$122)\n+($N579*'fnd base rates'!E$123)\n+($O579*'fnd base rates'!E$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,5)))\n*$R579","v":11270.064789850001},{"$f":"(($D579*'fnd base rates'!F$110)\n+($E579*'fnd base rates'!F$111)\n+($F579*'fnd base rates'!F$112)\n+($G579*'fnd base rates'!F$113)\n+($H579*'fnd base rates'!F$114)\n+($I579*'fnd base rates'!F$115)\n+($J579*'fnd base rates'!F$119)\n+($K579*'fnd base rates'!F$120)\n+($M579*'fnd base rates'!F$122)\n+($N579*'fnd base rates'!F$123)\n+($O579*'fnd base rates'!F$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,6)))\n*$R579","v":2156.80669223},{"$f":"(($D579*'fnd base rates'!G$110)\n+($E579*'fnd base rates'!G$111)\n+($F579*'fnd base rates'!G$112)\n+($G579*'fnd base rates'!G$113)\n+($H579*'fnd base rates'!G$114)\n+($I579*'fnd base rates'!G$115)\n+($J579*'fnd base rates'!G$119)\n+($K579*'fnd base rates'!G$120)\n+($M579*'fnd base rates'!G$122)\n+($N579*'fnd base rates'!G$123)\n+($O579*'fnd base rates'!G$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,7)))\n*$R579","v":538.38902968599996},{"$f":"(($D579*'fnd base rates'!H$110)\n+($E579*'fnd base rates'!H$111)\n+($F579*'fnd base rates'!H$112)\n+($G579*'fnd base rates'!H$113)\n+($H579*'fnd base rates'!H$114)\n+($I579*'fnd base rates'!H$115)\n+($J579*'fnd base rates'!H$119)\n+($K579*'fnd base rates'!H$120)\n+($M579*'fnd base rates'!H$122)\n+($N579*'fnd base rates'!H$123)\n+($O579*'fnd base rates'!H$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,8)))","v":1107.3171560000001},{"$f":"(($D579*'fnd base rates'!I$110)\n+($E579*'fnd base rates'!I$111)\n+($F579*'fnd base rates'!I$112)\n+($G579*'fnd base rates'!I$113)\n+($H579*'fnd base rates'!I$114)\n+($I579*'fnd base rates'!I$115)\n+($J579*'fnd base rates'!I$119)\n+($K579*'fnd base rates'!I$120)\n+($M579*'fnd base rates'!I$122)\n+($N579*'fnd base rates'!I$123)\n+($O579*'fnd base rates'!I$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,9)))\n*$R579","v":882.26896000000011},{"$f":"(($D579*'fnd base rates'!J$110)\n+($E579*'fnd base rates'!J$111)\n+($F579*'fnd base rates'!J$112)\n+($G579*'fnd base rates'!J$113)\n+($H579*'fnd base rates'!J$114)\n+($I579*'fnd base rates'!J$115)\n+($J579*'fnd base rates'!J$119)\n+($K579*'fnd base rates'!J$120)\n+($M579*'fnd base rates'!J$122)\n+($N579*'fnd base rates'!J$123)\n+($O579*'fnd base rates'!J$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,10)))\n*$R579","v":1178.6359200000002},{"$f":"(($D579*'fnd base rates'!K$110)\n+($E579*'fnd base rates'!K$111)\n+($F579*'fnd base rates'!K$112)\n+($G579*'fnd base rates'!K$113)\n+($H579*'fnd base rates'!K$114)\n+($I579*'fnd base rates'!K$115)\n+($J579*'fnd base rates'!K$119)\n+($K579*'fnd base rates'!K$120)\n+($M579*'fnd base rates'!K$122)\n+($N579*'fnd base rates'!K$123)\n+($O579*'fnd base rates'!K$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,11)))\n*$R579","v":2665.8827702819999},{"$f":"(($D579*'fnd base rates'!L$110)\n+($E579*'fnd base rates'!L$111)\n+($F579*'fnd base rates'!L$112)\n+($G579*'fnd base rates'!L$113)\n+($H579*'fnd base rates'!L$114)\n+($I579*'fnd base rates'!L$115)\n+($J579*'fnd base rates'!L$119)\n+($K579*'fnd base rates'!L$120)\n+($M579*'fnd base rates'!L$122)\n+($N579*'fnd base rates'!L$123)\n+($O579*'fnd base rates'!L$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,12)))","v":3120.7728548893629},{"$f":"(($D579*'fnd base rates'!M$110)\n+($E579*'fnd base rates'!M$111)\n+($F579*'fnd base rates'!M$112)\n+($G579*'fnd base rates'!M$113)\n+($H579*'fnd base rates'!M$114)\n+($I579*'fnd base rates'!M$115)\n+($J579*'fnd base rates'!M$119)\n+($K579*'fnd base rates'!M$120)\n+($M579*'fnd base rates'!M$122)\n+($N579*'fnd base rates'!M$123)\n+($O579*'fnd base rates'!M$124)\n+($P579*VLOOKUP($S579+15,rate_basefnd,13)))","v":0},26186.247233141366,null,484035243,"484","035","243",1,2,26186.247233141366,13093,0,13093,null,null,null,null,null,13093,0,13093,19,13074,1475,11599]
[484,484035244,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D580","v":0},{"$f":"'fnd enro'!E580","v":0},{"$f":"'fnd enro'!F580","v":0},{"$f":"'fnd enro'!G580","v":0},{"$f":"'fnd enro'!H580","v":2},{"$f":"'fnd enro'!I580","v":1},{"$f":"'fnd enro'!J580","v":0},{"$f":"'fnd enro'!K580","v":0.1137},{"$f":"'fnd enro'!L580","v":0},{"$f":"'fnd enro'!M580+'fnd enro'!N580","v":0},{"$f":"'fnd enro'!O580","v":0},{"$f":"'fnd enro'!P580","v":0},{"$f":"'fnd enro'!Q580+'fnd enro'!R580","v":2},{"$f":"'fnd enro'!T580","v":3},1.081,{"$f":"VALUE('fnd enro'!S580)","v":10},null,{"$f":"(($D580*'fnd base rates'!C$110)\n+($E580*'fnd base rates'!C$111)\n+($F580*'fnd base rates'!C$112)\n+($G580*'fnd base rates'!C$113)\n+($H580*'fnd base rates'!C$114)\n+($I580*'fnd base rates'!C$115)\n+($J580*'fnd base rates'!C$119)\n+($K580*'fnd base rates'!C$120)\n+($M580*'fnd base rates'!C$122)\n+($N580*'fnd base rates'!C$123)\n+($O580*'fnd base rates'!C$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,3)))\n*$R580","v":1738.1898703059996},{"$f":"(($D580*'fnd base rates'!D$110)\n+($E580*'fnd base rates'!D$111)\n+($F580*'fnd base rates'!D$112)\n+($G580*'fnd base rates'!D$113)\n+($H580*'fnd base rates'!D$114)\n+($I580*'fnd base rates'!D$115)\n+($J580*'fnd base rates'!D$119)\n+($K580*'fnd base rates'!D$120)\n+($M580*'fnd base rates'!D$122)\n+($N580*'fnd base rates'!D$123)\n+($O580*'fnd base rates'!D$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,4)))\n*$R580","v":2933.7907599999999},{"$f":"(($D580*'fnd base rates'!E$110)\n+($E580*'fnd base rates'!E$111)\n+($F580*'fnd base rates'!E$112)\n+($G580*'fnd base rates'!E$113)\n+($H580*'fnd base rates'!E$114)\n+($I580*'fnd base rates'!E$115)\n+($J580*'fnd base rates'!E$119)\n+($K580*'fnd base rates'!E$120)\n+($M580*'fnd base rates'!E$122)\n+($N580*'fnd base rates'!E$123)\n+($O580*'fnd base rates'!E$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,5)))\n*$R580","v":18042.903734774998},{"$f":"(($D580*'fnd base rates'!F$110)\n+($E580*'fnd base rates'!F$111)\n+($F580*'fnd base rates'!F$112)\n+($G580*'fnd base rates'!F$113)\n+($H580*'fnd base rates'!F$114)\n+($I580*'fnd base rates'!F$115)\n+($J580*'fnd base rates'!F$119)\n+($K580*'fnd base rates'!F$120)\n+($M580*'fnd base rates'!F$122)\n+($N580*'fnd base rates'!F$123)\n+($O580*'fnd base rates'!F$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,6)))\n*$R580","v":2859.1787833450003},{"$f":"(($D580*'fnd base rates'!G$110)\n+($E580*'fnd base rates'!G$111)\n+($F580*'fnd base rates'!G$112)\n+($G580*'fnd base rates'!G$113)\n+($H580*'fnd base rates'!G$114)\n+($I580*'fnd base rates'!G$115)\n+($J580*'fnd base rates'!G$119)\n+($K580*'fnd base rates'!G$120)\n+($M580*'fnd base rates'!G$122)\n+($N580*'fnd base rates'!G$123)\n+($O580*'fnd base rates'!G$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,7)))\n*$R580","v":802.15151952899998},{"$f":"(($D580*'fnd base rates'!H$110)\n+($E580*'fnd base rates'!H$111)\n+($F580*'fnd base rates'!H$112)\n+($G580*'fnd base rates'!H$113)\n+($H580*'fnd base rates'!H$114)\n+($I580*'fnd base rates'!H$115)\n+($J580*'fnd base rates'!H$119)\n+($K580*'fnd base rates'!H$120)\n+($M580*'fnd base rates'!H$122)\n+($N580*'fnd base rates'!H$123)\n+($O580*'fnd base rates'!H$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,8)))","v":1776.8007339999999},{"$f":"(($D580*'fnd base rates'!I$110)\n+($E580*'fnd base rates'!I$111)\n+($F580*'fnd base rates'!I$112)\n+($G580*'fnd base rates'!I$113)\n+($H580*'fnd base rates'!I$114)\n+($I580*'fnd base rates'!I$115)\n+($J580*'fnd base rates'!I$119)\n+($K580*'fnd base rates'!I$120)\n+($M580*'fnd base rates'!I$122)\n+($N580*'fnd base rates'!I$123)\n+($O580*'fnd base rates'!I$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,9)))\n*$R580","v":1357.9846299999999},{"$f":"(($D580*'fnd base rates'!J$110)\n+($E580*'fnd base rates'!J$111)\n+($F580*'fnd base rates'!J$112)\n+($G580*'fnd base rates'!J$113)\n+($H580*'fnd base rates'!J$114)\n+($I580*'fnd base rates'!J$115)\n+($J580*'fnd base rates'!J$119)\n+($K580*'fnd base rates'!J$120)\n+($M580*'fnd base rates'!J$122)\n+($N580*'fnd base rates'!J$123)\n+($O580*'fnd base rates'!J$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,10)))\n*$R580","v":2382.4483300000002},{"$f":"(($D580*'fnd base rates'!K$110)\n+($E580*'fnd base rates'!K$111)\n+($F580*'fnd base rates'!K$112)\n+($G580*'fnd base rates'!K$113)\n+($H580*'fnd base rates'!K$114)\n+($I580*'fnd base rates'!K$115)\n+($J580*'fnd base rates'!K$119)\n+($K580*'fnd base rates'!K$120)\n+($M580*'fnd base rates'!K$122)\n+($N580*'fnd base rates'!K$123)\n+($O580*'fnd base rates'!K$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,11)))\n*$R580","v":3508.109610423},{"$f":"(($D580*'fnd base rates'!L$110)\n+($E580*'fnd base rates'!L$111)\n+($F580*'fnd base rates'!L$112)\n+($G580*'fnd base rates'!L$113)\n+($H580*'fnd base rates'!L$114)\n+($I580*'fnd base rates'!L$115)\n+($J580*'fnd base rates'!L$119)\n+($K580*'fnd base rates'!L$120)\n+($M580*'fnd base rates'!L$122)\n+($N580*'fnd base rates'!L$123)\n+($O580*'fnd base rates'!L$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,12)))","v":4423.4025495182459},{"$f":"(($D580*'fnd base rates'!M$110)\n+($E580*'fnd base rates'!M$111)\n+($F580*'fnd base rates'!M$112)\n+($G580*'fnd base rates'!M$113)\n+($H580*'fnd base rates'!M$114)\n+($I580*'fnd base rates'!M$115)\n+($J580*'fnd base rates'!M$119)\n+($K580*'fnd base rates'!M$120)\n+($M580*'fnd base rates'!M$122)\n+($N580*'fnd base rates'!M$123)\n+($O580*'fnd base rates'!M$124)\n+($P580*VLOOKUP($S580+15,rate_basefnd,13)))","v":0},39824.960521896239,null,484035244,"484","035","244",1,3,39824.960521896239,13275,0,13275,null,null,null,null,null,13275,0,13275,271,13004,22,12982]
[485,485258030,"SALEM ACADEMY",{"$f":"'fnd enro'!D581","v":0},{"$f":"'fnd enro'!E581","v":0},{"$f":"'fnd enro'!F581","v":0},{"$f":"'fnd enro'!G581","v":0},{"$f":"'fnd enro'!H581","v":0},{"$f":"'fnd enro'!I581","v":1},{"$f":"'fnd enro'!J581","v":0},{"$f":"'fnd enro'!K581","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L581","v":0},{"$f":"'fnd enro'!M581+'fnd enro'!N581","v":0},{"$f":"'fnd enro'!O581","v":0},{"$f":"'fnd enro'!P581","v":0},{"$f":"'fnd enro'!Q581+'fnd enro'!R581","v":1},{"$f":"'fnd enro'!T581","v":1},1,{"$f":"VALUE('fnd enro'!S581)","v":10},null,{"$f":"(($D581*'fnd base rates'!C$110)\n+($E581*'fnd base rates'!C$111)\n+($F581*'fnd base rates'!C$112)\n+($G581*'fnd base rates'!C$113)\n+($H581*'fnd base rates'!C$114)\n+($I581*'fnd base rates'!C$115)\n+($J581*'fnd base rates'!C$119)\n+($K581*'fnd base rates'!C$120)\n+($M581*'fnd base rates'!C$122)\n+($N581*'fnd base rates'!C$123)\n+($O581*'fnd base rates'!C$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,3)))\n*$R581","v":556.74874199999999},{"$f":"(($D581*'fnd base rates'!D$110)\n+($E581*'fnd base rates'!D$111)\n+($F581*'fnd base rates'!D$112)\n+($G581*'fnd base rates'!D$113)\n+($H581*'fnd base rates'!D$114)\n+($I581*'fnd base rates'!D$115)\n+($J581*'fnd base rates'!D$119)\n+($K581*'fnd base rates'!D$120)\n+($M581*'fnd base rates'!D$122)\n+($N581*'fnd base rates'!D$123)\n+($O581*'fnd base rates'!D$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,4)))\n*$R581","v":1003.05},{"$f":"(($D581*'fnd base rates'!E$110)\n+($E581*'fnd base rates'!E$111)\n+($F581*'fnd base rates'!E$112)\n+($G581*'fnd base rates'!E$113)\n+($H581*'fnd base rates'!E$114)\n+($I581*'fnd base rates'!E$115)\n+($J581*'fnd base rates'!E$119)\n+($K581*'fnd base rates'!E$120)\n+($M581*'fnd base rates'!E$122)\n+($N581*'fnd base rates'!E$123)\n+($O581*'fnd base rates'!E$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,5)))\n*$R581","v":7420.2459250000002},{"$f":"(($D581*'fnd base rates'!F$110)\n+($E581*'fnd base rates'!F$111)\n+($F581*'fnd base rates'!F$112)\n+($G581*'fnd base rates'!F$113)\n+($H581*'fnd base rates'!F$114)\n+($I581*'fnd base rates'!F$115)\n+($J581*'fnd base rates'!F$119)\n+($K581*'fnd base rates'!F$120)\n+($M581*'fnd base rates'!F$122)\n+($N581*'fnd base rates'!F$123)\n+($O581*'fnd base rates'!F$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,6)))\n*$R581","v":814.73291500000005},{"$f":"(($D581*'fnd base rates'!G$110)\n+($E581*'fnd base rates'!G$111)\n+($F581*'fnd base rates'!G$112)\n+($G581*'fnd base rates'!G$113)\n+($H581*'fnd base rates'!G$114)\n+($I581*'fnd base rates'!G$115)\n+($J581*'fnd base rates'!G$119)\n+($K581*'fnd base rates'!G$120)\n+($M581*'fnd base rates'!G$122)\n+($N581*'fnd base rates'!G$123)\n+($O581*'fnd base rates'!G$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,7)))\n*$R581","v":291.128603},{"$f":"(($D581*'fnd base rates'!H$110)\n+($E581*'fnd base rates'!H$111)\n+($F581*'fnd base rates'!H$112)\n+($G581*'fnd base rates'!H$113)\n+($H581*'fnd base rates'!H$114)\n+($I581*'fnd base rates'!H$115)\n+($J581*'fnd base rates'!H$119)\n+($K581*'fnd base rates'!H$120)\n+($M581*'fnd base rates'!H$122)\n+($N581*'fnd base rates'!H$123)\n+($O581*'fnd base rates'!H$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D581*'fnd base rates'!I$110)\n+($E581*'fnd base rates'!I$111)\n+($F581*'fnd base rates'!I$112)\n+($G581*'fnd base rates'!I$113)\n+($H581*'fnd base rates'!I$114)\n+($I581*'fnd base rates'!I$115)\n+($J581*'fnd base rates'!I$119)\n+($K581*'fnd base rates'!I$120)\n+($M581*'fnd base rates'!I$122)\n+($N581*'fnd base rates'!I$123)\n+($O581*'fnd base rates'!I$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,9)))\n*$R581","v":510.78},{"$f":"(($D581*'fnd base rates'!J$110)\n+($E581*'fnd base rates'!J$111)\n+($F581*'fnd base rates'!J$112)\n+($G581*'fnd base rates'!J$113)\n+($H581*'fnd base rates'!J$114)\n+($I581*'fnd base rates'!J$115)\n+($J581*'fnd base rates'!J$119)\n+($K581*'fnd base rates'!J$120)\n+($M581*'fnd base rates'!J$122)\n+($N581*'fnd base rates'!J$123)\n+($O581*'fnd base rates'!J$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,10)))\n*$R581","v":1137.18},{"$f":"(($D581*'fnd base rates'!K$110)\n+($E581*'fnd base rates'!K$111)\n+($F581*'fnd base rates'!K$112)\n+($G581*'fnd base rates'!K$113)\n+($H581*'fnd base rates'!K$114)\n+($I581*'fnd base rates'!K$115)\n+($J581*'fnd base rates'!K$119)\n+($K581*'fnd base rates'!K$120)\n+($M581*'fnd base rates'!K$122)\n+($N581*'fnd base rates'!K$123)\n+($O581*'fnd base rates'!K$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,11)))\n*$R581","v":1061.948261},{"$f":"(($D581*'fnd base rates'!L$110)\n+($E581*'fnd base rates'!L$111)\n+($F581*'fnd base rates'!L$112)\n+($G581*'fnd base rates'!L$113)\n+($H581*'fnd base rates'!L$114)\n+($I581*'fnd base rates'!L$115)\n+($J581*'fnd base rates'!L$119)\n+($K581*'fnd base rates'!L$120)\n+($M581*'fnd base rates'!L$122)\n+($N581*'fnd base rates'!L$123)\n+($O581*'fnd base rates'!L$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D581*'fnd base rates'!M$110)\n+($E581*'fnd base rates'!M$111)\n+($F581*'fnd base rates'!M$112)\n+($G581*'fnd base rates'!M$113)\n+($H581*'fnd base rates'!M$114)\n+($I581*'fnd base rates'!M$115)\n+($J581*'fnd base rates'!M$119)\n+($K581*'fnd base rates'!M$120)\n+($M581*'fnd base rates'!M$122)\n+($N581*'fnd base rates'!M$123)\n+($O581*'fnd base rates'!M$124)\n+($P581*VLOOKUP($S581+15,rate_basefnd,13)))","v":0},15145.027718628882,null,485258030,"485","258","030",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[485,485258035,"SALEM ACADEMY",{"$f":"'fnd enro'!D582","v":0},{"$f":"'fnd enro'!E582","v":0},{"$f":"'fnd enro'!F582","v":0},{"$f":"'fnd enro'!G582","v":0},{"$f":"'fnd enro'!H582","v":0},{"$f":"'fnd enro'!I582","v":1},{"$f":"'fnd enro'!J582","v":0},{"$f":"'fnd enro'!K582","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L582","v":0},{"$f":"'fnd enro'!M582+'fnd enro'!N582","v":0},{"$f":"'fnd enro'!O582","v":0},{"$f":"'fnd enro'!P582","v":0},{"$f":"'fnd enro'!Q582+'fnd enro'!R582","v":0},{"$f":"'fnd enro'!T582","v":1},1,{"$f":"VALUE('fnd enro'!S582)","v":1},null,{"$f":"(($D582*'fnd base rates'!C$110)\n+($E582*'fnd base rates'!C$111)\n+($F582*'fnd base rates'!C$112)\n+($G582*'fnd base rates'!C$113)\n+($H582*'fnd base rates'!C$114)\n+($I582*'fnd base rates'!C$115)\n+($J582*'fnd base rates'!C$119)\n+($K582*'fnd base rates'!C$120)\n+($M582*'fnd base rates'!C$122)\n+($N582*'fnd base rates'!C$123)\n+($O582*'fnd base rates'!C$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,3)))\n*$R582","v":494.44874200000004},{"$f":"(($D582*'fnd base rates'!D$110)\n+($E582*'fnd base rates'!D$111)\n+($F582*'fnd base rates'!D$112)\n+($G582*'fnd base rates'!D$113)\n+($H582*'fnd base rates'!D$114)\n+($I582*'fnd base rates'!D$115)\n+($J582*'fnd base rates'!D$119)\n+($K582*'fnd base rates'!D$120)\n+($M582*'fnd base rates'!D$122)\n+($N582*'fnd base rates'!D$123)\n+($O582*'fnd base rates'!D$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,4)))\n*$R582","v":707.86},{"$f":"(($D582*'fnd base rates'!E$110)\n+($E582*'fnd base rates'!E$111)\n+($F582*'fnd base rates'!E$112)\n+($G582*'fnd base rates'!E$113)\n+($H582*'fnd base rates'!E$114)\n+($I582*'fnd base rates'!E$115)\n+($J582*'fnd base rates'!E$119)\n+($K582*'fnd base rates'!E$120)\n+($M582*'fnd base rates'!E$122)\n+($N582*'fnd base rates'!E$123)\n+($O582*'fnd base rates'!E$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,5)))\n*$R582","v":4538.6259250000003},{"$f":"(($D582*'fnd base rates'!F$110)\n+($E582*'fnd base rates'!F$111)\n+($F582*'fnd base rates'!F$112)\n+($G582*'fnd base rates'!F$113)\n+($H582*'fnd base rates'!F$114)\n+($I582*'fnd base rates'!F$115)\n+($J582*'fnd base rates'!F$119)\n+($K582*'fnd base rates'!F$120)\n+($M582*'fnd base rates'!F$122)\n+($N582*'fnd base rates'!F$123)\n+($O582*'fnd base rates'!F$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,6)))\n*$R582","v":814.73291500000005},{"$f":"(($D582*'fnd base rates'!G$110)\n+($E582*'fnd base rates'!G$111)\n+($F582*'fnd base rates'!G$112)\n+($G582*'fnd base rates'!G$113)\n+($H582*'fnd base rates'!G$114)\n+($I582*'fnd base rates'!G$115)\n+($J582*'fnd base rates'!G$119)\n+($K582*'fnd base rates'!G$120)\n+($M582*'fnd base rates'!G$122)\n+($N582*'fnd base rates'!G$123)\n+($O582*'fnd base rates'!G$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,7)))\n*$R582","v":151.32860299999999},{"$f":"(($D582*'fnd base rates'!H$110)\n+($E582*'fnd base rates'!H$111)\n+($F582*'fnd base rates'!H$112)\n+($G582*'fnd base rates'!H$113)\n+($H582*'fnd base rates'!H$114)\n+($I582*'fnd base rates'!H$115)\n+($J582*'fnd base rates'!H$119)\n+($K582*'fnd base rates'!H$120)\n+($M582*'fnd base rates'!H$122)\n+($N582*'fnd base rates'!H$123)\n+($O582*'fnd base rates'!H$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D582*'fnd base rates'!I$110)\n+($E582*'fnd base rates'!I$111)\n+($F582*'fnd base rates'!I$112)\n+($G582*'fnd base rates'!I$113)\n+($H582*'fnd base rates'!I$114)\n+($I582*'fnd base rates'!I$115)\n+($J582*'fnd base rates'!I$119)\n+($K582*'fnd base rates'!I$120)\n+($M582*'fnd base rates'!I$122)\n+($N582*'fnd base rates'!I$123)\n+($O582*'fnd base rates'!I$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,9)))\n*$R582","v":394.09},{"$f":"(($D582*'fnd base rates'!J$110)\n+($E582*'fnd base rates'!J$111)\n+($F582*'fnd base rates'!J$112)\n+($G582*'fnd base rates'!J$113)\n+($H582*'fnd base rates'!J$114)\n+($I582*'fnd base rates'!J$115)\n+($J582*'fnd base rates'!J$119)\n+($K582*'fnd base rates'!J$120)\n+($M582*'fnd base rates'!J$122)\n+($N582*'fnd base rates'!J$123)\n+($O582*'fnd base rates'!J$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,10)))\n*$R582","v":530.85},{"$f":"(($D582*'fnd base rates'!K$110)\n+($E582*'fnd base rates'!K$111)\n+($F582*'fnd base rates'!K$112)\n+($G582*'fnd base rates'!K$113)\n+($H582*'fnd base rates'!K$114)\n+($I582*'fnd base rates'!K$115)\n+($J582*'fnd base rates'!K$119)\n+($K582*'fnd base rates'!K$120)\n+($M582*'fnd base rates'!K$122)\n+($N582*'fnd base rates'!K$123)\n+($O582*'fnd base rates'!K$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,11)))\n*$R582","v":1061.948261},{"$f":"(($D582*'fnd base rates'!L$110)\n+($E582*'fnd base rates'!L$111)\n+($F582*'fnd base rates'!L$112)\n+($G582*'fnd base rates'!L$113)\n+($H582*'fnd base rates'!L$114)\n+($I582*'fnd base rates'!L$115)\n+($J582*'fnd base rates'!L$119)\n+($K582*'fnd base rates'!L$120)\n+($M582*'fnd base rates'!L$122)\n+($N582*'fnd base rates'!L$123)\n+($O582*'fnd base rates'!L$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D582*'fnd base rates'!M$110)\n+($E582*'fnd base rates'!M$111)\n+($F582*'fnd base rates'!M$112)\n+($G582*'fnd base rates'!M$113)\n+($H582*'fnd base rates'!M$114)\n+($I582*'fnd base rates'!M$115)\n+($J582*'fnd base rates'!M$119)\n+($K582*'fnd base rates'!M$120)\n+($M582*'fnd base rates'!M$122)\n+($N582*'fnd base rates'!M$123)\n+($O582*'fnd base rates'!M$124)\n+($P582*VLOOKUP($S582+15,rate_basefnd,13)))","v":0},10555.537718628882,null,485258035,"485","258","035",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[485,485258071,"SALEM ACADEMY",{"$f":"'fnd enro'!D583","v":0},{"$f":"'fnd enro'!E583","v":0},{"$f":"'fnd enro'!F583","v":0},{"$f":"'fnd enro'!G583","v":0},{"$f":"'fnd enro'!H583","v":1},{"$f":"'fnd enro'!I583","v":1},{"$f":"'fnd enro'!J583","v":0},{"$f":"'fnd enro'!K583","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L583","v":0},{"$f":"'fnd enro'!M583+'fnd enro'!N583","v":0},{"$f":"'fnd enro'!O583","v":0},{"$f":"'fnd enro'!P583","v":0},{"$f":"'fnd enro'!Q583+'fnd enro'!R583","v":1},{"$f":"'fnd enro'!T583","v":2},1,{"$f":"VALUE('fnd enro'!S583)","v":10},null,{"$f":"(($D583*'fnd base rates'!C$110)\n+($E583*'fnd base rates'!C$111)\n+($F583*'fnd base rates'!C$112)\n+($G583*'fnd base rates'!C$113)\n+($H583*'fnd base rates'!C$114)\n+($I583*'fnd base rates'!C$115)\n+($J583*'fnd base rates'!C$119)\n+($K583*'fnd base rates'!C$120)\n+($M583*'fnd base rates'!C$122)\n+($N583*'fnd base rates'!C$123)\n+($O583*'fnd base rates'!C$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,3)))\n*$R583","v":1051.197484},{"$f":"(($D583*'fnd base rates'!D$110)\n+($E583*'fnd base rates'!D$111)\n+($F583*'fnd base rates'!D$112)\n+($G583*'fnd base rates'!D$113)\n+($H583*'fnd base rates'!D$114)\n+($I583*'fnd base rates'!D$115)\n+($J583*'fnd base rates'!D$119)\n+($K583*'fnd base rates'!D$120)\n+($M583*'fnd base rates'!D$122)\n+($N583*'fnd base rates'!D$123)\n+($O583*'fnd base rates'!D$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,4)))\n*$R583","v":1710.91},{"$f":"(($D583*'fnd base rates'!E$110)\n+($E583*'fnd base rates'!E$111)\n+($F583*'fnd base rates'!E$112)\n+($G583*'fnd base rates'!E$113)\n+($H583*'fnd base rates'!E$114)\n+($I583*'fnd base rates'!E$115)\n+($J583*'fnd base rates'!E$119)\n+($K583*'fnd base rates'!E$120)\n+($M583*'fnd base rates'!E$122)\n+($N583*'fnd base rates'!E$123)\n+($O583*'fnd base rates'!E$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,5)))\n*$R583","v":10614.781849999999},{"$f":"(($D583*'fnd base rates'!F$110)\n+($E583*'fnd base rates'!F$111)\n+($F583*'fnd base rates'!F$112)\n+($G583*'fnd base rates'!F$113)\n+($H583*'fnd base rates'!F$114)\n+($I583*'fnd base rates'!F$115)\n+($J583*'fnd base rates'!F$119)\n+($K583*'fnd base rates'!F$120)\n+($M583*'fnd base rates'!F$122)\n+($N583*'fnd base rates'!F$123)\n+($O583*'fnd base rates'!F$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,6)))\n*$R583","v":1729.8358300000002},{"$f":"(($D583*'fnd base rates'!G$110)\n+($E583*'fnd base rates'!G$111)\n+($F583*'fnd base rates'!G$112)\n+($G583*'fnd base rates'!G$113)\n+($H583*'fnd base rates'!G$114)\n+($I583*'fnd base rates'!G$115)\n+($J583*'fnd base rates'!G$119)\n+($K583*'fnd base rates'!G$120)\n+($M583*'fnd base rates'!G$122)\n+($N583*'fnd base rates'!G$123)\n+($O583*'fnd base rates'!G$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,7)))\n*$R583","v":446.687206},{"$f":"(($D583*'fnd base rates'!H$110)\n+($E583*'fnd base rates'!H$111)\n+($F583*'fnd base rates'!H$112)\n+($G583*'fnd base rates'!H$113)\n+($H583*'fnd base rates'!H$114)\n+($I583*'fnd base rates'!H$115)\n+($J583*'fnd base rates'!H$119)\n+($K583*'fnd base rates'!H$120)\n+($M583*'fnd base rates'!H$122)\n+($N583*'fnd base rates'!H$123)\n+($O583*'fnd base rates'!H$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D583*'fnd base rates'!I$110)\n+($E583*'fnd base rates'!I$111)\n+($F583*'fnd base rates'!I$112)\n+($G583*'fnd base rates'!I$113)\n+($H583*'fnd base rates'!I$114)\n+($I583*'fnd base rates'!I$115)\n+($J583*'fnd base rates'!I$119)\n+($K583*'fnd base rates'!I$120)\n+($M583*'fnd base rates'!I$122)\n+($N583*'fnd base rates'!I$123)\n+($O583*'fnd base rates'!I$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,9)))\n*$R583","v":825.16000000000008},{"$f":"(($D583*'fnd base rates'!J$110)\n+($E583*'fnd base rates'!J$111)\n+($F583*'fnd base rates'!J$112)\n+($G583*'fnd base rates'!J$113)\n+($H583*'fnd base rates'!J$114)\n+($I583*'fnd base rates'!J$115)\n+($J583*'fnd base rates'!J$119)\n+($K583*'fnd base rates'!J$120)\n+($M583*'fnd base rates'!J$122)\n+($N583*'fnd base rates'!J$123)\n+($O583*'fnd base rates'!J$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,10)))\n*$R583","v":1367.39},{"$f":"(($D583*'fnd base rates'!K$110)\n+($E583*'fnd base rates'!K$111)\n+($F583*'fnd base rates'!K$112)\n+($G583*'fnd base rates'!K$113)\n+($H583*'fnd base rates'!K$114)\n+($I583*'fnd base rates'!K$115)\n+($J583*'fnd base rates'!K$119)\n+($K583*'fnd base rates'!K$120)\n+($M583*'fnd base rates'!K$122)\n+($N583*'fnd base rates'!K$123)\n+($O583*'fnd base rates'!K$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,11)))\n*$R583","v":2153.5965219999998},{"$f":"(($D583*'fnd base rates'!L$110)\n+($E583*'fnd base rates'!L$111)\n+($F583*'fnd base rates'!L$112)\n+($G583*'fnd base rates'!L$113)\n+($H583*'fnd base rates'!L$114)\n+($I583*'fnd base rates'!L$115)\n+($J583*'fnd base rates'!L$119)\n+($K583*'fnd base rates'!L$120)\n+($M583*'fnd base rates'!L$122)\n+($N583*'fnd base rates'!L$123)\n+($O583*'fnd base rates'!L$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D583*'fnd base rates'!M$110)\n+($E583*'fnd base rates'!M$111)\n+($F583*'fnd base rates'!M$112)\n+($G583*'fnd base rates'!M$113)\n+($H583*'fnd base rates'!M$114)\n+($I583*'fnd base rates'!M$115)\n+($J583*'fnd base rates'!M$119)\n+($K583*'fnd base rates'!M$120)\n+($M583*'fnd base rates'!M$122)\n+($N583*'fnd base rates'!M$123)\n+($O583*'fnd base rates'!M$124)\n+($P583*VLOOKUP($S583+15,rate_basefnd,13)))","v":0},23930.487170073564,null,485258071,"485","258","071",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,19,11758]
[485,485258107,"SALEM ACADEMY",{"$f":"'fnd enro'!D584","v":0},{"$f":"'fnd enro'!E584","v":0},{"$f":"'fnd enro'!F584","v":0},{"$f":"'fnd enro'!G584","v":0},{"$f":"'fnd enro'!H584","v":0},{"$f":"'fnd enro'!I584","v":1},{"$f":"'fnd enro'!J584","v":0},{"$f":"'fnd enro'!K584","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L584","v":0},{"$f":"'fnd enro'!M584+'fnd enro'!N584","v":0},{"$f":"'fnd enro'!O584","v":0},{"$f":"'fnd enro'!P584","v":0},{"$f":"'fnd enro'!Q584+'fnd enro'!R584","v":0},{"$f":"'fnd enro'!T584","v":1},1,{"$f":"VALUE('fnd enro'!S584)","v":1},null,{"$f":"(($D584*'fnd base rates'!C$110)\n+($E584*'fnd base rates'!C$111)\n+($F584*'fnd base rates'!C$112)\n+($G584*'fnd base rates'!C$113)\n+($H584*'fnd base rates'!C$114)\n+($I584*'fnd base rates'!C$115)\n+($J584*'fnd base rates'!C$119)\n+($K584*'fnd base rates'!C$120)\n+($M584*'fnd base rates'!C$122)\n+($N584*'fnd base rates'!C$123)\n+($O584*'fnd base rates'!C$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,3)))\n*$R584","v":494.44874200000004},{"$f":"(($D584*'fnd base rates'!D$110)\n+($E584*'fnd base rates'!D$111)\n+($F584*'fnd base rates'!D$112)\n+($G584*'fnd base rates'!D$113)\n+($H584*'fnd base rates'!D$114)\n+($I584*'fnd base rates'!D$115)\n+($J584*'fnd base rates'!D$119)\n+($K584*'fnd base rates'!D$120)\n+($M584*'fnd base rates'!D$122)\n+($N584*'fnd base rates'!D$123)\n+($O584*'fnd base rates'!D$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,4)))\n*$R584","v":707.86},{"$f":"(($D584*'fnd base rates'!E$110)\n+($E584*'fnd base rates'!E$111)\n+($F584*'fnd base rates'!E$112)\n+($G584*'fnd base rates'!E$113)\n+($H584*'fnd base rates'!E$114)\n+($I584*'fnd base rates'!E$115)\n+($J584*'fnd base rates'!E$119)\n+($K584*'fnd base rates'!E$120)\n+($M584*'fnd base rates'!E$122)\n+($N584*'fnd base rates'!E$123)\n+($O584*'fnd base rates'!E$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,5)))\n*$R584","v":4538.6259250000003},{"$f":"(($D584*'fnd base rates'!F$110)\n+($E584*'fnd base rates'!F$111)\n+($F584*'fnd base rates'!F$112)\n+($G584*'fnd base rates'!F$113)\n+($H584*'fnd base rates'!F$114)\n+($I584*'fnd base rates'!F$115)\n+($J584*'fnd base rates'!F$119)\n+($K584*'fnd base rates'!F$120)\n+($M584*'fnd base rates'!F$122)\n+($N584*'fnd base rates'!F$123)\n+($O584*'fnd base rates'!F$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,6)))\n*$R584","v":814.73291500000005},{"$f":"(($D584*'fnd base rates'!G$110)\n+($E584*'fnd base rates'!G$111)\n+($F584*'fnd base rates'!G$112)\n+($G584*'fnd base rates'!G$113)\n+($H584*'fnd base rates'!G$114)\n+($I584*'fnd base rates'!G$115)\n+($J584*'fnd base rates'!G$119)\n+($K584*'fnd base rates'!G$120)\n+($M584*'fnd base rates'!G$122)\n+($N584*'fnd base rates'!G$123)\n+($O584*'fnd base rates'!G$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,7)))\n*$R584","v":151.32860299999999},{"$f":"(($D584*'fnd base rates'!H$110)\n+($E584*'fnd base rates'!H$111)\n+($F584*'fnd base rates'!H$112)\n+($G584*'fnd base rates'!H$113)\n+($H584*'fnd base rates'!H$114)\n+($I584*'fnd base rates'!H$115)\n+($J584*'fnd base rates'!H$119)\n+($K584*'fnd base rates'!H$120)\n+($M584*'fnd base rates'!H$122)\n+($N584*'fnd base rates'!H$123)\n+($O584*'fnd base rates'!H$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D584*'fnd base rates'!I$110)\n+($E584*'fnd base rates'!I$111)\n+($F584*'fnd base rates'!I$112)\n+($G584*'fnd base rates'!I$113)\n+($H584*'fnd base rates'!I$114)\n+($I584*'fnd base rates'!I$115)\n+($J584*'fnd base rates'!I$119)\n+($K584*'fnd base rates'!I$120)\n+($M584*'fnd base rates'!I$122)\n+($N584*'fnd base rates'!I$123)\n+($O584*'fnd base rates'!I$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,9)))\n*$R584","v":394.09},{"$f":"(($D584*'fnd base rates'!J$110)\n+($E584*'fnd base rates'!J$111)\n+($F584*'fnd base rates'!J$112)\n+($G584*'fnd base rates'!J$113)\n+($H584*'fnd base rates'!J$114)\n+($I584*'fnd base rates'!J$115)\n+($J584*'fnd base rates'!J$119)\n+($K584*'fnd base rates'!J$120)\n+($M584*'fnd base rates'!J$122)\n+($N584*'fnd base rates'!J$123)\n+($O584*'fnd base rates'!J$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,10)))\n*$R584","v":530.85},{"$f":"(($D584*'fnd base rates'!K$110)\n+($E584*'fnd base rates'!K$111)\n+($F584*'fnd base rates'!K$112)\n+($G584*'fnd base rates'!K$113)\n+($H584*'fnd base rates'!K$114)\n+($I584*'fnd base rates'!K$115)\n+($J584*'fnd base rates'!K$119)\n+($K584*'fnd base rates'!K$120)\n+($M584*'fnd base rates'!K$122)\n+($N584*'fnd base rates'!K$123)\n+($O584*'fnd base rates'!K$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,11)))\n*$R584","v":1061.948261},{"$f":"(($D584*'fnd base rates'!L$110)\n+($E584*'fnd base rates'!L$111)\n+($F584*'fnd base rates'!L$112)\n+($G584*'fnd base rates'!L$113)\n+($H584*'fnd base rates'!L$114)\n+($I584*'fnd base rates'!L$115)\n+($J584*'fnd base rates'!L$119)\n+($K584*'fnd base rates'!L$120)\n+($M584*'fnd base rates'!L$122)\n+($N584*'fnd base rates'!L$123)\n+($O584*'fnd base rates'!L$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D584*'fnd base rates'!M$110)\n+($E584*'fnd base rates'!M$111)\n+($F584*'fnd base rates'!M$112)\n+($G584*'fnd base rates'!M$113)\n+($H584*'fnd base rates'!M$114)\n+($I584*'fnd base rates'!M$115)\n+($J584*'fnd base rates'!M$119)\n+($K584*'fnd base rates'!M$120)\n+($M584*'fnd base rates'!M$122)\n+($N584*'fnd base rates'!M$123)\n+($O584*'fnd base rates'!M$124)\n+($P584*VLOOKUP($S584+15,rate_basefnd,13)))","v":0},10555.537718628882,null,485258107,"485","258","107",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[485,485258163,"SALEM ACADEMY",{"$f":"'fnd enro'!D585","v":0},{"$f":"'fnd enro'!E585","v":0},{"$f":"'fnd enro'!F585","v":0},{"$f":"'fnd enro'!G585","v":0},{"$f":"'fnd enro'!H585","v":2},{"$f":"'fnd enro'!I585","v":11},{"$f":"'fnd enro'!J585","v":0},{"$f":"'fnd enro'!K585","v":0.49270000000000003},{"$f":"'fnd enro'!L585","v":0},{"$f":"'fnd enro'!M585+'fnd enro'!N585","v":0},{"$f":"'fnd enro'!O585","v":0},{"$f":"'fnd enro'!P585","v":0},{"$f":"'fnd enro'!Q585+'fnd enro'!R585","v":5},{"$f":"'fnd enro'!T585","v":13},1,{"$f":"VALUE('fnd enro'!S585)","v":8},null,{"$f":"(($D585*'fnd base rates'!C$110)\n+($E585*'fnd base rates'!C$111)\n+($F585*'fnd base rates'!C$112)\n+($G585*'fnd base rates'!C$113)\n+($H585*'fnd base rates'!C$114)\n+($I585*'fnd base rates'!C$115)\n+($J585*'fnd base rates'!C$119)\n+($K585*'fnd base rates'!C$120)\n+($M585*'fnd base rates'!C$122)\n+($N585*'fnd base rates'!C$123)\n+($O585*'fnd base rates'!C$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,3)))\n*$R585","v":6725.7836459999999},{"$f":"(($D585*'fnd base rates'!D$110)\n+($E585*'fnd base rates'!D$111)\n+($F585*'fnd base rates'!D$112)\n+($G585*'fnd base rates'!D$113)\n+($H585*'fnd base rates'!D$114)\n+($I585*'fnd base rates'!D$115)\n+($J585*'fnd base rates'!D$119)\n+($K585*'fnd base rates'!D$120)\n+($M585*'fnd base rates'!D$122)\n+($N585*'fnd base rates'!D$123)\n+($O585*'fnd base rates'!D$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,4)))\n*$R585","v":10613.98},{"$f":"(($D585*'fnd base rates'!E$110)\n+($E585*'fnd base rates'!E$111)\n+($F585*'fnd base rates'!E$112)\n+($G585*'fnd base rates'!E$113)\n+($H585*'fnd base rates'!E$114)\n+($I585*'fnd base rates'!E$115)\n+($J585*'fnd base rates'!E$119)\n+($K585*'fnd base rates'!E$120)\n+($M585*'fnd base rates'!E$122)\n+($N585*'fnd base rates'!E$123)\n+($O585*'fnd base rates'!E$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,5)))\n*$R585","v":70095.757024999999},{"$f":"(($D585*'fnd base rates'!F$110)\n+($E585*'fnd base rates'!F$111)\n+($F585*'fnd base rates'!F$112)\n+($G585*'fnd base rates'!F$113)\n+($H585*'fnd base rates'!F$114)\n+($I585*'fnd base rates'!F$115)\n+($J585*'fnd base rates'!F$119)\n+($K585*'fnd base rates'!F$120)\n+($M585*'fnd base rates'!F$122)\n+($N585*'fnd base rates'!F$123)\n+($O585*'fnd base rates'!F$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,6)))\n*$R585","v":10792.267895000001},{"$f":"(($D585*'fnd base rates'!G$110)\n+($E585*'fnd base rates'!G$111)\n+($F585*'fnd base rates'!G$112)\n+($G585*'fnd base rates'!G$113)\n+($H585*'fnd base rates'!G$114)\n+($I585*'fnd base rates'!G$115)\n+($J585*'fnd base rates'!G$119)\n+($K585*'fnd base rates'!G$120)\n+($M585*'fnd base rates'!G$122)\n+($N585*'fnd base rates'!G$123)\n+($O585*'fnd base rates'!G$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,7)))\n*$R585","v":2644.3318389999999},{"$f":"(($D585*'fnd base rates'!H$110)\n+($E585*'fnd base rates'!H$111)\n+($F585*'fnd base rates'!H$112)\n+($G585*'fnd base rates'!H$113)\n+($H585*'fnd base rates'!H$114)\n+($I585*'fnd base rates'!H$115)\n+($J585*'fnd base rates'!H$119)\n+($K585*'fnd base rates'!H$120)\n+($M585*'fnd base rates'!H$122)\n+($N585*'fnd base rates'!H$123)\n+($O585*'fnd base rates'!H$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,8)))","v":9495.3765139999996},{"$f":"(($D585*'fnd base rates'!I$110)\n+($E585*'fnd base rates'!I$111)\n+($F585*'fnd base rates'!I$112)\n+($G585*'fnd base rates'!I$113)\n+($H585*'fnd base rates'!I$114)\n+($I585*'fnd base rates'!I$115)\n+($J585*'fnd base rates'!I$119)\n+($K585*'fnd base rates'!I$120)\n+($M585*'fnd base rates'!I$122)\n+($N585*'fnd base rates'!I$123)\n+($O585*'fnd base rates'!I$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,9)))\n*$R585","v":5521.8},{"$f":"(($D585*'fnd base rates'!J$110)\n+($E585*'fnd base rates'!J$111)\n+($F585*'fnd base rates'!J$112)\n+($G585*'fnd base rates'!J$113)\n+($H585*'fnd base rates'!J$114)\n+($I585*'fnd base rates'!J$115)\n+($J585*'fnd base rates'!J$119)\n+($K585*'fnd base rates'!J$120)\n+($M585*'fnd base rates'!J$122)\n+($N585*'fnd base rates'!J$123)\n+($O585*'fnd base rates'!J$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,10)))\n*$R585","v":9199.6200000000008},{"$f":"(($D585*'fnd base rates'!K$110)\n+($E585*'fnd base rates'!K$111)\n+($F585*'fnd base rates'!K$112)\n+($G585*'fnd base rates'!K$113)\n+($H585*'fnd base rates'!K$114)\n+($I585*'fnd base rates'!K$115)\n+($J585*'fnd base rates'!K$119)\n+($K585*'fnd base rates'!K$120)\n+($M585*'fnd base rates'!K$122)\n+($N585*'fnd base rates'!K$123)\n+($O585*'fnd base rates'!K$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,11)))\n*$R585","v":13864.727392999999},{"$f":"(($D585*'fnd base rates'!L$110)\n+($E585*'fnd base rates'!L$111)\n+($F585*'fnd base rates'!L$112)\n+($G585*'fnd base rates'!L$113)\n+($H585*'fnd base rates'!L$114)\n+($I585*'fnd base rates'!L$115)\n+($J585*'fnd base rates'!L$119)\n+($K585*'fnd base rates'!L$120)\n+($M585*'fnd base rates'!L$122)\n+($N585*'fnd base rates'!L$123)\n+($O585*'fnd base rates'!L$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,12)))","v":16678.039495807076},{"$f":"(($D585*'fnd base rates'!M$110)\n+($E585*'fnd base rates'!M$111)\n+($F585*'fnd base rates'!M$112)\n+($G585*'fnd base rates'!M$113)\n+($H585*'fnd base rates'!M$114)\n+($I585*'fnd base rates'!M$115)\n+($J585*'fnd base rates'!M$119)\n+($K585*'fnd base rates'!M$120)\n+($M585*'fnd base rates'!M$122)\n+($N585*'fnd base rates'!M$123)\n+($O585*'fnd base rates'!M$124)\n+($P585*VLOOKUP($S585+15,rate_basefnd,13)))","v":0},155631.6838078071,null,485258163,"485","258","163",1,13,155631.6838078071,11972,0,11972,null,null,null,null,null,11972,0,11972,116,11856,5,11851]
[485,485258168,"SALEM ACADEMY",{"$f":"'fnd enro'!D586","v":0},{"$f":"'fnd enro'!E586","v":0},{"$f":"'fnd enro'!F586","v":0},{"$f":"'fnd enro'!G586","v":0},{"$f":"'fnd enro'!H586","v":0},{"$f":"'fnd enro'!I586","v":1},{"$f":"'fnd enro'!J586","v":0},{"$f":"'fnd enro'!K586","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L586","v":0},{"$f":"'fnd enro'!M586+'fnd enro'!N586","v":0},{"$f":"'fnd enro'!O586","v":0},{"$f":"'fnd enro'!P586","v":0},{"$f":"'fnd enro'!Q586+'fnd enro'!R586","v":1},{"$f":"'fnd enro'!T586","v":1},{"$f":"VLOOKUP(B586,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S586)","v":10},null,{"$f":"(($D586*'fnd base rates'!C$110)\n+($E586*'fnd base rates'!C$111)\n+($F586*'fnd base rates'!C$112)\n+($G586*'fnd base rates'!C$113)\n+($H586*'fnd base rates'!C$114)\n+($I586*'fnd base rates'!C$115)\n+($J586*'fnd base rates'!C$119)\n+($K586*'fnd base rates'!C$120)\n+($M586*'fnd base rates'!C$122)\n+($N586*'fnd base rates'!C$123)\n+($O586*'fnd base rates'!C$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,3)))\n*$R586","v":556.74874199999999},{"$f":"(($D586*'fnd base rates'!D$110)\n+($E586*'fnd base rates'!D$111)\n+($F586*'fnd base rates'!D$112)\n+($G586*'fnd base rates'!D$113)\n+($H586*'fnd base rates'!D$114)\n+($I586*'fnd base rates'!D$115)\n+($J586*'fnd base rates'!D$119)\n+($K586*'fnd base rates'!D$120)\n+($M586*'fnd base rates'!D$122)\n+($N586*'fnd base rates'!D$123)\n+($O586*'fnd base rates'!D$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,4)))\n*$R586","v":1003.05},{"$f":"(($D586*'fnd base rates'!E$110)\n+($E586*'fnd base rates'!E$111)\n+($F586*'fnd base rates'!E$112)\n+($G586*'fnd base rates'!E$113)\n+($H586*'fnd base rates'!E$114)\n+($I586*'fnd base rates'!E$115)\n+($J586*'fnd base rates'!E$119)\n+($K586*'fnd base rates'!E$120)\n+($M586*'fnd base rates'!E$122)\n+($N586*'fnd base rates'!E$123)\n+($O586*'fnd base rates'!E$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,5)))\n*$R586","v":7420.2459250000002},{"$f":"(($D586*'fnd base rates'!F$110)\n+($E586*'fnd base rates'!F$111)\n+($F586*'fnd base rates'!F$112)\n+($G586*'fnd base rates'!F$113)\n+($H586*'fnd base rates'!F$114)\n+($I586*'fnd base rates'!F$115)\n+($J586*'fnd base rates'!F$119)\n+($K586*'fnd base rates'!F$120)\n+($M586*'fnd base rates'!F$122)\n+($N586*'fnd base rates'!F$123)\n+($O586*'fnd base rates'!F$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,6)))\n*$R586","v":814.73291500000005},{"$f":"(($D586*'fnd base rates'!G$110)\n+($E586*'fnd base rates'!G$111)\n+($F586*'fnd base rates'!G$112)\n+($G586*'fnd base rates'!G$113)\n+($H586*'fnd base rates'!G$114)\n+($I586*'fnd base rates'!G$115)\n+($J586*'fnd base rates'!G$119)\n+($K586*'fnd base rates'!G$120)\n+($M586*'fnd base rates'!G$122)\n+($N586*'fnd base rates'!G$123)\n+($O586*'fnd base rates'!G$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,7)))\n*$R586","v":291.128603},{"$f":"(($D586*'fnd base rates'!H$110)\n+($E586*'fnd base rates'!H$111)\n+($F586*'fnd base rates'!H$112)\n+($G586*'fnd base rates'!H$113)\n+($H586*'fnd base rates'!H$114)\n+($I586*'fnd base rates'!H$115)\n+($J586*'fnd base rates'!H$119)\n+($K586*'fnd base rates'!H$120)\n+($M586*'fnd base rates'!H$122)\n+($N586*'fnd base rates'!H$123)\n+($O586*'fnd base rates'!H$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D586*'fnd base rates'!I$110)\n+($E586*'fnd base rates'!I$111)\n+($F586*'fnd base rates'!I$112)\n+($G586*'fnd base rates'!I$113)\n+($H586*'fnd base rates'!I$114)\n+($I586*'fnd base rates'!I$115)\n+($J586*'fnd base rates'!I$119)\n+($K586*'fnd base rates'!I$120)\n+($M586*'fnd base rates'!I$122)\n+($N586*'fnd base rates'!I$123)\n+($O586*'fnd base rates'!I$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,9)))\n*$R586","v":510.78},{"$f":"(($D586*'fnd base rates'!J$110)\n+($E586*'fnd base rates'!J$111)\n+($F586*'fnd base rates'!J$112)\n+($G586*'fnd base rates'!J$113)\n+($H586*'fnd base rates'!J$114)\n+($I586*'fnd base rates'!J$115)\n+($J586*'fnd base rates'!J$119)\n+($K586*'fnd base rates'!J$120)\n+($M586*'fnd base rates'!J$122)\n+($N586*'fnd base rates'!J$123)\n+($O586*'fnd base rates'!J$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,10)))\n*$R586","v":1137.18},{"$f":"(($D586*'fnd base rates'!K$110)\n+($E586*'fnd base rates'!K$111)\n+($F586*'fnd base rates'!K$112)\n+($G586*'fnd base rates'!K$113)\n+($H586*'fnd base rates'!K$114)\n+($I586*'fnd base rates'!K$115)\n+($J586*'fnd base rates'!K$119)\n+($K586*'fnd base rates'!K$120)\n+($M586*'fnd base rates'!K$122)\n+($N586*'fnd base rates'!K$123)\n+($O586*'fnd base rates'!K$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,11)))\n*$R586","v":1061.948261},{"$f":"(($D586*'fnd base rates'!L$110)\n+($E586*'fnd base rates'!L$111)\n+($F586*'fnd base rates'!L$112)\n+($G586*'fnd base rates'!L$113)\n+($H586*'fnd base rates'!L$114)\n+($I586*'fnd base rates'!L$115)\n+($J586*'fnd base rates'!L$119)\n+($K586*'fnd base rates'!L$120)\n+($M586*'fnd base rates'!L$122)\n+($N586*'fnd base rates'!L$123)\n+($O586*'fnd base rates'!L$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D586*'fnd base rates'!M$110)\n+($E586*'fnd base rates'!M$111)\n+($F586*'fnd base rates'!M$112)\n+($G586*'fnd base rates'!M$113)\n+($H586*'fnd base rates'!M$114)\n+($I586*'fnd base rates'!M$115)\n+($J586*'fnd base rates'!M$119)\n+($K586*'fnd base rates'!M$120)\n+($M586*'fnd base rates'!M$122)\n+($N586*'fnd base rates'!M$123)\n+($O586*'fnd base rates'!M$124)\n+($P586*VLOOKUP($S586+15,rate_basefnd,13)))","v":0},15145.027718628882,null,{"$f":"B586","v":485258168},"485","258","168",1,{"$f":"enro","v":1},15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[485,485258229,"SALEM ACADEMY",{"$f":"'fnd enro'!D587","v":0},{"$f":"'fnd enro'!E587","v":0},{"$f":"'fnd enro'!F587","v":0},{"$f":"'fnd enro'!G587","v":0},{"$f":"'fnd enro'!H587","v":3},{"$f":"'fnd enro'!I587","v":11},{"$f":"'fnd enro'!J587","v":0},{"$f":"'fnd enro'!K587","v":0.53059999999999996},{"$f":"'fnd enro'!L587","v":0},{"$f":"'fnd enro'!M587+'fnd enro'!N587","v":0},{"$f":"'fnd enro'!O587","v":0},{"$f":"'fnd enro'!P587","v":0},{"$f":"'fnd enro'!Q587+'fnd enro'!R587","v":8},{"$f":"'fnd enro'!T587","v":14},1,{"$f":"VALUE('fnd enro'!S587)","v":10},null,{"$f":"(($D587*'fnd base rates'!C$110)\n+($E587*'fnd base rates'!C$111)\n+($F587*'fnd base rates'!C$112)\n+($G587*'fnd base rates'!C$113)\n+($H587*'fnd base rates'!C$114)\n+($I587*'fnd base rates'!C$115)\n+($J587*'fnd base rates'!C$119)\n+($K587*'fnd base rates'!C$120)\n+($M587*'fnd base rates'!C$122)\n+($N587*'fnd base rates'!C$123)\n+($O587*'fnd base rates'!C$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,3)))\n*$R587","v":7420.6823880000002},{"$f":"(($D587*'fnd base rates'!D$110)\n+($E587*'fnd base rates'!D$111)\n+($F587*'fnd base rates'!D$112)\n+($G587*'fnd base rates'!D$113)\n+($H587*'fnd base rates'!D$114)\n+($I587*'fnd base rates'!D$115)\n+($J587*'fnd base rates'!D$119)\n+($K587*'fnd base rates'!D$120)\n+($M587*'fnd base rates'!D$122)\n+($N587*'fnd base rates'!D$123)\n+($O587*'fnd base rates'!D$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,4)))\n*$R587","v":12271.560000000001},{"$f":"(($D587*'fnd base rates'!E$110)\n+($E587*'fnd base rates'!E$111)\n+($F587*'fnd base rates'!E$112)\n+($G587*'fnd base rates'!E$113)\n+($H587*'fnd base rates'!E$114)\n+($I587*'fnd base rates'!E$115)\n+($J587*'fnd base rates'!E$119)\n+($K587*'fnd base rates'!E$120)\n+($M587*'fnd base rates'!E$122)\n+($N587*'fnd base rates'!E$123)\n+($O587*'fnd base rates'!E$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,5)))\n*$R587","v":82561.452950000006},{"$f":"(($D587*'fnd base rates'!F$110)\n+($E587*'fnd base rates'!F$111)\n+($F587*'fnd base rates'!F$112)\n+($G587*'fnd base rates'!F$113)\n+($H587*'fnd base rates'!F$114)\n+($I587*'fnd base rates'!F$115)\n+($J587*'fnd base rates'!F$119)\n+($K587*'fnd base rates'!F$120)\n+($M587*'fnd base rates'!F$122)\n+($N587*'fnd base rates'!F$123)\n+($O587*'fnd base rates'!F$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,6)))\n*$R587","v":11707.37081},{"$f":"(($D587*'fnd base rates'!G$110)\n+($E587*'fnd base rates'!G$111)\n+($F587*'fnd base rates'!G$112)\n+($G587*'fnd base rates'!G$113)\n+($H587*'fnd base rates'!G$114)\n+($I587*'fnd base rates'!G$115)\n+($J587*'fnd base rates'!G$119)\n+($K587*'fnd base rates'!G$120)\n+($M587*'fnd base rates'!G$122)\n+($N587*'fnd base rates'!G$123)\n+($O587*'fnd base rates'!G$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,7)))\n*$R587","v":3249.6904420000001},{"$f":"(($D587*'fnd base rates'!H$110)\n+($E587*'fnd base rates'!H$111)\n+($F587*'fnd base rates'!H$112)\n+($G587*'fnd base rates'!H$113)\n+($H587*'fnd base rates'!H$114)\n+($I587*'fnd base rates'!H$115)\n+($J587*'fnd base rates'!H$119)\n+($K587*'fnd base rates'!H$120)\n+($M587*'fnd base rates'!H$122)\n+($N587*'fnd base rates'!H$123)\n+($O587*'fnd base rates'!H$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,8)))","v":10048.340092},{"$f":"(($D587*'fnd base rates'!I$110)\n+($E587*'fnd base rates'!I$111)\n+($F587*'fnd base rates'!I$112)\n+($G587*'fnd base rates'!I$113)\n+($H587*'fnd base rates'!I$114)\n+($I587*'fnd base rates'!I$115)\n+($J587*'fnd base rates'!I$119)\n+($K587*'fnd base rates'!I$120)\n+($M587*'fnd base rates'!I$122)\n+($N587*'fnd base rates'!I$123)\n+($O587*'fnd base rates'!I$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,9)))\n*$R587","v":6211.65},{"$f":"(($D587*'fnd base rates'!J$110)\n+($E587*'fnd base rates'!J$111)\n+($F587*'fnd base rates'!J$112)\n+($G587*'fnd base rates'!J$113)\n+($H587*'fnd base rates'!J$114)\n+($I587*'fnd base rates'!J$115)\n+($J587*'fnd base rates'!J$119)\n+($K587*'fnd base rates'!J$120)\n+($M587*'fnd base rates'!J$122)\n+($N587*'fnd base rates'!J$123)\n+($O587*'fnd base rates'!J$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,10)))\n*$R587","v":11380.62},{"$f":"(($D587*'fnd base rates'!K$110)\n+($E587*'fnd base rates'!K$111)\n+($F587*'fnd base rates'!K$112)\n+($G587*'fnd base rates'!K$113)\n+($H587*'fnd base rates'!K$114)\n+($I587*'fnd base rates'!K$115)\n+($J587*'fnd base rates'!K$119)\n+($K587*'fnd base rates'!K$120)\n+($M587*'fnd base rates'!K$122)\n+($N587*'fnd base rates'!K$123)\n+($O587*'fnd base rates'!K$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,11)))\n*$R587","v":14956.375653999999},{"$f":"(($D587*'fnd base rates'!L$110)\n+($E587*'fnd base rates'!L$111)\n+($F587*'fnd base rates'!L$112)\n+($G587*'fnd base rates'!L$113)\n+($H587*'fnd base rates'!L$114)\n+($I587*'fnd base rates'!L$115)\n+($J587*'fnd base rates'!L$119)\n+($K587*'fnd base rates'!L$120)\n+($M587*'fnd base rates'!L$122)\n+($N587*'fnd base rates'!L$123)\n+($O587*'fnd base rates'!L$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,12)))","v":19375.470923251756},{"$f":"(($D587*'fnd base rates'!M$110)\n+($E587*'fnd base rates'!M$111)\n+($F587*'fnd base rates'!M$112)\n+($G587*'fnd base rates'!M$113)\n+($H587*'fnd base rates'!M$114)\n+($I587*'fnd base rates'!M$115)\n+($J587*'fnd base rates'!M$119)\n+($K587*'fnd base rates'!M$120)\n+($M587*'fnd base rates'!M$122)\n+($N587*'fnd base rates'!M$123)\n+($O587*'fnd base rates'!M$124)\n+($P587*VLOOKUP($S587+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U587:AE587)","v":179183.21325925179},null,485258229,{"$f":"IF($B587<499999999,MID($B587,1,3),MID($B587,1,4))","v":"485"},{"$f":"IF($B587<499999999,MID($B587,4,3),MID($B587,5,3))","v":"258"},{"$f":"IF($B587<499999999,MID($B587,7,3),MID($B587,8,3))","v":"229"},{"$f":"IF(VLOOKUP(VALUE(IF(AH587<499999999,MID(AH587,4,3),MID(AH587,5,3))),distinfo,4)=R587,1,0)","v":1},14,{"$f":"AF587","v":179183.21325925179},{"$f":"IF(OR(AF587=0,AM587=0),0,ROUND(AN587/AM587,0))","v":12799},{"$f":"AO587-AQ587","v":0},12799,null,null,null,null,null,12799,{"$f":"AW587-AY587","v":0},12799,{"$f":"AY587-BA587","v":216},12583,20,12563]
[485,485258248,"SALEM ACADEMY",{"$f":"'fnd enro'!D588","v":0},{"$f":"'fnd enro'!E588","v":0},{"$f":"'fnd enro'!F588","v":0},{"$f":"'fnd enro'!G588","v":0},{"$f":"'fnd enro'!H588","v":1},{"$f":"'fnd enro'!I588","v":1},{"$f":"'fnd enro'!J588","v":0},{"$f":"'fnd enro'!K588","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L588","v":0},{"$f":"'fnd enro'!M588+'fnd enro'!N588","v":0},{"$f":"'fnd enro'!O588","v":0},{"$f":"'fnd enro'!P588","v":0},{"$f":"'fnd enro'!Q588+'fnd enro'!R588","v":0},{"$f":"'fnd enro'!T588","v":2},1,{"$f":"VALUE('fnd enro'!S588)","v":1},null,{"$f":"(($D588*'fnd base rates'!C$110)\n+($E588*'fnd base rates'!C$111)\n+($F588*'fnd base rates'!C$112)\n+($G588*'fnd base rates'!C$113)\n+($H588*'fnd base rates'!C$114)\n+($I588*'fnd base rates'!C$115)\n+($J588*'fnd base rates'!C$119)\n+($K588*'fnd base rates'!C$120)\n+($M588*'fnd base rates'!C$122)\n+($N588*'fnd base rates'!C$123)\n+($O588*'fnd base rates'!C$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,3)))\n*$R588","v":988.89748400000008},{"$f":"(($D588*'fnd base rates'!D$110)\n+($E588*'fnd base rates'!D$111)\n+($F588*'fnd base rates'!D$112)\n+($G588*'fnd base rates'!D$113)\n+($H588*'fnd base rates'!D$114)\n+($I588*'fnd base rates'!D$115)\n+($J588*'fnd base rates'!D$119)\n+($K588*'fnd base rates'!D$120)\n+($M588*'fnd base rates'!D$122)\n+($N588*'fnd base rates'!D$123)\n+($O588*'fnd base rates'!D$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,4)))\n*$R588","v":1415.72},{"$f":"(($D588*'fnd base rates'!E$110)\n+($E588*'fnd base rates'!E$111)\n+($F588*'fnd base rates'!E$112)\n+($G588*'fnd base rates'!E$113)\n+($H588*'fnd base rates'!E$114)\n+($I588*'fnd base rates'!E$115)\n+($J588*'fnd base rates'!E$119)\n+($K588*'fnd base rates'!E$120)\n+($M588*'fnd base rates'!E$122)\n+($N588*'fnd base rates'!E$123)\n+($O588*'fnd base rates'!E$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,5)))\n*$R588","v":7733.1618500000004},{"$f":"(($D588*'fnd base rates'!F$110)\n+($E588*'fnd base rates'!F$111)\n+($F588*'fnd base rates'!F$112)\n+($G588*'fnd base rates'!F$113)\n+($H588*'fnd base rates'!F$114)\n+($I588*'fnd base rates'!F$115)\n+($J588*'fnd base rates'!F$119)\n+($K588*'fnd base rates'!F$120)\n+($M588*'fnd base rates'!F$122)\n+($N588*'fnd base rates'!F$123)\n+($O588*'fnd base rates'!F$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,6)))\n*$R588","v":1729.8358300000002},{"$f":"(($D588*'fnd base rates'!G$110)\n+($E588*'fnd base rates'!G$111)\n+($F588*'fnd base rates'!G$112)\n+($G588*'fnd base rates'!G$113)\n+($H588*'fnd base rates'!G$114)\n+($I588*'fnd base rates'!G$115)\n+($J588*'fnd base rates'!G$119)\n+($K588*'fnd base rates'!G$120)\n+($M588*'fnd base rates'!G$122)\n+($N588*'fnd base rates'!G$123)\n+($O588*'fnd base rates'!G$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,7)))\n*$R588","v":306.88720599999999},{"$f":"(($D588*'fnd base rates'!H$110)\n+($E588*'fnd base rates'!H$111)\n+($F588*'fnd base rates'!H$112)\n+($G588*'fnd base rates'!H$113)\n+($H588*'fnd base rates'!H$114)\n+($I588*'fnd base rates'!H$115)\n+($J588*'fnd base rates'!H$119)\n+($K588*'fnd base rates'!H$120)\n+($M588*'fnd base rates'!H$122)\n+($N588*'fnd base rates'!H$123)\n+($O588*'fnd base rates'!H$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D588*'fnd base rates'!I$110)\n+($E588*'fnd base rates'!I$111)\n+($F588*'fnd base rates'!I$112)\n+($G588*'fnd base rates'!I$113)\n+($H588*'fnd base rates'!I$114)\n+($I588*'fnd base rates'!I$115)\n+($J588*'fnd base rates'!I$119)\n+($K588*'fnd base rates'!I$120)\n+($M588*'fnd base rates'!I$122)\n+($N588*'fnd base rates'!I$123)\n+($O588*'fnd base rates'!I$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,9)))\n*$R588","v":708.47},{"$f":"(($D588*'fnd base rates'!J$110)\n+($E588*'fnd base rates'!J$111)\n+($F588*'fnd base rates'!J$112)\n+($G588*'fnd base rates'!J$113)\n+($H588*'fnd base rates'!J$114)\n+($I588*'fnd base rates'!J$115)\n+($J588*'fnd base rates'!J$119)\n+($K588*'fnd base rates'!J$120)\n+($M588*'fnd base rates'!J$122)\n+($N588*'fnd base rates'!J$123)\n+($O588*'fnd base rates'!J$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,10)))\n*$R588","v":761.06000000000006},{"$f":"(($D588*'fnd base rates'!K$110)\n+($E588*'fnd base rates'!K$111)\n+($F588*'fnd base rates'!K$112)\n+($G588*'fnd base rates'!K$113)\n+($H588*'fnd base rates'!K$114)\n+($I588*'fnd base rates'!K$115)\n+($J588*'fnd base rates'!K$119)\n+($K588*'fnd base rates'!K$120)\n+($M588*'fnd base rates'!K$122)\n+($N588*'fnd base rates'!K$123)\n+($O588*'fnd base rates'!K$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,11)))\n*$R588","v":2153.5965219999998},{"$f":"(($D588*'fnd base rates'!L$110)\n+($E588*'fnd base rates'!L$111)\n+($F588*'fnd base rates'!L$112)\n+($G588*'fnd base rates'!L$113)\n+($H588*'fnd base rates'!L$114)\n+($I588*'fnd base rates'!L$115)\n+($J588*'fnd base rates'!L$119)\n+($K588*'fnd base rates'!L$120)\n+($M588*'fnd base rates'!L$122)\n+($N588*'fnd base rates'!L$123)\n+($O588*'fnd base rates'!L$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D588*'fnd base rates'!M$110)\n+($E588*'fnd base rates'!M$111)\n+($F588*'fnd base rates'!M$112)\n+($G588*'fnd base rates'!M$113)\n+($H588*'fnd base rates'!M$114)\n+($I588*'fnd base rates'!M$115)\n+($J588*'fnd base rates'!M$119)\n+($K588*'fnd base rates'!M$120)\n+($M588*'fnd base rates'!M$122)\n+($N588*'fnd base rates'!M$123)\n+($O588*'fnd base rates'!M$124)\n+($P588*VLOOKUP($S588+15,rate_basefnd,13)))","v":0},19340.997170073562,null,485258248,"485","258","248",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[485,485258258,"SALEM ACADEMY",{"$f":"'fnd enro'!D589","v":0},{"$f":"'fnd enro'!E589","v":0},{"$f":"'fnd enro'!F589","v":0},{"$f":"'fnd enro'!G589","v":0},{"$f":"'fnd enro'!H589","v":213},{"$f":"'fnd enro'!I589","v":240},{"$f":"'fnd enro'!J589","v":0},{"$f":"'fnd enro'!K589","v":17.168700000000001},{"$f":"'fnd enro'!L589","v":0},{"$f":"'fnd enro'!M589+'fnd enro'!N589","v":0},{"$f":"'fnd enro'!O589","v":11},{"$f":"'fnd enro'!P589","v":12},{"$f":"'fnd enro'!Q589+'fnd enro'!R589","v":166},{"$f":"'fnd enro'!T589","v":453},1,{"$f":"VALUE('fnd enro'!S589)","v":8},null,{"$f":"(($D589*'fnd base rates'!C$110)\n+($E589*'fnd base rates'!C$111)\n+($F589*'fnd base rates'!C$112)\n+($G589*'fnd base rates'!C$113)\n+($H589*'fnd base rates'!C$114)\n+($I589*'fnd base rates'!C$115)\n+($J589*'fnd base rates'!C$119)\n+($K589*'fnd base rates'!C$120)\n+($M589*'fnd base rates'!C$122)\n+($N589*'fnd base rates'!C$123)\n+($O589*'fnd base rates'!C$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,3)))\n*$R589","v":235797.38012599997},{"$f":"(($D589*'fnd base rates'!D$110)\n+($E589*'fnd base rates'!D$111)\n+($F589*'fnd base rates'!D$112)\n+($G589*'fnd base rates'!D$113)\n+($H589*'fnd base rates'!D$114)\n+($I589*'fnd base rates'!D$115)\n+($J589*'fnd base rates'!D$119)\n+($K589*'fnd base rates'!D$120)\n+($M589*'fnd base rates'!D$122)\n+($N589*'fnd base rates'!D$123)\n+($O589*'fnd base rates'!D$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,4)))\n*$R589","v":370892.70999999996},{"$f":"(($D589*'fnd base rates'!E$110)\n+($E589*'fnd base rates'!E$111)\n+($F589*'fnd base rates'!E$112)\n+($G589*'fnd base rates'!E$113)\n+($H589*'fnd base rates'!E$114)\n+($I589*'fnd base rates'!E$115)\n+($J589*'fnd base rates'!E$119)\n+($K589*'fnd base rates'!E$120)\n+($M589*'fnd base rates'!E$122)\n+($N589*'fnd base rates'!E$123)\n+($O589*'fnd base rates'!E$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,5)))\n*$R589","v":2250783.7940250002},{"$f":"(($D589*'fnd base rates'!F$110)\n+($E589*'fnd base rates'!F$111)\n+($F589*'fnd base rates'!F$112)\n+($G589*'fnd base rates'!F$113)\n+($H589*'fnd base rates'!F$114)\n+($I589*'fnd base rates'!F$115)\n+($J589*'fnd base rates'!F$119)\n+($K589*'fnd base rates'!F$120)\n+($M589*'fnd base rates'!F$122)\n+($N589*'fnd base rates'!F$123)\n+($O589*'fnd base rates'!F$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,6)))\n*$R589","v":393813.19049499999},{"$f":"(($D589*'fnd base rates'!G$110)\n+($E589*'fnd base rates'!G$111)\n+($F589*'fnd base rates'!G$112)\n+($G589*'fnd base rates'!G$113)\n+($H589*'fnd base rates'!G$114)\n+($I589*'fnd base rates'!G$115)\n+($J589*'fnd base rates'!G$119)\n+($K589*'fnd base rates'!G$120)\n+($M589*'fnd base rates'!G$122)\n+($N589*'fnd base rates'!G$123)\n+($O589*'fnd base rates'!G$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,7)))\n*$R589","v":92610.27715899999},{"$f":"(($D589*'fnd base rates'!H$110)\n+($E589*'fnd base rates'!H$111)\n+($F589*'fnd base rates'!H$112)\n+($G589*'fnd base rates'!H$113)\n+($H589*'fnd base rates'!H$114)\n+($I589*'fnd base rates'!H$115)\n+($J589*'fnd base rates'!H$119)\n+($K589*'fnd base rates'!H$120)\n+($M589*'fnd base rates'!H$122)\n+($N589*'fnd base rates'!H$123)\n+($O589*'fnd base rates'!H$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,8)))","v":292714.48083399999},{"$f":"(($D589*'fnd base rates'!I$110)\n+($E589*'fnd base rates'!I$111)\n+($F589*'fnd base rates'!I$112)\n+($G589*'fnd base rates'!I$113)\n+($H589*'fnd base rates'!I$114)\n+($I589*'fnd base rates'!I$115)\n+($J589*'fnd base rates'!I$119)\n+($K589*'fnd base rates'!I$120)\n+($M589*'fnd base rates'!I$122)\n+($N589*'fnd base rates'!I$123)\n+($O589*'fnd base rates'!I$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,9)))\n*$R589","v":181511.88999999998},{"$f":"(($D589*'fnd base rates'!J$110)\n+($E589*'fnd base rates'!J$111)\n+($F589*'fnd base rates'!J$112)\n+($G589*'fnd base rates'!J$113)\n+($H589*'fnd base rates'!J$114)\n+($I589*'fnd base rates'!J$115)\n+($J589*'fnd base rates'!J$119)\n+($K589*'fnd base rates'!J$120)\n+($M589*'fnd base rates'!J$122)\n+($N589*'fnd base rates'!J$123)\n+($O589*'fnd base rates'!J$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,10)))\n*$R589","v":273193.82},{"$f":"(($D589*'fnd base rates'!K$110)\n+($E589*'fnd base rates'!K$111)\n+($F589*'fnd base rates'!K$112)\n+($G589*'fnd base rates'!K$113)\n+($H589*'fnd base rates'!K$114)\n+($I589*'fnd base rates'!K$115)\n+($J589*'fnd base rates'!K$119)\n+($K589*'fnd base rates'!K$120)\n+($M589*'fnd base rates'!K$122)\n+($N589*'fnd base rates'!K$123)\n+($O589*'fnd base rates'!K$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,11)))\n*$R589","v":493149.03223300003},{"$f":"(($D589*'fnd base rates'!L$110)\n+($E589*'fnd base rates'!L$111)\n+($F589*'fnd base rates'!L$112)\n+($G589*'fnd base rates'!L$113)\n+($H589*'fnd base rates'!L$114)\n+($I589*'fnd base rates'!L$115)\n+($J589*'fnd base rates'!L$119)\n+($K589*'fnd base rates'!L$120)\n+($M589*'fnd base rates'!L$122)\n+($N589*'fnd base rates'!L$123)\n+($O589*'fnd base rates'!L$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,12)))","v":597383.6607566491},{"$f":"(($D589*'fnd base rates'!M$110)\n+($E589*'fnd base rates'!M$111)\n+($F589*'fnd base rates'!M$112)\n+($G589*'fnd base rates'!M$113)\n+($H589*'fnd base rates'!M$114)\n+($I589*'fnd base rates'!M$115)\n+($J589*'fnd base rates'!M$119)\n+($K589*'fnd base rates'!M$120)\n+($M589*'fnd base rates'!M$122)\n+($N589*'fnd base rates'!M$123)\n+($O589*'fnd base rates'!M$124)\n+($P589*VLOOKUP($S589+15,rate_basefnd,13)))","v":0},5181850.2356286487,null,485258258,"485","258","258",1,453,5181850.2356286487,11439,0,11439,null,null,null,null,null,11439,0,11439,64,11375,53,11322]
[485,485258291,"SALEM ACADEMY",{"$f":"'fnd enro'!D590","v":0},{"$f":"'fnd enro'!E590","v":0},{"$f":"'fnd enro'!F590","v":0},{"$f":"'fnd enro'!G590","v":0},{"$f":"'fnd enro'!H590","v":1},{"$f":"'fnd enro'!I590","v":1},{"$f":"'fnd enro'!J590","v":0},{"$f":"'fnd enro'!K590","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L590","v":0},{"$f":"'fnd enro'!M590+'fnd enro'!N590","v":0},{"$f":"'fnd enro'!O590","v":0},{"$f":"'fnd enro'!P590","v":0},{"$f":"'fnd enro'!Q590+'fnd enro'!R590","v":0},{"$f":"'fnd enro'!T590","v":2},1,{"$f":"VALUE('fnd enro'!S590)","v":1},null,{"$f":"(($D590*'fnd base rates'!C$110)\n+($E590*'fnd base rates'!C$111)\n+($F590*'fnd base rates'!C$112)\n+($G590*'fnd base rates'!C$113)\n+($H590*'fnd base rates'!C$114)\n+($I590*'fnd base rates'!C$115)\n+($J590*'fnd base rates'!C$119)\n+($K590*'fnd base rates'!C$120)\n+($M590*'fnd base rates'!C$122)\n+($N590*'fnd base rates'!C$123)\n+($O590*'fnd base rates'!C$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,3)))\n*$R590","v":988.89748400000008},{"$f":"(($D590*'fnd base rates'!D$110)\n+($E590*'fnd base rates'!D$111)\n+($F590*'fnd base rates'!D$112)\n+($G590*'fnd base rates'!D$113)\n+($H590*'fnd base rates'!D$114)\n+($I590*'fnd base rates'!D$115)\n+($J590*'fnd base rates'!D$119)\n+($K590*'fnd base rates'!D$120)\n+($M590*'fnd base rates'!D$122)\n+($N590*'fnd base rates'!D$123)\n+($O590*'fnd base rates'!D$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,4)))\n*$R590","v":1415.72},{"$f":"(($D590*'fnd base rates'!E$110)\n+($E590*'fnd base rates'!E$111)\n+($F590*'fnd base rates'!E$112)\n+($G590*'fnd base rates'!E$113)\n+($H590*'fnd base rates'!E$114)\n+($I590*'fnd base rates'!E$115)\n+($J590*'fnd base rates'!E$119)\n+($K590*'fnd base rates'!E$120)\n+($M590*'fnd base rates'!E$122)\n+($N590*'fnd base rates'!E$123)\n+($O590*'fnd base rates'!E$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,5)))\n*$R590","v":7733.1618500000004},{"$f":"(($D590*'fnd base rates'!F$110)\n+($E590*'fnd base rates'!F$111)\n+($F590*'fnd base rates'!F$112)\n+($G590*'fnd base rates'!F$113)\n+($H590*'fnd base rates'!F$114)\n+($I590*'fnd base rates'!F$115)\n+($J590*'fnd base rates'!F$119)\n+($K590*'fnd base rates'!F$120)\n+($M590*'fnd base rates'!F$122)\n+($N590*'fnd base rates'!F$123)\n+($O590*'fnd base rates'!F$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,6)))\n*$R590","v":1729.8358300000002},{"$f":"(($D590*'fnd base rates'!G$110)\n+($E590*'fnd base rates'!G$111)\n+($F590*'fnd base rates'!G$112)\n+($G590*'fnd base rates'!G$113)\n+($H590*'fnd base rates'!G$114)\n+($I590*'fnd base rates'!G$115)\n+($J590*'fnd base rates'!G$119)\n+($K590*'fnd base rates'!G$120)\n+($M590*'fnd base rates'!G$122)\n+($N590*'fnd base rates'!G$123)\n+($O590*'fnd base rates'!G$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,7)))\n*$R590","v":306.88720599999999},{"$f":"(($D590*'fnd base rates'!H$110)\n+($E590*'fnd base rates'!H$111)\n+($F590*'fnd base rates'!H$112)\n+($G590*'fnd base rates'!H$113)\n+($H590*'fnd base rates'!H$114)\n+($I590*'fnd base rates'!H$115)\n+($J590*'fnd base rates'!H$119)\n+($K590*'fnd base rates'!H$120)\n+($M590*'fnd base rates'!H$122)\n+($N590*'fnd base rates'!H$123)\n+($O590*'fnd base rates'!H$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D590*'fnd base rates'!I$110)\n+($E590*'fnd base rates'!I$111)\n+($F590*'fnd base rates'!I$112)\n+($G590*'fnd base rates'!I$113)\n+($H590*'fnd base rates'!I$114)\n+($I590*'fnd base rates'!I$115)\n+($J590*'fnd base rates'!I$119)\n+($K590*'fnd base rates'!I$120)\n+($M590*'fnd base rates'!I$122)\n+($N590*'fnd base rates'!I$123)\n+($O590*'fnd base rates'!I$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,9)))\n*$R590","v":708.47},{"$f":"(($D590*'fnd base rates'!J$110)\n+($E590*'fnd base rates'!J$111)\n+($F590*'fnd base rates'!J$112)\n+($G590*'fnd base rates'!J$113)\n+($H590*'fnd base rates'!J$114)\n+($I590*'fnd base rates'!J$115)\n+($J590*'fnd base rates'!J$119)\n+($K590*'fnd base rates'!J$120)\n+($M590*'fnd base rates'!J$122)\n+($N590*'fnd base rates'!J$123)\n+($O590*'fnd base rates'!J$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,10)))\n*$R590","v":761.06000000000006},{"$f":"(($D590*'fnd base rates'!K$110)\n+($E590*'fnd base rates'!K$111)\n+($F590*'fnd base rates'!K$112)\n+($G590*'fnd base rates'!K$113)\n+($H590*'fnd base rates'!K$114)\n+($I590*'fnd base rates'!K$115)\n+($J590*'fnd base rates'!K$119)\n+($K590*'fnd base rates'!K$120)\n+($M590*'fnd base rates'!K$122)\n+($N590*'fnd base rates'!K$123)\n+($O590*'fnd base rates'!K$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,11)))\n*$R590","v":2153.5965219999998},{"$f":"(($D590*'fnd base rates'!L$110)\n+($E590*'fnd base rates'!L$111)\n+($F590*'fnd base rates'!L$112)\n+($G590*'fnd base rates'!L$113)\n+($H590*'fnd base rates'!L$114)\n+($I590*'fnd base rates'!L$115)\n+($J590*'fnd base rates'!L$119)\n+($K590*'fnd base rates'!L$120)\n+($M590*'fnd base rates'!L$122)\n+($N590*'fnd base rates'!L$123)\n+($O590*'fnd base rates'!L$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D590*'fnd base rates'!M$110)\n+($E590*'fnd base rates'!M$111)\n+($F590*'fnd base rates'!M$112)\n+($G590*'fnd base rates'!M$113)\n+($H590*'fnd base rates'!M$114)\n+($I590*'fnd base rates'!M$115)\n+($J590*'fnd base rates'!M$119)\n+($K590*'fnd base rates'!M$120)\n+($M590*'fnd base rates'!M$122)\n+($N590*'fnd base rates'!M$123)\n+($O590*'fnd base rates'!M$124)\n+($P590*VLOOKUP($S590+15,rate_basefnd,13)))","v":0},19340.997170073562,null,485258291,"485","258","291",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[485,485258675,"SALEM ACADEMY",{"$f":"'fnd enro'!D591","v":0},{"$f":"'fnd enro'!E591","v":0},{"$f":"'fnd enro'!F591","v":0},{"$f":"'fnd enro'!G591","v":0},{"$f":"'fnd enro'!H591","v":0},{"$f":"'fnd enro'!I591","v":1},{"$f":"'fnd enro'!J591","v":0},{"$f":"'fnd enro'!K591","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L591","v":0},{"$f":"'fnd enro'!M591+'fnd enro'!N591","v":0},{"$f":"'fnd enro'!O591","v":0},{"$f":"'fnd enro'!P591","v":0},{"$f":"'fnd enro'!Q591+'fnd enro'!R591","v":0},{"$f":"'fnd enro'!T591","v":1},1,{"$f":"VALUE('fnd enro'!S591)","v":1},null,{"$f":"(($D591*'fnd base rates'!C$110)\n+($E591*'fnd base rates'!C$111)\n+($F591*'fnd base rates'!C$112)\n+($G591*'fnd base rates'!C$113)\n+($H591*'fnd base rates'!C$114)\n+($I591*'fnd base rates'!C$115)\n+($J591*'fnd base rates'!C$119)\n+($K591*'fnd base rates'!C$120)\n+($M591*'fnd base rates'!C$122)\n+($N591*'fnd base rates'!C$123)\n+($O591*'fnd base rates'!C$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,3)))\n*$R591","v":494.44874200000004},{"$f":"(($D591*'fnd base rates'!D$110)\n+($E591*'fnd base rates'!D$111)\n+($F591*'fnd base rates'!D$112)\n+($G591*'fnd base rates'!D$113)\n+($H591*'fnd base rates'!D$114)\n+($I591*'fnd base rates'!D$115)\n+($J591*'fnd base rates'!D$119)\n+($K591*'fnd base rates'!D$120)\n+($M591*'fnd base rates'!D$122)\n+($N591*'fnd base rates'!D$123)\n+($O591*'fnd base rates'!D$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,4)))\n*$R591","v":707.86},{"$f":"(($D591*'fnd base rates'!E$110)\n+($E591*'fnd base rates'!E$111)\n+($F591*'fnd base rates'!E$112)\n+($G591*'fnd base rates'!E$113)\n+($H591*'fnd base rates'!E$114)\n+($I591*'fnd base rates'!E$115)\n+($J591*'fnd base rates'!E$119)\n+($K591*'fnd base rates'!E$120)\n+($M591*'fnd base rates'!E$122)\n+($N591*'fnd base rates'!E$123)\n+($O591*'fnd base rates'!E$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,5)))\n*$R591","v":4538.6259250000003},{"$f":"(($D591*'fnd base rates'!F$110)\n+($E591*'fnd base rates'!F$111)\n+($F591*'fnd base rates'!F$112)\n+($G591*'fnd base rates'!F$113)\n+($H591*'fnd base rates'!F$114)\n+($I591*'fnd base rates'!F$115)\n+($J591*'fnd base rates'!F$119)\n+($K591*'fnd base rates'!F$120)\n+($M591*'fnd base rates'!F$122)\n+($N591*'fnd base rates'!F$123)\n+($O591*'fnd base rates'!F$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,6)))\n*$R591","v":814.73291500000005},{"$f":"(($D591*'fnd base rates'!G$110)\n+($E591*'fnd base rates'!G$111)\n+($F591*'fnd base rates'!G$112)\n+($G591*'fnd base rates'!G$113)\n+($H591*'fnd base rates'!G$114)\n+($I591*'fnd base rates'!G$115)\n+($J591*'fnd base rates'!G$119)\n+($K591*'fnd base rates'!G$120)\n+($M591*'fnd base rates'!G$122)\n+($N591*'fnd base rates'!G$123)\n+($O591*'fnd base rates'!G$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,7)))\n*$R591","v":151.32860299999999},{"$f":"(($D591*'fnd base rates'!H$110)\n+($E591*'fnd base rates'!H$111)\n+($F591*'fnd base rates'!H$112)\n+($G591*'fnd base rates'!H$113)\n+($H591*'fnd base rates'!H$114)\n+($I591*'fnd base rates'!H$115)\n+($J591*'fnd base rates'!H$119)\n+($K591*'fnd base rates'!H$120)\n+($M591*'fnd base rates'!H$122)\n+($N591*'fnd base rates'!H$123)\n+($O591*'fnd base rates'!H$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D591*'fnd base rates'!I$110)\n+($E591*'fnd base rates'!I$111)\n+($F591*'fnd base rates'!I$112)\n+($G591*'fnd base rates'!I$113)\n+($H591*'fnd base rates'!I$114)\n+($I591*'fnd base rates'!I$115)\n+($J591*'fnd base rates'!I$119)\n+($K591*'fnd base rates'!I$120)\n+($M591*'fnd base rates'!I$122)\n+($N591*'fnd base rates'!I$123)\n+($O591*'fnd base rates'!I$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,9)))\n*$R591","v":394.09},{"$f":"(($D591*'fnd base rates'!J$110)\n+($E591*'fnd base rates'!J$111)\n+($F591*'fnd base rates'!J$112)\n+($G591*'fnd base rates'!J$113)\n+($H591*'fnd base rates'!J$114)\n+($I591*'fnd base rates'!J$115)\n+($J591*'fnd base rates'!J$119)\n+($K591*'fnd base rates'!J$120)\n+($M591*'fnd base rates'!J$122)\n+($N591*'fnd base rates'!J$123)\n+($O591*'fnd base rates'!J$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,10)))\n*$R591","v":530.85},{"$f":"(($D591*'fnd base rates'!K$110)\n+($E591*'fnd base rates'!K$111)\n+($F591*'fnd base rates'!K$112)\n+($G591*'fnd base rates'!K$113)\n+($H591*'fnd base rates'!K$114)\n+($I591*'fnd base rates'!K$115)\n+($J591*'fnd base rates'!K$119)\n+($K591*'fnd base rates'!K$120)\n+($M591*'fnd base rates'!K$122)\n+($N591*'fnd base rates'!K$123)\n+($O591*'fnd base rates'!K$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,11)))\n*$R591","v":1061.948261},{"$f":"(($D591*'fnd base rates'!L$110)\n+($E591*'fnd base rates'!L$111)\n+($F591*'fnd base rates'!L$112)\n+($G591*'fnd base rates'!L$113)\n+($H591*'fnd base rates'!L$114)\n+($I591*'fnd base rates'!L$115)\n+($J591*'fnd base rates'!L$119)\n+($K591*'fnd base rates'!L$120)\n+($M591*'fnd base rates'!L$122)\n+($N591*'fnd base rates'!L$123)\n+($O591*'fnd base rates'!L$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D591*'fnd base rates'!M$110)\n+($E591*'fnd base rates'!M$111)\n+($F591*'fnd base rates'!M$112)\n+($G591*'fnd base rates'!M$113)\n+($H591*'fnd base rates'!M$114)\n+($I591*'fnd base rates'!M$115)\n+($J591*'fnd base rates'!M$119)\n+($K591*'fnd base rates'!M$120)\n+($M591*'fnd base rates'!M$122)\n+($N591*'fnd base rates'!M$123)\n+($O591*'fnd base rates'!M$124)\n+($P591*VLOOKUP($S591+15,rate_basefnd,13)))","v":0},10555.537718628882,null,485258675,"485","258","675",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[486,486348151,"SEVEN HILLS",{"$f":"'fnd enro'!D592","v":0},{"$f":"'fnd enro'!E592","v":0},{"$f":"'fnd enro'!F592","v":0},{"$f":"'fnd enro'!G592","v":2},{"$f":"'fnd enro'!H592","v":0},{"$f":"'fnd enro'!I592","v":0},{"$f":"'fnd enro'!J592","v":0},{"$f":"'fnd enro'!K592","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L592","v":0},{"$f":"'fnd enro'!M592+'fnd enro'!N592","v":1},{"$f":"'fnd enro'!O592","v":0},{"$f":"'fnd enro'!P592","v":0},{"$f":"'fnd enro'!Q592+'fnd enro'!R592","v":0},{"$f":"'fnd enro'!T592","v":2},1,{"$f":"VALUE('fnd enro'!S592)","v":1},null,{"$f":"(($D592*'fnd base rates'!C$110)\n+($E592*'fnd base rates'!C$111)\n+($F592*'fnd base rates'!C$112)\n+($G592*'fnd base rates'!C$113)\n+($H592*'fnd base rates'!C$114)\n+($I592*'fnd base rates'!C$115)\n+($J592*'fnd base rates'!C$119)\n+($K592*'fnd base rates'!C$120)\n+($M592*'fnd base rates'!C$122)\n+($N592*'fnd base rates'!C$123)\n+($O592*'fnd base rates'!C$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,3)))\n*$R592","v":1079.0374840000002},{"$f":"(($D592*'fnd base rates'!D$110)\n+($E592*'fnd base rates'!D$111)\n+($F592*'fnd base rates'!D$112)\n+($G592*'fnd base rates'!D$113)\n+($H592*'fnd base rates'!D$114)\n+($I592*'fnd base rates'!D$115)\n+($J592*'fnd base rates'!D$119)\n+($K592*'fnd base rates'!D$120)\n+($M592*'fnd base rates'!D$122)\n+($N592*'fnd base rates'!D$123)\n+($O592*'fnd base rates'!D$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,4)))\n*$R592","v":1573.46},{"$f":"(($D592*'fnd base rates'!E$110)\n+($E592*'fnd base rates'!E$111)\n+($F592*'fnd base rates'!E$112)\n+($G592*'fnd base rates'!E$113)\n+($H592*'fnd base rates'!E$114)\n+($I592*'fnd base rates'!E$115)\n+($J592*'fnd base rates'!E$119)\n+($K592*'fnd base rates'!E$120)\n+($M592*'fnd base rates'!E$122)\n+($N592*'fnd base rates'!E$123)\n+($O592*'fnd base rates'!E$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,5)))\n*$R592","v":8272.1218499999995},{"$f":"(($D592*'fnd base rates'!F$110)\n+($E592*'fnd base rates'!F$111)\n+($F592*'fnd base rates'!F$112)\n+($G592*'fnd base rates'!F$113)\n+($H592*'fnd base rates'!F$114)\n+($I592*'fnd base rates'!F$115)\n+($J592*'fnd base rates'!F$119)\n+($K592*'fnd base rates'!F$120)\n+($M592*'fnd base rates'!F$122)\n+($N592*'fnd base rates'!F$123)\n+($O592*'fnd base rates'!F$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,6)))\n*$R592","v":2454.3858300000002},{"$f":"(($D592*'fnd base rates'!G$110)\n+($E592*'fnd base rates'!G$111)\n+($F592*'fnd base rates'!G$112)\n+($G592*'fnd base rates'!G$113)\n+($H592*'fnd base rates'!G$114)\n+($I592*'fnd base rates'!G$115)\n+($J592*'fnd base rates'!G$119)\n+($K592*'fnd base rates'!G$120)\n+($M592*'fnd base rates'!G$122)\n+($N592*'fnd base rates'!G$123)\n+($O592*'fnd base rates'!G$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,7)))\n*$R592","v":334.57720599999999},{"$f":"(($D592*'fnd base rates'!H$110)\n+($E592*'fnd base rates'!H$111)\n+($F592*'fnd base rates'!H$112)\n+($G592*'fnd base rates'!H$113)\n+($H592*'fnd base rates'!H$114)\n+($I592*'fnd base rates'!H$115)\n+($J592*'fnd base rates'!H$119)\n+($K592*'fnd base rates'!H$120)\n+($M592*'fnd base rates'!H$122)\n+($N592*'fnd base rates'!H$123)\n+($O592*'fnd base rates'!H$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,8)))","v":1080.7071559999999},{"$f":"(($D592*'fnd base rates'!I$110)\n+($E592*'fnd base rates'!I$111)\n+($F592*'fnd base rates'!I$112)\n+($G592*'fnd base rates'!I$113)\n+($H592*'fnd base rates'!I$114)\n+($I592*'fnd base rates'!I$115)\n+($J592*'fnd base rates'!I$119)\n+($K592*'fnd base rates'!I$120)\n+($M592*'fnd base rates'!I$122)\n+($N592*'fnd base rates'!I$123)\n+($O592*'fnd base rates'!I$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,9)))\n*$R592","v":539.98},{"$f":"(($D592*'fnd base rates'!J$110)\n+($E592*'fnd base rates'!J$111)\n+($F592*'fnd base rates'!J$112)\n+($G592*'fnd base rates'!J$113)\n+($H592*'fnd base rates'!J$114)\n+($I592*'fnd base rates'!J$115)\n+($J592*'fnd base rates'!J$119)\n+($K592*'fnd base rates'!J$120)\n+($M592*'fnd base rates'!J$122)\n+($N592*'fnd base rates'!J$123)\n+($O592*'fnd base rates'!J$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,10)))\n*$R592","v":304.40000000000003},{"$f":"(($D592*'fnd base rates'!K$110)\n+($E592*'fnd base rates'!K$111)\n+($F592*'fnd base rates'!K$112)\n+($G592*'fnd base rates'!K$113)\n+($H592*'fnd base rates'!K$114)\n+($I592*'fnd base rates'!K$115)\n+($J592*'fnd base rates'!K$119)\n+($K592*'fnd base rates'!K$120)\n+($M592*'fnd base rates'!K$122)\n+($N592*'fnd base rates'!K$123)\n+($O592*'fnd base rates'!K$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,11)))\n*$R592","v":2302.0365219999999},{"$f":"(($D592*'fnd base rates'!L$110)\n+($E592*'fnd base rates'!L$111)\n+($F592*'fnd base rates'!L$112)\n+($G592*'fnd base rates'!L$113)\n+($H592*'fnd base rates'!L$114)\n+($I592*'fnd base rates'!L$115)\n+($J592*'fnd base rates'!L$119)\n+($K592*'fnd base rates'!L$120)\n+($M592*'fnd base rates'!L$122)\n+($N592*'fnd base rates'!L$123)\n+($O592*'fnd base rates'!L$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,12)))","v":2581.2409580072199},{"$f":"(($D592*'fnd base rates'!M$110)\n+($E592*'fnd base rates'!M$111)\n+($F592*'fnd base rates'!M$112)\n+($G592*'fnd base rates'!M$113)\n+($H592*'fnd base rates'!M$114)\n+($I592*'fnd base rates'!M$115)\n+($J592*'fnd base rates'!M$119)\n+($K592*'fnd base rates'!M$120)\n+($M592*'fnd base rates'!M$122)\n+($N592*'fnd base rates'!M$123)\n+($O592*'fnd base rates'!M$124)\n+($P592*VLOOKUP($S592+15,rate_basefnd,13)))","v":0},20521.947006007216,null,486348151,"486","348","151",1,2,20521.947006007216,10261,0,10261,null,null,null,null,null,10261,0,10261,48,10213,12,10201]
[486,486348186,"SEVEN HILLS",{"$f":"'fnd enro'!D593","v":0},{"$f":"'fnd enro'!E593","v":0},{"$f":"'fnd enro'!F593","v":0},{"$f":"'fnd enro'!G593","v":1},{"$f":"'fnd enro'!H593","v":0},{"$f":"'fnd enro'!I593","v":0},{"$f":"'fnd enro'!J593","v":0},{"$f":"'fnd enro'!K593","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L593","v":0},{"$f":"'fnd enro'!M593+'fnd enro'!N593","v":1},{"$f":"'fnd enro'!O593","v":0},{"$f":"'fnd enro'!P593","v":0},{"$f":"'fnd enro'!Q593+'fnd enro'!R593","v":1},{"$f":"'fnd enro'!T593","v":1},1,{"$f":"VALUE('fnd enro'!S593)","v":10},null,{"$f":"(($D593*'fnd base rates'!C$110)\n+($E593*'fnd base rates'!C$111)\n+($F593*'fnd base rates'!C$112)\n+($G593*'fnd base rates'!C$113)\n+($H593*'fnd base rates'!C$114)\n+($I593*'fnd base rates'!C$115)\n+($J593*'fnd base rates'!C$119)\n+($K593*'fnd base rates'!C$120)\n+($M593*'fnd base rates'!C$122)\n+($N593*'fnd base rates'!C$123)\n+($O593*'fnd base rates'!C$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,3)))\n*$R593","v":646.88874199999998},{"$f":"(($D593*'fnd base rates'!D$110)\n+($E593*'fnd base rates'!D$111)\n+($F593*'fnd base rates'!D$112)\n+($G593*'fnd base rates'!D$113)\n+($H593*'fnd base rates'!D$114)\n+($I593*'fnd base rates'!D$115)\n+($J593*'fnd base rates'!D$119)\n+($K593*'fnd base rates'!D$120)\n+($M593*'fnd base rates'!D$122)\n+($N593*'fnd base rates'!D$123)\n+($O593*'fnd base rates'!D$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,4)))\n*$R593","v":1160.79},{"$f":"(($D593*'fnd base rates'!E$110)\n+($E593*'fnd base rates'!E$111)\n+($F593*'fnd base rates'!E$112)\n+($G593*'fnd base rates'!E$113)\n+($H593*'fnd base rates'!E$114)\n+($I593*'fnd base rates'!E$115)\n+($J593*'fnd base rates'!E$119)\n+($K593*'fnd base rates'!E$120)\n+($M593*'fnd base rates'!E$122)\n+($N593*'fnd base rates'!E$123)\n+($O593*'fnd base rates'!E$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,5)))\n*$R593","v":7569.735925},{"$f":"(($D593*'fnd base rates'!F$110)\n+($E593*'fnd base rates'!F$111)\n+($F593*'fnd base rates'!F$112)\n+($G593*'fnd base rates'!F$113)\n+($H593*'fnd base rates'!F$114)\n+($I593*'fnd base rates'!F$115)\n+($J593*'fnd base rates'!F$119)\n+($K593*'fnd base rates'!F$120)\n+($M593*'fnd base rates'!F$122)\n+($N593*'fnd base rates'!F$123)\n+($O593*'fnd base rates'!F$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,6)))\n*$R593","v":1306.0629150000002},{"$f":"(($D593*'fnd base rates'!G$110)\n+($E593*'fnd base rates'!G$111)\n+($F593*'fnd base rates'!G$112)\n+($G593*'fnd base rates'!G$113)\n+($H593*'fnd base rates'!G$114)\n+($I593*'fnd base rates'!G$115)\n+($J593*'fnd base rates'!G$119)\n+($K593*'fnd base rates'!G$120)\n+($M593*'fnd base rates'!G$122)\n+($N593*'fnd base rates'!G$123)\n+($O593*'fnd base rates'!G$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,7)))\n*$R593","v":329.61860300000001},{"$f":"(($D593*'fnd base rates'!H$110)\n+($E593*'fnd base rates'!H$111)\n+($F593*'fnd base rates'!H$112)\n+($G593*'fnd base rates'!H$113)\n+($H593*'fnd base rates'!H$114)\n+($I593*'fnd base rates'!H$115)\n+($J593*'fnd base rates'!H$119)\n+($K593*'fnd base rates'!H$120)\n+($M593*'fnd base rates'!H$122)\n+($N593*'fnd base rates'!H$123)\n+($O593*'fnd base rates'!H$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D593*'fnd base rates'!I$110)\n+($E593*'fnd base rates'!I$111)\n+($F593*'fnd base rates'!I$112)\n+($G593*'fnd base rates'!I$113)\n+($H593*'fnd base rates'!I$114)\n+($I593*'fnd base rates'!I$115)\n+($J593*'fnd base rates'!I$119)\n+($K593*'fnd base rates'!I$120)\n+($M593*'fnd base rates'!I$122)\n+($N593*'fnd base rates'!I$123)\n+($O593*'fnd base rates'!I$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,9)))\n*$R593","v":420.47999999999996},{"$f":"(($D593*'fnd base rates'!J$110)\n+($E593*'fnd base rates'!J$111)\n+($F593*'fnd base rates'!J$112)\n+($G593*'fnd base rates'!J$113)\n+($H593*'fnd base rates'!J$114)\n+($I593*'fnd base rates'!J$115)\n+($J593*'fnd base rates'!J$119)\n+($K593*'fnd base rates'!J$120)\n+($M593*'fnd base rates'!J$122)\n+($N593*'fnd base rates'!J$123)\n+($O593*'fnd base rates'!J$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,10)))\n*$R593","v":769.80000000000007},{"$f":"(($D593*'fnd base rates'!K$110)\n+($E593*'fnd base rates'!K$111)\n+($F593*'fnd base rates'!K$112)\n+($G593*'fnd base rates'!K$113)\n+($H593*'fnd base rates'!K$114)\n+($I593*'fnd base rates'!K$115)\n+($J593*'fnd base rates'!K$119)\n+($K593*'fnd base rates'!K$120)\n+($M593*'fnd base rates'!K$122)\n+($N593*'fnd base rates'!K$123)\n+($O593*'fnd base rates'!K$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,11)))\n*$R593","v":1286.218261},{"$f":"(($D593*'fnd base rates'!L$110)\n+($E593*'fnd base rates'!L$111)\n+($F593*'fnd base rates'!L$112)\n+($G593*'fnd base rates'!L$113)\n+($H593*'fnd base rates'!L$114)\n+($I593*'fnd base rates'!L$115)\n+($J593*'fnd base rates'!L$119)\n+($K593*'fnd base rates'!L$120)\n+($M593*'fnd base rates'!L$122)\n+($N593*'fnd base rates'!L$123)\n+($O593*'fnd base rates'!L$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D593*'fnd base rates'!M$110)\n+($E593*'fnd base rates'!M$111)\n+($F593*'fnd base rates'!M$112)\n+($G593*'fnd base rates'!M$113)\n+($H593*'fnd base rates'!M$114)\n+($I593*'fnd base rates'!M$115)\n+($J593*'fnd base rates'!M$119)\n+($K593*'fnd base rates'!M$120)\n+($M593*'fnd base rates'!M$122)\n+($N593*'fnd base rates'!M$123)\n+($O593*'fnd base rates'!M$124)\n+($P593*VLOOKUP($S593+15,rate_basefnd,13)))","v":0},15988.388503003611,null,486348186,"486","348","186",1,1,15988.388503003611,15988,0,15988,null,null,null,null,null,15988,0,15988,479,15509,23,15486]
[486,486348214,"SEVEN HILLS",{"$f":"'fnd enro'!D594","v":0},{"$f":"'fnd enro'!E594","v":0},{"$f":"'fnd enro'!F594","v":0},{"$f":"'fnd enro'!G594","v":1},{"$f":"'fnd enro'!H594","v":0},{"$f":"'fnd enro'!I594","v":0},{"$f":"'fnd enro'!J594","v":0},{"$f":"'fnd enro'!K594","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L594","v":0},{"$f":"'fnd enro'!M594+'fnd enro'!N594","v":0},{"$f":"'fnd enro'!O594","v":0},{"$f":"'fnd enro'!P594","v":0},{"$f":"'fnd enro'!Q594+'fnd enro'!R594","v":0},{"$f":"'fnd enro'!T594","v":1},1,{"$f":"VALUE('fnd enro'!S594)","v":1},null,{"$f":"(($D594*'fnd base rates'!C$110)\n+($E594*'fnd base rates'!C$111)\n+($F594*'fnd base rates'!C$112)\n+($G594*'fnd base rates'!C$113)\n+($H594*'fnd base rates'!C$114)\n+($I594*'fnd base rates'!C$115)\n+($J594*'fnd base rates'!C$119)\n+($K594*'fnd base rates'!C$120)\n+($M594*'fnd base rates'!C$122)\n+($N594*'fnd base rates'!C$123)\n+($O594*'fnd base rates'!C$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,3)))\n*$R594","v":494.44874200000004},{"$f":"(($D594*'fnd base rates'!D$110)\n+($E594*'fnd base rates'!D$111)\n+($F594*'fnd base rates'!D$112)\n+($G594*'fnd base rates'!D$113)\n+($H594*'fnd base rates'!D$114)\n+($I594*'fnd base rates'!D$115)\n+($J594*'fnd base rates'!D$119)\n+($K594*'fnd base rates'!D$120)\n+($M594*'fnd base rates'!D$122)\n+($N594*'fnd base rates'!D$123)\n+($O594*'fnd base rates'!D$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,4)))\n*$R594","v":707.86},{"$f":"(($D594*'fnd base rates'!E$110)\n+($E594*'fnd base rates'!E$111)\n+($F594*'fnd base rates'!E$112)\n+($G594*'fnd base rates'!E$113)\n+($H594*'fnd base rates'!E$114)\n+($I594*'fnd base rates'!E$115)\n+($J594*'fnd base rates'!E$119)\n+($K594*'fnd base rates'!E$120)\n+($M594*'fnd base rates'!E$122)\n+($N594*'fnd base rates'!E$123)\n+($O594*'fnd base rates'!E$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,5)))\n*$R594","v":3584.0059249999999},{"$f":"(($D594*'fnd base rates'!F$110)\n+($E594*'fnd base rates'!F$111)\n+($F594*'fnd base rates'!F$112)\n+($G594*'fnd base rates'!F$113)\n+($H594*'fnd base rates'!F$114)\n+($I594*'fnd base rates'!F$115)\n+($J594*'fnd base rates'!F$119)\n+($K594*'fnd base rates'!F$120)\n+($M594*'fnd base rates'!F$122)\n+($N594*'fnd base rates'!F$123)\n+($O594*'fnd base rates'!F$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,6)))\n*$R594","v":1148.3229150000002},{"$f":"(($D594*'fnd base rates'!G$110)\n+($E594*'fnd base rates'!G$111)\n+($F594*'fnd base rates'!G$112)\n+($G594*'fnd base rates'!G$113)\n+($H594*'fnd base rates'!G$114)\n+($I594*'fnd base rates'!G$115)\n+($J594*'fnd base rates'!G$119)\n+($K594*'fnd base rates'!G$120)\n+($M594*'fnd base rates'!G$122)\n+($N594*'fnd base rates'!G$123)\n+($O594*'fnd base rates'!G$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,7)))\n*$R594","v":144.75860299999999},{"$f":"(($D594*'fnd base rates'!H$110)\n+($E594*'fnd base rates'!H$111)\n+($F594*'fnd base rates'!H$112)\n+($G594*'fnd base rates'!H$113)\n+($H594*'fnd base rates'!H$114)\n+($I594*'fnd base rates'!H$115)\n+($J594*'fnd base rates'!H$119)\n+($K594*'fnd base rates'!H$120)\n+($M594*'fnd base rates'!H$122)\n+($N594*'fnd base rates'!H$123)\n+($O594*'fnd base rates'!H$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D594*'fnd base rates'!I$110)\n+($E594*'fnd base rates'!I$111)\n+($F594*'fnd base rates'!I$112)\n+($G594*'fnd base rates'!I$113)\n+($H594*'fnd base rates'!I$114)\n+($I594*'fnd base rates'!I$115)\n+($J594*'fnd base rates'!I$119)\n+($K594*'fnd base rates'!I$120)\n+($M594*'fnd base rates'!I$122)\n+($N594*'fnd base rates'!I$123)\n+($O594*'fnd base rates'!I$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,9)))\n*$R594","v":236.19},{"$f":"(($D594*'fnd base rates'!J$110)\n+($E594*'fnd base rates'!J$111)\n+($F594*'fnd base rates'!J$112)\n+($G594*'fnd base rates'!J$113)\n+($H594*'fnd base rates'!J$114)\n+($I594*'fnd base rates'!J$115)\n+($J594*'fnd base rates'!J$119)\n+($K594*'fnd base rates'!J$120)\n+($M594*'fnd base rates'!J$122)\n+($N594*'fnd base rates'!J$123)\n+($O594*'fnd base rates'!J$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,10)))\n*$R594","v":140.93},{"$f":"(($D594*'fnd base rates'!K$110)\n+($E594*'fnd base rates'!K$111)\n+($F594*'fnd base rates'!K$112)\n+($G594*'fnd base rates'!K$113)\n+($H594*'fnd base rates'!K$114)\n+($I594*'fnd base rates'!K$115)\n+($J594*'fnd base rates'!K$119)\n+($K594*'fnd base rates'!K$120)\n+($M594*'fnd base rates'!K$122)\n+($N594*'fnd base rates'!K$123)\n+($O594*'fnd base rates'!K$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,11)))\n*$R594","v":1015.818261},{"$f":"(($D594*'fnd base rates'!L$110)\n+($E594*'fnd base rates'!L$111)\n+($F594*'fnd base rates'!L$112)\n+($G594*'fnd base rates'!L$113)\n+($H594*'fnd base rates'!L$114)\n+($I594*'fnd base rates'!L$115)\n+($J594*'fnd base rates'!L$119)\n+($K594*'fnd base rates'!L$120)\n+($M594*'fnd base rates'!L$122)\n+($N594*'fnd base rates'!L$123)\n+($O594*'fnd base rates'!L$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D594*'fnd base rates'!M$110)\n+($E594*'fnd base rates'!M$111)\n+($F594*'fnd base rates'!M$112)\n+($G594*'fnd base rates'!M$113)\n+($H594*'fnd base rates'!M$114)\n+($I594*'fnd base rates'!M$115)\n+($J594*'fnd base rates'!M$119)\n+($K594*'fnd base rates'!M$120)\n+($M594*'fnd base rates'!M$122)\n+($N594*'fnd base rates'!M$123)\n+($O594*'fnd base rates'!M$124)\n+($P594*VLOOKUP($S594+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,486348214,"486","348","214",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[486,486348271,"SEVEN HILLS",{"$f":"'fnd enro'!D595","v":0},{"$f":"'fnd enro'!E595","v":0},{"$f":"'fnd enro'!F595","v":1},{"$f":"'fnd enro'!G595","v":0},{"$f":"'fnd enro'!H595","v":0},{"$f":"'fnd enro'!I595","v":0},{"$f":"'fnd enro'!J595","v":0},{"$f":"'fnd enro'!K595","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L595","v":0},{"$f":"'fnd enro'!M595+'fnd enro'!N595","v":0},{"$f":"'fnd enro'!O595","v":0},{"$f":"'fnd enro'!P595","v":0},{"$f":"'fnd enro'!Q595+'fnd enro'!R595","v":1},{"$f":"'fnd enro'!T595","v":1},1,{"$f":"VALUE('fnd enro'!S595)","v":10},null,{"$f":"(($D595*'fnd base rates'!C$110)\n+($E595*'fnd base rates'!C$111)\n+($F595*'fnd base rates'!C$112)\n+($G595*'fnd base rates'!C$113)\n+($H595*'fnd base rates'!C$114)\n+($I595*'fnd base rates'!C$115)\n+($J595*'fnd base rates'!C$119)\n+($K595*'fnd base rates'!C$120)\n+($M595*'fnd base rates'!C$122)\n+($N595*'fnd base rates'!C$123)\n+($O595*'fnd base rates'!C$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,3)))\n*$R595","v":556.74874199999999},{"$f":"(($D595*'fnd base rates'!D$110)\n+($E595*'fnd base rates'!D$111)\n+($F595*'fnd base rates'!D$112)\n+($G595*'fnd base rates'!D$113)\n+($H595*'fnd base rates'!D$114)\n+($I595*'fnd base rates'!D$115)\n+($J595*'fnd base rates'!D$119)\n+($K595*'fnd base rates'!D$120)\n+($M595*'fnd base rates'!D$122)\n+($N595*'fnd base rates'!D$123)\n+($O595*'fnd base rates'!D$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,4)))\n*$R595","v":1003.05},{"$f":"(($D595*'fnd base rates'!E$110)\n+($E595*'fnd base rates'!E$111)\n+($F595*'fnd base rates'!E$112)\n+($G595*'fnd base rates'!E$113)\n+($H595*'fnd base rates'!E$114)\n+($I595*'fnd base rates'!E$115)\n+($J595*'fnd base rates'!E$119)\n+($K595*'fnd base rates'!E$120)\n+($M595*'fnd base rates'!E$122)\n+($N595*'fnd base rates'!E$123)\n+($O595*'fnd base rates'!E$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,5)))\n*$R595","v":6465.6659250000002},{"$f":"(($D595*'fnd base rates'!F$110)\n+($E595*'fnd base rates'!F$111)\n+($F595*'fnd base rates'!F$112)\n+($G595*'fnd base rates'!F$113)\n+($H595*'fnd base rates'!F$114)\n+($I595*'fnd base rates'!F$115)\n+($J595*'fnd base rates'!F$119)\n+($K595*'fnd base rates'!F$120)\n+($M595*'fnd base rates'!F$122)\n+($N595*'fnd base rates'!F$123)\n+($O595*'fnd base rates'!F$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,6)))\n*$R595","v":1148.3229150000002},{"$f":"(($D595*'fnd base rates'!G$110)\n+($E595*'fnd base rates'!G$111)\n+($F595*'fnd base rates'!G$112)\n+($G595*'fnd base rates'!G$113)\n+($H595*'fnd base rates'!G$114)\n+($I595*'fnd base rates'!G$115)\n+($J595*'fnd base rates'!G$119)\n+($K595*'fnd base rates'!G$120)\n+($M595*'fnd base rates'!G$122)\n+($N595*'fnd base rates'!G$123)\n+($O595*'fnd base rates'!G$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,7)))\n*$R595","v":284.53860299999997},{"$f":"(($D595*'fnd base rates'!H$110)\n+($E595*'fnd base rates'!H$111)\n+($F595*'fnd base rates'!H$112)\n+($G595*'fnd base rates'!H$113)\n+($H595*'fnd base rates'!H$114)\n+($I595*'fnd base rates'!H$115)\n+($J595*'fnd base rates'!H$119)\n+($K595*'fnd base rates'!H$120)\n+($M595*'fnd base rates'!H$122)\n+($N595*'fnd base rates'!H$123)\n+($O595*'fnd base rates'!H$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D595*'fnd base rates'!I$110)\n+($E595*'fnd base rates'!I$111)\n+($F595*'fnd base rates'!I$112)\n+($G595*'fnd base rates'!I$113)\n+($H595*'fnd base rates'!I$114)\n+($I595*'fnd base rates'!I$115)\n+($J595*'fnd base rates'!I$119)\n+($K595*'fnd base rates'!I$120)\n+($M595*'fnd base rates'!I$122)\n+($N595*'fnd base rates'!I$123)\n+($O595*'fnd base rates'!I$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,9)))\n*$R595","v":352.88},{"$f":"(($D595*'fnd base rates'!J$110)\n+($E595*'fnd base rates'!J$111)\n+($F595*'fnd base rates'!J$112)\n+($G595*'fnd base rates'!J$113)\n+($H595*'fnd base rates'!J$114)\n+($I595*'fnd base rates'!J$115)\n+($J595*'fnd base rates'!J$119)\n+($K595*'fnd base rates'!J$120)\n+($M595*'fnd base rates'!J$122)\n+($N595*'fnd base rates'!J$123)\n+($O595*'fnd base rates'!J$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,10)))\n*$R595","v":700.30000000000007},{"$f":"(($D595*'fnd base rates'!K$110)\n+($E595*'fnd base rates'!K$111)\n+($F595*'fnd base rates'!K$112)\n+($G595*'fnd base rates'!K$113)\n+($H595*'fnd base rates'!K$114)\n+($I595*'fnd base rates'!K$115)\n+($J595*'fnd base rates'!K$119)\n+($K595*'fnd base rates'!K$120)\n+($M595*'fnd base rates'!K$122)\n+($N595*'fnd base rates'!K$123)\n+($O595*'fnd base rates'!K$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,11)))\n*$R595","v":1015.818261},{"$f":"(($D595*'fnd base rates'!L$110)\n+($E595*'fnd base rates'!L$111)\n+($F595*'fnd base rates'!L$112)\n+($G595*'fnd base rates'!L$113)\n+($H595*'fnd base rates'!L$114)\n+($I595*'fnd base rates'!L$115)\n+($J595*'fnd base rates'!L$119)\n+($K595*'fnd base rates'!L$120)\n+($M595*'fnd base rates'!L$122)\n+($N595*'fnd base rates'!L$123)\n+($O595*'fnd base rates'!L$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,12)))","v":1632.7861932893243},{"$f":"(($D595*'fnd base rates'!M$110)\n+($E595*'fnd base rates'!M$111)\n+($F595*'fnd base rates'!M$112)\n+($G595*'fnd base rates'!M$113)\n+($H595*'fnd base rates'!M$114)\n+($I595*'fnd base rates'!M$115)\n+($J595*'fnd base rates'!M$119)\n+($K595*'fnd base rates'!M$120)\n+($M595*'fnd base rates'!M$122)\n+($N595*'fnd base rates'!M$123)\n+($O595*'fnd base rates'!M$124)\n+($P595*VLOOKUP($S595+15,rate_basefnd,13)))","v":0},13665.564217289326,null,486348271,"486","348","271",1,1,13665.564217289326,13666,0,13666,null,null,null,null,null,13666,0,13666,381,13285,24,13261]
[486,486348316,"SEVEN HILLS",{"$f":"'fnd enro'!D596","v":0},{"$f":"'fnd enro'!E596","v":0},{"$f":"'fnd enro'!F596","v":0},{"$f":"'fnd enro'!G596","v":1},{"$f":"'fnd enro'!H596","v":0},{"$f":"'fnd enro'!I596","v":0},{"$f":"'fnd enro'!J596","v":0},{"$f":"'fnd enro'!K596","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L596","v":0},{"$f":"'fnd enro'!M596+'fnd enro'!N596","v":0},{"$f":"'fnd enro'!O596","v":0},{"$f":"'fnd enro'!P596","v":0},{"$f":"'fnd enro'!Q596+'fnd enro'!R596","v":0},{"$f":"'fnd enro'!T596","v":1},1,{"$f":"VALUE('fnd enro'!S596)","v":1},null,{"$f":"(($D596*'fnd base rates'!C$110)\n+($E596*'fnd base rates'!C$111)\n+($F596*'fnd base rates'!C$112)\n+($G596*'fnd base rates'!C$113)\n+($H596*'fnd base rates'!C$114)\n+($I596*'fnd base rates'!C$115)\n+($J596*'fnd base rates'!C$119)\n+($K596*'fnd base rates'!C$120)\n+($M596*'fnd base rates'!C$122)\n+($N596*'fnd base rates'!C$123)\n+($O596*'fnd base rates'!C$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,3)))\n*$R596","v":494.44874200000004},{"$f":"(($D596*'fnd base rates'!D$110)\n+($E596*'fnd base rates'!D$111)\n+($F596*'fnd base rates'!D$112)\n+($G596*'fnd base rates'!D$113)\n+($H596*'fnd base rates'!D$114)\n+($I596*'fnd base rates'!D$115)\n+($J596*'fnd base rates'!D$119)\n+($K596*'fnd base rates'!D$120)\n+($M596*'fnd base rates'!D$122)\n+($N596*'fnd base rates'!D$123)\n+($O596*'fnd base rates'!D$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,4)))\n*$R596","v":707.86},{"$f":"(($D596*'fnd base rates'!E$110)\n+($E596*'fnd base rates'!E$111)\n+($F596*'fnd base rates'!E$112)\n+($G596*'fnd base rates'!E$113)\n+($H596*'fnd base rates'!E$114)\n+($I596*'fnd base rates'!E$115)\n+($J596*'fnd base rates'!E$119)\n+($K596*'fnd base rates'!E$120)\n+($M596*'fnd base rates'!E$122)\n+($N596*'fnd base rates'!E$123)\n+($O596*'fnd base rates'!E$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,5)))\n*$R596","v":3584.0059249999999},{"$f":"(($D596*'fnd base rates'!F$110)\n+($E596*'fnd base rates'!F$111)\n+($F596*'fnd base rates'!F$112)\n+($G596*'fnd base rates'!F$113)\n+($H596*'fnd base rates'!F$114)\n+($I596*'fnd base rates'!F$115)\n+($J596*'fnd base rates'!F$119)\n+($K596*'fnd base rates'!F$120)\n+($M596*'fnd base rates'!F$122)\n+($N596*'fnd base rates'!F$123)\n+($O596*'fnd base rates'!F$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,6)))\n*$R596","v":1148.3229150000002},{"$f":"(($D596*'fnd base rates'!G$110)\n+($E596*'fnd base rates'!G$111)\n+($F596*'fnd base rates'!G$112)\n+($G596*'fnd base rates'!G$113)\n+($H596*'fnd base rates'!G$114)\n+($I596*'fnd base rates'!G$115)\n+($J596*'fnd base rates'!G$119)\n+($K596*'fnd base rates'!G$120)\n+($M596*'fnd base rates'!G$122)\n+($N596*'fnd base rates'!G$123)\n+($O596*'fnd base rates'!G$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,7)))\n*$R596","v":144.75860299999999},{"$f":"(($D596*'fnd base rates'!H$110)\n+($E596*'fnd base rates'!H$111)\n+($F596*'fnd base rates'!H$112)\n+($G596*'fnd base rates'!H$113)\n+($H596*'fnd base rates'!H$114)\n+($I596*'fnd base rates'!H$115)\n+($J596*'fnd base rates'!H$119)\n+($K596*'fnd base rates'!H$120)\n+($M596*'fnd base rates'!H$122)\n+($N596*'fnd base rates'!H$123)\n+($O596*'fnd base rates'!H$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D596*'fnd base rates'!I$110)\n+($E596*'fnd base rates'!I$111)\n+($F596*'fnd base rates'!I$112)\n+($G596*'fnd base rates'!I$113)\n+($H596*'fnd base rates'!I$114)\n+($I596*'fnd base rates'!I$115)\n+($J596*'fnd base rates'!I$119)\n+($K596*'fnd base rates'!I$120)\n+($M596*'fnd base rates'!I$122)\n+($N596*'fnd base rates'!I$123)\n+($O596*'fnd base rates'!I$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,9)))\n*$R596","v":236.19},{"$f":"(($D596*'fnd base rates'!J$110)\n+($E596*'fnd base rates'!J$111)\n+($F596*'fnd base rates'!J$112)\n+($G596*'fnd base rates'!J$113)\n+($H596*'fnd base rates'!J$114)\n+($I596*'fnd base rates'!J$115)\n+($J596*'fnd base rates'!J$119)\n+($K596*'fnd base rates'!J$120)\n+($M596*'fnd base rates'!J$122)\n+($N596*'fnd base rates'!J$123)\n+($O596*'fnd base rates'!J$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,10)))\n*$R596","v":140.93},{"$f":"(($D596*'fnd base rates'!K$110)\n+($E596*'fnd base rates'!K$111)\n+($F596*'fnd base rates'!K$112)\n+($G596*'fnd base rates'!K$113)\n+($H596*'fnd base rates'!K$114)\n+($I596*'fnd base rates'!K$115)\n+($J596*'fnd base rates'!K$119)\n+($K596*'fnd base rates'!K$120)\n+($M596*'fnd base rates'!K$122)\n+($N596*'fnd base rates'!K$123)\n+($O596*'fnd base rates'!K$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,11)))\n*$R596","v":1015.818261},{"$f":"(($D596*'fnd base rates'!L$110)\n+($E596*'fnd base rates'!L$111)\n+($F596*'fnd base rates'!L$112)\n+($G596*'fnd base rates'!L$113)\n+($H596*'fnd base rates'!L$114)\n+($I596*'fnd base rates'!L$115)\n+($J596*'fnd base rates'!L$119)\n+($K596*'fnd base rates'!L$120)\n+($M596*'fnd base rates'!L$122)\n+($N596*'fnd base rates'!L$123)\n+($O596*'fnd base rates'!L$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D596*'fnd base rates'!M$110)\n+($E596*'fnd base rates'!M$111)\n+($F596*'fnd base rates'!M$112)\n+($G596*'fnd base rates'!M$113)\n+($H596*'fnd base rates'!M$114)\n+($I596*'fnd base rates'!M$115)\n+($J596*'fnd base rates'!M$119)\n+($K596*'fnd base rates'!M$120)\n+($M596*'fnd base rates'!M$122)\n+($N596*'fnd base rates'!M$123)\n+($O596*'fnd base rates'!M$124)\n+($P596*VLOOKUP($S596+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,486348316,"486","348","316",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[486,486348348,"SEVEN HILLS",{"$f":"'fnd enro'!D597","v":0},{"$f":"'fnd enro'!E597","v":0},{"$f":"'fnd enro'!F597","v":77},{"$f":"'fnd enro'!G597","v":391},{"$f":"'fnd enro'!H597","v":196},{"$f":"'fnd enro'!I597","v":0},{"$f":"'fnd enro'!J597","v":0},{"$f":"'fnd enro'!K597","v":25.165600000000001},{"$f":"'fnd enro'!L597","v":0},{"$f":"'fnd enro'!M597+'fnd enro'!N597","v":151},{"$f":"'fnd enro'!O597","v":23},{"$f":"'fnd enro'!P597","v":0},{"$f":"'fnd enro'!Q597+'fnd enro'!R597","v":480},{"$f":"'fnd enro'!T597","v":664},1,{"$f":"VALUE('fnd enro'!S597)","v":10},null,{"$f":"(($D597*'fnd base rates'!C$110)\n+($E597*'fnd base rates'!C$111)\n+($F597*'fnd base rates'!C$112)\n+($G597*'fnd base rates'!C$113)\n+($H597*'fnd base rates'!C$114)\n+($I597*'fnd base rates'!C$115)\n+($J597*'fnd base rates'!C$119)\n+($K597*'fnd base rates'!C$120)\n+($M597*'fnd base rates'!C$122)\n+($N597*'fnd base rates'!C$123)\n+($O597*'fnd base rates'!C$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,3)))\n*$R597","v":373997.54468799999},{"$f":"(($D597*'fnd base rates'!D$110)\n+($E597*'fnd base rates'!D$111)\n+($F597*'fnd base rates'!D$112)\n+($G597*'fnd base rates'!D$113)\n+($H597*'fnd base rates'!D$114)\n+($I597*'fnd base rates'!D$115)\n+($J597*'fnd base rates'!D$119)\n+($K597*'fnd base rates'!D$120)\n+($M597*'fnd base rates'!D$122)\n+($N597*'fnd base rates'!D$123)\n+($O597*'fnd base rates'!D$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,4)))\n*$R597","v":639323.75},{"$f":"(($D597*'fnd base rates'!E$110)\n+($E597*'fnd base rates'!E$111)\n+($F597*'fnd base rates'!E$112)\n+($G597*'fnd base rates'!E$113)\n+($H597*'fnd base rates'!E$114)\n+($I597*'fnd base rates'!E$115)\n+($J597*'fnd base rates'!E$119)\n+($K597*'fnd base rates'!E$120)\n+($M597*'fnd base rates'!E$122)\n+($N597*'fnd base rates'!E$123)\n+($O597*'fnd base rates'!E$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,5)))\n*$R597","v":3879907.8042000001},{"$f":"(($D597*'fnd base rates'!F$110)\n+($E597*'fnd base rates'!F$111)\n+($F597*'fnd base rates'!F$112)\n+($G597*'fnd base rates'!F$113)\n+($H597*'fnd base rates'!F$114)\n+($I597*'fnd base rates'!F$115)\n+($J597*'fnd base rates'!F$119)\n+($K597*'fnd base rates'!F$120)\n+($M597*'fnd base rates'!F$122)\n+($N597*'fnd base rates'!F$123)\n+($O597*'fnd base rates'!F$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,6)))\n*$R597","v":744388.80556000001},{"$f":"(($D597*'fnd base rates'!G$110)\n+($E597*'fnd base rates'!G$111)\n+($F597*'fnd base rates'!G$112)\n+($G597*'fnd base rates'!G$113)\n+($H597*'fnd base rates'!G$114)\n+($I597*'fnd base rates'!G$115)\n+($J597*'fnd base rates'!G$119)\n+($K597*'fnd base rates'!G$120)\n+($M597*'fnd base rates'!G$122)\n+($N597*'fnd base rates'!G$123)\n+($O597*'fnd base rates'!G$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,7)))\n*$R597","v":173227.02239200001},{"$f":"(($D597*'fnd base rates'!H$110)\n+($E597*'fnd base rates'!H$111)\n+($F597*'fnd base rates'!H$112)\n+($G597*'fnd base rates'!H$113)\n+($H597*'fnd base rates'!H$114)\n+($I597*'fnd base rates'!H$115)\n+($J597*'fnd base rates'!H$119)\n+($K597*'fnd base rates'!H$120)\n+($M597*'fnd base rates'!H$122)\n+($N597*'fnd base rates'!H$123)\n+($O597*'fnd base rates'!H$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,8)))","v":351400.03579200001},{"$f":"(($D597*'fnd base rates'!I$110)\n+($E597*'fnd base rates'!I$111)\n+($F597*'fnd base rates'!I$112)\n+($G597*'fnd base rates'!I$113)\n+($H597*'fnd base rates'!I$114)\n+($I597*'fnd base rates'!I$115)\n+($J597*'fnd base rates'!I$119)\n+($K597*'fnd base rates'!I$120)\n+($M597*'fnd base rates'!I$122)\n+($N597*'fnd base rates'!I$123)\n+($O597*'fnd base rates'!I$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,9)))\n*$R597","v":240000.52999999997},{"$f":"(($D597*'fnd base rates'!J$110)\n+($E597*'fnd base rates'!J$111)\n+($F597*'fnd base rates'!J$112)\n+($G597*'fnd base rates'!J$113)\n+($H597*'fnd base rates'!J$114)\n+($I597*'fnd base rates'!J$115)\n+($J597*'fnd base rates'!J$119)\n+($K597*'fnd base rates'!J$120)\n+($M597*'fnd base rates'!J$122)\n+($N597*'fnd base rates'!J$123)\n+($O597*'fnd base rates'!J$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,10)))\n*$R597","v":402444.53},{"$f":"(($D597*'fnd base rates'!K$110)\n+($E597*'fnd base rates'!K$111)\n+($F597*'fnd base rates'!K$112)\n+($G597*'fnd base rates'!K$113)\n+($H597*'fnd base rates'!K$114)\n+($I597*'fnd base rates'!K$115)\n+($J597*'fnd base rates'!K$119)\n+($K597*'fnd base rates'!K$120)\n+($M597*'fnd base rates'!K$122)\n+($N597*'fnd base rates'!K$123)\n+($O597*'fnd base rates'!K$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,11)))\n*$R597","v":736701.49530399998},{"$f":"(($D597*'fnd base rates'!L$110)\n+($E597*'fnd base rates'!L$111)\n+($F597*'fnd base rates'!L$112)\n+($G597*'fnd base rates'!L$113)\n+($H597*'fnd base rates'!L$114)\n+($I597*'fnd base rates'!L$115)\n+($J597*'fnd base rates'!L$119)\n+($K597*'fnd base rates'!L$120)\n+($M597*'fnd base rates'!L$122)\n+($N597*'fnd base rates'!L$123)\n+($O597*'fnd base rates'!L$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,12)))","v":1047888.2639528469},{"$f":"(($D597*'fnd base rates'!M$110)\n+($E597*'fnd base rates'!M$111)\n+($F597*'fnd base rates'!M$112)\n+($G597*'fnd base rates'!M$113)\n+($H597*'fnd base rates'!M$114)\n+($I597*'fnd base rates'!M$115)\n+($J597*'fnd base rates'!M$119)\n+($K597*'fnd base rates'!M$120)\n+($M597*'fnd base rates'!M$122)\n+($N597*'fnd base rates'!M$123)\n+($O597*'fnd base rates'!M$124)\n+($P597*VLOOKUP($S597+15,rate_basefnd,13)))","v":0},8589279.7818888482,null,486348348,"486","348","348",1,664,8589279.7818888482,12936,0,12936,null,null,null,null,null,12936,0,12936,285,12651,6,12645]
[487,487049010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D598","v":0},{"$f":"'fnd enro'!E598","v":0},{"$f":"'fnd enro'!F598","v":0},{"$f":"'fnd enro'!G598","v":0},{"$f":"'fnd enro'!H598","v":1},{"$f":"'fnd enro'!I598","v":0},{"$f":"'fnd enro'!J598","v":0},{"$f":"'fnd enro'!K598","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L598","v":0},{"$f":"'fnd enro'!M598+'fnd enro'!N598","v":0},{"$f":"'fnd enro'!O598","v":0},{"$f":"'fnd enro'!P598","v":0},{"$f":"'fnd enro'!Q598+'fnd enro'!R598","v":1},{"$f":"'fnd enro'!T598","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S598)","v":10},null,{"$f":"(($D598*'fnd base rates'!C$110)\n+($E598*'fnd base rates'!C$111)\n+($F598*'fnd base rates'!C$112)\n+($G598*'fnd base rates'!C$113)\n+($H598*'fnd base rates'!C$114)\n+($I598*'fnd base rates'!C$115)\n+($J598*'fnd base rates'!C$119)\n+($K598*'fnd base rates'!C$120)\n+($M598*'fnd base rates'!C$122)\n+($N598*'fnd base rates'!C$123)\n+($O598*'fnd base rates'!C$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,3)))\n*$R598","v":612.42361620000008},{"$f":"(($D598*'fnd base rates'!D$110)\n+($E598*'fnd base rates'!D$111)\n+($F598*'fnd base rates'!D$112)\n+($G598*'fnd base rates'!D$113)\n+($H598*'fnd base rates'!D$114)\n+($I598*'fnd base rates'!D$115)\n+($J598*'fnd base rates'!D$119)\n+($K598*'fnd base rates'!D$120)\n+($M598*'fnd base rates'!D$122)\n+($N598*'fnd base rates'!D$123)\n+($O598*'fnd base rates'!D$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,4)))\n*$R598","v":1103.355},{"$f":"(($D598*'fnd base rates'!E$110)\n+($E598*'fnd base rates'!E$111)\n+($F598*'fnd base rates'!E$112)\n+($G598*'fnd base rates'!E$113)\n+($H598*'fnd base rates'!E$114)\n+($I598*'fnd base rates'!E$115)\n+($J598*'fnd base rates'!E$119)\n+($K598*'fnd base rates'!E$120)\n+($M598*'fnd base rates'!E$122)\n+($N598*'fnd base rates'!E$123)\n+($O598*'fnd base rates'!E$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,5)))\n*$R598","v":6683.7715175000003},{"$f":"(($D598*'fnd base rates'!F$110)\n+($E598*'fnd base rates'!F$111)\n+($F598*'fnd base rates'!F$112)\n+($G598*'fnd base rates'!F$113)\n+($H598*'fnd base rates'!F$114)\n+($I598*'fnd base rates'!F$115)\n+($J598*'fnd base rates'!F$119)\n+($K598*'fnd base rates'!F$120)\n+($M598*'fnd base rates'!F$122)\n+($N598*'fnd base rates'!F$123)\n+($O598*'fnd base rates'!F$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,6)))\n*$R598","v":1006.6132065000002},{"$f":"(($D598*'fnd base rates'!G$110)\n+($E598*'fnd base rates'!G$111)\n+($F598*'fnd base rates'!G$112)\n+($G598*'fnd base rates'!G$113)\n+($H598*'fnd base rates'!G$114)\n+($I598*'fnd base rates'!G$115)\n+($J598*'fnd base rates'!G$119)\n+($K598*'fnd base rates'!G$120)\n+($M598*'fnd base rates'!G$122)\n+($N598*'fnd base rates'!G$123)\n+($O598*'fnd base rates'!G$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,7)))\n*$R598","v":324.89446330000004},{"$f":"(($D598*'fnd base rates'!H$110)\n+($E598*'fnd base rates'!H$111)\n+($F598*'fnd base rates'!H$112)\n+($G598*'fnd base rates'!H$113)\n+($H598*'fnd base rates'!H$114)\n+($I598*'fnd base rates'!H$115)\n+($J598*'fnd base rates'!H$119)\n+($K598*'fnd base rates'!H$120)\n+($M598*'fnd base rates'!H$122)\n+($N598*'fnd base rates'!H$123)\n+($O598*'fnd base rates'!H$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D598*'fnd base rates'!I$110)\n+($E598*'fnd base rates'!I$111)\n+($F598*'fnd base rates'!I$112)\n+($G598*'fnd base rates'!I$113)\n+($H598*'fnd base rates'!I$114)\n+($I598*'fnd base rates'!I$115)\n+($J598*'fnd base rates'!I$119)\n+($K598*'fnd base rates'!I$120)\n+($M598*'fnd base rates'!I$122)\n+($N598*'fnd base rates'!I$123)\n+($O598*'fnd base rates'!I$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,9)))\n*$R598","v":474.17700000000002},{"$f":"(($D598*'fnd base rates'!J$110)\n+($E598*'fnd base rates'!J$111)\n+($F598*'fnd base rates'!J$112)\n+($G598*'fnd base rates'!J$113)\n+($H598*'fnd base rates'!J$114)\n+($I598*'fnd base rates'!J$115)\n+($J598*'fnd base rates'!J$119)\n+($K598*'fnd base rates'!J$120)\n+($M598*'fnd base rates'!J$122)\n+($N598*'fnd base rates'!J$123)\n+($O598*'fnd base rates'!J$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,10)))\n*$R598","v":920.19400000000019},{"$f":"(($D598*'fnd base rates'!K$110)\n+($E598*'fnd base rates'!K$111)\n+($F598*'fnd base rates'!K$112)\n+($G598*'fnd base rates'!K$113)\n+($H598*'fnd base rates'!K$114)\n+($I598*'fnd base rates'!K$115)\n+($J598*'fnd base rates'!K$119)\n+($K598*'fnd base rates'!K$120)\n+($M598*'fnd base rates'!K$122)\n+($N598*'fnd base rates'!K$123)\n+($O598*'fnd base rates'!K$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,11)))\n*$R598","v":1200.8130871000001},{"$f":"(($D598*'fnd base rates'!L$110)\n+($E598*'fnd base rates'!L$111)\n+($F598*'fnd base rates'!L$112)\n+($G598*'fnd base rates'!L$113)\n+($H598*'fnd base rates'!L$114)\n+($I598*'fnd base rates'!L$115)\n+($J598*'fnd base rates'!L$119)\n+($K598*'fnd base rates'!L$120)\n+($M598*'fnd base rates'!L$122)\n+($N598*'fnd base rates'!L$123)\n+($O598*'fnd base rates'!L$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D598*'fnd base rates'!M$110)\n+($E598*'fnd base rates'!M$111)\n+($F598*'fnd base rates'!M$112)\n+($G598*'fnd base rates'!M$113)\n+($H598*'fnd base rates'!M$114)\n+($I598*'fnd base rates'!M$115)\n+($J598*'fnd base rates'!M$119)\n+($K598*'fnd base rates'!M$120)\n+($M598*'fnd base rates'!M$122)\n+($N598*'fnd base rates'!M$123)\n+($O598*'fnd base rates'!M$124)\n+($P598*VLOOKUP($S598+15,rate_basefnd,13)))","v":0},14495.516896044681,null,487049010,"487","049","010",1,1,14495.516896044681,14496,0,14496,null,null,null,null,null,14496,0,14496,413,14083,28,14055]
[487,487049031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D599","v":0},{"$f":"'fnd enro'!E599","v":0},{"$f":"'fnd enro'!F599","v":0},{"$f":"'fnd enro'!G599","v":0},{"$f":"'fnd enro'!H599","v":0},{"$f":"'fnd enro'!I599","v":3},{"$f":"'fnd enro'!J599","v":0},{"$f":"'fnd enro'!K599","v":0.1137},{"$f":"'fnd enro'!L599","v":0},{"$f":"'fnd enro'!M599+'fnd enro'!N599","v":0},{"$f":"'fnd enro'!O599","v":0},{"$f":"'fnd enro'!P599","v":0},{"$f":"'fnd enro'!Q599+'fnd enro'!R599","v":0},{"$f":"'fnd enro'!T599","v":3},1.1000000000000001,{"$f":"VALUE('fnd enro'!S599)","v":1},null,{"$f":"(($D599*'fnd base rates'!C$110)\n+($E599*'fnd base rates'!C$111)\n+($F599*'fnd base rates'!C$112)\n+($G599*'fnd base rates'!C$113)\n+($H599*'fnd base rates'!C$114)\n+($I599*'fnd base rates'!C$115)\n+($J599*'fnd base rates'!C$119)\n+($K599*'fnd base rates'!C$120)\n+($M599*'fnd base rates'!C$122)\n+($N599*'fnd base rates'!C$123)\n+($O599*'fnd base rates'!C$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,3)))\n*$R599","v":1631.6808486},{"$f":"(($D599*'fnd base rates'!D$110)\n+($E599*'fnd base rates'!D$111)\n+($F599*'fnd base rates'!D$112)\n+($G599*'fnd base rates'!D$113)\n+($H599*'fnd base rates'!D$114)\n+($I599*'fnd base rates'!D$115)\n+($J599*'fnd base rates'!D$119)\n+($K599*'fnd base rates'!D$120)\n+($M599*'fnd base rates'!D$122)\n+($N599*'fnd base rates'!D$123)\n+($O599*'fnd base rates'!D$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,4)))\n*$R599","v":2335.9380000000001},{"$f":"(($D599*'fnd base rates'!E$110)\n+($E599*'fnd base rates'!E$111)\n+($F599*'fnd base rates'!E$112)\n+($G599*'fnd base rates'!E$113)\n+($H599*'fnd base rates'!E$114)\n+($I599*'fnd base rates'!E$115)\n+($J599*'fnd base rates'!E$119)\n+($K599*'fnd base rates'!E$120)\n+($M599*'fnd base rates'!E$122)\n+($N599*'fnd base rates'!E$123)\n+($O599*'fnd base rates'!E$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,5)))\n*$R599","v":14977.465552500002},{"$f":"(($D599*'fnd base rates'!F$110)\n+($E599*'fnd base rates'!F$111)\n+($F599*'fnd base rates'!F$112)\n+($G599*'fnd base rates'!F$113)\n+($H599*'fnd base rates'!F$114)\n+($I599*'fnd base rates'!F$115)\n+($J599*'fnd base rates'!F$119)\n+($K599*'fnd base rates'!F$120)\n+($M599*'fnd base rates'!F$122)\n+($N599*'fnd base rates'!F$123)\n+($O599*'fnd base rates'!F$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,6)))\n*$R599","v":2688.6186195},{"$f":"(($D599*'fnd base rates'!G$110)\n+($E599*'fnd base rates'!G$111)\n+($F599*'fnd base rates'!G$112)\n+($G599*'fnd base rates'!G$113)\n+($H599*'fnd base rates'!G$114)\n+($I599*'fnd base rates'!G$115)\n+($J599*'fnd base rates'!G$119)\n+($K599*'fnd base rates'!G$120)\n+($M599*'fnd base rates'!G$122)\n+($N599*'fnd base rates'!G$123)\n+($O599*'fnd base rates'!G$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,7)))\n*$R599","v":499.38438989999997},{"$f":"(($D599*'fnd base rates'!H$110)\n+($E599*'fnd base rates'!H$111)\n+($F599*'fnd base rates'!H$112)\n+($G599*'fnd base rates'!H$113)\n+($H599*'fnd base rates'!H$114)\n+($I599*'fnd base rates'!H$115)\n+($J599*'fnd base rates'!H$119)\n+($K599*'fnd base rates'!H$120)\n+($M599*'fnd base rates'!H$122)\n+($N599*'fnd base rates'!H$123)\n+($O599*'fnd base rates'!H$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,8)))","v":2297.680734},{"$f":"(($D599*'fnd base rates'!I$110)\n+($E599*'fnd base rates'!I$111)\n+($F599*'fnd base rates'!I$112)\n+($G599*'fnd base rates'!I$113)\n+($H599*'fnd base rates'!I$114)\n+($I599*'fnd base rates'!I$115)\n+($J599*'fnd base rates'!I$119)\n+($K599*'fnd base rates'!I$120)\n+($M599*'fnd base rates'!I$122)\n+($N599*'fnd base rates'!I$123)\n+($O599*'fnd base rates'!I$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,9)))\n*$R599","v":1300.4970000000001},{"$f":"(($D599*'fnd base rates'!J$110)\n+($E599*'fnd base rates'!J$111)\n+($F599*'fnd base rates'!J$112)\n+($G599*'fnd base rates'!J$113)\n+($H599*'fnd base rates'!J$114)\n+($I599*'fnd base rates'!J$115)\n+($J599*'fnd base rates'!J$119)\n+($K599*'fnd base rates'!J$120)\n+($M599*'fnd base rates'!J$122)\n+($N599*'fnd base rates'!J$123)\n+($O599*'fnd base rates'!J$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,10)))\n*$R599","v":1751.8050000000003},{"$f":"(($D599*'fnd base rates'!K$110)\n+($E599*'fnd base rates'!K$111)\n+($F599*'fnd base rates'!K$112)\n+($G599*'fnd base rates'!K$113)\n+($H599*'fnd base rates'!K$114)\n+($I599*'fnd base rates'!K$115)\n+($J599*'fnd base rates'!K$119)\n+($K599*'fnd base rates'!K$120)\n+($M599*'fnd base rates'!K$122)\n+($N599*'fnd base rates'!K$123)\n+($O599*'fnd base rates'!K$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,11)))\n*$R599","v":3504.4292613000002},{"$f":"(($D599*'fnd base rates'!L$110)\n+($E599*'fnd base rates'!L$111)\n+($F599*'fnd base rates'!L$112)\n+($G599*'fnd base rates'!L$113)\n+($H599*'fnd base rates'!L$114)\n+($I599*'fnd base rates'!L$115)\n+($J599*'fnd base rates'!L$119)\n+($K599*'fnd base rates'!L$120)\n+($M599*'fnd base rates'!L$122)\n+($N599*'fnd base rates'!L$123)\n+($O599*'fnd base rates'!L$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,12)))","v":3287.279083886649},{"$f":"(($D599*'fnd base rates'!M$110)\n+($E599*'fnd base rates'!M$111)\n+($F599*'fnd base rates'!M$112)\n+($G599*'fnd base rates'!M$113)\n+($H599*'fnd base rates'!M$114)\n+($I599*'fnd base rates'!M$115)\n+($J599*'fnd base rates'!M$119)\n+($K599*'fnd base rates'!M$120)\n+($M599*'fnd base rates'!M$122)\n+($N599*'fnd base rates'!M$123)\n+($O599*'fnd base rates'!M$124)\n+($P599*VLOOKUP($S599+15,rate_basefnd,13)))","v":0},34274.778489686651,null,487049031,"487","049","031",1,3,34274.778489686651,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D600","v":0},{"$f":"'fnd enro'!E600","v":0},{"$f":"'fnd enro'!F600","v":0},{"$f":"'fnd enro'!G600","v":0},{"$f":"'fnd enro'!H600","v":16},{"$f":"'fnd enro'!I600","v":25},{"$f":"'fnd enro'!J600","v":0},{"$f":"'fnd enro'!K600","v":1.5539000000000001},{"$f":"'fnd enro'!L600","v":0},{"$f":"'fnd enro'!M600+'fnd enro'!N600","v":0},{"$f":"'fnd enro'!O600","v":0},{"$f":"'fnd enro'!P600","v":0},{"$f":"'fnd enro'!Q600+'fnd enro'!R600","v":22},{"$f":"'fnd enro'!T600","v":41},1.1000000000000001,{"$f":"VALUE('fnd enro'!S600)","v":10},null,{"$f":"(($D600*'fnd base rates'!C$110)\n+($E600*'fnd base rates'!C$111)\n+($F600*'fnd base rates'!C$112)\n+($G600*'fnd base rates'!C$113)\n+($H600*'fnd base rates'!C$114)\n+($I600*'fnd base rates'!C$115)\n+($J600*'fnd base rates'!C$119)\n+($K600*'fnd base rates'!C$120)\n+($M600*'fnd base rates'!C$122)\n+($N600*'fnd base rates'!C$123)\n+($O600*'fnd base rates'!C$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,3)))\n*$R600","v":23807.298264200002},{"$f":"(($D600*'fnd base rates'!D$110)\n+($E600*'fnd base rates'!D$111)\n+($F600*'fnd base rates'!D$112)\n+($G600*'fnd base rates'!D$113)\n+($H600*'fnd base rates'!D$114)\n+($I600*'fnd base rates'!D$115)\n+($J600*'fnd base rates'!D$119)\n+($K600*'fnd base rates'!D$120)\n+($M600*'fnd base rates'!D$122)\n+($N600*'fnd base rates'!D$123)\n+($O600*'fnd base rates'!D$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,4)))\n*$R600","v":39068.084000000003},{"$f":"(($D600*'fnd base rates'!E$110)\n+($E600*'fnd base rates'!E$111)\n+($F600*'fnd base rates'!E$112)\n+($G600*'fnd base rates'!E$113)\n+($H600*'fnd base rates'!E$114)\n+($I600*'fnd base rates'!E$115)\n+($J600*'fnd base rates'!E$119)\n+($K600*'fnd base rates'!E$120)\n+($M600*'fnd base rates'!E$122)\n+($N600*'fnd base rates'!E$123)\n+($O600*'fnd base rates'!E$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,5)))\n*$R600","v":250771.24921750004},{"$f":"(($D600*'fnd base rates'!F$110)\n+($E600*'fnd base rates'!F$111)\n+($F600*'fnd base rates'!F$112)\n+($G600*'fnd base rates'!F$113)\n+($H600*'fnd base rates'!F$114)\n+($I600*'fnd base rates'!F$115)\n+($J600*'fnd base rates'!F$119)\n+($K600*'fnd base rates'!F$120)\n+($M600*'fnd base rates'!F$122)\n+($N600*'fnd base rates'!F$123)\n+($O600*'fnd base rates'!F$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,6)))\n*$R600","v":38510.966466500009},{"$f":"(($D600*'fnd base rates'!G$110)\n+($E600*'fnd base rates'!G$111)\n+($F600*'fnd base rates'!G$112)\n+($G600*'fnd base rates'!G$113)\n+($H600*'fnd base rates'!G$114)\n+($I600*'fnd base rates'!G$115)\n+($J600*'fnd base rates'!G$119)\n+($K600*'fnd base rates'!G$120)\n+($M600*'fnd base rates'!G$122)\n+($N600*'fnd base rates'!G$123)\n+($O600*'fnd base rates'!G$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,7)))\n*$R600","v":10282.527995300003},{"$f":"(($D600*'fnd base rates'!H$110)\n+($E600*'fnd base rates'!H$111)\n+($F600*'fnd base rates'!H$112)\n+($G600*'fnd base rates'!H$113)\n+($H600*'fnd base rates'!H$114)\n+($I600*'fnd base rates'!H$115)\n+($J600*'fnd base rates'!H$119)\n+($K600*'fnd base rates'!H$120)\n+($M600*'fnd base rates'!H$122)\n+($N600*'fnd base rates'!H$123)\n+($O600*'fnd base rates'!H$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,8)))","v":27363.176697999999},{"$f":"(($D600*'fnd base rates'!I$110)\n+($E600*'fnd base rates'!I$111)\n+($F600*'fnd base rates'!I$112)\n+($G600*'fnd base rates'!I$113)\n+($H600*'fnd base rates'!I$114)\n+($I600*'fnd base rates'!I$115)\n+($J600*'fnd base rates'!I$119)\n+($K600*'fnd base rates'!I$120)\n+($M600*'fnd base rates'!I$122)\n+($N600*'fnd base rates'!I$123)\n+($O600*'fnd base rates'!I$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,9)))\n*$R600","v":19194.460999999999},{"$f":"(($D600*'fnd base rates'!J$110)\n+($E600*'fnd base rates'!J$111)\n+($F600*'fnd base rates'!J$112)\n+($G600*'fnd base rates'!J$113)\n+($H600*'fnd base rates'!J$114)\n+($I600*'fnd base rates'!J$115)\n+($J600*'fnd base rates'!J$119)\n+($K600*'fnd base rates'!J$120)\n+($M600*'fnd base rates'!J$122)\n+($N600*'fnd base rates'!J$123)\n+($O600*'fnd base rates'!J$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,10)))\n*$R600","v":33323.257000000005},{"$f":"(($D600*'fnd base rates'!K$110)\n+($E600*'fnd base rates'!K$111)\n+($F600*'fnd base rates'!K$112)\n+($G600*'fnd base rates'!K$113)\n+($H600*'fnd base rates'!K$114)\n+($I600*'fnd base rates'!K$115)\n+($J600*'fnd base rates'!K$119)\n+($K600*'fnd base rates'!K$120)\n+($M600*'fnd base rates'!K$122)\n+($N600*'fnd base rates'!K$123)\n+($O600*'fnd base rates'!K$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,11)))\n*$R600","v":48416.586571100008},{"$f":"(($D600*'fnd base rates'!L$110)\n+($E600*'fnd base rates'!L$111)\n+($F600*'fnd base rates'!L$112)\n+($G600*'fnd base rates'!L$113)\n+($H600*'fnd base rates'!L$114)\n+($I600*'fnd base rates'!L$115)\n+($J600*'fnd base rates'!L$119)\n+($K600*'fnd base rates'!L$120)\n+($M600*'fnd base rates'!L$122)\n+($N600*'fnd base rates'!L$123)\n+($O600*'fnd base rates'!L$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,12)))","v":56811.91520483698},{"$f":"(($D600*'fnd base rates'!M$110)\n+($E600*'fnd base rates'!M$111)\n+($F600*'fnd base rates'!M$112)\n+($G600*'fnd base rates'!M$113)\n+($H600*'fnd base rates'!M$114)\n+($I600*'fnd base rates'!M$115)\n+($J600*'fnd base rates'!M$119)\n+($K600*'fnd base rates'!M$120)\n+($M600*'fnd base rates'!M$122)\n+($N600*'fnd base rates'!M$123)\n+($O600*'fnd base rates'!M$124)\n+($P600*VLOOKUP($S600+15,rate_basefnd,13)))","v":0},547549.52241743705,null,487049035,"487","049","035",1,41,547549.52241743705,13355,0,13355,null,null,null,null,null,13355,0,13355,222,13133,5,13128]
[487,487049044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D601","v":0},{"$f":"'fnd enro'!E601","v":0},{"$f":"'fnd enro'!F601","v":0},{"$f":"'fnd enro'!G601","v":0},{"$f":"'fnd enro'!H601","v":1},{"$f":"'fnd enro'!I601","v":1},{"$f":"'fnd enro'!J601","v":0},{"$f":"'fnd enro'!K601","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L601","v":0},{"$f":"'fnd enro'!M601+'fnd enro'!N601","v":0},{"$f":"'fnd enro'!O601","v":0},{"$f":"'fnd enro'!P601","v":0},{"$f":"'fnd enro'!Q601+'fnd enro'!R601","v":0},{"$f":"'fnd enro'!T601","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S601)","v":1},null,{"$f":"(($D601*'fnd base rates'!C$110)\n+($E601*'fnd base rates'!C$111)\n+($F601*'fnd base rates'!C$112)\n+($G601*'fnd base rates'!C$113)\n+($H601*'fnd base rates'!C$114)\n+($I601*'fnd base rates'!C$115)\n+($J601*'fnd base rates'!C$119)\n+($K601*'fnd base rates'!C$120)\n+($M601*'fnd base rates'!C$122)\n+($N601*'fnd base rates'!C$123)\n+($O601*'fnd base rates'!C$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,3)))\n*$R601","v":1087.7872324000002},{"$f":"(($D601*'fnd base rates'!D$110)\n+($E601*'fnd base rates'!D$111)\n+($F601*'fnd base rates'!D$112)\n+($G601*'fnd base rates'!D$113)\n+($H601*'fnd base rates'!D$114)\n+($I601*'fnd base rates'!D$115)\n+($J601*'fnd base rates'!D$119)\n+($K601*'fnd base rates'!D$120)\n+($M601*'fnd base rates'!D$122)\n+($N601*'fnd base rates'!D$123)\n+($O601*'fnd base rates'!D$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,4)))\n*$R601","v":1557.2920000000001},{"$f":"(($D601*'fnd base rates'!E$110)\n+($E601*'fnd base rates'!E$111)\n+($F601*'fnd base rates'!E$112)\n+($G601*'fnd base rates'!E$113)\n+($H601*'fnd base rates'!E$114)\n+($I601*'fnd base rates'!E$115)\n+($J601*'fnd base rates'!E$119)\n+($K601*'fnd base rates'!E$120)\n+($M601*'fnd base rates'!E$122)\n+($N601*'fnd base rates'!E$123)\n+($O601*'fnd base rates'!E$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,5)))\n*$R601","v":8506.4780350000019},{"$f":"(($D601*'fnd base rates'!F$110)\n+($E601*'fnd base rates'!F$111)\n+($F601*'fnd base rates'!F$112)\n+($G601*'fnd base rates'!F$113)\n+($H601*'fnd base rates'!F$114)\n+($I601*'fnd base rates'!F$115)\n+($J601*'fnd base rates'!F$119)\n+($K601*'fnd base rates'!F$120)\n+($M601*'fnd base rates'!F$122)\n+($N601*'fnd base rates'!F$123)\n+($O601*'fnd base rates'!F$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,6)))\n*$R601","v":1902.8194130000004},{"$f":"(($D601*'fnd base rates'!G$110)\n+($E601*'fnd base rates'!G$111)\n+($F601*'fnd base rates'!G$112)\n+($G601*'fnd base rates'!G$113)\n+($H601*'fnd base rates'!G$114)\n+($I601*'fnd base rates'!G$115)\n+($J601*'fnd base rates'!G$119)\n+($K601*'fnd base rates'!G$120)\n+($M601*'fnd base rates'!G$122)\n+($N601*'fnd base rates'!G$123)\n+($O601*'fnd base rates'!G$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,7)))\n*$R601","v":337.5759266},{"$f":"(($D601*'fnd base rates'!H$110)\n+($E601*'fnd base rates'!H$111)\n+($F601*'fnd base rates'!H$112)\n+($G601*'fnd base rates'!H$113)\n+($H601*'fnd base rates'!H$114)\n+($I601*'fnd base rates'!H$115)\n+($J601*'fnd base rates'!H$119)\n+($K601*'fnd base rates'!H$120)\n+($M601*'fnd base rates'!H$122)\n+($N601*'fnd base rates'!H$123)\n+($O601*'fnd base rates'!H$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D601*'fnd base rates'!I$110)\n+($E601*'fnd base rates'!I$111)\n+($F601*'fnd base rates'!I$112)\n+($G601*'fnd base rates'!I$113)\n+($H601*'fnd base rates'!I$114)\n+($I601*'fnd base rates'!I$115)\n+($J601*'fnd base rates'!I$119)\n+($K601*'fnd base rates'!I$120)\n+($M601*'fnd base rates'!I$122)\n+($N601*'fnd base rates'!I$123)\n+($O601*'fnd base rates'!I$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,9)))\n*$R601","v":779.31700000000012},{"$f":"(($D601*'fnd base rates'!J$110)\n+($E601*'fnd base rates'!J$111)\n+($F601*'fnd base rates'!J$112)\n+($G601*'fnd base rates'!J$113)\n+($H601*'fnd base rates'!J$114)\n+($I601*'fnd base rates'!J$115)\n+($J601*'fnd base rates'!J$119)\n+($K601*'fnd base rates'!J$120)\n+($M601*'fnd base rates'!J$122)\n+($N601*'fnd base rates'!J$123)\n+($O601*'fnd base rates'!J$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,10)))\n*$R601","v":837.16600000000017},{"$f":"(($D601*'fnd base rates'!K$110)\n+($E601*'fnd base rates'!K$111)\n+($F601*'fnd base rates'!K$112)\n+($G601*'fnd base rates'!K$113)\n+($H601*'fnd base rates'!K$114)\n+($I601*'fnd base rates'!K$115)\n+($J601*'fnd base rates'!K$119)\n+($K601*'fnd base rates'!K$120)\n+($M601*'fnd base rates'!K$122)\n+($N601*'fnd base rates'!K$123)\n+($O601*'fnd base rates'!K$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,11)))\n*$R601","v":2368.9561742000001},{"$f":"(($D601*'fnd base rates'!L$110)\n+($E601*'fnd base rates'!L$111)\n+($F601*'fnd base rates'!L$112)\n+($G601*'fnd base rates'!L$113)\n+($H601*'fnd base rates'!L$114)\n+($I601*'fnd base rates'!L$115)\n+($J601*'fnd base rates'!L$119)\n+($K601*'fnd base rates'!L$120)\n+($M601*'fnd base rates'!L$122)\n+($N601*'fnd base rates'!L$123)\n+($O601*'fnd base rates'!L$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D601*'fnd base rates'!M$110)\n+($E601*'fnd base rates'!M$111)\n+($F601*'fnd base rates'!M$112)\n+($G601*'fnd base rates'!M$113)\n+($H601*'fnd base rates'!M$114)\n+($I601*'fnd base rates'!M$115)\n+($J601*'fnd base rates'!M$119)\n+($K601*'fnd base rates'!M$120)\n+($M601*'fnd base rates'!M$122)\n+($N601*'fnd base rates'!M$123)\n+($O601*'fnd base rates'!M$124)\n+($P601*VLOOKUP($S601+15,rate_basefnd,13)))","v":0},20920.760059273573,null,487049044,"487","049","044",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[487,487049046,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D602","v":0},{"$f":"'fnd enro'!E602","v":0},{"$f":"'fnd enro'!F602","v":0},{"$f":"'fnd enro'!G602","v":0},{"$f":"'fnd enro'!H602","v":1},{"$f":"'fnd enro'!I602","v":0},{"$f":"'fnd enro'!J602","v":0},{"$f":"'fnd enro'!K602","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L602","v":0},{"$f":"'fnd enro'!M602+'fnd enro'!N602","v":0},{"$f":"'fnd enro'!O602","v":0},{"$f":"'fnd enro'!P602","v":0},{"$f":"'fnd enro'!Q602+'fnd enro'!R602","v":1},{"$f":"'fnd enro'!T602","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S602)","v":10},null,{"$f":"(($D602*'fnd base rates'!C$110)\n+($E602*'fnd base rates'!C$111)\n+($F602*'fnd base rates'!C$112)\n+($G602*'fnd base rates'!C$113)\n+($H602*'fnd base rates'!C$114)\n+($I602*'fnd base rates'!C$115)\n+($J602*'fnd base rates'!C$119)\n+($K602*'fnd base rates'!C$120)\n+($M602*'fnd base rates'!C$122)\n+($N602*'fnd base rates'!C$123)\n+($O602*'fnd base rates'!C$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,3)))\n*$R602","v":612.42361620000008},{"$f":"(($D602*'fnd base rates'!D$110)\n+($E602*'fnd base rates'!D$111)\n+($F602*'fnd base rates'!D$112)\n+($G602*'fnd base rates'!D$113)\n+($H602*'fnd base rates'!D$114)\n+($I602*'fnd base rates'!D$115)\n+($J602*'fnd base rates'!D$119)\n+($K602*'fnd base rates'!D$120)\n+($M602*'fnd base rates'!D$122)\n+($N602*'fnd base rates'!D$123)\n+($O602*'fnd base rates'!D$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,4)))\n*$R602","v":1103.355},{"$f":"(($D602*'fnd base rates'!E$110)\n+($E602*'fnd base rates'!E$111)\n+($F602*'fnd base rates'!E$112)\n+($G602*'fnd base rates'!E$113)\n+($H602*'fnd base rates'!E$114)\n+($I602*'fnd base rates'!E$115)\n+($J602*'fnd base rates'!E$119)\n+($K602*'fnd base rates'!E$120)\n+($M602*'fnd base rates'!E$122)\n+($N602*'fnd base rates'!E$123)\n+($O602*'fnd base rates'!E$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,5)))\n*$R602","v":6683.7715175000003},{"$f":"(($D602*'fnd base rates'!F$110)\n+($E602*'fnd base rates'!F$111)\n+($F602*'fnd base rates'!F$112)\n+($G602*'fnd base rates'!F$113)\n+($H602*'fnd base rates'!F$114)\n+($I602*'fnd base rates'!F$115)\n+($J602*'fnd base rates'!F$119)\n+($K602*'fnd base rates'!F$120)\n+($M602*'fnd base rates'!F$122)\n+($N602*'fnd base rates'!F$123)\n+($O602*'fnd base rates'!F$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,6)))\n*$R602","v":1006.6132065000002},{"$f":"(($D602*'fnd base rates'!G$110)\n+($E602*'fnd base rates'!G$111)\n+($F602*'fnd base rates'!G$112)\n+($G602*'fnd base rates'!G$113)\n+($H602*'fnd base rates'!G$114)\n+($I602*'fnd base rates'!G$115)\n+($J602*'fnd base rates'!G$119)\n+($K602*'fnd base rates'!G$120)\n+($M602*'fnd base rates'!G$122)\n+($N602*'fnd base rates'!G$123)\n+($O602*'fnd base rates'!G$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,7)))\n*$R602","v":324.89446330000004},{"$f":"(($D602*'fnd base rates'!H$110)\n+($E602*'fnd base rates'!H$111)\n+($F602*'fnd base rates'!H$112)\n+($G602*'fnd base rates'!H$113)\n+($H602*'fnd base rates'!H$114)\n+($I602*'fnd base rates'!H$115)\n+($J602*'fnd base rates'!H$119)\n+($K602*'fnd base rates'!H$120)\n+($M602*'fnd base rates'!H$122)\n+($N602*'fnd base rates'!H$123)\n+($O602*'fnd base rates'!H$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D602*'fnd base rates'!I$110)\n+($E602*'fnd base rates'!I$111)\n+($F602*'fnd base rates'!I$112)\n+($G602*'fnd base rates'!I$113)\n+($H602*'fnd base rates'!I$114)\n+($I602*'fnd base rates'!I$115)\n+($J602*'fnd base rates'!I$119)\n+($K602*'fnd base rates'!I$120)\n+($M602*'fnd base rates'!I$122)\n+($N602*'fnd base rates'!I$123)\n+($O602*'fnd base rates'!I$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,9)))\n*$R602","v":474.17700000000002},{"$f":"(($D602*'fnd base rates'!J$110)\n+($E602*'fnd base rates'!J$111)\n+($F602*'fnd base rates'!J$112)\n+($G602*'fnd base rates'!J$113)\n+($H602*'fnd base rates'!J$114)\n+($I602*'fnd base rates'!J$115)\n+($J602*'fnd base rates'!J$119)\n+($K602*'fnd base rates'!J$120)\n+($M602*'fnd base rates'!J$122)\n+($N602*'fnd base rates'!J$123)\n+($O602*'fnd base rates'!J$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,10)))\n*$R602","v":920.19400000000019},{"$f":"(($D602*'fnd base rates'!K$110)\n+($E602*'fnd base rates'!K$111)\n+($F602*'fnd base rates'!K$112)\n+($G602*'fnd base rates'!K$113)\n+($H602*'fnd base rates'!K$114)\n+($I602*'fnd base rates'!K$115)\n+($J602*'fnd base rates'!K$119)\n+($K602*'fnd base rates'!K$120)\n+($M602*'fnd base rates'!K$122)\n+($N602*'fnd base rates'!K$123)\n+($O602*'fnd base rates'!K$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,11)))\n*$R602","v":1200.8130871000001},{"$f":"(($D602*'fnd base rates'!L$110)\n+($E602*'fnd base rates'!L$111)\n+($F602*'fnd base rates'!L$112)\n+($G602*'fnd base rates'!L$113)\n+($H602*'fnd base rates'!L$114)\n+($I602*'fnd base rates'!L$115)\n+($J602*'fnd base rates'!L$119)\n+($K602*'fnd base rates'!L$120)\n+($M602*'fnd base rates'!L$122)\n+($N602*'fnd base rates'!L$123)\n+($O602*'fnd base rates'!L$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D602*'fnd base rates'!M$110)\n+($E602*'fnd base rates'!M$111)\n+($F602*'fnd base rates'!M$112)\n+($G602*'fnd base rates'!M$113)\n+($H602*'fnd base rates'!M$114)\n+($I602*'fnd base rates'!M$115)\n+($J602*'fnd base rates'!M$119)\n+($K602*'fnd base rates'!M$120)\n+($M602*'fnd base rates'!M$122)\n+($N602*'fnd base rates'!M$123)\n+($O602*'fnd base rates'!M$124)\n+($P602*VLOOKUP($S602+15,rate_basefnd,13)))","v":0},14495.516896044681,null,487049046,"487","049","046",1,1,14495.516896044681,14496,0,14496,null,null,null,null,null,14496,0,14496,413,14083,28,14055]
[487,487049049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D603","v":0},{"$f":"'fnd enro'!E603","v":0},{"$f":"'fnd enro'!F603","v":0},{"$f":"'fnd enro'!G603","v":0},{"$f":"'fnd enro'!H603","v":24},{"$f":"'fnd enro'!I603","v":34},{"$f":"'fnd enro'!J603","v":0},{"$f":"'fnd enro'!K603","v":2.1981999999999999},{"$f":"'fnd enro'!L603","v":0},{"$f":"'fnd enro'!M603+'fnd enro'!N603","v":0},{"$f":"'fnd enro'!O603","v":1},{"$f":"'fnd enro'!P603","v":0},{"$f":"'fnd enro'!Q603+'fnd enro'!R603","v":34},{"$f":"'fnd enro'!T603","v":58},1.1000000000000001,{"$f":"VALUE('fnd enro'!S603)","v":10},null,{"$f":"(($D603*'fnd base rates'!C$110)\n+($E603*'fnd base rates'!C$111)\n+($F603*'fnd base rates'!C$112)\n+($G603*'fnd base rates'!C$113)\n+($H603*'fnd base rates'!C$114)\n+($I603*'fnd base rates'!C$115)\n+($J603*'fnd base rates'!C$119)\n+($K603*'fnd base rates'!C$120)\n+($M603*'fnd base rates'!C$122)\n+($N603*'fnd base rates'!C$123)\n+($O603*'fnd base rates'!C$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,3)))\n*$R603","v":33979.557739600008},{"$f":"(($D603*'fnd base rates'!D$110)\n+($E603*'fnd base rates'!D$111)\n+($F603*'fnd base rates'!D$112)\n+($G603*'fnd base rates'!D$113)\n+($H603*'fnd base rates'!D$114)\n+($I603*'fnd base rates'!D$115)\n+($J603*'fnd base rates'!D$119)\n+($K603*'fnd base rates'!D$120)\n+($M603*'fnd base rates'!D$122)\n+($N603*'fnd base rates'!D$123)\n+($O603*'fnd base rates'!D$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,4)))\n*$R603","v":56383.063000000009},{"$f":"(($D603*'fnd base rates'!E$110)\n+($E603*'fnd base rates'!E$111)\n+($F603*'fnd base rates'!E$112)\n+($G603*'fnd base rates'!E$113)\n+($H603*'fnd base rates'!E$114)\n+($I603*'fnd base rates'!E$115)\n+($J603*'fnd base rates'!E$119)\n+($K603*'fnd base rates'!E$120)\n+($M603*'fnd base rates'!E$122)\n+($N603*'fnd base rates'!E$123)\n+($O603*'fnd base rates'!E$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,5)))\n*$R603","v":363123.33601500001},{"$f":"(($D603*'fnd base rates'!F$110)\n+($E603*'fnd base rates'!F$111)\n+($F603*'fnd base rates'!F$112)\n+($G603*'fnd base rates'!F$113)\n+($H603*'fnd base rates'!F$114)\n+($I603*'fnd base rates'!F$115)\n+($J603*'fnd base rates'!F$119)\n+($K603*'fnd base rates'!F$120)\n+($M603*'fnd base rates'!F$122)\n+($N603*'fnd base rates'!F$123)\n+($O603*'fnd base rates'!F$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,6)))\n*$R603","v":54811.216976999996},{"$f":"(($D603*'fnd base rates'!G$110)\n+($E603*'fnd base rates'!G$111)\n+($F603*'fnd base rates'!G$112)\n+($G603*'fnd base rates'!G$113)\n+($H603*'fnd base rates'!G$114)\n+($I603*'fnd base rates'!G$115)\n+($J603*'fnd base rates'!G$119)\n+($K603*'fnd base rates'!G$120)\n+($M603*'fnd base rates'!G$122)\n+($N603*'fnd base rates'!G$123)\n+($O603*'fnd base rates'!G$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,7)))\n*$R603","v":15046.7998714},{"$f":"(($D603*'fnd base rates'!H$110)\n+($E603*'fnd base rates'!H$111)\n+($F603*'fnd base rates'!H$112)\n+($G603*'fnd base rates'!H$113)\n+($H603*'fnd base rates'!H$114)\n+($I603*'fnd base rates'!H$115)\n+($J603*'fnd base rates'!H$119)\n+($K603*'fnd base rates'!H$120)\n+($M603*'fnd base rates'!H$122)\n+($N603*'fnd base rates'!H$123)\n+($O603*'fnd base rates'!H$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,8)))","v":38503.407524000002},{"$f":"(($D603*'fnd base rates'!I$110)\n+($E603*'fnd base rates'!I$111)\n+($F603*'fnd base rates'!I$112)\n+($G603*'fnd base rates'!I$113)\n+($H603*'fnd base rates'!I$114)\n+($I603*'fnd base rates'!I$115)\n+($J603*'fnd base rates'!I$119)\n+($K603*'fnd base rates'!I$120)\n+($M603*'fnd base rates'!I$122)\n+($N603*'fnd base rates'!I$123)\n+($O603*'fnd base rates'!I$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,9)))\n*$R603","v":27480.584999999999},{"$f":"(($D603*'fnd base rates'!J$110)\n+($E603*'fnd base rates'!J$111)\n+($F603*'fnd base rates'!J$112)\n+($G603*'fnd base rates'!J$113)\n+($H603*'fnd base rates'!J$114)\n+($I603*'fnd base rates'!J$115)\n+($J603*'fnd base rates'!J$119)\n+($K603*'fnd base rates'!J$120)\n+($M603*'fnd base rates'!J$122)\n+($N603*'fnd base rates'!J$123)\n+($O603*'fnd base rates'!J$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,10)))\n*$R603","v":48634.003000000004},{"$f":"(($D603*'fnd base rates'!K$110)\n+($E603*'fnd base rates'!K$111)\n+($F603*'fnd base rates'!K$112)\n+($G603*'fnd base rates'!K$113)\n+($H603*'fnd base rates'!K$114)\n+($I603*'fnd base rates'!K$115)\n+($J603*'fnd base rates'!K$119)\n+($K603*'fnd base rates'!K$120)\n+($M603*'fnd base rates'!K$122)\n+($N603*'fnd base rates'!K$123)\n+($O603*'fnd base rates'!K$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,11)))\n*$R603","v":68847.492051800014},{"$f":"(($D603*'fnd base rates'!L$110)\n+($E603*'fnd base rates'!L$111)\n+($F603*'fnd base rates'!L$112)\n+($G603*'fnd base rates'!L$113)\n+($H603*'fnd base rates'!L$114)\n+($I603*'fnd base rates'!L$115)\n+($J603*'fnd base rates'!L$119)\n+($K603*'fnd base rates'!L$120)\n+($M603*'fnd base rates'!L$122)\n+($N603*'fnd base rates'!L$123)\n+($O603*'fnd base rates'!L$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,12)))","v":82108.103876054374},{"$f":"(($D603*'fnd base rates'!M$110)\n+($E603*'fnd base rates'!M$111)\n+($F603*'fnd base rates'!M$112)\n+($G603*'fnd base rates'!M$113)\n+($H603*'fnd base rates'!M$114)\n+($I603*'fnd base rates'!M$115)\n+($J603*'fnd base rates'!M$119)\n+($K603*'fnd base rates'!M$120)\n+($M603*'fnd base rates'!M$122)\n+($N603*'fnd base rates'!M$123)\n+($O603*'fnd base rates'!M$124)\n+($P603*VLOOKUP($S603+15,rate_basefnd,13)))","v":0},788917.56505485449,null,487049049,"487","049","049",1,58,788917.56505485449,13602,0,13602,null,null,null,null,null,13602,0,13602,236,13366,21,13345]
[487,487049057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D604","v":0},{"$f":"'fnd enro'!E604","v":0},{"$f":"'fnd enro'!F604","v":0},{"$f":"'fnd enro'!G604","v":0},{"$f":"'fnd enro'!H604","v":2},{"$f":"'fnd enro'!I604","v":7},{"$f":"'fnd enro'!J604","v":0},{"$f":"'fnd enro'!K604","v":0.34110000000000001},{"$f":"'fnd enro'!L604","v":0},{"$f":"'fnd enro'!M604+'fnd enro'!N604","v":0},{"$f":"'fnd enro'!O604","v":0},{"$f":"'fnd enro'!P604","v":1},{"$f":"'fnd enro'!Q604+'fnd enro'!R604","v":0},{"$f":"'fnd enro'!T604","v":9},1.1000000000000001,{"$f":"VALUE('fnd enro'!S604)","v":1},null,{"$f":"(($D604*'fnd base rates'!C$110)\n+($E604*'fnd base rates'!C$111)\n+($F604*'fnd base rates'!C$112)\n+($G604*'fnd base rates'!C$113)\n+($H604*'fnd base rates'!C$114)\n+($I604*'fnd base rates'!C$115)\n+($J604*'fnd base rates'!C$119)\n+($K604*'fnd base rates'!C$120)\n+($M604*'fnd base rates'!C$122)\n+($N604*'fnd base rates'!C$123)\n+($O604*'fnd base rates'!C$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,3)))\n*$R604","v":4975.9915458000014},{"$f":"(($D604*'fnd base rates'!D$110)\n+($E604*'fnd base rates'!D$111)\n+($F604*'fnd base rates'!D$112)\n+($G604*'fnd base rates'!D$113)\n+($H604*'fnd base rates'!D$114)\n+($I604*'fnd base rates'!D$115)\n+($J604*'fnd base rates'!D$119)\n+($K604*'fnd base rates'!D$120)\n+($M604*'fnd base rates'!D$122)\n+($N604*'fnd base rates'!D$123)\n+($O604*'fnd base rates'!D$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,4)))\n*$R604","v":7149.4830000000011},{"$f":"(($D604*'fnd base rates'!E$110)\n+($E604*'fnd base rates'!E$111)\n+($F604*'fnd base rates'!E$112)\n+($G604*'fnd base rates'!E$113)\n+($H604*'fnd base rates'!E$114)\n+($I604*'fnd base rates'!E$115)\n+($J604*'fnd base rates'!E$119)\n+($K604*'fnd base rates'!E$120)\n+($M604*'fnd base rates'!E$122)\n+($N604*'fnd base rates'!E$123)\n+($O604*'fnd base rates'!E$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,5)))\n*$R604","v":42967.026657500006},{"$f":"(($D604*'fnd base rates'!F$110)\n+($E604*'fnd base rates'!F$111)\n+($F604*'fnd base rates'!F$112)\n+($G604*'fnd base rates'!F$113)\n+($H604*'fnd base rates'!F$114)\n+($I604*'fnd base rates'!F$115)\n+($J604*'fnd base rates'!F$119)\n+($K604*'fnd base rates'!F$120)\n+($M604*'fnd base rates'!F$122)\n+($N604*'fnd base rates'!F$123)\n+($O604*'fnd base rates'!F$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,6)))\n*$R604","v":8428.3388585000012},{"$f":"(($D604*'fnd base rates'!G$110)\n+($E604*'fnd base rates'!G$111)\n+($F604*'fnd base rates'!G$112)\n+($G604*'fnd base rates'!G$113)\n+($H604*'fnd base rates'!G$114)\n+($I604*'fnd base rates'!G$115)\n+($J604*'fnd base rates'!G$119)\n+($K604*'fnd base rates'!G$120)\n+($M604*'fnd base rates'!G$122)\n+($N604*'fnd base rates'!G$123)\n+($O604*'fnd base rates'!G$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,7)))\n*$R604","v":1547.9281696999999},{"$f":"(($D604*'fnd base rates'!H$110)\n+($E604*'fnd base rates'!H$111)\n+($F604*'fnd base rates'!H$112)\n+($G604*'fnd base rates'!H$113)\n+($H604*'fnd base rates'!H$114)\n+($I604*'fnd base rates'!H$115)\n+($J604*'fnd base rates'!H$119)\n+($K604*'fnd base rates'!H$120)\n+($M604*'fnd base rates'!H$122)\n+($N604*'fnd base rates'!H$123)\n+($O604*'fnd base rates'!H$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,8)))","v":6421.2822020000003},{"$f":"(($D604*'fnd base rates'!I$110)\n+($E604*'fnd base rates'!I$111)\n+($F604*'fnd base rates'!I$112)\n+($G604*'fnd base rates'!I$113)\n+($H604*'fnd base rates'!I$114)\n+($I604*'fnd base rates'!I$115)\n+($J604*'fnd base rates'!I$119)\n+($K604*'fnd base rates'!I$120)\n+($M604*'fnd base rates'!I$122)\n+($N604*'fnd base rates'!I$123)\n+($O604*'fnd base rates'!I$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,9)))\n*$R604","v":3786.8379999999997},{"$f":"(($D604*'fnd base rates'!J$110)\n+($E604*'fnd base rates'!J$111)\n+($F604*'fnd base rates'!J$112)\n+($G604*'fnd base rates'!J$113)\n+($H604*'fnd base rates'!J$114)\n+($I604*'fnd base rates'!J$115)\n+($J604*'fnd base rates'!J$119)\n+($K604*'fnd base rates'!J$120)\n+($M604*'fnd base rates'!J$122)\n+($N604*'fnd base rates'!J$123)\n+($O604*'fnd base rates'!J$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,10)))\n*$R604","v":4614.2470000000003},{"$f":"(($D604*'fnd base rates'!K$110)\n+($E604*'fnd base rates'!K$111)\n+($F604*'fnd base rates'!K$112)\n+($G604*'fnd base rates'!K$113)\n+($H604*'fnd base rates'!K$114)\n+($I604*'fnd base rates'!K$115)\n+($J604*'fnd base rates'!K$119)\n+($K604*'fnd base rates'!K$120)\n+($M604*'fnd base rates'!K$122)\n+($N604*'fnd base rates'!K$123)\n+($O604*'fnd base rates'!K$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,11)))\n*$R604","v":10821.474783900001},{"$f":"(($D604*'fnd base rates'!L$110)\n+($E604*'fnd base rates'!L$111)\n+($F604*'fnd base rates'!L$112)\n+($G604*'fnd base rates'!L$113)\n+($H604*'fnd base rates'!L$114)\n+($I604*'fnd base rates'!L$115)\n+($J604*'fnd base rates'!L$119)\n+($K604*'fnd base rates'!L$120)\n+($M604*'fnd base rates'!L$122)\n+($N604*'fnd base rates'!L$123)\n+($O604*'fnd base rates'!L$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,12)))","v":10268.070717291544},{"$f":"(($D604*'fnd base rates'!M$110)\n+($E604*'fnd base rates'!M$111)\n+($F604*'fnd base rates'!M$112)\n+($G604*'fnd base rates'!M$113)\n+($H604*'fnd base rates'!M$114)\n+($I604*'fnd base rates'!M$115)\n+($J604*'fnd base rates'!M$119)\n+($K604*'fnd base rates'!M$120)\n+($M604*'fnd base rates'!M$122)\n+($N604*'fnd base rates'!M$123)\n+($O604*'fnd base rates'!M$124)\n+($P604*VLOOKUP($S604+15,rate_basefnd,13)))","v":0},100980.68093469155,null,487049057,"487","049","057",1,9,100980.68093469155,11220,0,11220,null,null,null,null,null,11220,0,11220,-171,11391,407,10984]
[487,487049093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D605","v":0},{"$f":"'fnd enro'!E605","v":0},{"$f":"'fnd enro'!F605","v":0},{"$f":"'fnd enro'!G605","v":0},{"$f":"'fnd enro'!H605","v":16},{"$f":"'fnd enro'!I605","v":47},{"$f":"'fnd enro'!J605","v":0},{"$f":"'fnd enro'!K605","v":2.3877000000000002},{"$f":"'fnd enro'!L605","v":0},{"$f":"'fnd enro'!M605+'fnd enro'!N605","v":0},{"$f":"'fnd enro'!O605","v":1},{"$f":"'fnd enro'!P605","v":3},{"$f":"'fnd enro'!Q605+'fnd enro'!R605","v":23},{"$f":"'fnd enro'!T605","v":63},1.1000000000000001,{"$f":"VALUE('fnd enro'!S605)","v":8},null,{"$f":"(($D605*'fnd base rates'!C$110)\n+($E605*'fnd base rates'!C$111)\n+($F605*'fnd base rates'!C$112)\n+($G605*'fnd base rates'!C$113)\n+($H605*'fnd base rates'!C$114)\n+($I605*'fnd base rates'!C$115)\n+($J605*'fnd base rates'!C$119)\n+($K605*'fnd base rates'!C$120)\n+($M605*'fnd base rates'!C$122)\n+($N605*'fnd base rates'!C$123)\n+($O605*'fnd base rates'!C$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,3)))\n*$R605","v":36119.479820600005},{"$f":"(($D605*'fnd base rates'!D$110)\n+($E605*'fnd base rates'!D$111)\n+($F605*'fnd base rates'!D$112)\n+($G605*'fnd base rates'!D$113)\n+($H605*'fnd base rates'!D$114)\n+($I605*'fnd base rates'!D$115)\n+($J605*'fnd base rates'!D$119)\n+($K605*'fnd base rates'!D$120)\n+($M605*'fnd base rates'!D$122)\n+($N605*'fnd base rates'!D$123)\n+($O605*'fnd base rates'!D$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,4)))\n*$R605","v":56804.902000000002},{"$f":"(($D605*'fnd base rates'!E$110)\n+($E605*'fnd base rates'!E$111)\n+($F605*'fnd base rates'!E$112)\n+($G605*'fnd base rates'!E$113)\n+($H605*'fnd base rates'!E$114)\n+($I605*'fnd base rates'!E$115)\n+($J605*'fnd base rates'!E$119)\n+($K605*'fnd base rates'!E$120)\n+($M605*'fnd base rates'!E$122)\n+($N605*'fnd base rates'!E$123)\n+($O605*'fnd base rates'!E$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,5)))\n*$R605","v":364851.97460250009},{"$f":"(($D605*'fnd base rates'!F$110)\n+($E605*'fnd base rates'!F$111)\n+($F605*'fnd base rates'!F$112)\n+($G605*'fnd base rates'!F$113)\n+($H605*'fnd base rates'!F$114)\n+($I605*'fnd base rates'!F$115)\n+($J605*'fnd base rates'!F$119)\n+($K605*'fnd base rates'!F$120)\n+($M605*'fnd base rates'!F$122)\n+($N605*'fnd base rates'!F$123)\n+($O605*'fnd base rates'!F$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,6)))\n*$R605","v":58833.999009500003},{"$f":"(($D605*'fnd base rates'!G$110)\n+($E605*'fnd base rates'!G$111)\n+($F605*'fnd base rates'!G$112)\n+($G605*'fnd base rates'!G$113)\n+($H605*'fnd base rates'!G$114)\n+($I605*'fnd base rates'!G$115)\n+($J605*'fnd base rates'!G$119)\n+($K605*'fnd base rates'!G$120)\n+($M605*'fnd base rates'!G$122)\n+($N605*'fnd base rates'!G$123)\n+($O605*'fnd base rates'!G$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,7)))\n*$R605","v":14117.8861879},{"$f":"(($D605*'fnd base rates'!H$110)\n+($E605*'fnd base rates'!H$111)\n+($F605*'fnd base rates'!H$112)\n+($G605*'fnd base rates'!H$113)\n+($H605*'fnd base rates'!H$114)\n+($I605*'fnd base rates'!H$115)\n+($J605*'fnd base rates'!H$119)\n+($K605*'fnd base rates'!H$120)\n+($M605*'fnd base rates'!H$122)\n+($N605*'fnd base rates'!H$123)\n+($O605*'fnd base rates'!H$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,8)))","v":44606.655414000001},{"$f":"(($D605*'fnd base rates'!I$110)\n+($E605*'fnd base rates'!I$111)\n+($F605*'fnd base rates'!I$112)\n+($G605*'fnd base rates'!I$113)\n+($H605*'fnd base rates'!I$114)\n+($I605*'fnd base rates'!I$115)\n+($J605*'fnd base rates'!I$119)\n+($K605*'fnd base rates'!I$120)\n+($M605*'fnd base rates'!I$122)\n+($N605*'fnd base rates'!I$123)\n+($O605*'fnd base rates'!I$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,9)))\n*$R605","v":28991.181999999997},{"$f":"(($D605*'fnd base rates'!J$110)\n+($E605*'fnd base rates'!J$111)\n+($F605*'fnd base rates'!J$112)\n+($G605*'fnd base rates'!J$113)\n+($H605*'fnd base rates'!J$114)\n+($I605*'fnd base rates'!J$115)\n+($J605*'fnd base rates'!J$119)\n+($K605*'fnd base rates'!J$120)\n+($M605*'fnd base rates'!J$122)\n+($N605*'fnd base rates'!J$123)\n+($O605*'fnd base rates'!J$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,10)))\n*$R605","v":46256.529000000002},{"$f":"(($D605*'fnd base rates'!K$110)\n+($E605*'fnd base rates'!K$111)\n+($F605*'fnd base rates'!K$112)\n+($G605*'fnd base rates'!K$113)\n+($H605*'fnd base rates'!K$114)\n+($I605*'fnd base rates'!K$115)\n+($J605*'fnd base rates'!K$119)\n+($K605*'fnd base rates'!K$120)\n+($M605*'fnd base rates'!K$122)\n+($N605*'fnd base rates'!K$123)\n+($O605*'fnd base rates'!K$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,11)))\n*$R605","v":75155.388487300006},{"$f":"(($D605*'fnd base rates'!L$110)\n+($E605*'fnd base rates'!L$111)\n+($F605*'fnd base rates'!L$112)\n+($G605*'fnd base rates'!L$113)\n+($H605*'fnd base rates'!L$114)\n+($I605*'fnd base rates'!L$115)\n+($J605*'fnd base rates'!L$119)\n+($K605*'fnd base rates'!L$120)\n+($M605*'fnd base rates'!L$122)\n+($N605*'fnd base rates'!L$123)\n+($O605*'fnd base rates'!L$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,12)))","v":81784.918486672395},{"$f":"(($D605*'fnd base rates'!M$110)\n+($E605*'fnd base rates'!M$111)\n+($F605*'fnd base rates'!M$112)\n+($G605*'fnd base rates'!M$113)\n+($H605*'fnd base rates'!M$114)\n+($I605*'fnd base rates'!M$115)\n+($J605*'fnd base rates'!M$119)\n+($K605*'fnd base rates'!M$120)\n+($M605*'fnd base rates'!M$122)\n+($N605*'fnd base rates'!M$123)\n+($O605*'fnd base rates'!M$124)\n+($P605*VLOOKUP($S605+15,rate_basefnd,13)))","v":0},807522.91500847251,null,487049093,"487","049","093",1,63,807522.91500847251,12818,0,12818,null,null,null,null,null,12818,0,12818,42,12776,174,12602]
[487,487049128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D606","v":0},{"$f":"'fnd enro'!E606","v":0},{"$f":"'fnd enro'!F606","v":0},{"$f":"'fnd enro'!G606","v":0},{"$f":"'fnd enro'!H606","v":0},{"$f":"'fnd enro'!I606","v":1},{"$f":"'fnd enro'!J606","v":0},{"$f":"'fnd enro'!K606","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L606","v":0},{"$f":"'fnd enro'!M606+'fnd enro'!N606","v":0},{"$f":"'fnd enro'!O606","v":0},{"$f":"'fnd enro'!P606","v":0},{"$f":"'fnd enro'!Q606+'fnd enro'!R606","v":0},{"$f":"'fnd enro'!T606","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S606)","v":1},null,{"$f":"(($D606*'fnd base rates'!C$110)\n+($E606*'fnd base rates'!C$111)\n+($F606*'fnd base rates'!C$112)\n+($G606*'fnd base rates'!C$113)\n+($H606*'fnd base rates'!C$114)\n+($I606*'fnd base rates'!C$115)\n+($J606*'fnd base rates'!C$119)\n+($K606*'fnd base rates'!C$120)\n+($M606*'fnd base rates'!C$122)\n+($N606*'fnd base rates'!C$123)\n+($O606*'fnd base rates'!C$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,3)))\n*$R606","v":543.89361620000011},{"$f":"(($D606*'fnd base rates'!D$110)\n+($E606*'fnd base rates'!D$111)\n+($F606*'fnd base rates'!D$112)\n+($G606*'fnd base rates'!D$113)\n+($H606*'fnd base rates'!D$114)\n+($I606*'fnd base rates'!D$115)\n+($J606*'fnd base rates'!D$119)\n+($K606*'fnd base rates'!D$120)\n+($M606*'fnd base rates'!D$122)\n+($N606*'fnd base rates'!D$123)\n+($O606*'fnd base rates'!D$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,4)))\n*$R606","v":778.64600000000007},{"$f":"(($D606*'fnd base rates'!E$110)\n+($E606*'fnd base rates'!E$111)\n+($F606*'fnd base rates'!E$112)\n+($G606*'fnd base rates'!E$113)\n+($H606*'fnd base rates'!E$114)\n+($I606*'fnd base rates'!E$115)\n+($J606*'fnd base rates'!E$119)\n+($K606*'fnd base rates'!E$120)\n+($M606*'fnd base rates'!E$122)\n+($N606*'fnd base rates'!E$123)\n+($O606*'fnd base rates'!E$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,5)))\n*$R606","v":4992.4885175000009},{"$f":"(($D606*'fnd base rates'!F$110)\n+($E606*'fnd base rates'!F$111)\n+($F606*'fnd base rates'!F$112)\n+($G606*'fnd base rates'!F$113)\n+($H606*'fnd base rates'!F$114)\n+($I606*'fnd base rates'!F$115)\n+($J606*'fnd base rates'!F$119)\n+($K606*'fnd base rates'!F$120)\n+($M606*'fnd base rates'!F$122)\n+($N606*'fnd base rates'!F$123)\n+($O606*'fnd base rates'!F$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,6)))\n*$R606","v":896.20620650000012},{"$f":"(($D606*'fnd base rates'!G$110)\n+($E606*'fnd base rates'!G$111)\n+($F606*'fnd base rates'!G$112)\n+($G606*'fnd base rates'!G$113)\n+($H606*'fnd base rates'!G$114)\n+($I606*'fnd base rates'!G$115)\n+($J606*'fnd base rates'!G$119)\n+($K606*'fnd base rates'!G$120)\n+($M606*'fnd base rates'!G$122)\n+($N606*'fnd base rates'!G$123)\n+($O606*'fnd base rates'!G$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,7)))\n*$R606","v":166.46146329999999},{"$f":"(($D606*'fnd base rates'!H$110)\n+($E606*'fnd base rates'!H$111)\n+($F606*'fnd base rates'!H$112)\n+($G606*'fnd base rates'!H$113)\n+($H606*'fnd base rates'!H$114)\n+($I606*'fnd base rates'!H$115)\n+($J606*'fnd base rates'!H$119)\n+($K606*'fnd base rates'!H$120)\n+($M606*'fnd base rates'!H$122)\n+($N606*'fnd base rates'!H$123)\n+($O606*'fnd base rates'!H$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D606*'fnd base rates'!I$110)\n+($E606*'fnd base rates'!I$111)\n+($F606*'fnd base rates'!I$112)\n+($G606*'fnd base rates'!I$113)\n+($H606*'fnd base rates'!I$114)\n+($I606*'fnd base rates'!I$115)\n+($J606*'fnd base rates'!I$119)\n+($K606*'fnd base rates'!I$120)\n+($M606*'fnd base rates'!I$122)\n+($N606*'fnd base rates'!I$123)\n+($O606*'fnd base rates'!I$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,9)))\n*$R606","v":433.49900000000002},{"$f":"(($D606*'fnd base rates'!J$110)\n+($E606*'fnd base rates'!J$111)\n+($F606*'fnd base rates'!J$112)\n+($G606*'fnd base rates'!J$113)\n+($H606*'fnd base rates'!J$114)\n+($I606*'fnd base rates'!J$115)\n+($J606*'fnd base rates'!J$119)\n+($K606*'fnd base rates'!J$120)\n+($M606*'fnd base rates'!J$122)\n+($N606*'fnd base rates'!J$123)\n+($O606*'fnd base rates'!J$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,10)))\n*$R606","v":583.93500000000006},{"$f":"(($D606*'fnd base rates'!K$110)\n+($E606*'fnd base rates'!K$111)\n+($F606*'fnd base rates'!K$112)\n+($G606*'fnd base rates'!K$113)\n+($H606*'fnd base rates'!K$114)\n+($I606*'fnd base rates'!K$115)\n+($J606*'fnd base rates'!K$119)\n+($K606*'fnd base rates'!K$120)\n+($M606*'fnd base rates'!K$122)\n+($N606*'fnd base rates'!K$123)\n+($O606*'fnd base rates'!K$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,11)))\n*$R606","v":1168.1430871},{"$f":"(($D606*'fnd base rates'!L$110)\n+($E606*'fnd base rates'!L$111)\n+($F606*'fnd base rates'!L$112)\n+($G606*'fnd base rates'!L$113)\n+($H606*'fnd base rates'!L$114)\n+($I606*'fnd base rates'!L$115)\n+($J606*'fnd base rates'!L$119)\n+($K606*'fnd base rates'!L$120)\n+($M606*'fnd base rates'!L$122)\n+($N606*'fnd base rates'!L$123)\n+($O606*'fnd base rates'!L$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D606*'fnd base rates'!M$110)\n+($E606*'fnd base rates'!M$111)\n+($F606*'fnd base rates'!M$112)\n+($G606*'fnd base rates'!M$113)\n+($H606*'fnd base rates'!M$114)\n+($I606*'fnd base rates'!M$115)\n+($J606*'fnd base rates'!M$119)\n+($K606*'fnd base rates'!M$120)\n+($M606*'fnd base rates'!M$122)\n+($N606*'fnd base rates'!M$123)\n+($O606*'fnd base rates'!M$124)\n+($P606*VLOOKUP($S606+15,rate_basefnd,13)))","v":0},11424.926163228884,null,487049128,"487","049","128",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D607","v":0},{"$f":"'fnd enro'!E607","v":0},{"$f":"'fnd enro'!F607","v":0},{"$f":"'fnd enro'!G607","v":0},{"$f":"'fnd enro'!H607","v":1},{"$f":"'fnd enro'!I607","v":1},{"$f":"'fnd enro'!J607","v":0},{"$f":"'fnd enro'!K607","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L607","v":0},{"$f":"'fnd enro'!M607+'fnd enro'!N607","v":0},{"$f":"'fnd enro'!O607","v":0},{"$f":"'fnd enro'!P607","v":0},{"$f":"'fnd enro'!Q607+'fnd enro'!R607","v":0},{"$f":"'fnd enro'!T607","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S607)","v":1},null,{"$f":"(($D607*'fnd base rates'!C$110)\n+($E607*'fnd base rates'!C$111)\n+($F607*'fnd base rates'!C$112)\n+($G607*'fnd base rates'!C$113)\n+($H607*'fnd base rates'!C$114)\n+($I607*'fnd base rates'!C$115)\n+($J607*'fnd base rates'!C$119)\n+($K607*'fnd base rates'!C$120)\n+($M607*'fnd base rates'!C$122)\n+($N607*'fnd base rates'!C$123)\n+($O607*'fnd base rates'!C$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,3)))\n*$R607","v":1087.7872324000002},{"$f":"(($D607*'fnd base rates'!D$110)\n+($E607*'fnd base rates'!D$111)\n+($F607*'fnd base rates'!D$112)\n+($G607*'fnd base rates'!D$113)\n+($H607*'fnd base rates'!D$114)\n+($I607*'fnd base rates'!D$115)\n+($J607*'fnd base rates'!D$119)\n+($K607*'fnd base rates'!D$120)\n+($M607*'fnd base rates'!D$122)\n+($N607*'fnd base rates'!D$123)\n+($O607*'fnd base rates'!D$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,4)))\n*$R607","v":1557.2920000000001},{"$f":"(($D607*'fnd base rates'!E$110)\n+($E607*'fnd base rates'!E$111)\n+($F607*'fnd base rates'!E$112)\n+($G607*'fnd base rates'!E$113)\n+($H607*'fnd base rates'!E$114)\n+($I607*'fnd base rates'!E$115)\n+($J607*'fnd base rates'!E$119)\n+($K607*'fnd base rates'!E$120)\n+($M607*'fnd base rates'!E$122)\n+($N607*'fnd base rates'!E$123)\n+($O607*'fnd base rates'!E$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,5)))\n*$R607","v":8506.4780350000019},{"$f":"(($D607*'fnd base rates'!F$110)\n+($E607*'fnd base rates'!F$111)\n+($F607*'fnd base rates'!F$112)\n+($G607*'fnd base rates'!F$113)\n+($H607*'fnd base rates'!F$114)\n+($I607*'fnd base rates'!F$115)\n+($J607*'fnd base rates'!F$119)\n+($K607*'fnd base rates'!F$120)\n+($M607*'fnd base rates'!F$122)\n+($N607*'fnd base rates'!F$123)\n+($O607*'fnd base rates'!F$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,6)))\n*$R607","v":1902.8194130000004},{"$f":"(($D607*'fnd base rates'!G$110)\n+($E607*'fnd base rates'!G$111)\n+($F607*'fnd base rates'!G$112)\n+($G607*'fnd base rates'!G$113)\n+($H607*'fnd base rates'!G$114)\n+($I607*'fnd base rates'!G$115)\n+($J607*'fnd base rates'!G$119)\n+($K607*'fnd base rates'!G$120)\n+($M607*'fnd base rates'!G$122)\n+($N607*'fnd base rates'!G$123)\n+($O607*'fnd base rates'!G$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,7)))\n*$R607","v":337.5759266},{"$f":"(($D607*'fnd base rates'!H$110)\n+($E607*'fnd base rates'!H$111)\n+($F607*'fnd base rates'!H$112)\n+($G607*'fnd base rates'!H$113)\n+($H607*'fnd base rates'!H$114)\n+($I607*'fnd base rates'!H$115)\n+($J607*'fnd base rates'!H$119)\n+($K607*'fnd base rates'!H$120)\n+($M607*'fnd base rates'!H$122)\n+($N607*'fnd base rates'!H$123)\n+($O607*'fnd base rates'!H$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D607*'fnd base rates'!I$110)\n+($E607*'fnd base rates'!I$111)\n+($F607*'fnd base rates'!I$112)\n+($G607*'fnd base rates'!I$113)\n+($H607*'fnd base rates'!I$114)\n+($I607*'fnd base rates'!I$115)\n+($J607*'fnd base rates'!I$119)\n+($K607*'fnd base rates'!I$120)\n+($M607*'fnd base rates'!I$122)\n+($N607*'fnd base rates'!I$123)\n+($O607*'fnd base rates'!I$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,9)))\n*$R607","v":779.31700000000012},{"$f":"(($D607*'fnd base rates'!J$110)\n+($E607*'fnd base rates'!J$111)\n+($F607*'fnd base rates'!J$112)\n+($G607*'fnd base rates'!J$113)\n+($H607*'fnd base rates'!J$114)\n+($I607*'fnd base rates'!J$115)\n+($J607*'fnd base rates'!J$119)\n+($K607*'fnd base rates'!J$120)\n+($M607*'fnd base rates'!J$122)\n+($N607*'fnd base rates'!J$123)\n+($O607*'fnd base rates'!J$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,10)))\n*$R607","v":837.16600000000017},{"$f":"(($D607*'fnd base rates'!K$110)\n+($E607*'fnd base rates'!K$111)\n+($F607*'fnd base rates'!K$112)\n+($G607*'fnd base rates'!K$113)\n+($H607*'fnd base rates'!K$114)\n+($I607*'fnd base rates'!K$115)\n+($J607*'fnd base rates'!K$119)\n+($K607*'fnd base rates'!K$120)\n+($M607*'fnd base rates'!K$122)\n+($N607*'fnd base rates'!K$123)\n+($O607*'fnd base rates'!K$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,11)))\n*$R607","v":2368.9561742000001},{"$f":"(($D607*'fnd base rates'!L$110)\n+($E607*'fnd base rates'!L$111)\n+($F607*'fnd base rates'!L$112)\n+($G607*'fnd base rates'!L$113)\n+($H607*'fnd base rates'!L$114)\n+($I607*'fnd base rates'!L$115)\n+($J607*'fnd base rates'!L$119)\n+($K607*'fnd base rates'!L$120)\n+($M607*'fnd base rates'!L$122)\n+($N607*'fnd base rates'!L$123)\n+($O607*'fnd base rates'!L$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D607*'fnd base rates'!M$110)\n+($E607*'fnd base rates'!M$111)\n+($F607*'fnd base rates'!M$112)\n+($G607*'fnd base rates'!M$113)\n+($H607*'fnd base rates'!M$114)\n+($I607*'fnd base rates'!M$115)\n+($J607*'fnd base rates'!M$119)\n+($K607*'fnd base rates'!M$120)\n+($M607*'fnd base rates'!M$122)\n+($N607*'fnd base rates'!M$123)\n+($O607*'fnd base rates'!M$124)\n+($P607*VLOOKUP($S607+15,rate_basefnd,13)))","v":0},20920.760059273573,null,487049149,"487","049","149",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[487,487049153,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D608","v":0},{"$f":"'fnd enro'!E608","v":0},{"$f":"'fnd enro'!F608","v":0},{"$f":"'fnd enro'!G608","v":0},{"$f":"'fnd enro'!H608","v":0},{"$f":"'fnd enro'!I608","v":1},{"$f":"'fnd enro'!J608","v":0},{"$f":"'fnd enro'!K608","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L608","v":0},{"$f":"'fnd enro'!M608+'fnd enro'!N608","v":0},{"$f":"'fnd enro'!O608","v":0},{"$f":"'fnd enro'!P608","v":0},{"$f":"'fnd enro'!Q608+'fnd enro'!R608","v":0},{"$f":"'fnd enro'!T608","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S608)","v":1},null,{"$f":"(($D608*'fnd base rates'!C$110)\n+($E608*'fnd base rates'!C$111)\n+($F608*'fnd base rates'!C$112)\n+($G608*'fnd base rates'!C$113)\n+($H608*'fnd base rates'!C$114)\n+($I608*'fnd base rates'!C$115)\n+($J608*'fnd base rates'!C$119)\n+($K608*'fnd base rates'!C$120)\n+($M608*'fnd base rates'!C$122)\n+($N608*'fnd base rates'!C$123)\n+($O608*'fnd base rates'!C$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,3)))\n*$R608","v":543.89361620000011},{"$f":"(($D608*'fnd base rates'!D$110)\n+($E608*'fnd base rates'!D$111)\n+($F608*'fnd base rates'!D$112)\n+($G608*'fnd base rates'!D$113)\n+($H608*'fnd base rates'!D$114)\n+($I608*'fnd base rates'!D$115)\n+($J608*'fnd base rates'!D$119)\n+($K608*'fnd base rates'!D$120)\n+($M608*'fnd base rates'!D$122)\n+($N608*'fnd base rates'!D$123)\n+($O608*'fnd base rates'!D$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,4)))\n*$R608","v":778.64600000000007},{"$f":"(($D608*'fnd base rates'!E$110)\n+($E608*'fnd base rates'!E$111)\n+($F608*'fnd base rates'!E$112)\n+($G608*'fnd base rates'!E$113)\n+($H608*'fnd base rates'!E$114)\n+($I608*'fnd base rates'!E$115)\n+($J608*'fnd base rates'!E$119)\n+($K608*'fnd base rates'!E$120)\n+($M608*'fnd base rates'!E$122)\n+($N608*'fnd base rates'!E$123)\n+($O608*'fnd base rates'!E$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,5)))\n*$R608","v":4992.4885175000009},{"$f":"(($D608*'fnd base rates'!F$110)\n+($E608*'fnd base rates'!F$111)\n+($F608*'fnd base rates'!F$112)\n+($G608*'fnd base rates'!F$113)\n+($H608*'fnd base rates'!F$114)\n+($I608*'fnd base rates'!F$115)\n+($J608*'fnd base rates'!F$119)\n+($K608*'fnd base rates'!F$120)\n+($M608*'fnd base rates'!F$122)\n+($N608*'fnd base rates'!F$123)\n+($O608*'fnd base rates'!F$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,6)))\n*$R608","v":896.20620650000012},{"$f":"(($D608*'fnd base rates'!G$110)\n+($E608*'fnd base rates'!G$111)\n+($F608*'fnd base rates'!G$112)\n+($G608*'fnd base rates'!G$113)\n+($H608*'fnd base rates'!G$114)\n+($I608*'fnd base rates'!G$115)\n+($J608*'fnd base rates'!G$119)\n+($K608*'fnd base rates'!G$120)\n+($M608*'fnd base rates'!G$122)\n+($N608*'fnd base rates'!G$123)\n+($O608*'fnd base rates'!G$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,7)))\n*$R608","v":166.46146329999999},{"$f":"(($D608*'fnd base rates'!H$110)\n+($E608*'fnd base rates'!H$111)\n+($F608*'fnd base rates'!H$112)\n+($G608*'fnd base rates'!H$113)\n+($H608*'fnd base rates'!H$114)\n+($I608*'fnd base rates'!H$115)\n+($J608*'fnd base rates'!H$119)\n+($K608*'fnd base rates'!H$120)\n+($M608*'fnd base rates'!H$122)\n+($N608*'fnd base rates'!H$123)\n+($O608*'fnd base rates'!H$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D608*'fnd base rates'!I$110)\n+($E608*'fnd base rates'!I$111)\n+($F608*'fnd base rates'!I$112)\n+($G608*'fnd base rates'!I$113)\n+($H608*'fnd base rates'!I$114)\n+($I608*'fnd base rates'!I$115)\n+($J608*'fnd base rates'!I$119)\n+($K608*'fnd base rates'!I$120)\n+($M608*'fnd base rates'!I$122)\n+($N608*'fnd base rates'!I$123)\n+($O608*'fnd base rates'!I$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,9)))\n*$R608","v":433.49900000000002},{"$f":"(($D608*'fnd base rates'!J$110)\n+($E608*'fnd base rates'!J$111)\n+($F608*'fnd base rates'!J$112)\n+($G608*'fnd base rates'!J$113)\n+($H608*'fnd base rates'!J$114)\n+($I608*'fnd base rates'!J$115)\n+($J608*'fnd base rates'!J$119)\n+($K608*'fnd base rates'!J$120)\n+($M608*'fnd base rates'!J$122)\n+($N608*'fnd base rates'!J$123)\n+($O608*'fnd base rates'!J$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,10)))\n*$R608","v":583.93500000000006},{"$f":"(($D608*'fnd base rates'!K$110)\n+($E608*'fnd base rates'!K$111)\n+($F608*'fnd base rates'!K$112)\n+($G608*'fnd base rates'!K$113)\n+($H608*'fnd base rates'!K$114)\n+($I608*'fnd base rates'!K$115)\n+($J608*'fnd base rates'!K$119)\n+($K608*'fnd base rates'!K$120)\n+($M608*'fnd base rates'!K$122)\n+($N608*'fnd base rates'!K$123)\n+($O608*'fnd base rates'!K$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,11)))\n*$R608","v":1168.1430871},{"$f":"(($D608*'fnd base rates'!L$110)\n+($E608*'fnd base rates'!L$111)\n+($F608*'fnd base rates'!L$112)\n+($G608*'fnd base rates'!L$113)\n+($H608*'fnd base rates'!L$114)\n+($I608*'fnd base rates'!L$115)\n+($J608*'fnd base rates'!L$119)\n+($K608*'fnd base rates'!L$120)\n+($M608*'fnd base rates'!L$122)\n+($N608*'fnd base rates'!L$123)\n+($O608*'fnd base rates'!L$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D608*'fnd base rates'!M$110)\n+($E608*'fnd base rates'!M$111)\n+($F608*'fnd base rates'!M$112)\n+($G608*'fnd base rates'!M$113)\n+($H608*'fnd base rates'!M$114)\n+($I608*'fnd base rates'!M$115)\n+($J608*'fnd base rates'!M$119)\n+($K608*'fnd base rates'!M$120)\n+($M608*'fnd base rates'!M$122)\n+($N608*'fnd base rates'!M$123)\n+($O608*'fnd base rates'!M$124)\n+($P608*VLOOKUP($S608+15,rate_basefnd,13)))","v":0},11424.926163228884,null,487049153,"487","049","153",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049160,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D609","v":0},{"$f":"'fnd enro'!E609","v":0},{"$f":"'fnd enro'!F609","v":0},{"$f":"'fnd enro'!G609","v":0},{"$f":"'fnd enro'!H609","v":0},{"$f":"'fnd enro'!I609","v":1},{"$f":"'fnd enro'!J609","v":0},{"$f":"'fnd enro'!K609","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L609","v":0},{"$f":"'fnd enro'!M609+'fnd enro'!N609","v":0},{"$f":"'fnd enro'!O609","v":0},{"$f":"'fnd enro'!P609","v":0},{"$f":"'fnd enro'!Q609+'fnd enro'!R609","v":0},{"$f":"'fnd enro'!T609","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S609)","v":1},null,{"$f":"(($D609*'fnd base rates'!C$110)\n+($E609*'fnd base rates'!C$111)\n+($F609*'fnd base rates'!C$112)\n+($G609*'fnd base rates'!C$113)\n+($H609*'fnd base rates'!C$114)\n+($I609*'fnd base rates'!C$115)\n+($J609*'fnd base rates'!C$119)\n+($K609*'fnd base rates'!C$120)\n+($M609*'fnd base rates'!C$122)\n+($N609*'fnd base rates'!C$123)\n+($O609*'fnd base rates'!C$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,3)))\n*$R609","v":543.89361620000011},{"$f":"(($D609*'fnd base rates'!D$110)\n+($E609*'fnd base rates'!D$111)\n+($F609*'fnd base rates'!D$112)\n+($G609*'fnd base rates'!D$113)\n+($H609*'fnd base rates'!D$114)\n+($I609*'fnd base rates'!D$115)\n+($J609*'fnd base rates'!D$119)\n+($K609*'fnd base rates'!D$120)\n+($M609*'fnd base rates'!D$122)\n+($N609*'fnd base rates'!D$123)\n+($O609*'fnd base rates'!D$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,4)))\n*$R609","v":778.64600000000007},{"$f":"(($D609*'fnd base rates'!E$110)\n+($E609*'fnd base rates'!E$111)\n+($F609*'fnd base rates'!E$112)\n+($G609*'fnd base rates'!E$113)\n+($H609*'fnd base rates'!E$114)\n+($I609*'fnd base rates'!E$115)\n+($J609*'fnd base rates'!E$119)\n+($K609*'fnd base rates'!E$120)\n+($M609*'fnd base rates'!E$122)\n+($N609*'fnd base rates'!E$123)\n+($O609*'fnd base rates'!E$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,5)))\n*$R609","v":4992.4885175000009},{"$f":"(($D609*'fnd base rates'!F$110)\n+($E609*'fnd base rates'!F$111)\n+($F609*'fnd base rates'!F$112)\n+($G609*'fnd base rates'!F$113)\n+($H609*'fnd base rates'!F$114)\n+($I609*'fnd base rates'!F$115)\n+($J609*'fnd base rates'!F$119)\n+($K609*'fnd base rates'!F$120)\n+($M609*'fnd base rates'!F$122)\n+($N609*'fnd base rates'!F$123)\n+($O609*'fnd base rates'!F$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,6)))\n*$R609","v":896.20620650000012},{"$f":"(($D609*'fnd base rates'!G$110)\n+($E609*'fnd base rates'!G$111)\n+($F609*'fnd base rates'!G$112)\n+($G609*'fnd base rates'!G$113)\n+($H609*'fnd base rates'!G$114)\n+($I609*'fnd base rates'!G$115)\n+($J609*'fnd base rates'!G$119)\n+($K609*'fnd base rates'!G$120)\n+($M609*'fnd base rates'!G$122)\n+($N609*'fnd base rates'!G$123)\n+($O609*'fnd base rates'!G$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,7)))\n*$R609","v":166.46146329999999},{"$f":"(($D609*'fnd base rates'!H$110)\n+($E609*'fnd base rates'!H$111)\n+($F609*'fnd base rates'!H$112)\n+($G609*'fnd base rates'!H$113)\n+($H609*'fnd base rates'!H$114)\n+($I609*'fnd base rates'!H$115)\n+($J609*'fnd base rates'!H$119)\n+($K609*'fnd base rates'!H$120)\n+($M609*'fnd base rates'!H$122)\n+($N609*'fnd base rates'!H$123)\n+($O609*'fnd base rates'!H$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D609*'fnd base rates'!I$110)\n+($E609*'fnd base rates'!I$111)\n+($F609*'fnd base rates'!I$112)\n+($G609*'fnd base rates'!I$113)\n+($H609*'fnd base rates'!I$114)\n+($I609*'fnd base rates'!I$115)\n+($J609*'fnd base rates'!I$119)\n+($K609*'fnd base rates'!I$120)\n+($M609*'fnd base rates'!I$122)\n+($N609*'fnd base rates'!I$123)\n+($O609*'fnd base rates'!I$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,9)))\n*$R609","v":433.49900000000002},{"$f":"(($D609*'fnd base rates'!J$110)\n+($E609*'fnd base rates'!J$111)\n+($F609*'fnd base rates'!J$112)\n+($G609*'fnd base rates'!J$113)\n+($H609*'fnd base rates'!J$114)\n+($I609*'fnd base rates'!J$115)\n+($J609*'fnd base rates'!J$119)\n+($K609*'fnd base rates'!J$120)\n+($M609*'fnd base rates'!J$122)\n+($N609*'fnd base rates'!J$123)\n+($O609*'fnd base rates'!J$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,10)))\n*$R609","v":583.93500000000006},{"$f":"(($D609*'fnd base rates'!K$110)\n+($E609*'fnd base rates'!K$111)\n+($F609*'fnd base rates'!K$112)\n+($G609*'fnd base rates'!K$113)\n+($H609*'fnd base rates'!K$114)\n+($I609*'fnd base rates'!K$115)\n+($J609*'fnd base rates'!K$119)\n+($K609*'fnd base rates'!K$120)\n+($M609*'fnd base rates'!K$122)\n+($N609*'fnd base rates'!K$123)\n+($O609*'fnd base rates'!K$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,11)))\n*$R609","v":1168.1430871},{"$f":"(($D609*'fnd base rates'!L$110)\n+($E609*'fnd base rates'!L$111)\n+($F609*'fnd base rates'!L$112)\n+($G609*'fnd base rates'!L$113)\n+($H609*'fnd base rates'!L$114)\n+($I609*'fnd base rates'!L$115)\n+($J609*'fnd base rates'!L$119)\n+($K609*'fnd base rates'!L$120)\n+($M609*'fnd base rates'!L$122)\n+($N609*'fnd base rates'!L$123)\n+($O609*'fnd base rates'!L$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D609*'fnd base rates'!M$110)\n+($E609*'fnd base rates'!M$111)\n+($F609*'fnd base rates'!M$112)\n+($G609*'fnd base rates'!M$113)\n+($H609*'fnd base rates'!M$114)\n+($I609*'fnd base rates'!M$115)\n+($J609*'fnd base rates'!M$119)\n+($K609*'fnd base rates'!M$120)\n+($M609*'fnd base rates'!M$122)\n+($N609*'fnd base rates'!M$123)\n+($O609*'fnd base rates'!M$124)\n+($P609*VLOOKUP($S609+15,rate_basefnd,13)))","v":0},11424.926163228884,null,487049160,"487","049","160",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D610","v":0},{"$f":"'fnd enro'!E610","v":0},{"$f":"'fnd enro'!F610","v":0},{"$f":"'fnd enro'!G610","v":0},{"$f":"'fnd enro'!H610","v":3},{"$f":"'fnd enro'!I610","v":9},{"$f":"'fnd enro'!J610","v":0},{"$f":"'fnd enro'!K610","v":0.45479999999999998},{"$f":"'fnd enro'!L610","v":0},{"$f":"'fnd enro'!M610+'fnd enro'!N610","v":0},{"$f":"'fnd enro'!O610","v":1},{"$f":"'fnd enro'!P610","v":1},{"$f":"'fnd enro'!Q610+'fnd enro'!R610","v":6},{"$f":"'fnd enro'!T610","v":12},1.1000000000000001,{"$f":"VALUE('fnd enro'!S610)","v":10},null,{"$f":"(($D610*'fnd base rates'!C$110)\n+($E610*'fnd base rates'!C$111)\n+($F610*'fnd base rates'!C$112)\n+($G610*'fnd base rates'!C$113)\n+($H610*'fnd base rates'!C$114)\n+($I610*'fnd base rates'!C$115)\n+($J610*'fnd base rates'!C$119)\n+($K610*'fnd base rates'!C$120)\n+($M610*'fnd base rates'!C$122)\n+($N610*'fnd base rates'!C$123)\n+($O610*'fnd base rates'!C$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,3)))\n*$R610","v":7122.5603944000004},{"$f":"(($D610*'fnd base rates'!D$110)\n+($E610*'fnd base rates'!D$111)\n+($F610*'fnd base rates'!D$112)\n+($G610*'fnd base rates'!D$113)\n+($H610*'fnd base rates'!D$114)\n+($I610*'fnd base rates'!D$115)\n+($J610*'fnd base rates'!D$119)\n+($K610*'fnd base rates'!D$120)\n+($M610*'fnd base rates'!D$122)\n+($N610*'fnd base rates'!D$123)\n+($O610*'fnd base rates'!D$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,4)))\n*$R610","v":11615.164000000001},{"$f":"(($D610*'fnd base rates'!E$110)\n+($E610*'fnd base rates'!E$111)\n+($F610*'fnd base rates'!E$112)\n+($G610*'fnd base rates'!E$113)\n+($H610*'fnd base rates'!E$114)\n+($I610*'fnd base rates'!E$115)\n+($J610*'fnd base rates'!E$119)\n+($K610*'fnd base rates'!E$120)\n+($M610*'fnd base rates'!E$122)\n+($N610*'fnd base rates'!E$123)\n+($O610*'fnd base rates'!E$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,5)))\n*$R610","v":76755.07521000001},{"$f":"(($D610*'fnd base rates'!F$110)\n+($E610*'fnd base rates'!F$111)\n+($F610*'fnd base rates'!F$112)\n+($G610*'fnd base rates'!F$113)\n+($H610*'fnd base rates'!F$114)\n+($I610*'fnd base rates'!F$115)\n+($J610*'fnd base rates'!F$119)\n+($K610*'fnd base rates'!F$120)\n+($M610*'fnd base rates'!F$122)\n+($N610*'fnd base rates'!F$123)\n+($O610*'fnd base rates'!F$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,6)))\n*$R610","v":11408.853478000001},{"$f":"(($D610*'fnd base rates'!G$110)\n+($E610*'fnd base rates'!G$111)\n+($F610*'fnd base rates'!G$112)\n+($G610*'fnd base rates'!G$113)\n+($H610*'fnd base rates'!G$114)\n+($I610*'fnd base rates'!G$115)\n+($J610*'fnd base rates'!G$119)\n+($K610*'fnd base rates'!G$120)\n+($M610*'fnd base rates'!G$122)\n+($N610*'fnd base rates'!G$123)\n+($O610*'fnd base rates'!G$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,7)))\n*$R610","v":3026.4885596000004},{"$f":"(($D610*'fnd base rates'!H$110)\n+($E610*'fnd base rates'!H$111)\n+($F610*'fnd base rates'!H$112)\n+($G610*'fnd base rates'!H$113)\n+($H610*'fnd base rates'!H$114)\n+($I610*'fnd base rates'!H$115)\n+($J610*'fnd base rates'!H$119)\n+($K610*'fnd base rates'!H$120)\n+($M610*'fnd base rates'!H$122)\n+($N610*'fnd base rates'!H$123)\n+($O610*'fnd base rates'!H$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,8)))","v":8683.5129359999992},{"$f":"(($D610*'fnd base rates'!I$110)\n+($E610*'fnd base rates'!I$111)\n+($F610*'fnd base rates'!I$112)\n+($G610*'fnd base rates'!I$113)\n+($H610*'fnd base rates'!I$114)\n+($I610*'fnd base rates'!I$115)\n+($J610*'fnd base rates'!I$119)\n+($K610*'fnd base rates'!I$120)\n+($M610*'fnd base rates'!I$122)\n+($N610*'fnd base rates'!I$123)\n+($O610*'fnd base rates'!I$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,9)))\n*$R610","v":5847.5889999999999},{"$f":"(($D610*'fnd base rates'!J$110)\n+($E610*'fnd base rates'!J$111)\n+($F610*'fnd base rates'!J$112)\n+($G610*'fnd base rates'!J$113)\n+($H610*'fnd base rates'!J$114)\n+($I610*'fnd base rates'!J$115)\n+($J610*'fnd base rates'!J$119)\n+($K610*'fnd base rates'!J$120)\n+($M610*'fnd base rates'!J$122)\n+($N610*'fnd base rates'!J$123)\n+($O610*'fnd base rates'!J$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,10)))\n*$R610","v":10063.053},{"$f":"(($D610*'fnd base rates'!K$110)\n+($E610*'fnd base rates'!K$111)\n+($F610*'fnd base rates'!K$112)\n+($G610*'fnd base rates'!K$113)\n+($H610*'fnd base rates'!K$114)\n+($I610*'fnd base rates'!K$115)\n+($J610*'fnd base rates'!K$119)\n+($K610*'fnd base rates'!K$120)\n+($M610*'fnd base rates'!K$122)\n+($N610*'fnd base rates'!K$123)\n+($O610*'fnd base rates'!K$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,11)))\n*$R610","v":14669.6870452},{"$f":"(($D610*'fnd base rates'!L$110)\n+($E610*'fnd base rates'!L$111)\n+($F610*'fnd base rates'!L$112)\n+($G610*'fnd base rates'!L$113)\n+($H610*'fnd base rates'!L$114)\n+($I610*'fnd base rates'!L$115)\n+($J610*'fnd base rates'!L$119)\n+($K610*'fnd base rates'!L$120)\n+($M610*'fnd base rates'!L$122)\n+($N610*'fnd base rates'!L$123)\n+($O610*'fnd base rates'!L$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,12)))","v":16713.321533993992},{"$f":"(($D610*'fnd base rates'!M$110)\n+($E610*'fnd base rates'!M$111)\n+($F610*'fnd base rates'!M$112)\n+($G610*'fnd base rates'!M$113)\n+($H610*'fnd base rates'!M$114)\n+($I610*'fnd base rates'!M$115)\n+($J610*'fnd base rates'!M$119)\n+($K610*'fnd base rates'!M$120)\n+($M610*'fnd base rates'!M$122)\n+($N610*'fnd base rates'!M$123)\n+($O610*'fnd base rates'!M$124)\n+($P610*VLOOKUP($S610+15,rate_basefnd,13)))","v":0},165905.305157194,null,487049163,"487","049","163",1,12,165905.305157194,13825,0,13825,null,null,null,null,null,13825,0,13825,48,13777,300,13477]
[487,487049165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D611","v":0},{"$f":"'fnd enro'!E611","v":0},{"$f":"'fnd enro'!F611","v":0},{"$f":"'fnd enro'!G611","v":0},{"$f":"'fnd enro'!H611","v":25},{"$f":"'fnd enro'!I611","v":22},{"$f":"'fnd enro'!J611","v":0},{"$f":"'fnd enro'!K611","v":1.7813000000000001},{"$f":"'fnd enro'!L611","v":0},{"$f":"'fnd enro'!M611+'fnd enro'!N611","v":0},{"$f":"'fnd enro'!O611","v":1},{"$f":"'fnd enro'!P611","v":1},{"$f":"'fnd enro'!Q611+'fnd enro'!R611","v":19},{"$f":"'fnd enro'!T611","v":47},1.1000000000000001,{"$f":"VALUE('fnd enro'!S611)","v":8},null,{"$f":"(($D611*'fnd base rates'!C$110)\n+($E611*'fnd base rates'!C$111)\n+($F611*'fnd base rates'!C$112)\n+($G611*'fnd base rates'!C$113)\n+($H611*'fnd base rates'!C$114)\n+($I611*'fnd base rates'!C$115)\n+($J611*'fnd base rates'!C$119)\n+($K611*'fnd base rates'!C$120)\n+($M611*'fnd base rates'!C$122)\n+($N611*'fnd base rates'!C$123)\n+($O611*'fnd base rates'!C$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,3)))\n*$R611","v":26993.0879614},{"$f":"(($D611*'fnd base rates'!D$110)\n+($E611*'fnd base rates'!D$111)\n+($F611*'fnd base rates'!D$112)\n+($G611*'fnd base rates'!D$113)\n+($H611*'fnd base rates'!D$114)\n+($I611*'fnd base rates'!D$115)\n+($J611*'fnd base rates'!D$119)\n+($K611*'fnd base rates'!D$120)\n+($M611*'fnd base rates'!D$122)\n+($N611*'fnd base rates'!D$123)\n+($O611*'fnd base rates'!D$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,4)))\n*$R611","v":42820.843999999997},{"$f":"(($D611*'fnd base rates'!E$110)\n+($E611*'fnd base rates'!E$111)\n+($F611*'fnd base rates'!E$112)\n+($G611*'fnd base rates'!E$113)\n+($H611*'fnd base rates'!E$114)\n+($I611*'fnd base rates'!E$115)\n+($J611*'fnd base rates'!E$119)\n+($K611*'fnd base rates'!E$120)\n+($M611*'fnd base rates'!E$122)\n+($N611*'fnd base rates'!E$123)\n+($O611*'fnd base rates'!E$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,5)))\n*$R611","v":257554.42732250004},{"$f":"(($D611*'fnd base rates'!F$110)\n+($E611*'fnd base rates'!F$111)\n+($F611*'fnd base rates'!F$112)\n+($G611*'fnd base rates'!F$113)\n+($H611*'fnd base rates'!F$114)\n+($I611*'fnd base rates'!F$115)\n+($J611*'fnd base rates'!F$119)\n+($K611*'fnd base rates'!F$120)\n+($M611*'fnd base rates'!F$122)\n+($N611*'fnd base rates'!F$123)\n+($O611*'fnd base rates'!F$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,6)))\n*$R611","v":45205.024705500007},{"$f":"(($D611*'fnd base rates'!G$110)\n+($E611*'fnd base rates'!G$111)\n+($F611*'fnd base rates'!G$112)\n+($G611*'fnd base rates'!G$113)\n+($H611*'fnd base rates'!G$114)\n+($I611*'fnd base rates'!G$115)\n+($J611*'fnd base rates'!G$119)\n+($K611*'fnd base rates'!G$120)\n+($M611*'fnd base rates'!G$122)\n+($N611*'fnd base rates'!G$123)\n+($O611*'fnd base rates'!G$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,7)))\n*$R611","v":10827.0737751},{"$f":"(($D611*'fnd base rates'!H$110)\n+($E611*'fnd base rates'!H$111)\n+($F611*'fnd base rates'!H$112)\n+($G611*'fnd base rates'!H$113)\n+($H611*'fnd base rates'!H$114)\n+($I611*'fnd base rates'!H$115)\n+($J611*'fnd base rates'!H$119)\n+($K611*'fnd base rates'!H$120)\n+($M611*'fnd base rates'!H$122)\n+($N611*'fnd base rates'!H$123)\n+($O611*'fnd base rates'!H$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,8)))","v":29549.568165999997},{"$f":"(($D611*'fnd base rates'!I$110)\n+($E611*'fnd base rates'!I$111)\n+($F611*'fnd base rates'!I$112)\n+($G611*'fnd base rates'!I$113)\n+($H611*'fnd base rates'!I$114)\n+($I611*'fnd base rates'!I$115)\n+($J611*'fnd base rates'!I$119)\n+($K611*'fnd base rates'!I$120)\n+($M611*'fnd base rates'!I$122)\n+($N611*'fnd base rates'!I$123)\n+($O611*'fnd base rates'!I$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,9)))\n*$R611","v":20653.566999999999},{"$f":"(($D611*'fnd base rates'!J$110)\n+($E611*'fnd base rates'!J$111)\n+($F611*'fnd base rates'!J$112)\n+($G611*'fnd base rates'!J$113)\n+($H611*'fnd base rates'!J$114)\n+($I611*'fnd base rates'!J$115)\n+($J611*'fnd base rates'!J$119)\n+($K611*'fnd base rates'!J$120)\n+($M611*'fnd base rates'!J$122)\n+($N611*'fnd base rates'!J$123)\n+($O611*'fnd base rates'!J$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,10)))\n*$R611","v":31344.885000000006},{"$f":"(($D611*'fnd base rates'!K$110)\n+($E611*'fnd base rates'!K$111)\n+($F611*'fnd base rates'!K$112)\n+($G611*'fnd base rates'!K$113)\n+($H611*'fnd base rates'!K$114)\n+($I611*'fnd base rates'!K$115)\n+($J611*'fnd base rates'!K$119)\n+($K611*'fnd base rates'!K$120)\n+($M611*'fnd base rates'!K$122)\n+($N611*'fnd base rates'!K$123)\n+($O611*'fnd base rates'!K$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,11)))\n*$R611","v":56273.435093700005},{"$f":"(($D611*'fnd base rates'!L$110)\n+($E611*'fnd base rates'!L$111)\n+($F611*'fnd base rates'!L$112)\n+($G611*'fnd base rates'!L$113)\n+($H611*'fnd base rates'!L$114)\n+($I611*'fnd base rates'!L$115)\n+($J611*'fnd base rates'!L$119)\n+($K611*'fnd base rates'!L$120)\n+($M611*'fnd base rates'!L$122)\n+($N611*'fnd base rates'!L$123)\n+($O611*'fnd base rates'!L$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,12)))","v":62981.968967952474},{"$f":"(($D611*'fnd base rates'!M$110)\n+($E611*'fnd base rates'!M$111)\n+($F611*'fnd base rates'!M$112)\n+($G611*'fnd base rates'!M$113)\n+($H611*'fnd base rates'!M$114)\n+($I611*'fnd base rates'!M$115)\n+($J611*'fnd base rates'!M$119)\n+($K611*'fnd base rates'!M$120)\n+($M611*'fnd base rates'!M$122)\n+($N611*'fnd base rates'!M$123)\n+($O611*'fnd base rates'!M$124)\n+($P611*VLOOKUP($S611+15,rate_basefnd,13)))","v":0},584203.88199215243,null,487049165,"487","049","165",1,47,584203.88199215243,12430,0,12430,null,null,null,null,null,12430,0,12430,93,12337,154,12183]
[487,487049176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D612","v":0},{"$f":"'fnd enro'!E612","v":0},{"$f":"'fnd enro'!F612","v":0},{"$f":"'fnd enro'!G612","v":0},{"$f":"'fnd enro'!H612","v":14},{"$f":"'fnd enro'!I612","v":41},{"$f":"'fnd enro'!J612","v":0},{"$f":"'fnd enro'!K612","v":2.0844999999999998},{"$f":"'fnd enro'!L612","v":0},{"$f":"'fnd enro'!M612+'fnd enro'!N612","v":0},{"$f":"'fnd enro'!O612","v":1},{"$f":"'fnd enro'!P612","v":2},{"$f":"'fnd enro'!Q612+'fnd enro'!R612","v":23},{"$f":"'fnd enro'!T612","v":55},1.1000000000000001,{"$f":"VALUE('fnd enro'!S612)","v":8},null,{"$f":"(($D612*'fnd base rates'!C$110)\n+($E612*'fnd base rates'!C$111)\n+($F612*'fnd base rates'!C$112)\n+($G612*'fnd base rates'!C$113)\n+($H612*'fnd base rates'!C$114)\n+($I612*'fnd base rates'!C$115)\n+($J612*'fnd base rates'!C$119)\n+($K612*'fnd base rates'!C$120)\n+($M612*'fnd base rates'!C$122)\n+($N612*'fnd base rates'!C$123)\n+($O612*'fnd base rates'!C$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,3)))\n*$R612","v":31687.381891000005},{"$f":"(($D612*'fnd base rates'!D$110)\n+($E612*'fnd base rates'!D$111)\n+($F612*'fnd base rates'!D$112)\n+($G612*'fnd base rates'!D$113)\n+($H612*'fnd base rates'!D$114)\n+($I612*'fnd base rates'!D$115)\n+($J612*'fnd base rates'!D$119)\n+($K612*'fnd base rates'!D$120)\n+($M612*'fnd base rates'!D$122)\n+($N612*'fnd base rates'!D$123)\n+($O612*'fnd base rates'!D$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,4)))\n*$R612","v":50434.065000000002},{"$f":"(($D612*'fnd base rates'!E$110)\n+($E612*'fnd base rates'!E$111)\n+($F612*'fnd base rates'!E$112)\n+($G612*'fnd base rates'!E$113)\n+($H612*'fnd base rates'!E$114)\n+($I612*'fnd base rates'!E$115)\n+($J612*'fnd base rates'!E$119)\n+($K612*'fnd base rates'!E$120)\n+($M612*'fnd base rates'!E$122)\n+($N612*'fnd base rates'!E$123)\n+($O612*'fnd base rates'!E$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,5)))\n*$R612","v":326877.43646250007},{"$f":"(($D612*'fnd base rates'!F$110)\n+($E612*'fnd base rates'!F$111)\n+($F612*'fnd base rates'!F$112)\n+($G612*'fnd base rates'!F$113)\n+($H612*'fnd base rates'!F$114)\n+($I612*'fnd base rates'!F$115)\n+($J612*'fnd base rates'!F$119)\n+($K612*'fnd base rates'!F$120)\n+($M612*'fnd base rates'!F$122)\n+($N612*'fnd base rates'!F$123)\n+($O612*'fnd base rates'!F$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,6)))\n*$R612","v":51301.866357500003},{"$f":"(($D612*'fnd base rates'!G$110)\n+($E612*'fnd base rates'!G$111)\n+($F612*'fnd base rates'!G$112)\n+($G612*'fnd base rates'!G$113)\n+($H612*'fnd base rates'!G$114)\n+($I612*'fnd base rates'!G$115)\n+($J612*'fnd base rates'!G$119)\n+($K612*'fnd base rates'!G$120)\n+($M612*'fnd base rates'!G$122)\n+($N612*'fnd base rates'!G$123)\n+($O612*'fnd base rates'!G$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,7)))\n*$R612","v":12736.419481500001},{"$f":"(($D612*'fnd base rates'!H$110)\n+($E612*'fnd base rates'!H$111)\n+($F612*'fnd base rates'!H$112)\n+($G612*'fnd base rates'!H$113)\n+($H612*'fnd base rates'!H$114)\n+($I612*'fnd base rates'!H$115)\n+($J612*'fnd base rates'!H$119)\n+($K612*'fnd base rates'!H$120)\n+($M612*'fnd base rates'!H$122)\n+($N612*'fnd base rates'!H$123)\n+($O612*'fnd base rates'!H$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,8)))","v":38951.266789999994},{"$f":"(($D612*'fnd base rates'!I$110)\n+($E612*'fnd base rates'!I$111)\n+($F612*'fnd base rates'!I$112)\n+($G612*'fnd base rates'!I$113)\n+($H612*'fnd base rates'!I$114)\n+($I612*'fnd base rates'!I$115)\n+($J612*'fnd base rates'!I$119)\n+($K612*'fnd base rates'!I$120)\n+($M612*'fnd base rates'!I$122)\n+($N612*'fnd base rates'!I$123)\n+($O612*'fnd base rates'!I$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,9)))\n*$R612","v":25637.843000000001},{"$f":"(($D612*'fnd base rates'!J$110)\n+($E612*'fnd base rates'!J$111)\n+($F612*'fnd base rates'!J$112)\n+($G612*'fnd base rates'!J$113)\n+($H612*'fnd base rates'!J$114)\n+($I612*'fnd base rates'!J$115)\n+($J612*'fnd base rates'!J$119)\n+($K612*'fnd base rates'!J$120)\n+($M612*'fnd base rates'!J$122)\n+($N612*'fnd base rates'!J$123)\n+($O612*'fnd base rates'!J$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,10)))\n*$R612","v":42226.217000000004},{"$f":"(($D612*'fnd base rates'!K$110)\n+($E612*'fnd base rates'!K$111)\n+($F612*'fnd base rates'!K$112)\n+($G612*'fnd base rates'!K$113)\n+($H612*'fnd base rates'!K$114)\n+($I612*'fnd base rates'!K$115)\n+($J612*'fnd base rates'!K$119)\n+($K612*'fnd base rates'!K$120)\n+($M612*'fnd base rates'!K$122)\n+($N612*'fnd base rates'!K$123)\n+($O612*'fnd base rates'!K$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,11)))\n*$R612","v":65502.056790499999},{"$f":"(($D612*'fnd base rates'!L$110)\n+($E612*'fnd base rates'!L$111)\n+($F612*'fnd base rates'!L$112)\n+($G612*'fnd base rates'!L$113)\n+($H612*'fnd base rates'!L$114)\n+($I612*'fnd base rates'!L$115)\n+($J612*'fnd base rates'!L$119)\n+($K612*'fnd base rates'!L$120)\n+($M612*'fnd base rates'!L$122)\n+($N612*'fnd base rates'!L$123)\n+($O612*'fnd base rates'!L$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,12)))","v":72612.60746400975},{"$f":"(($D612*'fnd base rates'!M$110)\n+($E612*'fnd base rates'!M$111)\n+($F612*'fnd base rates'!M$112)\n+($G612*'fnd base rates'!M$113)\n+($H612*'fnd base rates'!M$114)\n+($I612*'fnd base rates'!M$115)\n+($J612*'fnd base rates'!M$119)\n+($K612*'fnd base rates'!M$120)\n+($M612*'fnd base rates'!M$122)\n+($N612*'fnd base rates'!M$123)\n+($O612*'fnd base rates'!M$124)\n+($P612*VLOOKUP($S612+15,rate_basefnd,13)))","v":0},717967.16023700975,null,487049176,"487","049","176",1,55,717967.16023700975,13054,0,13054,null,null,null,null,null,13054,0,13054,76,12978,80,12898]
[487,487049178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D613","v":0},{"$f":"'fnd enro'!E613","v":0},{"$f":"'fnd enro'!F613","v":0},{"$f":"'fnd enro'!G613","v":0},{"$f":"'fnd enro'!H613","v":0},{"$f":"'fnd enro'!I613","v":1},{"$f":"'fnd enro'!J613","v":0},{"$f":"'fnd enro'!K613","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L613","v":0},{"$f":"'fnd enro'!M613+'fnd enro'!N613","v":0},{"$f":"'fnd enro'!O613","v":0},{"$f":"'fnd enro'!P613","v":0},{"$f":"'fnd enro'!Q613+'fnd enro'!R613","v":0},{"$f":"'fnd enro'!T613","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S613)","v":1},null,{"$f":"(($D613*'fnd base rates'!C$110)\n+($E613*'fnd base rates'!C$111)\n+($F613*'fnd base rates'!C$112)\n+($G613*'fnd base rates'!C$113)\n+($H613*'fnd base rates'!C$114)\n+($I613*'fnd base rates'!C$115)\n+($J613*'fnd base rates'!C$119)\n+($K613*'fnd base rates'!C$120)\n+($M613*'fnd base rates'!C$122)\n+($N613*'fnd base rates'!C$123)\n+($O613*'fnd base rates'!C$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,3)))\n*$R613","v":543.89361620000011},{"$f":"(($D613*'fnd base rates'!D$110)\n+($E613*'fnd base rates'!D$111)\n+($F613*'fnd base rates'!D$112)\n+($G613*'fnd base rates'!D$113)\n+($H613*'fnd base rates'!D$114)\n+($I613*'fnd base rates'!D$115)\n+($J613*'fnd base rates'!D$119)\n+($K613*'fnd base rates'!D$120)\n+($M613*'fnd base rates'!D$122)\n+($N613*'fnd base rates'!D$123)\n+($O613*'fnd base rates'!D$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,4)))\n*$R613","v":778.64600000000007},{"$f":"(($D613*'fnd base rates'!E$110)\n+($E613*'fnd base rates'!E$111)\n+($F613*'fnd base rates'!E$112)\n+($G613*'fnd base rates'!E$113)\n+($H613*'fnd base rates'!E$114)\n+($I613*'fnd base rates'!E$115)\n+($J613*'fnd base rates'!E$119)\n+($K613*'fnd base rates'!E$120)\n+($M613*'fnd base rates'!E$122)\n+($N613*'fnd base rates'!E$123)\n+($O613*'fnd base rates'!E$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,5)))\n*$R613","v":4992.4885175000009},{"$f":"(($D613*'fnd base rates'!F$110)\n+($E613*'fnd base rates'!F$111)\n+($F613*'fnd base rates'!F$112)\n+($G613*'fnd base rates'!F$113)\n+($H613*'fnd base rates'!F$114)\n+($I613*'fnd base rates'!F$115)\n+($J613*'fnd base rates'!F$119)\n+($K613*'fnd base rates'!F$120)\n+($M613*'fnd base rates'!F$122)\n+($N613*'fnd base rates'!F$123)\n+($O613*'fnd base rates'!F$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,6)))\n*$R613","v":896.20620650000012},{"$f":"(($D613*'fnd base rates'!G$110)\n+($E613*'fnd base rates'!G$111)\n+($F613*'fnd base rates'!G$112)\n+($G613*'fnd base rates'!G$113)\n+($H613*'fnd base rates'!G$114)\n+($I613*'fnd base rates'!G$115)\n+($J613*'fnd base rates'!G$119)\n+($K613*'fnd base rates'!G$120)\n+($M613*'fnd base rates'!G$122)\n+($N613*'fnd base rates'!G$123)\n+($O613*'fnd base rates'!G$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,7)))\n*$R613","v":166.46146329999999},{"$f":"(($D613*'fnd base rates'!H$110)\n+($E613*'fnd base rates'!H$111)\n+($F613*'fnd base rates'!H$112)\n+($G613*'fnd base rates'!H$113)\n+($H613*'fnd base rates'!H$114)\n+($I613*'fnd base rates'!H$115)\n+($J613*'fnd base rates'!H$119)\n+($K613*'fnd base rates'!H$120)\n+($M613*'fnd base rates'!H$122)\n+($N613*'fnd base rates'!H$123)\n+($O613*'fnd base rates'!H$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D613*'fnd base rates'!I$110)\n+($E613*'fnd base rates'!I$111)\n+($F613*'fnd base rates'!I$112)\n+($G613*'fnd base rates'!I$113)\n+($H613*'fnd base rates'!I$114)\n+($I613*'fnd base rates'!I$115)\n+($J613*'fnd base rates'!I$119)\n+($K613*'fnd base rates'!I$120)\n+($M613*'fnd base rates'!I$122)\n+($N613*'fnd base rates'!I$123)\n+($O613*'fnd base rates'!I$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,9)))\n*$R613","v":433.49900000000002},{"$f":"(($D613*'fnd base rates'!J$110)\n+($E613*'fnd base rates'!J$111)\n+($F613*'fnd base rates'!J$112)\n+($G613*'fnd base rates'!J$113)\n+($H613*'fnd base rates'!J$114)\n+($I613*'fnd base rates'!J$115)\n+($J613*'fnd base rates'!J$119)\n+($K613*'fnd base rates'!J$120)\n+($M613*'fnd base rates'!J$122)\n+($N613*'fnd base rates'!J$123)\n+($O613*'fnd base rates'!J$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,10)))\n*$R613","v":583.93500000000006},{"$f":"(($D613*'fnd base rates'!K$110)\n+($E613*'fnd base rates'!K$111)\n+($F613*'fnd base rates'!K$112)\n+($G613*'fnd base rates'!K$113)\n+($H613*'fnd base rates'!K$114)\n+($I613*'fnd base rates'!K$115)\n+($J613*'fnd base rates'!K$119)\n+($K613*'fnd base rates'!K$120)\n+($M613*'fnd base rates'!K$122)\n+($N613*'fnd base rates'!K$123)\n+($O613*'fnd base rates'!K$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,11)))\n*$R613","v":1168.1430871},{"$f":"(($D613*'fnd base rates'!L$110)\n+($E613*'fnd base rates'!L$111)\n+($F613*'fnd base rates'!L$112)\n+($G613*'fnd base rates'!L$113)\n+($H613*'fnd base rates'!L$114)\n+($I613*'fnd base rates'!L$115)\n+($J613*'fnd base rates'!L$119)\n+($K613*'fnd base rates'!L$120)\n+($M613*'fnd base rates'!L$122)\n+($N613*'fnd base rates'!L$123)\n+($O613*'fnd base rates'!L$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D613*'fnd base rates'!M$110)\n+($E613*'fnd base rates'!M$111)\n+($F613*'fnd base rates'!M$112)\n+($G613*'fnd base rates'!M$113)\n+($H613*'fnd base rates'!M$114)\n+($I613*'fnd base rates'!M$115)\n+($J613*'fnd base rates'!M$119)\n+($K613*'fnd base rates'!M$120)\n+($M613*'fnd base rates'!M$122)\n+($N613*'fnd base rates'!M$123)\n+($O613*'fnd base rates'!M$124)\n+($P613*VLOOKUP($S613+15,rate_basefnd,13)))","v":0},11424.926163228884,null,487049178,"487","049","178",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D614","v":0},{"$f":"'fnd enro'!E614","v":0},{"$f":"'fnd enro'!F614","v":0},{"$f":"'fnd enro'!G614","v":0},{"$f":"'fnd enro'!H614","v":1},{"$f":"'fnd enro'!I614","v":0},{"$f":"'fnd enro'!J614","v":0},{"$f":"'fnd enro'!K614","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L614","v":0},{"$f":"'fnd enro'!M614+'fnd enro'!N614","v":0},{"$f":"'fnd enro'!O614","v":0},{"$f":"'fnd enro'!P614","v":0},{"$f":"'fnd enro'!Q614+'fnd enro'!R614","v":1},{"$f":"'fnd enro'!T614","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S614)","v":10},null,{"$f":"(($D614*'fnd base rates'!C$110)\n+($E614*'fnd base rates'!C$111)\n+($F614*'fnd base rates'!C$112)\n+($G614*'fnd base rates'!C$113)\n+($H614*'fnd base rates'!C$114)\n+($I614*'fnd base rates'!C$115)\n+($J614*'fnd base rates'!C$119)\n+($K614*'fnd base rates'!C$120)\n+($M614*'fnd base rates'!C$122)\n+($N614*'fnd base rates'!C$123)\n+($O614*'fnd base rates'!C$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,3)))\n*$R614","v":612.42361620000008},{"$f":"(($D614*'fnd base rates'!D$110)\n+($E614*'fnd base rates'!D$111)\n+($F614*'fnd base rates'!D$112)\n+($G614*'fnd base rates'!D$113)\n+($H614*'fnd base rates'!D$114)\n+($I614*'fnd base rates'!D$115)\n+($J614*'fnd base rates'!D$119)\n+($K614*'fnd base rates'!D$120)\n+($M614*'fnd base rates'!D$122)\n+($N614*'fnd base rates'!D$123)\n+($O614*'fnd base rates'!D$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,4)))\n*$R614","v":1103.355},{"$f":"(($D614*'fnd base rates'!E$110)\n+($E614*'fnd base rates'!E$111)\n+($F614*'fnd base rates'!E$112)\n+($G614*'fnd base rates'!E$113)\n+($H614*'fnd base rates'!E$114)\n+($I614*'fnd base rates'!E$115)\n+($J614*'fnd base rates'!E$119)\n+($K614*'fnd base rates'!E$120)\n+($M614*'fnd base rates'!E$122)\n+($N614*'fnd base rates'!E$123)\n+($O614*'fnd base rates'!E$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,5)))\n*$R614","v":6683.7715175000003},{"$f":"(($D614*'fnd base rates'!F$110)\n+($E614*'fnd base rates'!F$111)\n+($F614*'fnd base rates'!F$112)\n+($G614*'fnd base rates'!F$113)\n+($H614*'fnd base rates'!F$114)\n+($I614*'fnd base rates'!F$115)\n+($J614*'fnd base rates'!F$119)\n+($K614*'fnd base rates'!F$120)\n+($M614*'fnd base rates'!F$122)\n+($N614*'fnd base rates'!F$123)\n+($O614*'fnd base rates'!F$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,6)))\n*$R614","v":1006.6132065000002},{"$f":"(($D614*'fnd base rates'!G$110)\n+($E614*'fnd base rates'!G$111)\n+($F614*'fnd base rates'!G$112)\n+($G614*'fnd base rates'!G$113)\n+($H614*'fnd base rates'!G$114)\n+($I614*'fnd base rates'!G$115)\n+($J614*'fnd base rates'!G$119)\n+($K614*'fnd base rates'!G$120)\n+($M614*'fnd base rates'!G$122)\n+($N614*'fnd base rates'!G$123)\n+($O614*'fnd base rates'!G$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,7)))\n*$R614","v":324.89446330000004},{"$f":"(($D614*'fnd base rates'!H$110)\n+($E614*'fnd base rates'!H$111)\n+($F614*'fnd base rates'!H$112)\n+($G614*'fnd base rates'!H$113)\n+($H614*'fnd base rates'!H$114)\n+($I614*'fnd base rates'!H$115)\n+($J614*'fnd base rates'!H$119)\n+($K614*'fnd base rates'!H$120)\n+($M614*'fnd base rates'!H$122)\n+($N614*'fnd base rates'!H$123)\n+($O614*'fnd base rates'!H$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D614*'fnd base rates'!I$110)\n+($E614*'fnd base rates'!I$111)\n+($F614*'fnd base rates'!I$112)\n+($G614*'fnd base rates'!I$113)\n+($H614*'fnd base rates'!I$114)\n+($I614*'fnd base rates'!I$115)\n+($J614*'fnd base rates'!I$119)\n+($K614*'fnd base rates'!I$120)\n+($M614*'fnd base rates'!I$122)\n+($N614*'fnd base rates'!I$123)\n+($O614*'fnd base rates'!I$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,9)))\n*$R614","v":474.17700000000002},{"$f":"(($D614*'fnd base rates'!J$110)\n+($E614*'fnd base rates'!J$111)\n+($F614*'fnd base rates'!J$112)\n+($G614*'fnd base rates'!J$113)\n+($H614*'fnd base rates'!J$114)\n+($I614*'fnd base rates'!J$115)\n+($J614*'fnd base rates'!J$119)\n+($K614*'fnd base rates'!J$120)\n+($M614*'fnd base rates'!J$122)\n+($N614*'fnd base rates'!J$123)\n+($O614*'fnd base rates'!J$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,10)))\n*$R614","v":920.19400000000019},{"$f":"(($D614*'fnd base rates'!K$110)\n+($E614*'fnd base rates'!K$111)\n+($F614*'fnd base rates'!K$112)\n+($G614*'fnd base rates'!K$113)\n+($H614*'fnd base rates'!K$114)\n+($I614*'fnd base rates'!K$115)\n+($J614*'fnd base rates'!K$119)\n+($K614*'fnd base rates'!K$120)\n+($M614*'fnd base rates'!K$122)\n+($N614*'fnd base rates'!K$123)\n+($O614*'fnd base rates'!K$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,11)))\n*$R614","v":1200.8130871000001},{"$f":"(($D614*'fnd base rates'!L$110)\n+($E614*'fnd base rates'!L$111)\n+($F614*'fnd base rates'!L$112)\n+($G614*'fnd base rates'!L$113)\n+($H614*'fnd base rates'!L$114)\n+($I614*'fnd base rates'!L$115)\n+($J614*'fnd base rates'!L$119)\n+($K614*'fnd base rates'!L$120)\n+($M614*'fnd base rates'!L$122)\n+($N614*'fnd base rates'!L$123)\n+($O614*'fnd base rates'!L$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D614*'fnd base rates'!M$110)\n+($E614*'fnd base rates'!M$111)\n+($F614*'fnd base rates'!M$112)\n+($G614*'fnd base rates'!M$113)\n+($H614*'fnd base rates'!M$114)\n+($I614*'fnd base rates'!M$115)\n+($J614*'fnd base rates'!M$119)\n+($K614*'fnd base rates'!M$120)\n+($M614*'fnd base rates'!M$122)\n+($N614*'fnd base rates'!M$123)\n+($O614*'fnd base rates'!M$124)\n+($P614*VLOOKUP($S614+15,rate_basefnd,13)))","v":0},14495.516896044681,null,487049181,"487","049","181",1,1,14495.516896044681,14496,0,14496,null,null,null,null,null,14496,0,14496,413,14083,28,14055]
[487,487049211,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D615","v":0},{"$f":"'fnd enro'!E615","v":0},{"$f":"'fnd enro'!F615","v":0},{"$f":"'fnd enro'!G615","v":0},{"$f":"'fnd enro'!H615","v":0},{"$f":"'fnd enro'!I615","v":1},{"$f":"'fnd enro'!J615","v":0},{"$f":"'fnd enro'!K615","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L615","v":0},{"$f":"'fnd enro'!M615+'fnd enro'!N615","v":0},{"$f":"'fnd enro'!O615","v":0},{"$f":"'fnd enro'!P615","v":0},{"$f":"'fnd enro'!Q615+'fnd enro'!R615","v":1},{"$f":"'fnd enro'!T615","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S615)","v":10},null,{"$f":"(($D615*'fnd base rates'!C$110)\n+($E615*'fnd base rates'!C$111)\n+($F615*'fnd base rates'!C$112)\n+($G615*'fnd base rates'!C$113)\n+($H615*'fnd base rates'!C$114)\n+($I615*'fnd base rates'!C$115)\n+($J615*'fnd base rates'!C$119)\n+($K615*'fnd base rates'!C$120)\n+($M615*'fnd base rates'!C$122)\n+($N615*'fnd base rates'!C$123)\n+($O615*'fnd base rates'!C$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,3)))\n*$R615","v":612.42361620000008},{"$f":"(($D615*'fnd base rates'!D$110)\n+($E615*'fnd base rates'!D$111)\n+($F615*'fnd base rates'!D$112)\n+($G615*'fnd base rates'!D$113)\n+($H615*'fnd base rates'!D$114)\n+($I615*'fnd base rates'!D$115)\n+($J615*'fnd base rates'!D$119)\n+($K615*'fnd base rates'!D$120)\n+($M615*'fnd base rates'!D$122)\n+($N615*'fnd base rates'!D$123)\n+($O615*'fnd base rates'!D$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,4)))\n*$R615","v":1103.355},{"$f":"(($D615*'fnd base rates'!E$110)\n+($E615*'fnd base rates'!E$111)\n+($F615*'fnd base rates'!E$112)\n+($G615*'fnd base rates'!E$113)\n+($H615*'fnd base rates'!E$114)\n+($I615*'fnd base rates'!E$115)\n+($J615*'fnd base rates'!E$119)\n+($K615*'fnd base rates'!E$120)\n+($M615*'fnd base rates'!E$122)\n+($N615*'fnd base rates'!E$123)\n+($O615*'fnd base rates'!E$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,5)))\n*$R615","v":8162.270517500001},{"$f":"(($D615*'fnd base rates'!F$110)\n+($E615*'fnd base rates'!F$111)\n+($F615*'fnd base rates'!F$112)\n+($G615*'fnd base rates'!F$113)\n+($H615*'fnd base rates'!F$114)\n+($I615*'fnd base rates'!F$115)\n+($J615*'fnd base rates'!F$119)\n+($K615*'fnd base rates'!F$120)\n+($M615*'fnd base rates'!F$122)\n+($N615*'fnd base rates'!F$123)\n+($O615*'fnd base rates'!F$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,6)))\n*$R615","v":896.20620650000012},{"$f":"(($D615*'fnd base rates'!G$110)\n+($E615*'fnd base rates'!G$111)\n+($F615*'fnd base rates'!G$112)\n+($G615*'fnd base rates'!G$113)\n+($H615*'fnd base rates'!G$114)\n+($I615*'fnd base rates'!G$115)\n+($J615*'fnd base rates'!G$119)\n+($K615*'fnd base rates'!G$120)\n+($M615*'fnd base rates'!G$122)\n+($N615*'fnd base rates'!G$123)\n+($O615*'fnd base rates'!G$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,7)))\n*$R615","v":320.24146330000002},{"$f":"(($D615*'fnd base rates'!H$110)\n+($E615*'fnd base rates'!H$111)\n+($F615*'fnd base rates'!H$112)\n+($G615*'fnd base rates'!H$113)\n+($H615*'fnd base rates'!H$114)\n+($I615*'fnd base rates'!H$115)\n+($J615*'fnd base rates'!H$119)\n+($K615*'fnd base rates'!H$120)\n+($M615*'fnd base rates'!H$122)\n+($N615*'fnd base rates'!H$123)\n+($O615*'fnd base rates'!H$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D615*'fnd base rates'!I$110)\n+($E615*'fnd base rates'!I$111)\n+($F615*'fnd base rates'!I$112)\n+($G615*'fnd base rates'!I$113)\n+($H615*'fnd base rates'!I$114)\n+($I615*'fnd base rates'!I$115)\n+($J615*'fnd base rates'!I$119)\n+($K615*'fnd base rates'!I$120)\n+($M615*'fnd base rates'!I$122)\n+($N615*'fnd base rates'!I$123)\n+($O615*'fnd base rates'!I$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,9)))\n*$R615","v":561.85800000000006},{"$f":"(($D615*'fnd base rates'!J$110)\n+($E615*'fnd base rates'!J$111)\n+($F615*'fnd base rates'!J$112)\n+($G615*'fnd base rates'!J$113)\n+($H615*'fnd base rates'!J$114)\n+($I615*'fnd base rates'!J$115)\n+($J615*'fnd base rates'!J$119)\n+($K615*'fnd base rates'!J$120)\n+($M615*'fnd base rates'!J$122)\n+($N615*'fnd base rates'!J$123)\n+($O615*'fnd base rates'!J$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,10)))\n*$R615","v":1250.8980000000001},{"$f":"(($D615*'fnd base rates'!K$110)\n+($E615*'fnd base rates'!K$111)\n+($F615*'fnd base rates'!K$112)\n+($G615*'fnd base rates'!K$113)\n+($H615*'fnd base rates'!K$114)\n+($I615*'fnd base rates'!K$115)\n+($J615*'fnd base rates'!K$119)\n+($K615*'fnd base rates'!K$120)\n+($M615*'fnd base rates'!K$122)\n+($N615*'fnd base rates'!K$123)\n+($O615*'fnd base rates'!K$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,11)))\n*$R615","v":1168.1430871},{"$f":"(($D615*'fnd base rates'!L$110)\n+($E615*'fnd base rates'!L$111)\n+($F615*'fnd base rates'!L$112)\n+($G615*'fnd base rates'!L$113)\n+($H615*'fnd base rates'!L$114)\n+($I615*'fnd base rates'!L$115)\n+($J615*'fnd base rates'!L$119)\n+($K615*'fnd base rates'!L$120)\n+($M615*'fnd base rates'!L$122)\n+($N615*'fnd base rates'!L$123)\n+($O615*'fnd base rates'!L$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D615*'fnd base rates'!M$110)\n+($E615*'fnd base rates'!M$111)\n+($F615*'fnd base rates'!M$112)\n+($G615*'fnd base rates'!M$113)\n+($H615*'fnd base rates'!M$114)\n+($I615*'fnd base rates'!M$115)\n+($J615*'fnd base rates'!M$119)\n+($K615*'fnd base rates'!M$120)\n+($M615*'fnd base rates'!M$122)\n+($N615*'fnd base rates'!M$123)\n+($O615*'fnd base rates'!M$124)\n+($P615*VLOOKUP($S615+15,rate_basefnd,13)))","v":0},16424.609163228884,null,487049211,"487","049","211",1,1,16424.609163228884,16425,0,16425,null,null,null,null,null,16425,0,16425,416,16009,25,15984]
[487,487049243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D616","v":0},{"$f":"'fnd enro'!E616","v":0},{"$f":"'fnd enro'!F616","v":0},{"$f":"'fnd enro'!G616","v":0},{"$f":"'fnd enro'!H616","v":0},{"$f":"'fnd enro'!I616","v":1},{"$f":"'fnd enro'!J616","v":0},{"$f":"'fnd enro'!K616","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L616","v":0},{"$f":"'fnd enro'!M616+'fnd enro'!N616","v":0},{"$f":"'fnd enro'!O616","v":0},{"$f":"'fnd enro'!P616","v":0},{"$f":"'fnd enro'!Q616+'fnd enro'!R616","v":1},{"$f":"'fnd enro'!T616","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S616)","v":10},null,{"$f":"(($D616*'fnd base rates'!C$110)\n+($E616*'fnd base rates'!C$111)\n+($F616*'fnd base rates'!C$112)\n+($G616*'fnd base rates'!C$113)\n+($H616*'fnd base rates'!C$114)\n+($I616*'fnd base rates'!C$115)\n+($J616*'fnd base rates'!C$119)\n+($K616*'fnd base rates'!C$120)\n+($M616*'fnd base rates'!C$122)\n+($N616*'fnd base rates'!C$123)\n+($O616*'fnd base rates'!C$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,3)))\n*$R616","v":612.42361620000008},{"$f":"(($D616*'fnd base rates'!D$110)\n+($E616*'fnd base rates'!D$111)\n+($F616*'fnd base rates'!D$112)\n+($G616*'fnd base rates'!D$113)\n+($H616*'fnd base rates'!D$114)\n+($I616*'fnd base rates'!D$115)\n+($J616*'fnd base rates'!D$119)\n+($K616*'fnd base rates'!D$120)\n+($M616*'fnd base rates'!D$122)\n+($N616*'fnd base rates'!D$123)\n+($O616*'fnd base rates'!D$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,4)))\n*$R616","v":1103.355},{"$f":"(($D616*'fnd base rates'!E$110)\n+($E616*'fnd base rates'!E$111)\n+($F616*'fnd base rates'!E$112)\n+($G616*'fnd base rates'!E$113)\n+($H616*'fnd base rates'!E$114)\n+($I616*'fnd base rates'!E$115)\n+($J616*'fnd base rates'!E$119)\n+($K616*'fnd base rates'!E$120)\n+($M616*'fnd base rates'!E$122)\n+($N616*'fnd base rates'!E$123)\n+($O616*'fnd base rates'!E$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,5)))\n*$R616","v":8162.270517500001},{"$f":"(($D616*'fnd base rates'!F$110)\n+($E616*'fnd base rates'!F$111)\n+($F616*'fnd base rates'!F$112)\n+($G616*'fnd base rates'!F$113)\n+($H616*'fnd base rates'!F$114)\n+($I616*'fnd base rates'!F$115)\n+($J616*'fnd base rates'!F$119)\n+($K616*'fnd base rates'!F$120)\n+($M616*'fnd base rates'!F$122)\n+($N616*'fnd base rates'!F$123)\n+($O616*'fnd base rates'!F$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,6)))\n*$R616","v":896.20620650000012},{"$f":"(($D616*'fnd base rates'!G$110)\n+($E616*'fnd base rates'!G$111)\n+($F616*'fnd base rates'!G$112)\n+($G616*'fnd base rates'!G$113)\n+($H616*'fnd base rates'!G$114)\n+($I616*'fnd base rates'!G$115)\n+($J616*'fnd base rates'!G$119)\n+($K616*'fnd base rates'!G$120)\n+($M616*'fnd base rates'!G$122)\n+($N616*'fnd base rates'!G$123)\n+($O616*'fnd base rates'!G$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,7)))\n*$R616","v":320.24146330000002},{"$f":"(($D616*'fnd base rates'!H$110)\n+($E616*'fnd base rates'!H$111)\n+($F616*'fnd base rates'!H$112)\n+($G616*'fnd base rates'!H$113)\n+($H616*'fnd base rates'!H$114)\n+($I616*'fnd base rates'!H$115)\n+($J616*'fnd base rates'!H$119)\n+($K616*'fnd base rates'!H$120)\n+($M616*'fnd base rates'!H$122)\n+($N616*'fnd base rates'!H$123)\n+($O616*'fnd base rates'!H$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D616*'fnd base rates'!I$110)\n+($E616*'fnd base rates'!I$111)\n+($F616*'fnd base rates'!I$112)\n+($G616*'fnd base rates'!I$113)\n+($H616*'fnd base rates'!I$114)\n+($I616*'fnd base rates'!I$115)\n+($J616*'fnd base rates'!I$119)\n+($K616*'fnd base rates'!I$120)\n+($M616*'fnd base rates'!I$122)\n+($N616*'fnd base rates'!I$123)\n+($O616*'fnd base rates'!I$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,9)))\n*$R616","v":561.85800000000006},{"$f":"(($D616*'fnd base rates'!J$110)\n+($E616*'fnd base rates'!J$111)\n+($F616*'fnd base rates'!J$112)\n+($G616*'fnd base rates'!J$113)\n+($H616*'fnd base rates'!J$114)\n+($I616*'fnd base rates'!J$115)\n+($J616*'fnd base rates'!J$119)\n+($K616*'fnd base rates'!J$120)\n+($M616*'fnd base rates'!J$122)\n+($N616*'fnd base rates'!J$123)\n+($O616*'fnd base rates'!J$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,10)))\n*$R616","v":1250.8980000000001},{"$f":"(($D616*'fnd base rates'!K$110)\n+($E616*'fnd base rates'!K$111)\n+($F616*'fnd base rates'!K$112)\n+($G616*'fnd base rates'!K$113)\n+($H616*'fnd base rates'!K$114)\n+($I616*'fnd base rates'!K$115)\n+($J616*'fnd base rates'!K$119)\n+($K616*'fnd base rates'!K$120)\n+($M616*'fnd base rates'!K$122)\n+($N616*'fnd base rates'!K$123)\n+($O616*'fnd base rates'!K$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,11)))\n*$R616","v":1168.1430871},{"$f":"(($D616*'fnd base rates'!L$110)\n+($E616*'fnd base rates'!L$111)\n+($F616*'fnd base rates'!L$112)\n+($G616*'fnd base rates'!L$113)\n+($H616*'fnd base rates'!L$114)\n+($I616*'fnd base rates'!L$115)\n+($J616*'fnd base rates'!L$119)\n+($K616*'fnd base rates'!L$120)\n+($M616*'fnd base rates'!L$122)\n+($N616*'fnd base rates'!L$123)\n+($O616*'fnd base rates'!L$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D616*'fnd base rates'!M$110)\n+($E616*'fnd base rates'!M$111)\n+($F616*'fnd base rates'!M$112)\n+($G616*'fnd base rates'!M$113)\n+($H616*'fnd base rates'!M$114)\n+($I616*'fnd base rates'!M$115)\n+($J616*'fnd base rates'!M$119)\n+($K616*'fnd base rates'!M$120)\n+($M616*'fnd base rates'!M$122)\n+($N616*'fnd base rates'!M$123)\n+($O616*'fnd base rates'!M$124)\n+($P616*VLOOKUP($S616+15,rate_basefnd,13)))","v":0},16424.609163228884,null,487049243,"487","049","243",1,1,16424.609163228884,16425,0,16425,null,null,null,null,null,16425,0,16425,416,16009,25,15984]
[487,487049244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D617","v":0},{"$f":"'fnd enro'!E617","v":0},{"$f":"'fnd enro'!F617","v":0},{"$f":"'fnd enro'!G617","v":0},{"$f":"'fnd enro'!H617","v":5},{"$f":"'fnd enro'!I617","v":8},{"$f":"'fnd enro'!J617","v":0},{"$f":"'fnd enro'!K617","v":0.49270000000000003},{"$f":"'fnd enro'!L617","v":0},{"$f":"'fnd enro'!M617+'fnd enro'!N617","v":0},{"$f":"'fnd enro'!O617","v":0},{"$f":"'fnd enro'!P617","v":0},{"$f":"'fnd enro'!Q617+'fnd enro'!R617","v":4},{"$f":"'fnd enro'!T617","v":13},1.1000000000000001,{"$f":"VALUE('fnd enro'!S617)","v":6},null,{"$f":"(($D617*'fnd base rates'!C$110)\n+($E617*'fnd base rates'!C$111)\n+($F617*'fnd base rates'!C$112)\n+($G617*'fnd base rates'!C$113)\n+($H617*'fnd base rates'!C$114)\n+($I617*'fnd base rates'!C$115)\n+($J617*'fnd base rates'!C$119)\n+($K617*'fnd base rates'!C$120)\n+($M617*'fnd base rates'!C$122)\n+($N617*'fnd base rates'!C$123)\n+($O617*'fnd base rates'!C$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,3)))\n*$R617","v":7320.9330106000007},{"$f":"(($D617*'fnd base rates'!D$110)\n+($E617*'fnd base rates'!D$111)\n+($F617*'fnd base rates'!D$112)\n+($G617*'fnd base rates'!D$113)\n+($H617*'fnd base rates'!D$114)\n+($I617*'fnd base rates'!D$115)\n+($J617*'fnd base rates'!D$119)\n+($K617*'fnd base rates'!D$120)\n+($M617*'fnd base rates'!D$122)\n+($N617*'fnd base rates'!D$123)\n+($O617*'fnd base rates'!D$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,4)))\n*$R617","v":11308.286000000002},{"$f":"(($D617*'fnd base rates'!E$110)\n+($E617*'fnd base rates'!E$111)\n+($F617*'fnd base rates'!E$112)\n+($G617*'fnd base rates'!E$113)\n+($H617*'fnd base rates'!E$114)\n+($I617*'fnd base rates'!E$115)\n+($J617*'fnd base rates'!E$119)\n+($K617*'fnd base rates'!E$120)\n+($M617*'fnd base rates'!E$122)\n+($N617*'fnd base rates'!E$123)\n+($O617*'fnd base rates'!E$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,5)))\n*$R617","v":69086.651727500008},{"$f":"(($D617*'fnd base rates'!F$110)\n+($E617*'fnd base rates'!F$111)\n+($F617*'fnd base rates'!F$112)\n+($G617*'fnd base rates'!F$113)\n+($H617*'fnd base rates'!F$114)\n+($I617*'fnd base rates'!F$115)\n+($J617*'fnd base rates'!F$119)\n+($K617*'fnd base rates'!F$120)\n+($M617*'fnd base rates'!F$122)\n+($N617*'fnd base rates'!F$123)\n+($O617*'fnd base rates'!F$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,6)))\n*$R617","v":12202.715684500003},{"$f":"(($D617*'fnd base rates'!G$110)\n+($E617*'fnd base rates'!G$111)\n+($F617*'fnd base rates'!G$112)\n+($G617*'fnd base rates'!G$113)\n+($H617*'fnd base rates'!G$114)\n+($I617*'fnd base rates'!G$115)\n+($J617*'fnd base rates'!G$119)\n+($K617*'fnd base rates'!G$120)\n+($M617*'fnd base rates'!G$122)\n+($N617*'fnd base rates'!G$123)\n+($O617*'fnd base rates'!G$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,7)))\n*$R617","v":2748.9240229000002},{"$f":"(($D617*'fnd base rates'!H$110)\n+($E617*'fnd base rates'!H$111)\n+($F617*'fnd base rates'!H$112)\n+($G617*'fnd base rates'!H$113)\n+($H617*'fnd base rates'!H$114)\n+($I617*'fnd base rates'!H$115)\n+($J617*'fnd base rates'!H$119)\n+($K617*'fnd base rates'!H$120)\n+($M617*'fnd base rates'!H$122)\n+($N617*'fnd base rates'!H$123)\n+($O617*'fnd base rates'!H$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,8)))","v":8625.5465139999997},{"$f":"(($D617*'fnd base rates'!I$110)\n+($E617*'fnd base rates'!I$111)\n+($F617*'fnd base rates'!I$112)\n+($G617*'fnd base rates'!I$113)\n+($H617*'fnd base rates'!I$114)\n+($I617*'fnd base rates'!I$115)\n+($J617*'fnd base rates'!I$119)\n+($K617*'fnd base rates'!I$120)\n+($M617*'fnd base rates'!I$122)\n+($N617*'fnd base rates'!I$123)\n+($O617*'fnd base rates'!I$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,9)))\n*$R617","v":5665.8580000000002},{"$f":"(($D617*'fnd base rates'!J$110)\n+($E617*'fnd base rates'!J$111)\n+($F617*'fnd base rates'!J$112)\n+($G617*'fnd base rates'!J$113)\n+($H617*'fnd base rates'!J$114)\n+($I617*'fnd base rates'!J$115)\n+($J617*'fnd base rates'!J$119)\n+($K617*'fnd base rates'!J$120)\n+($M617*'fnd base rates'!J$122)\n+($N617*'fnd base rates'!J$123)\n+($O617*'fnd base rates'!J$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,10)))\n*$R617","v":8373.5630000000001},{"$f":"(($D617*'fnd base rates'!K$110)\n+($E617*'fnd base rates'!K$111)\n+($F617*'fnd base rates'!K$112)\n+($G617*'fnd base rates'!K$113)\n+($H617*'fnd base rates'!K$114)\n+($I617*'fnd base rates'!K$115)\n+($J617*'fnd base rates'!K$119)\n+($K617*'fnd base rates'!K$120)\n+($M617*'fnd base rates'!K$122)\n+($N617*'fnd base rates'!K$123)\n+($O617*'fnd base rates'!K$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,11)))\n*$R617","v":15349.210132300001},{"$f":"(($D617*'fnd base rates'!L$110)\n+($E617*'fnd base rates'!L$111)\n+($F617*'fnd base rates'!L$112)\n+($G617*'fnd base rates'!L$113)\n+($H617*'fnd base rates'!L$114)\n+($I617*'fnd base rates'!L$115)\n+($J617*'fnd base rates'!L$119)\n+($K617*'fnd base rates'!L$120)\n+($M617*'fnd base rates'!L$122)\n+($N617*'fnd base rates'!L$123)\n+($O617*'fnd base rates'!L$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,12)))","v":16456.934694254473},{"$f":"(($D617*'fnd base rates'!M$110)\n+($E617*'fnd base rates'!M$111)\n+($F617*'fnd base rates'!M$112)\n+($G617*'fnd base rates'!M$113)\n+($H617*'fnd base rates'!M$114)\n+($I617*'fnd base rates'!M$115)\n+($J617*'fnd base rates'!M$119)\n+($K617*'fnd base rates'!M$120)\n+($M617*'fnd base rates'!M$122)\n+($N617*'fnd base rates'!M$123)\n+($O617*'fnd base rates'!M$124)\n+($P617*VLOOKUP($S617+15,rate_basefnd,13)))","v":0},157138.6227860545,null,487049244,"487","049","244",1,13,157138.6227860545,12088,0,12088,null,null,null,null,null,12088,0,12088,72,12016,14,12002]
[487,487049246,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D618","v":0},{"$f":"'fnd enro'!E618","v":0},{"$f":"'fnd enro'!F618","v":0},{"$f":"'fnd enro'!G618","v":0},{"$f":"'fnd enro'!H618","v":1},{"$f":"'fnd enro'!I618","v":0},{"$f":"'fnd enro'!J618","v":0},{"$f":"'fnd enro'!K618","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L618","v":0},{"$f":"'fnd enro'!M618+'fnd enro'!N618","v":0},{"$f":"'fnd enro'!O618","v":0},{"$f":"'fnd enro'!P618","v":0},{"$f":"'fnd enro'!Q618+'fnd enro'!R618","v":1},{"$f":"'fnd enro'!T618","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S618)","v":10},null,{"$f":"(($D618*'fnd base rates'!C$110)\n+($E618*'fnd base rates'!C$111)\n+($F618*'fnd base rates'!C$112)\n+($G618*'fnd base rates'!C$113)\n+($H618*'fnd base rates'!C$114)\n+($I618*'fnd base rates'!C$115)\n+($J618*'fnd base rates'!C$119)\n+($K618*'fnd base rates'!C$120)\n+($M618*'fnd base rates'!C$122)\n+($N618*'fnd base rates'!C$123)\n+($O618*'fnd base rates'!C$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,3)))\n*$R618","v":612.42361620000008},{"$f":"(($D618*'fnd base rates'!D$110)\n+($E618*'fnd base rates'!D$111)\n+($F618*'fnd base rates'!D$112)\n+($G618*'fnd base rates'!D$113)\n+($H618*'fnd base rates'!D$114)\n+($I618*'fnd base rates'!D$115)\n+($J618*'fnd base rates'!D$119)\n+($K618*'fnd base rates'!D$120)\n+($M618*'fnd base rates'!D$122)\n+($N618*'fnd base rates'!D$123)\n+($O618*'fnd base rates'!D$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,4)))\n*$R618","v":1103.355},{"$f":"(($D618*'fnd base rates'!E$110)\n+($E618*'fnd base rates'!E$111)\n+($F618*'fnd base rates'!E$112)\n+($G618*'fnd base rates'!E$113)\n+($H618*'fnd base rates'!E$114)\n+($I618*'fnd base rates'!E$115)\n+($J618*'fnd base rates'!E$119)\n+($K618*'fnd base rates'!E$120)\n+($M618*'fnd base rates'!E$122)\n+($N618*'fnd base rates'!E$123)\n+($O618*'fnd base rates'!E$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,5)))\n*$R618","v":6683.7715175000003},{"$f":"(($D618*'fnd base rates'!F$110)\n+($E618*'fnd base rates'!F$111)\n+($F618*'fnd base rates'!F$112)\n+($G618*'fnd base rates'!F$113)\n+($H618*'fnd base rates'!F$114)\n+($I618*'fnd base rates'!F$115)\n+($J618*'fnd base rates'!F$119)\n+($K618*'fnd base rates'!F$120)\n+($M618*'fnd base rates'!F$122)\n+($N618*'fnd base rates'!F$123)\n+($O618*'fnd base rates'!F$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,6)))\n*$R618","v":1006.6132065000002},{"$f":"(($D618*'fnd base rates'!G$110)\n+($E618*'fnd base rates'!G$111)\n+($F618*'fnd base rates'!G$112)\n+($G618*'fnd base rates'!G$113)\n+($H618*'fnd base rates'!G$114)\n+($I618*'fnd base rates'!G$115)\n+($J618*'fnd base rates'!G$119)\n+($K618*'fnd base rates'!G$120)\n+($M618*'fnd base rates'!G$122)\n+($N618*'fnd base rates'!G$123)\n+($O618*'fnd base rates'!G$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,7)))\n*$R618","v":324.89446330000004},{"$f":"(($D618*'fnd base rates'!H$110)\n+($E618*'fnd base rates'!H$111)\n+($F618*'fnd base rates'!H$112)\n+($G618*'fnd base rates'!H$113)\n+($H618*'fnd base rates'!H$114)\n+($I618*'fnd base rates'!H$115)\n+($J618*'fnd base rates'!H$119)\n+($K618*'fnd base rates'!H$120)\n+($M618*'fnd base rates'!H$122)\n+($N618*'fnd base rates'!H$123)\n+($O618*'fnd base rates'!H$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D618*'fnd base rates'!I$110)\n+($E618*'fnd base rates'!I$111)\n+($F618*'fnd base rates'!I$112)\n+($G618*'fnd base rates'!I$113)\n+($H618*'fnd base rates'!I$114)\n+($I618*'fnd base rates'!I$115)\n+($J618*'fnd base rates'!I$119)\n+($K618*'fnd base rates'!I$120)\n+($M618*'fnd base rates'!I$122)\n+($N618*'fnd base rates'!I$123)\n+($O618*'fnd base rates'!I$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,9)))\n*$R618","v":474.17700000000002},{"$f":"(($D618*'fnd base rates'!J$110)\n+($E618*'fnd base rates'!J$111)\n+($F618*'fnd base rates'!J$112)\n+($G618*'fnd base rates'!J$113)\n+($H618*'fnd base rates'!J$114)\n+($I618*'fnd base rates'!J$115)\n+($J618*'fnd base rates'!J$119)\n+($K618*'fnd base rates'!J$120)\n+($M618*'fnd base rates'!J$122)\n+($N618*'fnd base rates'!J$123)\n+($O618*'fnd base rates'!J$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,10)))\n*$R618","v":920.19400000000019},{"$f":"(($D618*'fnd base rates'!K$110)\n+($E618*'fnd base rates'!K$111)\n+($F618*'fnd base rates'!K$112)\n+($G618*'fnd base rates'!K$113)\n+($H618*'fnd base rates'!K$114)\n+($I618*'fnd base rates'!K$115)\n+($J618*'fnd base rates'!K$119)\n+($K618*'fnd base rates'!K$120)\n+($M618*'fnd base rates'!K$122)\n+($N618*'fnd base rates'!K$123)\n+($O618*'fnd base rates'!K$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,11)))\n*$R618","v":1200.8130871000001},{"$f":"(($D618*'fnd base rates'!L$110)\n+($E618*'fnd base rates'!L$111)\n+($F618*'fnd base rates'!L$112)\n+($G618*'fnd base rates'!L$113)\n+($H618*'fnd base rates'!L$114)\n+($I618*'fnd base rates'!L$115)\n+($J618*'fnd base rates'!L$119)\n+($K618*'fnd base rates'!L$120)\n+($M618*'fnd base rates'!L$122)\n+($N618*'fnd base rates'!L$123)\n+($O618*'fnd base rates'!L$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D618*'fnd base rates'!M$110)\n+($E618*'fnd base rates'!M$111)\n+($F618*'fnd base rates'!M$112)\n+($G618*'fnd base rates'!M$113)\n+($H618*'fnd base rates'!M$114)\n+($I618*'fnd base rates'!M$115)\n+($J618*'fnd base rates'!M$119)\n+($K618*'fnd base rates'!M$120)\n+($M618*'fnd base rates'!M$122)\n+($N618*'fnd base rates'!M$123)\n+($O618*'fnd base rates'!M$124)\n+($P618*VLOOKUP($S618+15,rate_basefnd,13)))","v":0},14495.516896044681,null,487049246,"487","049","246",1,1,14495.516896044681,14496,0,14496,null,null,null,null,null,14496,0,14496,413,14083,28,14055]
[487,487049248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D619","v":0},{"$f":"'fnd enro'!E619","v":0},{"$f":"'fnd enro'!F619","v":0},{"$f":"'fnd enro'!G619","v":0},{"$f":"'fnd enro'!H619","v":4},{"$f":"'fnd enro'!I619","v":9},{"$f":"'fnd enro'!J619","v":0},{"$f":"'fnd enro'!K619","v":0.49270000000000003},{"$f":"'fnd enro'!L619","v":0},{"$f":"'fnd enro'!M619+'fnd enro'!N619","v":0},{"$f":"'fnd enro'!O619","v":1},{"$f":"'fnd enro'!P619","v":0},{"$f":"'fnd enro'!Q619+'fnd enro'!R619","v":5},{"$f":"'fnd enro'!T619","v":13},1.1000000000000001,{"$f":"VALUE('fnd enro'!S619)","v":8},null,{"$f":"(($D619*'fnd base rates'!C$110)\n+($E619*'fnd base rates'!C$111)\n+($F619*'fnd base rates'!C$112)\n+($G619*'fnd base rates'!C$113)\n+($H619*'fnd base rates'!C$114)\n+($I619*'fnd base rates'!C$115)\n+($J619*'fnd base rates'!C$119)\n+($K619*'fnd base rates'!C$120)\n+($M619*'fnd base rates'!C$122)\n+($N619*'fnd base rates'!C$123)\n+($O619*'fnd base rates'!C$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,3)))\n*$R619","v":7502.0700106000004},{"$f":"(($D619*'fnd base rates'!D$110)\n+($E619*'fnd base rates'!D$111)\n+($F619*'fnd base rates'!D$112)\n+($G619*'fnd base rates'!D$113)\n+($H619*'fnd base rates'!D$114)\n+($I619*'fnd base rates'!D$115)\n+($J619*'fnd base rates'!D$119)\n+($K619*'fnd base rates'!D$120)\n+($M619*'fnd base rates'!D$122)\n+($N619*'fnd base rates'!D$123)\n+($O619*'fnd base rates'!D$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,4)))\n*$R619","v":11856.867000000002},{"$f":"(($D619*'fnd base rates'!E$110)\n+($E619*'fnd base rates'!E$111)\n+($F619*'fnd base rates'!E$112)\n+($G619*'fnd base rates'!E$113)\n+($H619*'fnd base rates'!E$114)\n+($I619*'fnd base rates'!E$115)\n+($J619*'fnd base rates'!E$119)\n+($K619*'fnd base rates'!E$120)\n+($M619*'fnd base rates'!E$122)\n+($N619*'fnd base rates'!E$123)\n+($O619*'fnd base rates'!E$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,5)))\n*$R619","v":75418.724727500012},{"$f":"(($D619*'fnd base rates'!F$110)\n+($E619*'fnd base rates'!F$111)\n+($F619*'fnd base rates'!F$112)\n+($G619*'fnd base rates'!F$113)\n+($H619*'fnd base rates'!F$114)\n+($I619*'fnd base rates'!F$115)\n+($J619*'fnd base rates'!F$119)\n+($K619*'fnd base rates'!F$120)\n+($M619*'fnd base rates'!F$122)\n+($N619*'fnd base rates'!F$123)\n+($O619*'fnd base rates'!F$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,6)))\n*$R619","v":12273.797684500001},{"$f":"(($D619*'fnd base rates'!G$110)\n+($E619*'fnd base rates'!G$111)\n+($F619*'fnd base rates'!G$112)\n+($G619*'fnd base rates'!G$113)\n+($H619*'fnd base rates'!G$114)\n+($I619*'fnd base rates'!G$115)\n+($J619*'fnd base rates'!G$119)\n+($K619*'fnd base rates'!G$120)\n+($M619*'fnd base rates'!G$122)\n+($N619*'fnd base rates'!G$123)\n+($O619*'fnd base rates'!G$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,7)))\n*$R619","v":2969.9140229000004},{"$f":"(($D619*'fnd base rates'!H$110)\n+($E619*'fnd base rates'!H$111)\n+($F619*'fnd base rates'!H$112)\n+($G619*'fnd base rates'!H$113)\n+($H619*'fnd base rates'!H$114)\n+($I619*'fnd base rates'!H$115)\n+($J619*'fnd base rates'!H$119)\n+($K619*'fnd base rates'!H$120)\n+($M619*'fnd base rates'!H$122)\n+($N619*'fnd base rates'!H$123)\n+($O619*'fnd base rates'!H$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,8)))","v":9049.476514},{"$f":"(($D619*'fnd base rates'!I$110)\n+($E619*'fnd base rates'!I$111)\n+($F619*'fnd base rates'!I$112)\n+($G619*'fnd base rates'!I$113)\n+($H619*'fnd base rates'!I$114)\n+($I619*'fnd base rates'!I$115)\n+($J619*'fnd base rates'!I$119)\n+($K619*'fnd base rates'!I$120)\n+($M619*'fnd base rates'!I$122)\n+($N619*'fnd base rates'!I$123)\n+($O619*'fnd base rates'!I$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,9)))\n*$R619","v":5976.3990000000003},{"$f":"(($D619*'fnd base rates'!J$110)\n+($E619*'fnd base rates'!J$111)\n+($F619*'fnd base rates'!J$112)\n+($G619*'fnd base rates'!J$113)\n+($H619*'fnd base rates'!J$114)\n+($I619*'fnd base rates'!J$115)\n+($J619*'fnd base rates'!J$119)\n+($K619*'fnd base rates'!J$120)\n+($M619*'fnd base rates'!J$122)\n+($N619*'fnd base rates'!J$123)\n+($O619*'fnd base rates'!J$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,10)))\n*$R619","v":9484.1010000000006},{"$f":"(($D619*'fnd base rates'!K$110)\n+($E619*'fnd base rates'!K$111)\n+($F619*'fnd base rates'!K$112)\n+($G619*'fnd base rates'!K$113)\n+($H619*'fnd base rates'!K$114)\n+($I619*'fnd base rates'!K$115)\n+($J619*'fnd base rates'!K$119)\n+($K619*'fnd base rates'!K$120)\n+($M619*'fnd base rates'!K$122)\n+($N619*'fnd base rates'!K$123)\n+($O619*'fnd base rates'!K$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,11)))\n*$R619","v":15627.6531323},{"$f":"(($D619*'fnd base rates'!L$110)\n+($E619*'fnd base rates'!L$111)\n+($F619*'fnd base rates'!L$112)\n+($G619*'fnd base rates'!L$113)\n+($H619*'fnd base rates'!L$114)\n+($I619*'fnd base rates'!L$115)\n+($J619*'fnd base rates'!L$119)\n+($K619*'fnd base rates'!L$120)\n+($M619*'fnd base rates'!L$122)\n+($N619*'fnd base rates'!L$123)\n+($O619*'fnd base rates'!L$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,12)))","v":17141.162961438673},{"$f":"(($D619*'fnd base rates'!M$110)\n+($E619*'fnd base rates'!M$111)\n+($F619*'fnd base rates'!M$112)\n+($G619*'fnd base rates'!M$113)\n+($H619*'fnd base rates'!M$114)\n+($I619*'fnd base rates'!M$115)\n+($J619*'fnd base rates'!M$119)\n+($K619*'fnd base rates'!M$120)\n+($M619*'fnd base rates'!M$122)\n+($N619*'fnd base rates'!M$123)\n+($O619*'fnd base rates'!M$124)\n+($P619*VLOOKUP($S619+15,rate_basefnd,13)))","v":0},167300.1660532387,null,487049248,"487","049","248",1,13,167300.1660532387,12869,0,12869,null,null,null,null,null,12869,0,12869,98,12771,5,12766]
[487,487049262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D620","v":0},{"$f":"'fnd enro'!E620","v":0},{"$f":"'fnd enro'!F620","v":0},{"$f":"'fnd enro'!G620","v":0},{"$f":"'fnd enro'!H620","v":5},{"$f":"'fnd enro'!I620","v":5},{"$f":"'fnd enro'!J620","v":0},{"$f":"'fnd enro'!K620","v":0.379},{"$f":"'fnd enro'!L620","v":0},{"$f":"'fnd enro'!M620+'fnd enro'!N620","v":0},{"$f":"'fnd enro'!O620","v":0},{"$f":"'fnd enro'!P620","v":0},{"$f":"'fnd enro'!Q620+'fnd enro'!R620","v":5},{"$f":"'fnd enro'!T620","v":10},1.1000000000000001,{"$f":"VALUE('fnd enro'!S620)","v":10},null,{"$f":"(($D620*'fnd base rates'!C$110)\n+($E620*'fnd base rates'!C$111)\n+($F620*'fnd base rates'!C$112)\n+($G620*'fnd base rates'!C$113)\n+($H620*'fnd base rates'!C$114)\n+($I620*'fnd base rates'!C$115)\n+($J620*'fnd base rates'!C$119)\n+($K620*'fnd base rates'!C$120)\n+($M620*'fnd base rates'!C$122)\n+($N620*'fnd base rates'!C$123)\n+($O620*'fnd base rates'!C$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,3)))\n*$R620","v":5781.5861620000005},{"$f":"(($D620*'fnd base rates'!D$110)\n+($E620*'fnd base rates'!D$111)\n+($F620*'fnd base rates'!D$112)\n+($G620*'fnd base rates'!D$113)\n+($H620*'fnd base rates'!D$114)\n+($I620*'fnd base rates'!D$115)\n+($J620*'fnd base rates'!D$119)\n+($K620*'fnd base rates'!D$120)\n+($M620*'fnd base rates'!D$122)\n+($N620*'fnd base rates'!D$123)\n+($O620*'fnd base rates'!D$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,4)))\n*$R620","v":9410.0050000000028},{"$f":"(($D620*'fnd base rates'!E$110)\n+($E620*'fnd base rates'!E$111)\n+($F620*'fnd base rates'!E$112)\n+($G620*'fnd base rates'!E$113)\n+($H620*'fnd base rates'!E$114)\n+($I620*'fnd base rates'!E$115)\n+($J620*'fnd base rates'!E$119)\n+($K620*'fnd base rates'!E$120)\n+($M620*'fnd base rates'!E$122)\n+($N620*'fnd base rates'!E$123)\n+($O620*'fnd base rates'!E$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,5)))\n*$R620","v":58381.300175000004},{"$f":"(($D620*'fnd base rates'!F$110)\n+($E620*'fnd base rates'!F$111)\n+($F620*'fnd base rates'!F$112)\n+($G620*'fnd base rates'!F$113)\n+($H620*'fnd base rates'!F$114)\n+($I620*'fnd base rates'!F$115)\n+($J620*'fnd base rates'!F$119)\n+($K620*'fnd base rates'!F$120)\n+($M620*'fnd base rates'!F$122)\n+($N620*'fnd base rates'!F$123)\n+($O620*'fnd base rates'!F$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,6)))\n*$R620","v":9514.0970649999999},{"$f":"(($D620*'fnd base rates'!G$110)\n+($E620*'fnd base rates'!G$111)\n+($F620*'fnd base rates'!G$112)\n+($G620*'fnd base rates'!G$113)\n+($H620*'fnd base rates'!G$114)\n+($I620*'fnd base rates'!G$115)\n+($J620*'fnd base rates'!G$119)\n+($K620*'fnd base rates'!G$120)\n+($M620*'fnd base rates'!G$122)\n+($N620*'fnd base rates'!G$123)\n+($O620*'fnd base rates'!G$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,7)))\n*$R620","v":2456.7796330000001},{"$f":"(($D620*'fnd base rates'!H$110)\n+($E620*'fnd base rates'!H$111)\n+($F620*'fnd base rates'!H$112)\n+($G620*'fnd base rates'!H$113)\n+($H620*'fnd base rates'!H$114)\n+($I620*'fnd base rates'!H$115)\n+($J620*'fnd base rates'!H$119)\n+($K620*'fnd base rates'!H$120)\n+($M620*'fnd base rates'!H$122)\n+($N620*'fnd base rates'!H$123)\n+($O620*'fnd base rates'!H$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,8)))","v":6356.7357799999991},{"$f":"(($D620*'fnd base rates'!I$110)\n+($E620*'fnd base rates'!I$111)\n+($F620*'fnd base rates'!I$112)\n+($G620*'fnd base rates'!I$113)\n+($H620*'fnd base rates'!I$114)\n+($I620*'fnd base rates'!I$115)\n+($J620*'fnd base rates'!I$119)\n+($K620*'fnd base rates'!I$120)\n+($M620*'fnd base rates'!I$122)\n+($N620*'fnd base rates'!I$123)\n+($O620*'fnd base rates'!I$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,9)))\n*$R620","v":4538.380000000001},{"$f":"(($D620*'fnd base rates'!J$110)\n+($E620*'fnd base rates'!J$111)\n+($F620*'fnd base rates'!J$112)\n+($G620*'fnd base rates'!J$113)\n+($H620*'fnd base rates'!J$114)\n+($I620*'fnd base rates'!J$115)\n+($J620*'fnd base rates'!J$119)\n+($K620*'fnd base rates'!J$120)\n+($M620*'fnd base rates'!J$122)\n+($N620*'fnd base rates'!J$123)\n+($O620*'fnd base rates'!J$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,10)))\n*$R620","v":7520.6450000000013},{"$f":"(($D620*'fnd base rates'!K$110)\n+($E620*'fnd base rates'!K$111)\n+($F620*'fnd base rates'!K$112)\n+($G620*'fnd base rates'!K$113)\n+($H620*'fnd base rates'!K$114)\n+($I620*'fnd base rates'!K$115)\n+($J620*'fnd base rates'!K$119)\n+($K620*'fnd base rates'!K$120)\n+($M620*'fnd base rates'!K$122)\n+($N620*'fnd base rates'!K$123)\n+($O620*'fnd base rates'!K$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,11)))\n*$R620","v":11844.780871000001},{"$f":"(($D620*'fnd base rates'!L$110)\n+($E620*'fnd base rates'!L$111)\n+($F620*'fnd base rates'!L$112)\n+($G620*'fnd base rates'!L$113)\n+($H620*'fnd base rates'!L$114)\n+($I620*'fnd base rates'!L$115)\n+($J620*'fnd base rates'!L$119)\n+($K620*'fnd base rates'!L$120)\n+($M620*'fnd base rates'!L$122)\n+($N620*'fnd base rates'!L$123)\n+($O620*'fnd base rates'!L$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,12)))","v":13797.905610367821},{"$f":"(($D620*'fnd base rates'!M$110)\n+($E620*'fnd base rates'!M$111)\n+($F620*'fnd base rates'!M$112)\n+($G620*'fnd base rates'!M$113)\n+($H620*'fnd base rates'!M$114)\n+($I620*'fnd base rates'!M$115)\n+($J620*'fnd base rates'!M$119)\n+($K620*'fnd base rates'!M$120)\n+($M620*'fnd base rates'!M$122)\n+($N620*'fnd base rates'!M$123)\n+($O620*'fnd base rates'!M$124)\n+($P620*VLOOKUP($S620+15,rate_basefnd,13)))","v":0},129602.21529636782,null,487049262,"487","049","262",1,10,129602.21529636782,12960,0,12960,null,null,null,null,null,12960,0,12960,206,12754,20,12734]
[487,487049274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D621","v":0},{"$f":"'fnd enro'!E621","v":0},{"$f":"'fnd enro'!F621","v":0},{"$f":"'fnd enro'!G621","v":0},{"$f":"'fnd enro'!H621","v":52},{"$f":"'fnd enro'!I621","v":96},{"$f":"'fnd enro'!J621","v":0},{"$f":"'fnd enro'!K621","v":5.6092000000000004},{"$f":"'fnd enro'!L621","v":0},{"$f":"'fnd enro'!M621+'fnd enro'!N621","v":0},{"$f":"'fnd enro'!O621","v":5},{"$f":"'fnd enro'!P621","v":4},{"$f":"'fnd enro'!Q621+'fnd enro'!R621","v":70},{"$f":"'fnd enro'!T621","v":148},1.1000000000000001,{"$f":"VALUE('fnd enro'!S621)","v":9},null,{"$f":"(($D621*'fnd base rates'!C$110)\n+($E621*'fnd base rates'!C$111)\n+($F621*'fnd base rates'!C$112)\n+($G621*'fnd base rates'!C$113)\n+($H621*'fnd base rates'!C$114)\n+($I621*'fnd base rates'!C$115)\n+($J621*'fnd base rates'!C$119)\n+($K621*'fnd base rates'!C$120)\n+($M621*'fnd base rates'!C$122)\n+($N621*'fnd base rates'!C$123)\n+($O621*'fnd base rates'!C$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,3)))\n*$R621","v":86031.7411976},{"$f":"(($D621*'fnd base rates'!D$110)\n+($E621*'fnd base rates'!D$111)\n+($F621*'fnd base rates'!D$112)\n+($G621*'fnd base rates'!D$113)\n+($H621*'fnd base rates'!D$114)\n+($I621*'fnd base rates'!D$115)\n+($J621*'fnd base rates'!D$119)\n+($K621*'fnd base rates'!D$120)\n+($M621*'fnd base rates'!D$122)\n+($N621*'fnd base rates'!D$123)\n+($O621*'fnd base rates'!D$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,4)))\n*$R621","v":138949.019},{"$f":"(($D621*'fnd base rates'!E$110)\n+($E621*'fnd base rates'!E$111)\n+($F621*'fnd base rates'!E$112)\n+($G621*'fnd base rates'!E$113)\n+($H621*'fnd base rates'!E$114)\n+($I621*'fnd base rates'!E$115)\n+($J621*'fnd base rates'!E$119)\n+($K621*'fnd base rates'!E$120)\n+($M621*'fnd base rates'!E$122)\n+($N621*'fnd base rates'!E$123)\n+($O621*'fnd base rates'!E$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,5)))\n*$R621","v":889387.04459000018},{"$f":"(($D621*'fnd base rates'!F$110)\n+($E621*'fnd base rates'!F$111)\n+($F621*'fnd base rates'!F$112)\n+($G621*'fnd base rates'!F$113)\n+($H621*'fnd base rates'!F$114)\n+($I621*'fnd base rates'!F$115)\n+($J621*'fnd base rates'!F$119)\n+($K621*'fnd base rates'!F$120)\n+($M621*'fnd base rates'!F$122)\n+($N621*'fnd base rates'!F$123)\n+($O621*'fnd base rates'!F$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,6)))\n*$R621","v":139853.80356200002},{"$f":"(($D621*'fnd base rates'!G$110)\n+($E621*'fnd base rates'!G$111)\n+($F621*'fnd base rates'!G$112)\n+($G621*'fnd base rates'!G$113)\n+($H621*'fnd base rates'!G$114)\n+($I621*'fnd base rates'!G$115)\n+($J621*'fnd base rates'!G$119)\n+($K621*'fnd base rates'!G$120)\n+($M621*'fnd base rates'!G$122)\n+($N621*'fnd base rates'!G$123)\n+($O621*'fnd base rates'!G$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,7)))\n*$R621","v":35829.863568400004},{"$f":"(($D621*'fnd base rates'!H$110)\n+($E621*'fnd base rates'!H$111)\n+($F621*'fnd base rates'!H$112)\n+($G621*'fnd base rates'!H$113)\n+($H621*'fnd base rates'!H$114)\n+($I621*'fnd base rates'!H$115)\n+($J621*'fnd base rates'!H$119)\n+($K621*'fnd base rates'!H$120)\n+($M621*'fnd base rates'!H$122)\n+($N621*'fnd base rates'!H$123)\n+($O621*'fnd base rates'!H$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,8)))","v":101119.32954399998},{"$f":"(($D621*'fnd base rates'!I$110)\n+($E621*'fnd base rates'!I$111)\n+($F621*'fnd base rates'!I$112)\n+($G621*'fnd base rates'!I$113)\n+($H621*'fnd base rates'!I$114)\n+($I621*'fnd base rates'!I$115)\n+($J621*'fnd base rates'!I$119)\n+($K621*'fnd base rates'!I$120)\n+($M621*'fnd base rates'!I$122)\n+($N621*'fnd base rates'!I$123)\n+($O621*'fnd base rates'!I$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,9)))\n*$R621","v":69019.731000000014},{"$f":"(($D621*'fnd base rates'!J$110)\n+($E621*'fnd base rates'!J$111)\n+($F621*'fnd base rates'!J$112)\n+($G621*'fnd base rates'!J$113)\n+($H621*'fnd base rates'!J$114)\n+($I621*'fnd base rates'!J$115)\n+($J621*'fnd base rates'!J$119)\n+($K621*'fnd base rates'!J$120)\n+($M621*'fnd base rates'!J$122)\n+($N621*'fnd base rates'!J$123)\n+($O621*'fnd base rates'!J$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,10)))\n*$R621","v":115108.91700000002},{"$f":"(($D621*'fnd base rates'!K$110)\n+($E621*'fnd base rates'!K$111)\n+($F621*'fnd base rates'!K$112)\n+($G621*'fnd base rates'!K$113)\n+($H621*'fnd base rates'!K$114)\n+($I621*'fnd base rates'!K$115)\n+($J621*'fnd base rates'!K$119)\n+($K621*'fnd base rates'!K$120)\n+($M621*'fnd base rates'!K$122)\n+($N621*'fnd base rates'!K$123)\n+($O621*'fnd base rates'!K$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,11)))\n*$R621","v":177110.96989080001},{"$f":"(($D621*'fnd base rates'!L$110)\n+($E621*'fnd base rates'!L$111)\n+($F621*'fnd base rates'!L$112)\n+($G621*'fnd base rates'!L$113)\n+($H621*'fnd base rates'!L$114)\n+($I621*'fnd base rates'!L$115)\n+($J621*'fnd base rates'!L$119)\n+($K621*'fnd base rates'!L$120)\n+($M621*'fnd base rates'!L$122)\n+($N621*'fnd base rates'!L$123)\n+($O621*'fnd base rates'!L$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,12)))","v":201497.96491149618},{"$f":"(($D621*'fnd base rates'!M$110)\n+($E621*'fnd base rates'!M$111)\n+($F621*'fnd base rates'!M$112)\n+($G621*'fnd base rates'!M$113)\n+($H621*'fnd base rates'!M$114)\n+($I621*'fnd base rates'!M$115)\n+($J621*'fnd base rates'!M$119)\n+($K621*'fnd base rates'!M$120)\n+($M621*'fnd base rates'!M$122)\n+($N621*'fnd base rates'!M$123)\n+($O621*'fnd base rates'!M$124)\n+($P621*VLOOKUP($S621+15,rate_basefnd,13)))","v":0},1953908.3842642966,null,487049274,"487","049","274",1,148,1953908.3842642966,13202,0,13202,null,null,null,null,null,13202,0,13202,123,13079,52,13027]
[487,487049284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D622","v":0},{"$f":"'fnd enro'!E622","v":0},{"$f":"'fnd enro'!F622","v":0},{"$f":"'fnd enro'!G622","v":0},{"$f":"'fnd enro'!H622","v":0},{"$f":"'fnd enro'!I622","v":1},{"$f":"'fnd enro'!J622","v":0},{"$f":"'fnd enro'!K622","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L622","v":0},{"$f":"'fnd enro'!M622+'fnd enro'!N622","v":0},{"$f":"'fnd enro'!O622","v":0},{"$f":"'fnd enro'!P622","v":0},{"$f":"'fnd enro'!Q622+'fnd enro'!R622","v":0},{"$f":"'fnd enro'!T622","v":1},1.1000000000000001,{"$f":"VALUE('fnd enro'!S622)","v":1},null,{"$f":"(($D622*'fnd base rates'!C$110)\n+($E622*'fnd base rates'!C$111)\n+($F622*'fnd base rates'!C$112)\n+($G622*'fnd base rates'!C$113)\n+($H622*'fnd base rates'!C$114)\n+($I622*'fnd base rates'!C$115)\n+($J622*'fnd base rates'!C$119)\n+($K622*'fnd base rates'!C$120)\n+($M622*'fnd base rates'!C$122)\n+($N622*'fnd base rates'!C$123)\n+($O622*'fnd base rates'!C$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,3)))\n*$R622","v":543.89361620000011},{"$f":"(($D622*'fnd base rates'!D$110)\n+($E622*'fnd base rates'!D$111)\n+($F622*'fnd base rates'!D$112)\n+($G622*'fnd base rates'!D$113)\n+($H622*'fnd base rates'!D$114)\n+($I622*'fnd base rates'!D$115)\n+($J622*'fnd base rates'!D$119)\n+($K622*'fnd base rates'!D$120)\n+($M622*'fnd base rates'!D$122)\n+($N622*'fnd base rates'!D$123)\n+($O622*'fnd base rates'!D$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,4)))\n*$R622","v":778.64600000000007},{"$f":"(($D622*'fnd base rates'!E$110)\n+($E622*'fnd base rates'!E$111)\n+($F622*'fnd base rates'!E$112)\n+($G622*'fnd base rates'!E$113)\n+($H622*'fnd base rates'!E$114)\n+($I622*'fnd base rates'!E$115)\n+($J622*'fnd base rates'!E$119)\n+($K622*'fnd base rates'!E$120)\n+($M622*'fnd base rates'!E$122)\n+($N622*'fnd base rates'!E$123)\n+($O622*'fnd base rates'!E$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,5)))\n*$R622","v":4992.4885175000009},{"$f":"(($D622*'fnd base rates'!F$110)\n+($E622*'fnd base rates'!F$111)\n+($F622*'fnd base rates'!F$112)\n+($G622*'fnd base rates'!F$113)\n+($H622*'fnd base rates'!F$114)\n+($I622*'fnd base rates'!F$115)\n+($J622*'fnd base rates'!F$119)\n+($K622*'fnd base rates'!F$120)\n+($M622*'fnd base rates'!F$122)\n+($N622*'fnd base rates'!F$123)\n+($O622*'fnd base rates'!F$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,6)))\n*$R622","v":896.20620650000012},{"$f":"(($D622*'fnd base rates'!G$110)\n+($E622*'fnd base rates'!G$111)\n+($F622*'fnd base rates'!G$112)\n+($G622*'fnd base rates'!G$113)\n+($H622*'fnd base rates'!G$114)\n+($I622*'fnd base rates'!G$115)\n+($J622*'fnd base rates'!G$119)\n+($K622*'fnd base rates'!G$120)\n+($M622*'fnd base rates'!G$122)\n+($N622*'fnd base rates'!G$123)\n+($O622*'fnd base rates'!G$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,7)))\n*$R622","v":166.46146329999999},{"$f":"(($D622*'fnd base rates'!H$110)\n+($E622*'fnd base rates'!H$111)\n+($F622*'fnd base rates'!H$112)\n+($G622*'fnd base rates'!H$113)\n+($H622*'fnd base rates'!H$114)\n+($I622*'fnd base rates'!H$115)\n+($J622*'fnd base rates'!H$119)\n+($K622*'fnd base rates'!H$120)\n+($M622*'fnd base rates'!H$122)\n+($N622*'fnd base rates'!H$123)\n+($O622*'fnd base rates'!H$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D622*'fnd base rates'!I$110)\n+($E622*'fnd base rates'!I$111)\n+($F622*'fnd base rates'!I$112)\n+($G622*'fnd base rates'!I$113)\n+($H622*'fnd base rates'!I$114)\n+($I622*'fnd base rates'!I$115)\n+($J622*'fnd base rates'!I$119)\n+($K622*'fnd base rates'!I$120)\n+($M622*'fnd base rates'!I$122)\n+($N622*'fnd base rates'!I$123)\n+($O622*'fnd base rates'!I$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,9)))\n*$R622","v":433.49900000000002},{"$f":"(($D622*'fnd base rates'!J$110)\n+($E622*'fnd base rates'!J$111)\n+($F622*'fnd base rates'!J$112)\n+($G622*'fnd base rates'!J$113)\n+($H622*'fnd base rates'!J$114)\n+($I622*'fnd base rates'!J$115)\n+($J622*'fnd base rates'!J$119)\n+($K622*'fnd base rates'!J$120)\n+($M622*'fnd base rates'!J$122)\n+($N622*'fnd base rates'!J$123)\n+($O622*'fnd base rates'!J$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,10)))\n*$R622","v":583.93500000000006},{"$f":"(($D622*'fnd base rates'!K$110)\n+($E622*'fnd base rates'!K$111)\n+($F622*'fnd base rates'!K$112)\n+($G622*'fnd base rates'!K$113)\n+($H622*'fnd base rates'!K$114)\n+($I622*'fnd base rates'!K$115)\n+($J622*'fnd base rates'!K$119)\n+($K622*'fnd base rates'!K$120)\n+($M622*'fnd base rates'!K$122)\n+($N622*'fnd base rates'!K$123)\n+($O622*'fnd base rates'!K$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,11)))\n*$R622","v":1168.1430871},{"$f":"(($D622*'fnd base rates'!L$110)\n+($E622*'fnd base rates'!L$111)\n+($F622*'fnd base rates'!L$112)\n+($G622*'fnd base rates'!L$113)\n+($H622*'fnd base rates'!L$114)\n+($I622*'fnd base rates'!L$115)\n+($J622*'fnd base rates'!L$119)\n+($K622*'fnd base rates'!L$120)\n+($M622*'fnd base rates'!L$122)\n+($N622*'fnd base rates'!L$123)\n+($O622*'fnd base rates'!L$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D622*'fnd base rates'!M$110)\n+($E622*'fnd base rates'!M$111)\n+($F622*'fnd base rates'!M$112)\n+($G622*'fnd base rates'!M$113)\n+($H622*'fnd base rates'!M$114)\n+($I622*'fnd base rates'!M$115)\n+($J622*'fnd base rates'!M$119)\n+($K622*'fnd base rates'!M$120)\n+($M622*'fnd base rates'!M$122)\n+($N622*'fnd base rates'!M$123)\n+($O622*'fnd base rates'!M$124)\n+($P622*VLOOKUP($S622+15,rate_basefnd,13)))","v":0},11424.926163228884,null,487049284,"487","049","284",1,1,11424.926163228884,11425,0,11425,null,null,null,null,null,11425,0,11425,-1,11426,13,11413]
[487,487049308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D623","v":0},{"$f":"'fnd enro'!E623","v":0},{"$f":"'fnd enro'!F623","v":0},{"$f":"'fnd enro'!G623","v":0},{"$f":"'fnd enro'!H623","v":1},{"$f":"'fnd enro'!I623","v":3},{"$f":"'fnd enro'!J623","v":0},{"$f":"'fnd enro'!K623","v":0.15160000000000001},{"$f":"'fnd enro'!L623","v":0},{"$f":"'fnd enro'!M623+'fnd enro'!N623","v":0},{"$f":"'fnd enro'!O623","v":0},{"$f":"'fnd enro'!P623","v":0},{"$f":"'fnd enro'!Q623+'fnd enro'!R623","v":2},{"$f":"'fnd enro'!T623","v":4},1.1000000000000001,{"$f":"VALUE('fnd enro'!S623)","v":10},null,{"$f":"(($D623*'fnd base rates'!C$110)\n+($E623*'fnd base rates'!C$111)\n+($F623*'fnd base rates'!C$112)\n+($G623*'fnd base rates'!C$113)\n+($H623*'fnd base rates'!C$114)\n+($I623*'fnd base rates'!C$115)\n+($J623*'fnd base rates'!C$119)\n+($K623*'fnd base rates'!C$120)\n+($M623*'fnd base rates'!C$122)\n+($N623*'fnd base rates'!C$123)\n+($O623*'fnd base rates'!C$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,3)))\n*$R623","v":2312.6344648000004},{"$f":"(($D623*'fnd base rates'!D$110)\n+($E623*'fnd base rates'!D$111)\n+($F623*'fnd base rates'!D$112)\n+($G623*'fnd base rates'!D$113)\n+($H623*'fnd base rates'!D$114)\n+($I623*'fnd base rates'!D$115)\n+($J623*'fnd base rates'!D$119)\n+($K623*'fnd base rates'!D$120)\n+($M623*'fnd base rates'!D$122)\n+($N623*'fnd base rates'!D$123)\n+($O623*'fnd base rates'!D$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,4)))\n*$R623","v":3764.0020000000004},{"$f":"(($D623*'fnd base rates'!E$110)\n+($E623*'fnd base rates'!E$111)\n+($F623*'fnd base rates'!E$112)\n+($G623*'fnd base rates'!E$113)\n+($H623*'fnd base rates'!E$114)\n+($I623*'fnd base rates'!E$115)\n+($J623*'fnd base rates'!E$119)\n+($K623*'fnd base rates'!E$120)\n+($M623*'fnd base rates'!E$122)\n+($N623*'fnd base rates'!E$123)\n+($O623*'fnd base rates'!E$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,5)))\n*$R623","v":24831.019070000006},{"$f":"(($D623*'fnd base rates'!F$110)\n+($E623*'fnd base rates'!F$111)\n+($F623*'fnd base rates'!F$112)\n+($G623*'fnd base rates'!F$113)\n+($H623*'fnd base rates'!F$114)\n+($I623*'fnd base rates'!F$115)\n+($J623*'fnd base rates'!F$119)\n+($K623*'fnd base rates'!F$120)\n+($M623*'fnd base rates'!F$122)\n+($N623*'fnd base rates'!F$123)\n+($O623*'fnd base rates'!F$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,6)))\n*$R623","v":3695.2318260000002},{"$f":"(($D623*'fnd base rates'!G$110)\n+($E623*'fnd base rates'!G$111)\n+($F623*'fnd base rates'!G$112)\n+($G623*'fnd base rates'!G$113)\n+($H623*'fnd base rates'!G$114)\n+($I623*'fnd base rates'!G$115)\n+($J623*'fnd base rates'!G$119)\n+($K623*'fnd base rates'!G$120)\n+($M623*'fnd base rates'!G$122)\n+($N623*'fnd base rates'!G$123)\n+($O623*'fnd base rates'!G$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,7)))\n*$R623","v":978.05885320000004},{"$f":"(($D623*'fnd base rates'!H$110)\n+($E623*'fnd base rates'!H$111)\n+($F623*'fnd base rates'!H$112)\n+($G623*'fnd base rates'!H$113)\n+($H623*'fnd base rates'!H$114)\n+($I623*'fnd base rates'!H$115)\n+($J623*'fnd base rates'!H$119)\n+($K623*'fnd base rates'!H$120)\n+($M623*'fnd base rates'!H$122)\n+($N623*'fnd base rates'!H$123)\n+($O623*'fnd base rates'!H$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,8)))","v":2824.5643119999995},{"$f":"(($D623*'fnd base rates'!I$110)\n+($E623*'fnd base rates'!I$111)\n+($F623*'fnd base rates'!I$112)\n+($G623*'fnd base rates'!I$113)\n+($H623*'fnd base rates'!I$114)\n+($I623*'fnd base rates'!I$115)\n+($J623*'fnd base rates'!I$119)\n+($K623*'fnd base rates'!I$120)\n+($M623*'fnd base rates'!I$122)\n+($N623*'fnd base rates'!I$123)\n+($O623*'fnd base rates'!I$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,9)))\n*$R623","v":1903.0330000000004},{"$f":"(($D623*'fnd base rates'!J$110)\n+($E623*'fnd base rates'!J$111)\n+($F623*'fnd base rates'!J$112)\n+($G623*'fnd base rates'!J$113)\n+($H623*'fnd base rates'!J$114)\n+($I623*'fnd base rates'!J$115)\n+($J623*'fnd base rates'!J$119)\n+($K623*'fnd base rates'!J$120)\n+($M623*'fnd base rates'!J$122)\n+($N623*'fnd base rates'!J$123)\n+($O623*'fnd base rates'!J$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,10)))\n*$R623","v":3338.9620000000004},{"$f":"(($D623*'fnd base rates'!K$110)\n+($E623*'fnd base rates'!K$111)\n+($F623*'fnd base rates'!K$112)\n+($G623*'fnd base rates'!K$113)\n+($H623*'fnd base rates'!K$114)\n+($I623*'fnd base rates'!K$115)\n+($J623*'fnd base rates'!K$119)\n+($K623*'fnd base rates'!K$120)\n+($M623*'fnd base rates'!K$122)\n+($N623*'fnd base rates'!K$123)\n+($O623*'fnd base rates'!K$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,11)))\n*$R623","v":4705.2423484000001},{"$f":"(($D623*'fnd base rates'!L$110)\n+($E623*'fnd base rates'!L$111)\n+($F623*'fnd base rates'!L$112)\n+($G623*'fnd base rates'!L$113)\n+($H623*'fnd base rates'!L$114)\n+($I623*'fnd base rates'!L$115)\n+($J623*'fnd base rates'!L$119)\n+($K623*'fnd base rates'!L$120)\n+($M623*'fnd base rates'!L$122)\n+($N623*'fnd base rates'!L$123)\n+($O623*'fnd base rates'!L$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,12)))","v":5417.2305113313305},{"$f":"(($D623*'fnd base rates'!M$110)\n+($E623*'fnd base rates'!M$111)\n+($F623*'fnd base rates'!M$112)\n+($G623*'fnd base rates'!M$113)\n+($H623*'fnd base rates'!M$114)\n+($I623*'fnd base rates'!M$115)\n+($J623*'fnd base rates'!M$119)\n+($K623*'fnd base rates'!M$120)\n+($M623*'fnd base rates'!M$122)\n+($N623*'fnd base rates'!M$123)\n+($O623*'fnd base rates'!M$124)\n+($P623*VLOOKUP($S623+15,rate_basefnd,13)))","v":0},53769.978385731345,null,487049308,"487","049","308",1,4,53769.978385731345,13442,0,13442,null,null,null,null,null,13442,0,13442,206,13236,20,13216]
[487,487049314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D624","v":0},{"$f":"'fnd enro'!E624","v":0},{"$f":"'fnd enro'!F624","v":0},{"$f":"'fnd enro'!G624","v":0},{"$f":"'fnd enro'!H624","v":1},{"$f":"'fnd enro'!I624","v":1},{"$f":"'fnd enro'!J624","v":0},{"$f":"'fnd enro'!K624","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L624","v":0},{"$f":"'fnd enro'!M624+'fnd enro'!N624","v":0},{"$f":"'fnd enro'!O624","v":0},{"$f":"'fnd enro'!P624","v":0},{"$f":"'fnd enro'!Q624+'fnd enro'!R624","v":0},{"$f":"'fnd enro'!T624","v":2},1.1000000000000001,{"$f":"VALUE('fnd enro'!S624)","v":1},null,{"$f":"(($D624*'fnd base rates'!C$110)\n+($E624*'fnd base rates'!C$111)\n+($F624*'fnd base rates'!C$112)\n+($G624*'fnd base rates'!C$113)\n+($H624*'fnd base rates'!C$114)\n+($I624*'fnd base rates'!C$115)\n+($J624*'fnd base rates'!C$119)\n+($K624*'fnd base rates'!C$120)\n+($M624*'fnd base rates'!C$122)\n+($N624*'fnd base rates'!C$123)\n+($O624*'fnd base rates'!C$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,3)))\n*$R624","v":1087.7872324000002},{"$f":"(($D624*'fnd base rates'!D$110)\n+($E624*'fnd base rates'!D$111)\n+($F624*'fnd base rates'!D$112)\n+($G624*'fnd base rates'!D$113)\n+($H624*'fnd base rates'!D$114)\n+($I624*'fnd base rates'!D$115)\n+($J624*'fnd base rates'!D$119)\n+($K624*'fnd base rates'!D$120)\n+($M624*'fnd base rates'!D$122)\n+($N624*'fnd base rates'!D$123)\n+($O624*'fnd base rates'!D$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,4)))\n*$R624","v":1557.2920000000001},{"$f":"(($D624*'fnd base rates'!E$110)\n+($E624*'fnd base rates'!E$111)\n+($F624*'fnd base rates'!E$112)\n+($G624*'fnd base rates'!E$113)\n+($H624*'fnd base rates'!E$114)\n+($I624*'fnd base rates'!E$115)\n+($J624*'fnd base rates'!E$119)\n+($K624*'fnd base rates'!E$120)\n+($M624*'fnd base rates'!E$122)\n+($N624*'fnd base rates'!E$123)\n+($O624*'fnd base rates'!E$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,5)))\n*$R624","v":8506.4780350000019},{"$f":"(($D624*'fnd base rates'!F$110)\n+($E624*'fnd base rates'!F$111)\n+($F624*'fnd base rates'!F$112)\n+($G624*'fnd base rates'!F$113)\n+($H624*'fnd base rates'!F$114)\n+($I624*'fnd base rates'!F$115)\n+($J624*'fnd base rates'!F$119)\n+($K624*'fnd base rates'!F$120)\n+($M624*'fnd base rates'!F$122)\n+($N624*'fnd base rates'!F$123)\n+($O624*'fnd base rates'!F$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,6)))\n*$R624","v":1902.8194130000004},{"$f":"(($D624*'fnd base rates'!G$110)\n+($E624*'fnd base rates'!G$111)\n+($F624*'fnd base rates'!G$112)\n+($G624*'fnd base rates'!G$113)\n+($H624*'fnd base rates'!G$114)\n+($I624*'fnd base rates'!G$115)\n+($J624*'fnd base rates'!G$119)\n+($K624*'fnd base rates'!G$120)\n+($M624*'fnd base rates'!G$122)\n+($N624*'fnd base rates'!G$123)\n+($O624*'fnd base rates'!G$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,7)))\n*$R624","v":337.5759266},{"$f":"(($D624*'fnd base rates'!H$110)\n+($E624*'fnd base rates'!H$111)\n+($F624*'fnd base rates'!H$112)\n+($G624*'fnd base rates'!H$113)\n+($H624*'fnd base rates'!H$114)\n+($I624*'fnd base rates'!H$115)\n+($J624*'fnd base rates'!H$119)\n+($K624*'fnd base rates'!H$120)\n+($M624*'fnd base rates'!H$122)\n+($N624*'fnd base rates'!H$123)\n+($O624*'fnd base rates'!H$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D624*'fnd base rates'!I$110)\n+($E624*'fnd base rates'!I$111)\n+($F624*'fnd base rates'!I$112)\n+($G624*'fnd base rates'!I$113)\n+($H624*'fnd base rates'!I$114)\n+($I624*'fnd base rates'!I$115)\n+($J624*'fnd base rates'!I$119)\n+($K624*'fnd base rates'!I$120)\n+($M624*'fnd base rates'!I$122)\n+($N624*'fnd base rates'!I$123)\n+($O624*'fnd base rates'!I$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,9)))\n*$R624","v":779.31700000000012},{"$f":"(($D624*'fnd base rates'!J$110)\n+($E624*'fnd base rates'!J$111)\n+($F624*'fnd base rates'!J$112)\n+($G624*'fnd base rates'!J$113)\n+($H624*'fnd base rates'!J$114)\n+($I624*'fnd base rates'!J$115)\n+($J624*'fnd base rates'!J$119)\n+($K624*'fnd base rates'!J$120)\n+($M624*'fnd base rates'!J$122)\n+($N624*'fnd base rates'!J$123)\n+($O624*'fnd base rates'!J$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,10)))\n*$R624","v":837.16600000000017},{"$f":"(($D624*'fnd base rates'!K$110)\n+($E624*'fnd base rates'!K$111)\n+($F624*'fnd base rates'!K$112)\n+($G624*'fnd base rates'!K$113)\n+($H624*'fnd base rates'!K$114)\n+($I624*'fnd base rates'!K$115)\n+($J624*'fnd base rates'!K$119)\n+($K624*'fnd base rates'!K$120)\n+($M624*'fnd base rates'!K$122)\n+($N624*'fnd base rates'!K$123)\n+($O624*'fnd base rates'!K$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,11)))\n*$R624","v":2368.9561742000001},{"$f":"(($D624*'fnd base rates'!L$110)\n+($E624*'fnd base rates'!L$111)\n+($F624*'fnd base rates'!L$112)\n+($G624*'fnd base rates'!L$113)\n+($H624*'fnd base rates'!L$114)\n+($I624*'fnd base rates'!L$115)\n+($J624*'fnd base rates'!L$119)\n+($K624*'fnd base rates'!L$120)\n+($M624*'fnd base rates'!L$122)\n+($N624*'fnd base rates'!L$123)\n+($O624*'fnd base rates'!L$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D624*'fnd base rates'!M$110)\n+($E624*'fnd base rates'!M$111)\n+($F624*'fnd base rates'!M$112)\n+($G624*'fnd base rates'!M$113)\n+($H624*'fnd base rates'!M$114)\n+($I624*'fnd base rates'!M$115)\n+($J624*'fnd base rates'!M$119)\n+($K624*'fnd base rates'!M$120)\n+($M624*'fnd base rates'!M$122)\n+($N624*'fnd base rates'!M$123)\n+($O624*'fnd base rates'!M$124)\n+($P624*VLOOKUP($S624+15,rate_basefnd,13)))","v":0},20920.760059273573,null,487049314,"487","049","314",1,2,20920.760059273573,10460,0,10460,null,null,null,null,null,10460,0,10460,-2,10462,13,10449]
[487,487049347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D625","v":0},{"$f":"'fnd enro'!E625","v":0},{"$f":"'fnd enro'!F625","v":0},{"$f":"'fnd enro'!G625","v":0},{"$f":"'fnd enro'!H625","v":2},{"$f":"'fnd enro'!I625","v":1},{"$f":"'fnd enro'!J625","v":0},{"$f":"'fnd enro'!K625","v":0.1137},{"$f":"'fnd enro'!L625","v":0},{"$f":"'fnd enro'!M625+'fnd enro'!N625","v":0},{"$f":"'fnd enro'!O625","v":0},{"$f":"'fnd enro'!P625","v":0},{"$f":"'fnd enro'!Q625+'fnd enro'!R625","v":2},{"$f":"'fnd enro'!T625","v":3},1.1000000000000001,{"$f":"VALUE('fnd enro'!S625)","v":10},null,{"$f":"(($D625*'fnd base rates'!C$110)\n+($E625*'fnd base rates'!C$111)\n+($F625*'fnd base rates'!C$112)\n+($G625*'fnd base rates'!C$113)\n+($H625*'fnd base rates'!C$114)\n+($I625*'fnd base rates'!C$115)\n+($J625*'fnd base rates'!C$119)\n+($K625*'fnd base rates'!C$120)\n+($M625*'fnd base rates'!C$122)\n+($N625*'fnd base rates'!C$123)\n+($O625*'fnd base rates'!C$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,3)))\n*$R625","v":1768.7408485999999},{"$f":"(($D625*'fnd base rates'!D$110)\n+($E625*'fnd base rates'!D$111)\n+($F625*'fnd base rates'!D$112)\n+($G625*'fnd base rates'!D$113)\n+($H625*'fnd base rates'!D$114)\n+($I625*'fnd base rates'!D$115)\n+($J625*'fnd base rates'!D$119)\n+($K625*'fnd base rates'!D$120)\n+($M625*'fnd base rates'!D$122)\n+($N625*'fnd base rates'!D$123)\n+($O625*'fnd base rates'!D$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,4)))\n*$R625","v":2985.3560000000002},{"$f":"(($D625*'fnd base rates'!E$110)\n+($E625*'fnd base rates'!E$111)\n+($F625*'fnd base rates'!E$112)\n+($G625*'fnd base rates'!E$113)\n+($H625*'fnd base rates'!E$114)\n+($I625*'fnd base rates'!E$115)\n+($J625*'fnd base rates'!E$119)\n+($K625*'fnd base rates'!E$120)\n+($M625*'fnd base rates'!E$122)\n+($N625*'fnd base rates'!E$123)\n+($O625*'fnd base rates'!E$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,5)))\n*$R625","v":18360.031552500001},{"$f":"(($D625*'fnd base rates'!F$110)\n+($E625*'fnd base rates'!F$111)\n+($F625*'fnd base rates'!F$112)\n+($G625*'fnd base rates'!F$113)\n+($H625*'fnd base rates'!F$114)\n+($I625*'fnd base rates'!F$115)\n+($J625*'fnd base rates'!F$119)\n+($K625*'fnd base rates'!F$120)\n+($M625*'fnd base rates'!F$122)\n+($N625*'fnd base rates'!F$123)\n+($O625*'fnd base rates'!F$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,6)))\n*$R625","v":2909.4326195000008},{"$f":"(($D625*'fnd base rates'!G$110)\n+($E625*'fnd base rates'!G$111)\n+($F625*'fnd base rates'!G$112)\n+($G625*'fnd base rates'!G$113)\n+($H625*'fnd base rates'!G$114)\n+($I625*'fnd base rates'!G$115)\n+($J625*'fnd base rates'!G$119)\n+($K625*'fnd base rates'!G$120)\n+($M625*'fnd base rates'!G$122)\n+($N625*'fnd base rates'!G$123)\n+($O625*'fnd base rates'!G$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,7)))\n*$R625","v":816.25038990000007},{"$f":"(($D625*'fnd base rates'!H$110)\n+($E625*'fnd base rates'!H$111)\n+($F625*'fnd base rates'!H$112)\n+($G625*'fnd base rates'!H$113)\n+($H625*'fnd base rates'!H$114)\n+($I625*'fnd base rates'!H$115)\n+($J625*'fnd base rates'!H$119)\n+($K625*'fnd base rates'!H$120)\n+($M625*'fnd base rates'!H$122)\n+($N625*'fnd base rates'!H$123)\n+($O625*'fnd base rates'!H$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,8)))","v":1776.8007339999999},{"$f":"(($D625*'fnd base rates'!I$110)\n+($E625*'fnd base rates'!I$111)\n+($F625*'fnd base rates'!I$112)\n+($G625*'fnd base rates'!I$113)\n+($H625*'fnd base rates'!I$114)\n+($I625*'fnd base rates'!I$115)\n+($J625*'fnd base rates'!I$119)\n+($K625*'fnd base rates'!I$120)\n+($M625*'fnd base rates'!I$122)\n+($N625*'fnd base rates'!I$123)\n+($O625*'fnd base rates'!I$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,9)))\n*$R625","v":1381.8530000000001},{"$f":"(($D625*'fnd base rates'!J$110)\n+($E625*'fnd base rates'!J$111)\n+($F625*'fnd base rates'!J$112)\n+($G625*'fnd base rates'!J$113)\n+($H625*'fnd base rates'!J$114)\n+($I625*'fnd base rates'!J$115)\n+($J625*'fnd base rates'!J$119)\n+($K625*'fnd base rates'!J$120)\n+($M625*'fnd base rates'!J$122)\n+($N625*'fnd base rates'!J$123)\n+($O625*'fnd base rates'!J$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,10)))\n*$R625","v":2424.3230000000003},{"$f":"(($D625*'fnd base rates'!K$110)\n+($E625*'fnd base rates'!K$111)\n+($F625*'fnd base rates'!K$112)\n+($G625*'fnd base rates'!K$113)\n+($H625*'fnd base rates'!K$114)\n+($I625*'fnd base rates'!K$115)\n+($J625*'fnd base rates'!K$119)\n+($K625*'fnd base rates'!K$120)\n+($M625*'fnd base rates'!K$122)\n+($N625*'fnd base rates'!K$123)\n+($O625*'fnd base rates'!K$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,11)))\n*$R625","v":3569.7692613000004},{"$f":"(($D625*'fnd base rates'!L$110)\n+($E625*'fnd base rates'!L$111)\n+($F625*'fnd base rates'!L$112)\n+($G625*'fnd base rates'!L$113)\n+($H625*'fnd base rates'!L$114)\n+($I625*'fnd base rates'!L$115)\n+($J625*'fnd base rates'!L$119)\n+($K625*'fnd base rates'!L$120)\n+($M625*'fnd base rates'!L$122)\n+($N625*'fnd base rates'!L$123)\n+($O625*'fnd base rates'!L$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,12)))","v":4423.4025495182459},{"$f":"(($D625*'fnd base rates'!M$110)\n+($E625*'fnd base rates'!M$111)\n+($F625*'fnd base rates'!M$112)\n+($G625*'fnd base rates'!M$113)\n+($H625*'fnd base rates'!M$114)\n+($I625*'fnd base rates'!M$115)\n+($J625*'fnd base rates'!M$119)\n+($K625*'fnd base rates'!M$120)\n+($M625*'fnd base rates'!M$122)\n+($N625*'fnd base rates'!M$123)\n+($O625*'fnd base rates'!M$124)\n+($P625*VLOOKUP($S625+15,rate_basefnd,13)))","v":0},40415.959955318249,null,487049347,"487","049","347",1,3,40415.959955318249,13472,0,13472,null,null,null,null,null,13472,0,13472,275,13197,22,13175]
[487,487274010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D626","v":0},{"$f":"'fnd enro'!E626","v":0},{"$f":"'fnd enro'!F626","v":2},{"$f":"'fnd enro'!G626","v":1},{"$f":"'fnd enro'!H626","v":0},{"$f":"'fnd enro'!I626","v":0},{"$f":"'fnd enro'!J626","v":0},{"$f":"'fnd enro'!K626","v":0.1137},{"$f":"'fnd enro'!L626","v":0},{"$f":"'fnd enro'!M626+'fnd enro'!N626","v":0},{"$f":"'fnd enro'!O626","v":0},{"$f":"'fnd enro'!P626","v":0},{"$f":"'fnd enro'!Q626+'fnd enro'!R626","v":0},{"$f":"'fnd enro'!T626","v":3},1.038,{"$f":"VALUE('fnd enro'!S626)","v":1},null,{"$f":"(($D626*'fnd base rates'!C$110)\n+($E626*'fnd base rates'!C$111)\n+($F626*'fnd base rates'!C$112)\n+($G626*'fnd base rates'!C$113)\n+($H626*'fnd base rates'!C$114)\n+($I626*'fnd base rates'!C$115)\n+($J626*'fnd base rates'!C$119)\n+($K626*'fnd base rates'!C$120)\n+($M626*'fnd base rates'!C$122)\n+($N626*'fnd base rates'!C$123)\n+($O626*'fnd base rates'!C$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,3)))\n*$R626","v":1539.7133825879998},{"$f":"(($D626*'fnd base rates'!D$110)\n+($E626*'fnd base rates'!D$111)\n+($F626*'fnd base rates'!D$112)\n+($G626*'fnd base rates'!D$113)\n+($H626*'fnd base rates'!D$114)\n+($I626*'fnd base rates'!D$115)\n+($J626*'fnd base rates'!D$119)\n+($K626*'fnd base rates'!D$120)\n+($M626*'fnd base rates'!D$122)\n+($N626*'fnd base rates'!D$123)\n+($O626*'fnd base rates'!D$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,4)))\n*$R626","v":2204.2760400000002},{"$f":"(($D626*'fnd base rates'!E$110)\n+($E626*'fnd base rates'!E$111)\n+($F626*'fnd base rates'!E$112)\n+($G626*'fnd base rates'!E$113)\n+($H626*'fnd base rates'!E$114)\n+($I626*'fnd base rates'!E$115)\n+($J626*'fnd base rates'!E$119)\n+($K626*'fnd base rates'!E$120)\n+($M626*'fnd base rates'!E$122)\n+($N626*'fnd base rates'!E$123)\n+($O626*'fnd base rates'!E$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,5)))\n*$R626","v":11160.67749045},{"$f":"(($D626*'fnd base rates'!F$110)\n+($E626*'fnd base rates'!F$111)\n+($F626*'fnd base rates'!F$112)\n+($G626*'fnd base rates'!F$113)\n+($H626*'fnd base rates'!F$114)\n+($I626*'fnd base rates'!F$115)\n+($J626*'fnd base rates'!F$119)\n+($K626*'fnd base rates'!F$120)\n+($M626*'fnd base rates'!F$122)\n+($N626*'fnd base rates'!F$123)\n+($O626*'fnd base rates'!F$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,6)))\n*$R626","v":3575.8775573100002},{"$f":"(($D626*'fnd base rates'!G$110)\n+($E626*'fnd base rates'!G$111)\n+($F626*'fnd base rates'!G$112)\n+($G626*'fnd base rates'!G$113)\n+($H626*'fnd base rates'!G$114)\n+($I626*'fnd base rates'!G$115)\n+($J626*'fnd base rates'!G$119)\n+($K626*'fnd base rates'!G$120)\n+($M626*'fnd base rates'!G$122)\n+($N626*'fnd base rates'!G$123)\n+($O626*'fnd base rates'!G$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,7)))\n*$R626","v":450.73676974199998},{"$f":"(($D626*'fnd base rates'!H$110)\n+($E626*'fnd base rates'!H$111)\n+($F626*'fnd base rates'!H$112)\n+($G626*'fnd base rates'!H$113)\n+($H626*'fnd base rates'!H$114)\n+($I626*'fnd base rates'!H$115)\n+($J626*'fnd base rates'!H$119)\n+($K626*'fnd base rates'!H$120)\n+($M626*'fnd base rates'!H$122)\n+($N626*'fnd base rates'!H$123)\n+($O626*'fnd base rates'!H$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D626*'fnd base rates'!I$110)\n+($E626*'fnd base rates'!I$111)\n+($F626*'fnd base rates'!I$112)\n+($G626*'fnd base rates'!I$113)\n+($H626*'fnd base rates'!I$114)\n+($I626*'fnd base rates'!I$115)\n+($J626*'fnd base rates'!I$119)\n+($K626*'fnd base rates'!I$120)\n+($M626*'fnd base rates'!I$122)\n+($N626*'fnd base rates'!I$123)\n+($O626*'fnd base rates'!I$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,9)))\n*$R626","v":735.49565999999993},{"$f":"(($D626*'fnd base rates'!J$110)\n+($E626*'fnd base rates'!J$111)\n+($F626*'fnd base rates'!J$112)\n+($G626*'fnd base rates'!J$113)\n+($H626*'fnd base rates'!J$114)\n+($I626*'fnd base rates'!J$115)\n+($J626*'fnd base rates'!J$119)\n+($K626*'fnd base rates'!J$120)\n+($M626*'fnd base rates'!J$122)\n+($N626*'fnd base rates'!J$123)\n+($O626*'fnd base rates'!J$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,10)))\n*$R626","v":341.36706000000004},{"$f":"(($D626*'fnd base rates'!K$110)\n+($E626*'fnd base rates'!K$111)\n+($F626*'fnd base rates'!K$112)\n+($G626*'fnd base rates'!K$113)\n+($H626*'fnd base rates'!K$114)\n+($I626*'fnd base rates'!K$115)\n+($J626*'fnd base rates'!K$119)\n+($K626*'fnd base rates'!K$120)\n+($M626*'fnd base rates'!K$122)\n+($N626*'fnd base rates'!K$123)\n+($O626*'fnd base rates'!K$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,11)))\n*$R626","v":3163.2580647539999},{"$f":"(($D626*'fnd base rates'!L$110)\n+($E626*'fnd base rates'!L$111)\n+($F626*'fnd base rates'!L$112)\n+($G626*'fnd base rates'!L$113)\n+($H626*'fnd base rates'!L$114)\n+($I626*'fnd base rates'!L$115)\n+($J626*'fnd base rates'!L$119)\n+($K626*'fnd base rates'!L$120)\n+($M626*'fnd base rates'!L$122)\n+($N626*'fnd base rates'!L$123)\n+($O626*'fnd base rates'!L$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,12)))","v":3500.0028655822584},{"$f":"(($D626*'fnd base rates'!M$110)\n+($E626*'fnd base rates'!M$111)\n+($F626*'fnd base rates'!M$112)\n+($G626*'fnd base rates'!M$113)\n+($H626*'fnd base rates'!M$114)\n+($I626*'fnd base rates'!M$115)\n+($J626*'fnd base rates'!M$119)\n+($K626*'fnd base rates'!M$120)\n+($M626*'fnd base rates'!M$122)\n+($N626*'fnd base rates'!M$123)\n+($O626*'fnd base rates'!M$124)\n+($P626*VLOOKUP($S626+15,rate_basefnd,13)))","v":0},28123.475624426257,null,487274010,"487","274","010",1,3,28123.475624426257,9374,0,9374,null,null,null,null,null,9374,0,9374,-2,9376,13,9363]
[487,487274031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D627","v":0},{"$f":"'fnd enro'!E627","v":0},{"$f":"'fnd enro'!F627","v":0},{"$f":"'fnd enro'!G627","v":0},{"$f":"'fnd enro'!H627","v":2},{"$f":"'fnd enro'!I627","v":0},{"$f":"'fnd enro'!J627","v":0},{"$f":"'fnd enro'!K627","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L627","v":0},{"$f":"'fnd enro'!M627+'fnd enro'!N627","v":0},{"$f":"'fnd enro'!O627","v":0},{"$f":"'fnd enro'!P627","v":0},{"$f":"'fnd enro'!Q627+'fnd enro'!R627","v":0},{"$f":"'fnd enro'!T627","v":2},1.038,{"$f":"VALUE('fnd enro'!S627)","v":1},null,{"$f":"(($D627*'fnd base rates'!C$110)\n+($E627*'fnd base rates'!C$111)\n+($F627*'fnd base rates'!C$112)\n+($G627*'fnd base rates'!C$113)\n+($H627*'fnd base rates'!C$114)\n+($I627*'fnd base rates'!C$115)\n+($J627*'fnd base rates'!C$119)\n+($K627*'fnd base rates'!C$120)\n+($M627*'fnd base rates'!C$122)\n+($N627*'fnd base rates'!C$123)\n+($O627*'fnd base rates'!C$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,3)))\n*$R627","v":1026.4755883920002},{"$f":"(($D627*'fnd base rates'!D$110)\n+($E627*'fnd base rates'!D$111)\n+($F627*'fnd base rates'!D$112)\n+($G627*'fnd base rates'!D$113)\n+($H627*'fnd base rates'!D$114)\n+($I627*'fnd base rates'!D$115)\n+($J627*'fnd base rates'!D$119)\n+($K627*'fnd base rates'!D$120)\n+($M627*'fnd base rates'!D$122)\n+($N627*'fnd base rates'!D$123)\n+($O627*'fnd base rates'!D$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,4)))\n*$R627","v":1469.5173600000001},{"$f":"(($D627*'fnd base rates'!E$110)\n+($E627*'fnd base rates'!E$111)\n+($F627*'fnd base rates'!E$112)\n+($G627*'fnd base rates'!E$113)\n+($H627*'fnd base rates'!E$114)\n+($I627*'fnd base rates'!E$115)\n+($J627*'fnd base rates'!E$119)\n+($K627*'fnd base rates'!E$120)\n+($M627*'fnd base rates'!E$122)\n+($N627*'fnd base rates'!E$123)\n+($O627*'fnd base rates'!E$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,5)))\n*$R627","v":6631.8565803000001},{"$f":"(($D627*'fnd base rates'!F$110)\n+($E627*'fnd base rates'!F$111)\n+($F627*'fnd base rates'!F$112)\n+($G627*'fnd base rates'!F$113)\n+($H627*'fnd base rates'!F$114)\n+($I627*'fnd base rates'!F$115)\n+($J627*'fnd base rates'!F$119)\n+($K627*'fnd base rates'!F$120)\n+($M627*'fnd base rates'!F$122)\n+($N627*'fnd base rates'!F$123)\n+($O627*'fnd base rates'!F$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,6)))\n*$R627","v":1899.7536515400002},{"$f":"(($D627*'fnd base rates'!G$110)\n+($E627*'fnd base rates'!G$111)\n+($F627*'fnd base rates'!G$112)\n+($G627*'fnd base rates'!G$113)\n+($H627*'fnd base rates'!G$114)\n+($I627*'fnd base rates'!G$115)\n+($J627*'fnd base rates'!G$119)\n+($K627*'fnd base rates'!G$120)\n+($M627*'fnd base rates'!G$122)\n+($N627*'fnd base rates'!G$123)\n+($O627*'fnd base rates'!G$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,7)))\n*$R627","v":322.939659828},{"$f":"(($D627*'fnd base rates'!H$110)\n+($E627*'fnd base rates'!H$111)\n+($F627*'fnd base rates'!H$112)\n+($G627*'fnd base rates'!H$113)\n+($H627*'fnd base rates'!H$114)\n+($I627*'fnd base rates'!H$115)\n+($J627*'fnd base rates'!H$119)\n+($K627*'fnd base rates'!H$120)\n+($M627*'fnd base rates'!H$122)\n+($N627*'fnd base rates'!H$123)\n+($O627*'fnd base rates'!H$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D627*'fnd base rates'!I$110)\n+($E627*'fnd base rates'!I$111)\n+($F627*'fnd base rates'!I$112)\n+($G627*'fnd base rates'!I$113)\n+($H627*'fnd base rates'!I$114)\n+($I627*'fnd base rates'!I$115)\n+($J627*'fnd base rates'!I$119)\n+($K627*'fnd base rates'!I$120)\n+($M627*'fnd base rates'!I$122)\n+($N627*'fnd base rates'!I$123)\n+($O627*'fnd base rates'!I$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,9)))\n*$R627","v":652.65287999999998},{"$f":"(($D627*'fnd base rates'!J$110)\n+($E627*'fnd base rates'!J$111)\n+($F627*'fnd base rates'!J$112)\n+($G627*'fnd base rates'!J$113)\n+($H627*'fnd base rates'!J$114)\n+($I627*'fnd base rates'!J$115)\n+($J627*'fnd base rates'!J$119)\n+($K627*'fnd base rates'!J$120)\n+($M627*'fnd base rates'!J$122)\n+($N627*'fnd base rates'!J$123)\n+($O627*'fnd base rates'!J$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,10)))\n*$R627","v":477.91596000000004},{"$f":"(($D627*'fnd base rates'!K$110)\n+($E627*'fnd base rates'!K$111)\n+($F627*'fnd base rates'!K$112)\n+($G627*'fnd base rates'!K$113)\n+($H627*'fnd base rates'!K$114)\n+($I627*'fnd base rates'!K$115)\n+($J627*'fnd base rates'!K$119)\n+($K627*'fnd base rates'!K$120)\n+($M627*'fnd base rates'!K$122)\n+($N627*'fnd base rates'!K$123)\n+($O627*'fnd base rates'!K$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,11)))\n*$R627","v":2266.2617898360004},{"$f":"(($D627*'fnd base rates'!L$110)\n+($E627*'fnd base rates'!L$111)\n+($F627*'fnd base rates'!L$112)\n+($G627*'fnd base rates'!L$113)\n+($H627*'fnd base rates'!L$114)\n+($I627*'fnd base rates'!L$115)\n+($J627*'fnd base rates'!L$119)\n+($K627*'fnd base rates'!L$120)\n+($M627*'fnd base rates'!L$122)\n+($N627*'fnd base rates'!L$123)\n+($O627*'fnd base rates'!L$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,12)))","v":2395.382854889363},{"$f":"(($D627*'fnd base rates'!M$110)\n+($E627*'fnd base rates'!M$111)\n+($F627*'fnd base rates'!M$112)\n+($G627*'fnd base rates'!M$113)\n+($H627*'fnd base rates'!M$114)\n+($I627*'fnd base rates'!M$115)\n+($J627*'fnd base rates'!M$119)\n+($K627*'fnd base rates'!M$120)\n+($M627*'fnd base rates'!M$122)\n+($N627*'fnd base rates'!M$123)\n+($O627*'fnd base rates'!M$124)\n+($P627*VLOOKUP($S627+15,rate_basefnd,13)))","v":0},18110.803480785366,null,487274031,"487","274","031",1,2,18110.803480785366,9055,0,9055,null,null,null,null,null,9055,0,9055,-4,9059,15,9044]
[487,487274035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D628","v":0},{"$f":"'fnd enro'!E628","v":0},{"$f":"'fnd enro'!F628","v":6},{"$f":"'fnd enro'!G628","v":13},{"$f":"'fnd enro'!H628","v":3},{"$f":"'fnd enro'!I628","v":0},{"$f":"'fnd enro'!J628","v":0},{"$f":"'fnd enro'!K628","v":0.83379999999999999},{"$f":"'fnd enro'!L628","v":0},{"$f":"'fnd enro'!M628+'fnd enro'!N628","v":1},{"$f":"'fnd enro'!O628","v":0},{"$f":"'fnd enro'!P628","v":0},{"$f":"'fnd enro'!Q628+'fnd enro'!R628","v":14},{"$f":"'fnd enro'!T628","v":22},1.038,{"$f":"VALUE('fnd enro'!S628)","v":10},null,{"$f":"(($D628*'fnd base rates'!C$110)\n+($E628*'fnd base rates'!C$111)\n+($F628*'fnd base rates'!C$112)\n+($G628*'fnd base rates'!C$113)\n+($H628*'fnd base rates'!C$114)\n+($I628*'fnd base rates'!C$115)\n+($J628*'fnd base rates'!C$119)\n+($K628*'fnd base rates'!C$120)\n+($M628*'fnd base rates'!C$122)\n+($N628*'fnd base rates'!C$123)\n+($O628*'fnd base rates'!C$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,3)))\n*$R628","v":12290.140392312},{"$f":"(($D628*'fnd base rates'!D$110)\n+($E628*'fnd base rates'!D$111)\n+($F628*'fnd base rates'!D$112)\n+($G628*'fnd base rates'!D$113)\n+($H628*'fnd base rates'!D$114)\n+($I628*'fnd base rates'!D$115)\n+($J628*'fnd base rates'!D$119)\n+($K628*'fnd base rates'!D$120)\n+($M628*'fnd base rates'!D$122)\n+($N628*'fnd base rates'!D$123)\n+($O628*'fnd base rates'!D$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,4)))\n*$R628","v":20618.12616},{"$f":"(($D628*'fnd base rates'!E$110)\n+($E628*'fnd base rates'!E$111)\n+($F628*'fnd base rates'!E$112)\n+($G628*'fnd base rates'!E$113)\n+($H628*'fnd base rates'!E$114)\n+($I628*'fnd base rates'!E$115)\n+($J628*'fnd base rates'!E$119)\n+($K628*'fnd base rates'!E$120)\n+($M628*'fnd base rates'!E$122)\n+($N628*'fnd base rates'!E$123)\n+($O628*'fnd base rates'!E$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,5)))\n*$R628","v":123653.56686329999},{"$f":"(($D628*'fnd base rates'!F$110)\n+($E628*'fnd base rates'!F$111)\n+($F628*'fnd base rates'!F$112)\n+($G628*'fnd base rates'!F$113)\n+($H628*'fnd base rates'!F$114)\n+($I628*'fnd base rates'!F$115)\n+($J628*'fnd base rates'!F$119)\n+($K628*'fnd base rates'!F$120)\n+($M628*'fnd base rates'!F$122)\n+($N628*'fnd base rates'!F$123)\n+($O628*'fnd base rates'!F$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,6)))\n*$R628","v":25660.589126940002},{"$f":"(($D628*'fnd base rates'!G$110)\n+($E628*'fnd base rates'!G$111)\n+($F628*'fnd base rates'!G$112)\n+($G628*'fnd base rates'!G$113)\n+($H628*'fnd base rates'!G$114)\n+($I628*'fnd base rates'!G$115)\n+($J628*'fnd base rates'!G$119)\n+($K628*'fnd base rates'!G$120)\n+($M628*'fnd base rates'!G$122)\n+($N628*'fnd base rates'!G$123)\n+($O628*'fnd base rates'!G$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,7)))\n*$R628","v":5417.5599781080009},{"$f":"(($D628*'fnd base rates'!H$110)\n+($E628*'fnd base rates'!H$111)\n+($F628*'fnd base rates'!H$112)\n+($G628*'fnd base rates'!H$113)\n+($H628*'fnd base rates'!H$114)\n+($I628*'fnd base rates'!H$115)\n+($J628*'fnd base rates'!H$119)\n+($K628*'fnd base rates'!H$120)\n+($M628*'fnd base rates'!H$122)\n+($N628*'fnd base rates'!H$123)\n+($O628*'fnd base rates'!H$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,8)))","v":11061.198716000001},{"$f":"(($D628*'fnd base rates'!I$110)\n+($E628*'fnd base rates'!I$111)\n+($F628*'fnd base rates'!I$112)\n+($G628*'fnd base rates'!I$113)\n+($H628*'fnd base rates'!I$114)\n+($I628*'fnd base rates'!I$115)\n+($J628*'fnd base rates'!I$119)\n+($K628*'fnd base rates'!I$120)\n+($M628*'fnd base rates'!I$122)\n+($N628*'fnd base rates'!I$123)\n+($O628*'fnd base rates'!I$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,9)))\n*$R628","v":7403.0263800000002},{"$f":"(($D628*'fnd base rates'!J$110)\n+($E628*'fnd base rates'!J$111)\n+($F628*'fnd base rates'!J$112)\n+($G628*'fnd base rates'!J$113)\n+($H628*'fnd base rates'!J$114)\n+($I628*'fnd base rates'!J$115)\n+($J628*'fnd base rates'!J$119)\n+($K628*'fnd base rates'!J$120)\n+($M628*'fnd base rates'!J$122)\n+($N628*'fnd base rates'!J$123)\n+($O628*'fnd base rates'!J$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,10)))\n*$R628","v":12038.412600000001},{"$f":"(($D628*'fnd base rates'!K$110)\n+($E628*'fnd base rates'!K$111)\n+($F628*'fnd base rates'!K$112)\n+($G628*'fnd base rates'!K$113)\n+($H628*'fnd base rates'!K$114)\n+($I628*'fnd base rates'!K$115)\n+($J628*'fnd base rates'!K$119)\n+($K628*'fnd base rates'!K$120)\n+($M628*'fnd base rates'!K$122)\n+($N628*'fnd base rates'!K$123)\n+($O628*'fnd base rates'!K$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,11)))\n*$R628","v":23714.035628196001},{"$f":"(($D628*'fnd base rates'!L$110)\n+($E628*'fnd base rates'!L$111)\n+($F628*'fnd base rates'!L$112)\n+($G628*'fnd base rates'!L$113)\n+($H628*'fnd base rates'!L$114)\n+($I628*'fnd base rates'!L$115)\n+($J628*'fnd base rates'!L$119)\n+($K628*'fnd base rates'!L$120)\n+($M628*'fnd base rates'!L$122)\n+($N628*'fnd base rates'!L$123)\n+($O628*'fnd base rates'!L$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,12)))","v":32533.667669116916},{"$f":"(($D628*'fnd base rates'!M$110)\n+($E628*'fnd base rates'!M$111)\n+($F628*'fnd base rates'!M$112)\n+($G628*'fnd base rates'!M$113)\n+($H628*'fnd base rates'!M$114)\n+($I628*'fnd base rates'!M$115)\n+($J628*'fnd base rates'!M$119)\n+($K628*'fnd base rates'!M$120)\n+($M628*'fnd base rates'!M$122)\n+($N628*'fnd base rates'!M$123)\n+($O628*'fnd base rates'!M$124)\n+($P628*VLOOKUP($S628+15,rate_basefnd,13)))","v":0},274390.32351397292,null,487274035,"487","274","035",1,22,274390.32351397292,12472,0,12472,null,null,null,null,null,12472,0,12472,254,12218,3,12215]
[487,487274040,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D629","v":0},{"$f":"'fnd enro'!E629","v":0},{"$f":"'fnd enro'!F629","v":0},{"$f":"'fnd enro'!G629","v":1},{"$f":"'fnd enro'!H629","v":0},{"$f":"'fnd enro'!I629","v":0},{"$f":"'fnd enro'!J629","v":0},{"$f":"'fnd enro'!K629","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L629","v":0},{"$f":"'fnd enro'!M629+'fnd enro'!N629","v":0},{"$f":"'fnd enro'!O629","v":0},{"$f":"'fnd enro'!P629","v":0},{"$f":"'fnd enro'!Q629+'fnd enro'!R629","v":0},{"$f":"'fnd enro'!T629","v":1},1.038,{"$f":"VALUE('fnd enro'!S629)","v":1},null,{"$f":"(($D629*'fnd base rates'!C$110)\n+($E629*'fnd base rates'!C$111)\n+($F629*'fnd base rates'!C$112)\n+($G629*'fnd base rates'!C$113)\n+($H629*'fnd base rates'!C$114)\n+($I629*'fnd base rates'!C$115)\n+($J629*'fnd base rates'!C$119)\n+($K629*'fnd base rates'!C$120)\n+($M629*'fnd base rates'!C$122)\n+($N629*'fnd base rates'!C$123)\n+($O629*'fnd base rates'!C$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,3)))\n*$R629","v":513.2377941960001},{"$f":"(($D629*'fnd base rates'!D$110)\n+($E629*'fnd base rates'!D$111)\n+($F629*'fnd base rates'!D$112)\n+($G629*'fnd base rates'!D$113)\n+($H629*'fnd base rates'!D$114)\n+($I629*'fnd base rates'!D$115)\n+($J629*'fnd base rates'!D$119)\n+($K629*'fnd base rates'!D$120)\n+($M629*'fnd base rates'!D$122)\n+($N629*'fnd base rates'!D$123)\n+($O629*'fnd base rates'!D$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,4)))\n*$R629","v":734.75868000000003},{"$f":"(($D629*'fnd base rates'!E$110)\n+($E629*'fnd base rates'!E$111)\n+($F629*'fnd base rates'!E$112)\n+($G629*'fnd base rates'!E$113)\n+($H629*'fnd base rates'!E$114)\n+($I629*'fnd base rates'!E$115)\n+($J629*'fnd base rates'!E$119)\n+($K629*'fnd base rates'!E$120)\n+($M629*'fnd base rates'!E$122)\n+($N629*'fnd base rates'!E$123)\n+($O629*'fnd base rates'!E$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,5)))\n*$R629","v":3720.1981501499999},{"$f":"(($D629*'fnd base rates'!F$110)\n+($E629*'fnd base rates'!F$111)\n+($F629*'fnd base rates'!F$112)\n+($G629*'fnd base rates'!F$113)\n+($H629*'fnd base rates'!F$114)\n+($I629*'fnd base rates'!F$115)\n+($J629*'fnd base rates'!F$119)\n+($K629*'fnd base rates'!F$120)\n+($M629*'fnd base rates'!F$122)\n+($N629*'fnd base rates'!F$123)\n+($O629*'fnd base rates'!F$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,6)))\n*$R629","v":1191.9591857700002},{"$f":"(($D629*'fnd base rates'!G$110)\n+($E629*'fnd base rates'!G$111)\n+($F629*'fnd base rates'!G$112)\n+($G629*'fnd base rates'!G$113)\n+($H629*'fnd base rates'!G$114)\n+($I629*'fnd base rates'!G$115)\n+($J629*'fnd base rates'!G$119)\n+($K629*'fnd base rates'!G$120)\n+($M629*'fnd base rates'!G$122)\n+($N629*'fnd base rates'!G$123)\n+($O629*'fnd base rates'!G$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,7)))\n*$R629","v":150.25942991400001},{"$f":"(($D629*'fnd base rates'!H$110)\n+($E629*'fnd base rates'!H$111)\n+($F629*'fnd base rates'!H$112)\n+($G629*'fnd base rates'!H$113)\n+($H629*'fnd base rates'!H$114)\n+($I629*'fnd base rates'!H$115)\n+($J629*'fnd base rates'!H$119)\n+($K629*'fnd base rates'!H$120)\n+($M629*'fnd base rates'!H$122)\n+($N629*'fnd base rates'!H$123)\n+($O629*'fnd base rates'!H$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D629*'fnd base rates'!I$110)\n+($E629*'fnd base rates'!I$111)\n+($F629*'fnd base rates'!I$112)\n+($G629*'fnd base rates'!I$113)\n+($H629*'fnd base rates'!I$114)\n+($I629*'fnd base rates'!I$115)\n+($J629*'fnd base rates'!I$119)\n+($K629*'fnd base rates'!I$120)\n+($M629*'fnd base rates'!I$122)\n+($N629*'fnd base rates'!I$123)\n+($O629*'fnd base rates'!I$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,9)))\n*$R629","v":245.16522000000001},{"$f":"(($D629*'fnd base rates'!J$110)\n+($E629*'fnd base rates'!J$111)\n+($F629*'fnd base rates'!J$112)\n+($G629*'fnd base rates'!J$113)\n+($H629*'fnd base rates'!J$114)\n+($I629*'fnd base rates'!J$115)\n+($J629*'fnd base rates'!J$119)\n+($K629*'fnd base rates'!J$120)\n+($M629*'fnd base rates'!J$122)\n+($N629*'fnd base rates'!J$123)\n+($O629*'fnd base rates'!J$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,10)))\n*$R629","v":146.28534000000002},{"$f":"(($D629*'fnd base rates'!K$110)\n+($E629*'fnd base rates'!K$111)\n+($F629*'fnd base rates'!K$112)\n+($G629*'fnd base rates'!K$113)\n+($H629*'fnd base rates'!K$114)\n+($I629*'fnd base rates'!K$115)\n+($J629*'fnd base rates'!K$119)\n+($K629*'fnd base rates'!K$120)\n+($M629*'fnd base rates'!K$122)\n+($N629*'fnd base rates'!K$123)\n+($O629*'fnd base rates'!K$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,11)))\n*$R629","v":1054.419354918},{"$f":"(($D629*'fnd base rates'!L$110)\n+($E629*'fnd base rates'!L$111)\n+($F629*'fnd base rates'!L$112)\n+($G629*'fnd base rates'!L$113)\n+($H629*'fnd base rates'!L$114)\n+($I629*'fnd base rates'!L$115)\n+($J629*'fnd base rates'!L$119)\n+($K629*'fnd base rates'!L$120)\n+($M629*'fnd base rates'!L$122)\n+($N629*'fnd base rates'!L$123)\n+($O629*'fnd base rates'!L$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D629*'fnd base rates'!M$110)\n+($E629*'fnd base rates'!M$111)\n+($F629*'fnd base rates'!M$112)\n+($G629*'fnd base rates'!M$113)\n+($H629*'fnd base rates'!M$114)\n+($I629*'fnd base rates'!M$115)\n+($J629*'fnd base rates'!M$119)\n+($K629*'fnd base rates'!M$120)\n+($M629*'fnd base rates'!M$122)\n+($N629*'fnd base rates'!M$123)\n+($O629*'fnd base rates'!M$124)\n+($P629*VLOOKUP($S629+15,rate_basefnd,13)))","v":0},9406.9972119516096,null,487274040,"487","274","040",1,1,9406.9972119516096,9407,0,9407,null,null,null,null,null,9407,0,9407,-1,9408,12,9396]
[487,487274044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D630","v":0},{"$f":"'fnd enro'!E630","v":0},{"$f":"'fnd enro'!F630","v":0},{"$f":"'fnd enro'!G630","v":1},{"$f":"'fnd enro'!H630","v":0},{"$f":"'fnd enro'!I630","v":0},{"$f":"'fnd enro'!J630","v":0},{"$f":"'fnd enro'!K630","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L630","v":0},{"$f":"'fnd enro'!M630+'fnd enro'!N630","v":0},{"$f":"'fnd enro'!O630","v":0},{"$f":"'fnd enro'!P630","v":0},{"$f":"'fnd enro'!Q630+'fnd enro'!R630","v":0},{"$f":"'fnd enro'!T630","v":1},1.038,{"$f":"VALUE('fnd enro'!S630)","v":1},null,{"$f":"(($D630*'fnd base rates'!C$110)\n+($E630*'fnd base rates'!C$111)\n+($F630*'fnd base rates'!C$112)\n+($G630*'fnd base rates'!C$113)\n+($H630*'fnd base rates'!C$114)\n+($I630*'fnd base rates'!C$115)\n+($J630*'fnd base rates'!C$119)\n+($K630*'fnd base rates'!C$120)\n+($M630*'fnd base rates'!C$122)\n+($N630*'fnd base rates'!C$123)\n+($O630*'fnd base rates'!C$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,3)))\n*$R630","v":513.2377941960001},{"$f":"(($D630*'fnd base rates'!D$110)\n+($E630*'fnd base rates'!D$111)\n+($F630*'fnd base rates'!D$112)\n+($G630*'fnd base rates'!D$113)\n+($H630*'fnd base rates'!D$114)\n+($I630*'fnd base rates'!D$115)\n+($J630*'fnd base rates'!D$119)\n+($K630*'fnd base rates'!D$120)\n+($M630*'fnd base rates'!D$122)\n+($N630*'fnd base rates'!D$123)\n+($O630*'fnd base rates'!D$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,4)))\n*$R630","v":734.75868000000003},{"$f":"(($D630*'fnd base rates'!E$110)\n+($E630*'fnd base rates'!E$111)\n+($F630*'fnd base rates'!E$112)\n+($G630*'fnd base rates'!E$113)\n+($H630*'fnd base rates'!E$114)\n+($I630*'fnd base rates'!E$115)\n+($J630*'fnd base rates'!E$119)\n+($K630*'fnd base rates'!E$120)\n+($M630*'fnd base rates'!E$122)\n+($N630*'fnd base rates'!E$123)\n+($O630*'fnd base rates'!E$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,5)))\n*$R630","v":3720.1981501499999},{"$f":"(($D630*'fnd base rates'!F$110)\n+($E630*'fnd base rates'!F$111)\n+($F630*'fnd base rates'!F$112)\n+($G630*'fnd base rates'!F$113)\n+($H630*'fnd base rates'!F$114)\n+($I630*'fnd base rates'!F$115)\n+($J630*'fnd base rates'!F$119)\n+($K630*'fnd base rates'!F$120)\n+($M630*'fnd base rates'!F$122)\n+($N630*'fnd base rates'!F$123)\n+($O630*'fnd base rates'!F$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,6)))\n*$R630","v":1191.9591857700002},{"$f":"(($D630*'fnd base rates'!G$110)\n+($E630*'fnd base rates'!G$111)\n+($F630*'fnd base rates'!G$112)\n+($G630*'fnd base rates'!G$113)\n+($H630*'fnd base rates'!G$114)\n+($I630*'fnd base rates'!G$115)\n+($J630*'fnd base rates'!G$119)\n+($K630*'fnd base rates'!G$120)\n+($M630*'fnd base rates'!G$122)\n+($N630*'fnd base rates'!G$123)\n+($O630*'fnd base rates'!G$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,7)))\n*$R630","v":150.25942991400001},{"$f":"(($D630*'fnd base rates'!H$110)\n+($E630*'fnd base rates'!H$111)\n+($F630*'fnd base rates'!H$112)\n+($G630*'fnd base rates'!H$113)\n+($H630*'fnd base rates'!H$114)\n+($I630*'fnd base rates'!H$115)\n+($J630*'fnd base rates'!H$119)\n+($K630*'fnd base rates'!H$120)\n+($M630*'fnd base rates'!H$122)\n+($N630*'fnd base rates'!H$123)\n+($O630*'fnd base rates'!H$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D630*'fnd base rates'!I$110)\n+($E630*'fnd base rates'!I$111)\n+($F630*'fnd base rates'!I$112)\n+($G630*'fnd base rates'!I$113)\n+($H630*'fnd base rates'!I$114)\n+($I630*'fnd base rates'!I$115)\n+($J630*'fnd base rates'!I$119)\n+($K630*'fnd base rates'!I$120)\n+($M630*'fnd base rates'!I$122)\n+($N630*'fnd base rates'!I$123)\n+($O630*'fnd base rates'!I$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,9)))\n*$R630","v":245.16522000000001},{"$f":"(($D630*'fnd base rates'!J$110)\n+($E630*'fnd base rates'!J$111)\n+($F630*'fnd base rates'!J$112)\n+($G630*'fnd base rates'!J$113)\n+($H630*'fnd base rates'!J$114)\n+($I630*'fnd base rates'!J$115)\n+($J630*'fnd base rates'!J$119)\n+($K630*'fnd base rates'!J$120)\n+($M630*'fnd base rates'!J$122)\n+($N630*'fnd base rates'!J$123)\n+($O630*'fnd base rates'!J$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,10)))\n*$R630","v":146.28534000000002},{"$f":"(($D630*'fnd base rates'!K$110)\n+($E630*'fnd base rates'!K$111)\n+($F630*'fnd base rates'!K$112)\n+($G630*'fnd base rates'!K$113)\n+($H630*'fnd base rates'!K$114)\n+($I630*'fnd base rates'!K$115)\n+($J630*'fnd base rates'!K$119)\n+($K630*'fnd base rates'!K$120)\n+($M630*'fnd base rates'!K$122)\n+($N630*'fnd base rates'!K$123)\n+($O630*'fnd base rates'!K$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,11)))\n*$R630","v":1054.419354918},{"$f":"(($D630*'fnd base rates'!L$110)\n+($E630*'fnd base rates'!L$111)\n+($F630*'fnd base rates'!L$112)\n+($G630*'fnd base rates'!L$113)\n+($H630*'fnd base rates'!L$114)\n+($I630*'fnd base rates'!L$115)\n+($J630*'fnd base rates'!L$119)\n+($K630*'fnd base rates'!L$120)\n+($M630*'fnd base rates'!L$122)\n+($N630*'fnd base rates'!L$123)\n+($O630*'fnd base rates'!L$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D630*'fnd base rates'!M$110)\n+($E630*'fnd base rates'!M$111)\n+($F630*'fnd base rates'!M$112)\n+($G630*'fnd base rates'!M$113)\n+($H630*'fnd base rates'!M$114)\n+($I630*'fnd base rates'!M$115)\n+($J630*'fnd base rates'!M$119)\n+($K630*'fnd base rates'!M$120)\n+($M630*'fnd base rates'!M$122)\n+($N630*'fnd base rates'!M$123)\n+($O630*'fnd base rates'!M$124)\n+($P630*VLOOKUP($S630+15,rate_basefnd,13)))","v":0},9406.9972119516096,null,487274044,"487","274","044",1,1,9406.9972119516096,9407,0,9407,null,null,null,null,null,9407,0,9407,-1,9408,12,9396]
[487,487274046,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D631","v":0},{"$f":"'fnd enro'!E631","v":0},{"$f":"'fnd enro'!F631","v":0},{"$f":"'fnd enro'!G631","v":0},{"$f":"'fnd enro'!H631","v":1},{"$f":"'fnd enro'!I631","v":0},{"$f":"'fnd enro'!J631","v":0},{"$f":"'fnd enro'!K631","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L631","v":0},{"$f":"'fnd enro'!M631+'fnd enro'!N631","v":0},{"$f":"'fnd enro'!O631","v":0},{"$f":"'fnd enro'!P631","v":0},{"$f":"'fnd enro'!Q631+'fnd enro'!R631","v":1},{"$f":"'fnd enro'!T631","v":1},1.038,{"$f":"VALUE('fnd enro'!S631)","v":10},null,{"$f":"(($D631*'fnd base rates'!C$110)\n+($E631*'fnd base rates'!C$111)\n+($F631*'fnd base rates'!C$112)\n+($G631*'fnd base rates'!C$113)\n+($H631*'fnd base rates'!C$114)\n+($I631*'fnd base rates'!C$115)\n+($J631*'fnd base rates'!C$119)\n+($K631*'fnd base rates'!C$120)\n+($M631*'fnd base rates'!C$122)\n+($N631*'fnd base rates'!C$123)\n+($O631*'fnd base rates'!C$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,3)))\n*$R631","v":577.90519419600002},{"$f":"(($D631*'fnd base rates'!D$110)\n+($E631*'fnd base rates'!D$111)\n+($F631*'fnd base rates'!D$112)\n+($G631*'fnd base rates'!D$113)\n+($H631*'fnd base rates'!D$114)\n+($I631*'fnd base rates'!D$115)\n+($J631*'fnd base rates'!D$119)\n+($K631*'fnd base rates'!D$120)\n+($M631*'fnd base rates'!D$122)\n+($N631*'fnd base rates'!D$123)\n+($O631*'fnd base rates'!D$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,4)))\n*$R631","v":1041.1659},{"$f":"(($D631*'fnd base rates'!E$110)\n+($E631*'fnd base rates'!E$111)\n+($F631*'fnd base rates'!E$112)\n+($G631*'fnd base rates'!E$113)\n+($H631*'fnd base rates'!E$114)\n+($I631*'fnd base rates'!E$115)\n+($J631*'fnd base rates'!E$119)\n+($K631*'fnd base rates'!E$120)\n+($M631*'fnd base rates'!E$122)\n+($N631*'fnd base rates'!E$123)\n+($O631*'fnd base rates'!E$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,5)))\n*$R631","v":6307.0498501500006},{"$f":"(($D631*'fnd base rates'!F$110)\n+($E631*'fnd base rates'!F$111)\n+($F631*'fnd base rates'!F$112)\n+($G631*'fnd base rates'!F$113)\n+($H631*'fnd base rates'!F$114)\n+($I631*'fnd base rates'!F$115)\n+($J631*'fnd base rates'!F$119)\n+($K631*'fnd base rates'!F$120)\n+($M631*'fnd base rates'!F$122)\n+($N631*'fnd base rates'!F$123)\n+($O631*'fnd base rates'!F$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,6)))\n*$R631","v":949.8768257700001},{"$f":"(($D631*'fnd base rates'!G$110)\n+($E631*'fnd base rates'!G$111)\n+($F631*'fnd base rates'!G$112)\n+($G631*'fnd base rates'!G$113)\n+($H631*'fnd base rates'!G$114)\n+($I631*'fnd base rates'!G$115)\n+($J631*'fnd base rates'!G$119)\n+($K631*'fnd base rates'!G$120)\n+($M631*'fnd base rates'!G$122)\n+($N631*'fnd base rates'!G$123)\n+($O631*'fnd base rates'!G$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,7)))\n*$R631","v":306.58222991400004},{"$f":"(($D631*'fnd base rates'!H$110)\n+($E631*'fnd base rates'!H$111)\n+($F631*'fnd base rates'!H$112)\n+($G631*'fnd base rates'!H$113)\n+($H631*'fnd base rates'!H$114)\n+($I631*'fnd base rates'!H$115)\n+($J631*'fnd base rates'!H$119)\n+($K631*'fnd base rates'!H$120)\n+($M631*'fnd base rates'!H$122)\n+($N631*'fnd base rates'!H$123)\n+($O631*'fnd base rates'!H$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D631*'fnd base rates'!I$110)\n+($E631*'fnd base rates'!I$111)\n+($F631*'fnd base rates'!I$112)\n+($G631*'fnd base rates'!I$113)\n+($H631*'fnd base rates'!I$114)\n+($I631*'fnd base rates'!I$115)\n+($J631*'fnd base rates'!I$119)\n+($K631*'fnd base rates'!I$120)\n+($M631*'fnd base rates'!I$122)\n+($N631*'fnd base rates'!I$123)\n+($O631*'fnd base rates'!I$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,9)))\n*$R631","v":447.45066000000003},{"$f":"(($D631*'fnd base rates'!J$110)\n+($E631*'fnd base rates'!J$111)\n+($F631*'fnd base rates'!J$112)\n+($G631*'fnd base rates'!J$113)\n+($H631*'fnd base rates'!J$114)\n+($I631*'fnd base rates'!J$115)\n+($J631*'fnd base rates'!J$119)\n+($K631*'fnd base rates'!J$120)\n+($M631*'fnd base rates'!J$122)\n+($N631*'fnd base rates'!J$123)\n+($O631*'fnd base rates'!J$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,10)))\n*$R631","v":868.32852000000014},{"$f":"(($D631*'fnd base rates'!K$110)\n+($E631*'fnd base rates'!K$111)\n+($F631*'fnd base rates'!K$112)\n+($G631*'fnd base rates'!K$113)\n+($H631*'fnd base rates'!K$114)\n+($I631*'fnd base rates'!K$115)\n+($J631*'fnd base rates'!K$119)\n+($K631*'fnd base rates'!K$120)\n+($M631*'fnd base rates'!K$122)\n+($N631*'fnd base rates'!K$123)\n+($O631*'fnd base rates'!K$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,11)))\n*$R631","v":1133.1308949180002},{"$f":"(($D631*'fnd base rates'!L$110)\n+($E631*'fnd base rates'!L$111)\n+($F631*'fnd base rates'!L$112)\n+($G631*'fnd base rates'!L$113)\n+($H631*'fnd base rates'!L$114)\n+($I631*'fnd base rates'!L$115)\n+($J631*'fnd base rates'!L$119)\n+($K631*'fnd base rates'!L$120)\n+($M631*'fnd base rates'!L$122)\n+($N631*'fnd base rates'!L$123)\n+($O631*'fnd base rates'!L$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D631*'fnd base rates'!M$110)\n+($E631*'fnd base rates'!M$111)\n+($F631*'fnd base rates'!M$112)\n+($G631*'fnd base rates'!M$113)\n+($H631*'fnd base rates'!M$114)\n+($I631*'fnd base rates'!M$115)\n+($J631*'fnd base rates'!M$119)\n+($K631*'fnd base rates'!M$120)\n+($M631*'fnd base rates'!M$122)\n+($N631*'fnd base rates'!M$123)\n+($O631*'fnd base rates'!M$124)\n+($P631*VLOOKUP($S631+15,rate_basefnd,13)))","v":0},13800.765080392684,null,487274046,"487","274","046",1,1,13800.765080392684,13801,0,13801,null,null,null,null,null,13801,0,13801,391,13410,27,13383]
[487,487274048,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D632","v":0},{"$f":"'fnd enro'!E632","v":0},{"$f":"'fnd enro'!F632","v":1},{"$f":"'fnd enro'!G632","v":0},{"$f":"'fnd enro'!H632","v":1},{"$f":"'fnd enro'!I632","v":0},{"$f":"'fnd enro'!J632","v":0},{"$f":"'fnd enro'!K632","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L632","v":0},{"$f":"'fnd enro'!M632+'fnd enro'!N632","v":0},{"$f":"'fnd enro'!O632","v":0},{"$f":"'fnd enro'!P632","v":0},{"$f":"'fnd enro'!Q632+'fnd enro'!R632","v":0},{"$f":"'fnd enro'!T632","v":2},1.038,{"$f":"VALUE('fnd enro'!S632)","v":1},null,{"$f":"(($D632*'fnd base rates'!C$110)\n+($E632*'fnd base rates'!C$111)\n+($F632*'fnd base rates'!C$112)\n+($G632*'fnd base rates'!C$113)\n+($H632*'fnd base rates'!C$114)\n+($I632*'fnd base rates'!C$115)\n+($J632*'fnd base rates'!C$119)\n+($K632*'fnd base rates'!C$120)\n+($M632*'fnd base rates'!C$122)\n+($N632*'fnd base rates'!C$123)\n+($O632*'fnd base rates'!C$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,3)))\n*$R632","v":1026.4755883920002},{"$f":"(($D632*'fnd base rates'!D$110)\n+($E632*'fnd base rates'!D$111)\n+($F632*'fnd base rates'!D$112)\n+($G632*'fnd base rates'!D$113)\n+($H632*'fnd base rates'!D$114)\n+($I632*'fnd base rates'!D$115)\n+($J632*'fnd base rates'!D$119)\n+($K632*'fnd base rates'!D$120)\n+($M632*'fnd base rates'!D$122)\n+($N632*'fnd base rates'!D$123)\n+($O632*'fnd base rates'!D$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,4)))\n*$R632","v":1469.5173600000001},{"$f":"(($D632*'fnd base rates'!E$110)\n+($E632*'fnd base rates'!E$111)\n+($F632*'fnd base rates'!E$112)\n+($G632*'fnd base rates'!E$113)\n+($H632*'fnd base rates'!E$114)\n+($I632*'fnd base rates'!E$115)\n+($J632*'fnd base rates'!E$119)\n+($K632*'fnd base rates'!E$120)\n+($M632*'fnd base rates'!E$122)\n+($N632*'fnd base rates'!E$123)\n+($O632*'fnd base rates'!E$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,5)))\n*$R632","v":7036.1679603000011},{"$f":"(($D632*'fnd base rates'!F$110)\n+($E632*'fnd base rates'!F$111)\n+($F632*'fnd base rates'!F$112)\n+($G632*'fnd base rates'!F$113)\n+($H632*'fnd base rates'!F$114)\n+($I632*'fnd base rates'!F$115)\n+($J632*'fnd base rates'!F$119)\n+($K632*'fnd base rates'!F$120)\n+($M632*'fnd base rates'!F$122)\n+($N632*'fnd base rates'!F$123)\n+($O632*'fnd base rates'!F$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,6)))\n*$R632","v":2141.8360115400001},{"$f":"(($D632*'fnd base rates'!G$110)\n+($E632*'fnd base rates'!G$111)\n+($F632*'fnd base rates'!G$112)\n+($G632*'fnd base rates'!G$113)\n+($H632*'fnd base rates'!G$114)\n+($I632*'fnd base rates'!G$115)\n+($J632*'fnd base rates'!G$119)\n+($K632*'fnd base rates'!G$120)\n+($M632*'fnd base rates'!G$122)\n+($N632*'fnd base rates'!G$123)\n+($O632*'fnd base rates'!G$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,7)))\n*$R632","v":311.70849982799996},{"$f":"(($D632*'fnd base rates'!H$110)\n+($E632*'fnd base rates'!H$111)\n+($F632*'fnd base rates'!H$112)\n+($G632*'fnd base rates'!H$113)\n+($H632*'fnd base rates'!H$114)\n+($I632*'fnd base rates'!H$115)\n+($J632*'fnd base rates'!H$119)\n+($K632*'fnd base rates'!H$120)\n+($M632*'fnd base rates'!H$122)\n+($N632*'fnd base rates'!H$123)\n+($O632*'fnd base rates'!H$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D632*'fnd base rates'!I$110)\n+($E632*'fnd base rates'!I$111)\n+($F632*'fnd base rates'!I$112)\n+($G632*'fnd base rates'!I$113)\n+($H632*'fnd base rates'!I$114)\n+($I632*'fnd base rates'!I$115)\n+($J632*'fnd base rates'!I$119)\n+($K632*'fnd base rates'!I$120)\n+($M632*'fnd base rates'!I$122)\n+($N632*'fnd base rates'!I$123)\n+($O632*'fnd base rates'!I$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,9)))\n*$R632","v":571.49165999999991},{"$f":"(($D632*'fnd base rates'!J$110)\n+($E632*'fnd base rates'!J$111)\n+($F632*'fnd base rates'!J$112)\n+($G632*'fnd base rates'!J$113)\n+($H632*'fnd base rates'!J$114)\n+($I632*'fnd base rates'!J$115)\n+($J632*'fnd base rates'!J$119)\n+($K632*'fnd base rates'!J$120)\n+($M632*'fnd base rates'!J$122)\n+($N632*'fnd base rates'!J$123)\n+($O632*'fnd base rates'!J$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,10)))\n*$R632","v":336.49884000000003},{"$f":"(($D632*'fnd base rates'!K$110)\n+($E632*'fnd base rates'!K$111)\n+($F632*'fnd base rates'!K$112)\n+($G632*'fnd base rates'!K$113)\n+($H632*'fnd base rates'!K$114)\n+($I632*'fnd base rates'!K$115)\n+($J632*'fnd base rates'!K$119)\n+($K632*'fnd base rates'!K$120)\n+($M632*'fnd base rates'!K$122)\n+($N632*'fnd base rates'!K$123)\n+($O632*'fnd base rates'!K$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,11)))\n*$R632","v":2187.5502498359997},{"$f":"(($D632*'fnd base rates'!L$110)\n+($E632*'fnd base rates'!L$111)\n+($F632*'fnd base rates'!L$112)\n+($G632*'fnd base rates'!L$113)\n+($H632*'fnd base rates'!L$114)\n+($I632*'fnd base rates'!L$115)\n+($J632*'fnd base rates'!L$119)\n+($K632*'fnd base rates'!L$120)\n+($M632*'fnd base rates'!L$122)\n+($N632*'fnd base rates'!L$123)\n+($O632*'fnd base rates'!L$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,12)))","v":2364.3476207340059},{"$f":"(($D632*'fnd base rates'!M$110)\n+($E632*'fnd base rates'!M$111)\n+($F632*'fnd base rates'!M$112)\n+($G632*'fnd base rates'!M$113)\n+($H632*'fnd base rates'!M$114)\n+($I632*'fnd base rates'!M$115)\n+($J632*'fnd base rates'!M$119)\n+($K632*'fnd base rates'!M$120)\n+($M632*'fnd base rates'!M$122)\n+($N632*'fnd base rates'!M$123)\n+($O632*'fnd base rates'!M$124)\n+($P632*VLOOKUP($S632+15,rate_basefnd,13)))","v":0},18413.64094663001,null,487274048,"487","274","048",1,2,18413.64094663001,9207,0,9207,null,null,null,null,null,9207,0,9207,-2,9209,13,9196]
[487,487274049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D633","v":0},{"$f":"'fnd enro'!E633","v":0},{"$f":"'fnd enro'!F633","v":13},{"$f":"'fnd enro'!G633","v":61},{"$f":"'fnd enro'!H633","v":14},{"$f":"'fnd enro'!I633","v":0},{"$f":"'fnd enro'!J633","v":0},{"$f":"'fnd enro'!K633","v":3.3351999999999999},{"$f":"'fnd enro'!L633","v":0},{"$f":"'fnd enro'!M633+'fnd enro'!N633","v":11},{"$f":"'fnd enro'!O633","v":2},{"$f":"'fnd enro'!P633","v":0},{"$f":"'fnd enro'!Q633+'fnd enro'!R633","v":52},{"$f":"'fnd enro'!T633","v":88},1.038,{"$f":"VALUE('fnd enro'!S633)","v":10},null,{"$f":"(($D633*'fnd base rates'!C$110)\n+($E633*'fnd base rates'!C$111)\n+($F633*'fnd base rates'!C$112)\n+($G633*'fnd base rates'!C$113)\n+($H633*'fnd base rates'!C$114)\n+($I633*'fnd base rates'!C$115)\n+($J633*'fnd base rates'!C$119)\n+($K633*'fnd base rates'!C$120)\n+($M633*'fnd base rates'!C$122)\n+($N633*'fnd base rates'!C$123)\n+($O633*'fnd base rates'!C$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,3)))\n*$R633","v":49752.574489248},{"$f":"(($D633*'fnd base rates'!D$110)\n+($E633*'fnd base rates'!D$111)\n+($F633*'fnd base rates'!D$112)\n+($G633*'fnd base rates'!D$113)\n+($H633*'fnd base rates'!D$114)\n+($I633*'fnd base rates'!D$115)\n+($J633*'fnd base rates'!D$119)\n+($K633*'fnd base rates'!D$120)\n+($M633*'fnd base rates'!D$122)\n+($N633*'fnd base rates'!D$123)\n+($O633*'fnd base rates'!D$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,4)))\n*$R633","v":82735.533840000004},{"$f":"(($D633*'fnd base rates'!E$110)\n+($E633*'fnd base rates'!E$111)\n+($F633*'fnd base rates'!E$112)\n+($G633*'fnd base rates'!E$113)\n+($H633*'fnd base rates'!E$114)\n+($I633*'fnd base rates'!E$115)\n+($J633*'fnd base rates'!E$119)\n+($K633*'fnd base rates'!E$120)\n+($M633*'fnd base rates'!E$122)\n+($N633*'fnd base rates'!E$123)\n+($O633*'fnd base rates'!E$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,5)))\n*$R633","v":492260.82043319999},{"$f":"(($D633*'fnd base rates'!F$110)\n+($E633*'fnd base rates'!F$111)\n+($F633*'fnd base rates'!F$112)\n+($G633*'fnd base rates'!F$113)\n+($H633*'fnd base rates'!F$114)\n+($I633*'fnd base rates'!F$115)\n+($J633*'fnd base rates'!F$119)\n+($K633*'fnd base rates'!F$120)\n+($M633*'fnd base rates'!F$122)\n+($N633*'fnd base rates'!F$123)\n+($O633*'fnd base rates'!F$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,6)))\n*$R633","v":103646.84986776},{"$f":"(($D633*'fnd base rates'!G$110)\n+($E633*'fnd base rates'!G$111)\n+($F633*'fnd base rates'!G$112)\n+($G633*'fnd base rates'!G$113)\n+($H633*'fnd base rates'!G$114)\n+($I633*'fnd base rates'!G$115)\n+($J633*'fnd base rates'!G$119)\n+($K633*'fnd base rates'!G$120)\n+($M633*'fnd base rates'!G$122)\n+($N633*'fnd base rates'!G$123)\n+($O633*'fnd base rates'!G$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,7)))\n*$R633","v":21537.687312432001},{"$f":"(($D633*'fnd base rates'!H$110)\n+($E633*'fnd base rates'!H$111)\n+($F633*'fnd base rates'!H$112)\n+($G633*'fnd base rates'!H$113)\n+($H633*'fnd base rates'!H$114)\n+($I633*'fnd base rates'!H$115)\n+($J633*'fnd base rates'!H$119)\n+($K633*'fnd base rates'!H$120)\n+($M633*'fnd base rates'!H$122)\n+($N633*'fnd base rates'!H$123)\n+($O633*'fnd base rates'!H$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,8)))","v":45183.374864000005},{"$f":"(($D633*'fnd base rates'!I$110)\n+($E633*'fnd base rates'!I$111)\n+($F633*'fnd base rates'!I$112)\n+($G633*'fnd base rates'!I$113)\n+($H633*'fnd base rates'!I$114)\n+($I633*'fnd base rates'!I$115)\n+($J633*'fnd base rates'!I$119)\n+($K633*'fnd base rates'!I$120)\n+($M633*'fnd base rates'!I$122)\n+($N633*'fnd base rates'!I$123)\n+($O633*'fnd base rates'!I$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,9)))\n*$R633","v":29927.906640000001},{"$f":"(($D633*'fnd base rates'!J$110)\n+($E633*'fnd base rates'!J$111)\n+($F633*'fnd base rates'!J$112)\n+($G633*'fnd base rates'!J$113)\n+($H633*'fnd base rates'!J$114)\n+($I633*'fnd base rates'!J$115)\n+($J633*'fnd base rates'!J$119)\n+($K633*'fnd base rates'!J$120)\n+($M633*'fnd base rates'!J$122)\n+($N633*'fnd base rates'!J$123)\n+($O633*'fnd base rates'!J$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,10)))\n*$R633","v":46570.409760000002},{"$f":"(($D633*'fnd base rates'!K$110)\n+($E633*'fnd base rates'!K$111)\n+($F633*'fnd base rates'!K$112)\n+($G633*'fnd base rates'!K$113)\n+($H633*'fnd base rates'!K$114)\n+($I633*'fnd base rates'!K$115)\n+($J633*'fnd base rates'!K$119)\n+($K633*'fnd base rates'!K$120)\n+($M633*'fnd base rates'!K$122)\n+($N633*'fnd base rates'!K$123)\n+($O633*'fnd base rates'!K$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,11)))\n*$R633","v":97565.447072783994},{"$f":"(($D633*'fnd base rates'!L$110)\n+($E633*'fnd base rates'!L$111)\n+($F633*'fnd base rates'!L$112)\n+($G633*'fnd base rates'!L$113)\n+($H633*'fnd base rates'!L$114)\n+($I633*'fnd base rates'!L$115)\n+($J633*'fnd base rates'!L$119)\n+($K633*'fnd base rates'!L$120)\n+($M633*'fnd base rates'!L$122)\n+($N633*'fnd base rates'!L$123)\n+($O633*'fnd base rates'!L$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,12)))","v":130586.06971620696},{"$f":"(($D633*'fnd base rates'!M$110)\n+($E633*'fnd base rates'!M$111)\n+($F633*'fnd base rates'!M$112)\n+($G633*'fnd base rates'!M$113)\n+($H633*'fnd base rates'!M$114)\n+($I633*'fnd base rates'!M$115)\n+($J633*'fnd base rates'!M$119)\n+($K633*'fnd base rates'!M$120)\n+($M633*'fnd base rates'!M$122)\n+($N633*'fnd base rates'!M$123)\n+($O633*'fnd base rates'!M$124)\n+($P633*VLOOKUP($S633+15,rate_basefnd,13)))","v":0},1099766.6739956308,null,487274049,"487","274","049",1,88,1099766.6739956308,12497,0,12497,null,null,null,null,null,12497,0,12497,236,12261,77,12184]
[487,487274057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D634","v":0},{"$f":"'fnd enro'!E634","v":0},{"$f":"'fnd enro'!F634","v":6},{"$f":"'fnd enro'!G634","v":11},{"$f":"'fnd enro'!H634","v":1},{"$f":"'fnd enro'!I634","v":0},{"$f":"'fnd enro'!J634","v":0},{"$f":"'fnd enro'!K634","v":0.68220000000000003},{"$f":"'fnd enro'!L634","v":0},{"$f":"'fnd enro'!M634+'fnd enro'!N634","v":4},{"$f":"'fnd enro'!O634","v":1},{"$f":"'fnd enro'!P634","v":0},{"$f":"'fnd enro'!Q634+'fnd enro'!R634","v":9},{"$f":"'fnd enro'!T634","v":18},1.038,{"$f":"VALUE('fnd enro'!S634)","v":10},null,{"$f":"(($D634*'fnd base rates'!C$110)\n+($E634*'fnd base rates'!C$111)\n+($F634*'fnd base rates'!C$112)\n+($G634*'fnd base rates'!C$113)\n+($H634*'fnd base rates'!C$114)\n+($I634*'fnd base rates'!C$115)\n+($J634*'fnd base rates'!C$119)\n+($K634*'fnd base rates'!C$120)\n+($M634*'fnd base rates'!C$122)\n+($N634*'fnd base rates'!C$123)\n+($O634*'fnd base rates'!C$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,3)))\n*$R634","v":10292.410815528003},{"$f":"(($D634*'fnd base rates'!D$110)\n+($E634*'fnd base rates'!D$111)\n+($F634*'fnd base rates'!D$112)\n+($G634*'fnd base rates'!D$113)\n+($H634*'fnd base rates'!D$114)\n+($I634*'fnd base rates'!D$115)\n+($J634*'fnd base rates'!D$119)\n+($K634*'fnd base rates'!D$120)\n+($M634*'fnd base rates'!D$122)\n+($N634*'fnd base rates'!D$123)\n+($O634*'fnd base rates'!D$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,4)))\n*$R634","v":16809.517319999999},{"$f":"(($D634*'fnd base rates'!E$110)\n+($E634*'fnd base rates'!E$111)\n+($F634*'fnd base rates'!E$112)\n+($G634*'fnd base rates'!E$113)\n+($H634*'fnd base rates'!E$114)\n+($I634*'fnd base rates'!E$115)\n+($J634*'fnd base rates'!E$119)\n+($K634*'fnd base rates'!E$120)\n+($M634*'fnd base rates'!E$122)\n+($N634*'fnd base rates'!E$123)\n+($O634*'fnd base rates'!E$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,5)))\n*$R634","v":99262.690922699985},{"$f":"(($D634*'fnd base rates'!F$110)\n+($E634*'fnd base rates'!F$111)\n+($F634*'fnd base rates'!F$112)\n+($G634*'fnd base rates'!F$113)\n+($H634*'fnd base rates'!F$114)\n+($I634*'fnd base rates'!F$115)\n+($J634*'fnd base rates'!F$119)\n+($K634*'fnd base rates'!F$120)\n+($M634*'fnd base rates'!F$122)\n+($N634*'fnd base rates'!F$123)\n+($O634*'fnd base rates'!F$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,6)))\n*$R634","v":22039.37908386},{"$f":"(($D634*'fnd base rates'!G$110)\n+($E634*'fnd base rates'!G$111)\n+($F634*'fnd base rates'!G$112)\n+($G634*'fnd base rates'!G$113)\n+($H634*'fnd base rates'!G$114)\n+($I634*'fnd base rates'!G$115)\n+($J634*'fnd base rates'!G$119)\n+($K634*'fnd base rates'!G$120)\n+($M634*'fnd base rates'!G$122)\n+($N634*'fnd base rates'!G$123)\n+($O634*'fnd base rates'!G$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,7)))\n*$R634","v":4257.7772384519994},{"$f":"(($D634*'fnd base rates'!H$110)\n+($E634*'fnd base rates'!H$111)\n+($F634*'fnd base rates'!H$112)\n+($G634*'fnd base rates'!H$113)\n+($H634*'fnd base rates'!H$114)\n+($I634*'fnd base rates'!H$115)\n+($J634*'fnd base rates'!H$119)\n+($K634*'fnd base rates'!H$120)\n+($M634*'fnd base rates'!H$122)\n+($N634*'fnd base rates'!H$123)\n+($O634*'fnd base rates'!H$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,8)))","v":9473.7744040000016},{"$f":"(($D634*'fnd base rates'!I$110)\n+($E634*'fnd base rates'!I$111)\n+($F634*'fnd base rates'!I$112)\n+($G634*'fnd base rates'!I$113)\n+($H634*'fnd base rates'!I$114)\n+($I634*'fnd base rates'!I$115)\n+($J634*'fnd base rates'!I$119)\n+($K634*'fnd base rates'!I$120)\n+($M634*'fnd base rates'!I$122)\n+($N634*'fnd base rates'!I$123)\n+($O634*'fnd base rates'!I$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,9)))\n*$R634","v":5938.3253399999994},{"$f":"(($D634*'fnd base rates'!J$110)\n+($E634*'fnd base rates'!J$111)\n+($F634*'fnd base rates'!J$112)\n+($G634*'fnd base rates'!J$113)\n+($H634*'fnd base rates'!J$114)\n+($I634*'fnd base rates'!J$115)\n+($J634*'fnd base rates'!J$119)\n+($K634*'fnd base rates'!J$120)\n+($M634*'fnd base rates'!J$122)\n+($N634*'fnd base rates'!J$123)\n+($O634*'fnd base rates'!J$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,10)))\n*$R634","v":8215.7284800000016},{"$f":"(($D634*'fnd base rates'!K$110)\n+($E634*'fnd base rates'!K$111)\n+($F634*'fnd base rates'!K$112)\n+($G634*'fnd base rates'!K$113)\n+($H634*'fnd base rates'!K$114)\n+($I634*'fnd base rates'!K$115)\n+($J634*'fnd base rates'!K$119)\n+($K634*'fnd base rates'!K$120)\n+($M634*'fnd base rates'!K$122)\n+($N634*'fnd base rates'!K$123)\n+($O634*'fnd base rates'!K$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,11)))\n*$R634","v":20474.538268523997},{"$f":"(($D634*'fnd base rates'!L$110)\n+($E634*'fnd base rates'!L$111)\n+($F634*'fnd base rates'!L$112)\n+($G634*'fnd base rates'!L$113)\n+($H634*'fnd base rates'!L$114)\n+($I634*'fnd base rates'!L$115)\n+($J634*'fnd base rates'!L$119)\n+($K634*'fnd base rates'!L$120)\n+($M634*'fnd base rates'!L$122)\n+($N634*'fnd base rates'!L$123)\n+($O634*'fnd base rates'!L$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,12)))","v":26477.09385622033},{"$f":"(($D634*'fnd base rates'!M$110)\n+($E634*'fnd base rates'!M$111)\n+($F634*'fnd base rates'!M$112)\n+($G634*'fnd base rates'!M$113)\n+($H634*'fnd base rates'!M$114)\n+($I634*'fnd base rates'!M$115)\n+($J634*'fnd base rates'!M$119)\n+($K634*'fnd base rates'!M$120)\n+($M634*'fnd base rates'!M$122)\n+($N634*'fnd base rates'!M$123)\n+($O634*'fnd base rates'!M$124)\n+($P634*VLOOKUP($S634+15,rate_basefnd,13)))","v":0},223241.23572928429,null,487274057,"487","274","057",1,18,223241.23572928429,12402,0,12402,null,null,null,null,null,12402,0,12402,199,12203,286,11917]
[487,487274093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D635","v":0},{"$f":"'fnd enro'!E635","v":0},{"$f":"'fnd enro'!F635","v":4},{"$f":"'fnd enro'!G635","v":32},{"$f":"'fnd enro'!H635","v":8},{"$f":"'fnd enro'!I635","v":0},{"$f":"'fnd enro'!J635","v":0},{"$f":"'fnd enro'!K635","v":1.6676},{"$f":"'fnd enro'!L635","v":0},{"$f":"'fnd enro'!M635+'fnd enro'!N635","v":11},{"$f":"'fnd enro'!O635","v":3},{"$f":"'fnd enro'!P635","v":0},{"$f":"'fnd enro'!Q635+'fnd enro'!R635","v":26},{"$f":"'fnd enro'!T635","v":44},1.038,{"$f":"VALUE('fnd enro'!S635)","v":10},null,{"$f":"(($D635*'fnd base rates'!C$110)\n+($E635*'fnd base rates'!C$111)\n+($F635*'fnd base rates'!C$112)\n+($G635*'fnd base rates'!C$113)\n+($H635*'fnd base rates'!C$114)\n+($I635*'fnd base rates'!C$115)\n+($J635*'fnd base rates'!C$119)\n+($K635*'fnd base rates'!C$120)\n+($M635*'fnd base rates'!C$122)\n+($N635*'fnd base rates'!C$123)\n+($O635*'fnd base rates'!C$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,3)))\n*$R635","v":25586.621784624},{"$f":"(($D635*'fnd base rates'!D$110)\n+($E635*'fnd base rates'!D$111)\n+($F635*'fnd base rates'!D$112)\n+($G635*'fnd base rates'!D$113)\n+($H635*'fnd base rates'!D$114)\n+($I635*'fnd base rates'!D$115)\n+($J635*'fnd base rates'!D$119)\n+($K635*'fnd base rates'!D$120)\n+($M635*'fnd base rates'!D$122)\n+($N635*'fnd base rates'!D$123)\n+($O635*'fnd base rates'!D$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,4)))\n*$R635","v":42610.823820000005},{"$f":"(($D635*'fnd base rates'!E$110)\n+($E635*'fnd base rates'!E$111)\n+($F635*'fnd base rates'!E$112)\n+($G635*'fnd base rates'!E$113)\n+($H635*'fnd base rates'!E$114)\n+($I635*'fnd base rates'!E$115)\n+($J635*'fnd base rates'!E$119)\n+($K635*'fnd base rates'!E$120)\n+($M635*'fnd base rates'!E$122)\n+($N635*'fnd base rates'!E$123)\n+($O635*'fnd base rates'!E$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,5)))\n*$R635","v":254426.9729466},{"$f":"(($D635*'fnd base rates'!F$110)\n+($E635*'fnd base rates'!F$111)\n+($F635*'fnd base rates'!F$112)\n+($G635*'fnd base rates'!F$113)\n+($H635*'fnd base rates'!F$114)\n+($I635*'fnd base rates'!F$115)\n+($J635*'fnd base rates'!F$119)\n+($K635*'fnd base rates'!F$120)\n+($M635*'fnd base rates'!F$122)\n+($N635*'fnd base rates'!F$123)\n+($O635*'fnd base rates'!F$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,6)))\n*$R635","v":52824.399473880003},{"$f":"(($D635*'fnd base rates'!G$110)\n+($E635*'fnd base rates'!G$111)\n+($F635*'fnd base rates'!G$112)\n+($G635*'fnd base rates'!G$113)\n+($H635*'fnd base rates'!G$114)\n+($I635*'fnd base rates'!G$115)\n+($J635*'fnd base rates'!G$119)\n+($K635*'fnd base rates'!G$120)\n+($M635*'fnd base rates'!G$122)\n+($N635*'fnd base rates'!G$123)\n+($O635*'fnd base rates'!G$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,7)))\n*$R635","v":11135.195376216001},{"$f":"(($D635*'fnd base rates'!H$110)\n+($E635*'fnd base rates'!H$111)\n+($F635*'fnd base rates'!H$112)\n+($G635*'fnd base rates'!H$113)\n+($H635*'fnd base rates'!H$114)\n+($I635*'fnd base rates'!H$115)\n+($J635*'fnd base rates'!H$119)\n+($K635*'fnd base rates'!H$120)\n+($M635*'fnd base rates'!H$122)\n+($N635*'fnd base rates'!H$123)\n+($O635*'fnd base rates'!H$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,8)))","v":23446.997432},{"$f":"(($D635*'fnd base rates'!I$110)\n+($E635*'fnd base rates'!I$111)\n+($F635*'fnd base rates'!I$112)\n+($G635*'fnd base rates'!I$113)\n+($H635*'fnd base rates'!I$114)\n+($I635*'fnd base rates'!I$115)\n+($J635*'fnd base rates'!I$119)\n+($K635*'fnd base rates'!I$120)\n+($M635*'fnd base rates'!I$122)\n+($N635*'fnd base rates'!I$123)\n+($O635*'fnd base rates'!I$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,9)))\n*$R635","v":15577.836900000002},{"$f":"(($D635*'fnd base rates'!J$110)\n+($E635*'fnd base rates'!J$111)\n+($F635*'fnd base rates'!J$112)\n+($G635*'fnd base rates'!J$113)\n+($H635*'fnd base rates'!J$114)\n+($I635*'fnd base rates'!J$115)\n+($J635*'fnd base rates'!J$119)\n+($K635*'fnd base rates'!J$120)\n+($M635*'fnd base rates'!J$122)\n+($N635*'fnd base rates'!J$123)\n+($O635*'fnd base rates'!J$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,10)))\n*$R635","v":23677.350900000005},{"$f":"(($D635*'fnd base rates'!K$110)\n+($E635*'fnd base rates'!K$111)\n+($F635*'fnd base rates'!K$112)\n+($G635*'fnd base rates'!K$113)\n+($H635*'fnd base rates'!K$114)\n+($I635*'fnd base rates'!K$115)\n+($J635*'fnd base rates'!K$119)\n+($K635*'fnd base rates'!K$120)\n+($M635*'fnd base rates'!K$122)\n+($N635*'fnd base rates'!K$123)\n+($O635*'fnd base rates'!K$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,11)))\n*$R635","v":50992.303756392001},{"$f":"(($D635*'fnd base rates'!L$110)\n+($E635*'fnd base rates'!L$111)\n+($F635*'fnd base rates'!L$112)\n+($G635*'fnd base rates'!L$113)\n+($H635*'fnd base rates'!L$114)\n+($I635*'fnd base rates'!L$115)\n+($J635*'fnd base rates'!L$119)\n+($K635*'fnd base rates'!L$120)\n+($M635*'fnd base rates'!L$122)\n+($N635*'fnd base rates'!L$123)\n+($O635*'fnd base rates'!L$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,12)))","v":67205.87152083026},{"$f":"(($D635*'fnd base rates'!M$110)\n+($E635*'fnd base rates'!M$111)\n+($F635*'fnd base rates'!M$112)\n+($G635*'fnd base rates'!M$113)\n+($H635*'fnd base rates'!M$114)\n+($I635*'fnd base rates'!M$115)\n+($J635*'fnd base rates'!M$119)\n+($K635*'fnd base rates'!M$120)\n+($M635*'fnd base rates'!M$122)\n+($N635*'fnd base rates'!M$123)\n+($O635*'fnd base rates'!M$124)\n+($P635*VLOOKUP($S635+15,rate_basefnd,13)))","v":0},567484.37391054234,null,487274093,"487","274","093",1,44,567484.37391054234,12897,0,12897,null,null,null,null,null,12897,0,12897,233,12664,297,12367]
[487,487274095,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D636","v":0},{"$f":"'fnd enro'!E636","v":0},{"$f":"'fnd enro'!F636","v":1},{"$f":"'fnd enro'!G636","v":0},{"$f":"'fnd enro'!H636","v":0},{"$f":"'fnd enro'!I636","v":0},{"$f":"'fnd enro'!J636","v":0},{"$f":"'fnd enro'!K636","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L636","v":0},{"$f":"'fnd enro'!M636+'fnd enro'!N636","v":0},{"$f":"'fnd enro'!O636","v":0},{"$f":"'fnd enro'!P636","v":0},{"$f":"'fnd enro'!Q636+'fnd enro'!R636","v":1},{"$f":"'fnd enro'!T636","v":1},1.038,{"$f":"VALUE('fnd enro'!S636)","v":10},null,{"$f":"(($D636*'fnd base rates'!C$110)\n+($E636*'fnd base rates'!C$111)\n+($F636*'fnd base rates'!C$112)\n+($G636*'fnd base rates'!C$113)\n+($H636*'fnd base rates'!C$114)\n+($I636*'fnd base rates'!C$115)\n+($J636*'fnd base rates'!C$119)\n+($K636*'fnd base rates'!C$120)\n+($M636*'fnd base rates'!C$122)\n+($N636*'fnd base rates'!C$123)\n+($O636*'fnd base rates'!C$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,3)))\n*$R636","v":577.90519419600002},{"$f":"(($D636*'fnd base rates'!D$110)\n+($E636*'fnd base rates'!D$111)\n+($F636*'fnd base rates'!D$112)\n+($G636*'fnd base rates'!D$113)\n+($H636*'fnd base rates'!D$114)\n+($I636*'fnd base rates'!D$115)\n+($J636*'fnd base rates'!D$119)\n+($K636*'fnd base rates'!D$120)\n+($M636*'fnd base rates'!D$122)\n+($N636*'fnd base rates'!D$123)\n+($O636*'fnd base rates'!D$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,4)))\n*$R636","v":1041.1659},{"$f":"(($D636*'fnd base rates'!E$110)\n+($E636*'fnd base rates'!E$111)\n+($F636*'fnd base rates'!E$112)\n+($G636*'fnd base rates'!E$113)\n+($H636*'fnd base rates'!E$114)\n+($I636*'fnd base rates'!E$115)\n+($J636*'fnd base rates'!E$119)\n+($K636*'fnd base rates'!E$120)\n+($M636*'fnd base rates'!E$122)\n+($N636*'fnd base rates'!E$123)\n+($O636*'fnd base rates'!E$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,5)))\n*$R636","v":6711.3612301500007},{"$f":"(($D636*'fnd base rates'!F$110)\n+($E636*'fnd base rates'!F$111)\n+($F636*'fnd base rates'!F$112)\n+($G636*'fnd base rates'!F$113)\n+($H636*'fnd base rates'!F$114)\n+($I636*'fnd base rates'!F$115)\n+($J636*'fnd base rates'!F$119)\n+($K636*'fnd base rates'!F$120)\n+($M636*'fnd base rates'!F$122)\n+($N636*'fnd base rates'!F$123)\n+($O636*'fnd base rates'!F$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,6)))\n*$R636","v":1191.9591857700002},{"$f":"(($D636*'fnd base rates'!G$110)\n+($E636*'fnd base rates'!G$111)\n+($F636*'fnd base rates'!G$112)\n+($G636*'fnd base rates'!G$113)\n+($H636*'fnd base rates'!G$114)\n+($I636*'fnd base rates'!G$115)\n+($J636*'fnd base rates'!G$119)\n+($K636*'fnd base rates'!G$120)\n+($M636*'fnd base rates'!G$122)\n+($N636*'fnd base rates'!G$123)\n+($O636*'fnd base rates'!G$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,7)))\n*$R636","v":295.35106991399999},{"$f":"(($D636*'fnd base rates'!H$110)\n+($E636*'fnd base rates'!H$111)\n+($F636*'fnd base rates'!H$112)\n+($G636*'fnd base rates'!H$113)\n+($H636*'fnd base rates'!H$114)\n+($I636*'fnd base rates'!H$115)\n+($J636*'fnd base rates'!H$119)\n+($K636*'fnd base rates'!H$120)\n+($M636*'fnd base rates'!H$122)\n+($N636*'fnd base rates'!H$123)\n+($O636*'fnd base rates'!H$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D636*'fnd base rates'!I$110)\n+($E636*'fnd base rates'!I$111)\n+($F636*'fnd base rates'!I$112)\n+($G636*'fnd base rates'!I$113)\n+($H636*'fnd base rates'!I$114)\n+($I636*'fnd base rates'!I$115)\n+($J636*'fnd base rates'!I$119)\n+($K636*'fnd base rates'!I$120)\n+($M636*'fnd base rates'!I$122)\n+($N636*'fnd base rates'!I$123)\n+($O636*'fnd base rates'!I$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,9)))\n*$R636","v":366.28944000000001},{"$f":"(($D636*'fnd base rates'!J$110)\n+($E636*'fnd base rates'!J$111)\n+($F636*'fnd base rates'!J$112)\n+($G636*'fnd base rates'!J$113)\n+($H636*'fnd base rates'!J$114)\n+($I636*'fnd base rates'!J$115)\n+($J636*'fnd base rates'!J$119)\n+($K636*'fnd base rates'!J$120)\n+($M636*'fnd base rates'!J$122)\n+($N636*'fnd base rates'!J$123)\n+($O636*'fnd base rates'!J$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,10)))\n*$R636","v":726.91140000000007},{"$f":"(($D636*'fnd base rates'!K$110)\n+($E636*'fnd base rates'!K$111)\n+($F636*'fnd base rates'!K$112)\n+($G636*'fnd base rates'!K$113)\n+($H636*'fnd base rates'!K$114)\n+($I636*'fnd base rates'!K$115)\n+($J636*'fnd base rates'!K$119)\n+($K636*'fnd base rates'!K$120)\n+($M636*'fnd base rates'!K$122)\n+($N636*'fnd base rates'!K$123)\n+($O636*'fnd base rates'!K$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,11)))\n*$R636","v":1054.419354918},{"$f":"(($D636*'fnd base rates'!L$110)\n+($E636*'fnd base rates'!L$111)\n+($F636*'fnd base rates'!L$112)\n+($G636*'fnd base rates'!L$113)\n+($H636*'fnd base rates'!L$114)\n+($I636*'fnd base rates'!L$115)\n+($J636*'fnd base rates'!L$119)\n+($K636*'fnd base rates'!L$120)\n+($M636*'fnd base rates'!L$122)\n+($N636*'fnd base rates'!L$123)\n+($O636*'fnd base rates'!L$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,12)))","v":1632.7861932893243},{"$f":"(($D636*'fnd base rates'!M$110)\n+($E636*'fnd base rates'!M$111)\n+($F636*'fnd base rates'!M$112)\n+($G636*'fnd base rates'!M$113)\n+($H636*'fnd base rates'!M$114)\n+($I636*'fnd base rates'!M$115)\n+($J636*'fnd base rates'!M$119)\n+($K636*'fnd base rates'!M$120)\n+($M636*'fnd base rates'!M$122)\n+($N636*'fnd base rates'!M$123)\n+($O636*'fnd base rates'!M$124)\n+($P636*VLOOKUP($S636+15,rate_basefnd,13)))","v":0},14103.602546237327,null,487274095,"487","274","095",1,1,14103.602546237327,14104,0,14104,null,null,null,null,null,14104,0,14104,394,13710,24,13686]
[487,487274128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D637","v":0},{"$f":"'fnd enro'!E637","v":0},{"$f":"'fnd enro'!F637","v":0},{"$f":"'fnd enro'!G637","v":1},{"$f":"'fnd enro'!H637","v":1},{"$f":"'fnd enro'!I637","v":0},{"$f":"'fnd enro'!J637","v":0},{"$f":"'fnd enro'!K637","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L637","v":0},{"$f":"'fnd enro'!M637+'fnd enro'!N637","v":0},{"$f":"'fnd enro'!O637","v":0},{"$f":"'fnd enro'!P637","v":0},{"$f":"'fnd enro'!Q637+'fnd enro'!R637","v":0},{"$f":"'fnd enro'!T637","v":2},1.038,{"$f":"VALUE('fnd enro'!S637)","v":1},null,{"$f":"(($D637*'fnd base rates'!C$110)\n+($E637*'fnd base rates'!C$111)\n+($F637*'fnd base rates'!C$112)\n+($G637*'fnd base rates'!C$113)\n+($H637*'fnd base rates'!C$114)\n+($I637*'fnd base rates'!C$115)\n+($J637*'fnd base rates'!C$119)\n+($K637*'fnd base rates'!C$120)\n+($M637*'fnd base rates'!C$122)\n+($N637*'fnd base rates'!C$123)\n+($O637*'fnd base rates'!C$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,3)))\n*$R637","v":1026.4755883920002},{"$f":"(($D637*'fnd base rates'!D$110)\n+($E637*'fnd base rates'!D$111)\n+($F637*'fnd base rates'!D$112)\n+($G637*'fnd base rates'!D$113)\n+($H637*'fnd base rates'!D$114)\n+($I637*'fnd base rates'!D$115)\n+($J637*'fnd base rates'!D$119)\n+($K637*'fnd base rates'!D$120)\n+($M637*'fnd base rates'!D$122)\n+($N637*'fnd base rates'!D$123)\n+($O637*'fnd base rates'!D$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,4)))\n*$R637","v":1469.5173600000001},{"$f":"(($D637*'fnd base rates'!E$110)\n+($E637*'fnd base rates'!E$111)\n+($F637*'fnd base rates'!E$112)\n+($G637*'fnd base rates'!E$113)\n+($H637*'fnd base rates'!E$114)\n+($I637*'fnd base rates'!E$115)\n+($J637*'fnd base rates'!E$119)\n+($K637*'fnd base rates'!E$120)\n+($M637*'fnd base rates'!E$122)\n+($N637*'fnd base rates'!E$123)\n+($O637*'fnd base rates'!E$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,5)))\n*$R637","v":7036.1264402999996},{"$f":"(($D637*'fnd base rates'!F$110)\n+($E637*'fnd base rates'!F$111)\n+($F637*'fnd base rates'!F$112)\n+($G637*'fnd base rates'!F$113)\n+($H637*'fnd base rates'!F$114)\n+($I637*'fnd base rates'!F$115)\n+($J637*'fnd base rates'!F$119)\n+($K637*'fnd base rates'!F$120)\n+($M637*'fnd base rates'!F$122)\n+($N637*'fnd base rates'!F$123)\n+($O637*'fnd base rates'!F$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,6)))\n*$R637","v":2141.8360115400001},{"$f":"(($D637*'fnd base rates'!G$110)\n+($E637*'fnd base rates'!G$111)\n+($F637*'fnd base rates'!G$112)\n+($G637*'fnd base rates'!G$113)\n+($H637*'fnd base rates'!G$114)\n+($I637*'fnd base rates'!G$115)\n+($J637*'fnd base rates'!G$119)\n+($K637*'fnd base rates'!G$120)\n+($M637*'fnd base rates'!G$122)\n+($N637*'fnd base rates'!G$123)\n+($O637*'fnd base rates'!G$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,7)))\n*$R637","v":311.72925982800001},{"$f":"(($D637*'fnd base rates'!H$110)\n+($E637*'fnd base rates'!H$111)\n+($F637*'fnd base rates'!H$112)\n+($G637*'fnd base rates'!H$113)\n+($H637*'fnd base rates'!H$114)\n+($I637*'fnd base rates'!H$115)\n+($J637*'fnd base rates'!H$119)\n+($K637*'fnd base rates'!H$120)\n+($M637*'fnd base rates'!H$122)\n+($N637*'fnd base rates'!H$123)\n+($O637*'fnd base rates'!H$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D637*'fnd base rates'!I$110)\n+($E637*'fnd base rates'!I$111)\n+($F637*'fnd base rates'!I$112)\n+($G637*'fnd base rates'!I$113)\n+($H637*'fnd base rates'!I$114)\n+($I637*'fnd base rates'!I$115)\n+($J637*'fnd base rates'!I$119)\n+($K637*'fnd base rates'!I$120)\n+($M637*'fnd base rates'!I$122)\n+($N637*'fnd base rates'!I$123)\n+($O637*'fnd base rates'!I$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,9)))\n*$R637","v":571.49165999999991},{"$f":"(($D637*'fnd base rates'!J$110)\n+($E637*'fnd base rates'!J$111)\n+($F637*'fnd base rates'!J$112)\n+($G637*'fnd base rates'!J$113)\n+($H637*'fnd base rates'!J$114)\n+($I637*'fnd base rates'!J$115)\n+($J637*'fnd base rates'!J$119)\n+($K637*'fnd base rates'!J$120)\n+($M637*'fnd base rates'!J$122)\n+($N637*'fnd base rates'!J$123)\n+($O637*'fnd base rates'!J$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,10)))\n*$R637","v":385.24331999999998},{"$f":"(($D637*'fnd base rates'!K$110)\n+($E637*'fnd base rates'!K$111)\n+($F637*'fnd base rates'!K$112)\n+($G637*'fnd base rates'!K$113)\n+($H637*'fnd base rates'!K$114)\n+($I637*'fnd base rates'!K$115)\n+($J637*'fnd base rates'!K$119)\n+($K637*'fnd base rates'!K$120)\n+($M637*'fnd base rates'!K$122)\n+($N637*'fnd base rates'!K$123)\n+($O637*'fnd base rates'!K$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,11)))\n*$R637","v":2187.5502498359997},{"$f":"(($D637*'fnd base rates'!L$110)\n+($E637*'fnd base rates'!L$111)\n+($F637*'fnd base rates'!L$112)\n+($G637*'fnd base rates'!L$113)\n+($H637*'fnd base rates'!L$114)\n+($I637*'fnd base rates'!L$115)\n+($J637*'fnd base rates'!L$119)\n+($K637*'fnd base rates'!L$120)\n+($M637*'fnd base rates'!L$122)\n+($N637*'fnd base rates'!L$123)\n+($O637*'fnd base rates'!L$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D637*'fnd base rates'!M$110)\n+($E637*'fnd base rates'!M$111)\n+($F637*'fnd base rates'!M$112)\n+($G637*'fnd base rates'!M$113)\n+($H637*'fnd base rates'!M$114)\n+($I637*'fnd base rates'!M$115)\n+($J637*'fnd base rates'!M$119)\n+($K637*'fnd base rates'!M$120)\n+($M637*'fnd base rates'!M$122)\n+($N637*'fnd base rates'!M$123)\n+($O637*'fnd base rates'!M$124)\n+($P637*VLOOKUP($S637+15,rate_basefnd,13)))","v":0},18462.398952344291,null,487274128,"487","274","128",1,2,18462.398952344291,9231,0,9231,null,null,null,null,null,9231,0,9231,-3,9234,14,9220]
[487,487274149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D638","v":0},{"$f":"'fnd enro'!E638","v":0},{"$f":"'fnd enro'!F638","v":0},{"$f":"'fnd enro'!G638","v":1},{"$f":"'fnd enro'!H638","v":0},{"$f":"'fnd enro'!I638","v":0},{"$f":"'fnd enro'!J638","v":0},{"$f":"'fnd enro'!K638","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L638","v":0},{"$f":"'fnd enro'!M638+'fnd enro'!N638","v":0},{"$f":"'fnd enro'!O638","v":0},{"$f":"'fnd enro'!P638","v":0},{"$f":"'fnd enro'!Q638+'fnd enro'!R638","v":0},{"$f":"'fnd enro'!T638","v":1},1.038,{"$f":"VALUE('fnd enro'!S638)","v":1},null,{"$f":"(($D638*'fnd base rates'!C$110)\n+($E638*'fnd base rates'!C$111)\n+($F638*'fnd base rates'!C$112)\n+($G638*'fnd base rates'!C$113)\n+($H638*'fnd base rates'!C$114)\n+($I638*'fnd base rates'!C$115)\n+($J638*'fnd base rates'!C$119)\n+($K638*'fnd base rates'!C$120)\n+($M638*'fnd base rates'!C$122)\n+($N638*'fnd base rates'!C$123)\n+($O638*'fnd base rates'!C$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,3)))\n*$R638","v":513.2377941960001},{"$f":"(($D638*'fnd base rates'!D$110)\n+($E638*'fnd base rates'!D$111)\n+($F638*'fnd base rates'!D$112)\n+($G638*'fnd base rates'!D$113)\n+($H638*'fnd base rates'!D$114)\n+($I638*'fnd base rates'!D$115)\n+($J638*'fnd base rates'!D$119)\n+($K638*'fnd base rates'!D$120)\n+($M638*'fnd base rates'!D$122)\n+($N638*'fnd base rates'!D$123)\n+($O638*'fnd base rates'!D$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,4)))\n*$R638","v":734.75868000000003},{"$f":"(($D638*'fnd base rates'!E$110)\n+($E638*'fnd base rates'!E$111)\n+($F638*'fnd base rates'!E$112)\n+($G638*'fnd base rates'!E$113)\n+($H638*'fnd base rates'!E$114)\n+($I638*'fnd base rates'!E$115)\n+($J638*'fnd base rates'!E$119)\n+($K638*'fnd base rates'!E$120)\n+($M638*'fnd base rates'!E$122)\n+($N638*'fnd base rates'!E$123)\n+($O638*'fnd base rates'!E$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,5)))\n*$R638","v":3720.1981501499999},{"$f":"(($D638*'fnd base rates'!F$110)\n+($E638*'fnd base rates'!F$111)\n+($F638*'fnd base rates'!F$112)\n+($G638*'fnd base rates'!F$113)\n+($H638*'fnd base rates'!F$114)\n+($I638*'fnd base rates'!F$115)\n+($J638*'fnd base rates'!F$119)\n+($K638*'fnd base rates'!F$120)\n+($M638*'fnd base rates'!F$122)\n+($N638*'fnd base rates'!F$123)\n+($O638*'fnd base rates'!F$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,6)))\n*$R638","v":1191.9591857700002},{"$f":"(($D638*'fnd base rates'!G$110)\n+($E638*'fnd base rates'!G$111)\n+($F638*'fnd base rates'!G$112)\n+($G638*'fnd base rates'!G$113)\n+($H638*'fnd base rates'!G$114)\n+($I638*'fnd base rates'!G$115)\n+($J638*'fnd base rates'!G$119)\n+($K638*'fnd base rates'!G$120)\n+($M638*'fnd base rates'!G$122)\n+($N638*'fnd base rates'!G$123)\n+($O638*'fnd base rates'!G$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,7)))\n*$R638","v":150.25942991400001},{"$f":"(($D638*'fnd base rates'!H$110)\n+($E638*'fnd base rates'!H$111)\n+($F638*'fnd base rates'!H$112)\n+($G638*'fnd base rates'!H$113)\n+($H638*'fnd base rates'!H$114)\n+($I638*'fnd base rates'!H$115)\n+($J638*'fnd base rates'!H$119)\n+($K638*'fnd base rates'!H$120)\n+($M638*'fnd base rates'!H$122)\n+($N638*'fnd base rates'!H$123)\n+($O638*'fnd base rates'!H$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D638*'fnd base rates'!I$110)\n+($E638*'fnd base rates'!I$111)\n+($F638*'fnd base rates'!I$112)\n+($G638*'fnd base rates'!I$113)\n+($H638*'fnd base rates'!I$114)\n+($I638*'fnd base rates'!I$115)\n+($J638*'fnd base rates'!I$119)\n+($K638*'fnd base rates'!I$120)\n+($M638*'fnd base rates'!I$122)\n+($N638*'fnd base rates'!I$123)\n+($O638*'fnd base rates'!I$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,9)))\n*$R638","v":245.16522000000001},{"$f":"(($D638*'fnd base rates'!J$110)\n+($E638*'fnd base rates'!J$111)\n+($F638*'fnd base rates'!J$112)\n+($G638*'fnd base rates'!J$113)\n+($H638*'fnd base rates'!J$114)\n+($I638*'fnd base rates'!J$115)\n+($J638*'fnd base rates'!J$119)\n+($K638*'fnd base rates'!J$120)\n+($M638*'fnd base rates'!J$122)\n+($N638*'fnd base rates'!J$123)\n+($O638*'fnd base rates'!J$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,10)))\n*$R638","v":146.28534000000002},{"$f":"(($D638*'fnd base rates'!K$110)\n+($E638*'fnd base rates'!K$111)\n+($F638*'fnd base rates'!K$112)\n+($G638*'fnd base rates'!K$113)\n+($H638*'fnd base rates'!K$114)\n+($I638*'fnd base rates'!K$115)\n+($J638*'fnd base rates'!K$119)\n+($K638*'fnd base rates'!K$120)\n+($M638*'fnd base rates'!K$122)\n+($N638*'fnd base rates'!K$123)\n+($O638*'fnd base rates'!K$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,11)))\n*$R638","v":1054.419354918},{"$f":"(($D638*'fnd base rates'!L$110)\n+($E638*'fnd base rates'!L$111)\n+($F638*'fnd base rates'!L$112)\n+($G638*'fnd base rates'!L$113)\n+($H638*'fnd base rates'!L$114)\n+($I638*'fnd base rates'!L$115)\n+($J638*'fnd base rates'!L$119)\n+($K638*'fnd base rates'!L$120)\n+($M638*'fnd base rates'!L$122)\n+($N638*'fnd base rates'!L$123)\n+($O638*'fnd base rates'!L$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D638*'fnd base rates'!M$110)\n+($E638*'fnd base rates'!M$111)\n+($F638*'fnd base rates'!M$112)\n+($G638*'fnd base rates'!M$113)\n+($H638*'fnd base rates'!M$114)\n+($I638*'fnd base rates'!M$115)\n+($J638*'fnd base rates'!M$119)\n+($K638*'fnd base rates'!M$120)\n+($M638*'fnd base rates'!M$122)\n+($N638*'fnd base rates'!M$123)\n+($O638*'fnd base rates'!M$124)\n+($P638*VLOOKUP($S638+15,rate_basefnd,13)))","v":0},9406.9972119516096,null,487274149,"487","274","149",1,1,9406.9972119516096,9407,0,9407,null,null,null,null,null,9407,0,9407,-1,9408,12,9396]
[487,487274163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D639","v":0},{"$f":"'fnd enro'!E639","v":0},{"$f":"'fnd enro'!F639","v":2},{"$f":"'fnd enro'!G639","v":9},{"$f":"'fnd enro'!H639","v":3},{"$f":"'fnd enro'!I639","v":0},{"$f":"'fnd enro'!J639","v":0},{"$f":"'fnd enro'!K639","v":0.53059999999999996},{"$f":"'fnd enro'!L639","v":0},{"$f":"'fnd enro'!M639+'fnd enro'!N639","v":3},{"$f":"'fnd enro'!O639","v":1},{"$f":"'fnd enro'!P639","v":0},{"$f":"'fnd enro'!Q639+'fnd enro'!R639","v":4},{"$f":"'fnd enro'!T639","v":14},1.038,{"$f":"VALUE('fnd enro'!S639)","v":6},null,{"$f":"(($D639*'fnd base rates'!C$110)\n+($E639*'fnd base rates'!C$111)\n+($F639*'fnd base rates'!C$112)\n+($G639*'fnd base rates'!C$113)\n+($H639*'fnd base rates'!C$114)\n+($I639*'fnd base rates'!C$115)\n+($J639*'fnd base rates'!C$119)\n+($K639*'fnd base rates'!C$120)\n+($M639*'fnd base rates'!C$122)\n+($N639*'fnd base rates'!C$123)\n+($O639*'fnd base rates'!C$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,3)))\n*$R639","v":7800.0949987439999},{"$f":"(($D639*'fnd base rates'!D$110)\n+($E639*'fnd base rates'!D$111)\n+($F639*'fnd base rates'!D$112)\n+($G639*'fnd base rates'!D$113)\n+($H639*'fnd base rates'!D$114)\n+($I639*'fnd base rates'!D$115)\n+($J639*'fnd base rates'!D$119)\n+($K639*'fnd base rates'!D$120)\n+($M639*'fnd base rates'!D$122)\n+($N639*'fnd base rates'!D$123)\n+($O639*'fnd base rates'!D$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,4)))\n*$R639","v":12068.13054},{"$f":"(($D639*'fnd base rates'!E$110)\n+($E639*'fnd base rates'!E$111)\n+($F639*'fnd base rates'!E$112)\n+($G639*'fnd base rates'!E$113)\n+($H639*'fnd base rates'!E$114)\n+($I639*'fnd base rates'!E$115)\n+($J639*'fnd base rates'!E$119)\n+($K639*'fnd base rates'!E$120)\n+($M639*'fnd base rates'!E$122)\n+($N639*'fnd base rates'!E$123)\n+($O639*'fnd base rates'!E$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,5)))\n*$R639","v":66431.317982100009},{"$f":"(($D639*'fnd base rates'!F$110)\n+($E639*'fnd base rates'!F$111)\n+($F639*'fnd base rates'!F$112)\n+($G639*'fnd base rates'!F$113)\n+($H639*'fnd base rates'!F$114)\n+($I639*'fnd base rates'!F$115)\n+($J639*'fnd base rates'!F$119)\n+($K639*'fnd base rates'!F$120)\n+($M639*'fnd base rates'!F$122)\n+($N639*'fnd base rates'!F$123)\n+($O639*'fnd base rates'!F$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,6)))\n*$R639","v":16623.643500779999},{"$f":"(($D639*'fnd base rates'!G$110)\n+($E639*'fnd base rates'!G$111)\n+($F639*'fnd base rates'!G$112)\n+($G639*'fnd base rates'!G$113)\n+($H639*'fnd base rates'!G$114)\n+($I639*'fnd base rates'!G$115)\n+($J639*'fnd base rates'!G$119)\n+($K639*'fnd base rates'!G$120)\n+($M639*'fnd base rates'!G$122)\n+($N639*'fnd base rates'!G$123)\n+($O639*'fnd base rates'!G$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,7)))\n*$R639","v":2856.4622787960002},{"$f":"(($D639*'fnd base rates'!H$110)\n+($E639*'fnd base rates'!H$111)\n+($F639*'fnd base rates'!H$112)\n+($G639*'fnd base rates'!H$113)\n+($H639*'fnd base rates'!H$114)\n+($I639*'fnd base rates'!H$115)\n+($J639*'fnd base rates'!H$119)\n+($K639*'fnd base rates'!H$120)\n+($M639*'fnd base rates'!H$122)\n+($N639*'fnd base rates'!H$123)\n+($O639*'fnd base rates'!H$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,8)))","v":7310.4300919999996},{"$f":"(($D639*'fnd base rates'!I$110)\n+($E639*'fnd base rates'!I$111)\n+($F639*'fnd base rates'!I$112)\n+($G639*'fnd base rates'!I$113)\n+($H639*'fnd base rates'!I$114)\n+($I639*'fnd base rates'!I$115)\n+($J639*'fnd base rates'!I$119)\n+($K639*'fnd base rates'!I$120)\n+($M639*'fnd base rates'!I$122)\n+($N639*'fnd base rates'!I$123)\n+($O639*'fnd base rates'!I$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,9)))\n*$R639","v":4402.0542000000005},{"$f":"(($D639*'fnd base rates'!J$110)\n+($E639*'fnd base rates'!J$111)\n+($F639*'fnd base rates'!J$112)\n+($G639*'fnd base rates'!J$113)\n+($H639*'fnd base rates'!J$114)\n+($I639*'fnd base rates'!J$115)\n+($J639*'fnd base rates'!J$119)\n+($K639*'fnd base rates'!J$120)\n+($M639*'fnd base rates'!J$122)\n+($N639*'fnd base rates'!J$123)\n+($O639*'fnd base rates'!J$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,10)))\n*$R639","v":4621.8091800000011},{"$f":"(($D639*'fnd base rates'!K$110)\n+($E639*'fnd base rates'!K$111)\n+($F639*'fnd base rates'!K$112)\n+($G639*'fnd base rates'!K$113)\n+($H639*'fnd base rates'!K$114)\n+($I639*'fnd base rates'!K$115)\n+($J639*'fnd base rates'!K$119)\n+($K639*'fnd base rates'!K$120)\n+($M639*'fnd base rates'!K$122)\n+($N639*'fnd base rates'!K$123)\n+($O639*'fnd base rates'!K$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,11)))\n*$R639","v":16133.608728852001},{"$f":"(($D639*'fnd base rates'!L$110)\n+($E639*'fnd base rates'!L$111)\n+($F639*'fnd base rates'!L$112)\n+($G639*'fnd base rates'!L$113)\n+($H639*'fnd base rates'!L$114)\n+($I639*'fnd base rates'!L$115)\n+($J639*'fnd base rates'!L$119)\n+($K639*'fnd base rates'!L$120)\n+($M639*'fnd base rates'!L$122)\n+($N639*'fnd base rates'!L$123)\n+($O639*'fnd base rates'!L$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,12)))","v":19131.840979945184},{"$f":"(($D639*'fnd base rates'!M$110)\n+($E639*'fnd base rates'!M$111)\n+($F639*'fnd base rates'!M$112)\n+($G639*'fnd base rates'!M$113)\n+($H639*'fnd base rates'!M$114)\n+($I639*'fnd base rates'!M$115)\n+($J639*'fnd base rates'!M$119)\n+($K639*'fnd base rates'!M$120)\n+($M639*'fnd base rates'!M$122)\n+($N639*'fnd base rates'!M$123)\n+($O639*'fnd base rates'!M$124)\n+($P639*VLOOKUP($S639+15,rate_basefnd,13)))","v":0},157379.39248121719,null,487274163,"487","274","163",1,14,157379.39248121719,11241,0,11241,null,null,null,null,null,11241,0,11241,59,11182,367,10815]
[487,487274165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D640","v":0},{"$f":"'fnd enro'!E640","v":0},{"$f":"'fnd enro'!F640","v":0},{"$f":"'fnd enro'!G640","v":41},{"$f":"'fnd enro'!H640","v":12},{"$f":"'fnd enro'!I640","v":0},{"$f":"'fnd enro'!J640","v":0},{"$f":"'fnd enro'!K640","v":2.0087000000000002},{"$f":"'fnd enro'!L640","v":0},{"$f":"'fnd enro'!M640+'fnd enro'!N640","v":7},{"$f":"'fnd enro'!O640","v":2},{"$f":"'fnd enro'!P640","v":0},{"$f":"'fnd enro'!Q640+'fnd enro'!R640","v":27},{"$f":"'fnd enro'!T640","v":53},1.038,{"$f":"VALUE('fnd enro'!S640)","v":10},null,{"$f":"(($D640*'fnd base rates'!C$110)\n+($E640*'fnd base rates'!C$111)\n+($F640*'fnd base rates'!C$112)\n+($G640*'fnd base rates'!C$113)\n+($H640*'fnd base rates'!C$114)\n+($I640*'fnd base rates'!C$115)\n+($J640*'fnd base rates'!C$119)\n+($K640*'fnd base rates'!C$120)\n+($M640*'fnd base rates'!C$122)\n+($N640*'fnd base rates'!C$123)\n+($O640*'fnd base rates'!C$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,3)))\n*$R640","v":29798.305412388003},{"$f":"(($D640*'fnd base rates'!D$110)\n+($E640*'fnd base rates'!D$111)\n+($F640*'fnd base rates'!D$112)\n+($G640*'fnd base rates'!D$113)\n+($H640*'fnd base rates'!D$114)\n+($I640*'fnd base rates'!D$115)\n+($J640*'fnd base rates'!D$119)\n+($K640*'fnd base rates'!D$120)\n+($M640*'fnd base rates'!D$122)\n+($N640*'fnd base rates'!D$123)\n+($O640*'fnd base rates'!D$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,4)))\n*$R640","v":48703.863060000003},{"$f":"(($D640*'fnd base rates'!E$110)\n+($E640*'fnd base rates'!E$111)\n+($F640*'fnd base rates'!E$112)\n+($G640*'fnd base rates'!E$113)\n+($H640*'fnd base rates'!E$114)\n+($I640*'fnd base rates'!E$115)\n+($J640*'fnd base rates'!E$119)\n+($K640*'fnd base rates'!E$120)\n+($M640*'fnd base rates'!E$122)\n+($N640*'fnd base rates'!E$123)\n+($O640*'fnd base rates'!E$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,5)))\n*$R640","v":283499.58141794999},{"$f":"(($D640*'fnd base rates'!F$110)\n+($E640*'fnd base rates'!F$111)\n+($F640*'fnd base rates'!F$112)\n+($G640*'fnd base rates'!F$113)\n+($H640*'fnd base rates'!F$114)\n+($I640*'fnd base rates'!F$115)\n+($J640*'fnd base rates'!F$119)\n+($K640*'fnd base rates'!F$120)\n+($M640*'fnd base rates'!F$122)\n+($N640*'fnd base rates'!F$123)\n+($O640*'fnd base rates'!F$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,6)))\n*$R640","v":61757.506605810006},{"$f":"(($D640*'fnd base rates'!G$110)\n+($E640*'fnd base rates'!G$111)\n+($F640*'fnd base rates'!G$112)\n+($G640*'fnd base rates'!G$113)\n+($H640*'fnd base rates'!G$114)\n+($I640*'fnd base rates'!G$115)\n+($J640*'fnd base rates'!G$119)\n+($K640*'fnd base rates'!G$120)\n+($M640*'fnd base rates'!G$122)\n+($N640*'fnd base rates'!G$123)\n+($O640*'fnd base rates'!G$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,7)))\n*$R640","v":12441.557225442},{"$f":"(($D640*'fnd base rates'!H$110)\n+($E640*'fnd base rates'!H$111)\n+($F640*'fnd base rates'!H$112)\n+($G640*'fnd base rates'!H$113)\n+($H640*'fnd base rates'!H$114)\n+($I640*'fnd base rates'!H$115)\n+($J640*'fnd base rates'!H$119)\n+($K640*'fnd base rates'!H$120)\n+($M640*'fnd base rates'!H$122)\n+($N640*'fnd base rates'!H$123)\n+($O640*'fnd base rates'!H$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,8)))","v":27256.159634},{"$f":"(($D640*'fnd base rates'!I$110)\n+($E640*'fnd base rates'!I$111)\n+($F640*'fnd base rates'!I$112)\n+($G640*'fnd base rates'!I$113)\n+($H640*'fnd base rates'!I$114)\n+($I640*'fnd base rates'!I$115)\n+($J640*'fnd base rates'!I$119)\n+($K640*'fnd base rates'!I$120)\n+($M640*'fnd base rates'!I$122)\n+($N640*'fnd base rates'!I$123)\n+($O640*'fnd base rates'!I$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,9)))\n*$R640","v":17876.020799999998},{"$f":"(($D640*'fnd base rates'!J$110)\n+($E640*'fnd base rates'!J$111)\n+($F640*'fnd base rates'!J$112)\n+($G640*'fnd base rates'!J$113)\n+($H640*'fnd base rates'!J$114)\n+($I640*'fnd base rates'!J$115)\n+($J640*'fnd base rates'!J$119)\n+($K640*'fnd base rates'!J$120)\n+($M640*'fnd base rates'!J$122)\n+($N640*'fnd base rates'!J$123)\n+($O640*'fnd base rates'!J$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,10)))\n*$R640","v":26070.906240000004},{"$f":"(($D640*'fnd base rates'!K$110)\n+($E640*'fnd base rates'!K$111)\n+($F640*'fnd base rates'!K$112)\n+($G640*'fnd base rates'!K$113)\n+($H640*'fnd base rates'!K$114)\n+($I640*'fnd base rates'!K$115)\n+($J640*'fnd base rates'!K$119)\n+($K640*'fnd base rates'!K$120)\n+($M640*'fnd base rates'!K$122)\n+($N640*'fnd base rates'!K$123)\n+($O640*'fnd base rates'!K$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,11)))\n*$R640","v":59380.645770654002},{"$f":"(($D640*'fnd base rates'!L$110)\n+($E640*'fnd base rates'!L$111)\n+($F640*'fnd base rates'!L$112)\n+($G640*'fnd base rates'!L$113)\n+($H640*'fnd base rates'!L$114)\n+($I640*'fnd base rates'!L$115)\n+($J640*'fnd base rates'!L$119)\n+($K640*'fnd base rates'!L$120)\n+($M640*'fnd base rates'!L$122)\n+($N640*'fnd base rates'!L$123)\n+($O640*'fnd base rates'!L$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,12)))","v":77045.656768484172},{"$f":"(($D640*'fnd base rates'!M$110)\n+($E640*'fnd base rates'!M$111)\n+($F640*'fnd base rates'!M$112)\n+($G640*'fnd base rates'!M$113)\n+($H640*'fnd base rates'!M$114)\n+($I640*'fnd base rates'!M$115)\n+($J640*'fnd base rates'!M$119)\n+($K640*'fnd base rates'!M$120)\n+($M640*'fnd base rates'!M$122)\n+($N640*'fnd base rates'!M$123)\n+($O640*'fnd base rates'!M$124)\n+($P640*VLOOKUP($S640+15,rate_basefnd,13)))","v":0},643830.20293472812,null,487274165,"487","274","165",1,53,643830.20293472812,12148,0,12148,null,null,null,null,null,12148,0,12148,200,11948,210,11738]
[487,487274176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D641","v":0},{"$f":"'fnd enro'!E641","v":0},{"$f":"'fnd enro'!F641","v":11},{"$f":"'fnd enro'!G641","v":48},{"$f":"'fnd enro'!H641","v":8},{"$f":"'fnd enro'!I641","v":0},{"$f":"'fnd enro'!J641","v":0},{"$f":"'fnd enro'!K641","v":2.5392999999999999},{"$f":"'fnd enro'!L641","v":0},{"$f":"'fnd enro'!M641+'fnd enro'!N641","v":17},{"$f":"'fnd enro'!O641","v":1},{"$f":"'fnd enro'!P641","v":0},{"$f":"'fnd enro'!Q641+'fnd enro'!R641","v":35},{"$f":"'fnd enro'!T641","v":67},1.038,{"$f":"VALUE('fnd enro'!S641)","v":10},null,{"$f":"(($D641*'fnd base rates'!C$110)\n+($E641*'fnd base rates'!C$111)\n+($F641*'fnd base rates'!C$112)\n+($G641*'fnd base rates'!C$113)\n+($H641*'fnd base rates'!C$114)\n+($I641*'fnd base rates'!C$115)\n+($J641*'fnd base rates'!C$119)\n+($K641*'fnd base rates'!C$120)\n+($M641*'fnd base rates'!C$122)\n+($N641*'fnd base rates'!C$123)\n+($O641*'fnd base rates'!C$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,3)))\n*$R641","v":38338.764291131993},{"$f":"(($D641*'fnd base rates'!D$110)\n+($E641*'fnd base rates'!D$111)\n+($F641*'fnd base rates'!D$112)\n+($G641*'fnd base rates'!D$113)\n+($H641*'fnd base rates'!D$114)\n+($I641*'fnd base rates'!D$115)\n+($J641*'fnd base rates'!D$119)\n+($K641*'fnd base rates'!D$120)\n+($M641*'fnd base rates'!D$122)\n+($N641*'fnd base rates'!D$123)\n+($O641*'fnd base rates'!D$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,4)))\n*$R641","v":62907.823919999995},{"$f":"(($D641*'fnd base rates'!E$110)\n+($E641*'fnd base rates'!E$111)\n+($F641*'fnd base rates'!E$112)\n+($G641*'fnd base rates'!E$113)\n+($H641*'fnd base rates'!E$114)\n+($I641*'fnd base rates'!E$115)\n+($J641*'fnd base rates'!E$119)\n+($K641*'fnd base rates'!E$120)\n+($M641*'fnd base rates'!E$122)\n+($N641*'fnd base rates'!E$123)\n+($O641*'fnd base rates'!E$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,5)))\n*$R641","v":371390.73976004997},{"$f":"(($D641*'fnd base rates'!F$110)\n+($E641*'fnd base rates'!F$111)\n+($F641*'fnd base rates'!F$112)\n+($G641*'fnd base rates'!F$113)\n+($H641*'fnd base rates'!F$114)\n+($I641*'fnd base rates'!F$115)\n+($J641*'fnd base rates'!F$119)\n+($K641*'fnd base rates'!F$120)\n+($M641*'fnd base rates'!F$122)\n+($N641*'fnd base rates'!F$123)\n+($O641*'fnd base rates'!F$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,6)))\n*$R641","v":80879.346226590002},{"$f":"(($D641*'fnd base rates'!G$110)\n+($E641*'fnd base rates'!G$111)\n+($F641*'fnd base rates'!G$112)\n+($G641*'fnd base rates'!G$113)\n+($H641*'fnd base rates'!G$114)\n+($I641*'fnd base rates'!G$115)\n+($J641*'fnd base rates'!G$119)\n+($K641*'fnd base rates'!G$120)\n+($M641*'fnd base rates'!G$122)\n+($N641*'fnd base rates'!G$123)\n+($O641*'fnd base rates'!G$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,7)))\n*$R641","v":16079.820344238},{"$f":"(($D641*'fnd base rates'!H$110)\n+($E641*'fnd base rates'!H$111)\n+($F641*'fnd base rates'!H$112)\n+($G641*'fnd base rates'!H$113)\n+($H641*'fnd base rates'!H$114)\n+($I641*'fnd base rates'!H$115)\n+($J641*'fnd base rates'!H$119)\n+($K641*'fnd base rates'!H$120)\n+($M641*'fnd base rates'!H$122)\n+($N641*'fnd base rates'!H$123)\n+($O641*'fnd base rates'!H$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,8)))","v":35212.689725999997},{"$f":"(($D641*'fnd base rates'!I$110)\n+($E641*'fnd base rates'!I$111)\n+($F641*'fnd base rates'!I$112)\n+($G641*'fnd base rates'!I$113)\n+($H641*'fnd base rates'!I$114)\n+($I641*'fnd base rates'!I$115)\n+($J641*'fnd base rates'!I$119)\n+($K641*'fnd base rates'!I$120)\n+($M641*'fnd base rates'!I$122)\n+($N641*'fnd base rates'!I$123)\n+($O641*'fnd base rates'!I$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,9)))\n*$R641","v":22580.973780000004},{"$f":"(($D641*'fnd base rates'!J$110)\n+($E641*'fnd base rates'!J$111)\n+($F641*'fnd base rates'!J$112)\n+($G641*'fnd base rates'!J$113)\n+($H641*'fnd base rates'!J$114)\n+($I641*'fnd base rates'!J$115)\n+($J641*'fnd base rates'!J$119)\n+($K641*'fnd base rates'!J$120)\n+($M641*'fnd base rates'!J$122)\n+($N641*'fnd base rates'!J$123)\n+($O641*'fnd base rates'!J$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,10)))\n*$R641","v":32456.485020000004},{"$f":"(($D641*'fnd base rates'!K$110)\n+($E641*'fnd base rates'!K$111)\n+($F641*'fnd base rates'!K$112)\n+($G641*'fnd base rates'!K$113)\n+($H641*'fnd base rates'!K$114)\n+($I641*'fnd base rates'!K$115)\n+($J641*'fnd base rates'!K$119)\n+($K641*'fnd base rates'!K$120)\n+($M641*'fnd base rates'!K$122)\n+($N641*'fnd base rates'!K$123)\n+($O641*'fnd base rates'!K$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,11)))\n*$R641","v":76340.845039506006},{"$f":"(($D641*'fnd base rates'!L$110)\n+($E641*'fnd base rates'!L$111)\n+($F641*'fnd base rates'!L$112)\n+($G641*'fnd base rates'!L$113)\n+($H641*'fnd base rates'!L$114)\n+($I641*'fnd base rates'!L$115)\n+($J641*'fnd base rates'!L$119)\n+($K641*'fnd base rates'!L$120)\n+($M641*'fnd base rates'!L$122)\n+($N641*'fnd base rates'!L$123)\n+($O641*'fnd base rates'!L$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,12)))","v":99203.322537913278},{"$f":"(($D641*'fnd base rates'!M$110)\n+($E641*'fnd base rates'!M$111)\n+($F641*'fnd base rates'!M$112)\n+($G641*'fnd base rates'!M$113)\n+($H641*'fnd base rates'!M$114)\n+($I641*'fnd base rates'!M$115)\n+($J641*'fnd base rates'!M$119)\n+($K641*'fnd base rates'!M$120)\n+($M641*'fnd base rates'!M$122)\n+($N641*'fnd base rates'!M$123)\n+($O641*'fnd base rates'!M$124)\n+($P641*VLOOKUP($S641+15,rate_basefnd,13)))","v":0},835390.81064542918,null,487274176,"487","274","176",1,67,835390.81064542918,12469,0,12469,null,null,null,null,null,12469,0,12469,226,12243,161,12082]
[487,487274178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D642","v":0},{"$f":"'fnd enro'!E642","v":0},{"$f":"'fnd enro'!F642","v":0},{"$f":"'fnd enro'!G642","v":1},{"$f":"'fnd enro'!H642","v":0},{"$f":"'fnd enro'!I642","v":0},{"$f":"'fnd enro'!J642","v":0},{"$f":"'fnd enro'!K642","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L642","v":0},{"$f":"'fnd enro'!M642+'fnd enro'!N642","v":0},{"$f":"'fnd enro'!O642","v":0},{"$f":"'fnd enro'!P642","v":0},{"$f":"'fnd enro'!Q642+'fnd enro'!R642","v":1},{"$f":"'fnd enro'!T642","v":1},1.038,{"$f":"VALUE('fnd enro'!S642)","v":10},null,{"$f":"(($D642*'fnd base rates'!C$110)\n+($E642*'fnd base rates'!C$111)\n+($F642*'fnd base rates'!C$112)\n+($G642*'fnd base rates'!C$113)\n+($H642*'fnd base rates'!C$114)\n+($I642*'fnd base rates'!C$115)\n+($J642*'fnd base rates'!C$119)\n+($K642*'fnd base rates'!C$120)\n+($M642*'fnd base rates'!C$122)\n+($N642*'fnd base rates'!C$123)\n+($O642*'fnd base rates'!C$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,3)))\n*$R642","v":577.90519419600002},{"$f":"(($D642*'fnd base rates'!D$110)\n+($E642*'fnd base rates'!D$111)\n+($F642*'fnd base rates'!D$112)\n+($G642*'fnd base rates'!D$113)\n+($H642*'fnd base rates'!D$114)\n+($I642*'fnd base rates'!D$115)\n+($J642*'fnd base rates'!D$119)\n+($K642*'fnd base rates'!D$120)\n+($M642*'fnd base rates'!D$122)\n+($N642*'fnd base rates'!D$123)\n+($O642*'fnd base rates'!D$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,4)))\n*$R642","v":1041.1659},{"$f":"(($D642*'fnd base rates'!E$110)\n+($E642*'fnd base rates'!E$111)\n+($F642*'fnd base rates'!E$112)\n+($G642*'fnd base rates'!E$113)\n+($H642*'fnd base rates'!E$114)\n+($I642*'fnd base rates'!E$115)\n+($J642*'fnd base rates'!E$119)\n+($K642*'fnd base rates'!E$120)\n+($M642*'fnd base rates'!E$122)\n+($N642*'fnd base rates'!E$123)\n+($O642*'fnd base rates'!E$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,5)))\n*$R642","v":6711.3197101500009},{"$f":"(($D642*'fnd base rates'!F$110)\n+($E642*'fnd base rates'!F$111)\n+($F642*'fnd base rates'!F$112)\n+($G642*'fnd base rates'!F$113)\n+($H642*'fnd base rates'!F$114)\n+($I642*'fnd base rates'!F$115)\n+($J642*'fnd base rates'!F$119)\n+($K642*'fnd base rates'!F$120)\n+($M642*'fnd base rates'!F$122)\n+($N642*'fnd base rates'!F$123)\n+($O642*'fnd base rates'!F$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,6)))\n*$R642","v":1191.9591857700002},{"$f":"(($D642*'fnd base rates'!G$110)\n+($E642*'fnd base rates'!G$111)\n+($F642*'fnd base rates'!G$112)\n+($G642*'fnd base rates'!G$113)\n+($H642*'fnd base rates'!G$114)\n+($I642*'fnd base rates'!G$115)\n+($J642*'fnd base rates'!G$119)\n+($K642*'fnd base rates'!G$120)\n+($M642*'fnd base rates'!G$122)\n+($N642*'fnd base rates'!G$123)\n+($O642*'fnd base rates'!G$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,7)))\n*$R642","v":295.37182991399999},{"$f":"(($D642*'fnd base rates'!H$110)\n+($E642*'fnd base rates'!H$111)\n+($F642*'fnd base rates'!H$112)\n+($G642*'fnd base rates'!H$113)\n+($H642*'fnd base rates'!H$114)\n+($I642*'fnd base rates'!H$115)\n+($J642*'fnd base rates'!H$119)\n+($K642*'fnd base rates'!H$120)\n+($M642*'fnd base rates'!H$122)\n+($N642*'fnd base rates'!H$123)\n+($O642*'fnd base rates'!H$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D642*'fnd base rates'!I$110)\n+($E642*'fnd base rates'!I$111)\n+($F642*'fnd base rates'!I$112)\n+($G642*'fnd base rates'!I$113)\n+($H642*'fnd base rates'!I$114)\n+($I642*'fnd base rates'!I$115)\n+($J642*'fnd base rates'!I$119)\n+($K642*'fnd base rates'!I$120)\n+($M642*'fnd base rates'!I$122)\n+($N642*'fnd base rates'!I$123)\n+($O642*'fnd base rates'!I$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,9)))\n*$R642","v":366.28944000000001},{"$f":"(($D642*'fnd base rates'!J$110)\n+($E642*'fnd base rates'!J$111)\n+($F642*'fnd base rates'!J$112)\n+($G642*'fnd base rates'!J$113)\n+($H642*'fnd base rates'!J$114)\n+($I642*'fnd base rates'!J$115)\n+($J642*'fnd base rates'!J$119)\n+($K642*'fnd base rates'!J$120)\n+($M642*'fnd base rates'!J$122)\n+($N642*'fnd base rates'!J$123)\n+($O642*'fnd base rates'!J$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,10)))\n*$R642","v":775.65588000000002},{"$f":"(($D642*'fnd base rates'!K$110)\n+($E642*'fnd base rates'!K$111)\n+($F642*'fnd base rates'!K$112)\n+($G642*'fnd base rates'!K$113)\n+($H642*'fnd base rates'!K$114)\n+($I642*'fnd base rates'!K$115)\n+($J642*'fnd base rates'!K$119)\n+($K642*'fnd base rates'!K$120)\n+($M642*'fnd base rates'!K$122)\n+($N642*'fnd base rates'!K$123)\n+($O642*'fnd base rates'!K$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,11)))\n*$R642","v":1054.419354918},{"$f":"(($D642*'fnd base rates'!L$110)\n+($E642*'fnd base rates'!L$111)\n+($F642*'fnd base rates'!L$112)\n+($G642*'fnd base rates'!L$113)\n+($H642*'fnd base rates'!L$114)\n+($I642*'fnd base rates'!L$115)\n+($J642*'fnd base rates'!L$119)\n+($K642*'fnd base rates'!L$120)\n+($M642*'fnd base rates'!L$122)\n+($N642*'fnd base rates'!L$123)\n+($O642*'fnd base rates'!L$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D642*'fnd base rates'!M$110)\n+($E642*'fnd base rates'!M$111)\n+($F642*'fnd base rates'!M$112)\n+($G642*'fnd base rates'!M$113)\n+($H642*'fnd base rates'!M$114)\n+($I642*'fnd base rates'!M$115)\n+($J642*'fnd base rates'!M$119)\n+($K642*'fnd base rates'!M$120)\n+($M642*'fnd base rates'!M$122)\n+($N642*'fnd base rates'!M$123)\n+($O642*'fnd base rates'!M$124)\n+($P642*VLOOKUP($S642+15,rate_basefnd,13)))","v":0},14152.360551951613,null,487274178,"487","274","178",1,1,14152.360551951613,14152,0,14152,null,null,null,null,null,14152,0,14152,393,13759,25,13734]
[487,487274181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D643","v":0},{"$f":"'fnd enro'!E643","v":0},{"$f":"'fnd enro'!F643","v":0},{"$f":"'fnd enro'!G643","v":3},{"$f":"'fnd enro'!H643","v":1},{"$f":"'fnd enro'!I643","v":0},{"$f":"'fnd enro'!J643","v":0},{"$f":"'fnd enro'!K643","v":0.15160000000000001},{"$f":"'fnd enro'!L643","v":0},{"$f":"'fnd enro'!M643+'fnd enro'!N643","v":0},{"$f":"'fnd enro'!O643","v":0},{"$f":"'fnd enro'!P643","v":0},{"$f":"'fnd enro'!Q643+'fnd enro'!R643","v":3},{"$f":"'fnd enro'!T643","v":4},1.038,{"$f":"VALUE('fnd enro'!S643)","v":10},null,{"$f":"(($D643*'fnd base rates'!C$110)\n+($E643*'fnd base rates'!C$111)\n+($F643*'fnd base rates'!C$112)\n+($G643*'fnd base rates'!C$113)\n+($H643*'fnd base rates'!C$114)\n+($I643*'fnd base rates'!C$115)\n+($J643*'fnd base rates'!C$119)\n+($K643*'fnd base rates'!C$120)\n+($M643*'fnd base rates'!C$122)\n+($N643*'fnd base rates'!C$123)\n+($O643*'fnd base rates'!C$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,3)))\n*$R643","v":2246.9533767840003},{"$f":"(($D643*'fnd base rates'!D$110)\n+($E643*'fnd base rates'!D$111)\n+($F643*'fnd base rates'!D$112)\n+($G643*'fnd base rates'!D$113)\n+($H643*'fnd base rates'!D$114)\n+($I643*'fnd base rates'!D$115)\n+($J643*'fnd base rates'!D$119)\n+($K643*'fnd base rates'!D$120)\n+($M643*'fnd base rates'!D$122)\n+($N643*'fnd base rates'!D$123)\n+($O643*'fnd base rates'!D$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,4)))\n*$R643","v":3858.2563800000003},{"$f":"(($D643*'fnd base rates'!E$110)\n+($E643*'fnd base rates'!E$111)\n+($F643*'fnd base rates'!E$112)\n+($G643*'fnd base rates'!E$113)\n+($H643*'fnd base rates'!E$114)\n+($I643*'fnd base rates'!E$115)\n+($J643*'fnd base rates'!E$119)\n+($K643*'fnd base rates'!E$120)\n+($M643*'fnd base rates'!E$122)\n+($N643*'fnd base rates'!E$123)\n+($O643*'fnd base rates'!E$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,5)))\n*$R643","v":23449.8874206},{"$f":"(($D643*'fnd base rates'!F$110)\n+($E643*'fnd base rates'!F$111)\n+($F643*'fnd base rates'!F$112)\n+($G643*'fnd base rates'!F$113)\n+($H643*'fnd base rates'!F$114)\n+($I643*'fnd base rates'!F$115)\n+($J643*'fnd base rates'!F$119)\n+($K643*'fnd base rates'!F$120)\n+($M643*'fnd base rates'!F$122)\n+($N643*'fnd base rates'!F$123)\n+($O643*'fnd base rates'!F$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,6)))\n*$R643","v":4525.7543830799996},{"$f":"(($D643*'fnd base rates'!G$110)\n+($E643*'fnd base rates'!G$111)\n+($F643*'fnd base rates'!G$112)\n+($G643*'fnd base rates'!G$113)\n+($H643*'fnd base rates'!G$114)\n+($I643*'fnd base rates'!G$115)\n+($J643*'fnd base rates'!G$119)\n+($K643*'fnd base rates'!G$120)\n+($M643*'fnd base rates'!G$122)\n+($N643*'fnd base rates'!G$123)\n+($O643*'fnd base rates'!G$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,7)))\n*$R643","v":1047.5853196560001},{"$f":"(($D643*'fnd base rates'!H$110)\n+($E643*'fnd base rates'!H$111)\n+($F643*'fnd base rates'!H$112)\n+($G643*'fnd base rates'!H$113)\n+($H643*'fnd base rates'!H$114)\n+($I643*'fnd base rates'!H$115)\n+($J643*'fnd base rates'!H$119)\n+($K643*'fnd base rates'!H$120)\n+($M643*'fnd base rates'!H$122)\n+($N643*'fnd base rates'!H$123)\n+($O643*'fnd base rates'!H$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,8)))","v":2000.3843119999999},{"$f":"(($D643*'fnd base rates'!I$110)\n+($E643*'fnd base rates'!I$111)\n+($F643*'fnd base rates'!I$112)\n+($G643*'fnd base rates'!I$113)\n+($H643*'fnd base rates'!I$114)\n+($I643*'fnd base rates'!I$115)\n+($J643*'fnd base rates'!I$119)\n+($K643*'fnd base rates'!I$120)\n+($M643*'fnd base rates'!I$122)\n+($N643*'fnd base rates'!I$123)\n+($O643*'fnd base rates'!I$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,9)))\n*$R643","v":1425.1947600000001},{"$f":"(($D643*'fnd base rates'!J$110)\n+($E643*'fnd base rates'!J$111)\n+($F643*'fnd base rates'!J$112)\n+($G643*'fnd base rates'!J$113)\n+($H643*'fnd base rates'!J$114)\n+($I643*'fnd base rates'!J$115)\n+($J643*'fnd base rates'!J$119)\n+($K643*'fnd base rates'!J$120)\n+($M643*'fnd base rates'!J$122)\n+($N643*'fnd base rates'!J$123)\n+($O643*'fnd base rates'!J$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,10)))\n*$R643","v":2565.9256200000004},{"$f":"(($D643*'fnd base rates'!K$110)\n+($E643*'fnd base rates'!K$111)\n+($F643*'fnd base rates'!K$112)\n+($G643*'fnd base rates'!K$113)\n+($H643*'fnd base rates'!K$114)\n+($I643*'fnd base rates'!K$115)\n+($J643*'fnd base rates'!K$119)\n+($K643*'fnd base rates'!K$120)\n+($M643*'fnd base rates'!K$122)\n+($N643*'fnd base rates'!K$123)\n+($O643*'fnd base rates'!K$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,11)))\n*$R643","v":4296.3889596720001},{"$f":"(($D643*'fnd base rates'!L$110)\n+($E643*'fnd base rates'!L$111)\n+($F643*'fnd base rates'!L$112)\n+($G643*'fnd base rates'!L$113)\n+($H643*'fnd base rates'!L$114)\n+($I643*'fnd base rates'!L$115)\n+($J643*'fnd base rates'!L$119)\n+($K643*'fnd base rates'!L$120)\n+($M643*'fnd base rates'!L$122)\n+($N643*'fnd base rates'!L$123)\n+($O643*'fnd base rates'!L$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,12)))","v":6096.152864455511},{"$f":"(($D643*'fnd base rates'!M$110)\n+($E643*'fnd base rates'!M$111)\n+($F643*'fnd base rates'!M$112)\n+($G643*'fnd base rates'!M$113)\n+($H643*'fnd base rates'!M$114)\n+($I643*'fnd base rates'!M$115)\n+($J643*'fnd base rates'!M$119)\n+($K643*'fnd base rates'!M$120)\n+($M643*'fnd base rates'!M$122)\n+($N643*'fnd base rates'!M$123)\n+($O643*'fnd base rates'!M$124)\n+($P643*VLOOKUP($S643+15,rate_basefnd,13)))","v":0},51512.48339624751,null,487274181,"487","274","181",1,4,51512.48339624751,12878,0,12878,null,null,null,null,null,12878,0,12878,294,12584,22,12562]
[487,487274182,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D644","v":0},{"$f":"'fnd enro'!E644","v":0},{"$f":"'fnd enro'!F644","v":0},{"$f":"'fnd enro'!G644","v":3},{"$f":"'fnd enro'!H644","v":0},{"$f":"'fnd enro'!I644","v":0},{"$f":"'fnd enro'!J644","v":0},{"$f":"'fnd enro'!K644","v":0.1137},{"$f":"'fnd enro'!L644","v":0},{"$f":"'fnd enro'!M644+'fnd enro'!N644","v":0},{"$f":"'fnd enro'!O644","v":0},{"$f":"'fnd enro'!P644","v":0},{"$f":"'fnd enro'!Q644+'fnd enro'!R644","v":0},{"$f":"'fnd enro'!T644","v":3},1.038,{"$f":"VALUE('fnd enro'!S644)","v":1},null,{"$f":"(($D644*'fnd base rates'!C$110)\n+($E644*'fnd base rates'!C$111)\n+($F644*'fnd base rates'!C$112)\n+($G644*'fnd base rates'!C$113)\n+($H644*'fnd base rates'!C$114)\n+($I644*'fnd base rates'!C$115)\n+($J644*'fnd base rates'!C$119)\n+($K644*'fnd base rates'!C$120)\n+($M644*'fnd base rates'!C$122)\n+($N644*'fnd base rates'!C$123)\n+($O644*'fnd base rates'!C$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,3)))\n*$R644","v":1539.7133825879998},{"$f":"(($D644*'fnd base rates'!D$110)\n+($E644*'fnd base rates'!D$111)\n+($F644*'fnd base rates'!D$112)\n+($G644*'fnd base rates'!D$113)\n+($H644*'fnd base rates'!D$114)\n+($I644*'fnd base rates'!D$115)\n+($J644*'fnd base rates'!D$119)\n+($K644*'fnd base rates'!D$120)\n+($M644*'fnd base rates'!D$122)\n+($N644*'fnd base rates'!D$123)\n+($O644*'fnd base rates'!D$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,4)))\n*$R644","v":2204.2760400000002},{"$f":"(($D644*'fnd base rates'!E$110)\n+($E644*'fnd base rates'!E$111)\n+($F644*'fnd base rates'!E$112)\n+($G644*'fnd base rates'!E$113)\n+($H644*'fnd base rates'!E$114)\n+($I644*'fnd base rates'!E$115)\n+($J644*'fnd base rates'!E$119)\n+($K644*'fnd base rates'!E$120)\n+($M644*'fnd base rates'!E$122)\n+($N644*'fnd base rates'!E$123)\n+($O644*'fnd base rates'!E$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,5)))\n*$R644","v":11160.59445045},{"$f":"(($D644*'fnd base rates'!F$110)\n+($E644*'fnd base rates'!F$111)\n+($F644*'fnd base rates'!F$112)\n+($G644*'fnd base rates'!F$113)\n+($H644*'fnd base rates'!F$114)\n+($I644*'fnd base rates'!F$115)\n+($J644*'fnd base rates'!F$119)\n+($K644*'fnd base rates'!F$120)\n+($M644*'fnd base rates'!F$122)\n+($N644*'fnd base rates'!F$123)\n+($O644*'fnd base rates'!F$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,6)))\n*$R644","v":3575.8775573100002},{"$f":"(($D644*'fnd base rates'!G$110)\n+($E644*'fnd base rates'!G$111)\n+($F644*'fnd base rates'!G$112)\n+($G644*'fnd base rates'!G$113)\n+($H644*'fnd base rates'!G$114)\n+($I644*'fnd base rates'!G$115)\n+($J644*'fnd base rates'!G$119)\n+($K644*'fnd base rates'!G$120)\n+($M644*'fnd base rates'!G$122)\n+($N644*'fnd base rates'!G$123)\n+($O644*'fnd base rates'!G$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,7)))\n*$R644","v":450.77828974199997},{"$f":"(($D644*'fnd base rates'!H$110)\n+($E644*'fnd base rates'!H$111)\n+($F644*'fnd base rates'!H$112)\n+($G644*'fnd base rates'!H$113)\n+($H644*'fnd base rates'!H$114)\n+($I644*'fnd base rates'!H$115)\n+($J644*'fnd base rates'!H$119)\n+($K644*'fnd base rates'!H$120)\n+($M644*'fnd base rates'!H$122)\n+($N644*'fnd base rates'!H$123)\n+($O644*'fnd base rates'!H$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D644*'fnd base rates'!I$110)\n+($E644*'fnd base rates'!I$111)\n+($F644*'fnd base rates'!I$112)\n+($G644*'fnd base rates'!I$113)\n+($H644*'fnd base rates'!I$114)\n+($I644*'fnd base rates'!I$115)\n+($J644*'fnd base rates'!I$119)\n+($K644*'fnd base rates'!I$120)\n+($M644*'fnd base rates'!I$122)\n+($N644*'fnd base rates'!I$123)\n+($O644*'fnd base rates'!I$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,9)))\n*$R644","v":735.49565999999993},{"$f":"(($D644*'fnd base rates'!J$110)\n+($E644*'fnd base rates'!J$111)\n+($F644*'fnd base rates'!J$112)\n+($G644*'fnd base rates'!J$113)\n+($H644*'fnd base rates'!J$114)\n+($I644*'fnd base rates'!J$115)\n+($J644*'fnd base rates'!J$119)\n+($K644*'fnd base rates'!J$120)\n+($M644*'fnd base rates'!J$122)\n+($N644*'fnd base rates'!J$123)\n+($O644*'fnd base rates'!J$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,10)))\n*$R644","v":438.85602000000006},{"$f":"(($D644*'fnd base rates'!K$110)\n+($E644*'fnd base rates'!K$111)\n+($F644*'fnd base rates'!K$112)\n+($G644*'fnd base rates'!K$113)\n+($H644*'fnd base rates'!K$114)\n+($I644*'fnd base rates'!K$115)\n+($J644*'fnd base rates'!K$119)\n+($K644*'fnd base rates'!K$120)\n+($M644*'fnd base rates'!K$122)\n+($N644*'fnd base rates'!K$123)\n+($O644*'fnd base rates'!K$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,11)))\n*$R644","v":3163.2580647539999},{"$f":"(($D644*'fnd base rates'!L$110)\n+($E644*'fnd base rates'!L$111)\n+($F644*'fnd base rates'!L$112)\n+($G644*'fnd base rates'!L$113)\n+($H644*'fnd base rates'!L$114)\n+($I644*'fnd base rates'!L$115)\n+($J644*'fnd base rates'!L$119)\n+($K644*'fnd base rates'!L$120)\n+($M644*'fnd base rates'!L$122)\n+($N644*'fnd base rates'!L$123)\n+($O644*'fnd base rates'!L$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,12)))","v":3500.0714370108294},{"$f":"(($D644*'fnd base rates'!M$110)\n+($E644*'fnd base rates'!M$111)\n+($F644*'fnd base rates'!M$112)\n+($G644*'fnd base rates'!M$113)\n+($H644*'fnd base rates'!M$114)\n+($I644*'fnd base rates'!M$115)\n+($J644*'fnd base rates'!M$119)\n+($K644*'fnd base rates'!M$120)\n+($M644*'fnd base rates'!M$122)\n+($N644*'fnd base rates'!M$123)\n+($O644*'fnd base rates'!M$124)\n+($P644*VLOOKUP($S644+15,rate_basefnd,13)))","v":0},28220.991635854833,null,487274182,"487","274","182",1,3,28220.991635854833,9407,0,9407,null,null,null,null,null,9407,0,9407,-1,9408,12,9396]
[487,487274198,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D645","v":0},{"$f":"'fnd enro'!E645","v":0},{"$f":"'fnd enro'!F645","v":0},{"$f":"'fnd enro'!G645","v":1},{"$f":"'fnd enro'!H645","v":0},{"$f":"'fnd enro'!I645","v":0},{"$f":"'fnd enro'!J645","v":0},{"$f":"'fnd enro'!K645","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L645","v":0},{"$f":"'fnd enro'!M645+'fnd enro'!N645","v":0},{"$f":"'fnd enro'!O645","v":0},{"$f":"'fnd enro'!P645","v":0},{"$f":"'fnd enro'!Q645+'fnd enro'!R645","v":1},{"$f":"'fnd enro'!T645","v":1},1.038,{"$f":"VALUE('fnd enro'!S645)","v":10},null,{"$f":"(($D645*'fnd base rates'!C$110)\n+($E645*'fnd base rates'!C$111)\n+($F645*'fnd base rates'!C$112)\n+($G645*'fnd base rates'!C$113)\n+($H645*'fnd base rates'!C$114)\n+($I645*'fnd base rates'!C$115)\n+($J645*'fnd base rates'!C$119)\n+($K645*'fnd base rates'!C$120)\n+($M645*'fnd base rates'!C$122)\n+($N645*'fnd base rates'!C$123)\n+($O645*'fnd base rates'!C$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,3)))\n*$R645","v":577.90519419600002},{"$f":"(($D645*'fnd base rates'!D$110)\n+($E645*'fnd base rates'!D$111)\n+($F645*'fnd base rates'!D$112)\n+($G645*'fnd base rates'!D$113)\n+($H645*'fnd base rates'!D$114)\n+($I645*'fnd base rates'!D$115)\n+($J645*'fnd base rates'!D$119)\n+($K645*'fnd base rates'!D$120)\n+($M645*'fnd base rates'!D$122)\n+($N645*'fnd base rates'!D$123)\n+($O645*'fnd base rates'!D$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,4)))\n*$R645","v":1041.1659},{"$f":"(($D645*'fnd base rates'!E$110)\n+($E645*'fnd base rates'!E$111)\n+($F645*'fnd base rates'!E$112)\n+($G645*'fnd base rates'!E$113)\n+($H645*'fnd base rates'!E$114)\n+($I645*'fnd base rates'!E$115)\n+($J645*'fnd base rates'!E$119)\n+($K645*'fnd base rates'!E$120)\n+($M645*'fnd base rates'!E$122)\n+($N645*'fnd base rates'!E$123)\n+($O645*'fnd base rates'!E$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,5)))\n*$R645","v":6711.3197101500009},{"$f":"(($D645*'fnd base rates'!F$110)\n+($E645*'fnd base rates'!F$111)\n+($F645*'fnd base rates'!F$112)\n+($G645*'fnd base rates'!F$113)\n+($H645*'fnd base rates'!F$114)\n+($I645*'fnd base rates'!F$115)\n+($J645*'fnd base rates'!F$119)\n+($K645*'fnd base rates'!F$120)\n+($M645*'fnd base rates'!F$122)\n+($N645*'fnd base rates'!F$123)\n+($O645*'fnd base rates'!F$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,6)))\n*$R645","v":1191.9591857700002},{"$f":"(($D645*'fnd base rates'!G$110)\n+($E645*'fnd base rates'!G$111)\n+($F645*'fnd base rates'!G$112)\n+($G645*'fnd base rates'!G$113)\n+($H645*'fnd base rates'!G$114)\n+($I645*'fnd base rates'!G$115)\n+($J645*'fnd base rates'!G$119)\n+($K645*'fnd base rates'!G$120)\n+($M645*'fnd base rates'!G$122)\n+($N645*'fnd base rates'!G$123)\n+($O645*'fnd base rates'!G$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,7)))\n*$R645","v":295.37182991399999},{"$f":"(($D645*'fnd base rates'!H$110)\n+($E645*'fnd base rates'!H$111)\n+($F645*'fnd base rates'!H$112)\n+($G645*'fnd base rates'!H$113)\n+($H645*'fnd base rates'!H$114)\n+($I645*'fnd base rates'!H$115)\n+($J645*'fnd base rates'!H$119)\n+($K645*'fnd base rates'!H$120)\n+($M645*'fnd base rates'!H$122)\n+($N645*'fnd base rates'!H$123)\n+($O645*'fnd base rates'!H$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D645*'fnd base rates'!I$110)\n+($E645*'fnd base rates'!I$111)\n+($F645*'fnd base rates'!I$112)\n+($G645*'fnd base rates'!I$113)\n+($H645*'fnd base rates'!I$114)\n+($I645*'fnd base rates'!I$115)\n+($J645*'fnd base rates'!I$119)\n+($K645*'fnd base rates'!I$120)\n+($M645*'fnd base rates'!I$122)\n+($N645*'fnd base rates'!I$123)\n+($O645*'fnd base rates'!I$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,9)))\n*$R645","v":366.28944000000001},{"$f":"(($D645*'fnd base rates'!J$110)\n+($E645*'fnd base rates'!J$111)\n+($F645*'fnd base rates'!J$112)\n+($G645*'fnd base rates'!J$113)\n+($H645*'fnd base rates'!J$114)\n+($I645*'fnd base rates'!J$115)\n+($J645*'fnd base rates'!J$119)\n+($K645*'fnd base rates'!J$120)\n+($M645*'fnd base rates'!J$122)\n+($N645*'fnd base rates'!J$123)\n+($O645*'fnd base rates'!J$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,10)))\n*$R645","v":775.65588000000002},{"$f":"(($D645*'fnd base rates'!K$110)\n+($E645*'fnd base rates'!K$111)\n+($F645*'fnd base rates'!K$112)\n+($G645*'fnd base rates'!K$113)\n+($H645*'fnd base rates'!K$114)\n+($I645*'fnd base rates'!K$115)\n+($J645*'fnd base rates'!K$119)\n+($K645*'fnd base rates'!K$120)\n+($M645*'fnd base rates'!K$122)\n+($N645*'fnd base rates'!K$123)\n+($O645*'fnd base rates'!K$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,11)))\n*$R645","v":1054.419354918},{"$f":"(($D645*'fnd base rates'!L$110)\n+($E645*'fnd base rates'!L$111)\n+($F645*'fnd base rates'!L$112)\n+($G645*'fnd base rates'!L$113)\n+($H645*'fnd base rates'!L$114)\n+($I645*'fnd base rates'!L$115)\n+($J645*'fnd base rates'!L$119)\n+($K645*'fnd base rates'!L$120)\n+($M645*'fnd base rates'!L$122)\n+($N645*'fnd base rates'!L$123)\n+($O645*'fnd base rates'!L$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D645*'fnd base rates'!M$110)\n+($E645*'fnd base rates'!M$111)\n+($F645*'fnd base rates'!M$112)\n+($G645*'fnd base rates'!M$113)\n+($H645*'fnd base rates'!M$114)\n+($I645*'fnd base rates'!M$115)\n+($J645*'fnd base rates'!M$119)\n+($K645*'fnd base rates'!M$120)\n+($M645*'fnd base rates'!M$122)\n+($N645*'fnd base rates'!M$123)\n+($O645*'fnd base rates'!M$124)\n+($P645*VLOOKUP($S645+15,rate_basefnd,13)))","v":0},14152.360551951613,null,487274198,"487","274","198",1,1,14152.360551951613,14152,0,14152,null,null,null,null,null,14152,0,14152,393,13759,25,13734]
[487,487274229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D646","v":0},{"$f":"'fnd enro'!E646","v":0},{"$f":"'fnd enro'!F646","v":2},{"$f":"'fnd enro'!G646","v":0},{"$f":"'fnd enro'!H646","v":2},{"$f":"'fnd enro'!I646","v":0},{"$f":"'fnd enro'!J646","v":0},{"$f":"'fnd enro'!K646","v":0.15160000000000001},{"$f":"'fnd enro'!L646","v":0},{"$f":"'fnd enro'!M646+'fnd enro'!N646","v":2},{"$f":"'fnd enro'!O646","v":0},{"$f":"'fnd enro'!P646","v":0},{"$f":"'fnd enro'!Q646+'fnd enro'!R646","v":0},{"$f":"'fnd enro'!T646","v":4},1.038,{"$f":"VALUE('fnd enro'!S646)","v":1},null,{"$f":"(($D646*'fnd base rates'!C$110)\n+($E646*'fnd base rates'!C$111)\n+($F646*'fnd base rates'!C$112)\n+($G646*'fnd base rates'!C$113)\n+($H646*'fnd base rates'!C$114)\n+($I646*'fnd base rates'!C$115)\n+($J646*'fnd base rates'!C$119)\n+($K646*'fnd base rates'!C$120)\n+($M646*'fnd base rates'!C$122)\n+($N646*'fnd base rates'!C$123)\n+($O646*'fnd base rates'!C$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,3)))\n*$R646","v":2240.0818167840002},{"$f":"(($D646*'fnd base rates'!D$110)\n+($E646*'fnd base rates'!D$111)\n+($F646*'fnd base rates'!D$112)\n+($G646*'fnd base rates'!D$113)\n+($H646*'fnd base rates'!D$114)\n+($I646*'fnd base rates'!D$115)\n+($J646*'fnd base rates'!D$119)\n+($K646*'fnd base rates'!D$120)\n+($M646*'fnd base rates'!D$122)\n+($N646*'fnd base rates'!D$123)\n+($O646*'fnd base rates'!D$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,4)))\n*$R646","v":3266.5029600000003},{"$f":"(($D646*'fnd base rates'!E$110)\n+($E646*'fnd base rates'!E$111)\n+($F646*'fnd base rates'!E$112)\n+($G646*'fnd base rates'!E$113)\n+($H646*'fnd base rates'!E$114)\n+($I646*'fnd base rates'!E$115)\n+($J646*'fnd base rates'!E$119)\n+($K646*'fnd base rates'!E$120)\n+($M646*'fnd base rates'!E$122)\n+($N646*'fnd base rates'!E$123)\n+($O646*'fnd base rates'!E$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,5)))\n*$R646","v":16364.4682806},{"$f":"(($D646*'fnd base rates'!F$110)\n+($E646*'fnd base rates'!F$111)\n+($F646*'fnd base rates'!F$112)\n+($G646*'fnd base rates'!F$113)\n+($H646*'fnd base rates'!F$114)\n+($I646*'fnd base rates'!F$115)\n+($J646*'fnd base rates'!F$119)\n+($K646*'fnd base rates'!F$120)\n+($M646*'fnd base rates'!F$122)\n+($N646*'fnd base rates'!F$123)\n+($O646*'fnd base rates'!F$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,6)))\n*$R646","v":4611.1402630800003},{"$f":"(($D646*'fnd base rates'!G$110)\n+($E646*'fnd base rates'!G$111)\n+($F646*'fnd base rates'!G$112)\n+($G646*'fnd base rates'!G$113)\n+($H646*'fnd base rates'!G$114)\n+($I646*'fnd base rates'!G$115)\n+($J646*'fnd base rates'!G$119)\n+($K646*'fnd base rates'!G$120)\n+($M646*'fnd base rates'!G$122)\n+($N646*'fnd base rates'!G$123)\n+($O646*'fnd base rates'!G$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,7)))\n*$R646","v":716.96155965599996},{"$f":"(($D646*'fnd base rates'!H$110)\n+($E646*'fnd base rates'!H$111)\n+($F646*'fnd base rates'!H$112)\n+($G646*'fnd base rates'!H$113)\n+($H646*'fnd base rates'!H$114)\n+($I646*'fnd base rates'!H$115)\n+($J646*'fnd base rates'!H$119)\n+($K646*'fnd base rates'!H$120)\n+($M646*'fnd base rates'!H$122)\n+($N646*'fnd base rates'!H$123)\n+($O646*'fnd base rates'!H$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,8)))","v":2161.4143119999999},{"$f":"(($D646*'fnd base rates'!I$110)\n+($E646*'fnd base rates'!I$111)\n+($F646*'fnd base rates'!I$112)\n+($G646*'fnd base rates'!I$113)\n+($H646*'fnd base rates'!I$114)\n+($I646*'fnd base rates'!I$115)\n+($J646*'fnd base rates'!I$119)\n+($K646*'fnd base rates'!I$120)\n+($M646*'fnd base rates'!I$122)\n+($N646*'fnd base rates'!I$123)\n+($O646*'fnd base rates'!I$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,9)))\n*$R646","v":1283.3209199999999},{"$f":"(($D646*'fnd base rates'!J$110)\n+($E646*'fnd base rates'!J$111)\n+($F646*'fnd base rates'!J$112)\n+($G646*'fnd base rates'!J$113)\n+($H646*'fnd base rates'!J$114)\n+($I646*'fnd base rates'!J$115)\n+($J646*'fnd base rates'!J$119)\n+($K646*'fnd base rates'!J$120)\n+($M646*'fnd base rates'!J$122)\n+($N646*'fnd base rates'!J$123)\n+($O646*'fnd base rates'!J$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,10)))\n*$R646","v":719.79072000000008},{"$f":"(($D646*'fnd base rates'!K$110)\n+($E646*'fnd base rates'!K$111)\n+($F646*'fnd base rates'!K$112)\n+($G646*'fnd base rates'!K$113)\n+($H646*'fnd base rates'!K$114)\n+($I646*'fnd base rates'!K$115)\n+($J646*'fnd base rates'!K$119)\n+($K646*'fnd base rates'!K$120)\n+($M646*'fnd base rates'!K$122)\n+($N646*'fnd base rates'!K$123)\n+($O646*'fnd base rates'!K$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,11)))\n*$R646","v":4936.4508996719997},{"$f":"(($D646*'fnd base rates'!L$110)\n+($E646*'fnd base rates'!L$111)\n+($F646*'fnd base rates'!L$112)\n+($G646*'fnd base rates'!L$113)\n+($H646*'fnd base rates'!L$114)\n+($I646*'fnd base rates'!L$115)\n+($J646*'fnd base rates'!L$119)\n+($K646*'fnd base rates'!L$120)\n+($M646*'fnd base rates'!L$122)\n+($N646*'fnd base rates'!L$123)\n+($O646*'fnd base rates'!L$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,12)))","v":5224.415241468012},{"$f":"(($D646*'fnd base rates'!M$110)\n+($E646*'fnd base rates'!M$111)\n+($F646*'fnd base rates'!M$112)\n+($G646*'fnd base rates'!M$113)\n+($H646*'fnd base rates'!M$114)\n+($I646*'fnd base rates'!M$115)\n+($J646*'fnd base rates'!M$119)\n+($K646*'fnd base rates'!M$120)\n+($M646*'fnd base rates'!M$122)\n+($N646*'fnd base rates'!M$123)\n+($O646*'fnd base rates'!M$124)\n+($P646*VLOOKUP($S646+15,rate_basefnd,13)))","v":0},41524.546973260018,null,487274229,"487","274","229",1,4,41524.546973260018,10381,0,10381,null,null,null,null,null,10381,0,10381,48,10333,14,10319]
[487,487274243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D647","v":0},{"$f":"'fnd enro'!E647","v":0},{"$f":"'fnd enro'!F647","v":2},{"$f":"'fnd enro'!G647","v":1},{"$f":"'fnd enro'!H647","v":0},{"$f":"'fnd enro'!I647","v":0},{"$f":"'fnd enro'!J647","v":0},{"$f":"'fnd enro'!K647","v":0.1137},{"$f":"'fnd enro'!L647","v":0},{"$f":"'fnd enro'!M647+'fnd enro'!N647","v":0},{"$f":"'fnd enro'!O647","v":0},{"$f":"'fnd enro'!P647","v":0},{"$f":"'fnd enro'!Q647+'fnd enro'!R647","v":1},{"$f":"'fnd enro'!T647","v":3},1.038,{"$f":"VALUE('fnd enro'!S647)","v":7},null,{"$f":"(($D647*'fnd base rates'!C$110)\n+($E647*'fnd base rates'!C$111)\n+($F647*'fnd base rates'!C$112)\n+($G647*'fnd base rates'!C$113)\n+($H647*'fnd base rates'!C$114)\n+($I647*'fnd base rates'!C$115)\n+($J647*'fnd base rates'!C$119)\n+($K647*'fnd base rates'!C$120)\n+($M647*'fnd base rates'!C$122)\n+($N647*'fnd base rates'!C$123)\n+($O647*'fnd base rates'!C$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,3)))\n*$R647","v":1600.166502588},{"$f":"(($D647*'fnd base rates'!D$110)\n+($E647*'fnd base rates'!D$111)\n+($F647*'fnd base rates'!D$112)\n+($G647*'fnd base rates'!D$113)\n+($H647*'fnd base rates'!D$114)\n+($I647*'fnd base rates'!D$115)\n+($J647*'fnd base rates'!D$119)\n+($K647*'fnd base rates'!D$120)\n+($M647*'fnd base rates'!D$122)\n+($N647*'fnd base rates'!D$123)\n+($O647*'fnd base rates'!D$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,4)))\n*$R647","v":2490.7017599999999},{"$f":"(($D647*'fnd base rates'!E$110)\n+($E647*'fnd base rates'!E$111)\n+($F647*'fnd base rates'!E$112)\n+($G647*'fnd base rates'!E$113)\n+($H647*'fnd base rates'!E$114)\n+($I647*'fnd base rates'!E$115)\n+($J647*'fnd base rates'!E$119)\n+($K647*'fnd base rates'!E$120)\n+($M647*'fnd base rates'!E$122)\n+($N647*'fnd base rates'!E$123)\n+($O647*'fnd base rates'!E$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,5)))\n*$R647","v":13956.75885045},{"$f":"(($D647*'fnd base rates'!F$110)\n+($E647*'fnd base rates'!F$111)\n+($F647*'fnd base rates'!F$112)\n+($G647*'fnd base rates'!F$113)\n+($H647*'fnd base rates'!F$114)\n+($I647*'fnd base rates'!F$115)\n+($J647*'fnd base rates'!F$119)\n+($K647*'fnd base rates'!F$120)\n+($M647*'fnd base rates'!F$122)\n+($N647*'fnd base rates'!F$123)\n+($O647*'fnd base rates'!F$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,6)))\n*$R647","v":3575.8775573100002},{"$f":"(($D647*'fnd base rates'!G$110)\n+($E647*'fnd base rates'!G$111)\n+($F647*'fnd base rates'!G$112)\n+($G647*'fnd base rates'!G$113)\n+($H647*'fnd base rates'!G$114)\n+($I647*'fnd base rates'!G$115)\n+($J647*'fnd base rates'!G$119)\n+($K647*'fnd base rates'!G$120)\n+($M647*'fnd base rates'!G$122)\n+($N647*'fnd base rates'!G$123)\n+($O647*'fnd base rates'!G$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,7)))\n*$R647","v":586.39298974199994},{"$f":"(($D647*'fnd base rates'!H$110)\n+($E647*'fnd base rates'!H$111)\n+($F647*'fnd base rates'!H$112)\n+($G647*'fnd base rates'!H$113)\n+($H647*'fnd base rates'!H$114)\n+($I647*'fnd base rates'!H$115)\n+($J647*'fnd base rates'!H$119)\n+($K647*'fnd base rates'!H$120)\n+($M647*'fnd base rates'!H$122)\n+($N647*'fnd base rates'!H$123)\n+($O647*'fnd base rates'!H$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,8)))","v":1472.1007339999999},{"$f":"(($D647*'fnd base rates'!I$110)\n+($E647*'fnd base rates'!I$111)\n+($F647*'fnd base rates'!I$112)\n+($G647*'fnd base rates'!I$113)\n+($H647*'fnd base rates'!I$114)\n+($I647*'fnd base rates'!I$115)\n+($J647*'fnd base rates'!I$119)\n+($K647*'fnd base rates'!I$120)\n+($M647*'fnd base rates'!I$122)\n+($N647*'fnd base rates'!I$123)\n+($O647*'fnd base rates'!I$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,9)))\n*$R647","v":848.72069999999997},{"$f":"(($D647*'fnd base rates'!J$110)\n+($E647*'fnd base rates'!J$111)\n+($F647*'fnd base rates'!J$112)\n+($G647*'fnd base rates'!J$113)\n+($H647*'fnd base rates'!J$114)\n+($I647*'fnd base rates'!J$115)\n+($J647*'fnd base rates'!J$119)\n+($K647*'fnd base rates'!J$120)\n+($M647*'fnd base rates'!J$122)\n+($N647*'fnd base rates'!J$123)\n+($O647*'fnd base rates'!J$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,10)))\n*$R647","v":929.70546000000002},{"$f":"(($D647*'fnd base rates'!K$110)\n+($E647*'fnd base rates'!K$111)\n+($F647*'fnd base rates'!K$112)\n+($G647*'fnd base rates'!K$113)\n+($H647*'fnd base rates'!K$114)\n+($I647*'fnd base rates'!K$115)\n+($J647*'fnd base rates'!K$119)\n+($K647*'fnd base rates'!K$120)\n+($M647*'fnd base rates'!K$122)\n+($N647*'fnd base rates'!K$123)\n+($O647*'fnd base rates'!K$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,11)))\n*$R647","v":3163.2580647539999},{"$f":"(($D647*'fnd base rates'!L$110)\n+($E647*'fnd base rates'!L$111)\n+($F647*'fnd base rates'!L$112)\n+($G647*'fnd base rates'!L$113)\n+($H647*'fnd base rates'!L$114)\n+($I647*'fnd base rates'!L$115)\n+($J647*'fnd base rates'!L$119)\n+($K647*'fnd base rates'!L$120)\n+($M647*'fnd base rates'!L$122)\n+($N647*'fnd base rates'!L$123)\n+($O647*'fnd base rates'!L$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,12)))","v":3935.7328655822585},{"$f":"(($D647*'fnd base rates'!M$110)\n+($E647*'fnd base rates'!M$111)\n+($F647*'fnd base rates'!M$112)\n+($G647*'fnd base rates'!M$113)\n+($H647*'fnd base rates'!M$114)\n+($I647*'fnd base rates'!M$115)\n+($J647*'fnd base rates'!M$119)\n+($K647*'fnd base rates'!M$120)\n+($M647*'fnd base rates'!M$122)\n+($N647*'fnd base rates'!M$123)\n+($O647*'fnd base rates'!M$124)\n+($P647*VLOOKUP($S647+15,rate_basefnd,13)))","v":0},32559.415484426259,null,487274243,"487","274","243",1,3,32559.415484426259,10853,0,10853,null,null,null,null,null,10853,0,10853,90,10763,13,10750]
[487,487274244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D648","v":0},{"$f":"'fnd enro'!E648","v":0},{"$f":"'fnd enro'!F648","v":0},{"$f":"'fnd enro'!G648","v":2},{"$f":"'fnd enro'!H648","v":1},{"$f":"'fnd enro'!I648","v":0},{"$f":"'fnd enro'!J648","v":0},{"$f":"'fnd enro'!K648","v":0.1137},{"$f":"'fnd enro'!L648","v":0},{"$f":"'fnd enro'!M648+'fnd enro'!N648","v":0},{"$f":"'fnd enro'!O648","v":0},{"$f":"'fnd enro'!P648","v":0},{"$f":"'fnd enro'!Q648+'fnd enro'!R648","v":0},{"$f":"'fnd enro'!T648","v":3},1.038,{"$f":"VALUE('fnd enro'!S648)","v":1},null,{"$f":"(($D648*'fnd base rates'!C$110)\n+($E648*'fnd base rates'!C$111)\n+($F648*'fnd base rates'!C$112)\n+($G648*'fnd base rates'!C$113)\n+($H648*'fnd base rates'!C$114)\n+($I648*'fnd base rates'!C$115)\n+($J648*'fnd base rates'!C$119)\n+($K648*'fnd base rates'!C$120)\n+($M648*'fnd base rates'!C$122)\n+($N648*'fnd base rates'!C$123)\n+($O648*'fnd base rates'!C$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,3)))\n*$R648","v":1539.7133825879998},{"$f":"(($D648*'fnd base rates'!D$110)\n+($E648*'fnd base rates'!D$111)\n+($F648*'fnd base rates'!D$112)\n+($G648*'fnd base rates'!D$113)\n+($H648*'fnd base rates'!D$114)\n+($I648*'fnd base rates'!D$115)\n+($J648*'fnd base rates'!D$119)\n+($K648*'fnd base rates'!D$120)\n+($M648*'fnd base rates'!D$122)\n+($N648*'fnd base rates'!D$123)\n+($O648*'fnd base rates'!D$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,4)))\n*$R648","v":2204.2760400000002},{"$f":"(($D648*'fnd base rates'!E$110)\n+($E648*'fnd base rates'!E$111)\n+($F648*'fnd base rates'!E$112)\n+($G648*'fnd base rates'!E$113)\n+($H648*'fnd base rates'!E$114)\n+($I648*'fnd base rates'!E$115)\n+($J648*'fnd base rates'!E$119)\n+($K648*'fnd base rates'!E$120)\n+($M648*'fnd base rates'!E$122)\n+($N648*'fnd base rates'!E$123)\n+($O648*'fnd base rates'!E$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,5)))\n*$R648","v":10756.32459045},{"$f":"(($D648*'fnd base rates'!F$110)\n+($E648*'fnd base rates'!F$111)\n+($F648*'fnd base rates'!F$112)\n+($G648*'fnd base rates'!F$113)\n+($H648*'fnd base rates'!F$114)\n+($I648*'fnd base rates'!F$115)\n+($J648*'fnd base rates'!F$119)\n+($K648*'fnd base rates'!F$120)\n+($M648*'fnd base rates'!F$122)\n+($N648*'fnd base rates'!F$123)\n+($O648*'fnd base rates'!F$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,6)))\n*$R648","v":3333.7951973099998},{"$f":"(($D648*'fnd base rates'!G$110)\n+($E648*'fnd base rates'!G$111)\n+($F648*'fnd base rates'!G$112)\n+($G648*'fnd base rates'!G$113)\n+($H648*'fnd base rates'!G$114)\n+($I648*'fnd base rates'!G$115)\n+($J648*'fnd base rates'!G$119)\n+($K648*'fnd base rates'!G$120)\n+($M648*'fnd base rates'!G$122)\n+($N648*'fnd base rates'!G$123)\n+($O648*'fnd base rates'!G$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,7)))\n*$R648","v":461.98868974200002},{"$f":"(($D648*'fnd base rates'!H$110)\n+($E648*'fnd base rates'!H$111)\n+($F648*'fnd base rates'!H$112)\n+($G648*'fnd base rates'!H$113)\n+($H648*'fnd base rates'!H$114)\n+($I648*'fnd base rates'!H$115)\n+($J648*'fnd base rates'!H$119)\n+($K648*'fnd base rates'!H$120)\n+($M648*'fnd base rates'!H$122)\n+($N648*'fnd base rates'!H$123)\n+($O648*'fnd base rates'!H$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D648*'fnd base rates'!I$110)\n+($E648*'fnd base rates'!I$111)\n+($F648*'fnd base rates'!I$112)\n+($G648*'fnd base rates'!I$113)\n+($H648*'fnd base rates'!I$114)\n+($I648*'fnd base rates'!I$115)\n+($J648*'fnd base rates'!I$119)\n+($K648*'fnd base rates'!I$120)\n+($M648*'fnd base rates'!I$122)\n+($N648*'fnd base rates'!I$123)\n+($O648*'fnd base rates'!I$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,9)))\n*$R648","v":816.65688},{"$f":"(($D648*'fnd base rates'!J$110)\n+($E648*'fnd base rates'!J$111)\n+($F648*'fnd base rates'!J$112)\n+($G648*'fnd base rates'!J$113)\n+($H648*'fnd base rates'!J$114)\n+($I648*'fnd base rates'!J$115)\n+($J648*'fnd base rates'!J$119)\n+($K648*'fnd base rates'!J$120)\n+($M648*'fnd base rates'!J$122)\n+($N648*'fnd base rates'!J$123)\n+($O648*'fnd base rates'!J$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,10)))\n*$R648","v":531.52866000000006},{"$f":"(($D648*'fnd base rates'!K$110)\n+($E648*'fnd base rates'!K$111)\n+($F648*'fnd base rates'!K$112)\n+($G648*'fnd base rates'!K$113)\n+($H648*'fnd base rates'!K$114)\n+($I648*'fnd base rates'!K$115)\n+($J648*'fnd base rates'!K$119)\n+($K648*'fnd base rates'!K$120)\n+($M648*'fnd base rates'!K$122)\n+($N648*'fnd base rates'!K$123)\n+($O648*'fnd base rates'!K$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,11)))\n*$R648","v":3241.9696047540001},{"$f":"(($D648*'fnd base rates'!L$110)\n+($E648*'fnd base rates'!L$111)\n+($F648*'fnd base rates'!L$112)\n+($G648*'fnd base rates'!L$113)\n+($H648*'fnd base rates'!L$114)\n+($I648*'fnd base rates'!L$115)\n+($J648*'fnd base rates'!L$119)\n+($K648*'fnd base rates'!L$120)\n+($M648*'fnd base rates'!L$122)\n+($N648*'fnd base rates'!L$123)\n+($O648*'fnd base rates'!L$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,12)))","v":3531.072385451901},{"$f":"(($D648*'fnd base rates'!M$110)\n+($E648*'fnd base rates'!M$111)\n+($F648*'fnd base rates'!M$112)\n+($G648*'fnd base rates'!M$113)\n+($H648*'fnd base rates'!M$114)\n+($I648*'fnd base rates'!M$115)\n+($J648*'fnd base rates'!M$119)\n+($K648*'fnd base rates'!M$120)\n+($M648*'fnd base rates'!M$122)\n+($N648*'fnd base rates'!M$123)\n+($O648*'fnd base rates'!M$124)\n+($P648*VLOOKUP($S648+15,rate_basefnd,13)))","v":0},27869.396164295904,null,487274244,"487","274","244",1,3,27869.396164295904,9290,0,9290,null,null,null,null,null,9290,0,9290,-2,9292,13,9279]
[487,487274248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D649","v":0},{"$f":"'fnd enro'!E649","v":0},{"$f":"'fnd enro'!F649","v":3},{"$f":"'fnd enro'!G649","v":12},{"$f":"'fnd enro'!H649","v":0},{"$f":"'fnd enro'!I649","v":0},{"$f":"'fnd enro'!J649","v":0},{"$f":"'fnd enro'!K649","v":0.56850000000000001},{"$f":"'fnd enro'!L649","v":0},{"$f":"'fnd enro'!M649+'fnd enro'!N649","v":3},{"$f":"'fnd enro'!O649","v":0},{"$f":"'fnd enro'!P649","v":0},{"$f":"'fnd enro'!Q649+'fnd enro'!R649","v":6},{"$f":"'fnd enro'!T649","v":15},1.038,{"$f":"VALUE('fnd enro'!S649)","v":8},null,{"$f":"(($D649*'fnd base rates'!C$110)\n+($E649*'fnd base rates'!C$111)\n+($F649*'fnd base rates'!C$112)\n+($G649*'fnd base rates'!C$113)\n+($H649*'fnd base rates'!C$114)\n+($I649*'fnd base rates'!C$115)\n+($J649*'fnd base rates'!C$119)\n+($K649*'fnd base rates'!C$120)\n+($M649*'fnd base rates'!C$122)\n+($N649*'fnd base rates'!C$123)\n+($O649*'fnd base rates'!C$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,3)))\n*$R649","v":8350.3893929400001},{"$f":"(($D649*'fnd base rates'!D$110)\n+($E649*'fnd base rates'!D$111)\n+($F649*'fnd base rates'!D$112)\n+($G649*'fnd base rates'!D$113)\n+($H649*'fnd base rates'!D$114)\n+($I649*'fnd base rates'!D$115)\n+($J649*'fnd base rates'!D$119)\n+($K649*'fnd base rates'!D$120)\n+($M649*'fnd base rates'!D$122)\n+($N649*'fnd base rates'!D$123)\n+($O649*'fnd base rates'!D$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,4)))\n*$R649","v":13271.120639999999},{"$f":"(($D649*'fnd base rates'!E$110)\n+($E649*'fnd base rates'!E$111)\n+($F649*'fnd base rates'!E$112)\n+($G649*'fnd base rates'!E$113)\n+($H649*'fnd base rates'!E$114)\n+($I649*'fnd base rates'!E$115)\n+($J649*'fnd base rates'!E$119)\n+($K649*'fnd base rates'!E$120)\n+($M649*'fnd base rates'!E$122)\n+($N649*'fnd base rates'!E$123)\n+($O649*'fnd base rates'!E$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,5)))\n*$R649","v":76407.905432250001},{"$f":"(($D649*'fnd base rates'!F$110)\n+($E649*'fnd base rates'!F$111)\n+($F649*'fnd base rates'!F$112)\n+($G649*'fnd base rates'!F$113)\n+($H649*'fnd base rates'!F$114)\n+($I649*'fnd base rates'!F$115)\n+($J649*'fnd base rates'!F$119)\n+($K649*'fnd base rates'!F$120)\n+($M649*'fnd base rates'!F$122)\n+($N649*'fnd base rates'!F$123)\n+($O649*'fnd base rates'!F$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,6)))\n*$R649","v":18370.590146549999},{"$f":"(($D649*'fnd base rates'!G$110)\n+($E649*'fnd base rates'!G$111)\n+($F649*'fnd base rates'!G$112)\n+($G649*'fnd base rates'!G$113)\n+($H649*'fnd base rates'!G$114)\n+($I649*'fnd base rates'!G$115)\n+($J649*'fnd base rates'!G$119)\n+($K649*'fnd base rates'!G$120)\n+($M649*'fnd base rates'!G$122)\n+($N649*'fnd base rates'!G$123)\n+($O649*'fnd base rates'!G$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,7)))\n*$R649","v":3226.9541687100004},{"$f":"(($D649*'fnd base rates'!H$110)\n+($E649*'fnd base rates'!H$111)\n+($F649*'fnd base rates'!H$112)\n+($G649*'fnd base rates'!H$113)\n+($H649*'fnd base rates'!H$114)\n+($I649*'fnd base rates'!H$115)\n+($J649*'fnd base rates'!H$119)\n+($K649*'fnd base rates'!H$120)\n+($M649*'fnd base rates'!H$122)\n+($N649*'fnd base rates'!H$123)\n+($O649*'fnd base rates'!H$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,8)))","v":7721.33367},{"$f":"(($D649*'fnd base rates'!I$110)\n+($E649*'fnd base rates'!I$111)\n+($F649*'fnd base rates'!I$112)\n+($G649*'fnd base rates'!I$113)\n+($H649*'fnd base rates'!I$114)\n+($I649*'fnd base rates'!I$115)\n+($J649*'fnd base rates'!I$119)\n+($K649*'fnd base rates'!I$120)\n+($M649*'fnd base rates'!I$122)\n+($N649*'fnd base rates'!I$123)\n+($O649*'fnd base rates'!I$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,9)))\n*$R649","v":4583.0917799999997},{"$f":"(($D649*'fnd base rates'!J$110)\n+($E649*'fnd base rates'!J$111)\n+($F649*'fnd base rates'!J$112)\n+($G649*'fnd base rates'!J$113)\n+($H649*'fnd base rates'!J$114)\n+($I649*'fnd base rates'!J$115)\n+($J649*'fnd base rates'!J$119)\n+($K649*'fnd base rates'!J$120)\n+($M649*'fnd base rates'!J$122)\n+($N649*'fnd base rates'!J$123)\n+($O649*'fnd base rates'!J$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,10)))\n*$R649","v":5730.2893800000002},{"$f":"(($D649*'fnd base rates'!K$110)\n+($E649*'fnd base rates'!K$111)\n+($F649*'fnd base rates'!K$112)\n+($G649*'fnd base rates'!K$113)\n+($H649*'fnd base rates'!K$114)\n+($I649*'fnd base rates'!K$115)\n+($J649*'fnd base rates'!K$119)\n+($K649*'fnd base rates'!K$120)\n+($M649*'fnd base rates'!K$122)\n+($N649*'fnd base rates'!K$123)\n+($O649*'fnd base rates'!K$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,11)))\n*$R649","v":16658.315923769998},{"$f":"(($D649*'fnd base rates'!L$110)\n+($E649*'fnd base rates'!L$111)\n+($F649*'fnd base rates'!L$112)\n+($G649*'fnd base rates'!L$113)\n+($H649*'fnd base rates'!L$114)\n+($I649*'fnd base rates'!L$115)\n+($J649*'fnd base rates'!L$119)\n+($K649*'fnd base rates'!L$120)\n+($M649*'fnd base rates'!L$122)\n+($N649*'fnd base rates'!L$123)\n+($O649*'fnd base rates'!L$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,12)))","v":20918.994327911292},{"$f":"(($D649*'fnd base rates'!M$110)\n+($E649*'fnd base rates'!M$111)\n+($F649*'fnd base rates'!M$112)\n+($G649*'fnd base rates'!M$113)\n+($H649*'fnd base rates'!M$114)\n+($I649*'fnd base rates'!M$115)\n+($J649*'fnd base rates'!M$119)\n+($K649*'fnd base rates'!M$120)\n+($M649*'fnd base rates'!M$122)\n+($N649*'fnd base rates'!M$123)\n+($O649*'fnd base rates'!M$124)\n+($P649*VLOOKUP($S649+15,rate_basefnd,13)))","v":0},175238.98486213127,null,487274248,"487","274","248",1,15,175238.98486213127,11683,0,11683,null,null,null,null,null,11683,0,11683,146,11537,4,11533]
[487,487274262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D650","v":0},{"$f":"'fnd enro'!E650","v":0},{"$f":"'fnd enro'!F650","v":0},{"$f":"'fnd enro'!G650","v":6},{"$f":"'fnd enro'!H650","v":0},{"$f":"'fnd enro'!I650","v":0},{"$f":"'fnd enro'!J650","v":0},{"$f":"'fnd enro'!K650","v":0.22739999999999999},{"$f":"'fnd enro'!L650","v":0},{"$f":"'fnd enro'!M650+'fnd enro'!N650","v":1},{"$f":"'fnd enro'!O650","v":0},{"$f":"'fnd enro'!P650","v":0},{"$f":"'fnd enro'!Q650+'fnd enro'!R650","v":2},{"$f":"'fnd enro'!T650","v":6},{"$f":"VLOOKUP(B650,charterinfo_b,6)","v":1.038},{"$f":"VALUE('fnd enro'!S650)","v":7},null,{"$f":"(($D650*'fnd base rates'!C$110)\n+($E650*'fnd base rates'!C$111)\n+($F650*'fnd base rates'!C$112)\n+($G650*'fnd base rates'!C$113)\n+($H650*'fnd base rates'!C$114)\n+($I650*'fnd base rates'!C$115)\n+($J650*'fnd base rates'!C$119)\n+($K650*'fnd base rates'!C$120)\n+($M650*'fnd base rates'!C$122)\n+($N650*'fnd base rates'!C$123)\n+($O650*'fnd base rates'!C$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,3)))\n*$R650","v":3293.8983251759996},{"$f":"(($D650*'fnd base rates'!D$110)\n+($E650*'fnd base rates'!D$111)\n+($F650*'fnd base rates'!D$112)\n+($G650*'fnd base rates'!D$113)\n+($H650*'fnd base rates'!D$114)\n+($I650*'fnd base rates'!D$115)\n+($J650*'fnd base rates'!D$119)\n+($K650*'fnd base rates'!D$120)\n+($M650*'fnd base rates'!D$122)\n+($N650*'fnd base rates'!D$123)\n+($O650*'fnd base rates'!D$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,4)))\n*$R650","v":5145.1376399999999},{"$f":"(($D650*'fnd base rates'!E$110)\n+($E650*'fnd base rates'!E$111)\n+($F650*'fnd base rates'!E$112)\n+($G650*'fnd base rates'!E$113)\n+($H650*'fnd base rates'!E$114)\n+($I650*'fnd base rates'!E$115)\n+($J650*'fnd base rates'!E$119)\n+($K650*'fnd base rates'!E$120)\n+($M650*'fnd base rates'!E$122)\n+($N650*'fnd base rates'!E$123)\n+($O650*'fnd base rates'!E$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,5)))\n*$R650","v":29059.417800900002},{"$f":"(($D650*'fnd base rates'!F$110)\n+($E650*'fnd base rates'!F$111)\n+($F650*'fnd base rates'!F$112)\n+($G650*'fnd base rates'!F$113)\n+($H650*'fnd base rates'!F$114)\n+($I650*'fnd base rates'!F$115)\n+($J650*'fnd base rates'!F$119)\n+($K650*'fnd base rates'!F$120)\n+($M650*'fnd base rates'!F$122)\n+($N650*'fnd base rates'!F$123)\n+($O650*'fnd base rates'!F$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,6)))\n*$R650","v":7315.4892346200004},{"$f":"(($D650*'fnd base rates'!G$110)\n+($E650*'fnd base rates'!G$111)\n+($F650*'fnd base rates'!G$112)\n+($G650*'fnd base rates'!G$113)\n+($H650*'fnd base rates'!G$114)\n+($I650*'fnd base rates'!G$115)\n+($J650*'fnd base rates'!G$119)\n+($K650*'fnd base rates'!G$120)\n+($M650*'fnd base rates'!G$122)\n+($N650*'fnd base rates'!G$123)\n+($O650*'fnd base rates'!G$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,7)))\n*$R650","v":1219.641299484},{"$f":"(($D650*'fnd base rates'!H$110)\n+($E650*'fnd base rates'!H$111)\n+($F650*'fnd base rates'!H$112)\n+($G650*'fnd base rates'!H$113)\n+($H650*'fnd base rates'!H$114)\n+($I650*'fnd base rates'!H$115)\n+($J650*'fnd base rates'!H$119)\n+($K650*'fnd base rates'!H$120)\n+($M650*'fnd base rates'!H$122)\n+($N650*'fnd base rates'!H$123)\n+($O650*'fnd base rates'!H$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,8)))","v":3056.8614679999996},{"$f":"(($D650*'fnd base rates'!I$110)\n+($E650*'fnd base rates'!I$111)\n+($F650*'fnd base rates'!I$112)\n+($G650*'fnd base rates'!I$113)\n+($H650*'fnd base rates'!I$114)\n+($I650*'fnd base rates'!I$115)\n+($J650*'fnd base rates'!I$119)\n+($K650*'fnd base rates'!I$120)\n+($M650*'fnd base rates'!I$122)\n+($N650*'fnd base rates'!I$123)\n+($O650*'fnd base rates'!I$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,9)))\n*$R650","v":1767.6101999999998},{"$f":"(($D650*'fnd base rates'!J$110)\n+($E650*'fnd base rates'!J$111)\n+($F650*'fnd base rates'!J$112)\n+($G650*'fnd base rates'!J$113)\n+($H650*'fnd base rates'!J$114)\n+($I650*'fnd base rates'!J$115)\n+($J650*'fnd base rates'!J$119)\n+($K650*'fnd base rates'!J$120)\n+($M650*'fnd base rates'!J$122)\n+($N650*'fnd base rates'!J$123)\n+($O650*'fnd base rates'!J$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,10)))\n*$R650","v":2077.7853599999999},{"$f":"(($D650*'fnd base rates'!K$110)\n+($E650*'fnd base rates'!K$111)\n+($F650*'fnd base rates'!K$112)\n+($G650*'fnd base rates'!K$113)\n+($H650*'fnd base rates'!K$114)\n+($I650*'fnd base rates'!K$115)\n+($J650*'fnd base rates'!K$119)\n+($K650*'fnd base rates'!K$120)\n+($M650*'fnd base rates'!K$122)\n+($N650*'fnd base rates'!K$123)\n+($O650*'fnd base rates'!K$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,11)))\n*$R650","v":6607.1913295079994},{"$f":"(($D650*'fnd base rates'!L$110)\n+($E650*'fnd base rates'!L$111)\n+($F650*'fnd base rates'!L$112)\n+($G650*'fnd base rates'!L$113)\n+($H650*'fnd base rates'!L$114)\n+($I650*'fnd base rates'!L$115)\n+($J650*'fnd base rates'!L$119)\n+($K650*'fnd base rates'!L$120)\n+($M650*'fnd base rates'!L$122)\n+($N650*'fnd base rates'!L$123)\n+($O650*'fnd base rates'!L$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,12)))","v":8119.4628740216585},{"$f":"(($D650*'fnd base rates'!M$110)\n+($E650*'fnd base rates'!M$111)\n+($F650*'fnd base rates'!M$112)\n+($G650*'fnd base rates'!M$113)\n+($H650*'fnd base rates'!M$114)\n+($I650*'fnd base rates'!M$115)\n+($J650*'fnd base rates'!M$119)\n+($K650*'fnd base rates'!M$120)\n+($M650*'fnd base rates'!M$122)\n+($N650*'fnd base rates'!M$123)\n+($O650*'fnd base rates'!M$124)\n+($P650*VLOOKUP($S650+15,rate_basefnd,13)))","v":0},67662.495531709676,null,{"$f":"B650","v":487274262},"487","274","262",1,{"$f":"enro","v":6},67662.495531709676,11277,0,11277,null,null,null,null,null,11277,0,11277,107,11170,388,10782]
[487,487274274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D651","v":0},{"$f":"'fnd enro'!E651","v":0},{"$f":"'fnd enro'!F651","v":24},{"$f":"'fnd enro'!G651","v":197},{"$f":"'fnd enro'!H651","v":34},{"$f":"'fnd enro'!I651","v":0},{"$f":"'fnd enro'!J651","v":0},{"$f":"'fnd enro'!K651","v":9.6645000000000003},{"$f":"'fnd enro'!L651","v":0},{"$f":"'fnd enro'!M651+'fnd enro'!N651","v":55},{"$f":"'fnd enro'!O651","v":7},{"$f":"'fnd enro'!P651","v":0},{"$f":"'fnd enro'!Q651+'fnd enro'!R651","v":147},{"$f":"'fnd enro'!T651","v":255},1.038,{"$f":"VALUE('fnd enro'!S651)","v":10},null,{"$f":"(($D651*'fnd base rates'!C$110)\n+($E651*'fnd base rates'!C$111)\n+($F651*'fnd base rates'!C$112)\n+($G651*'fnd base rates'!C$113)\n+($H651*'fnd base rates'!C$114)\n+($I651*'fnd base rates'!C$115)\n+($J651*'fnd base rates'!C$119)\n+($K651*'fnd base rates'!C$120)\n+($M651*'fnd base rates'!C$122)\n+($N651*'fnd base rates'!C$123)\n+($O651*'fnd base rates'!C$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,3)))\n*$R651","v":146212.87639998001},{"$f":"(($D651*'fnd base rates'!D$110)\n+($E651*'fnd base rates'!D$111)\n+($F651*'fnd base rates'!D$112)\n+($G651*'fnd base rates'!D$113)\n+($H651*'fnd base rates'!D$114)\n+($I651*'fnd base rates'!D$115)\n+($J651*'fnd base rates'!D$119)\n+($K651*'fnd base rates'!D$120)\n+($M651*'fnd base rates'!D$122)\n+($N651*'fnd base rates'!D$123)\n+($O651*'fnd base rates'!D$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,4)))\n*$R651","v":242609.51867999998},{"$f":"(($D651*'fnd base rates'!E$110)\n+($E651*'fnd base rates'!E$111)\n+($F651*'fnd base rates'!E$112)\n+($G651*'fnd base rates'!E$113)\n+($H651*'fnd base rates'!E$114)\n+($I651*'fnd base rates'!E$115)\n+($J651*'fnd base rates'!E$119)\n+($K651*'fnd base rates'!E$120)\n+($M651*'fnd base rates'!E$122)\n+($N651*'fnd base rates'!E$123)\n+($O651*'fnd base rates'!E$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,5)))\n*$R651","v":1446026.36214825},{"$f":"(($D651*'fnd base rates'!F$110)\n+($E651*'fnd base rates'!F$111)\n+($F651*'fnd base rates'!F$112)\n+($G651*'fnd base rates'!F$113)\n+($H651*'fnd base rates'!F$114)\n+($I651*'fnd base rates'!F$115)\n+($J651*'fnd base rates'!F$119)\n+($K651*'fnd base rates'!F$120)\n+($M651*'fnd base rates'!F$122)\n+($N651*'fnd base rates'!F$123)\n+($O651*'fnd base rates'!F$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,6)))\n*$R651","v":305922.98607134999},{"$f":"(($D651*'fnd base rates'!G$110)\n+($E651*'fnd base rates'!G$111)\n+($F651*'fnd base rates'!G$112)\n+($G651*'fnd base rates'!G$113)\n+($H651*'fnd base rates'!G$114)\n+($I651*'fnd base rates'!G$115)\n+($J651*'fnd base rates'!G$119)\n+($K651*'fnd base rates'!G$120)\n+($M651*'fnd base rates'!G$122)\n+($N651*'fnd base rates'!G$123)\n+($O651*'fnd base rates'!G$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,7)))\n*$R651","v":62943.254768070008},{"$f":"(($D651*'fnd base rates'!H$110)\n+($E651*'fnd base rates'!H$111)\n+($F651*'fnd base rates'!H$112)\n+($G651*'fnd base rates'!H$113)\n+($H651*'fnd base rates'!H$114)\n+($I651*'fnd base rates'!H$115)\n+($J651*'fnd base rates'!H$119)\n+($K651*'fnd base rates'!H$120)\n+($M651*'fnd base rates'!H$122)\n+($N651*'fnd base rates'!H$123)\n+($O651*'fnd base rates'!H$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,8)))","v":133597.40239},{"$f":"(($D651*'fnd base rates'!I$110)\n+($E651*'fnd base rates'!I$111)\n+($F651*'fnd base rates'!I$112)\n+($G651*'fnd base rates'!I$113)\n+($H651*'fnd base rates'!I$114)\n+($I651*'fnd base rates'!I$115)\n+($J651*'fnd base rates'!I$119)\n+($K651*'fnd base rates'!I$120)\n+($M651*'fnd base rates'!I$122)\n+($N651*'fnd base rates'!I$123)\n+($O651*'fnd base rates'!I$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,9)))\n*$R651","v":87454.93578},{"$f":"(($D651*'fnd base rates'!J$110)\n+($E651*'fnd base rates'!J$111)\n+($F651*'fnd base rates'!J$112)\n+($G651*'fnd base rates'!J$113)\n+($H651*'fnd base rates'!J$114)\n+($I651*'fnd base rates'!J$115)\n+($J651*'fnd base rates'!J$119)\n+($K651*'fnd base rates'!J$120)\n+($M651*'fnd base rates'!J$122)\n+($N651*'fnd base rates'!J$123)\n+($O651*'fnd base rates'!J$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,10)))\n*$R651","v":133259.30154000001},{"$f":"(($D651*'fnd base rates'!K$110)\n+($E651*'fnd base rates'!K$111)\n+($F651*'fnd base rates'!K$112)\n+($G651*'fnd base rates'!K$113)\n+($H651*'fnd base rates'!K$114)\n+($I651*'fnd base rates'!K$115)\n+($J651*'fnd base rates'!K$119)\n+($K651*'fnd base rates'!K$120)\n+($M651*'fnd base rates'!K$122)\n+($N651*'fnd base rates'!K$123)\n+($O651*'fnd base rates'!K$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,11)))\n*$R651","v":289045.30664408999},{"$f":"(($D651*'fnd base rates'!L$110)\n+($E651*'fnd base rates'!L$111)\n+($F651*'fnd base rates'!L$112)\n+($G651*'fnd base rates'!L$113)\n+($H651*'fnd base rates'!L$114)\n+($I651*'fnd base rates'!L$115)\n+($J651*'fnd base rates'!L$119)\n+($K651*'fnd base rates'!L$120)\n+($M651*'fnd base rates'!L$122)\n+($N651*'fnd base rates'!L$123)\n+($O651*'fnd base rates'!L$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,12)))","v":382527.5115357741},{"$f":"(($D651*'fnd base rates'!M$110)\n+($E651*'fnd base rates'!M$111)\n+($F651*'fnd base rates'!M$112)\n+($G651*'fnd base rates'!M$113)\n+($H651*'fnd base rates'!M$114)\n+($I651*'fnd base rates'!M$115)\n+($J651*'fnd base rates'!M$119)\n+($K651*'fnd base rates'!M$120)\n+($M651*'fnd base rates'!M$122)\n+($N651*'fnd base rates'!M$123)\n+($O651*'fnd base rates'!M$124)\n+($P651*VLOOKUP($S651+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U651:AE651)","v":3229599.4559575138},null,487274274,{"$f":"IF($B651<499999999,MID($B651,1,3),MID($B651,1,4))","v":"487"},{"$f":"IF($B651<499999999,MID($B651,4,3),MID($B651,5,3))","v":"274"},{"$f":"IF($B651<499999999,MID($B651,7,3),MID($B651,8,3))","v":"274"},{"$f":"IF(VLOOKUP(VALUE(IF(AH651<499999999,MID(AH651,4,3),MID(AH651,5,3))),distinfo,4)=R651,1,0)","v":1},255,{"$f":"AF651","v":3229599.4559575138},{"$f":"IF(OR(AF651=0,AM651=0),0,ROUND(AN651/AM651,0))","v":12665},{"$f":"AO651-AQ651","v":0},12665,null,null,null,null,null,12665,{"$f":"AW651-AY651","v":0},12665,{"$f":"AY651-BA651","v":238},12427,264,12163]
[487,487274284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D652","v":0},{"$f":"'fnd enro'!E652","v":0},{"$f":"'fnd enro'!F652","v":0},{"$f":"'fnd enro'!G652","v":1},{"$f":"'fnd enro'!H652","v":0},{"$f":"'fnd enro'!I652","v":0},{"$f":"'fnd enro'!J652","v":0},{"$f":"'fnd enro'!K652","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L652","v":0},{"$f":"'fnd enro'!M652+'fnd enro'!N652","v":0},{"$f":"'fnd enro'!O652","v":0},{"$f":"'fnd enro'!P652","v":0},{"$f":"'fnd enro'!Q652+'fnd enro'!R652","v":1},{"$f":"'fnd enro'!T652","v":1},1.038,{"$f":"VALUE('fnd enro'!S652)","v":10},null,{"$f":"(($D652*'fnd base rates'!C$110)\n+($E652*'fnd base rates'!C$111)\n+($F652*'fnd base rates'!C$112)\n+($G652*'fnd base rates'!C$113)\n+($H652*'fnd base rates'!C$114)\n+($I652*'fnd base rates'!C$115)\n+($J652*'fnd base rates'!C$119)\n+($K652*'fnd base rates'!C$120)\n+($M652*'fnd base rates'!C$122)\n+($N652*'fnd base rates'!C$123)\n+($O652*'fnd base rates'!C$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,3)))\n*$R652","v":577.90519419600002},{"$f":"(($D652*'fnd base rates'!D$110)\n+($E652*'fnd base rates'!D$111)\n+($F652*'fnd base rates'!D$112)\n+($G652*'fnd base rates'!D$113)\n+($H652*'fnd base rates'!D$114)\n+($I652*'fnd base rates'!D$115)\n+($J652*'fnd base rates'!D$119)\n+($K652*'fnd base rates'!D$120)\n+($M652*'fnd base rates'!D$122)\n+($N652*'fnd base rates'!D$123)\n+($O652*'fnd base rates'!D$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,4)))\n*$R652","v":1041.1659},{"$f":"(($D652*'fnd base rates'!E$110)\n+($E652*'fnd base rates'!E$111)\n+($F652*'fnd base rates'!E$112)\n+($G652*'fnd base rates'!E$113)\n+($H652*'fnd base rates'!E$114)\n+($I652*'fnd base rates'!E$115)\n+($J652*'fnd base rates'!E$119)\n+($K652*'fnd base rates'!E$120)\n+($M652*'fnd base rates'!E$122)\n+($N652*'fnd base rates'!E$123)\n+($O652*'fnd base rates'!E$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,5)))\n*$R652","v":6711.3197101500009},{"$f":"(($D652*'fnd base rates'!F$110)\n+($E652*'fnd base rates'!F$111)\n+($F652*'fnd base rates'!F$112)\n+($G652*'fnd base rates'!F$113)\n+($H652*'fnd base rates'!F$114)\n+($I652*'fnd base rates'!F$115)\n+($J652*'fnd base rates'!F$119)\n+($K652*'fnd base rates'!F$120)\n+($M652*'fnd base rates'!F$122)\n+($N652*'fnd base rates'!F$123)\n+($O652*'fnd base rates'!F$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,6)))\n*$R652","v":1191.9591857700002},{"$f":"(($D652*'fnd base rates'!G$110)\n+($E652*'fnd base rates'!G$111)\n+($F652*'fnd base rates'!G$112)\n+($G652*'fnd base rates'!G$113)\n+($H652*'fnd base rates'!G$114)\n+($I652*'fnd base rates'!G$115)\n+($J652*'fnd base rates'!G$119)\n+($K652*'fnd base rates'!G$120)\n+($M652*'fnd base rates'!G$122)\n+($N652*'fnd base rates'!G$123)\n+($O652*'fnd base rates'!G$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,7)))\n*$R652","v":295.37182991399999},{"$f":"(($D652*'fnd base rates'!H$110)\n+($E652*'fnd base rates'!H$111)\n+($F652*'fnd base rates'!H$112)\n+($G652*'fnd base rates'!H$113)\n+($H652*'fnd base rates'!H$114)\n+($I652*'fnd base rates'!H$115)\n+($J652*'fnd base rates'!H$119)\n+($K652*'fnd base rates'!H$120)\n+($M652*'fnd base rates'!H$122)\n+($N652*'fnd base rates'!H$123)\n+($O652*'fnd base rates'!H$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D652*'fnd base rates'!I$110)\n+($E652*'fnd base rates'!I$111)\n+($F652*'fnd base rates'!I$112)\n+($G652*'fnd base rates'!I$113)\n+($H652*'fnd base rates'!I$114)\n+($I652*'fnd base rates'!I$115)\n+($J652*'fnd base rates'!I$119)\n+($K652*'fnd base rates'!I$120)\n+($M652*'fnd base rates'!I$122)\n+($N652*'fnd base rates'!I$123)\n+($O652*'fnd base rates'!I$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,9)))\n*$R652","v":366.28944000000001},{"$f":"(($D652*'fnd base rates'!J$110)\n+($E652*'fnd base rates'!J$111)\n+($F652*'fnd base rates'!J$112)\n+($G652*'fnd base rates'!J$113)\n+($H652*'fnd base rates'!J$114)\n+($I652*'fnd base rates'!J$115)\n+($J652*'fnd base rates'!J$119)\n+($K652*'fnd base rates'!J$120)\n+($M652*'fnd base rates'!J$122)\n+($N652*'fnd base rates'!J$123)\n+($O652*'fnd base rates'!J$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,10)))\n*$R652","v":775.65588000000002},{"$f":"(($D652*'fnd base rates'!K$110)\n+($E652*'fnd base rates'!K$111)\n+($F652*'fnd base rates'!K$112)\n+($G652*'fnd base rates'!K$113)\n+($H652*'fnd base rates'!K$114)\n+($I652*'fnd base rates'!K$115)\n+($J652*'fnd base rates'!K$119)\n+($K652*'fnd base rates'!K$120)\n+($M652*'fnd base rates'!K$122)\n+($N652*'fnd base rates'!K$123)\n+($O652*'fnd base rates'!K$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,11)))\n*$R652","v":1054.419354918},{"$f":"(($D652*'fnd base rates'!L$110)\n+($E652*'fnd base rates'!L$111)\n+($F652*'fnd base rates'!L$112)\n+($G652*'fnd base rates'!L$113)\n+($H652*'fnd base rates'!L$114)\n+($I652*'fnd base rates'!L$115)\n+($J652*'fnd base rates'!L$119)\n+($K652*'fnd base rates'!L$120)\n+($M652*'fnd base rates'!L$122)\n+($N652*'fnd base rates'!L$123)\n+($O652*'fnd base rates'!L$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D652*'fnd base rates'!M$110)\n+($E652*'fnd base rates'!M$111)\n+($F652*'fnd base rates'!M$112)\n+($G652*'fnd base rates'!M$113)\n+($H652*'fnd base rates'!M$114)\n+($I652*'fnd base rates'!M$115)\n+($J652*'fnd base rates'!M$119)\n+($K652*'fnd base rates'!M$120)\n+($M652*'fnd base rates'!M$122)\n+($N652*'fnd base rates'!M$123)\n+($O652*'fnd base rates'!M$124)\n+($P652*VLOOKUP($S652+15,rate_basefnd,13)))","v":0},14152.360551951613,null,487274284,"487","274","284",1,1,14152.360551951613,14152,0,14152,null,null,null,null,null,14152,0,14152,393,13759,25,13734]
[487,487274285,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D653","v":0},{"$f":"'fnd enro'!E653","v":0},{"$f":"'fnd enro'!F653","v":0},{"$f":"'fnd enro'!G653","v":2},{"$f":"'fnd enro'!H653","v":0},{"$f":"'fnd enro'!I653","v":0},{"$f":"'fnd enro'!J653","v":0},{"$f":"'fnd enro'!K653","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L653","v":0},{"$f":"'fnd enro'!M653+'fnd enro'!N653","v":0},{"$f":"'fnd enro'!O653","v":0},{"$f":"'fnd enro'!P653","v":0},{"$f":"'fnd enro'!Q653+'fnd enro'!R653","v":0},{"$f":"'fnd enro'!T653","v":2},1.038,{"$f":"VALUE('fnd enro'!S653)","v":1},null,{"$f":"(($D653*'fnd base rates'!C$110)\n+($E653*'fnd base rates'!C$111)\n+($F653*'fnd base rates'!C$112)\n+($G653*'fnd base rates'!C$113)\n+($H653*'fnd base rates'!C$114)\n+($I653*'fnd base rates'!C$115)\n+($J653*'fnd base rates'!C$119)\n+($K653*'fnd base rates'!C$120)\n+($M653*'fnd base rates'!C$122)\n+($N653*'fnd base rates'!C$123)\n+($O653*'fnd base rates'!C$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,3)))\n*$R653","v":1026.4755883920002},{"$f":"(($D653*'fnd base rates'!D$110)\n+($E653*'fnd base rates'!D$111)\n+($F653*'fnd base rates'!D$112)\n+($G653*'fnd base rates'!D$113)\n+($H653*'fnd base rates'!D$114)\n+($I653*'fnd base rates'!D$115)\n+($J653*'fnd base rates'!D$119)\n+($K653*'fnd base rates'!D$120)\n+($M653*'fnd base rates'!D$122)\n+($N653*'fnd base rates'!D$123)\n+($O653*'fnd base rates'!D$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,4)))\n*$R653","v":1469.5173600000001},{"$f":"(($D653*'fnd base rates'!E$110)\n+($E653*'fnd base rates'!E$111)\n+($F653*'fnd base rates'!E$112)\n+($G653*'fnd base rates'!E$113)\n+($H653*'fnd base rates'!E$114)\n+($I653*'fnd base rates'!E$115)\n+($J653*'fnd base rates'!E$119)\n+($K653*'fnd base rates'!E$120)\n+($M653*'fnd base rates'!E$122)\n+($N653*'fnd base rates'!E$123)\n+($O653*'fnd base rates'!E$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,5)))\n*$R653","v":7440.3963002999999},{"$f":"(($D653*'fnd base rates'!F$110)\n+($E653*'fnd base rates'!F$111)\n+($F653*'fnd base rates'!F$112)\n+($G653*'fnd base rates'!F$113)\n+($H653*'fnd base rates'!F$114)\n+($I653*'fnd base rates'!F$115)\n+($J653*'fnd base rates'!F$119)\n+($K653*'fnd base rates'!F$120)\n+($M653*'fnd base rates'!F$122)\n+($N653*'fnd base rates'!F$123)\n+($O653*'fnd base rates'!F$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,6)))\n*$R653","v":2383.9183715400004},{"$f":"(($D653*'fnd base rates'!G$110)\n+($E653*'fnd base rates'!G$111)\n+($F653*'fnd base rates'!G$112)\n+($G653*'fnd base rates'!G$113)\n+($H653*'fnd base rates'!G$114)\n+($I653*'fnd base rates'!G$115)\n+($J653*'fnd base rates'!G$119)\n+($K653*'fnd base rates'!G$120)\n+($M653*'fnd base rates'!G$122)\n+($N653*'fnd base rates'!G$123)\n+($O653*'fnd base rates'!G$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,7)))\n*$R653","v":300.51885982800002},{"$f":"(($D653*'fnd base rates'!H$110)\n+($E653*'fnd base rates'!H$111)\n+($F653*'fnd base rates'!H$112)\n+($G653*'fnd base rates'!H$113)\n+($H653*'fnd base rates'!H$114)\n+($I653*'fnd base rates'!H$115)\n+($J653*'fnd base rates'!H$119)\n+($K653*'fnd base rates'!H$120)\n+($M653*'fnd base rates'!H$122)\n+($N653*'fnd base rates'!H$123)\n+($O653*'fnd base rates'!H$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D653*'fnd base rates'!I$110)\n+($E653*'fnd base rates'!I$111)\n+($F653*'fnd base rates'!I$112)\n+($G653*'fnd base rates'!I$113)\n+($H653*'fnd base rates'!I$114)\n+($I653*'fnd base rates'!I$115)\n+($J653*'fnd base rates'!I$119)\n+($K653*'fnd base rates'!I$120)\n+($M653*'fnd base rates'!I$122)\n+($N653*'fnd base rates'!I$123)\n+($O653*'fnd base rates'!I$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,9)))\n*$R653","v":490.33044000000001},{"$f":"(($D653*'fnd base rates'!J$110)\n+($E653*'fnd base rates'!J$111)\n+($F653*'fnd base rates'!J$112)\n+($G653*'fnd base rates'!J$113)\n+($H653*'fnd base rates'!J$114)\n+($I653*'fnd base rates'!J$115)\n+($J653*'fnd base rates'!J$119)\n+($K653*'fnd base rates'!J$120)\n+($M653*'fnd base rates'!J$122)\n+($N653*'fnd base rates'!J$123)\n+($O653*'fnd base rates'!J$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,10)))\n*$R653","v":292.57068000000004},{"$f":"(($D653*'fnd base rates'!K$110)\n+($E653*'fnd base rates'!K$111)\n+($F653*'fnd base rates'!K$112)\n+($G653*'fnd base rates'!K$113)\n+($H653*'fnd base rates'!K$114)\n+($I653*'fnd base rates'!K$115)\n+($J653*'fnd base rates'!K$119)\n+($K653*'fnd base rates'!K$120)\n+($M653*'fnd base rates'!K$122)\n+($N653*'fnd base rates'!K$123)\n+($O653*'fnd base rates'!K$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,11)))\n*$R653","v":2108.8387098359999},{"$f":"(($D653*'fnd base rates'!L$110)\n+($E653*'fnd base rates'!L$111)\n+($F653*'fnd base rates'!L$112)\n+($G653*'fnd base rates'!L$113)\n+($H653*'fnd base rates'!L$114)\n+($I653*'fnd base rates'!L$115)\n+($J653*'fnd base rates'!L$119)\n+($K653*'fnd base rates'!L$120)\n+($M653*'fnd base rates'!L$122)\n+($N653*'fnd base rates'!L$123)\n+($O653*'fnd base rates'!L$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D653*'fnd base rates'!M$110)\n+($E653*'fnd base rates'!M$111)\n+($F653*'fnd base rates'!M$112)\n+($G653*'fnd base rates'!M$113)\n+($H653*'fnd base rates'!M$114)\n+($I653*'fnd base rates'!M$115)\n+($J653*'fnd base rates'!M$119)\n+($K653*'fnd base rates'!M$120)\n+($M653*'fnd base rates'!M$122)\n+($N653*'fnd base rates'!M$123)\n+($O653*'fnd base rates'!M$124)\n+($P653*VLOOKUP($S653+15,rate_basefnd,13)))","v":0},18813.994423903219,null,487274285,"487","274","285",1,2,18813.994423903219,9407,0,9407,null,null,null,null,null,9407,0,9407,-1,9408,12,9396]
[487,487274308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D654","v":0},{"$f":"'fnd enro'!E654","v":0},{"$f":"'fnd enro'!F654","v":1},{"$f":"'fnd enro'!G654","v":3},{"$f":"'fnd enro'!H654","v":1},{"$f":"'fnd enro'!I654","v":0},{"$f":"'fnd enro'!J654","v":0},{"$f":"'fnd enro'!K654","v":0.1895},{"$f":"'fnd enro'!L654","v":0},{"$f":"'fnd enro'!M654+'fnd enro'!N654","v":1},{"$f":"'fnd enro'!O654","v":0},{"$f":"'fnd enro'!P654","v":0},{"$f":"'fnd enro'!Q654+'fnd enro'!R654","v":1},{"$f":"'fnd enro'!T654","v":5},1.038,{"$f":"VALUE('fnd enro'!S654)","v":4},null,{"$f":"(($D654*'fnd base rates'!C$110)\n+($E654*'fnd base rates'!C$111)\n+($F654*'fnd base rates'!C$112)\n+($G654*'fnd base rates'!C$113)\n+($H654*'fnd base rates'!C$114)\n+($I654*'fnd base rates'!C$115)\n+($J654*'fnd base rates'!C$119)\n+($K654*'fnd base rates'!C$120)\n+($M654*'fnd base rates'!C$122)\n+($N654*'fnd base rates'!C$123)\n+($O654*'fnd base rates'!C$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,3)))\n*$R654","v":2714.4257509800004},{"$f":"(($D654*'fnd base rates'!D$110)\n+($E654*'fnd base rates'!D$111)\n+($F654*'fnd base rates'!D$112)\n+($G654*'fnd base rates'!D$113)\n+($H654*'fnd base rates'!D$114)\n+($I654*'fnd base rates'!D$115)\n+($J654*'fnd base rates'!D$119)\n+($K654*'fnd base rates'!D$120)\n+($M654*'fnd base rates'!D$122)\n+($N654*'fnd base rates'!D$123)\n+($O654*'fnd base rates'!D$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,4)))\n*$R654","v":4096.5500400000001},{"$f":"(($D654*'fnd base rates'!E$110)\n+($E654*'fnd base rates'!E$111)\n+($F654*'fnd base rates'!E$112)\n+($G654*'fnd base rates'!E$113)\n+($H654*'fnd base rates'!E$114)\n+($I654*'fnd base rates'!E$115)\n+($J654*'fnd base rates'!E$119)\n+($K654*'fnd base rates'!E$120)\n+($M654*'fnd base rates'!E$122)\n+($N654*'fnd base rates'!E$123)\n+($O654*'fnd base rates'!E$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,5)))\n*$R654","v":21871.427730749998},{"$f":"(($D654*'fnd base rates'!F$110)\n+($E654*'fnd base rates'!F$111)\n+($F654*'fnd base rates'!F$112)\n+($G654*'fnd base rates'!F$113)\n+($H654*'fnd base rates'!F$114)\n+($I654*'fnd base rates'!F$115)\n+($J654*'fnd base rates'!F$119)\n+($K654*'fnd base rates'!F$120)\n+($M654*'fnd base rates'!F$122)\n+($N654*'fnd base rates'!F$123)\n+($O654*'fnd base rates'!F$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,6)))\n*$R654","v":5881.4476888500003},{"$f":"(($D654*'fnd base rates'!G$110)\n+($E654*'fnd base rates'!G$111)\n+($F654*'fnd base rates'!G$112)\n+($G654*'fnd base rates'!G$113)\n+($H654*'fnd base rates'!G$114)\n+($I654*'fnd base rates'!G$115)\n+($J654*'fnd base rates'!G$119)\n+($K654*'fnd base rates'!G$120)\n+($M654*'fnd base rates'!G$122)\n+($N654*'fnd base rates'!G$123)\n+($O654*'fnd base rates'!G$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,7)))\n*$R654","v":931.92990957000018},{"$f":"(($D654*'fnd base rates'!H$110)\n+($E654*'fnd base rates'!H$111)\n+($F654*'fnd base rates'!H$112)\n+($G654*'fnd base rates'!H$113)\n+($H654*'fnd base rates'!H$114)\n+($I654*'fnd base rates'!H$115)\n+($J654*'fnd base rates'!H$119)\n+($K654*'fnd base rates'!H$120)\n+($M654*'fnd base rates'!H$122)\n+($N654*'fnd base rates'!H$123)\n+($O654*'fnd base rates'!H$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,8)))","v":2550.8978899999993},{"$f":"(($D654*'fnd base rates'!I$110)\n+($E654*'fnd base rates'!I$111)\n+($F654*'fnd base rates'!I$112)\n+($G654*'fnd base rates'!I$113)\n+($H654*'fnd base rates'!I$114)\n+($I654*'fnd base rates'!I$115)\n+($J654*'fnd base rates'!I$119)\n+($K654*'fnd base rates'!I$120)\n+($M654*'fnd base rates'!I$122)\n+($N654*'fnd base rates'!I$123)\n+($O654*'fnd base rates'!I$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,9)))\n*$R654","v":1479.5444399999999},{"$f":"(($D654*'fnd base rates'!J$110)\n+($E654*'fnd base rates'!J$111)\n+($F654*'fnd base rates'!J$112)\n+($G654*'fnd base rates'!J$113)\n+($H654*'fnd base rates'!J$114)\n+($I654*'fnd base rates'!J$115)\n+($J654*'fnd base rates'!J$119)\n+($K654*'fnd base rates'!J$120)\n+($M654*'fnd base rates'!J$122)\n+($N654*'fnd base rates'!J$123)\n+($O654*'fnd base rates'!J$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,10)))\n*$R654","v":1330.7990399999999},{"$f":"(($D654*'fnd base rates'!K$110)\n+($E654*'fnd base rates'!K$111)\n+($F654*'fnd base rates'!K$112)\n+($G654*'fnd base rates'!K$113)\n+($H654*'fnd base rates'!K$114)\n+($I654*'fnd base rates'!K$115)\n+($J654*'fnd base rates'!K$119)\n+($K654*'fnd base rates'!K$120)\n+($M654*'fnd base rates'!K$122)\n+($N654*'fnd base rates'!K$123)\n+($O654*'fnd base rates'!K$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,11)))\n*$R654","v":5631.4835145899997},{"$f":"(($D654*'fnd base rates'!L$110)\n+($E654*'fnd base rates'!L$111)\n+($F654*'fnd base rates'!L$112)\n+($G654*'fnd base rates'!L$113)\n+($H654*'fnd base rates'!L$114)\n+($I654*'fnd base rates'!L$115)\n+($J654*'fnd base rates'!L$119)\n+($K654*'fnd base rates'!L$120)\n+($M654*'fnd base rates'!L$122)\n+($N654*'fnd base rates'!L$123)\n+($O654*'fnd base rates'!L$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,12)))","v":6506.3290577448342},{"$f":"(($D654*'fnd base rates'!M$110)\n+($E654*'fnd base rates'!M$111)\n+($F654*'fnd base rates'!M$112)\n+($G654*'fnd base rates'!M$113)\n+($H654*'fnd base rates'!M$114)\n+($I654*'fnd base rates'!M$115)\n+($J654*'fnd base rates'!M$119)\n+($K654*'fnd base rates'!M$120)\n+($M654*'fnd base rates'!M$122)\n+($N654*'fnd base rates'!M$123)\n+($O654*'fnd base rates'!M$124)\n+($P654*VLOOKUP($S654+15,rate_basefnd,13)))","v":0},52994.835062484824,null,487274308,"487","274","308",1,5,52994.835062484824,10599,0,10599,null,null,null,null,null,10599,0,10599,19,10580,13,10567]
[487,487274347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D655","v":0},{"$f":"'fnd enro'!E655","v":0},{"$f":"'fnd enro'!F655","v":0},{"$f":"'fnd enro'!G655","v":4},{"$f":"'fnd enro'!H655","v":2},{"$f":"'fnd enro'!I655","v":0},{"$f":"'fnd enro'!J655","v":0},{"$f":"'fnd enro'!K655","v":0.22739999999999999},{"$f":"'fnd enro'!L655","v":0},{"$f":"'fnd enro'!M655+'fnd enro'!N655","v":1},{"$f":"'fnd enro'!O655","v":0},{"$f":"'fnd enro'!P655","v":0},{"$f":"'fnd enro'!Q655+'fnd enro'!R655","v":3},{"$f":"'fnd enro'!T655","v":6},1.038,{"$f":"VALUE('fnd enro'!S655)","v":10},null,{"$f":"(($D655*'fnd base rates'!C$110)\n+($E655*'fnd base rates'!C$111)\n+($F655*'fnd base rates'!C$112)\n+($G655*'fnd base rates'!C$113)\n+($H655*'fnd base rates'!C$114)\n+($I655*'fnd base rates'!C$115)\n+($J655*'fnd base rates'!C$119)\n+($K655*'fnd base rates'!C$120)\n+($M655*'fnd base rates'!C$122)\n+($N655*'fnd base rates'!C$123)\n+($O655*'fnd base rates'!C$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,3)))\n*$R655","v":3366.9942851759997},{"$f":"(($D655*'fnd base rates'!D$110)\n+($E655*'fnd base rates'!D$111)\n+($F655*'fnd base rates'!D$112)\n+($G655*'fnd base rates'!D$113)\n+($H655*'fnd base rates'!D$114)\n+($I655*'fnd base rates'!D$115)\n+($J655*'fnd base rates'!D$119)\n+($K655*'fnd base rates'!D$120)\n+($M655*'fnd base rates'!D$122)\n+($N655*'fnd base rates'!D$123)\n+($O655*'fnd base rates'!D$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,4)))\n*$R655","v":5491.5078599999997},{"$f":"(($D655*'fnd base rates'!E$110)\n+($E655*'fnd base rates'!E$111)\n+($F655*'fnd base rates'!E$112)\n+($G655*'fnd base rates'!E$113)\n+($H655*'fnd base rates'!E$114)\n+($I655*'fnd base rates'!E$115)\n+($J655*'fnd base rates'!E$119)\n+($K655*'fnd base rates'!E$120)\n+($M655*'fnd base rates'!E$122)\n+($N655*'fnd base rates'!E$123)\n+($O655*'fnd base rates'!E$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,5)))\n*$R655","v":31632.0800409},{"$f":"(($D655*'fnd base rates'!F$110)\n+($E655*'fnd base rates'!F$111)\n+($F655*'fnd base rates'!F$112)\n+($G655*'fnd base rates'!F$113)\n+($H655*'fnd base rates'!F$114)\n+($I655*'fnd base rates'!F$115)\n+($J655*'fnd base rates'!F$119)\n+($K655*'fnd base rates'!F$120)\n+($M655*'fnd base rates'!F$122)\n+($N655*'fnd base rates'!F$123)\n+($O655*'fnd base rates'!F$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,6)))\n*$R655","v":6831.3245146199997},{"$f":"(($D655*'fnd base rates'!G$110)\n+($E655*'fnd base rates'!G$111)\n+($F655*'fnd base rates'!G$112)\n+($G655*'fnd base rates'!G$113)\n+($H655*'fnd base rates'!G$114)\n+($I655*'fnd base rates'!G$115)\n+($J655*'fnd base rates'!G$119)\n+($K655*'fnd base rates'!G$120)\n+($M655*'fnd base rates'!G$122)\n+($N655*'fnd base rates'!G$123)\n+($O655*'fnd base rates'!G$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,7)))\n*$R655","v":1406.0868594840001},{"$f":"(($D655*'fnd base rates'!H$110)\n+($E655*'fnd base rates'!H$111)\n+($F655*'fnd base rates'!H$112)\n+($G655*'fnd base rates'!H$113)\n+($H655*'fnd base rates'!H$114)\n+($I655*'fnd base rates'!H$115)\n+($J655*'fnd base rates'!H$119)\n+($K655*'fnd base rates'!H$120)\n+($M655*'fnd base rates'!H$122)\n+($N655*'fnd base rates'!H$123)\n+($O655*'fnd base rates'!H$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,8)))","v":3081.0914679999996},{"$f":"(($D655*'fnd base rates'!I$110)\n+($E655*'fnd base rates'!I$111)\n+($F655*'fnd base rates'!I$112)\n+($G655*'fnd base rates'!I$113)\n+($H655*'fnd base rates'!I$114)\n+($I655*'fnd base rates'!I$115)\n+($J655*'fnd base rates'!I$119)\n+($K655*'fnd base rates'!I$120)\n+($M655*'fnd base rates'!I$122)\n+($N655*'fnd base rates'!I$123)\n+($O655*'fnd base rates'!I$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,9)))\n*$R655","v":2066.8552199999999},{"$f":"(($D655*'fnd base rates'!J$110)\n+($E655*'fnd base rates'!J$111)\n+($F655*'fnd base rates'!J$112)\n+($G655*'fnd base rates'!J$113)\n+($H655*'fnd base rates'!J$114)\n+($I655*'fnd base rates'!J$115)\n+($J655*'fnd base rates'!J$119)\n+($K655*'fnd base rates'!J$120)\n+($M655*'fnd base rates'!J$122)\n+($N655*'fnd base rates'!J$123)\n+($O655*'fnd base rates'!J$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,10)))\n*$R655","v":2974.5654600000003},{"$f":"(($D655*'fnd base rates'!K$110)\n+($E655*'fnd base rates'!K$111)\n+($F655*'fnd base rates'!K$112)\n+($G655*'fnd base rates'!K$113)\n+($H655*'fnd base rates'!K$114)\n+($I655*'fnd base rates'!K$115)\n+($J655*'fnd base rates'!K$119)\n+($K655*'fnd base rates'!K$120)\n+($M655*'fnd base rates'!K$122)\n+($N655*'fnd base rates'!K$123)\n+($O655*'fnd base rates'!K$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,11)))\n*$R655","v":6764.6144095079999},{"$f":"(($D655*'fnd base rates'!L$110)\n+($E655*'fnd base rates'!L$111)\n+($F655*'fnd base rates'!L$112)\n+($G655*'fnd base rates'!L$113)\n+($H655*'fnd base rates'!L$114)\n+($I655*'fnd base rates'!L$115)\n+($J655*'fnd base rates'!L$119)\n+($K655*'fnd base rates'!L$120)\n+($M655*'fnd base rates'!L$122)\n+($N655*'fnd base rates'!L$123)\n+($O655*'fnd base rates'!L$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,12)))","v":8708.3947709038021},{"$f":"(($D655*'fnd base rates'!M$110)\n+($E655*'fnd base rates'!M$111)\n+($F655*'fnd base rates'!M$112)\n+($G655*'fnd base rates'!M$113)\n+($H655*'fnd base rates'!M$114)\n+($I655*'fnd base rates'!M$115)\n+($J655*'fnd base rates'!M$119)\n+($K655*'fnd base rates'!M$120)\n+($M655*'fnd base rates'!M$122)\n+($N655*'fnd base rates'!M$123)\n+($O655*'fnd base rates'!M$124)\n+($P655*VLOOKUP($S655+15,rate_basefnd,13)))","v":0},72323.514888591802,null,487274347,"487","274","347",1,6,72323.514888591802,12054,0,12054,null,null,null,null,null,12054,0,12054,212,11842,394,11448]
[488,488219001,"SOUTH SHORE",{"$f":"'fnd enro'!D656","v":0},{"$f":"'fnd enro'!E656","v":0},{"$f":"'fnd enro'!F656","v":1},{"$f":"'fnd enro'!G656","v":9},{"$f":"'fnd enro'!H656","v":7},{"$f":"'fnd enro'!I656","v":12},{"$f":"'fnd enro'!J656","v":0},{"$f":"'fnd enro'!K656","v":1.0991},{"$f":"'fnd enro'!L656","v":0},{"$f":"'fnd enro'!M656+'fnd enro'!N656","v":1},{"$f":"'fnd enro'!O656","v":0},{"$f":"'fnd enro'!P656","v":0},{"$f":"'fnd enro'!Q656+'fnd enro'!R656","v":5},{"$f":"'fnd enro'!T656","v":29},1.0529999999999999,{"$f":"VALUE('fnd enro'!S656)","v":4},null,{"$f":"(($D656*'fnd base rates'!C$110)\n+($E656*'fnd base rates'!C$111)\n+($F656*'fnd base rates'!C$112)\n+($G656*'fnd base rates'!C$113)\n+($H656*'fnd base rates'!C$114)\n+($I656*'fnd base rates'!C$115)\n+($J656*'fnd base rates'!C$119)\n+($K656*'fnd base rates'!C$120)\n+($M656*'fnd base rates'!C$122)\n+($N656*'fnd base rates'!C$123)\n+($O656*'fnd base rates'!C$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,3)))\n*$R656","v":15471.206204453998},{"$f":"(($D656*'fnd base rates'!D$110)\n+($E656*'fnd base rates'!D$111)\n+($F656*'fnd base rates'!D$112)\n+($G656*'fnd base rates'!D$113)\n+($H656*'fnd base rates'!D$114)\n+($I656*'fnd base rates'!D$115)\n+($J656*'fnd base rates'!D$119)\n+($K656*'fnd base rates'!D$120)\n+($M656*'fnd base rates'!D$122)\n+($N656*'fnd base rates'!D$123)\n+($O656*'fnd base rates'!D$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,4)))\n*$R656","v":23095.849139999998},{"$f":"(($D656*'fnd base rates'!E$110)\n+($E656*'fnd base rates'!E$111)\n+($F656*'fnd base rates'!E$112)\n+($G656*'fnd base rates'!E$113)\n+($H656*'fnd base rates'!E$114)\n+($I656*'fnd base rates'!E$115)\n+($J656*'fnd base rates'!E$119)\n+($K656*'fnd base rates'!E$120)\n+($M656*'fnd base rates'!E$122)\n+($N656*'fnd base rates'!E$123)\n+($O656*'fnd base rates'!E$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,5)))\n*$R656","v":132624.95178172502},{"$f":"(($D656*'fnd base rates'!F$110)\n+($E656*'fnd base rates'!F$111)\n+($F656*'fnd base rates'!F$112)\n+($G656*'fnd base rates'!F$113)\n+($H656*'fnd base rates'!F$114)\n+($I656*'fnd base rates'!F$115)\n+($J656*'fnd base rates'!F$119)\n+($K656*'fnd base rates'!F$120)\n+($M656*'fnd base rates'!F$122)\n+($N656*'fnd base rates'!F$123)\n+($O656*'fnd base rates'!F$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,6)))\n*$R656","v":29298.129215355002},{"$f":"(($D656*'fnd base rates'!G$110)\n+($E656*'fnd base rates'!G$111)\n+($F656*'fnd base rates'!G$112)\n+($G656*'fnd base rates'!G$113)\n+($H656*'fnd base rates'!G$114)\n+($I656*'fnd base rates'!G$115)\n+($J656*'fnd base rates'!G$119)\n+($K656*'fnd base rates'!G$120)\n+($M656*'fnd base rates'!G$122)\n+($N656*'fnd base rates'!G$123)\n+($O656*'fnd base rates'!G$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,7)))\n*$R656","v":5252.7635998109999},{"$f":"(($D656*'fnd base rates'!H$110)\n+($E656*'fnd base rates'!H$111)\n+($F656*'fnd base rates'!H$112)\n+($G656*'fnd base rates'!H$113)\n+($H656*'fnd base rates'!H$114)\n+($I656*'fnd base rates'!H$115)\n+($J656*'fnd base rates'!H$119)\n+($K656*'fnd base rates'!H$120)\n+($M656*'fnd base rates'!H$122)\n+($N656*'fnd base rates'!H$123)\n+($O656*'fnd base rates'!H$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,8)))","v":17622.383761999998},{"$f":"(($D656*'fnd base rates'!I$110)\n+($E656*'fnd base rates'!I$111)\n+($F656*'fnd base rates'!I$112)\n+($G656*'fnd base rates'!I$113)\n+($H656*'fnd base rates'!I$114)\n+($I656*'fnd base rates'!I$115)\n+($J656*'fnd base rates'!I$119)\n+($K656*'fnd base rates'!I$120)\n+($M656*'fnd base rates'!I$122)\n+($N656*'fnd base rates'!I$123)\n+($O656*'fnd base rates'!I$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,9)))\n*$R656","v":10374.61932},{"$f":"(($D656*'fnd base rates'!J$110)\n+($E656*'fnd base rates'!J$111)\n+($F656*'fnd base rates'!J$112)\n+($G656*'fnd base rates'!J$113)\n+($H656*'fnd base rates'!J$114)\n+($I656*'fnd base rates'!J$115)\n+($J656*'fnd base rates'!J$119)\n+($K656*'fnd base rates'!J$120)\n+($M656*'fnd base rates'!J$122)\n+($N656*'fnd base rates'!J$123)\n+($O656*'fnd base rates'!J$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,10)))\n*$R656","v":12561.658200000003},{"$f":"(($D656*'fnd base rates'!K$110)\n+($E656*'fnd base rates'!K$111)\n+($F656*'fnd base rates'!K$112)\n+($G656*'fnd base rates'!K$113)\n+($H656*'fnd base rates'!K$114)\n+($I656*'fnd base rates'!K$115)\n+($J656*'fnd base rates'!K$119)\n+($K656*'fnd base rates'!K$120)\n+($M656*'fnd base rates'!K$122)\n+($N656*'fnd base rates'!K$123)\n+($O656*'fnd base rates'!K$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,11)))\n*$R656","v":32446.615046156996},{"$f":"(($D656*'fnd base rates'!L$110)\n+($E656*'fnd base rates'!L$111)\n+($F656*'fnd base rates'!L$112)\n+($G656*'fnd base rates'!L$113)\n+($H656*'fnd base rates'!L$114)\n+($I656*'fnd base rates'!L$115)\n+($J656*'fnd base rates'!L$119)\n+($K656*'fnd base rates'!L$120)\n+($M656*'fnd base rates'!L$122)\n+($N656*'fnd base rates'!L$123)\n+($O656*'fnd base rates'!L$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,12)))","v":35417.936831981177},{"$f":"(($D656*'fnd base rates'!M$110)\n+($E656*'fnd base rates'!M$111)\n+($F656*'fnd base rates'!M$112)\n+($G656*'fnd base rates'!M$113)\n+($H656*'fnd base rates'!M$114)\n+($I656*'fnd base rates'!M$115)\n+($J656*'fnd base rates'!M$119)\n+($K656*'fnd base rates'!M$120)\n+($M656*'fnd base rates'!M$122)\n+($N656*'fnd base rates'!M$123)\n+($O656*'fnd base rates'!M$124)\n+($P656*VLOOKUP($S656+15,rate_basefnd,13)))","v":0},314166.11310148315,null,488219001,"488","219","001",1,29,314166.11310148315,10833,0,10833,null,null,null,null,null,10833,0,10833,1,10832,14,10818]
[488,488219018,"SOUTH SHORE",{"$f":"'fnd enro'!D657","v":0},{"$f":"'fnd enro'!E657","v":0},{"$f":"'fnd enro'!F657","v":0},{"$f":"'fnd enro'!G657","v":1},{"$f":"'fnd enro'!H657","v":0},{"$f":"'fnd enro'!I657","v":0},{"$f":"'fnd enro'!J657","v":0},{"$f":"'fnd enro'!K657","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L657","v":0},{"$f":"'fnd enro'!M657+'fnd enro'!N657","v":1},{"$f":"'fnd enro'!O657","v":0},{"$f":"'fnd enro'!P657","v":0},{"$f":"'fnd enro'!Q657+'fnd enro'!R657","v":1},{"$f":"'fnd enro'!T657","v":1},1.0529999999999999,{"$f":"VALUE('fnd enro'!S657)","v":10},null,{"$f":"(($D657*'fnd base rates'!C$110)\n+($E657*'fnd base rates'!C$111)\n+($F657*'fnd base rates'!C$112)\n+($G657*'fnd base rates'!C$113)\n+($H657*'fnd base rates'!C$114)\n+($I657*'fnd base rates'!C$115)\n+($J657*'fnd base rates'!C$119)\n+($K657*'fnd base rates'!C$120)\n+($M657*'fnd base rates'!C$122)\n+($N657*'fnd base rates'!C$123)\n+($O657*'fnd base rates'!C$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,3)))\n*$R657","v":681.17384532599999},{"$f":"(($D657*'fnd base rates'!D$110)\n+($E657*'fnd base rates'!D$111)\n+($F657*'fnd base rates'!D$112)\n+($G657*'fnd base rates'!D$113)\n+($H657*'fnd base rates'!D$114)\n+($I657*'fnd base rates'!D$115)\n+($J657*'fnd base rates'!D$119)\n+($K657*'fnd base rates'!D$120)\n+($M657*'fnd base rates'!D$122)\n+($N657*'fnd base rates'!D$123)\n+($O657*'fnd base rates'!D$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,4)))\n*$R657","v":1222.31187},{"$f":"(($D657*'fnd base rates'!E$110)\n+($E657*'fnd base rates'!E$111)\n+($F657*'fnd base rates'!E$112)\n+($G657*'fnd base rates'!E$113)\n+($H657*'fnd base rates'!E$114)\n+($I657*'fnd base rates'!E$115)\n+($J657*'fnd base rates'!E$119)\n+($K657*'fnd base rates'!E$120)\n+($M657*'fnd base rates'!E$122)\n+($N657*'fnd base rates'!E$123)\n+($O657*'fnd base rates'!E$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,5)))\n*$R657","v":7970.9319290249996},{"$f":"(($D657*'fnd base rates'!F$110)\n+($E657*'fnd base rates'!F$111)\n+($F657*'fnd base rates'!F$112)\n+($G657*'fnd base rates'!F$113)\n+($H657*'fnd base rates'!F$114)\n+($I657*'fnd base rates'!F$115)\n+($J657*'fnd base rates'!F$119)\n+($K657*'fnd base rates'!F$120)\n+($M657*'fnd base rates'!F$122)\n+($N657*'fnd base rates'!F$123)\n+($O657*'fnd base rates'!F$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,6)))\n*$R657","v":1375.284249495},{"$f":"(($D657*'fnd base rates'!G$110)\n+($E657*'fnd base rates'!G$111)\n+($F657*'fnd base rates'!G$112)\n+($G657*'fnd base rates'!G$113)\n+($H657*'fnd base rates'!G$114)\n+($I657*'fnd base rates'!G$115)\n+($J657*'fnd base rates'!G$119)\n+($K657*'fnd base rates'!G$120)\n+($M657*'fnd base rates'!G$122)\n+($N657*'fnd base rates'!G$123)\n+($O657*'fnd base rates'!G$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,7)))\n*$R657","v":347.08838895899999},{"$f":"(($D657*'fnd base rates'!H$110)\n+($E657*'fnd base rates'!H$111)\n+($F657*'fnd base rates'!H$112)\n+($G657*'fnd base rates'!H$113)\n+($H657*'fnd base rates'!H$114)\n+($I657*'fnd base rates'!H$115)\n+($J657*'fnd base rates'!H$119)\n+($K657*'fnd base rates'!H$120)\n+($M657*'fnd base rates'!H$122)\n+($N657*'fnd base rates'!H$123)\n+($O657*'fnd base rates'!H$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,8)))","v":618.11357799999996},{"$f":"(($D657*'fnd base rates'!I$110)\n+($E657*'fnd base rates'!I$111)\n+($F657*'fnd base rates'!I$112)\n+($G657*'fnd base rates'!I$113)\n+($H657*'fnd base rates'!I$114)\n+($I657*'fnd base rates'!I$115)\n+($J657*'fnd base rates'!I$119)\n+($K657*'fnd base rates'!I$120)\n+($M657*'fnd base rates'!I$122)\n+($N657*'fnd base rates'!I$123)\n+($O657*'fnd base rates'!I$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,9)))\n*$R657","v":442.76543999999996},{"$f":"(($D657*'fnd base rates'!J$110)\n+($E657*'fnd base rates'!J$111)\n+($F657*'fnd base rates'!J$112)\n+($G657*'fnd base rates'!J$113)\n+($H657*'fnd base rates'!J$114)\n+($I657*'fnd base rates'!J$115)\n+($J657*'fnd base rates'!J$119)\n+($K657*'fnd base rates'!J$120)\n+($M657*'fnd base rates'!J$122)\n+($N657*'fnd base rates'!J$123)\n+($O657*'fnd base rates'!J$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,10)))\n*$R657","v":810.59940000000006},{"$f":"(($D657*'fnd base rates'!K$110)\n+($E657*'fnd base rates'!K$111)\n+($F657*'fnd base rates'!K$112)\n+($G657*'fnd base rates'!K$113)\n+($H657*'fnd base rates'!K$114)\n+($I657*'fnd base rates'!K$115)\n+($J657*'fnd base rates'!K$119)\n+($K657*'fnd base rates'!K$120)\n+($M657*'fnd base rates'!K$122)\n+($N657*'fnd base rates'!K$123)\n+($O657*'fnd base rates'!K$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,11)))\n*$R657","v":1354.387828833},{"$f":"(($D657*'fnd base rates'!L$110)\n+($E657*'fnd base rates'!L$111)\n+($F657*'fnd base rates'!L$112)\n+($G657*'fnd base rates'!L$113)\n+($H657*'fnd base rates'!L$114)\n+($I657*'fnd base rates'!L$115)\n+($J657*'fnd base rates'!L$119)\n+($K657*'fnd base rates'!L$120)\n+($M657*'fnd base rates'!L$122)\n+($N657*'fnd base rates'!L$123)\n+($O657*'fnd base rates'!L$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,12)))","v":1880.6804790036099},{"$f":"(($D657*'fnd base rates'!M$110)\n+($E657*'fnd base rates'!M$111)\n+($F657*'fnd base rates'!M$112)\n+($G657*'fnd base rates'!M$113)\n+($H657*'fnd base rates'!M$114)\n+($I657*'fnd base rates'!M$115)\n+($J657*'fnd base rates'!M$119)\n+($K657*'fnd base rates'!M$120)\n+($M657*'fnd base rates'!M$122)\n+($N657*'fnd base rates'!M$123)\n+($O657*'fnd base rates'!M$124)\n+($P657*VLOOKUP($S657+15,rate_basefnd,13)))","v":0},16703.337008641611,null,488219018,"488","219","018",1,1,16703.337008641611,16703,0,16703,null,null,null,null,null,16703,0,16703,502,16201,24,16177]
[488,488219035,"SOUTH SHORE",{"$f":"'fnd enro'!D658","v":0},{"$f":"'fnd enro'!E658","v":0},{"$f":"'fnd enro'!F658","v":0},{"$f":"'fnd enro'!G658","v":0},{"$f":"'fnd enro'!H658","v":1},{"$f":"'fnd enro'!I658","v":1},{"$f":"'fnd enro'!J658","v":0},{"$f":"'fnd enro'!K658","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L658","v":0},{"$f":"'fnd enro'!M658+'fnd enro'!N658","v":0},{"$f":"'fnd enro'!O658","v":0},{"$f":"'fnd enro'!P658","v":0},{"$f":"'fnd enro'!Q658+'fnd enro'!R658","v":2},{"$f":"'fnd enro'!T658","v":2},1.0529999999999999,{"$f":"VALUE('fnd enro'!S658)","v":10},null,{"$f":"(($D658*'fnd base rates'!C$110)\n+($E658*'fnd base rates'!C$111)\n+($F658*'fnd base rates'!C$112)\n+($G658*'fnd base rates'!C$113)\n+($H658*'fnd base rates'!C$114)\n+($I658*'fnd base rates'!C$115)\n+($J658*'fnd base rates'!C$119)\n+($K658*'fnd base rates'!C$120)\n+($M658*'fnd base rates'!C$122)\n+($N658*'fnd base rates'!C$123)\n+($O658*'fnd base rates'!C$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,3)))\n*$R658","v":1172.512850652},{"$f":"(($D658*'fnd base rates'!D$110)\n+($E658*'fnd base rates'!D$111)\n+($F658*'fnd base rates'!D$112)\n+($G658*'fnd base rates'!D$113)\n+($H658*'fnd base rates'!D$114)\n+($I658*'fnd base rates'!D$115)\n+($J658*'fnd base rates'!D$119)\n+($K658*'fnd base rates'!D$120)\n+($M658*'fnd base rates'!D$122)\n+($N658*'fnd base rates'!D$123)\n+($O658*'fnd base rates'!D$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,4)))\n*$R658","v":2112.4232999999999},{"$f":"(($D658*'fnd base rates'!E$110)\n+($E658*'fnd base rates'!E$111)\n+($F658*'fnd base rates'!E$112)\n+($G658*'fnd base rates'!E$113)\n+($H658*'fnd base rates'!E$114)\n+($I658*'fnd base rates'!E$115)\n+($J658*'fnd base rates'!E$119)\n+($K658*'fnd base rates'!E$120)\n+($M658*'fnd base rates'!E$122)\n+($N658*'fnd base rates'!E$123)\n+($O658*'fnd base rates'!E$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,5)))\n*$R658","v":14211.711148049999},{"$f":"(($D658*'fnd base rates'!F$110)\n+($E658*'fnd base rates'!F$111)\n+($F658*'fnd base rates'!F$112)\n+($G658*'fnd base rates'!F$113)\n+($H658*'fnd base rates'!F$114)\n+($I658*'fnd base rates'!F$115)\n+($J658*'fnd base rates'!F$119)\n+($K658*'fnd base rates'!F$120)\n+($M658*'fnd base rates'!F$122)\n+($N658*'fnd base rates'!F$123)\n+($O658*'fnd base rates'!F$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,6)))\n*$R658","v":1821.5171289900002},{"$f":"(($D658*'fnd base rates'!G$110)\n+($E658*'fnd base rates'!G$111)\n+($F658*'fnd base rates'!G$112)\n+($G658*'fnd base rates'!G$113)\n+($H658*'fnd base rates'!G$114)\n+($I658*'fnd base rates'!G$115)\n+($J658*'fnd base rates'!G$119)\n+($K658*'fnd base rates'!G$120)\n+($M658*'fnd base rates'!G$122)\n+($N658*'fnd base rates'!G$123)\n+($O658*'fnd base rates'!G$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,7)))\n*$R658","v":617.57102791800003},{"$f":"(($D658*'fnd base rates'!H$110)\n+($E658*'fnd base rates'!H$111)\n+($F658*'fnd base rates'!H$112)\n+($G658*'fnd base rates'!H$113)\n+($H658*'fnd base rates'!H$114)\n+($I658*'fnd base rates'!H$115)\n+($J658*'fnd base rates'!H$119)\n+($K658*'fnd base rates'!H$120)\n+($M658*'fnd base rates'!H$122)\n+($N658*'fnd base rates'!H$123)\n+($O658*'fnd base rates'!H$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,8)))","v":1292.7771559999996},{"$f":"(($D658*'fnd base rates'!I$110)\n+($E658*'fnd base rates'!I$111)\n+($F658*'fnd base rates'!I$112)\n+($G658*'fnd base rates'!I$113)\n+($H658*'fnd base rates'!I$114)\n+($I658*'fnd base rates'!I$115)\n+($J658*'fnd base rates'!I$119)\n+($K658*'fnd base rates'!I$120)\n+($M658*'fnd base rates'!I$122)\n+($N658*'fnd base rates'!I$123)\n+($O658*'fnd base rates'!I$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,9)))\n*$R658","v":991.76805000000002},{"$f":"(($D658*'fnd base rates'!J$110)\n+($E658*'fnd base rates'!J$111)\n+($F658*'fnd base rates'!J$112)\n+($G658*'fnd base rates'!J$113)\n+($H658*'fnd base rates'!J$114)\n+($I658*'fnd base rates'!J$115)\n+($J658*'fnd base rates'!J$119)\n+($K658*'fnd base rates'!J$120)\n+($M658*'fnd base rates'!J$122)\n+($N658*'fnd base rates'!J$123)\n+($O658*'fnd base rates'!J$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,10)))\n*$R658","v":2078.3271600000003},{"$f":"(($D658*'fnd base rates'!K$110)\n+($E658*'fnd base rates'!K$111)\n+($F658*'fnd base rates'!K$112)\n+($G658*'fnd base rates'!K$113)\n+($H658*'fnd base rates'!K$114)\n+($I658*'fnd base rates'!K$115)\n+($J658*'fnd base rates'!K$119)\n+($K658*'fnd base rates'!K$120)\n+($M658*'fnd base rates'!K$122)\n+($N658*'fnd base rates'!K$123)\n+($O658*'fnd base rates'!K$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,11)))\n*$R658","v":2267.7371376659999},{"$f":"(($D658*'fnd base rates'!L$110)\n+($E658*'fnd base rates'!L$111)\n+($F658*'fnd base rates'!L$112)\n+($G658*'fnd base rates'!L$113)\n+($H658*'fnd base rates'!L$114)\n+($I658*'fnd base rates'!L$115)\n+($J658*'fnd base rates'!L$119)\n+($K658*'fnd base rates'!L$120)\n+($M658*'fnd base rates'!L$122)\n+($N658*'fnd base rates'!L$123)\n+($O658*'fnd base rates'!L$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,12)))","v":3225.7111220735642},{"$f":"(($D658*'fnd base rates'!M$110)\n+($E658*'fnd base rates'!M$111)\n+($F658*'fnd base rates'!M$112)\n+($G658*'fnd base rates'!M$113)\n+($H658*'fnd base rates'!M$114)\n+($I658*'fnd base rates'!M$115)\n+($J658*'fnd base rates'!M$119)\n+($K658*'fnd base rates'!M$120)\n+($M658*'fnd base rates'!M$122)\n+($N658*'fnd base rates'!M$123)\n+($O658*'fnd base rates'!M$124)\n+($P658*VLOOKUP($S658+15,rate_basefnd,13)))","v":0},29792.056081349561,null,488219035,"488","219","035",1,2,29792.056081349561,14896,0,14896,null,null,null,null,null,14896,0,14896,398,14498,-2,14500]
[488,488219040,"SOUTH SHORE",{"$f":"'fnd enro'!D659","v":0},{"$f":"'fnd enro'!E659","v":0},{"$f":"'fnd enro'!F659","v":3},{"$f":"'fnd enro'!G659","v":4},{"$f":"'fnd enro'!H659","v":2},{"$f":"'fnd enro'!I659","v":5},{"$f":"'fnd enro'!J659","v":0},{"$f":"'fnd enro'!K659","v":0.53059999999999996},{"$f":"'fnd enro'!L659","v":0},{"$f":"'fnd enro'!M659+'fnd enro'!N659","v":0},{"$f":"'fnd enro'!O659","v":0},{"$f":"'fnd enro'!P659","v":0},{"$f":"'fnd enro'!Q659+'fnd enro'!R659","v":9},{"$f":"'fnd enro'!T659","v":14},1.0529999999999999,{"$f":"VALUE('fnd enro'!S659)","v":10},null,{"$f":"(($D659*'fnd base rates'!C$110)\n+($E659*'fnd base rates'!C$111)\n+($F659*'fnd base rates'!C$112)\n+($G659*'fnd base rates'!C$113)\n+($H659*'fnd base rates'!C$114)\n+($I659*'fnd base rates'!C$115)\n+($J659*'fnd base rates'!C$119)\n+($K659*'fnd base rates'!C$120)\n+($M659*'fnd base rates'!C$122)\n+($N659*'fnd base rates'!C$123)\n+($O659*'fnd base rates'!C$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,3)))\n*$R659","v":7879.5804545640003},{"$f":"(($D659*'fnd base rates'!D$110)\n+($E659*'fnd base rates'!D$111)\n+($F659*'fnd base rates'!D$112)\n+($G659*'fnd base rates'!D$113)\n+($H659*'fnd base rates'!D$114)\n+($I659*'fnd base rates'!D$115)\n+($J659*'fnd base rates'!D$119)\n+($K659*'fnd base rates'!D$120)\n+($M659*'fnd base rates'!D$122)\n+($N659*'fnd base rates'!D$123)\n+($O659*'fnd base rates'!D$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,4)))\n*$R659","v":13232.78775},{"$f":"(($D659*'fnd base rates'!E$110)\n+($E659*'fnd base rates'!E$111)\n+($F659*'fnd base rates'!E$112)\n+($G659*'fnd base rates'!E$113)\n+($H659*'fnd base rates'!E$114)\n+($I659*'fnd base rates'!E$115)\n+($J659*'fnd base rates'!E$119)\n+($K659*'fnd base rates'!E$120)\n+($M659*'fnd base rates'!E$122)\n+($N659*'fnd base rates'!E$123)\n+($O659*'fnd base rates'!E$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,5)))\n*$R659","v":84350.504926349997},{"$f":"(($D659*'fnd base rates'!F$110)\n+($E659*'fnd base rates'!F$111)\n+($F659*'fnd base rates'!F$112)\n+($G659*'fnd base rates'!F$113)\n+($H659*'fnd base rates'!F$114)\n+($I659*'fnd base rates'!F$115)\n+($J659*'fnd base rates'!F$119)\n+($K659*'fnd base rates'!F$120)\n+($M659*'fnd base rates'!F$122)\n+($N659*'fnd base rates'!F$123)\n+($O659*'fnd base rates'!F$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,6)))\n*$R659","v":14681.06374293},{"$f":"(($D659*'fnd base rates'!G$110)\n+($E659*'fnd base rates'!G$111)\n+($F659*'fnd base rates'!G$112)\n+($G659*'fnd base rates'!G$113)\n+($H659*'fnd base rates'!G$114)\n+($I659*'fnd base rates'!G$115)\n+($J659*'fnd base rates'!G$119)\n+($K659*'fnd base rates'!G$120)\n+($M659*'fnd base rates'!G$122)\n+($N659*'fnd base rates'!G$123)\n+($O659*'fnd base rates'!G$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,7)))\n*$R659","v":3516.1885954259992},{"$f":"(($D659*'fnd base rates'!H$110)\n+($E659*'fnd base rates'!H$111)\n+($F659*'fnd base rates'!H$112)\n+($G659*'fnd base rates'!H$113)\n+($H659*'fnd base rates'!H$114)\n+($I659*'fnd base rates'!H$115)\n+($J659*'fnd base rates'!H$119)\n+($K659*'fnd base rates'!H$120)\n+($M659*'fnd base rates'!H$122)\n+($N659*'fnd base rates'!H$123)\n+($O659*'fnd base rates'!H$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,8)))","v":8378.5500920000013},{"$f":"(($D659*'fnd base rates'!I$110)\n+($E659*'fnd base rates'!I$111)\n+($F659*'fnd base rates'!I$112)\n+($G659*'fnd base rates'!I$113)\n+($H659*'fnd base rates'!I$114)\n+($I659*'fnd base rates'!I$115)\n+($J659*'fnd base rates'!I$119)\n+($K659*'fnd base rates'!I$120)\n+($M659*'fnd base rates'!I$122)\n+($N659*'fnd base rates'!I$123)\n+($O659*'fnd base rates'!I$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,9)))\n*$R659","v":5583.7957499999993},{"$f":"(($D659*'fnd base rates'!J$110)\n+($E659*'fnd base rates'!J$111)\n+($F659*'fnd base rates'!J$112)\n+($G659*'fnd base rates'!J$113)\n+($H659*'fnd base rates'!J$114)\n+($I659*'fnd base rates'!J$115)\n+($J659*'fnd base rates'!J$119)\n+($K659*'fnd base rates'!J$120)\n+($M659*'fnd base rates'!J$122)\n+($N659*'fnd base rates'!J$123)\n+($O659*'fnd base rates'!J$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,10)))\n*$R659","v":9916.3853099999997},{"$f":"(($D659*'fnd base rates'!K$110)\n+($E659*'fnd base rates'!K$111)\n+($F659*'fnd base rates'!K$112)\n+($G659*'fnd base rates'!K$113)\n+($H659*'fnd base rates'!K$114)\n+($I659*'fnd base rates'!K$115)\n+($J659*'fnd base rates'!K$119)\n+($K659*'fnd base rates'!K$120)\n+($M659*'fnd base rates'!K$122)\n+($N659*'fnd base rates'!K$123)\n+($O659*'fnd base rates'!K$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,11)))\n*$R659","v":15377.765233661998},{"$f":"(($D659*'fnd base rates'!L$110)\n+($E659*'fnd base rates'!L$111)\n+($F659*'fnd base rates'!L$112)\n+($G659*'fnd base rates'!L$113)\n+($H659*'fnd base rates'!L$114)\n+($I659*'fnd base rates'!L$115)\n+($J659*'fnd base rates'!L$119)\n+($K659*'fnd base rates'!L$120)\n+($M659*'fnd base rates'!L$122)\n+($N659*'fnd base rates'!L$123)\n+($O659*'fnd base rates'!L$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,12)))","v":20236.081823916189},{"$f":"(($D659*'fnd base rates'!M$110)\n+($E659*'fnd base rates'!M$111)\n+($F659*'fnd base rates'!M$112)\n+($G659*'fnd base rates'!M$113)\n+($H659*'fnd base rates'!M$114)\n+($I659*'fnd base rates'!M$115)\n+($J659*'fnd base rates'!M$119)\n+($K659*'fnd base rates'!M$120)\n+($M659*'fnd base rates'!M$122)\n+($N659*'fnd base rates'!M$123)\n+($O659*'fnd base rates'!M$124)\n+($P659*VLOOKUP($S659+15,rate_basefnd,13)))","v":0},183152.70367884816,null,488219040,"488","219","040",1,14,183152.70367884816,13082,0,13082,null,null,null,null,null,13082,0,13082,255,12827,21,12806]
[488,488219044,"SOUTH SHORE",{"$f":"'fnd enro'!D660","v":0},{"$f":"'fnd enro'!E660","v":0},{"$f":"'fnd enro'!F660","v":5},{"$f":"'fnd enro'!G660","v":29},{"$f":"'fnd enro'!H660","v":34},{"$f":"'fnd enro'!I660","v":25},{"$f":"'fnd enro'!J660","v":0},{"$f":"'fnd enro'!K660","v":3.5247000000000002},{"$f":"'fnd enro'!L660","v":0},{"$f":"'fnd enro'!M660+'fnd enro'!N660","v":16},{"$f":"'fnd enro'!O660","v":8},{"$f":"'fnd enro'!P660","v":5},{"$f":"'fnd enro'!Q660+'fnd enro'!R660","v":50},{"$f":"'fnd enro'!T660","v":93},1.0529999999999999,{"$f":"VALUE('fnd enro'!S660)","v":10},null,{"$f":"(($D660*'fnd base rates'!C$110)\n+($E660*'fnd base rates'!C$111)\n+($F660*'fnd base rates'!C$112)\n+($G660*'fnd base rates'!C$113)\n+($H660*'fnd base rates'!C$114)\n+($I660*'fnd base rates'!C$115)\n+($J660*'fnd base rates'!C$119)\n+($K660*'fnd base rates'!C$120)\n+($M660*'fnd base rates'!C$122)\n+($N660*'fnd base rates'!C$123)\n+($O660*'fnd base rates'!C$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,3)))\n*$R660","v":54401.310645317986},{"$f":"(($D660*'fnd base rates'!D$110)\n+($E660*'fnd base rates'!D$111)\n+($F660*'fnd base rates'!D$112)\n+($G660*'fnd base rates'!D$113)\n+($H660*'fnd base rates'!D$114)\n+($I660*'fnd base rates'!D$115)\n+($J660*'fnd base rates'!D$119)\n+($K660*'fnd base rates'!D$120)\n+($M660*'fnd base rates'!D$122)\n+($N660*'fnd base rates'!D$123)\n+($O660*'fnd base rates'!D$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,4)))\n*$R660","v":89587.334069999983},{"$f":"(($D660*'fnd base rates'!E$110)\n+($E660*'fnd base rates'!E$111)\n+($F660*'fnd base rates'!E$112)\n+($G660*'fnd base rates'!E$113)\n+($H660*'fnd base rates'!E$114)\n+($I660*'fnd base rates'!E$115)\n+($J660*'fnd base rates'!E$119)\n+($K660*'fnd base rates'!E$120)\n+($M660*'fnd base rates'!E$122)\n+($N660*'fnd base rates'!E$123)\n+($O660*'fnd base rates'!E$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,5)))\n*$R660","v":546959.40146932506},{"$f":"(($D660*'fnd base rates'!F$110)\n+($E660*'fnd base rates'!F$111)\n+($F660*'fnd base rates'!F$112)\n+($G660*'fnd base rates'!F$113)\n+($H660*'fnd base rates'!F$114)\n+($I660*'fnd base rates'!F$115)\n+($J660*'fnd base rates'!F$119)\n+($K660*'fnd base rates'!F$120)\n+($M660*'fnd base rates'!F$122)\n+($N660*'fnd base rates'!F$123)\n+($O660*'fnd base rates'!F$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,6)))\n*$R660","v":100048.17418303499},{"$f":"(($D660*'fnd base rates'!G$110)\n+($E660*'fnd base rates'!G$111)\n+($F660*'fnd base rates'!G$112)\n+($G660*'fnd base rates'!G$113)\n+($H660*'fnd base rates'!G$114)\n+($I660*'fnd base rates'!G$115)\n+($J660*'fnd base rates'!G$119)\n+($K660*'fnd base rates'!G$120)\n+($M660*'fnd base rates'!G$122)\n+($N660*'fnd base rates'!G$123)\n+($O660*'fnd base rates'!G$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,7)))\n*$R660","v":23445.940133187003},{"$f":"(($D660*'fnd base rates'!H$110)\n+($E660*'fnd base rates'!H$111)\n+($F660*'fnd base rates'!H$112)\n+($G660*'fnd base rates'!H$113)\n+($H660*'fnd base rates'!H$114)\n+($I660*'fnd base rates'!H$115)\n+($J660*'fnd base rates'!H$119)\n+($K660*'fnd base rates'!H$120)\n+($M660*'fnd base rates'!H$122)\n+($N660*'fnd base rates'!H$123)\n+($O660*'fnd base rates'!H$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,8)))","v":56337.622753999996},{"$f":"(($D660*'fnd base rates'!I$110)\n+($E660*'fnd base rates'!I$111)\n+($F660*'fnd base rates'!I$112)\n+($G660*'fnd base rates'!I$113)\n+($H660*'fnd base rates'!I$114)\n+($I660*'fnd base rates'!I$115)\n+($J660*'fnd base rates'!I$119)\n+($K660*'fnd base rates'!I$120)\n+($M660*'fnd base rates'!I$122)\n+($N660*'fnd base rates'!I$123)\n+($O660*'fnd base rates'!I$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,9)))\n*$R660","v":38254.816079999997},{"$f":"(($D660*'fnd base rates'!J$110)\n+($E660*'fnd base rates'!J$111)\n+($F660*'fnd base rates'!J$112)\n+($G660*'fnd base rates'!J$113)\n+($H660*'fnd base rates'!J$114)\n+($I660*'fnd base rates'!J$115)\n+($J660*'fnd base rates'!J$119)\n+($K660*'fnd base rates'!J$120)\n+($M660*'fnd base rates'!J$122)\n+($N660*'fnd base rates'!J$123)\n+($O660*'fnd base rates'!J$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,10)))\n*$R660","v":59613.394229999998},{"$f":"(($D660*'fnd base rates'!K$110)\n+($E660*'fnd base rates'!K$111)\n+($F660*'fnd base rates'!K$112)\n+($G660*'fnd base rates'!K$113)\n+($H660*'fnd base rates'!K$114)\n+($I660*'fnd base rates'!K$115)\n+($J660*'fnd base rates'!K$119)\n+($K660*'fnd base rates'!K$120)\n+($M660*'fnd base rates'!K$122)\n+($N660*'fnd base rates'!K$123)\n+($O660*'fnd base rates'!K$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,11)))\n*$R660","v":111507.91756146899},{"$f":"(($D660*'fnd base rates'!L$110)\n+($E660*'fnd base rates'!L$111)\n+($F660*'fnd base rates'!L$112)\n+($G660*'fnd base rates'!L$113)\n+($H660*'fnd base rates'!L$114)\n+($I660*'fnd base rates'!L$115)\n+($J660*'fnd base rates'!L$119)\n+($K660*'fnd base rates'!L$120)\n+($M660*'fnd base rates'!L$122)\n+($N660*'fnd base rates'!L$123)\n+($O660*'fnd base rates'!L$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,12)))","v":138140.99575639254},{"$f":"(($D660*'fnd base rates'!M$110)\n+($E660*'fnd base rates'!M$111)\n+($F660*'fnd base rates'!M$112)\n+($G660*'fnd base rates'!M$113)\n+($H660*'fnd base rates'!M$114)\n+($I660*'fnd base rates'!M$115)\n+($J660*'fnd base rates'!M$119)\n+($K660*'fnd base rates'!M$120)\n+($M660*'fnd base rates'!M$122)\n+($N660*'fnd base rates'!M$123)\n+($O660*'fnd base rates'!M$124)\n+($P660*VLOOKUP($S660+15,rate_basefnd,13)))","v":0},1218296.9068827266,null,488219044,"488","219","044",1,93,1218296.9068827266,13100,0,13100,null,null,null,null,null,13100,0,13100,121,12979,79,12900]
[488,488219052,"SOUTH SHORE",{"$f":"'fnd enro'!D661","v":0},{"$f":"'fnd enro'!E661","v":0},{"$f":"'fnd enro'!F661","v":0},{"$f":"'fnd enro'!G661","v":1},{"$f":"'fnd enro'!H661","v":1},{"$f":"'fnd enro'!I661","v":0},{"$f":"'fnd enro'!J661","v":0},{"$f":"'fnd enro'!K661","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L661","v":0},{"$f":"'fnd enro'!M661+'fnd enro'!N661","v":0},{"$f":"'fnd enro'!O661","v":0},{"$f":"'fnd enro'!P661","v":0},{"$f":"'fnd enro'!Q661+'fnd enro'!R661","v":2},{"$f":"'fnd enro'!T661","v":2},1.0529999999999999,{"$f":"VALUE('fnd enro'!S661)","v":10},null,{"$f":"(($D661*'fnd base rates'!C$110)\n+($E661*'fnd base rates'!C$111)\n+($F661*'fnd base rates'!C$112)\n+($G661*'fnd base rates'!C$113)\n+($H661*'fnd base rates'!C$114)\n+($I661*'fnd base rates'!C$115)\n+($J661*'fnd base rates'!C$119)\n+($K661*'fnd base rates'!C$120)\n+($M661*'fnd base rates'!C$122)\n+($N661*'fnd base rates'!C$123)\n+($O661*'fnd base rates'!C$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,3)))\n*$R661","v":1172.512850652},{"$f":"(($D661*'fnd base rates'!D$110)\n+($E661*'fnd base rates'!D$111)\n+($F661*'fnd base rates'!D$112)\n+($G661*'fnd base rates'!D$113)\n+($H661*'fnd base rates'!D$114)\n+($I661*'fnd base rates'!D$115)\n+($J661*'fnd base rates'!D$119)\n+($K661*'fnd base rates'!D$120)\n+($M661*'fnd base rates'!D$122)\n+($N661*'fnd base rates'!D$123)\n+($O661*'fnd base rates'!D$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,4)))\n*$R661","v":2112.4232999999999},{"$f":"(($D661*'fnd base rates'!E$110)\n+($E661*'fnd base rates'!E$111)\n+($F661*'fnd base rates'!E$112)\n+($G661*'fnd base rates'!E$113)\n+($H661*'fnd base rates'!E$114)\n+($I661*'fnd base rates'!E$115)\n+($J661*'fnd base rates'!E$119)\n+($K661*'fnd base rates'!E$120)\n+($M661*'fnd base rates'!E$122)\n+($N661*'fnd base rates'!E$123)\n+($O661*'fnd base rates'!E$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,5)))\n*$R661","v":13206.496288049999},{"$f":"(($D661*'fnd base rates'!F$110)\n+($E661*'fnd base rates'!F$111)\n+($F661*'fnd base rates'!F$112)\n+($G661*'fnd base rates'!F$113)\n+($H661*'fnd base rates'!F$114)\n+($I661*'fnd base rates'!F$115)\n+($J661*'fnd base rates'!F$119)\n+($K661*'fnd base rates'!F$120)\n+($M661*'fnd base rates'!F$122)\n+($N661*'fnd base rates'!F$123)\n+($O661*'fnd base rates'!F$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,6)))\n*$R661","v":2172.7873989899999},{"$f":"(($D661*'fnd base rates'!G$110)\n+($E661*'fnd base rates'!G$111)\n+($F661*'fnd base rates'!G$112)\n+($G661*'fnd base rates'!G$113)\n+($H661*'fnd base rates'!G$114)\n+($I661*'fnd base rates'!G$115)\n+($J661*'fnd base rates'!G$119)\n+($K661*'fnd base rates'!G$120)\n+($M661*'fnd base rates'!G$122)\n+($N661*'fnd base rates'!G$123)\n+($O661*'fnd base rates'!G$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,7)))\n*$R661","v":610.6528179180001},{"$f":"(($D661*'fnd base rates'!H$110)\n+($E661*'fnd base rates'!H$111)\n+($F661*'fnd base rates'!H$112)\n+($G661*'fnd base rates'!H$113)\n+($H661*'fnd base rates'!H$114)\n+($I661*'fnd base rates'!H$115)\n+($J661*'fnd base rates'!H$119)\n+($K661*'fnd base rates'!H$120)\n+($M661*'fnd base rates'!H$122)\n+($N661*'fnd base rates'!H$123)\n+($O661*'fnd base rates'!H$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D661*'fnd base rates'!I$110)\n+($E661*'fnd base rates'!I$111)\n+($F661*'fnd base rates'!I$112)\n+($G661*'fnd base rates'!I$113)\n+($H661*'fnd base rates'!I$114)\n+($I661*'fnd base rates'!I$115)\n+($J661*'fnd base rates'!I$119)\n+($K661*'fnd base rates'!I$120)\n+($M661*'fnd base rates'!I$122)\n+($N661*'fnd base rates'!I$123)\n+($O661*'fnd base rates'!I$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,9)))\n*$R661","v":825.49934999999982},{"$f":"(($D661*'fnd base rates'!J$110)\n+($E661*'fnd base rates'!J$111)\n+($F661*'fnd base rates'!J$112)\n+($G661*'fnd base rates'!J$113)\n+($H661*'fnd base rates'!J$114)\n+($I661*'fnd base rates'!J$115)\n+($J661*'fnd base rates'!J$119)\n+($K661*'fnd base rates'!J$120)\n+($M661*'fnd base rates'!J$122)\n+($N661*'fnd base rates'!J$123)\n+($O661*'fnd base rates'!J$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,10)))\n*$R661","v":1667.7414000000001},{"$f":"(($D661*'fnd base rates'!K$110)\n+($E661*'fnd base rates'!K$111)\n+($F661*'fnd base rates'!K$112)\n+($G661*'fnd base rates'!K$113)\n+($H661*'fnd base rates'!K$114)\n+($I661*'fnd base rates'!K$115)\n+($J661*'fnd base rates'!K$119)\n+($K661*'fnd base rates'!K$120)\n+($M661*'fnd base rates'!K$122)\n+($N661*'fnd base rates'!K$123)\n+($O661*'fnd base rates'!K$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,11)))\n*$R661","v":2219.1622476659995},{"$f":"(($D661*'fnd base rates'!L$110)\n+($E661*'fnd base rates'!L$111)\n+($F661*'fnd base rates'!L$112)\n+($G661*'fnd base rates'!L$113)\n+($H661*'fnd base rates'!L$114)\n+($I661*'fnd base rates'!L$115)\n+($J661*'fnd base rates'!L$119)\n+($K661*'fnd base rates'!L$120)\n+($M661*'fnd base rates'!L$122)\n+($N661*'fnd base rates'!L$123)\n+($O661*'fnd base rates'!L$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D661*'fnd base rates'!M$110)\n+($E661*'fnd base rates'!M$111)\n+($F661*'fnd base rates'!M$112)\n+($G661*'fnd base rates'!M$113)\n+($H661*'fnd base rates'!M$114)\n+($I661*'fnd base rates'!M$115)\n+($J661*'fnd base rates'!M$119)\n+($K661*'fnd base rates'!M$120)\n+($M661*'fnd base rates'!M$122)\n+($N661*'fnd base rates'!M$123)\n+($O661*'fnd base rates'!M$124)\n+($P661*VLOOKUP($S661+15,rate_basefnd,13)))","v":0},28294.824715724288,null,488219052,"488","219","052",1,2,28294.824715724288,14147,0,14147,null,null,null,null,null,14147,0,14147,397,13750,26,13724]
[488,488219065,"SOUTH SHORE",{"$f":"'fnd enro'!D662","v":0},{"$f":"'fnd enro'!E662","v":0},{"$f":"'fnd enro'!F662","v":0},{"$f":"'fnd enro'!G662","v":2},{"$f":"'fnd enro'!H662","v":0},{"$f":"'fnd enro'!I662","v":3},{"$f":"'fnd enro'!J662","v":0},{"$f":"'fnd enro'!K662","v":0.1895},{"$f":"'fnd enro'!L662","v":0},{"$f":"'fnd enro'!M662+'fnd enro'!N662","v":0},{"$f":"'fnd enro'!O662","v":0},{"$f":"'fnd enro'!P662","v":0},{"$f":"'fnd enro'!Q662+'fnd enro'!R662","v":0},{"$f":"'fnd enro'!T662","v":5},1.0529999999999999,{"$f":"VALUE('fnd enro'!S662)","v":1},null,{"$f":"(($D662*'fnd base rates'!C$110)\n+($E662*'fnd base rates'!C$111)\n+($F662*'fnd base rates'!C$112)\n+($G662*'fnd base rates'!C$113)\n+($H662*'fnd base rates'!C$114)\n+($I662*'fnd base rates'!C$115)\n+($J662*'fnd base rates'!C$119)\n+($K662*'fnd base rates'!C$120)\n+($M662*'fnd base rates'!C$122)\n+($N662*'fnd base rates'!C$123)\n+($O662*'fnd base rates'!C$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,3)))\n*$R662","v":2603.2726266300001},{"$f":"(($D662*'fnd base rates'!D$110)\n+($E662*'fnd base rates'!D$111)\n+($F662*'fnd base rates'!D$112)\n+($G662*'fnd base rates'!D$113)\n+($H662*'fnd base rates'!D$114)\n+($I662*'fnd base rates'!D$115)\n+($J662*'fnd base rates'!D$119)\n+($K662*'fnd base rates'!D$120)\n+($M662*'fnd base rates'!D$122)\n+($N662*'fnd base rates'!D$123)\n+($O662*'fnd base rates'!D$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,4)))\n*$R662","v":3726.8829000000001},{"$f":"(($D662*'fnd base rates'!E$110)\n+($E662*'fnd base rates'!E$111)\n+($F662*'fnd base rates'!E$112)\n+($G662*'fnd base rates'!E$113)\n+($H662*'fnd base rates'!E$114)\n+($I662*'fnd base rates'!E$115)\n+($J662*'fnd base rates'!E$119)\n+($K662*'fnd base rates'!E$120)\n+($M662*'fnd base rates'!E$122)\n+($N662*'fnd base rates'!E$123)\n+($O662*'fnd base rates'!E$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,5)))\n*$R662","v":21885.435775124999},{"$f":"(($D662*'fnd base rates'!F$110)\n+($E662*'fnd base rates'!F$111)\n+($F662*'fnd base rates'!F$112)\n+($G662*'fnd base rates'!F$113)\n+($H662*'fnd base rates'!F$114)\n+($I662*'fnd base rates'!F$115)\n+($J662*'fnd base rates'!F$119)\n+($K662*'fnd base rates'!F$120)\n+($M662*'fnd base rates'!F$122)\n+($N662*'fnd base rates'!F$123)\n+($O662*'fnd base rates'!F$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,6)))\n*$R662","v":4992.1093374749998},{"$f":"(($D662*'fnd base rates'!G$110)\n+($E662*'fnd base rates'!G$111)\n+($F662*'fnd base rates'!G$112)\n+($G662*'fnd base rates'!G$113)\n+($H662*'fnd base rates'!G$114)\n+($I662*'fnd base rates'!G$115)\n+($J662*'fnd base rates'!G$119)\n+($K662*'fnd base rates'!G$120)\n+($M662*'fnd base rates'!G$122)\n+($N662*'fnd base rates'!G$123)\n+($O662*'fnd base rates'!G$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,7)))\n*$R662","v":782.90867479499991},{"$f":"(($D662*'fnd base rates'!H$110)\n+($E662*'fnd base rates'!H$111)\n+($F662*'fnd base rates'!H$112)\n+($G662*'fnd base rates'!H$113)\n+($H662*'fnd base rates'!H$114)\n+($I662*'fnd base rates'!H$115)\n+($J662*'fnd base rates'!H$119)\n+($K662*'fnd base rates'!H$120)\n+($M662*'fnd base rates'!H$122)\n+($N662*'fnd base rates'!H$123)\n+($O662*'fnd base rates'!H$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,8)))","v":3265.7278899999997},{"$f":"(($D662*'fnd base rates'!I$110)\n+($E662*'fnd base rates'!I$111)\n+($F662*'fnd base rates'!I$112)\n+($G662*'fnd base rates'!I$113)\n+($H662*'fnd base rates'!I$114)\n+($I662*'fnd base rates'!I$115)\n+($J662*'fnd base rates'!I$119)\n+($K662*'fnd base rates'!I$120)\n+($M662*'fnd base rates'!I$122)\n+($N662*'fnd base rates'!I$123)\n+($O662*'fnd base rates'!I$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,9)))\n*$R662","v":1742.34645},{"$f":"(($D662*'fnd base rates'!J$110)\n+($E662*'fnd base rates'!J$111)\n+($F662*'fnd base rates'!J$112)\n+($G662*'fnd base rates'!J$113)\n+($H662*'fnd base rates'!J$114)\n+($I662*'fnd base rates'!J$115)\n+($J662*'fnd base rates'!J$119)\n+($K662*'fnd base rates'!J$120)\n+($M662*'fnd base rates'!J$122)\n+($N662*'fnd base rates'!J$123)\n+($O662*'fnd base rates'!J$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,10)))\n*$R662","v":1973.7537300000001},{"$f":"(($D662*'fnd base rates'!K$110)\n+($E662*'fnd base rates'!K$111)\n+($F662*'fnd base rates'!K$112)\n+($G662*'fnd base rates'!K$113)\n+($H662*'fnd base rates'!K$114)\n+($I662*'fnd base rates'!K$115)\n+($J662*'fnd base rates'!K$119)\n+($K662*'fnd base rates'!K$120)\n+($M662*'fnd base rates'!K$122)\n+($N662*'fnd base rates'!K$123)\n+($O662*'fnd base rates'!K$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,11)))\n*$R662","v":5494.0078141649992},{"$f":"(($D662*'fnd base rates'!L$110)\n+($E662*'fnd base rates'!L$111)\n+($F662*'fnd base rates'!L$112)\n+($G662*'fnd base rates'!L$113)\n+($H662*'fnd base rates'!L$114)\n+($I662*'fnd base rates'!L$115)\n+($J662*'fnd base rates'!L$119)\n+($K662*'fnd base rates'!L$120)\n+($M662*'fnd base rates'!L$122)\n+($N662*'fnd base rates'!L$123)\n+($O662*'fnd base rates'!L$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,12)))","v":5620.6600418938688},{"$f":"(($D662*'fnd base rates'!M$110)\n+($E662*'fnd base rates'!M$111)\n+($F662*'fnd base rates'!M$112)\n+($G662*'fnd base rates'!M$113)\n+($H662*'fnd base rates'!M$114)\n+($I662*'fnd base rates'!M$115)\n+($J662*'fnd base rates'!M$119)\n+($K662*'fnd base rates'!M$120)\n+($M662*'fnd base rates'!M$122)\n+($N662*'fnd base rates'!M$123)\n+($O662*'fnd base rates'!M$124)\n+($P662*VLOOKUP($S662+15,rate_basefnd,13)))","v":0},52087.10524008386,null,488219065,"488","219","065",1,5,52087.10524008386,10417,0,10417,null,null,null,null,null,10417,0,10417,-2,10419,13,10406]
[488,488219082,"SOUTH SHORE",{"$f":"'fnd enro'!D663","v":0},{"$f":"'fnd enro'!E663","v":0},{"$f":"'fnd enro'!F663","v":0},{"$f":"'fnd enro'!G663","v":2},{"$f":"'fnd enro'!H663","v":1},{"$f":"'fnd enro'!I663","v":2},{"$f":"'fnd enro'!J663","v":0},{"$f":"'fnd enro'!K663","v":0.1895},{"$f":"'fnd enro'!L663","v":0},{"$f":"'fnd enro'!M663+'fnd enro'!N663","v":0},{"$f":"'fnd enro'!O663","v":0},{"$f":"'fnd enro'!P663","v":0},{"$f":"'fnd enro'!Q663+'fnd enro'!R663","v":1},{"$f":"'fnd enro'!T663","v":5},1.0529999999999999,{"$f":"VALUE('fnd enro'!S663)","v":4},null,{"$f":"(($D663*'fnd base rates'!C$110)\n+($E663*'fnd base rates'!C$111)\n+($F663*'fnd base rates'!C$112)\n+($G663*'fnd base rates'!C$113)\n+($H663*'fnd base rates'!C$114)\n+($I663*'fnd base rates'!C$115)\n+($J663*'fnd base rates'!C$119)\n+($K663*'fnd base rates'!C$120)\n+($M663*'fnd base rates'!C$122)\n+($N663*'fnd base rates'!C$123)\n+($O663*'fnd base rates'!C$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,3)))\n*$R663","v":2658.7341366300002},{"$f":"(($D663*'fnd base rates'!D$110)\n+($E663*'fnd base rates'!D$111)\n+($F663*'fnd base rates'!D$112)\n+($G663*'fnd base rates'!D$113)\n+($H663*'fnd base rates'!D$114)\n+($I663*'fnd base rates'!D$115)\n+($J663*'fnd base rates'!D$119)\n+($K663*'fnd base rates'!D$120)\n+($M663*'fnd base rates'!D$122)\n+($N663*'fnd base rates'!D$123)\n+($O663*'fnd base rates'!D$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,4)))\n*$R663","v":3989.6485199999997},{"$f":"(($D663*'fnd base rates'!E$110)\n+($E663*'fnd base rates'!E$111)\n+($F663*'fnd base rates'!E$112)\n+($G663*'fnd base rates'!E$113)\n+($H663*'fnd base rates'!E$114)\n+($I663*'fnd base rates'!E$115)\n+($J663*'fnd base rates'!E$119)\n+($K663*'fnd base rates'!E$120)\n+($M663*'fnd base rates'!E$122)\n+($N663*'fnd base rates'!E$123)\n+($O663*'fnd base rates'!E$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,5)))\n*$R663","v":23035.248595124998},{"$f":"(($D663*'fnd base rates'!F$110)\n+($E663*'fnd base rates'!F$111)\n+($F663*'fnd base rates'!F$112)\n+($G663*'fnd base rates'!F$113)\n+($H663*'fnd base rates'!F$114)\n+($I663*'fnd base rates'!F$115)\n+($J663*'fnd base rates'!F$119)\n+($K663*'fnd base rates'!F$120)\n+($M663*'fnd base rates'!F$122)\n+($N663*'fnd base rates'!F$123)\n+($O663*'fnd base rates'!F$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,6)))\n*$R663","v":5097.7989474749993},{"$f":"(($D663*'fnd base rates'!G$110)\n+($E663*'fnd base rates'!G$111)\n+($F663*'fnd base rates'!G$112)\n+($G663*'fnd base rates'!G$113)\n+($H663*'fnd base rates'!G$114)\n+($I663*'fnd base rates'!G$115)\n+($J663*'fnd base rates'!G$119)\n+($K663*'fnd base rates'!G$120)\n+($M663*'fnd base rates'!G$122)\n+($N663*'fnd base rates'!G$123)\n+($O663*'fnd base rates'!G$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,7)))\n*$R663","v":911.80640479500005},{"$f":"(($D663*'fnd base rates'!H$110)\n+($E663*'fnd base rates'!H$111)\n+($F663*'fnd base rates'!H$112)\n+($G663*'fnd base rates'!H$113)\n+($H663*'fnd base rates'!H$114)\n+($I663*'fnd base rates'!H$115)\n+($J663*'fnd base rates'!H$119)\n+($K663*'fnd base rates'!H$120)\n+($M663*'fnd base rates'!H$122)\n+($N663*'fnd base rates'!H$123)\n+($O663*'fnd base rates'!H$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,8)))","v":3001.9778899999997},{"$f":"(($D663*'fnd base rates'!I$110)\n+($E663*'fnd base rates'!I$111)\n+($F663*'fnd base rates'!I$112)\n+($G663*'fnd base rates'!I$113)\n+($H663*'fnd base rates'!I$114)\n+($I663*'fnd base rates'!I$115)\n+($J663*'fnd base rates'!I$119)\n+($K663*'fnd base rates'!I$120)\n+($M663*'fnd base rates'!I$122)\n+($N663*'fnd base rates'!I$123)\n+($O663*'fnd base rates'!I$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,9)))\n*$R663","v":1762.2797399999999},{"$f":"(($D663*'fnd base rates'!J$110)\n+($E663*'fnd base rates'!J$111)\n+($F663*'fnd base rates'!J$112)\n+($G663*'fnd base rates'!J$113)\n+($H663*'fnd base rates'!J$114)\n+($I663*'fnd base rates'!J$115)\n+($J663*'fnd base rates'!J$119)\n+($K663*'fnd base rates'!J$120)\n+($M663*'fnd base rates'!J$122)\n+($N663*'fnd base rates'!J$123)\n+($O663*'fnd base rates'!J$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,10)))\n*$R663","v":2196.9160200000001},{"$f":"(($D663*'fnd base rates'!K$110)\n+($E663*'fnd base rates'!K$111)\n+($F663*'fnd base rates'!K$112)\n+($G663*'fnd base rates'!K$113)\n+($H663*'fnd base rates'!K$114)\n+($I663*'fnd base rates'!K$115)\n+($J663*'fnd base rates'!K$119)\n+($K663*'fnd base rates'!K$120)\n+($M663*'fnd base rates'!K$122)\n+($N663*'fnd base rates'!K$123)\n+($O663*'fnd base rates'!K$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,11)))\n*$R663","v":5525.2819141649998},{"$f":"(($D663*'fnd base rates'!L$110)\n+($E663*'fnd base rates'!L$111)\n+($F663*'fnd base rates'!L$112)\n+($G663*'fnd base rates'!L$113)\n+($H663*'fnd base rates'!L$114)\n+($I663*'fnd base rates'!L$115)\n+($J663*'fnd base rates'!L$119)\n+($K663*'fnd base rates'!L$120)\n+($M663*'fnd base rates'!L$122)\n+($N663*'fnd base rates'!L$123)\n+($O663*'fnd base rates'!L$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,12)))","v":6116.6417747096675},{"$f":"(($D663*'fnd base rates'!M$110)\n+($E663*'fnd base rates'!M$111)\n+($F663*'fnd base rates'!M$112)\n+($G663*'fnd base rates'!M$113)\n+($H663*'fnd base rates'!M$114)\n+($I663*'fnd base rates'!M$115)\n+($J663*'fnd base rates'!M$119)\n+($K663*'fnd base rates'!M$120)\n+($M663*'fnd base rates'!M$122)\n+($N663*'fnd base rates'!M$123)\n+($O663*'fnd base rates'!M$124)\n+($P663*VLOOKUP($S663+15,rate_basefnd,13)))","v":0},54296.33394289967,null,488219082,"488","219","082",1,5,54296.33394289967,10859,0,10859,null,null,null,null,null,10859,0,10859,-2,10861,13,10848]
[488,488219083,"SOUTH SHORE",{"$f":"'fnd enro'!D664","v":0},{"$f":"'fnd enro'!E664","v":0},{"$f":"'fnd enro'!F664","v":0},{"$f":"'fnd enro'!G664","v":2},{"$f":"'fnd enro'!H664","v":1},{"$f":"'fnd enro'!I664","v":1},{"$f":"'fnd enro'!J664","v":0},{"$f":"'fnd enro'!K664","v":0.15160000000000001},{"$f":"'fnd enro'!L664","v":0},{"$f":"'fnd enro'!M664+'fnd enro'!N664","v":0},{"$f":"'fnd enro'!O664","v":0},{"$f":"'fnd enro'!P664","v":0},{"$f":"'fnd enro'!Q664+'fnd enro'!R664","v":0},{"$f":"'fnd enro'!T664","v":4},1.0529999999999999,{"$f":"VALUE('fnd enro'!S664)","v":1},null,{"$f":"(($D664*'fnd base rates'!C$110)\n+($E664*'fnd base rates'!C$111)\n+($F664*'fnd base rates'!C$112)\n+($G664*'fnd base rates'!C$113)\n+($H664*'fnd base rates'!C$114)\n+($I664*'fnd base rates'!C$115)\n+($J664*'fnd base rates'!C$119)\n+($K664*'fnd base rates'!C$120)\n+($M664*'fnd base rates'!C$122)\n+($N664*'fnd base rates'!C$123)\n+($O664*'fnd base rates'!C$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,3)))\n*$R664","v":2082.618101304},{"$f":"(($D664*'fnd base rates'!D$110)\n+($E664*'fnd base rates'!D$111)\n+($F664*'fnd base rates'!D$112)\n+($G664*'fnd base rates'!D$113)\n+($H664*'fnd base rates'!D$114)\n+($I664*'fnd base rates'!D$115)\n+($J664*'fnd base rates'!D$119)\n+($K664*'fnd base rates'!D$120)\n+($M664*'fnd base rates'!D$122)\n+($N664*'fnd base rates'!D$123)\n+($O664*'fnd base rates'!D$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,4)))\n*$R664","v":2981.50632},{"$f":"(($D664*'fnd base rates'!E$110)\n+($E664*'fnd base rates'!E$111)\n+($F664*'fnd base rates'!E$112)\n+($G664*'fnd base rates'!E$113)\n+($H664*'fnd base rates'!E$114)\n+($I664*'fnd base rates'!E$115)\n+($J664*'fnd base rates'!E$119)\n+($K664*'fnd base rates'!E$120)\n+($M664*'fnd base rates'!E$122)\n+($N664*'fnd base rates'!E$123)\n+($O664*'fnd base rates'!E$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,5)))\n*$R664","v":15690.935906099998},{"$f":"(($D664*'fnd base rates'!F$110)\n+($E664*'fnd base rates'!F$111)\n+($F664*'fnd base rates'!F$112)\n+($G664*'fnd base rates'!F$113)\n+($H664*'fnd base rates'!F$114)\n+($I664*'fnd base rates'!F$115)\n+($J664*'fnd base rates'!F$119)\n+($K664*'fnd base rates'!F$120)\n+($M664*'fnd base rates'!F$122)\n+($N664*'fnd base rates'!F$123)\n+($O664*'fnd base rates'!F$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,6)))\n*$R664","v":4239.8851879800004},{"$f":"(($D664*'fnd base rates'!G$110)\n+($E664*'fnd base rates'!G$111)\n+($F664*'fnd base rates'!G$112)\n+($G664*'fnd base rates'!G$113)\n+($H664*'fnd base rates'!G$114)\n+($I664*'fnd base rates'!G$115)\n+($J664*'fnd base rates'!G$119)\n+($K664*'fnd base rates'!G$120)\n+($M664*'fnd base rates'!G$122)\n+($N664*'fnd base rates'!G$123)\n+($O664*'fnd base rates'!G$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,7)))\n*$R664","v":628.01384583599997},{"$f":"(($D664*'fnd base rates'!H$110)\n+($E664*'fnd base rates'!H$111)\n+($F664*'fnd base rates'!H$112)\n+($G664*'fnd base rates'!H$113)\n+($H664*'fnd base rates'!H$114)\n+($I664*'fnd base rates'!H$115)\n+($J664*'fnd base rates'!H$119)\n+($K664*'fnd base rates'!H$120)\n+($M664*'fnd base rates'!H$122)\n+($N664*'fnd base rates'!H$123)\n+($O664*'fnd base rates'!H$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,8)))","v":2217.9643119999996},{"$f":"(($D664*'fnd base rates'!I$110)\n+($E664*'fnd base rates'!I$111)\n+($F664*'fnd base rates'!I$112)\n+($G664*'fnd base rates'!I$113)\n+($H664*'fnd base rates'!I$114)\n+($I664*'fnd base rates'!I$115)\n+($J664*'fnd base rates'!I$119)\n+($K664*'fnd base rates'!I$120)\n+($M664*'fnd base rates'!I$122)\n+($N664*'fnd base rates'!I$123)\n+($O664*'fnd base rates'!I$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,9)))\n*$R664","v":1243.4350499999998},{"$f":"(($D664*'fnd base rates'!J$110)\n+($E664*'fnd base rates'!J$111)\n+($F664*'fnd base rates'!J$112)\n+($G664*'fnd base rates'!J$113)\n+($H664*'fnd base rates'!J$114)\n+($I664*'fnd base rates'!J$115)\n+($J664*'fnd base rates'!J$119)\n+($K664*'fnd base rates'!J$120)\n+($M664*'fnd base rates'!J$122)\n+($N664*'fnd base rates'!J$123)\n+($O664*'fnd base rates'!J$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,10)))\n*$R664","v":1098.1947600000001},{"$f":"(($D664*'fnd base rates'!K$110)\n+($E664*'fnd base rates'!K$111)\n+($F664*'fnd base rates'!K$112)\n+($G664*'fnd base rates'!K$113)\n+($H664*'fnd base rates'!K$114)\n+($I664*'fnd base rates'!K$115)\n+($J664*'fnd base rates'!K$119)\n+($K664*'fnd base rates'!K$120)\n+($M664*'fnd base rates'!K$122)\n+($N664*'fnd base rates'!K$123)\n+($O664*'fnd base rates'!K$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,11)))\n*$R664","v":4407.0503953319994},{"$f":"(($D664*'fnd base rates'!L$110)\n+($E664*'fnd base rates'!L$111)\n+($F664*'fnd base rates'!L$112)\n+($G664*'fnd base rates'!L$113)\n+($H664*'fnd base rates'!L$114)\n+($I664*'fnd base rates'!L$115)\n+($J664*'fnd base rates'!L$119)\n+($K664*'fnd base rates'!L$120)\n+($M664*'fnd base rates'!L$122)\n+($N664*'fnd base rates'!L$123)\n+($O664*'fnd base rates'!L$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,12)))","v":4626.8320800807842},{"$f":"(($D664*'fnd base rates'!M$110)\n+($E664*'fnd base rates'!M$111)\n+($F664*'fnd base rates'!M$112)\n+($G664*'fnd base rates'!M$113)\n+($H664*'fnd base rates'!M$114)\n+($I664*'fnd base rates'!M$115)\n+($J664*'fnd base rates'!M$119)\n+($K664*'fnd base rates'!M$120)\n+($M664*'fnd base rates'!M$122)\n+($N664*'fnd base rates'!M$123)\n+($O664*'fnd base rates'!M$124)\n+($P664*VLOOKUP($S664+15,rate_basefnd,13)))","v":0},39216.435958632777,null,488219083,"488","219","083",1,4,39216.435958632777,9804,0,9804,null,null,null,null,null,9804,0,9804,-2,9806,13,9793]
[488,488219118,"SOUTH SHORE",{"$f":"'fnd enro'!D665","v":0},{"$f":"'fnd enro'!E665","v":0},{"$f":"'fnd enro'!F665","v":0},{"$f":"'fnd enro'!G665","v":1},{"$f":"'fnd enro'!H665","v":0},{"$f":"'fnd enro'!I665","v":0},{"$f":"'fnd enro'!J665","v":0},{"$f":"'fnd enro'!K665","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L665","v":0},{"$f":"'fnd enro'!M665+'fnd enro'!N665","v":0},{"$f":"'fnd enro'!O665","v":0},{"$f":"'fnd enro'!P665","v":0},{"$f":"'fnd enro'!Q665+'fnd enro'!R665","v":0},{"$f":"'fnd enro'!T665","v":1},1.0529999999999999,{"$f":"VALUE('fnd enro'!S665)","v":1},null,{"$f":"(($D665*'fnd base rates'!C$110)\n+($E665*'fnd base rates'!C$111)\n+($F665*'fnd base rates'!C$112)\n+($G665*'fnd base rates'!C$113)\n+($H665*'fnd base rates'!C$114)\n+($I665*'fnd base rates'!C$115)\n+($J665*'fnd base rates'!C$119)\n+($K665*'fnd base rates'!C$120)\n+($M665*'fnd base rates'!C$122)\n+($N665*'fnd base rates'!C$123)\n+($O665*'fnd base rates'!C$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,3)))\n*$R665","v":520.654525326},{"$f":"(($D665*'fnd base rates'!D$110)\n+($E665*'fnd base rates'!D$111)\n+($F665*'fnd base rates'!D$112)\n+($G665*'fnd base rates'!D$113)\n+($H665*'fnd base rates'!D$114)\n+($I665*'fnd base rates'!D$115)\n+($J665*'fnd base rates'!D$119)\n+($K665*'fnd base rates'!D$120)\n+($M665*'fnd base rates'!D$122)\n+($N665*'fnd base rates'!D$123)\n+($O665*'fnd base rates'!D$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,4)))\n*$R665","v":745.37657999999999},{"$f":"(($D665*'fnd base rates'!E$110)\n+($E665*'fnd base rates'!E$111)\n+($F665*'fnd base rates'!E$112)\n+($G665*'fnd base rates'!E$113)\n+($H665*'fnd base rates'!E$114)\n+($I665*'fnd base rates'!E$115)\n+($J665*'fnd base rates'!E$119)\n+($K665*'fnd base rates'!E$120)\n+($M665*'fnd base rates'!E$122)\n+($N665*'fnd base rates'!E$123)\n+($O665*'fnd base rates'!E$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,5)))\n*$R665","v":3773.9582390249998},{"$f":"(($D665*'fnd base rates'!F$110)\n+($E665*'fnd base rates'!F$111)\n+($F665*'fnd base rates'!F$112)\n+($G665*'fnd base rates'!F$113)\n+($H665*'fnd base rates'!F$114)\n+($I665*'fnd base rates'!F$115)\n+($J665*'fnd base rates'!F$119)\n+($K665*'fnd base rates'!F$120)\n+($M665*'fnd base rates'!F$122)\n+($N665*'fnd base rates'!F$123)\n+($O665*'fnd base rates'!F$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,6)))\n*$R665","v":1209.1840294950002},{"$f":"(($D665*'fnd base rates'!G$110)\n+($E665*'fnd base rates'!G$111)\n+($F665*'fnd base rates'!G$112)\n+($G665*'fnd base rates'!G$113)\n+($H665*'fnd base rates'!G$114)\n+($I665*'fnd base rates'!G$115)\n+($J665*'fnd base rates'!G$119)\n+($K665*'fnd base rates'!G$120)\n+($M665*'fnd base rates'!G$122)\n+($N665*'fnd base rates'!G$123)\n+($O665*'fnd base rates'!G$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,7)))\n*$R665","v":152.43080895899999},{"$f":"(($D665*'fnd base rates'!H$110)\n+($E665*'fnd base rates'!H$111)\n+($F665*'fnd base rates'!H$112)\n+($G665*'fnd base rates'!H$113)\n+($H665*'fnd base rates'!H$114)\n+($I665*'fnd base rates'!H$115)\n+($J665*'fnd base rates'!H$119)\n+($K665*'fnd base rates'!H$120)\n+($M665*'fnd base rates'!H$122)\n+($N665*'fnd base rates'!H$123)\n+($O665*'fnd base rates'!H$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D665*'fnd base rates'!I$110)\n+($E665*'fnd base rates'!I$111)\n+($F665*'fnd base rates'!I$112)\n+($G665*'fnd base rates'!I$113)\n+($H665*'fnd base rates'!I$114)\n+($I665*'fnd base rates'!I$115)\n+($J665*'fnd base rates'!I$119)\n+($K665*'fnd base rates'!I$120)\n+($M665*'fnd base rates'!I$122)\n+($N665*'fnd base rates'!I$123)\n+($O665*'fnd base rates'!I$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,9)))\n*$R665","v":248.70806999999999},{"$f":"(($D665*'fnd base rates'!J$110)\n+($E665*'fnd base rates'!J$111)\n+($F665*'fnd base rates'!J$112)\n+($G665*'fnd base rates'!J$113)\n+($H665*'fnd base rates'!J$114)\n+($I665*'fnd base rates'!J$115)\n+($J665*'fnd base rates'!J$119)\n+($K665*'fnd base rates'!J$120)\n+($M665*'fnd base rates'!J$122)\n+($N665*'fnd base rates'!J$123)\n+($O665*'fnd base rates'!J$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,10)))\n*$R665","v":148.39929000000001},{"$f":"(($D665*'fnd base rates'!K$110)\n+($E665*'fnd base rates'!K$111)\n+($F665*'fnd base rates'!K$112)\n+($G665*'fnd base rates'!K$113)\n+($H665*'fnd base rates'!K$114)\n+($I665*'fnd base rates'!K$115)\n+($J665*'fnd base rates'!K$119)\n+($K665*'fnd base rates'!K$120)\n+($M665*'fnd base rates'!K$122)\n+($N665*'fnd base rates'!K$123)\n+($O665*'fnd base rates'!K$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,11)))\n*$R665","v":1069.656628833},{"$f":"(($D665*'fnd base rates'!L$110)\n+($E665*'fnd base rates'!L$111)\n+($F665*'fnd base rates'!L$112)\n+($G665*'fnd base rates'!L$113)\n+($H665*'fnd base rates'!L$114)\n+($I665*'fnd base rates'!L$115)\n+($J665*'fnd base rates'!L$119)\n+($K665*'fnd base rates'!L$120)\n+($M665*'fnd base rates'!L$122)\n+($N665*'fnd base rates'!L$123)\n+($O665*'fnd base rates'!L$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D665*'fnd base rates'!M$110)\n+($E665*'fnd base rates'!M$111)\n+($F665*'fnd base rates'!M$112)\n+($G665*'fnd base rates'!M$113)\n+($H665*'fnd base rates'!M$114)\n+($I665*'fnd base rates'!M$115)\n+($J665*'fnd base rates'!M$119)\n+($K665*'fnd base rates'!M$120)\n+($M665*'fnd base rates'!M$122)\n+($N665*'fnd base rates'!M$123)\n+($O665*'fnd base rates'!M$124)\n+($P665*VLOOKUP($S665+15,rate_basefnd,13)))","v":0},9519.0822286416114,null,488219118,"488","219","118",1,1,9519.0822286416114,9519,0,9519,null,null,null,null,null,9519,0,9519,-1,9520,12,9508]
[488,488219122,"SOUTH SHORE",{"$f":"'fnd enro'!D666","v":0},{"$f":"'fnd enro'!E666","v":0},{"$f":"'fnd enro'!F666","v":1},{"$f":"'fnd enro'!G666","v":7},{"$f":"'fnd enro'!H666","v":6},{"$f":"'fnd enro'!I666","v":9},{"$f":"'fnd enro'!J666","v":0},{"$f":"'fnd enro'!K666","v":0.87170000000000003},{"$f":"'fnd enro'!L666","v":0},{"$f":"'fnd enro'!M666+'fnd enro'!N666","v":0},{"$f":"'fnd enro'!O666","v":0},{"$f":"'fnd enro'!P666","v":0},{"$f":"'fnd enro'!Q666+'fnd enro'!R666","v":3},{"$f":"'fnd enro'!T666","v":23},1.0529999999999999,{"$f":"VALUE('fnd enro'!S666)","v":3},null,{"$f":"(($D666*'fnd base rates'!C$110)\n+($E666*'fnd base rates'!C$111)\n+($F666*'fnd base rates'!C$112)\n+($G666*'fnd base rates'!C$113)\n+($H666*'fnd base rates'!C$114)\n+($I666*'fnd base rates'!C$115)\n+($J666*'fnd base rates'!C$119)\n+($K666*'fnd base rates'!C$120)\n+($M666*'fnd base rates'!C$122)\n+($N666*'fnd base rates'!C$123)\n+($O666*'fnd base rates'!C$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,3)))\n*$R666","v":12139.637982497999},{"$f":"(($D666*'fnd base rates'!D$110)\n+($E666*'fnd base rates'!D$111)\n+($F666*'fnd base rates'!D$112)\n+($G666*'fnd base rates'!D$113)\n+($H666*'fnd base rates'!D$114)\n+($I666*'fnd base rates'!D$115)\n+($J666*'fnd base rates'!D$119)\n+($K666*'fnd base rates'!D$120)\n+($M666*'fnd base rates'!D$122)\n+($N666*'fnd base rates'!D$123)\n+($O666*'fnd base rates'!D$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,4)))\n*$R666","v":17923.523669999999},{"$f":"(($D666*'fnd base rates'!E$110)\n+($E666*'fnd base rates'!E$111)\n+($F666*'fnd base rates'!E$112)\n+($G666*'fnd base rates'!E$113)\n+($H666*'fnd base rates'!E$114)\n+($I666*'fnd base rates'!E$115)\n+($J666*'fnd base rates'!E$119)\n+($K666*'fnd base rates'!E$120)\n+($M666*'fnd base rates'!E$122)\n+($N666*'fnd base rates'!E$123)\n+($O666*'fnd base rates'!E$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,5)))\n*$R666","v":101000.43912757498},{"$f":"(($D666*'fnd base rates'!F$110)\n+($E666*'fnd base rates'!F$111)\n+($F666*'fnd base rates'!F$112)\n+($G666*'fnd base rates'!F$113)\n+($H666*'fnd base rates'!F$114)\n+($I666*'fnd base rates'!F$115)\n+($J666*'fnd base rates'!F$119)\n+($K666*'fnd base rates'!F$120)\n+($M666*'fnd base rates'!F$122)\n+($N666*'fnd base rates'!F$123)\n+($O666*'fnd base rates'!F$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,6)))\n*$R666","v":23176.316288384998},{"$f":"(($D666*'fnd base rates'!G$110)\n+($E666*'fnd base rates'!G$111)\n+($F666*'fnd base rates'!G$112)\n+($G666*'fnd base rates'!G$113)\n+($H666*'fnd base rates'!G$114)\n+($I666*'fnd base rates'!G$115)\n+($J666*'fnd base rates'!G$119)\n+($K666*'fnd base rates'!G$120)\n+($M666*'fnd base rates'!G$122)\n+($N666*'fnd base rates'!G$123)\n+($O666*'fnd base rates'!G$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,7)))\n*$R666","v":4005.7361160569994},{"$f":"(($D666*'fnd base rates'!H$110)\n+($E666*'fnd base rates'!H$111)\n+($F666*'fnd base rates'!H$112)\n+($G666*'fnd base rates'!H$113)\n+($H666*'fnd base rates'!H$114)\n+($I666*'fnd base rates'!H$115)\n+($J666*'fnd base rates'!H$119)\n+($K666*'fnd base rates'!H$120)\n+($M666*'fnd base rates'!H$122)\n+($N666*'fnd base rates'!H$123)\n+($O666*'fnd base rates'!H$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,8)))","v":13723.132294000001},{"$f":"(($D666*'fnd base rates'!I$110)\n+($E666*'fnd base rates'!I$111)\n+($F666*'fnd base rates'!I$112)\n+($G666*'fnd base rates'!I$113)\n+($H666*'fnd base rates'!I$114)\n+($I666*'fnd base rates'!I$115)\n+($J666*'fnd base rates'!I$119)\n+($K666*'fnd base rates'!I$120)\n+($M666*'fnd base rates'!I$122)\n+($N666*'fnd base rates'!I$123)\n+($O666*'fnd base rates'!I$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,9)))\n*$R666","v":8018.9951400000009},{"$f":"(($D666*'fnd base rates'!J$110)\n+($E666*'fnd base rates'!J$111)\n+($F666*'fnd base rates'!J$112)\n+($G666*'fnd base rates'!J$113)\n+($H666*'fnd base rates'!J$114)\n+($I666*'fnd base rates'!J$115)\n+($J666*'fnd base rates'!J$119)\n+($K666*'fnd base rates'!J$120)\n+($M666*'fnd base rates'!J$122)\n+($N666*'fnd base rates'!J$123)\n+($O666*'fnd base rates'!J$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,10)))\n*$R666","v":9224.9749799999991},{"$f":"(($D666*'fnd base rates'!K$110)\n+($E666*'fnd base rates'!K$111)\n+($F666*'fnd base rates'!K$112)\n+($G666*'fnd base rates'!K$113)\n+($H666*'fnd base rates'!K$114)\n+($I666*'fnd base rates'!K$115)\n+($J666*'fnd base rates'!K$119)\n+($K666*'fnd base rates'!K$120)\n+($M666*'fnd base rates'!K$122)\n+($N666*'fnd base rates'!K$123)\n+($O666*'fnd base rates'!K$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,11)))\n*$R666","v":25518.370413158998},{"$f":"(($D666*'fnd base rates'!L$110)\n+($E666*'fnd base rates'!L$111)\n+($F666*'fnd base rates'!L$112)\n+($G666*'fnd base rates'!L$113)\n+($H666*'fnd base rates'!L$114)\n+($I666*'fnd base rates'!L$115)\n+($J666*'fnd base rates'!L$119)\n+($K666*'fnd base rates'!L$120)\n+($M666*'fnd base rates'!L$122)\n+($N666*'fnd base rates'!L$123)\n+($O666*'fnd base rates'!L$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,12)))","v":27550.96536264263},{"$f":"(($D666*'fnd base rates'!M$110)\n+($E666*'fnd base rates'!M$111)\n+($F666*'fnd base rates'!M$112)\n+($G666*'fnd base rates'!M$113)\n+($H666*'fnd base rates'!M$114)\n+($I666*'fnd base rates'!M$115)\n+($J666*'fnd base rates'!M$119)\n+($K666*'fnd base rates'!M$120)\n+($M666*'fnd base rates'!M$122)\n+($N666*'fnd base rates'!M$123)\n+($O666*'fnd base rates'!M$124)\n+($P666*VLOOKUP($S666+15,rate_basefnd,13)))","v":0},242282.0913743166,null,488219122,"488","219","122",1,23,242282.0913743166,10534,0,10534,null,null,null,null,null,10534,0,10534,-2,10536,13,10523]
[488,488219131,"SOUTH SHORE",{"$f":"'fnd enro'!D667","v":0},{"$f":"'fnd enro'!E667","v":0},{"$f":"'fnd enro'!F667","v":0},{"$f":"'fnd enro'!G667","v":2},{"$f":"'fnd enro'!H667","v":1},{"$f":"'fnd enro'!I667","v":5},{"$f":"'fnd enro'!J667","v":0},{"$f":"'fnd enro'!K667","v":0.30320000000000003},{"$f":"'fnd enro'!L667","v":0},{"$f":"'fnd enro'!M667+'fnd enro'!N667","v":0},{"$f":"'fnd enro'!O667","v":0},{"$f":"'fnd enro'!P667","v":0},{"$f":"'fnd enro'!Q667+'fnd enro'!R667","v":0},{"$f":"'fnd enro'!T667","v":8},1.0529999999999999,{"$f":"VALUE('fnd enro'!S667)","v":1},null,{"$f":"(($D667*'fnd base rates'!C$110)\n+($E667*'fnd base rates'!C$111)\n+($F667*'fnd base rates'!C$112)\n+($G667*'fnd base rates'!C$113)\n+($H667*'fnd base rates'!C$114)\n+($I667*'fnd base rates'!C$115)\n+($J667*'fnd base rates'!C$119)\n+($K667*'fnd base rates'!C$120)\n+($M667*'fnd base rates'!C$122)\n+($N667*'fnd base rates'!C$123)\n+($O667*'fnd base rates'!C$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,3)))\n*$R667","v":4165.236202608},{"$f":"(($D667*'fnd base rates'!D$110)\n+($E667*'fnd base rates'!D$111)\n+($F667*'fnd base rates'!D$112)\n+($G667*'fnd base rates'!D$113)\n+($H667*'fnd base rates'!D$114)\n+($I667*'fnd base rates'!D$115)\n+($J667*'fnd base rates'!D$119)\n+($K667*'fnd base rates'!D$120)\n+($M667*'fnd base rates'!D$122)\n+($N667*'fnd base rates'!D$123)\n+($O667*'fnd base rates'!D$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,4)))\n*$R667","v":5963.0126399999999},{"$f":"(($D667*'fnd base rates'!E$110)\n+($E667*'fnd base rates'!E$111)\n+($F667*'fnd base rates'!E$112)\n+($G667*'fnd base rates'!E$113)\n+($H667*'fnd base rates'!E$114)\n+($I667*'fnd base rates'!E$115)\n+($J667*'fnd base rates'!E$119)\n+($K667*'fnd base rates'!E$120)\n+($M667*'fnd base rates'!E$122)\n+($N667*'fnd base rates'!E$123)\n+($O667*'fnd base rates'!E$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,5)))\n*$R667","v":34807.628302199999},{"$f":"(($D667*'fnd base rates'!F$110)\n+($E667*'fnd base rates'!F$111)\n+($F667*'fnd base rates'!F$112)\n+($G667*'fnd base rates'!F$113)\n+($H667*'fnd base rates'!F$114)\n+($I667*'fnd base rates'!F$115)\n+($J667*'fnd base rates'!F$119)\n+($K667*'fnd base rates'!F$120)\n+($M667*'fnd base rates'!F$122)\n+($N667*'fnd base rates'!F$123)\n+($O667*'fnd base rates'!F$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,6)))\n*$R667","v":7671.5402259600005},{"$f":"(($D667*'fnd base rates'!G$110)\n+($E667*'fnd base rates'!G$111)\n+($F667*'fnd base rates'!G$112)\n+($G667*'fnd base rates'!G$113)\n+($H667*'fnd base rates'!G$114)\n+($I667*'fnd base rates'!G$115)\n+($J667*'fnd base rates'!G$119)\n+($K667*'fnd base rates'!G$120)\n+($M667*'fnd base rates'!G$122)\n+($N667*'fnd base rates'!G$123)\n+($O667*'fnd base rates'!G$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,7)))\n*$R667","v":1265.4099216719999},{"$f":"(($D667*'fnd base rates'!H$110)\n+($E667*'fnd base rates'!H$111)\n+($F667*'fnd base rates'!H$112)\n+($G667*'fnd base rates'!H$113)\n+($H667*'fnd base rates'!H$114)\n+($I667*'fnd base rates'!H$115)\n+($J667*'fnd base rates'!H$119)\n+($K667*'fnd base rates'!H$120)\n+($M667*'fnd base rates'!H$122)\n+($N667*'fnd base rates'!H$123)\n+($O667*'fnd base rates'!H$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,8)))","v":5281.5386239999998},{"$f":"(($D667*'fnd base rates'!I$110)\n+($E667*'fnd base rates'!I$111)\n+($F667*'fnd base rates'!I$112)\n+($G667*'fnd base rates'!I$113)\n+($H667*'fnd base rates'!I$114)\n+($I667*'fnd base rates'!I$115)\n+($J667*'fnd base rates'!I$119)\n+($K667*'fnd base rates'!I$120)\n+($M667*'fnd base rates'!I$122)\n+($N667*'fnd base rates'!I$123)\n+($O667*'fnd base rates'!I$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,9)))\n*$R667","v":2903.34213},{"$f":"(($D667*'fnd base rates'!J$110)\n+($E667*'fnd base rates'!J$111)\n+($F667*'fnd base rates'!J$112)\n+($G667*'fnd base rates'!J$113)\n+($H667*'fnd base rates'!J$114)\n+($I667*'fnd base rates'!J$115)\n+($J667*'fnd base rates'!J$119)\n+($K667*'fnd base rates'!J$120)\n+($M667*'fnd base rates'!J$122)\n+($N667*'fnd base rates'!J$123)\n+($O667*'fnd base rates'!J$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,10)))\n*$R667","v":3334.1349599999999},{"$f":"(($D667*'fnd base rates'!K$110)\n+($E667*'fnd base rates'!K$111)\n+($F667*'fnd base rates'!K$112)\n+($G667*'fnd base rates'!K$113)\n+($H667*'fnd base rates'!K$114)\n+($I667*'fnd base rates'!K$115)\n+($J667*'fnd base rates'!K$119)\n+($K667*'fnd base rates'!K$120)\n+($M667*'fnd base rates'!K$122)\n+($N667*'fnd base rates'!K$123)\n+($O667*'fnd base rates'!K$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,11)))\n*$R667","v":8879.976470663998},{"$f":"(($D667*'fnd base rates'!L$110)\n+($E667*'fnd base rates'!L$111)\n+($F667*'fnd base rates'!L$112)\n+($G667*'fnd base rates'!L$113)\n+($H667*'fnd base rates'!L$114)\n+($I667*'fnd base rates'!L$115)\n+($J667*'fnd base rates'!L$119)\n+($K667*'fnd base rates'!L$120)\n+($M667*'fnd base rates'!L$122)\n+($N667*'fnd base rates'!L$123)\n+($O667*'fnd base rates'!L$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,12)))","v":9009.8708585963159},{"$f":"(($D667*'fnd base rates'!M$110)\n+($E667*'fnd base rates'!M$111)\n+($F667*'fnd base rates'!M$112)\n+($G667*'fnd base rates'!M$113)\n+($H667*'fnd base rates'!M$114)\n+($I667*'fnd base rates'!M$115)\n+($J667*'fnd base rates'!M$119)\n+($K667*'fnd base rates'!M$120)\n+($M667*'fnd base rates'!M$122)\n+($N667*'fnd base rates'!M$123)\n+($O667*'fnd base rates'!M$124)\n+($P667*VLOOKUP($S667+15,rate_basefnd,13)))","v":0},83281.690335700318,null,488219131,"488","219","131",1,8,83281.690335700318,10410,0,10410,null,null,null,null,null,10410,0,10410,-2,10412,13,10399]
[488,488219133,"SOUTH SHORE",{"$f":"'fnd enro'!D668","v":0},{"$f":"'fnd enro'!E668","v":0},{"$f":"'fnd enro'!F668","v":2},{"$f":"'fnd enro'!G668","v":5},{"$f":"'fnd enro'!H668","v":8},{"$f":"'fnd enro'!I668","v":13},{"$f":"'fnd enro'!J668","v":0},{"$f":"'fnd enro'!K668","v":1.0611999999999999},{"$f":"'fnd enro'!L668","v":0},{"$f":"'fnd enro'!M668+'fnd enro'!N668","v":3},{"$f":"'fnd enro'!O668","v":0},{"$f":"'fnd enro'!P668","v":1},{"$f":"'fnd enro'!Q668+'fnd enro'!R668","v":5},{"$f":"'fnd enro'!T668","v":28},1.0529999999999999,{"$f":"VALUE('fnd enro'!S668)","v":4},null,{"$f":"(($D668*'fnd base rates'!C$110)\n+($E668*'fnd base rates'!C$111)\n+($F668*'fnd base rates'!C$112)\n+($G668*'fnd base rates'!C$113)\n+($H668*'fnd base rates'!C$114)\n+($I668*'fnd base rates'!C$115)\n+($J668*'fnd base rates'!C$119)\n+($K668*'fnd base rates'!C$120)\n+($M668*'fnd base rates'!C$122)\n+($N668*'fnd base rates'!C$123)\n+($O668*'fnd base rates'!C$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,3)))\n*$R668","v":15217.876789128},{"$f":"(($D668*'fnd base rates'!D$110)\n+($E668*'fnd base rates'!D$111)\n+($F668*'fnd base rates'!D$112)\n+($G668*'fnd base rates'!D$113)\n+($H668*'fnd base rates'!D$114)\n+($I668*'fnd base rates'!D$115)\n+($J668*'fnd base rates'!D$119)\n+($K668*'fnd base rates'!D$120)\n+($M668*'fnd base rates'!D$122)\n+($N668*'fnd base rates'!D$123)\n+($O668*'fnd base rates'!D$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,4)))\n*$R668","v":22818.288870000004},{"$f":"(($D668*'fnd base rates'!E$110)\n+($E668*'fnd base rates'!E$111)\n+($F668*'fnd base rates'!E$112)\n+($G668*'fnd base rates'!E$113)\n+($H668*'fnd base rates'!E$114)\n+($I668*'fnd base rates'!E$115)\n+($J668*'fnd base rates'!E$119)\n+($K668*'fnd base rates'!E$120)\n+($M668*'fnd base rates'!E$122)\n+($N668*'fnd base rates'!E$123)\n+($O668*'fnd base rates'!E$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,5)))\n*$R668","v":132720.65271269999},{"$f":"(($D668*'fnd base rates'!F$110)\n+($E668*'fnd base rates'!F$111)\n+($F668*'fnd base rates'!F$112)\n+($G668*'fnd base rates'!F$113)\n+($H668*'fnd base rates'!F$114)\n+($I668*'fnd base rates'!F$115)\n+($J668*'fnd base rates'!F$119)\n+($K668*'fnd base rates'!F$120)\n+($M668*'fnd base rates'!F$122)\n+($N668*'fnd base rates'!F$123)\n+($O668*'fnd base rates'!F$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,6)))\n*$R668","v":27959.910565859998},{"$f":"(($D668*'fnd base rates'!G$110)\n+($E668*'fnd base rates'!G$111)\n+($F668*'fnd base rates'!G$112)\n+($G668*'fnd base rates'!G$113)\n+($H668*'fnd base rates'!G$114)\n+($I668*'fnd base rates'!G$115)\n+($J668*'fnd base rates'!G$119)\n+($K668*'fnd base rates'!G$120)\n+($M668*'fnd base rates'!G$122)\n+($N668*'fnd base rates'!G$123)\n+($O668*'fnd base rates'!G$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,7)))\n*$R668","v":5252.2385708519996},{"$f":"(($D668*'fnd base rates'!H$110)\n+($E668*'fnd base rates'!H$111)\n+($F668*'fnd base rates'!H$112)\n+($G668*'fnd base rates'!H$113)\n+($H668*'fnd base rates'!H$114)\n+($I668*'fnd base rates'!H$115)\n+($J668*'fnd base rates'!H$119)\n+($K668*'fnd base rates'!H$120)\n+($M668*'fnd base rates'!H$122)\n+($N668*'fnd base rates'!H$123)\n+($O668*'fnd base rates'!H$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,8)))","v":17737.530183999996},{"$f":"(($D668*'fnd base rates'!I$110)\n+($E668*'fnd base rates'!I$111)\n+($F668*'fnd base rates'!I$112)\n+($G668*'fnd base rates'!I$113)\n+($H668*'fnd base rates'!I$114)\n+($I668*'fnd base rates'!I$115)\n+($J668*'fnd base rates'!I$119)\n+($K668*'fnd base rates'!I$120)\n+($M668*'fnd base rates'!I$122)\n+($N668*'fnd base rates'!I$123)\n+($O668*'fnd base rates'!I$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,9)))\n*$R668","v":10574.994690000001},{"$f":"(($D668*'fnd base rates'!J$110)\n+($E668*'fnd base rates'!J$111)\n+($F668*'fnd base rates'!J$112)\n+($G668*'fnd base rates'!J$113)\n+($H668*'fnd base rates'!J$114)\n+($I668*'fnd base rates'!J$115)\n+($J668*'fnd base rates'!J$119)\n+($K668*'fnd base rates'!J$120)\n+($M668*'fnd base rates'!J$122)\n+($N668*'fnd base rates'!J$123)\n+($O668*'fnd base rates'!J$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,10)))\n*$R668","v":12935.25207},{"$f":"(($D668*'fnd base rates'!K$110)\n+($E668*'fnd base rates'!K$111)\n+($F668*'fnd base rates'!K$112)\n+($G668*'fnd base rates'!K$113)\n+($H668*'fnd base rates'!K$114)\n+($I668*'fnd base rates'!K$115)\n+($J668*'fnd base rates'!K$119)\n+($K668*'fnd base rates'!K$120)\n+($M668*'fnd base rates'!K$122)\n+($N668*'fnd base rates'!K$123)\n+($O668*'fnd base rates'!K$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,11)))\n*$R668","v":32307.315507324001},{"$f":"(($D668*'fnd base rates'!L$110)\n+($E668*'fnd base rates'!L$111)\n+($F668*'fnd base rates'!L$112)\n+($G668*'fnd base rates'!L$113)\n+($H668*'fnd base rates'!L$114)\n+($I668*'fnd base rates'!L$115)\n+($J668*'fnd base rates'!L$119)\n+($K668*'fnd base rates'!L$120)\n+($M668*'fnd base rates'!L$122)\n+($N668*'fnd base rates'!L$123)\n+($O668*'fnd base rates'!L$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,12)))","v":34909.372231329631},{"$f":"(($D668*'fnd base rates'!M$110)\n+($E668*'fnd base rates'!M$111)\n+($F668*'fnd base rates'!M$112)\n+($G668*'fnd base rates'!M$113)\n+($H668*'fnd base rates'!M$114)\n+($I668*'fnd base rates'!M$115)\n+($J668*'fnd base rates'!M$119)\n+($K668*'fnd base rates'!M$120)\n+($M668*'fnd base rates'!M$122)\n+($N668*'fnd base rates'!M$123)\n+($O668*'fnd base rates'!M$124)\n+($P668*VLOOKUP($S668+15,rate_basefnd,13)))","v":0},312433.43219119357,null,488219133,"488","219","133",1,28,312433.43219119357,11158,0,11158,null,null,null,null,null,11158,0,11158,-44,11202,14,11188]
[488,488219142,"SOUTH SHORE",{"$f":"'fnd enro'!D669","v":0},{"$f":"'fnd enro'!E669","v":0},{"$f":"'fnd enro'!F669","v":1},{"$f":"'fnd enro'!G669","v":11},{"$f":"'fnd enro'!H669","v":6},{"$f":"'fnd enro'!I669","v":11},{"$f":"'fnd enro'!J669","v":0},{"$f":"'fnd enro'!K669","v":1.0991},{"$f":"'fnd enro'!L669","v":0},{"$f":"'fnd enro'!M669+'fnd enro'!N669","v":1},{"$f":"'fnd enro'!O669","v":0},{"$f":"'fnd enro'!P669","v":0},{"$f":"'fnd enro'!Q669+'fnd enro'!R669","v":6},{"$f":"'fnd enro'!T669","v":29},1.0529999999999999,{"$f":"VALUE('fnd enro'!S669)","v":4},null,{"$f":"(($D669*'fnd base rates'!C$110)\n+($E669*'fnd base rates'!C$111)\n+($F669*'fnd base rates'!C$112)\n+($G669*'fnd base rates'!C$113)\n+($H669*'fnd base rates'!C$114)\n+($I669*'fnd base rates'!C$115)\n+($J669*'fnd base rates'!C$119)\n+($K669*'fnd base rates'!C$120)\n+($M669*'fnd base rates'!C$122)\n+($N669*'fnd base rates'!C$123)\n+($O669*'fnd base rates'!C$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,3)))\n*$R669","v":15526.667714454001},{"$f":"(($D669*'fnd base rates'!D$110)\n+($E669*'fnd base rates'!D$111)\n+($F669*'fnd base rates'!D$112)\n+($G669*'fnd base rates'!D$113)\n+($H669*'fnd base rates'!D$114)\n+($I669*'fnd base rates'!D$115)\n+($J669*'fnd base rates'!D$119)\n+($K669*'fnd base rates'!D$120)\n+($M669*'fnd base rates'!D$122)\n+($N669*'fnd base rates'!D$123)\n+($O669*'fnd base rates'!D$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,4)))\n*$R669","v":23358.61476},{"$f":"(($D669*'fnd base rates'!E$110)\n+($E669*'fnd base rates'!E$111)\n+($F669*'fnd base rates'!E$112)\n+($G669*'fnd base rates'!E$113)\n+($H669*'fnd base rates'!E$114)\n+($I669*'fnd base rates'!E$115)\n+($J669*'fnd base rates'!E$119)\n+($K669*'fnd base rates'!E$120)\n+($M669*'fnd base rates'!E$122)\n+($N669*'fnd base rates'!E$123)\n+($O669*'fnd base rates'!E$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,5)))\n*$R669","v":134594.98842172499},{"$f":"(($D669*'fnd base rates'!F$110)\n+($E669*'fnd base rates'!F$111)\n+($F669*'fnd base rates'!F$112)\n+($G669*'fnd base rates'!F$113)\n+($H669*'fnd base rates'!F$114)\n+($I669*'fnd base rates'!F$115)\n+($J669*'fnd base rates'!F$119)\n+($K669*'fnd base rates'!F$120)\n+($M669*'fnd base rates'!F$122)\n+($N669*'fnd base rates'!F$123)\n+($O669*'fnd base rates'!F$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,6)))\n*$R669","v":29894.980145354999},{"$f":"(($D669*'fnd base rates'!G$110)\n+($E669*'fnd base rates'!G$111)\n+($F669*'fnd base rates'!G$112)\n+($G669*'fnd base rates'!G$113)\n+($H669*'fnd base rates'!G$114)\n+($I669*'fnd base rates'!G$115)\n+($J669*'fnd base rates'!G$119)\n+($K669*'fnd base rates'!G$120)\n+($M669*'fnd base rates'!G$122)\n+($N669*'fnd base rates'!G$123)\n+($O669*'fnd base rates'!G$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,7)))\n*$R669","v":5358.9165298109992},{"$f":"(($D669*'fnd base rates'!H$110)\n+($E669*'fnd base rates'!H$111)\n+($F669*'fnd base rates'!H$112)\n+($G669*'fnd base rates'!H$113)\n+($H669*'fnd base rates'!H$114)\n+($I669*'fnd base rates'!H$115)\n+($J669*'fnd base rates'!H$119)\n+($K669*'fnd base rates'!H$120)\n+($M669*'fnd base rates'!H$122)\n+($N669*'fnd base rates'!H$123)\n+($O669*'fnd base rates'!H$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,8)))","v":17358.633762000001},{"$f":"(($D669*'fnd base rates'!I$110)\n+($E669*'fnd base rates'!I$111)\n+($F669*'fnd base rates'!I$112)\n+($G669*'fnd base rates'!I$113)\n+($H669*'fnd base rates'!I$114)\n+($I669*'fnd base rates'!I$115)\n+($J669*'fnd base rates'!I$119)\n+($K669*'fnd base rates'!I$120)\n+($M669*'fnd base rates'!I$122)\n+($N669*'fnd base rates'!I$123)\n+($O669*'fnd base rates'!I$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,9)))\n*$R669","v":10229.884469999999},{"$f":"(($D669*'fnd base rates'!J$110)\n+($E669*'fnd base rates'!J$111)\n+($F669*'fnd base rates'!J$112)\n+($G669*'fnd base rates'!J$113)\n+($H669*'fnd base rates'!J$114)\n+($I669*'fnd base rates'!J$115)\n+($J669*'fnd base rates'!J$119)\n+($K669*'fnd base rates'!J$120)\n+($M669*'fnd base rates'!J$122)\n+($N669*'fnd base rates'!J$123)\n+($O669*'fnd base rates'!J$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,10)))\n*$R669","v":12596.796810000002},{"$f":"(($D669*'fnd base rates'!K$110)\n+($E669*'fnd base rates'!K$111)\n+($F669*'fnd base rates'!K$112)\n+($G669*'fnd base rates'!K$113)\n+($H669*'fnd base rates'!K$114)\n+($I669*'fnd base rates'!K$115)\n+($J669*'fnd base rates'!K$119)\n+($K669*'fnd base rates'!K$120)\n+($M669*'fnd base rates'!K$122)\n+($N669*'fnd base rates'!K$123)\n+($O669*'fnd base rates'!K$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,11)))\n*$R669","v":32318.191166156997},{"$f":"(($D669*'fnd base rates'!L$110)\n+($E669*'fnd base rates'!L$111)\n+($F669*'fnd base rates'!L$112)\n+($G669*'fnd base rates'!L$113)\n+($H669*'fnd base rates'!L$114)\n+($I669*'fnd base rates'!L$115)\n+($J669*'fnd base rates'!L$119)\n+($K669*'fnd base rates'!L$120)\n+($M669*'fnd base rates'!L$122)\n+($N669*'fnd base rates'!L$123)\n+($O669*'fnd base rates'!L$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,12)))","v":35851.91666791484},{"$f":"(($D669*'fnd base rates'!M$110)\n+($E669*'fnd base rates'!M$111)\n+($F669*'fnd base rates'!M$112)\n+($G669*'fnd base rates'!M$113)\n+($H669*'fnd base rates'!M$114)\n+($I669*'fnd base rates'!M$115)\n+($J669*'fnd base rates'!M$119)\n+($K669*'fnd base rates'!M$120)\n+($M669*'fnd base rates'!M$122)\n+($N669*'fnd base rates'!M$123)\n+($O669*'fnd base rates'!M$124)\n+($P669*VLOOKUP($S669+15,rate_basefnd,13)))","v":0},317089.59044741682,null,488219142,"488","219","142",1,29,317089.59044741682,10934,0,10934,null,null,null,null,null,10934,0,10934,2,10932,13,10919]
[488,488219145,"SOUTH SHORE",{"$f":"'fnd enro'!D670","v":0},{"$f":"'fnd enro'!E670","v":0},{"$f":"'fnd enro'!F670","v":0},{"$f":"'fnd enro'!G670","v":6},{"$f":"'fnd enro'!H670","v":1},{"$f":"'fnd enro'!I670","v":0},{"$f":"'fnd enro'!J670","v":0},{"$f":"'fnd enro'!K670","v":0.26529999999999998},{"$f":"'fnd enro'!L670","v":0},{"$f":"'fnd enro'!M670+'fnd enro'!N670","v":0},{"$f":"'fnd enro'!O670","v":0},{"$f":"'fnd enro'!P670","v":0},{"$f":"'fnd enro'!Q670+'fnd enro'!R670","v":1},{"$f":"'fnd enro'!T670","v":7},1.0529999999999999,{"$f":"VALUE('fnd enro'!S670)","v":3},null,{"$f":"(($D670*'fnd base rates'!C$110)\n+($E670*'fnd base rates'!C$111)\n+($F670*'fnd base rates'!C$112)\n+($G670*'fnd base rates'!C$113)\n+($H670*'fnd base rates'!C$114)\n+($I670*'fnd base rates'!C$115)\n+($J670*'fnd base rates'!C$119)\n+($K670*'fnd base rates'!C$120)\n+($M670*'fnd base rates'!C$122)\n+($N670*'fnd base rates'!C$123)\n+($O670*'fnd base rates'!C$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,3)))\n*$R670","v":3699.4429772819994},{"$f":"(($D670*'fnd base rates'!D$110)\n+($E670*'fnd base rates'!D$111)\n+($F670*'fnd base rates'!D$112)\n+($G670*'fnd base rates'!D$113)\n+($H670*'fnd base rates'!D$114)\n+($I670*'fnd base rates'!D$115)\n+($J670*'fnd base rates'!D$119)\n+($K670*'fnd base rates'!D$120)\n+($M670*'fnd base rates'!D$122)\n+($N670*'fnd base rates'!D$123)\n+($O670*'fnd base rates'!D$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,4)))\n*$R670","v":5477.5901699999995},{"$f":"(($D670*'fnd base rates'!E$110)\n+($E670*'fnd base rates'!E$111)\n+($F670*'fnd base rates'!E$112)\n+($G670*'fnd base rates'!E$113)\n+($H670*'fnd base rates'!E$114)\n+($I670*'fnd base rates'!E$115)\n+($J670*'fnd base rates'!E$119)\n+($K670*'fnd base rates'!E$120)\n+($M670*'fnd base rates'!E$122)\n+($N670*'fnd base rates'!E$123)\n+($O670*'fnd base rates'!E$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,5)))\n*$R670","v":28545.294173175},{"$f":"(($D670*'fnd base rates'!F$110)\n+($E670*'fnd base rates'!F$111)\n+($F670*'fnd base rates'!F$112)\n+($G670*'fnd base rates'!F$113)\n+($H670*'fnd base rates'!F$114)\n+($I670*'fnd base rates'!F$115)\n+($J670*'fnd base rates'!F$119)\n+($K670*'fnd base rates'!F$120)\n+($M670*'fnd base rates'!F$122)\n+($N670*'fnd base rates'!F$123)\n+($O670*'fnd base rates'!F$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,6)))\n*$R670","v":8218.7075464649988},{"$f":"(($D670*'fnd base rates'!G$110)\n+($E670*'fnd base rates'!G$111)\n+($F670*'fnd base rates'!G$112)\n+($G670*'fnd base rates'!G$113)\n+($H670*'fnd base rates'!G$114)\n+($I670*'fnd base rates'!G$115)\n+($J670*'fnd base rates'!G$119)\n+($K670*'fnd base rates'!G$120)\n+($M670*'fnd base rates'!G$122)\n+($N670*'fnd base rates'!G$123)\n+($O670*'fnd base rates'!G$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,7)))\n*$R670","v":1201.5048227129998},{"$f":"(($D670*'fnd base rates'!H$110)\n+($E670*'fnd base rates'!H$111)\n+($F670*'fnd base rates'!H$112)\n+($G670*'fnd base rates'!H$113)\n+($H670*'fnd base rates'!H$114)\n+($I670*'fnd base rates'!H$115)\n+($J670*'fnd base rates'!H$119)\n+($K670*'fnd base rates'!H$120)\n+($M670*'fnd base rates'!H$122)\n+($N670*'fnd base rates'!H$123)\n+($O670*'fnd base rates'!H$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,8)))","v":3406.0850460000001},{"$f":"(($D670*'fnd base rates'!I$110)\n+($E670*'fnd base rates'!I$111)\n+($F670*'fnd base rates'!I$112)\n+($G670*'fnd base rates'!I$113)\n+($H670*'fnd base rates'!I$114)\n+($I670*'fnd base rates'!I$115)\n+($J670*'fnd base rates'!I$119)\n+($K670*'fnd base rates'!I$120)\n+($M670*'fnd base rates'!I$122)\n+($N670*'fnd base rates'!I$123)\n+($O670*'fnd base rates'!I$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,9)))\n*$R670","v":1926.0528299999999},{"$f":"(($D670*'fnd base rates'!J$110)\n+($E670*'fnd base rates'!J$111)\n+($F670*'fnd base rates'!J$112)\n+($G670*'fnd base rates'!J$113)\n+($H670*'fnd base rates'!J$114)\n+($I670*'fnd base rates'!J$115)\n+($J670*'fnd base rates'!J$119)\n+($K670*'fnd base rates'!J$120)\n+($M670*'fnd base rates'!J$122)\n+($N670*'fnd base rates'!J$123)\n+($O670*'fnd base rates'!J$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,10)))\n*$R670","v":1666.7726399999997},{"$f":"(($D670*'fnd base rates'!K$110)\n+($E670*'fnd base rates'!K$111)\n+($F670*'fnd base rates'!K$112)\n+($G670*'fnd base rates'!K$113)\n+($H670*'fnd base rates'!K$114)\n+($I670*'fnd base rates'!K$115)\n+($J670*'fnd base rates'!K$119)\n+($K670*'fnd base rates'!K$120)\n+($M670*'fnd base rates'!K$122)\n+($N670*'fnd base rates'!K$123)\n+($O670*'fnd base rates'!K$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,11)))\n*$R670","v":7567.4453918309991},{"$f":"(($D670*'fnd base rates'!L$110)\n+($E670*'fnd base rates'!L$111)\n+($F670*'fnd base rates'!L$112)\n+($G670*'fnd base rates'!L$113)\n+($H670*'fnd base rates'!L$114)\n+($I670*'fnd base rates'!L$115)\n+($J670*'fnd base rates'!L$119)\n+($K670*'fnd base rates'!L$120)\n+($M670*'fnd base rates'!L$122)\n+($N670*'fnd base rates'!L$123)\n+($O670*'fnd base rates'!L$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,12)))","v":8587.6643014663405},{"$f":"(($D670*'fnd base rates'!M$110)\n+($E670*'fnd base rates'!M$111)\n+($F670*'fnd base rates'!M$112)\n+($G670*'fnd base rates'!M$113)\n+($H670*'fnd base rates'!M$114)\n+($I670*'fnd base rates'!M$115)\n+($J670*'fnd base rates'!M$119)\n+($K670*'fnd base rates'!M$120)\n+($M670*'fnd base rates'!M$122)\n+($N670*'fnd base rates'!M$123)\n+($O670*'fnd base rates'!M$124)\n+($P670*VLOOKUP($S670+15,rate_basefnd,13)))","v":0},70296.559898932348,null,488219145,"488","219","145",1,7,70296.559898932348,10042,0,10042,null,null,null,null,null,10042,0,10042,-2,10044,13,10031]
[488,488219167,"SOUTH SHORE",{"$f":"'fnd enro'!D671","v":0},{"$f":"'fnd enro'!E671","v":0},{"$f":"'fnd enro'!F671","v":0},{"$f":"'fnd enro'!G671","v":0},{"$f":"'fnd enro'!H671","v":0},{"$f":"'fnd enro'!I671","v":1},{"$f":"'fnd enro'!J671","v":0},{"$f":"'fnd enro'!K671","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L671","v":0},{"$f":"'fnd enro'!M671+'fnd enro'!N671","v":0},{"$f":"'fnd enro'!O671","v":0},{"$f":"'fnd enro'!P671","v":0},{"$f":"'fnd enro'!Q671+'fnd enro'!R671","v":0},{"$f":"'fnd enro'!T671","v":1},1.0529999999999999,{"$f":"VALUE('fnd enro'!S671)","v":1},null,{"$f":"(($D671*'fnd base rates'!C$110)\n+($E671*'fnd base rates'!C$111)\n+($F671*'fnd base rates'!C$112)\n+($G671*'fnd base rates'!C$113)\n+($H671*'fnd base rates'!C$114)\n+($I671*'fnd base rates'!C$115)\n+($J671*'fnd base rates'!C$119)\n+($K671*'fnd base rates'!C$120)\n+($M671*'fnd base rates'!C$122)\n+($N671*'fnd base rates'!C$123)\n+($O671*'fnd base rates'!C$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,3)))\n*$R671","v":520.654525326},{"$f":"(($D671*'fnd base rates'!D$110)\n+($E671*'fnd base rates'!D$111)\n+($F671*'fnd base rates'!D$112)\n+($G671*'fnd base rates'!D$113)\n+($H671*'fnd base rates'!D$114)\n+($I671*'fnd base rates'!D$115)\n+($J671*'fnd base rates'!D$119)\n+($K671*'fnd base rates'!D$120)\n+($M671*'fnd base rates'!D$122)\n+($N671*'fnd base rates'!D$123)\n+($O671*'fnd base rates'!D$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,4)))\n*$R671","v":745.37657999999999},{"$f":"(($D671*'fnd base rates'!E$110)\n+($E671*'fnd base rates'!E$111)\n+($F671*'fnd base rates'!E$112)\n+($G671*'fnd base rates'!E$113)\n+($H671*'fnd base rates'!E$114)\n+($I671*'fnd base rates'!E$115)\n+($J671*'fnd base rates'!E$119)\n+($K671*'fnd base rates'!E$120)\n+($M671*'fnd base rates'!E$122)\n+($N671*'fnd base rates'!E$123)\n+($O671*'fnd base rates'!E$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,5)))\n*$R671","v":4779.1730990249998},{"$f":"(($D671*'fnd base rates'!F$110)\n+($E671*'fnd base rates'!F$111)\n+($F671*'fnd base rates'!F$112)\n+($G671*'fnd base rates'!F$113)\n+($H671*'fnd base rates'!F$114)\n+($I671*'fnd base rates'!F$115)\n+($J671*'fnd base rates'!F$119)\n+($K671*'fnd base rates'!F$120)\n+($M671*'fnd base rates'!F$122)\n+($N671*'fnd base rates'!F$123)\n+($O671*'fnd base rates'!F$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,6)))\n*$R671","v":857.91375949500002},{"$f":"(($D671*'fnd base rates'!G$110)\n+($E671*'fnd base rates'!G$111)\n+($F671*'fnd base rates'!G$112)\n+($G671*'fnd base rates'!G$113)\n+($H671*'fnd base rates'!G$114)\n+($I671*'fnd base rates'!G$115)\n+($J671*'fnd base rates'!G$119)\n+($K671*'fnd base rates'!G$120)\n+($M671*'fnd base rates'!G$122)\n+($N671*'fnd base rates'!G$123)\n+($O671*'fnd base rates'!G$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,7)))\n*$R671","v":159.34901895899998},{"$f":"(($D671*'fnd base rates'!H$110)\n+($E671*'fnd base rates'!H$111)\n+($F671*'fnd base rates'!H$112)\n+($G671*'fnd base rates'!H$113)\n+($H671*'fnd base rates'!H$114)\n+($I671*'fnd base rates'!H$115)\n+($J671*'fnd base rates'!H$119)\n+($K671*'fnd base rates'!H$120)\n+($M671*'fnd base rates'!H$122)\n+($N671*'fnd base rates'!H$123)\n+($O671*'fnd base rates'!H$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D671*'fnd base rates'!I$110)\n+($E671*'fnd base rates'!I$111)\n+($F671*'fnd base rates'!I$112)\n+($G671*'fnd base rates'!I$113)\n+($H671*'fnd base rates'!I$114)\n+($I671*'fnd base rates'!I$115)\n+($J671*'fnd base rates'!I$119)\n+($K671*'fnd base rates'!I$120)\n+($M671*'fnd base rates'!I$122)\n+($N671*'fnd base rates'!I$123)\n+($O671*'fnd base rates'!I$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,9)))\n*$R671","v":414.97676999999993},{"$f":"(($D671*'fnd base rates'!J$110)\n+($E671*'fnd base rates'!J$111)\n+($F671*'fnd base rates'!J$112)\n+($G671*'fnd base rates'!J$113)\n+($H671*'fnd base rates'!J$114)\n+($I671*'fnd base rates'!J$115)\n+($J671*'fnd base rates'!J$119)\n+($K671*'fnd base rates'!J$120)\n+($M671*'fnd base rates'!J$122)\n+($N671*'fnd base rates'!J$123)\n+($O671*'fnd base rates'!J$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,10)))\n*$R671","v":558.98505},{"$f":"(($D671*'fnd base rates'!K$110)\n+($E671*'fnd base rates'!K$111)\n+($F671*'fnd base rates'!K$112)\n+($G671*'fnd base rates'!K$113)\n+($H671*'fnd base rates'!K$114)\n+($I671*'fnd base rates'!K$115)\n+($J671*'fnd base rates'!K$119)\n+($K671*'fnd base rates'!K$120)\n+($M671*'fnd base rates'!K$122)\n+($N671*'fnd base rates'!K$123)\n+($O671*'fnd base rates'!K$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,11)))\n*$R671","v":1118.2315188329999},{"$f":"(($D671*'fnd base rates'!L$110)\n+($E671*'fnd base rates'!L$111)\n+($F671*'fnd base rates'!L$112)\n+($G671*'fnd base rates'!L$113)\n+($H671*'fnd base rates'!L$114)\n+($I671*'fnd base rates'!L$115)\n+($J671*'fnd base rates'!L$119)\n+($K671*'fnd base rates'!L$120)\n+($M671*'fnd base rates'!L$122)\n+($N671*'fnd base rates'!L$123)\n+($O671*'fnd base rates'!L$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D671*'fnd base rates'!M$110)\n+($E671*'fnd base rates'!M$111)\n+($F671*'fnd base rates'!M$112)\n+($G671*'fnd base rates'!M$113)\n+($H671*'fnd base rates'!M$114)\n+($I671*'fnd base rates'!M$115)\n+($J671*'fnd base rates'!M$119)\n+($K671*'fnd base rates'!M$120)\n+($M671*'fnd base rates'!M$122)\n+($N671*'fnd base rates'!M$123)\n+($O671*'fnd base rates'!M$124)\n+($P671*VLOOKUP($S671+15,rate_basefnd,13)))","v":0},11016.313594266881,null,488219167,"488","219","167",1,1,11016.313594266881,11016,0,11016,null,null,null,null,null,11016,0,11016,-2,11018,13,11005]
[488,488219171,"SOUTH SHORE",{"$f":"'fnd enro'!D672","v":0},{"$f":"'fnd enro'!E672","v":0},{"$f":"'fnd enro'!F672","v":0},{"$f":"'fnd enro'!G672","v":7},{"$f":"'fnd enro'!H672","v":1},{"$f":"'fnd enro'!I672","v":7},{"$f":"'fnd enro'!J672","v":0},{"$f":"'fnd enro'!K672","v":0.56850000000000001},{"$f":"'fnd enro'!L672","v":0},{"$f":"'fnd enro'!M672+'fnd enro'!N672","v":0},{"$f":"'fnd enro'!O672","v":0},{"$f":"'fnd enro'!P672","v":0},{"$f":"'fnd enro'!Q672+'fnd enro'!R672","v":3},{"$f":"'fnd enro'!T672","v":15},1.0529999999999999,{"$f":"VALUE('fnd enro'!S672)","v":4},null,{"$f":"(($D672*'fnd base rates'!C$110)\n+($E672*'fnd base rates'!C$111)\n+($F672*'fnd base rates'!C$112)\n+($G672*'fnd base rates'!C$113)\n+($H672*'fnd base rates'!C$114)\n+($I672*'fnd base rates'!C$115)\n+($J672*'fnd base rates'!C$119)\n+($K672*'fnd base rates'!C$120)\n+($M672*'fnd base rates'!C$122)\n+($N672*'fnd base rates'!C$123)\n+($O672*'fnd base rates'!C$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,3)))\n*$R672","v":7976.202409890001},{"$f":"(($D672*'fnd base rates'!D$110)\n+($E672*'fnd base rates'!D$111)\n+($F672*'fnd base rates'!D$112)\n+($G672*'fnd base rates'!D$113)\n+($H672*'fnd base rates'!D$114)\n+($I672*'fnd base rates'!D$115)\n+($J672*'fnd base rates'!D$119)\n+($K672*'fnd base rates'!D$120)\n+($M672*'fnd base rates'!D$122)\n+($N672*'fnd base rates'!D$123)\n+($O672*'fnd base rates'!D$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,4)))\n*$R672","v":11968.945560000002},{"$f":"(($D672*'fnd base rates'!E$110)\n+($E672*'fnd base rates'!E$111)\n+($F672*'fnd base rates'!E$112)\n+($G672*'fnd base rates'!E$113)\n+($H672*'fnd base rates'!E$114)\n+($I672*'fnd base rates'!E$115)\n+($J672*'fnd base rates'!E$119)\n+($K672*'fnd base rates'!E$120)\n+($M672*'fnd base rates'!E$122)\n+($N672*'fnd base rates'!E$123)\n+($O672*'fnd base rates'!E$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,5)))\n*$R672","v":70931.184465374987},{"$f":"(($D672*'fnd base rates'!F$110)\n+($E672*'fnd base rates'!F$111)\n+($F672*'fnd base rates'!F$112)\n+($G672*'fnd base rates'!F$113)\n+($H672*'fnd base rates'!F$114)\n+($I672*'fnd base rates'!F$115)\n+($J672*'fnd base rates'!F$119)\n+($K672*'fnd base rates'!F$120)\n+($M672*'fnd base rates'!F$122)\n+($N672*'fnd base rates'!F$123)\n+($O672*'fnd base rates'!F$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,6)))\n*$R672","v":15433.287892425},{"$f":"(($D672*'fnd base rates'!G$110)\n+($E672*'fnd base rates'!G$111)\n+($F672*'fnd base rates'!G$112)\n+($G672*'fnd base rates'!G$113)\n+($H672*'fnd base rates'!G$114)\n+($I672*'fnd base rates'!G$115)\n+($J672*'fnd base rates'!G$119)\n+($K672*'fnd base rates'!G$120)\n+($M672*'fnd base rates'!G$122)\n+($N672*'fnd base rates'!G$123)\n+($O672*'fnd base rates'!G$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,7)))\n*$R672","v":2719.5926243849995},{"$f":"(($D672*'fnd base rates'!H$110)\n+($E672*'fnd base rates'!H$111)\n+($F672*'fnd base rates'!H$112)\n+($G672*'fnd base rates'!H$113)\n+($H672*'fnd base rates'!H$114)\n+($I672*'fnd base rates'!H$115)\n+($J672*'fnd base rates'!H$119)\n+($K672*'fnd base rates'!H$120)\n+($M672*'fnd base rates'!H$122)\n+($N672*'fnd base rates'!H$123)\n+($O672*'fnd base rates'!H$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,8)))","v":9287.8036700000011},{"$f":"(($D672*'fnd base rates'!I$110)\n+($E672*'fnd base rates'!I$111)\n+($F672*'fnd base rates'!I$112)\n+($G672*'fnd base rates'!I$113)\n+($H672*'fnd base rates'!I$114)\n+($I672*'fnd base rates'!I$115)\n+($J672*'fnd base rates'!I$119)\n+($K672*'fnd base rates'!I$120)\n+($M672*'fnd base rates'!I$122)\n+($N672*'fnd base rates'!I$123)\n+($O672*'fnd base rates'!I$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,9)))\n*$R672","v":5288.4397799999997},{"$f":"(($D672*'fnd base rates'!J$110)\n+($E672*'fnd base rates'!J$111)\n+($F672*'fnd base rates'!J$112)\n+($G672*'fnd base rates'!J$113)\n+($H672*'fnd base rates'!J$114)\n+($I672*'fnd base rates'!J$115)\n+($J672*'fnd base rates'!J$119)\n+($K672*'fnd base rates'!J$120)\n+($M672*'fnd base rates'!J$122)\n+($N672*'fnd base rates'!J$123)\n+($O672*'fnd base rates'!J$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,10)))\n*$R672","v":6813.3101399999996},{"$f":"(($D672*'fnd base rates'!K$110)\n+($E672*'fnd base rates'!K$111)\n+($F672*'fnd base rates'!K$112)\n+($G672*'fnd base rates'!K$113)\n+($H672*'fnd base rates'!K$114)\n+($I672*'fnd base rates'!K$115)\n+($J672*'fnd base rates'!K$119)\n+($K672*'fnd base rates'!K$120)\n+($M672*'fnd base rates'!K$122)\n+($N672*'fnd base rates'!K$123)\n+($O672*'fnd base rates'!K$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,11)))\n*$R672","v":16464.722652494998},{"$f":"(($D672*'fnd base rates'!L$110)\n+($E672*'fnd base rates'!L$111)\n+($F672*'fnd base rates'!L$112)\n+($G672*'fnd base rates'!L$113)\n+($H672*'fnd base rates'!L$114)\n+($I672*'fnd base rates'!L$115)\n+($J672*'fnd base rates'!L$119)\n+($K672*'fnd base rates'!L$120)\n+($M672*'fnd base rates'!L$122)\n+($N672*'fnd base rates'!L$123)\n+($O672*'fnd base rates'!L$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,12)))","v":18216.99264287213},{"$f":"(($D672*'fnd base rates'!M$110)\n+($E672*'fnd base rates'!M$111)\n+($F672*'fnd base rates'!M$112)\n+($G672*'fnd base rates'!M$113)\n+($H672*'fnd base rates'!M$114)\n+($I672*'fnd base rates'!M$115)\n+($J672*'fnd base rates'!M$119)\n+($K672*'fnd base rates'!M$120)\n+($M672*'fnd base rates'!M$122)\n+($N672*'fnd base rates'!M$123)\n+($O672*'fnd base rates'!M$124)\n+($P672*VLOOKUP($S672+15,rate_basefnd,13)))","v":0},165100.48183744212,null,488219171,"488","219","171",1,15,165100.48183744212,11007,0,11007,null,null,null,null,null,11007,0,11007,-1,11008,13,10995]
[488,488219189,"SOUTH SHORE",{"$f":"'fnd enro'!D673","v":0},{"$f":"'fnd enro'!E673","v":0},{"$f":"'fnd enro'!F673","v":0},{"$f":"'fnd enro'!G673","v":3},{"$f":"'fnd enro'!H673","v":0},{"$f":"'fnd enro'!I673","v":1},{"$f":"'fnd enro'!J673","v":0},{"$f":"'fnd enro'!K673","v":0.15160000000000001},{"$f":"'fnd enro'!L673","v":0},{"$f":"'fnd enro'!M673+'fnd enro'!N673","v":2},{"$f":"'fnd enro'!O673","v":0},{"$f":"'fnd enro'!P673","v":0},{"$f":"'fnd enro'!Q673+'fnd enro'!R673","v":3},{"$f":"'fnd enro'!T673","v":4},1.0529999999999999,{"$f":"VALUE('fnd enro'!S673)","v":10},null,{"$f":"(($D673*'fnd base rates'!C$110)\n+($E673*'fnd base rates'!C$111)\n+($F673*'fnd base rates'!C$112)\n+($G673*'fnd base rates'!C$113)\n+($H673*'fnd base rates'!C$114)\n+($I673*'fnd base rates'!C$115)\n+($J673*'fnd base rates'!C$119)\n+($K673*'fnd base rates'!C$120)\n+($M673*'fnd base rates'!C$122)\n+($N673*'fnd base rates'!C$123)\n+($O673*'fnd base rates'!C$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,3)))\n*$R673","v":2469.2586413040003},{"$f":"(($D673*'fnd base rates'!D$110)\n+($E673*'fnd base rates'!D$111)\n+($F673*'fnd base rates'!D$112)\n+($G673*'fnd base rates'!D$113)\n+($H673*'fnd base rates'!D$114)\n+($I673*'fnd base rates'!D$115)\n+($J673*'fnd base rates'!D$119)\n+($K673*'fnd base rates'!D$120)\n+($M673*'fnd base rates'!D$122)\n+($N673*'fnd base rates'!D$123)\n+($O673*'fnd base rates'!D$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,4)))\n*$R673","v":4246.2119699999994},{"$f":"(($D673*'fnd base rates'!E$110)\n+($E673*'fnd base rates'!E$111)\n+($F673*'fnd base rates'!E$112)\n+($G673*'fnd base rates'!E$113)\n+($H673*'fnd base rates'!E$114)\n+($I673*'fnd base rates'!E$115)\n+($J673*'fnd base rates'!E$119)\n+($K673*'fnd base rates'!E$120)\n+($M673*'fnd base rates'!E$122)\n+($N673*'fnd base rates'!E$123)\n+($O673*'fnd base rates'!E$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,5)))\n*$R673","v":27529.341056100002},{"$f":"(($D673*'fnd base rates'!F$110)\n+($E673*'fnd base rates'!F$111)\n+($F673*'fnd base rates'!F$112)\n+($G673*'fnd base rates'!F$113)\n+($H673*'fnd base rates'!F$114)\n+($I673*'fnd base rates'!F$115)\n+($J673*'fnd base rates'!F$119)\n+($K673*'fnd base rates'!F$120)\n+($M673*'fnd base rates'!F$122)\n+($N673*'fnd base rates'!F$123)\n+($O673*'fnd base rates'!F$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,6)))\n*$R673","v":4817.6662879799997},{"$f":"(($D673*'fnd base rates'!G$110)\n+($E673*'fnd base rates'!G$111)\n+($F673*'fnd base rates'!G$112)\n+($G673*'fnd base rates'!G$113)\n+($H673*'fnd base rates'!G$114)\n+($I673*'fnd base rates'!G$115)\n+($J673*'fnd base rates'!G$119)\n+($K673*'fnd base rates'!G$120)\n+($M673*'fnd base rates'!G$122)\n+($N673*'fnd base rates'!G$123)\n+($O673*'fnd base rates'!G$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,7)))\n*$R673","v":1153.1660058359998},{"$f":"(($D673*'fnd base rates'!H$110)\n+($E673*'fnd base rates'!H$111)\n+($F673*'fnd base rates'!H$112)\n+($G673*'fnd base rates'!H$113)\n+($H673*'fnd base rates'!H$114)\n+($I673*'fnd base rates'!H$115)\n+($J673*'fnd base rates'!H$119)\n+($K673*'fnd base rates'!H$120)\n+($M673*'fnd base rates'!H$122)\n+($N673*'fnd base rates'!H$123)\n+($O673*'fnd base rates'!H$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,8)))","v":2507.5743119999997},{"$f":"(($D673*'fnd base rates'!I$110)\n+($E673*'fnd base rates'!I$111)\n+($F673*'fnd base rates'!I$112)\n+($G673*'fnd base rates'!I$113)\n+($H673*'fnd base rates'!I$114)\n+($I673*'fnd base rates'!I$115)\n+($J673*'fnd base rates'!I$119)\n+($K673*'fnd base rates'!I$120)\n+($M673*'fnd base rates'!I$122)\n+($N673*'fnd base rates'!I$123)\n+($O673*'fnd base rates'!I$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,9)))\n*$R673","v":1672.0902899999996},{"$f":"(($D673*'fnd base rates'!J$110)\n+($E673*'fnd base rates'!J$111)\n+($F673*'fnd base rates'!J$112)\n+($G673*'fnd base rates'!J$113)\n+($H673*'fnd base rates'!J$114)\n+($I673*'fnd base rates'!J$115)\n+($J673*'fnd base rates'!J$119)\n+($K673*'fnd base rates'!J$120)\n+($M673*'fnd base rates'!J$122)\n+($N673*'fnd base rates'!J$123)\n+($O673*'fnd base rates'!J$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,10)))\n*$R673","v":2967.0486300000002},{"$f":"(($D673*'fnd base rates'!K$110)\n+($E673*'fnd base rates'!K$111)\n+($F673*'fnd base rates'!K$112)\n+($G673*'fnd base rates'!K$113)\n+($H673*'fnd base rates'!K$114)\n+($I673*'fnd base rates'!K$115)\n+($J673*'fnd base rates'!K$119)\n+($K673*'fnd base rates'!K$120)\n+($M673*'fnd base rates'!K$122)\n+($N673*'fnd base rates'!K$123)\n+($O673*'fnd base rates'!K$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,11)))\n*$R673","v":4896.6638053319994},{"$f":"(($D673*'fnd base rates'!L$110)\n+($E673*'fnd base rates'!L$111)\n+($F673*'fnd base rates'!L$112)\n+($G673*'fnd base rates'!L$113)\n+($H673*'fnd base rates'!L$114)\n+($I673*'fnd base rates'!L$115)\n+($J673*'fnd base rates'!L$119)\n+($K673*'fnd base rates'!L$120)\n+($M673*'fnd base rates'!L$122)\n+($N673*'fnd base rates'!L$123)\n+($O673*'fnd base rates'!L$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,12)))","v":6489.9411316397127},{"$f":"(($D673*'fnd base rates'!M$110)\n+($E673*'fnd base rates'!M$111)\n+($F673*'fnd base rates'!M$112)\n+($G673*'fnd base rates'!M$113)\n+($H673*'fnd base rates'!M$114)\n+($I673*'fnd base rates'!M$115)\n+($J673*'fnd base rates'!M$119)\n+($K673*'fnd base rates'!M$120)\n+($M673*'fnd base rates'!M$122)\n+($N673*'fnd base rates'!M$123)\n+($O673*'fnd base rates'!M$124)\n+($P673*VLOOKUP($S673+15,rate_basefnd,13)))","v":0},58748.962130191707,null,488219189,"488","219","189",1,4,58748.962130191707,14687,0,14687,null,null,null,null,null,14687,0,14687,350,14337,22,14315]
[488,488219219,"SOUTH SHORE",{"$f":"'fnd enro'!D674","v":0},{"$f":"'fnd enro'!E674","v":0},{"$f":"'fnd enro'!F674","v":2},{"$f":"'fnd enro'!G674","v":4},{"$f":"'fnd enro'!H674","v":2},{"$f":"'fnd enro'!I674","v":0},{"$f":"'fnd enro'!J674","v":0},{"$f":"'fnd enro'!K674","v":0.30320000000000003},{"$f":"'fnd enro'!L674","v":0},{"$f":"'fnd enro'!M674+'fnd enro'!N674","v":2},{"$f":"'fnd enro'!O674","v":0},{"$f":"'fnd enro'!P674","v":0},{"$f":"'fnd enro'!Q674+'fnd enro'!R674","v":2},{"$f":"'fnd enro'!T674","v":8},1.0529999999999999,{"$f":"VALUE('fnd enro'!S674)","v":5},null,{"$f":"(($D674*'fnd base rates'!C$110)\n+($E674*'fnd base rates'!C$111)\n+($F674*'fnd base rates'!C$112)\n+($G674*'fnd base rates'!C$113)\n+($H674*'fnd base rates'!C$114)\n+($I674*'fnd base rates'!C$115)\n+($J674*'fnd base rates'!C$119)\n+($K674*'fnd base rates'!C$120)\n+($M674*'fnd base rates'!C$122)\n+($N674*'fnd base rates'!C$123)\n+($O674*'fnd base rates'!C$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,3)))\n*$R674","v":4467.1734226079998},{"$f":"(($D674*'fnd base rates'!D$110)\n+($E674*'fnd base rates'!D$111)\n+($F674*'fnd base rates'!D$112)\n+($G674*'fnd base rates'!D$113)\n+($H674*'fnd base rates'!D$114)\n+($I674*'fnd base rates'!D$115)\n+($J674*'fnd base rates'!D$119)\n+($K674*'fnd base rates'!D$120)\n+($M674*'fnd base rates'!D$122)\n+($N674*'fnd base rates'!D$123)\n+($O674*'fnd base rates'!D$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,4)))\n*$R674","v":6826.3673400000007},{"$f":"(($D674*'fnd base rates'!E$110)\n+($E674*'fnd base rates'!E$111)\n+($F674*'fnd base rates'!E$112)\n+($G674*'fnd base rates'!E$113)\n+($H674*'fnd base rates'!E$114)\n+($I674*'fnd base rates'!E$115)\n+($J674*'fnd base rates'!E$119)\n+($K674*'fnd base rates'!E$120)\n+($M674*'fnd base rates'!E$122)\n+($N674*'fnd base rates'!E$123)\n+($O674*'fnd base rates'!E$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,5)))\n*$R674","v":36881.943532199999},{"$f":"(($D674*'fnd base rates'!F$110)\n+($E674*'fnd base rates'!F$111)\n+($F674*'fnd base rates'!F$112)\n+($G674*'fnd base rates'!F$113)\n+($H674*'fnd base rates'!F$114)\n+($I674*'fnd base rates'!F$115)\n+($J674*'fnd base rates'!F$119)\n+($K674*'fnd base rates'!F$120)\n+($M674*'fnd base rates'!F$122)\n+($N674*'fnd base rates'!F$123)\n+($O674*'fnd base rates'!F$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,6)))\n*$R674","v":9514.5113559599977},{"$f":"(($D674*'fnd base rates'!G$110)\n+($E674*'fnd base rates'!G$111)\n+($F674*'fnd base rates'!G$112)\n+($G674*'fnd base rates'!G$113)\n+($H674*'fnd base rates'!G$114)\n+($I674*'fnd base rates'!G$115)\n+($J674*'fnd base rates'!G$119)\n+($K674*'fnd base rates'!G$120)\n+($M674*'fnd base rates'!G$122)\n+($N674*'fnd base rates'!G$123)\n+($O674*'fnd base rates'!G$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,7)))\n*$R674","v":1588.6072116719997},{"$f":"(($D674*'fnd base rates'!H$110)\n+($E674*'fnd base rates'!H$111)\n+($F674*'fnd base rates'!H$112)\n+($G674*'fnd base rates'!H$113)\n+($H674*'fnd base rates'!H$114)\n+($I674*'fnd base rates'!H$115)\n+($J674*'fnd base rates'!H$119)\n+($K674*'fnd base rates'!H$120)\n+($M674*'fnd base rates'!H$122)\n+($N674*'fnd base rates'!H$123)\n+($O674*'fnd base rates'!H$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,8)))","v":4134.1286239999999},{"$f":"(($D674*'fnd base rates'!I$110)\n+($E674*'fnd base rates'!I$111)\n+($F674*'fnd base rates'!I$112)\n+($G674*'fnd base rates'!I$113)\n+($H674*'fnd base rates'!I$114)\n+($I674*'fnd base rates'!I$115)\n+($J674*'fnd base rates'!I$119)\n+($K674*'fnd base rates'!I$120)\n+($M674*'fnd base rates'!I$122)\n+($N674*'fnd base rates'!I$123)\n+($O674*'fnd base rates'!I$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,9)))\n*$R674","v":2506.6664999999998},{"$f":"(($D674*'fnd base rates'!J$110)\n+($E674*'fnd base rates'!J$111)\n+($F674*'fnd base rates'!J$112)\n+($G674*'fnd base rates'!J$113)\n+($H674*'fnd base rates'!J$114)\n+($I674*'fnd base rates'!J$115)\n+($J674*'fnd base rates'!J$119)\n+($K674*'fnd base rates'!J$120)\n+($M674*'fnd base rates'!J$122)\n+($N674*'fnd base rates'!J$123)\n+($O674*'fnd base rates'!J$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,10)))\n*$R674","v":2414.8238399999996},{"$f":"(($D674*'fnd base rates'!K$110)\n+($E674*'fnd base rates'!K$111)\n+($F674*'fnd base rates'!K$112)\n+($G674*'fnd base rates'!K$113)\n+($H674*'fnd base rates'!K$114)\n+($I674*'fnd base rates'!K$115)\n+($J674*'fnd base rates'!K$119)\n+($K674*'fnd base rates'!K$120)\n+($M674*'fnd base rates'!K$122)\n+($N674*'fnd base rates'!K$123)\n+($O674*'fnd base rates'!K$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,11)))\n*$R674","v":9286.4134106639976},{"$f":"(($D674*'fnd base rates'!L$110)\n+($E674*'fnd base rates'!L$111)\n+($F674*'fnd base rates'!L$112)\n+($G674*'fnd base rates'!L$113)\n+($H674*'fnd base rates'!L$114)\n+($I674*'fnd base rates'!L$115)\n+($J674*'fnd base rates'!L$119)\n+($K674*'fnd base rates'!L$120)\n+($M674*'fnd base rates'!L$122)\n+($N674*'fnd base rates'!L$123)\n+($O674*'fnd base rates'!L$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,12)))","v":10687.697157482451},{"$f":"(($D674*'fnd base rates'!M$110)\n+($E674*'fnd base rates'!M$111)\n+($F674*'fnd base rates'!M$112)\n+($G674*'fnd base rates'!M$113)\n+($H674*'fnd base rates'!M$114)\n+($I674*'fnd base rates'!M$115)\n+($J674*'fnd base rates'!M$119)\n+($K674*'fnd base rates'!M$120)\n+($M674*'fnd base rates'!M$122)\n+($N674*'fnd base rates'!M$123)\n+($O674*'fnd base rates'!M$124)\n+($P674*VLOOKUP($S674+15,rate_basefnd,13)))","v":0},88308.332394586454,null,488219219,"488","219","219",1,8,88308.332394586454,11039,0,11039,null,null,null,null,null,11039,0,11039,24,11015,14,11001]
[488,488219231,"SOUTH SHORE",{"$f":"'fnd enro'!D675","v":0},{"$f":"'fnd enro'!E675","v":0},{"$f":"'fnd enro'!F675","v":4},{"$f":"'fnd enro'!G675","v":7},{"$f":"'fnd enro'!H675","v":4},{"$f":"'fnd enro'!I675","v":14},{"$f":"'fnd enro'!J675","v":0},{"$f":"'fnd enro'!K675","v":1.0991},{"$f":"'fnd enro'!L675","v":0},{"$f":"'fnd enro'!M675+'fnd enro'!N675","v":0},{"$f":"'fnd enro'!O675","v":0},{"$f":"'fnd enro'!P675","v":0},{"$f":"'fnd enro'!Q675+'fnd enro'!R675","v":4},{"$f":"'fnd enro'!T675","v":29},1.0529999999999999,{"$f":"VALUE('fnd enro'!S675)","v":3},null,{"$f":"(($D675*'fnd base rates'!C$110)\n+($E675*'fnd base rates'!C$111)\n+($F675*'fnd base rates'!C$112)\n+($G675*'fnd base rates'!C$113)\n+($H675*'fnd base rates'!C$114)\n+($I675*'fnd base rates'!C$115)\n+($J675*'fnd base rates'!C$119)\n+($K675*'fnd base rates'!C$120)\n+($M675*'fnd base rates'!C$122)\n+($N675*'fnd base rates'!C$123)\n+($O675*'fnd base rates'!C$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,3)))\n*$R675","v":15318.426434454001},{"$f":"(($D675*'fnd base rates'!D$110)\n+($E675*'fnd base rates'!D$111)\n+($F675*'fnd base rates'!D$112)\n+($G675*'fnd base rates'!D$113)\n+($H675*'fnd base rates'!D$114)\n+($I675*'fnd base rates'!D$115)\n+($J675*'fnd base rates'!D$119)\n+($K675*'fnd base rates'!D$120)\n+($M675*'fnd base rates'!D$122)\n+($N675*'fnd base rates'!D$123)\n+($O675*'fnd base rates'!D$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,4)))\n*$R675","v":22655.737260000002},{"$f":"(($D675*'fnd base rates'!E$110)\n+($E675*'fnd base rates'!E$111)\n+($F675*'fnd base rates'!E$112)\n+($G675*'fnd base rates'!E$113)\n+($H675*'fnd base rates'!E$114)\n+($I675*'fnd base rates'!E$115)\n+($J675*'fnd base rates'!E$119)\n+($K675*'fnd base rates'!E$120)\n+($M675*'fnd base rates'!E$122)\n+($N675*'fnd base rates'!E$123)\n+($O675*'fnd base rates'!E$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,5)))\n*$R675","v":132028.31145172499},{"$f":"(($D675*'fnd base rates'!F$110)\n+($E675*'fnd base rates'!F$111)\n+($F675*'fnd base rates'!F$112)\n+($G675*'fnd base rates'!F$113)\n+($H675*'fnd base rates'!F$114)\n+($I675*'fnd base rates'!F$115)\n+($J675*'fnd base rates'!F$119)\n+($K675*'fnd base rates'!F$120)\n+($M675*'fnd base rates'!F$122)\n+($N675*'fnd base rates'!F$123)\n+($O675*'fnd base rates'!F$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,6)))\n*$R675","v":29166.230435354995},{"$f":"(($D675*'fnd base rates'!G$110)\n+($E675*'fnd base rates'!G$111)\n+($F675*'fnd base rates'!G$112)\n+($G675*'fnd base rates'!G$113)\n+($H675*'fnd base rates'!G$114)\n+($I675*'fnd base rates'!G$115)\n+($J675*'fnd base rates'!G$119)\n+($K675*'fnd base rates'!G$120)\n+($M675*'fnd base rates'!G$122)\n+($N675*'fnd base rates'!G$123)\n+($O675*'fnd base rates'!G$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,7)))\n*$R675","v":5055.2207998109998},{"$f":"(($D675*'fnd base rates'!H$110)\n+($E675*'fnd base rates'!H$111)\n+($F675*'fnd base rates'!H$112)\n+($G675*'fnd base rates'!H$113)\n+($H675*'fnd base rates'!H$114)\n+($I675*'fnd base rates'!H$115)\n+($J675*'fnd base rates'!H$119)\n+($K675*'fnd base rates'!H$120)\n+($M675*'fnd base rates'!H$122)\n+($N675*'fnd base rates'!H$123)\n+($O675*'fnd base rates'!H$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,8)))","v":18054.543762000001},{"$f":"(($D675*'fnd base rates'!I$110)\n+($E675*'fnd base rates'!I$111)\n+($F675*'fnd base rates'!I$112)\n+($G675*'fnd base rates'!I$113)\n+($H675*'fnd base rates'!I$114)\n+($I675*'fnd base rates'!I$115)\n+($J675*'fnd base rates'!I$119)\n+($K675*'fnd base rates'!I$120)\n+($M675*'fnd base rates'!I$122)\n+($N675*'fnd base rates'!I$123)\n+($O675*'fnd base rates'!I$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,9)))\n*$R675","v":10280.681189999999},{"$f":"(($D675*'fnd base rates'!J$110)\n+($E675*'fnd base rates'!J$111)\n+($F675*'fnd base rates'!J$112)\n+($G675*'fnd base rates'!J$113)\n+($H675*'fnd base rates'!J$114)\n+($I675*'fnd base rates'!J$115)\n+($J675*'fnd base rates'!J$119)\n+($K675*'fnd base rates'!J$120)\n+($M675*'fnd base rates'!J$122)\n+($N675*'fnd base rates'!J$123)\n+($O675*'fnd base rates'!J$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,10)))\n*$R675","v":12365.894970000001},{"$f":"(($D675*'fnd base rates'!K$110)\n+($E675*'fnd base rates'!K$111)\n+($F675*'fnd base rates'!K$112)\n+($G675*'fnd base rates'!K$113)\n+($H675*'fnd base rates'!K$114)\n+($I675*'fnd base rates'!K$115)\n+($J675*'fnd base rates'!K$119)\n+($K675*'fnd base rates'!K$120)\n+($M675*'fnd base rates'!K$122)\n+($N675*'fnd base rates'!K$123)\n+($O675*'fnd base rates'!K$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,11)))\n*$R675","v":32019.486656156994},{"$f":"(($D675*'fnd base rates'!L$110)\n+($E675*'fnd base rates'!L$111)\n+($F675*'fnd base rates'!L$112)\n+($G675*'fnd base rates'!L$113)\n+($H675*'fnd base rates'!L$114)\n+($I675*'fnd base rates'!L$115)\n+($J675*'fnd base rates'!L$119)\n+($K675*'fnd base rates'!L$120)\n+($M675*'fnd base rates'!L$122)\n+($N675*'fnd base rates'!L$123)\n+($O675*'fnd base rates'!L$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,12)))","v":34524.179560765653},{"$f":"(($D675*'fnd base rates'!M$110)\n+($E675*'fnd base rates'!M$111)\n+($F675*'fnd base rates'!M$112)\n+($G675*'fnd base rates'!M$113)\n+($H675*'fnd base rates'!M$114)\n+($I675*'fnd base rates'!M$115)\n+($J675*'fnd base rates'!M$119)\n+($K675*'fnd base rates'!M$120)\n+($M675*'fnd base rates'!M$122)\n+($N675*'fnd base rates'!M$123)\n+($O675*'fnd base rates'!M$124)\n+($P675*VLOOKUP($S675+15,rate_basefnd,13)))","v":0},311468.7125202677,null,488219231,"488","219","231",1,29,311468.7125202677,10740,0,10740,null,null,null,null,null,10740,0,10740,-2,10742,13,10729]
[488,488219239,"SOUTH SHORE",{"$f":"'fnd enro'!D676","v":0},{"$f":"'fnd enro'!E676","v":0},{"$f":"'fnd enro'!F676","v":0},{"$f":"'fnd enro'!G676","v":4},{"$f":"'fnd enro'!H676","v":1},{"$f":"'fnd enro'!I676","v":3},{"$f":"'fnd enro'!J676","v":0},{"$f":"'fnd enro'!K676","v":0.30320000000000003},{"$f":"'fnd enro'!L676","v":0},{"$f":"'fnd enro'!M676+'fnd enro'!N676","v":0},{"$f":"'fnd enro'!O676","v":0},{"$f":"'fnd enro'!P676","v":0},{"$f":"'fnd enro'!Q676+'fnd enro'!R676","v":0},{"$f":"'fnd enro'!T676","v":8},1.0529999999999999,{"$f":"VALUE('fnd enro'!S676)","v":1},null,{"$f":"(($D676*'fnd base rates'!C$110)\n+($E676*'fnd base rates'!C$111)\n+($F676*'fnd base rates'!C$112)\n+($G676*'fnd base rates'!C$113)\n+($H676*'fnd base rates'!C$114)\n+($I676*'fnd base rates'!C$115)\n+($J676*'fnd base rates'!C$119)\n+($K676*'fnd base rates'!C$120)\n+($M676*'fnd base rates'!C$122)\n+($N676*'fnd base rates'!C$123)\n+($O676*'fnd base rates'!C$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,3)))\n*$R676","v":4165.236202608},{"$f":"(($D676*'fnd base rates'!D$110)\n+($E676*'fnd base rates'!D$111)\n+($F676*'fnd base rates'!D$112)\n+($G676*'fnd base rates'!D$113)\n+($H676*'fnd base rates'!D$114)\n+($I676*'fnd base rates'!D$115)\n+($J676*'fnd base rates'!D$119)\n+($K676*'fnd base rates'!D$120)\n+($M676*'fnd base rates'!D$122)\n+($N676*'fnd base rates'!D$123)\n+($O676*'fnd base rates'!D$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,4)))\n*$R676","v":5963.0126399999999},{"$f":"(($D676*'fnd base rates'!E$110)\n+($E676*'fnd base rates'!E$111)\n+($F676*'fnd base rates'!E$112)\n+($G676*'fnd base rates'!E$113)\n+($H676*'fnd base rates'!E$114)\n+($I676*'fnd base rates'!E$115)\n+($J676*'fnd base rates'!E$119)\n+($K676*'fnd base rates'!E$120)\n+($M676*'fnd base rates'!E$122)\n+($N676*'fnd base rates'!E$123)\n+($O676*'fnd base rates'!E$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,5)))\n*$R676","v":32797.198582199999},{"$f":"(($D676*'fnd base rates'!F$110)\n+($E676*'fnd base rates'!F$111)\n+($F676*'fnd base rates'!F$112)\n+($G676*'fnd base rates'!F$113)\n+($H676*'fnd base rates'!F$114)\n+($I676*'fnd base rates'!F$115)\n+($J676*'fnd base rates'!F$119)\n+($K676*'fnd base rates'!F$120)\n+($M676*'fnd base rates'!F$122)\n+($N676*'fnd base rates'!F$123)\n+($O676*'fnd base rates'!F$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,6)))\n*$R676","v":8374.0807659599996},{"$f":"(($D676*'fnd base rates'!G$110)\n+($E676*'fnd base rates'!G$111)\n+($F676*'fnd base rates'!G$112)\n+($G676*'fnd base rates'!G$113)\n+($H676*'fnd base rates'!G$114)\n+($I676*'fnd base rates'!G$115)\n+($J676*'fnd base rates'!G$119)\n+($K676*'fnd base rates'!G$120)\n+($M676*'fnd base rates'!G$122)\n+($N676*'fnd base rates'!G$123)\n+($O676*'fnd base rates'!G$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,7)))\n*$R676","v":1251.5735016719998},{"$f":"(($D676*'fnd base rates'!H$110)\n+($E676*'fnd base rates'!H$111)\n+($F676*'fnd base rates'!H$112)\n+($G676*'fnd base rates'!H$113)\n+($H676*'fnd base rates'!H$114)\n+($I676*'fnd base rates'!H$115)\n+($J676*'fnd base rates'!H$119)\n+($K676*'fnd base rates'!H$120)\n+($M676*'fnd base rates'!H$122)\n+($N676*'fnd base rates'!H$123)\n+($O676*'fnd base rates'!H$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,8)))","v":4717.7986239999991},{"$f":"(($D676*'fnd base rates'!I$110)\n+($E676*'fnd base rates'!I$111)\n+($F676*'fnd base rates'!I$112)\n+($G676*'fnd base rates'!I$113)\n+($H676*'fnd base rates'!I$114)\n+($I676*'fnd base rates'!I$115)\n+($J676*'fnd base rates'!I$119)\n+($K676*'fnd base rates'!I$120)\n+($M676*'fnd base rates'!I$122)\n+($N676*'fnd base rates'!I$123)\n+($O676*'fnd base rates'!I$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,9)))\n*$R676","v":2570.8047299999998},{"$f":"(($D676*'fnd base rates'!J$110)\n+($E676*'fnd base rates'!J$111)\n+($F676*'fnd base rates'!J$112)\n+($G676*'fnd base rates'!J$113)\n+($H676*'fnd base rates'!J$114)\n+($I676*'fnd base rates'!J$115)\n+($J676*'fnd base rates'!J$119)\n+($K676*'fnd base rates'!J$120)\n+($M676*'fnd base rates'!J$122)\n+($N676*'fnd base rates'!J$123)\n+($O676*'fnd base rates'!J$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,10)))\n*$R676","v":2512.9634400000004},{"$f":"(($D676*'fnd base rates'!K$110)\n+($E676*'fnd base rates'!K$111)\n+($F676*'fnd base rates'!K$112)\n+($G676*'fnd base rates'!K$113)\n+($H676*'fnd base rates'!K$114)\n+($I676*'fnd base rates'!K$115)\n+($J676*'fnd base rates'!K$119)\n+($K676*'fnd base rates'!K$120)\n+($M676*'fnd base rates'!K$122)\n+($N676*'fnd base rates'!K$123)\n+($O676*'fnd base rates'!K$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,11)))\n*$R676","v":8782.8266906640001},{"$f":"(($D676*'fnd base rates'!L$110)\n+($E676*'fnd base rates'!L$111)\n+($F676*'fnd base rates'!L$112)\n+($G676*'fnd base rates'!L$113)\n+($H676*'fnd base rates'!L$114)\n+($I676*'fnd base rates'!L$115)\n+($J676*'fnd base rates'!L$119)\n+($K676*'fnd base rates'!L$120)\n+($M676*'fnd base rates'!L$122)\n+($N676*'fnd base rates'!L$123)\n+($O676*'fnd base rates'!L$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,12)))","v":9151.7324273457689},{"$f":"(($D676*'fnd base rates'!M$110)\n+($E676*'fnd base rates'!M$111)\n+($F676*'fnd base rates'!M$112)\n+($G676*'fnd base rates'!M$113)\n+($H676*'fnd base rates'!M$114)\n+($I676*'fnd base rates'!M$115)\n+($J676*'fnd base rates'!M$119)\n+($K676*'fnd base rates'!M$120)\n+($M676*'fnd base rates'!M$122)\n+($N676*'fnd base rates'!M$123)\n+($O676*'fnd base rates'!M$124)\n+($P676*VLOOKUP($S676+15,rate_basefnd,13)))","v":0},80287.22760444977,null,488219239,"488","219","239",1,8,80287.22760444977,10036,0,10036,null,null,null,null,null,10036,0,10036,-1,10037,12,10025]
[488,488219243,"SOUTH SHORE",{"$f":"'fnd enro'!D677","v":0},{"$f":"'fnd enro'!E677","v":0},{"$f":"'fnd enro'!F677","v":0},{"$f":"'fnd enro'!G677","v":13},{"$f":"'fnd enro'!H677","v":8},{"$f":"'fnd enro'!I677","v":1},{"$f":"'fnd enro'!J677","v":0},{"$f":"'fnd enro'!K677","v":0.83379999999999999},{"$f":"'fnd enro'!L677","v":0},{"$f":"'fnd enro'!M677+'fnd enro'!N677","v":3},{"$f":"'fnd enro'!O677","v":0},{"$f":"'fnd enro'!P677","v":0},{"$f":"'fnd enro'!Q677+'fnd enro'!R677","v":4},{"$f":"'fnd enro'!T677","v":22},1.0529999999999999,{"$f":"VALUE('fnd enro'!S677)","v":4},null,{"$f":"(($D677*'fnd base rates'!C$110)\n+($E677*'fnd base rates'!C$111)\n+($F677*'fnd base rates'!C$112)\n+($G677*'fnd base rates'!C$113)\n+($H677*'fnd base rates'!C$114)\n+($I677*'fnd base rates'!C$115)\n+($J677*'fnd base rates'!C$119)\n+($K677*'fnd base rates'!C$120)\n+($M677*'fnd base rates'!C$122)\n+($N677*'fnd base rates'!C$123)\n+($O677*'fnd base rates'!C$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,3)))\n*$R677","v":11960.997857172},{"$f":"(($D677*'fnd base rates'!D$110)\n+($E677*'fnd base rates'!D$111)\n+($F677*'fnd base rates'!D$112)\n+($G677*'fnd base rates'!D$113)\n+($H677*'fnd base rates'!D$114)\n+($I677*'fnd base rates'!D$115)\n+($J677*'fnd base rates'!D$119)\n+($K677*'fnd base rates'!D$120)\n+($M677*'fnd base rates'!D$122)\n+($N677*'fnd base rates'!D$123)\n+($O677*'fnd base rates'!D$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,4)))\n*$R677","v":17947.647900000004},{"$f":"(($D677*'fnd base rates'!E$110)\n+($E677*'fnd base rates'!E$111)\n+($F677*'fnd base rates'!E$112)\n+($G677*'fnd base rates'!E$113)\n+($H677*'fnd base rates'!E$114)\n+($I677*'fnd base rates'!E$115)\n+($J677*'fnd base rates'!E$119)\n+($K677*'fnd base rates'!E$120)\n+($M677*'fnd base rates'!E$122)\n+($N677*'fnd base rates'!E$123)\n+($O677*'fnd base rates'!E$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,5)))\n*$R677","v":94499.842688549979},{"$f":"(($D677*'fnd base rates'!F$110)\n+($E677*'fnd base rates'!F$111)\n+($F677*'fnd base rates'!F$112)\n+($G677*'fnd base rates'!F$113)\n+($H677*'fnd base rates'!F$114)\n+($I677*'fnd base rates'!F$115)\n+($J677*'fnd base rates'!F$119)\n+($K677*'fnd base rates'!F$120)\n+($M677*'fnd base rates'!F$122)\n+($N677*'fnd base rates'!F$123)\n+($O677*'fnd base rates'!F$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,6)))\n*$R677","v":24784.433758890002},{"$f":"(($D677*'fnd base rates'!G$110)\n+($E677*'fnd base rates'!G$111)\n+($F677*'fnd base rates'!G$112)\n+($G677*'fnd base rates'!G$113)\n+($H677*'fnd base rates'!G$114)\n+($I677*'fnd base rates'!G$115)\n+($J677*'fnd base rates'!G$119)\n+($K677*'fnd base rates'!G$120)\n+($M677*'fnd base rates'!G$122)\n+($N677*'fnd base rates'!G$123)\n+($O677*'fnd base rates'!G$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,7)))\n*$R677","v":4091.4939070979999},{"$f":"(($D677*'fnd base rates'!H$110)\n+($E677*'fnd base rates'!H$111)\n+($F677*'fnd base rates'!H$112)\n+($G677*'fnd base rates'!H$113)\n+($H677*'fnd base rates'!H$114)\n+($I677*'fnd base rates'!H$115)\n+($J677*'fnd base rates'!H$119)\n+($K677*'fnd base rates'!H$120)\n+($M677*'fnd base rates'!H$122)\n+($N677*'fnd base rates'!H$123)\n+($O677*'fnd base rates'!H$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,8)))","v":11340.848715999999},{"$f":"(($D677*'fnd base rates'!I$110)\n+($E677*'fnd base rates'!I$111)\n+($F677*'fnd base rates'!I$112)\n+($G677*'fnd base rates'!I$113)\n+($H677*'fnd base rates'!I$114)\n+($I677*'fnd base rates'!I$115)\n+($J677*'fnd base rates'!I$119)\n+($K677*'fnd base rates'!I$120)\n+($M677*'fnd base rates'!I$122)\n+($N677*'fnd base rates'!I$123)\n+($O677*'fnd base rates'!I$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,9)))\n*$R677","v":6925.538880000001},{"$f":"(($D677*'fnd base rates'!J$110)\n+($E677*'fnd base rates'!J$111)\n+($F677*'fnd base rates'!J$112)\n+($G677*'fnd base rates'!J$113)\n+($H677*'fnd base rates'!J$114)\n+($I677*'fnd base rates'!J$115)\n+($J677*'fnd base rates'!J$119)\n+($K677*'fnd base rates'!J$120)\n+($M677*'fnd base rates'!J$122)\n+($N677*'fnd base rates'!J$123)\n+($O677*'fnd base rates'!J$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,10)))\n*$R677","v":6657.6135599999998},{"$f":"(($D677*'fnd base rates'!K$110)\n+($E677*'fnd base rates'!K$111)\n+($F677*'fnd base rates'!K$112)\n+($G677*'fnd base rates'!K$113)\n+($H677*'fnd base rates'!K$114)\n+($I677*'fnd base rates'!K$115)\n+($J677*'fnd base rates'!K$119)\n+($K677*'fnd base rates'!K$120)\n+($M677*'fnd base rates'!K$122)\n+($N677*'fnd base rates'!K$123)\n+($O677*'fnd base rates'!K$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,11)))\n*$R677","v":25074.006244325996},{"$f":"(($D677*'fnd base rates'!L$110)\n+($E677*'fnd base rates'!L$111)\n+($F677*'fnd base rates'!L$112)\n+($G677*'fnd base rates'!L$113)\n+($H677*'fnd base rates'!L$114)\n+($I677*'fnd base rates'!L$115)\n+($J677*'fnd base rates'!L$119)\n+($K677*'fnd base rates'!L$120)\n+($M677*'fnd base rates'!L$122)\n+($N677*'fnd base rates'!L$123)\n+($O677*'fnd base rates'!L$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,12)))","v":28164.047341233265},{"$f":"(($D677*'fnd base rates'!M$110)\n+($E677*'fnd base rates'!M$111)\n+($F677*'fnd base rates'!M$112)\n+($G677*'fnd base rates'!M$113)\n+($H677*'fnd base rates'!M$114)\n+($I677*'fnd base rates'!M$115)\n+($J677*'fnd base rates'!M$119)\n+($K677*'fnd base rates'!M$120)\n+($M677*'fnd base rates'!M$122)\n+($N677*'fnd base rates'!M$123)\n+($O677*'fnd base rates'!M$124)\n+($P677*VLOOKUP($S677+15,rate_basefnd,13)))","v":0},231446.47085326925,null,488219243,"488","219","243",1,22,231446.47085326925,10520,0,10520,null,null,null,null,null,10520,0,10520,12,10508,13,10495]
[488,488219244,"SOUTH SHORE",{"$f":"'fnd enro'!D678","v":0},{"$f":"'fnd enro'!E678","v":0},{"$f":"'fnd enro'!F678","v":14},{"$f":"'fnd enro'!G678","v":49},{"$f":"'fnd enro'!H678","v":52},{"$f":"'fnd enro'!I678","v":60},{"$f":"'fnd enro'!J678","v":0},{"$f":"'fnd enro'!K678","v":6.6325000000000003},{"$f":"'fnd enro'!L678","v":0},{"$f":"'fnd enro'!M678+'fnd enro'!N678","v":28},{"$f":"'fnd enro'!O678","v":8},{"$f":"'fnd enro'!P678","v":6},{"$f":"'fnd enro'!Q678+'fnd enro'!R678","v":54},{"$f":"'fnd enro'!T678","v":175},1.0529999999999999,{"$f":"VALUE('fnd enro'!S678)","v":6},null,{"$f":"(($D678*'fnd base rates'!C$110)\n+($E678*'fnd base rates'!C$111)\n+($F678*'fnd base rates'!C$112)\n+($G678*'fnd base rates'!C$113)\n+($H678*'fnd base rates'!C$114)\n+($I678*'fnd base rates'!C$115)\n+($J678*'fnd base rates'!C$119)\n+($K678*'fnd base rates'!C$120)\n+($M678*'fnd base rates'!C$122)\n+($N678*'fnd base rates'!C$123)\n+($O678*'fnd base rates'!C$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,3)))\n*$R678","v":98266.265212049999},{"$f":"(($D678*'fnd base rates'!D$110)\n+($E678*'fnd base rates'!D$111)\n+($F678*'fnd base rates'!D$112)\n+($G678*'fnd base rates'!D$113)\n+($H678*'fnd base rates'!D$114)\n+($I678*'fnd base rates'!D$115)\n+($J678*'fnd base rates'!D$119)\n+($K678*'fnd base rates'!D$120)\n+($M678*'fnd base rates'!D$122)\n+($N678*'fnd base rates'!D$123)\n+($O678*'fnd base rates'!D$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,4)))\n*$R678","v":152620.72487999999},{"$f":"(($D678*'fnd base rates'!E$110)\n+($E678*'fnd base rates'!E$111)\n+($F678*'fnd base rates'!E$112)\n+($G678*'fnd base rates'!E$113)\n+($H678*'fnd base rates'!E$114)\n+($I678*'fnd base rates'!E$115)\n+($J678*'fnd base rates'!E$119)\n+($K678*'fnd base rates'!E$120)\n+($M678*'fnd base rates'!E$122)\n+($N678*'fnd base rates'!E$123)\n+($O678*'fnd base rates'!E$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,5)))\n*$R678","v":897017.40084937494},{"$f":"(($D678*'fnd base rates'!F$110)\n+($E678*'fnd base rates'!F$111)\n+($F678*'fnd base rates'!F$112)\n+($G678*'fnd base rates'!F$113)\n+($H678*'fnd base rates'!F$114)\n+($I678*'fnd base rates'!F$115)\n+($J678*'fnd base rates'!F$119)\n+($K678*'fnd base rates'!F$120)\n+($M678*'fnd base rates'!F$122)\n+($N678*'fnd base rates'!F$123)\n+($O678*'fnd base rates'!F$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,6)))\n*$R678","v":184615.17178162499},{"$f":"(($D678*'fnd base rates'!G$110)\n+($E678*'fnd base rates'!G$111)\n+($F678*'fnd base rates'!G$112)\n+($G678*'fnd base rates'!G$113)\n+($H678*'fnd base rates'!G$114)\n+($I678*'fnd base rates'!G$115)\n+($J678*'fnd base rates'!G$119)\n+($K678*'fnd base rates'!G$120)\n+($M678*'fnd base rates'!G$122)\n+($N678*'fnd base rates'!G$123)\n+($O678*'fnd base rates'!G$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,7)))\n*$R678","v":36897.999807824999},{"$f":"(($D678*'fnd base rates'!H$110)\n+($E678*'fnd base rates'!H$111)\n+($F678*'fnd base rates'!H$112)\n+($G678*'fnd base rates'!H$113)\n+($H678*'fnd base rates'!H$114)\n+($I678*'fnd base rates'!H$115)\n+($J678*'fnd base rates'!H$119)\n+($K678*'fnd base rates'!H$120)\n+($M678*'fnd base rates'!H$122)\n+($N678*'fnd base rates'!H$123)\n+($O678*'fnd base rates'!H$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,8)))","v":107322.18614999999},{"$f":"(($D678*'fnd base rates'!I$110)\n+($E678*'fnd base rates'!I$111)\n+($F678*'fnd base rates'!I$112)\n+($G678*'fnd base rates'!I$113)\n+($H678*'fnd base rates'!I$114)\n+($I678*'fnd base rates'!I$115)\n+($J678*'fnd base rates'!I$119)\n+($K678*'fnd base rates'!I$120)\n+($M678*'fnd base rates'!I$122)\n+($N678*'fnd base rates'!I$123)\n+($O678*'fnd base rates'!I$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,9)))\n*$R678","v":66776.953229999999},{"$f":"(($D678*'fnd base rates'!J$110)\n+($E678*'fnd base rates'!J$111)\n+($F678*'fnd base rates'!J$112)\n+($G678*'fnd base rates'!J$113)\n+($H678*'fnd base rates'!J$114)\n+($I678*'fnd base rates'!J$115)\n+($J678*'fnd base rates'!J$119)\n+($K678*'fnd base rates'!J$120)\n+($M678*'fnd base rates'!J$122)\n+($N678*'fnd base rates'!J$123)\n+($O678*'fnd base rates'!J$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,10)))\n*$R678","v":87260.667390000002},{"$f":"(($D678*'fnd base rates'!K$110)\n+($E678*'fnd base rates'!K$111)\n+($F678*'fnd base rates'!K$112)\n+($G678*'fnd base rates'!K$113)\n+($H678*'fnd base rates'!K$114)\n+($I678*'fnd base rates'!K$115)\n+($J678*'fnd base rates'!K$119)\n+($K678*'fnd base rates'!K$120)\n+($M678*'fnd base rates'!K$122)\n+($N678*'fnd base rates'!K$123)\n+($O678*'fnd base rates'!K$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,11)))\n*$R678","v":206006.40930577499},{"$f":"(($D678*'fnd base rates'!L$110)\n+($E678*'fnd base rates'!L$111)\n+($F678*'fnd base rates'!L$112)\n+($G678*'fnd base rates'!L$113)\n+($H678*'fnd base rates'!L$114)\n+($I678*'fnd base rates'!L$115)\n+($J678*'fnd base rates'!L$119)\n+($K678*'fnd base rates'!L$120)\n+($M678*'fnd base rates'!L$122)\n+($N678*'fnd base rates'!L$123)\n+($O678*'fnd base rates'!L$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,12)))","v":234737.33608208381},{"$f":"(($D678*'fnd base rates'!M$110)\n+($E678*'fnd base rates'!M$111)\n+($F678*'fnd base rates'!M$112)\n+($G678*'fnd base rates'!M$113)\n+($H678*'fnd base rates'!M$114)\n+($I678*'fnd base rates'!M$115)\n+($J678*'fnd base rates'!M$119)\n+($K678*'fnd base rates'!M$120)\n+($M678*'fnd base rates'!M$122)\n+($N678*'fnd base rates'!M$123)\n+($O678*'fnd base rates'!M$124)\n+($P678*VLOOKUP($S678+15,rate_basefnd,13)))","v":0},2071521.1146887341,null,488219244,"488","219","244",1,175,2071521.1146887341,11837,0,11837,null,null,null,null,null,11837,0,11837,18,11819,82,11737]
[488,488219251,"SOUTH SHORE",{"$f":"'fnd enro'!D679","v":0},{"$f":"'fnd enro'!E679","v":0},{"$f":"'fnd enro'!F679","v":7},{"$f":"'fnd enro'!G679","v":50},{"$f":"'fnd enro'!H679","v":20},{"$f":"'fnd enro'!I679","v":21},{"$f":"'fnd enro'!J679","v":0},{"$f":"'fnd enro'!K679","v":3.7141999999999999},{"$f":"'fnd enro'!L679","v":0},{"$f":"'fnd enro'!M679+'fnd enro'!N679","v":5},{"$f":"'fnd enro'!O679","v":1},{"$f":"'fnd enro'!P679","v":0},{"$f":"'fnd enro'!Q679+'fnd enro'!R679","v":21},{"$f":"'fnd enro'!T679","v":98},1.0529999999999999,{"$f":"VALUE('fnd enro'!S679)","v":4},null,{"$f":"(($D679*'fnd base rates'!C$110)\n+($E679*'fnd base rates'!C$111)\n+($F679*'fnd base rates'!C$112)\n+($G679*'fnd base rates'!C$113)\n+($H679*'fnd base rates'!C$114)\n+($I679*'fnd base rates'!C$115)\n+($J679*'fnd base rates'!C$119)\n+($K679*'fnd base rates'!C$120)\n+($M679*'fnd base rates'!C$122)\n+($N679*'fnd base rates'!C$123)\n+($O679*'fnd base rates'!C$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,3)))\n*$R679","v":52762.699131947993},{"$f":"(($D679*'fnd base rates'!D$110)\n+($E679*'fnd base rates'!D$111)\n+($F679*'fnd base rates'!D$112)\n+($G679*'fnd base rates'!D$113)\n+($H679*'fnd base rates'!D$114)\n+($I679*'fnd base rates'!D$115)\n+($J679*'fnd base rates'!D$119)\n+($K679*'fnd base rates'!D$120)\n+($M679*'fnd base rates'!D$122)\n+($N679*'fnd base rates'!D$123)\n+($O679*'fnd base rates'!D$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,4)))\n*$R679","v":79569.218429999994},{"$f":"(($D679*'fnd base rates'!E$110)\n+($E679*'fnd base rates'!E$111)\n+($F679*'fnd base rates'!E$112)\n+($G679*'fnd base rates'!E$113)\n+($H679*'fnd base rates'!E$114)\n+($I679*'fnd base rates'!E$115)\n+($J679*'fnd base rates'!E$119)\n+($K679*'fnd base rates'!E$120)\n+($M679*'fnd base rates'!E$122)\n+($N679*'fnd base rates'!E$123)\n+($O679*'fnd base rates'!E$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,5)))\n*$R679","v":443652.65636445006},{"$f":"(($D679*'fnd base rates'!F$110)\n+($E679*'fnd base rates'!F$111)\n+($F679*'fnd base rates'!F$112)\n+($G679*'fnd base rates'!F$113)\n+($H679*'fnd base rates'!F$114)\n+($I679*'fnd base rates'!F$115)\n+($J679*'fnd base rates'!F$119)\n+($K679*'fnd base rates'!F$120)\n+($M679*'fnd base rates'!F$122)\n+($N679*'fnd base rates'!F$123)\n+($O679*'fnd base rates'!F$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,6)))\n*$R679","v":107215.98159051},{"$f":"(($D679*'fnd base rates'!G$110)\n+($E679*'fnd base rates'!G$111)\n+($F679*'fnd base rates'!G$112)\n+($G679*'fnd base rates'!G$113)\n+($H679*'fnd base rates'!G$114)\n+($I679*'fnd base rates'!G$115)\n+($J679*'fnd base rates'!G$119)\n+($K679*'fnd base rates'!G$120)\n+($M679*'fnd base rates'!G$122)\n+($N679*'fnd base rates'!G$123)\n+($O679*'fnd base rates'!G$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,7)))\n*$R679","v":18210.985397982},{"$f":"(($D679*'fnd base rates'!H$110)\n+($E679*'fnd base rates'!H$111)\n+($F679*'fnd base rates'!H$112)\n+($G679*'fnd base rates'!H$113)\n+($H679*'fnd base rates'!H$114)\n+($I679*'fnd base rates'!H$115)\n+($J679*'fnd base rates'!H$119)\n+($K679*'fnd base rates'!H$120)\n+($M679*'fnd base rates'!H$122)\n+($N679*'fnd base rates'!H$123)\n+($O679*'fnd base rates'!H$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,8)))","v":54415.240643999998},{"$f":"(($D679*'fnd base rates'!I$110)\n+($E679*'fnd base rates'!I$111)\n+($F679*'fnd base rates'!I$112)\n+($G679*'fnd base rates'!I$113)\n+($H679*'fnd base rates'!I$114)\n+($I679*'fnd base rates'!I$115)\n+($J679*'fnd base rates'!I$119)\n+($K679*'fnd base rates'!I$120)\n+($M679*'fnd base rates'!I$122)\n+($N679*'fnd base rates'!I$123)\n+($O679*'fnd base rates'!I$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,9)))\n*$R679","v":32123.312909999997},{"$f":"(($D679*'fnd base rates'!J$110)\n+($E679*'fnd base rates'!J$111)\n+($F679*'fnd base rates'!J$112)\n+($G679*'fnd base rates'!J$113)\n+($H679*'fnd base rates'!J$114)\n+($I679*'fnd base rates'!J$115)\n+($J679*'fnd base rates'!J$119)\n+($K679*'fnd base rates'!J$120)\n+($M679*'fnd base rates'!J$122)\n+($N679*'fnd base rates'!J$123)\n+($O679*'fnd base rates'!J$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,10)))\n*$R679","v":36177.478739999999},{"$f":"(($D679*'fnd base rates'!K$110)\n+($E679*'fnd base rates'!K$111)\n+($F679*'fnd base rates'!K$112)\n+($G679*'fnd base rates'!K$113)\n+($H679*'fnd base rates'!K$114)\n+($I679*'fnd base rates'!K$115)\n+($J679*'fnd base rates'!K$119)\n+($K679*'fnd base rates'!K$120)\n+($M679*'fnd base rates'!K$122)\n+($N679*'fnd base rates'!K$123)\n+($O679*'fnd base rates'!K$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,11)))\n*$R679","v":109164.87810563399},{"$f":"(($D679*'fnd base rates'!L$110)\n+($E679*'fnd base rates'!L$111)\n+($F679*'fnd base rates'!L$112)\n+($G679*'fnd base rates'!L$113)\n+($H679*'fnd base rates'!L$114)\n+($I679*'fnd base rates'!L$115)\n+($J679*'fnd base rates'!L$119)\n+($K679*'fnd base rates'!L$120)\n+($M679*'fnd base rates'!L$122)\n+($N679*'fnd base rates'!L$123)\n+($O679*'fnd base rates'!L$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,12)))","v":123239.50943930593},{"$f":"(($D679*'fnd base rates'!M$110)\n+($E679*'fnd base rates'!M$111)\n+($F679*'fnd base rates'!M$112)\n+($G679*'fnd base rates'!M$113)\n+($H679*'fnd base rates'!M$114)\n+($I679*'fnd base rates'!M$115)\n+($J679*'fnd base rates'!M$119)\n+($K679*'fnd base rates'!M$120)\n+($M679*'fnd base rates'!M$122)\n+($N679*'fnd base rates'!M$123)\n+($O679*'fnd base rates'!M$124)\n+($P679*VLOOKUP($S679+15,rate_basefnd,13)))","v":0},1056531.9607538299,null,488219251,"488","219","251",1,98,1056531.9607538299,10781,0,10781,null,null,null,null,null,10781,0,10781,0,10781,13,10768]
[488,488219264,"SOUTH SHORE",{"$f":"'fnd enro'!D680","v":0},{"$f":"'fnd enro'!E680","v":0},{"$f":"'fnd enro'!F680","v":3},{"$f":"'fnd enro'!G680","v":9},{"$f":"'fnd enro'!H680","v":2},{"$f":"'fnd enro'!I680","v":9},{"$f":"'fnd enro'!J680","v":0},{"$f":"'fnd enro'!K680","v":0.87170000000000003},{"$f":"'fnd enro'!L680","v":0},{"$f":"'fnd enro'!M680+'fnd enro'!N680","v":0},{"$f":"'fnd enro'!O680","v":0},{"$f":"'fnd enro'!P680","v":0},{"$f":"'fnd enro'!Q680+'fnd enro'!R680","v":1},{"$f":"'fnd enro'!T680","v":23},1.0529999999999999,{"$f":"VALUE('fnd enro'!S680)","v":1},null,{"$f":"(($D680*'fnd base rates'!C$110)\n+($E680*'fnd base rates'!C$111)\n+($F680*'fnd base rates'!C$112)\n+($G680*'fnd base rates'!C$113)\n+($H680*'fnd base rates'!C$114)\n+($I680*'fnd base rates'!C$115)\n+($J680*'fnd base rates'!C$119)\n+($K680*'fnd base rates'!C$120)\n+($M680*'fnd base rates'!C$122)\n+($N680*'fnd base rates'!C$123)\n+($O680*'fnd base rates'!C$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,3)))\n*$R680","v":12028.736022497998},{"$f":"(($D680*'fnd base rates'!D$110)\n+($E680*'fnd base rates'!D$111)\n+($F680*'fnd base rates'!D$112)\n+($G680*'fnd base rates'!D$113)\n+($H680*'fnd base rates'!D$114)\n+($I680*'fnd base rates'!D$115)\n+($J680*'fnd base rates'!D$119)\n+($K680*'fnd base rates'!D$120)\n+($M680*'fnd base rates'!D$122)\n+($N680*'fnd base rates'!D$123)\n+($O680*'fnd base rates'!D$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,4)))\n*$R680","v":17398.002959999998},{"$f":"(($D680*'fnd base rates'!E$110)\n+($E680*'fnd base rates'!E$111)\n+($F680*'fnd base rates'!E$112)\n+($G680*'fnd base rates'!E$113)\n+($H680*'fnd base rates'!E$114)\n+($I680*'fnd base rates'!E$115)\n+($J680*'fnd base rates'!E$119)\n+($K680*'fnd base rates'!E$120)\n+($M680*'fnd base rates'!E$122)\n+($N680*'fnd base rates'!E$123)\n+($O680*'fnd base rates'!E$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,5)))\n*$R680","v":97510.702357575006},{"$f":"(($D680*'fnd base rates'!F$110)\n+($E680*'fnd base rates'!F$111)\n+($F680*'fnd base rates'!F$112)\n+($G680*'fnd base rates'!F$113)\n+($H680*'fnd base rates'!F$114)\n+($I680*'fnd base rates'!F$115)\n+($J680*'fnd base rates'!F$119)\n+($K680*'fnd base rates'!F$120)\n+($M680*'fnd base rates'!F$122)\n+($N680*'fnd base rates'!F$123)\n+($O680*'fnd base rates'!F$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,6)))\n*$R680","v":24158.638928385},{"$f":"(($D680*'fnd base rates'!G$110)\n+($E680*'fnd base rates'!G$111)\n+($F680*'fnd base rates'!G$112)\n+($G680*'fnd base rates'!G$113)\n+($H680*'fnd base rates'!G$114)\n+($I680*'fnd base rates'!G$115)\n+($J680*'fnd base rates'!G$119)\n+($K680*'fnd base rates'!G$120)\n+($M680*'fnd base rates'!G$122)\n+($N680*'fnd base rates'!G$123)\n+($O680*'fnd base rates'!G$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,7)))\n*$R680","v":3711.306786057},{"$f":"(($D680*'fnd base rates'!H$110)\n+($E680*'fnd base rates'!H$111)\n+($F680*'fnd base rates'!H$112)\n+($G680*'fnd base rates'!H$113)\n+($H680*'fnd base rates'!H$114)\n+($I680*'fnd base rates'!H$115)\n+($J680*'fnd base rates'!H$119)\n+($K680*'fnd base rates'!H$120)\n+($M680*'fnd base rates'!H$122)\n+($N680*'fnd base rates'!H$123)\n+($O680*'fnd base rates'!H$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,8)))","v":13686.912294000002},{"$f":"(($D680*'fnd base rates'!I$110)\n+($E680*'fnd base rates'!I$111)\n+($F680*'fnd base rates'!I$112)\n+($G680*'fnd base rates'!I$113)\n+($H680*'fnd base rates'!I$114)\n+($I680*'fnd base rates'!I$115)\n+($J680*'fnd base rates'!I$119)\n+($K680*'fnd base rates'!I$120)\n+($M680*'fnd base rates'!I$122)\n+($N680*'fnd base rates'!I$123)\n+($O680*'fnd base rates'!I$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,9)))\n*$R680","v":7481.9124899999997},{"$f":"(($D680*'fnd base rates'!J$110)\n+($E680*'fnd base rates'!J$111)\n+($F680*'fnd base rates'!J$112)\n+($G680*'fnd base rates'!J$113)\n+($H680*'fnd base rates'!J$114)\n+($I680*'fnd base rates'!J$115)\n+($J680*'fnd base rates'!J$119)\n+($K680*'fnd base rates'!J$120)\n+($M680*'fnd base rates'!J$122)\n+($N680*'fnd base rates'!J$123)\n+($O680*'fnd base rates'!J$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,10)))\n*$R680","v":7670.5574399999996},{"$f":"(($D680*'fnd base rates'!K$110)\n+($E680*'fnd base rates'!K$111)\n+($F680*'fnd base rates'!K$112)\n+($G680*'fnd base rates'!K$113)\n+($H680*'fnd base rates'!K$114)\n+($I680*'fnd base rates'!K$115)\n+($J680*'fnd base rates'!K$119)\n+($K680*'fnd base rates'!K$120)\n+($M680*'fnd base rates'!K$122)\n+($N680*'fnd base rates'!K$123)\n+($O680*'fnd base rates'!K$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,11)))\n*$R680","v":25198.974453158993},{"$f":"(($D680*'fnd base rates'!L$110)\n+($E680*'fnd base rates'!L$111)\n+($F680*'fnd base rates'!L$112)\n+($G680*'fnd base rates'!L$113)\n+($H680*'fnd base rates'!L$114)\n+($I680*'fnd base rates'!L$115)\n+($J680*'fnd base rates'!L$119)\n+($K680*'fnd base rates'!L$120)\n+($M680*'fnd base rates'!L$122)\n+($N680*'fnd base rates'!L$123)\n+($O680*'fnd base rates'!L$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,12)))","v":26638.802997449773},{"$f":"(($D680*'fnd base rates'!M$110)\n+($E680*'fnd base rates'!M$111)\n+($F680*'fnd base rates'!M$112)\n+($G680*'fnd base rates'!M$113)\n+($H680*'fnd base rates'!M$114)\n+($I680*'fnd base rates'!M$115)\n+($J680*'fnd base rates'!M$119)\n+($K680*'fnd base rates'!M$120)\n+($M680*'fnd base rates'!M$122)\n+($N680*'fnd base rates'!M$123)\n+($O680*'fnd base rates'!M$124)\n+($P680*VLOOKUP($S680+15,rate_basefnd,13)))","v":0},235484.54672912374,null,488219264,"488","219","264",1,23,235484.54672912374,10238,0,10238,null,null,null,null,null,10238,0,10238,-2,10240,13,10227]
[488,488219293,"SOUTH SHORE",{"$f":"'fnd enro'!D681","v":0},{"$f":"'fnd enro'!E681","v":0},{"$f":"'fnd enro'!F681","v":0},{"$f":"'fnd enro'!G681","v":1},{"$f":"'fnd enro'!H681","v":1},{"$f":"'fnd enro'!I681","v":0},{"$f":"'fnd enro'!J681","v":0},{"$f":"'fnd enro'!K681","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L681","v":0},{"$f":"'fnd enro'!M681+'fnd enro'!N681","v":0},{"$f":"'fnd enro'!O681","v":0},{"$f":"'fnd enro'!P681","v":0},{"$f":"'fnd enro'!Q681+'fnd enro'!R681","v":2},{"$f":"'fnd enro'!T681","v":2},1.0529999999999999,{"$f":"VALUE('fnd enro'!S681)","v":10},null,{"$f":"(($D681*'fnd base rates'!C$110)\n+($E681*'fnd base rates'!C$111)\n+($F681*'fnd base rates'!C$112)\n+($G681*'fnd base rates'!C$113)\n+($H681*'fnd base rates'!C$114)\n+($I681*'fnd base rates'!C$115)\n+($J681*'fnd base rates'!C$119)\n+($K681*'fnd base rates'!C$120)\n+($M681*'fnd base rates'!C$122)\n+($N681*'fnd base rates'!C$123)\n+($O681*'fnd base rates'!C$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,3)))\n*$R681","v":1172.512850652},{"$f":"(($D681*'fnd base rates'!D$110)\n+($E681*'fnd base rates'!D$111)\n+($F681*'fnd base rates'!D$112)\n+($G681*'fnd base rates'!D$113)\n+($H681*'fnd base rates'!D$114)\n+($I681*'fnd base rates'!D$115)\n+($J681*'fnd base rates'!D$119)\n+($K681*'fnd base rates'!D$120)\n+($M681*'fnd base rates'!D$122)\n+($N681*'fnd base rates'!D$123)\n+($O681*'fnd base rates'!D$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,4)))\n*$R681","v":2112.4232999999999},{"$f":"(($D681*'fnd base rates'!E$110)\n+($E681*'fnd base rates'!E$111)\n+($F681*'fnd base rates'!E$112)\n+($G681*'fnd base rates'!E$113)\n+($H681*'fnd base rates'!E$114)\n+($I681*'fnd base rates'!E$115)\n+($J681*'fnd base rates'!E$119)\n+($K681*'fnd base rates'!E$120)\n+($M681*'fnd base rates'!E$122)\n+($N681*'fnd base rates'!E$123)\n+($O681*'fnd base rates'!E$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,5)))\n*$R681","v":13206.496288049999},{"$f":"(($D681*'fnd base rates'!F$110)\n+($E681*'fnd base rates'!F$111)\n+($F681*'fnd base rates'!F$112)\n+($G681*'fnd base rates'!F$113)\n+($H681*'fnd base rates'!F$114)\n+($I681*'fnd base rates'!F$115)\n+($J681*'fnd base rates'!F$119)\n+($K681*'fnd base rates'!F$120)\n+($M681*'fnd base rates'!F$122)\n+($N681*'fnd base rates'!F$123)\n+($O681*'fnd base rates'!F$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,6)))\n*$R681","v":2172.7873989899999},{"$f":"(($D681*'fnd base rates'!G$110)\n+($E681*'fnd base rates'!G$111)\n+($F681*'fnd base rates'!G$112)\n+($G681*'fnd base rates'!G$113)\n+($H681*'fnd base rates'!G$114)\n+($I681*'fnd base rates'!G$115)\n+($J681*'fnd base rates'!G$119)\n+($K681*'fnd base rates'!G$120)\n+($M681*'fnd base rates'!G$122)\n+($N681*'fnd base rates'!G$123)\n+($O681*'fnd base rates'!G$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,7)))\n*$R681","v":610.6528179180001},{"$f":"(($D681*'fnd base rates'!H$110)\n+($E681*'fnd base rates'!H$111)\n+($F681*'fnd base rates'!H$112)\n+($G681*'fnd base rates'!H$113)\n+($H681*'fnd base rates'!H$114)\n+($I681*'fnd base rates'!H$115)\n+($J681*'fnd base rates'!H$119)\n+($K681*'fnd base rates'!H$120)\n+($M681*'fnd base rates'!H$122)\n+($N681*'fnd base rates'!H$123)\n+($O681*'fnd base rates'!H$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D681*'fnd base rates'!I$110)\n+($E681*'fnd base rates'!I$111)\n+($F681*'fnd base rates'!I$112)\n+($G681*'fnd base rates'!I$113)\n+($H681*'fnd base rates'!I$114)\n+($I681*'fnd base rates'!I$115)\n+($J681*'fnd base rates'!I$119)\n+($K681*'fnd base rates'!I$120)\n+($M681*'fnd base rates'!I$122)\n+($N681*'fnd base rates'!I$123)\n+($O681*'fnd base rates'!I$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,9)))\n*$R681","v":825.49934999999982},{"$f":"(($D681*'fnd base rates'!J$110)\n+($E681*'fnd base rates'!J$111)\n+($F681*'fnd base rates'!J$112)\n+($G681*'fnd base rates'!J$113)\n+($H681*'fnd base rates'!J$114)\n+($I681*'fnd base rates'!J$115)\n+($J681*'fnd base rates'!J$119)\n+($K681*'fnd base rates'!J$120)\n+($M681*'fnd base rates'!J$122)\n+($N681*'fnd base rates'!J$123)\n+($O681*'fnd base rates'!J$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,10)))\n*$R681","v":1667.7414000000001},{"$f":"(($D681*'fnd base rates'!K$110)\n+($E681*'fnd base rates'!K$111)\n+($F681*'fnd base rates'!K$112)\n+($G681*'fnd base rates'!K$113)\n+($H681*'fnd base rates'!K$114)\n+($I681*'fnd base rates'!K$115)\n+($J681*'fnd base rates'!K$119)\n+($K681*'fnd base rates'!K$120)\n+($M681*'fnd base rates'!K$122)\n+($N681*'fnd base rates'!K$123)\n+($O681*'fnd base rates'!K$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,11)))\n*$R681","v":2219.1622476659995},{"$f":"(($D681*'fnd base rates'!L$110)\n+($E681*'fnd base rates'!L$111)\n+($F681*'fnd base rates'!L$112)\n+($G681*'fnd base rates'!L$113)\n+($H681*'fnd base rates'!L$114)\n+($I681*'fnd base rates'!L$115)\n+($J681*'fnd base rates'!L$119)\n+($K681*'fnd base rates'!L$120)\n+($M681*'fnd base rates'!L$122)\n+($N681*'fnd base rates'!L$123)\n+($O681*'fnd base rates'!L$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,12)))","v":3296.6419064482916},{"$f":"(($D681*'fnd base rates'!M$110)\n+($E681*'fnd base rates'!M$111)\n+($F681*'fnd base rates'!M$112)\n+($G681*'fnd base rates'!M$113)\n+($H681*'fnd base rates'!M$114)\n+($I681*'fnd base rates'!M$115)\n+($J681*'fnd base rates'!M$119)\n+($K681*'fnd base rates'!M$120)\n+($M681*'fnd base rates'!M$122)\n+($N681*'fnd base rates'!M$123)\n+($O681*'fnd base rates'!M$124)\n+($P681*VLOOKUP($S681+15,rate_basefnd,13)))","v":0},28294.824715724288,null,488219293,"488","219","293",1,2,28294.824715724288,14147,0,14147,null,null,null,null,null,14147,0,14147,397,13750,26,13724]
[488,488219336,"SOUTH SHORE",{"$f":"'fnd enro'!D682","v":0},{"$f":"'fnd enro'!E682","v":0},{"$f":"'fnd enro'!F682","v":29},{"$f":"'fnd enro'!G682","v":105},{"$f":"'fnd enro'!H682","v":57},{"$f":"'fnd enro'!I682","v":59},{"$f":"'fnd enro'!J682","v":0},{"$f":"'fnd enro'!K682","v":9.4749999999999996},{"$f":"'fnd enro'!L682","v":0},{"$f":"'fnd enro'!M682+'fnd enro'!N682","v":23},{"$f":"'fnd enro'!O682","v":1},{"$f":"'fnd enro'!P682","v":0},{"$f":"'fnd enro'!Q682+'fnd enro'!R682","v":45},{"$f":"'fnd enro'!T682","v":250},1.0529999999999999,{"$f":"VALUE('fnd enro'!S682)","v":4},null,{"$f":"(($D682*'fnd base rates'!C$110)\n+($E682*'fnd base rates'!C$111)\n+($F682*'fnd base rates'!C$112)\n+($G682*'fnd base rates'!C$113)\n+($H682*'fnd base rates'!C$114)\n+($I682*'fnd base rates'!C$115)\n+($J682*'fnd base rates'!C$119)\n+($K682*'fnd base rates'!C$120)\n+($M682*'fnd base rates'!C$122)\n+($N682*'fnd base rates'!C$123)\n+($O682*'fnd base rates'!C$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,3)))\n*$R682","v":134941.77678149997},{"$f":"(($D682*'fnd base rates'!D$110)\n+($E682*'fnd base rates'!D$111)\n+($F682*'fnd base rates'!D$112)\n+($G682*'fnd base rates'!D$113)\n+($H682*'fnd base rates'!D$114)\n+($I682*'fnd base rates'!D$115)\n+($J682*'fnd base rates'!D$119)\n+($K682*'fnd base rates'!D$120)\n+($M682*'fnd base rates'!D$122)\n+($N682*'fnd base rates'!D$123)\n+($O682*'fnd base rates'!D$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,4)))\n*$R682","v":202162.63742999994},{"$f":"(($D682*'fnd base rates'!E$110)\n+($E682*'fnd base rates'!E$111)\n+($F682*'fnd base rates'!E$112)\n+($G682*'fnd base rates'!E$113)\n+($H682*'fnd base rates'!E$114)\n+($I682*'fnd base rates'!E$115)\n+($J682*'fnd base rates'!E$119)\n+($K682*'fnd base rates'!E$120)\n+($M682*'fnd base rates'!E$122)\n+($N682*'fnd base rates'!E$123)\n+($O682*'fnd base rates'!E$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,5)))\n*$R682","v":1122809.9104462499},{"$f":"(($D682*'fnd base rates'!F$110)\n+($E682*'fnd base rates'!F$111)\n+($F682*'fnd base rates'!F$112)\n+($G682*'fnd base rates'!F$113)\n+($H682*'fnd base rates'!F$114)\n+($I682*'fnd base rates'!F$115)\n+($J682*'fnd base rates'!F$119)\n+($K682*'fnd base rates'!F$120)\n+($M682*'fnd base rates'!F$122)\n+($N682*'fnd base rates'!F$123)\n+($O682*'fnd base rates'!F$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,6)))\n*$R682","v":271567.00335374998},{"$f":"(($D682*'fnd base rates'!G$110)\n+($E682*'fnd base rates'!G$111)\n+($F682*'fnd base rates'!G$112)\n+($G682*'fnd base rates'!G$113)\n+($H682*'fnd base rates'!G$114)\n+($I682*'fnd base rates'!G$115)\n+($J682*'fnd base rates'!G$119)\n+($K682*'fnd base rates'!G$120)\n+($M682*'fnd base rates'!G$122)\n+($N682*'fnd base rates'!G$123)\n+($O682*'fnd base rates'!G$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,7)))\n*$R682","v":45904.388019749982},{"$f":"(($D682*'fnd base rates'!H$110)\n+($E682*'fnd base rates'!H$111)\n+($F682*'fnd base rates'!H$112)\n+($G682*'fnd base rates'!H$113)\n+($H682*'fnd base rates'!H$114)\n+($I682*'fnd base rates'!H$115)\n+($J682*'fnd base rates'!H$119)\n+($K682*'fnd base rates'!H$120)\n+($M682*'fnd base rates'!H$122)\n+($N682*'fnd base rates'!H$123)\n+($O682*'fnd base rates'!H$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,8)))","v":141160.64449999997},{"$f":"(($D682*'fnd base rates'!I$110)\n+($E682*'fnd base rates'!I$111)\n+($F682*'fnd base rates'!I$112)\n+($G682*'fnd base rates'!I$113)\n+($H682*'fnd base rates'!I$114)\n+($I682*'fnd base rates'!I$115)\n+($J682*'fnd base rates'!I$119)\n+($K682*'fnd base rates'!I$120)\n+($M682*'fnd base rates'!I$122)\n+($N682*'fnd base rates'!I$123)\n+($O682*'fnd base rates'!I$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,9)))\n*$R682","v":83065.631219999996},{"$f":"(($D682*'fnd base rates'!J$110)\n+($E682*'fnd base rates'!J$111)\n+($F682*'fnd base rates'!J$112)\n+($G682*'fnd base rates'!J$113)\n+($H682*'fnd base rates'!J$114)\n+($I682*'fnd base rates'!J$115)\n+($J682*'fnd base rates'!J$119)\n+($K682*'fnd base rates'!J$120)\n+($M682*'fnd base rates'!J$122)\n+($N682*'fnd base rates'!J$123)\n+($O682*'fnd base rates'!J$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,10)))\n*$R682","v":90107.884619999997},{"$f":"(($D682*'fnd base rates'!K$110)\n+($E682*'fnd base rates'!K$111)\n+($F682*'fnd base rates'!K$112)\n+($G682*'fnd base rates'!K$113)\n+($H682*'fnd base rates'!K$114)\n+($I682*'fnd base rates'!K$115)\n+($J682*'fnd base rates'!K$119)\n+($K682*'fnd base rates'!K$120)\n+($M682*'fnd base rates'!K$122)\n+($N682*'fnd base rates'!K$123)\n+($O682*'fnd base rates'!K$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,11)))\n*$R682","v":281678.10573824996},{"$f":"(($D682*'fnd base rates'!L$110)\n+($E682*'fnd base rates'!L$111)\n+($F682*'fnd base rates'!L$112)\n+($G682*'fnd base rates'!L$113)\n+($H682*'fnd base rates'!L$114)\n+($I682*'fnd base rates'!L$115)\n+($J682*'fnd base rates'!L$119)\n+($K682*'fnd base rates'!L$120)\n+($M682*'fnd base rates'!L$122)\n+($N682*'fnd base rates'!L$123)\n+($O682*'fnd base rates'!L$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,12)))","v":312946.05324822041},{"$f":"(($D682*'fnd base rates'!M$110)\n+($E682*'fnd base rates'!M$111)\n+($F682*'fnd base rates'!M$112)\n+($G682*'fnd base rates'!M$113)\n+($H682*'fnd base rates'!M$114)\n+($I682*'fnd base rates'!M$115)\n+($J682*'fnd base rates'!M$119)\n+($K682*'fnd base rates'!M$120)\n+($M682*'fnd base rates'!M$122)\n+($N682*'fnd base rates'!M$123)\n+($O682*'fnd base rates'!M$124)\n+($P682*VLOOKUP($S682+15,rate_basefnd,13)))","v":0},2686344.0353577202,null,488219336,"488","219","336",1,250,2686344.0353577202,10745,0,10745,null,null,null,null,null,10745,0,10745,6,10739,13,10726]
[488,488219625,"SOUTH SHORE",{"$f":"'fnd enro'!D683","v":0},{"$f":"'fnd enro'!E683","v":0},{"$f":"'fnd enro'!F683","v":0},{"$f":"'fnd enro'!G683","v":2},{"$f":"'fnd enro'!H683","v":2},{"$f":"'fnd enro'!I683","v":0},{"$f":"'fnd enro'!J683","v":0},{"$f":"'fnd enro'!K683","v":0.15160000000000001},{"$f":"'fnd enro'!L683","v":0},{"$f":"'fnd enro'!M683+'fnd enro'!N683","v":0},{"$f":"'fnd enro'!O683","v":0},{"$f":"'fnd enro'!P683","v":0},{"$f":"'fnd enro'!Q683+'fnd enro'!R683","v":0},{"$f":"'fnd enro'!T683","v":4},1.0529999999999999,{"$f":"VALUE('fnd enro'!S683)","v":1},null,{"$f":"(($D683*'fnd base rates'!C$110)\n+($E683*'fnd base rates'!C$111)\n+($F683*'fnd base rates'!C$112)\n+($G683*'fnd base rates'!C$113)\n+($H683*'fnd base rates'!C$114)\n+($I683*'fnd base rates'!C$115)\n+($J683*'fnd base rates'!C$119)\n+($K683*'fnd base rates'!C$120)\n+($M683*'fnd base rates'!C$122)\n+($N683*'fnd base rates'!C$123)\n+($O683*'fnd base rates'!C$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,3)))\n*$R683","v":2082.618101304},{"$f":"(($D683*'fnd base rates'!D$110)\n+($E683*'fnd base rates'!D$111)\n+($F683*'fnd base rates'!D$112)\n+($G683*'fnd base rates'!D$113)\n+($H683*'fnd base rates'!D$114)\n+($I683*'fnd base rates'!D$115)\n+($J683*'fnd base rates'!D$119)\n+($K683*'fnd base rates'!D$120)\n+($M683*'fnd base rates'!D$122)\n+($N683*'fnd base rates'!D$123)\n+($O683*'fnd base rates'!D$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,4)))\n*$R683","v":2981.50632},{"$f":"(($D683*'fnd base rates'!E$110)\n+($E683*'fnd base rates'!E$111)\n+($F683*'fnd base rates'!E$112)\n+($G683*'fnd base rates'!E$113)\n+($H683*'fnd base rates'!E$114)\n+($I683*'fnd base rates'!E$115)\n+($J683*'fnd base rates'!E$119)\n+($K683*'fnd base rates'!E$120)\n+($M683*'fnd base rates'!E$122)\n+($N683*'fnd base rates'!E$123)\n+($O683*'fnd base rates'!E$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,5)))\n*$R683","v":14275.609136099998},{"$f":"(($D683*'fnd base rates'!F$110)\n+($E683*'fnd base rates'!F$111)\n+($F683*'fnd base rates'!F$112)\n+($G683*'fnd base rates'!F$113)\n+($H683*'fnd base rates'!F$114)\n+($I683*'fnd base rates'!F$115)\n+($J683*'fnd base rates'!F$119)\n+($K683*'fnd base rates'!F$120)\n+($M683*'fnd base rates'!F$122)\n+($N683*'fnd base rates'!F$123)\n+($O683*'fnd base rates'!F$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,6)))\n*$R683","v":4345.5747979799999},{"$f":"(($D683*'fnd base rates'!G$110)\n+($E683*'fnd base rates'!G$111)\n+($F683*'fnd base rates'!G$112)\n+($G683*'fnd base rates'!G$113)\n+($H683*'fnd base rates'!G$114)\n+($I683*'fnd base rates'!G$115)\n+($J683*'fnd base rates'!G$119)\n+($K683*'fnd base rates'!G$120)\n+($M683*'fnd base rates'!G$122)\n+($N683*'fnd base rates'!G$123)\n+($O683*'fnd base rates'!G$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,7)))\n*$R683","v":632.46803583600001},{"$f":"(($D683*'fnd base rates'!H$110)\n+($E683*'fnd base rates'!H$111)\n+($F683*'fnd base rates'!H$112)\n+($G683*'fnd base rates'!H$113)\n+($H683*'fnd base rates'!H$114)\n+($I683*'fnd base rates'!H$115)\n+($J683*'fnd base rates'!H$119)\n+($K683*'fnd base rates'!H$120)\n+($M683*'fnd base rates'!H$122)\n+($N683*'fnd base rates'!H$123)\n+($O683*'fnd base rates'!H$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,8)))","v":1936.0943119999999},{"$f":"(($D683*'fnd base rates'!I$110)\n+($E683*'fnd base rates'!I$111)\n+($F683*'fnd base rates'!I$112)\n+($G683*'fnd base rates'!I$113)\n+($H683*'fnd base rates'!I$114)\n+($I683*'fnd base rates'!I$115)\n+($J683*'fnd base rates'!I$119)\n+($K683*'fnd base rates'!I$120)\n+($M683*'fnd base rates'!I$122)\n+($N683*'fnd base rates'!I$123)\n+($O683*'fnd base rates'!I$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,9)))\n*$R683","v":1159.5004199999998},{"$f":"(($D683*'fnd base rates'!J$110)\n+($E683*'fnd base rates'!J$111)\n+($F683*'fnd base rates'!J$112)\n+($G683*'fnd base rates'!J$113)\n+($H683*'fnd base rates'!J$114)\n+($I683*'fnd base rates'!J$115)\n+($J683*'fnd base rates'!J$119)\n+($K683*'fnd base rates'!J$120)\n+($M683*'fnd base rates'!J$122)\n+($N683*'fnd base rates'!J$123)\n+($O683*'fnd base rates'!J$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,10)))\n*$R683","v":781.62083999999993},{"$f":"(($D683*'fnd base rates'!K$110)\n+($E683*'fnd base rates'!K$111)\n+($F683*'fnd base rates'!K$112)\n+($G683*'fnd base rates'!K$113)\n+($H683*'fnd base rates'!K$114)\n+($I683*'fnd base rates'!K$115)\n+($J683*'fnd base rates'!K$119)\n+($K683*'fnd base rates'!K$120)\n+($M683*'fnd base rates'!K$122)\n+($N683*'fnd base rates'!K$123)\n+($O683*'fnd base rates'!K$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,11)))\n*$R683","v":4438.3244953319991},{"$f":"(($D683*'fnd base rates'!L$110)\n+($E683*'fnd base rates'!L$111)\n+($F683*'fnd base rates'!L$112)\n+($G683*'fnd base rates'!L$113)\n+($H683*'fnd base rates'!L$114)\n+($I683*'fnd base rates'!L$115)\n+($J683*'fnd base rates'!L$119)\n+($K683*'fnd base rates'!L$120)\n+($M683*'fnd base rates'!L$122)\n+($N683*'fnd base rates'!L$123)\n+($O683*'fnd base rates'!L$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,12)))","v":4728.7638128965827},{"$f":"(($D683*'fnd base rates'!M$110)\n+($E683*'fnd base rates'!M$111)\n+($F683*'fnd base rates'!M$112)\n+($G683*'fnd base rates'!M$113)\n+($H683*'fnd base rates'!M$114)\n+($I683*'fnd base rates'!M$115)\n+($J683*'fnd base rates'!M$119)\n+($K683*'fnd base rates'!M$120)\n+($M683*'fnd base rates'!M$122)\n+($N683*'fnd base rates'!M$123)\n+($O683*'fnd base rates'!M$124)\n+($P683*VLOOKUP($S683+15,rate_basefnd,13)))","v":0},37362.080271448576,null,488219625,"488","219","625",1,4,37362.080271448576,9341,0,9341,null,null,null,null,null,9341,0,9341,-2,9343,14,9329]
[488,488219760,"SOUTH SHORE",{"$f":"'fnd enro'!D684","v":0},{"$f":"'fnd enro'!E684","v":0},{"$f":"'fnd enro'!F684","v":0},{"$f":"'fnd enro'!G684","v":0},{"$f":"'fnd enro'!H684","v":3},{"$f":"'fnd enro'!I684","v":3},{"$f":"'fnd enro'!J684","v":0},{"$f":"'fnd enro'!K684","v":0.22739999999999999},{"$f":"'fnd enro'!L684","v":0},{"$f":"'fnd enro'!M684+'fnd enro'!N684","v":0},{"$f":"'fnd enro'!O684","v":0},{"$f":"'fnd enro'!P684","v":0},{"$f":"'fnd enro'!Q684+'fnd enro'!R684","v":1},{"$f":"'fnd enro'!T684","v":6},1.0529999999999999,{"$f":"VALUE('fnd enro'!S684)","v":3},null,{"$f":"(($D684*'fnd base rates'!C$110)\n+($E684*'fnd base rates'!C$111)\n+($F684*'fnd base rates'!C$112)\n+($G684*'fnd base rates'!C$113)\n+($H684*'fnd base rates'!C$114)\n+($I684*'fnd base rates'!C$115)\n+($J684*'fnd base rates'!C$119)\n+($K684*'fnd base rates'!C$120)\n+($M684*'fnd base rates'!C$122)\n+($N684*'fnd base rates'!C$123)\n+($O684*'fnd base rates'!C$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,3)))\n*$R684","v":3178.7884519559993},{"$f":"(($D684*'fnd base rates'!D$110)\n+($E684*'fnd base rates'!D$111)\n+($F684*'fnd base rates'!D$112)\n+($G684*'fnd base rates'!D$113)\n+($H684*'fnd base rates'!D$114)\n+($I684*'fnd base rates'!D$115)\n+($J684*'fnd base rates'!D$119)\n+($K684*'fnd base rates'!D$120)\n+($M684*'fnd base rates'!D$122)\n+($N684*'fnd base rates'!D$123)\n+($O684*'fnd base rates'!D$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,4)))\n*$R684","v":4732.2135899999994},{"$f":"(($D684*'fnd base rates'!E$110)\n+($E684*'fnd base rates'!E$111)\n+($F684*'fnd base rates'!E$112)\n+($G684*'fnd base rates'!E$113)\n+($H684*'fnd base rates'!E$114)\n+($I684*'fnd base rates'!E$115)\n+($J684*'fnd base rates'!E$119)\n+($K684*'fnd base rates'!E$120)\n+($M684*'fnd base rates'!E$122)\n+($N684*'fnd base rates'!E$123)\n+($O684*'fnd base rates'!E$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,5)))\n*$R684","v":26966.756694150001},{"$f":"(($D684*'fnd base rates'!F$110)\n+($E684*'fnd base rates'!F$111)\n+($F684*'fnd base rates'!F$112)\n+($G684*'fnd base rates'!F$113)\n+($H684*'fnd base rates'!F$114)\n+($I684*'fnd base rates'!F$115)\n+($J684*'fnd base rates'!F$119)\n+($K684*'fnd base rates'!F$120)\n+($M684*'fnd base rates'!F$122)\n+($N684*'fnd base rates'!F$123)\n+($O684*'fnd base rates'!F$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,6)))\n*$R684","v":5464.5513869699998},{"$f":"(($D684*'fnd base rates'!G$110)\n+($E684*'fnd base rates'!G$111)\n+($F684*'fnd base rates'!G$112)\n+($G684*'fnd base rates'!G$113)\n+($H684*'fnd base rates'!G$114)\n+($I684*'fnd base rates'!G$115)\n+($J684*'fnd base rates'!G$119)\n+($K684*'fnd base rates'!G$120)\n+($M684*'fnd base rates'!G$122)\n+($N684*'fnd base rates'!G$123)\n+($O684*'fnd base rates'!G$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,7)))\n*$R684","v":1092.5734437539998},{"$f":"(($D684*'fnd base rates'!H$110)\n+($E684*'fnd base rates'!H$111)\n+($F684*'fnd base rates'!H$112)\n+($G684*'fnd base rates'!H$113)\n+($H684*'fnd base rates'!H$114)\n+($I684*'fnd base rates'!H$115)\n+($J684*'fnd base rates'!H$119)\n+($K684*'fnd base rates'!H$120)\n+($M684*'fnd base rates'!H$122)\n+($N684*'fnd base rates'!H$123)\n+($O684*'fnd base rates'!H$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,8)))","v":3767.671468},{"$f":"(($D684*'fnd base rates'!I$110)\n+($E684*'fnd base rates'!I$111)\n+($F684*'fnd base rates'!I$112)\n+($G684*'fnd base rates'!I$113)\n+($H684*'fnd base rates'!I$114)\n+($I684*'fnd base rates'!I$115)\n+($J684*'fnd base rates'!I$119)\n+($K684*'fnd base rates'!I$120)\n+($M684*'fnd base rates'!I$122)\n+($N684*'fnd base rates'!I$123)\n+($O684*'fnd base rates'!I$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,9)))\n*$R684","v":2340.819},{"$f":"(($D684*'fnd base rates'!J$110)\n+($E684*'fnd base rates'!J$111)\n+($F684*'fnd base rates'!J$112)\n+($G684*'fnd base rates'!J$113)\n+($H684*'fnd base rates'!J$114)\n+($I684*'fnd base rates'!J$115)\n+($J684*'fnd base rates'!J$119)\n+($K684*'fnd base rates'!J$120)\n+($M684*'fnd base rates'!J$122)\n+($N684*'fnd base rates'!J$123)\n+($O684*'fnd base rates'!J$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,10)))\n*$R684","v":2938.1543100000004},{"$f":"(($D684*'fnd base rates'!K$110)\n+($E684*'fnd base rates'!K$111)\n+($F684*'fnd base rates'!K$112)\n+($G684*'fnd base rates'!K$113)\n+($H684*'fnd base rates'!K$114)\n+($I684*'fnd base rates'!K$115)\n+($J684*'fnd base rates'!K$119)\n+($K684*'fnd base rates'!K$120)\n+($M684*'fnd base rates'!K$122)\n+($N684*'fnd base rates'!K$123)\n+($O684*'fnd base rates'!K$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,11)))\n*$R684","v":6803.211412998},{"$f":"(($D684*'fnd base rates'!L$110)\n+($E684*'fnd base rates'!L$111)\n+($F684*'fnd base rates'!L$112)\n+($G684*'fnd base rates'!L$113)\n+($H684*'fnd base rates'!L$114)\n+($I684*'fnd base rates'!L$115)\n+($J684*'fnd base rates'!L$119)\n+($K684*'fnd base rates'!L$120)\n+($M684*'fnd base rates'!L$122)\n+($N684*'fnd base rates'!L$123)\n+($O684*'fnd base rates'!L$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,12)))","v":7270.1833662206927},{"$f":"(($D684*'fnd base rates'!M$110)\n+($E684*'fnd base rates'!M$111)\n+($F684*'fnd base rates'!M$112)\n+($G684*'fnd base rates'!M$113)\n+($H684*'fnd base rates'!M$114)\n+($I684*'fnd base rates'!M$115)\n+($J684*'fnd base rates'!M$119)\n+($K684*'fnd base rates'!M$120)\n+($M684*'fnd base rates'!M$122)\n+($N684*'fnd base rates'!M$123)\n+($O684*'fnd base rates'!M$124)\n+($P684*VLOOKUP($S684+15,rate_basefnd,13)))","v":0},64554.923124048699,null,488219760,"488","219","760",1,6,64554.923124048699,10759,0,10759,null,null,null,null,null,10759,0,10759,-3,10762,14,10748]
[488,488219780,"SOUTH SHORE",{"$f":"'fnd enro'!D685","v":0},{"$f":"'fnd enro'!E685","v":0},{"$f":"'fnd enro'!F685","v":2},{"$f":"'fnd enro'!G685","v":18},{"$f":"'fnd enro'!H685","v":12},{"$f":"'fnd enro'!I685","v":12},{"$f":"'fnd enro'!J685","v":0},{"$f":"'fnd enro'!K685","v":1.6676},{"$f":"'fnd enro'!L685","v":0},{"$f":"'fnd enro'!M685+'fnd enro'!N685","v":0},{"$f":"'fnd enro'!O685","v":0},{"$f":"'fnd enro'!P685","v":0},{"$f":"'fnd enro'!Q685+'fnd enro'!R685","v":17},{"$f":"'fnd enro'!T685","v":44},1.0529999999999999,{"$f":"VALUE('fnd enro'!S685)","v":8},null,{"$f":"(($D685*'fnd base rates'!C$110)\n+($E685*'fnd base rates'!C$111)\n+($F685*'fnd base rates'!C$112)\n+($G685*'fnd base rates'!C$113)\n+($H685*'fnd base rates'!C$114)\n+($I685*'fnd base rates'!C$115)\n+($J685*'fnd base rates'!C$119)\n+($K685*'fnd base rates'!C$120)\n+($M685*'fnd base rates'!C$122)\n+($N685*'fnd base rates'!C$123)\n+($O685*'fnd base rates'!C$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,3)))\n*$R685","v":23975.519704343998},{"$f":"(($D685*'fnd base rates'!D$110)\n+($E685*'fnd base rates'!D$111)\n+($F685*'fnd base rates'!D$112)\n+($G685*'fnd base rates'!D$113)\n+($H685*'fnd base rates'!D$114)\n+($I685*'fnd base rates'!D$115)\n+($J685*'fnd base rates'!D$119)\n+($K685*'fnd base rates'!D$120)\n+($M685*'fnd base rates'!D$122)\n+($N685*'fnd base rates'!D$123)\n+($O685*'fnd base rates'!D$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,4)))\n*$R685","v":37851.095879999993},{"$f":"(($D685*'fnd base rates'!E$110)\n+($E685*'fnd base rates'!E$111)\n+($F685*'fnd base rates'!E$112)\n+($G685*'fnd base rates'!E$113)\n+($H685*'fnd base rates'!E$114)\n+($I685*'fnd base rates'!E$115)\n+($J685*'fnd base rates'!E$119)\n+($K685*'fnd base rates'!E$120)\n+($M685*'fnd base rates'!E$122)\n+($N685*'fnd base rates'!E$123)\n+($O685*'fnd base rates'!E$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,5)))\n*$R685","v":222537.08251709997},{"$f":"(($D685*'fnd base rates'!F$110)\n+($E685*'fnd base rates'!F$111)\n+($F685*'fnd base rates'!F$112)\n+($G685*'fnd base rates'!F$113)\n+($H685*'fnd base rates'!F$114)\n+($I685*'fnd base rates'!F$115)\n+($J685*'fnd base rates'!F$119)\n+($K685*'fnd base rates'!F$120)\n+($M685*'fnd base rates'!F$122)\n+($N685*'fnd base rates'!F$123)\n+($O685*'fnd base rates'!F$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,6)))\n*$R685","v":46041.886137779999},{"$f":"(($D685*'fnd base rates'!G$110)\n+($E685*'fnd base rates'!G$111)\n+($F685*'fnd base rates'!G$112)\n+($G685*'fnd base rates'!G$113)\n+($H685*'fnd base rates'!G$114)\n+($I685*'fnd base rates'!G$115)\n+($J685*'fnd base rates'!G$119)\n+($K685*'fnd base rates'!G$120)\n+($M685*'fnd base rates'!G$122)\n+($N685*'fnd base rates'!G$123)\n+($O685*'fnd base rates'!G$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,7)))\n*$R685","v":9320.1225141960003},{"$f":"(($D685*'fnd base rates'!H$110)\n+($E685*'fnd base rates'!H$111)\n+($F685*'fnd base rates'!H$112)\n+($G685*'fnd base rates'!H$113)\n+($H685*'fnd base rates'!H$114)\n+($I685*'fnd base rates'!H$115)\n+($J685*'fnd base rates'!H$119)\n+($K685*'fnd base rates'!H$120)\n+($M685*'fnd base rates'!H$122)\n+($N685*'fnd base rates'!H$123)\n+($O685*'fnd base rates'!H$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,8)))","v":25027.977432},{"$f":"(($D685*'fnd base rates'!I$110)\n+($E685*'fnd base rates'!I$111)\n+($F685*'fnd base rates'!I$112)\n+($G685*'fnd base rates'!I$113)\n+($H685*'fnd base rates'!I$114)\n+($I685*'fnd base rates'!I$115)\n+($J685*'fnd base rates'!I$119)\n+($K685*'fnd base rates'!I$120)\n+($M685*'fnd base rates'!I$122)\n+($N685*'fnd base rates'!I$123)\n+($O685*'fnd base rates'!I$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,9)))\n*$R685","v":15924.318930000001},{"$f":"(($D685*'fnd base rates'!J$110)\n+($E685*'fnd base rates'!J$111)\n+($F685*'fnd base rates'!J$112)\n+($G685*'fnd base rates'!J$113)\n+($H685*'fnd base rates'!J$114)\n+($I685*'fnd base rates'!J$115)\n+($J685*'fnd base rates'!J$119)\n+($K685*'fnd base rates'!J$120)\n+($M685*'fnd base rates'!J$122)\n+($N685*'fnd base rates'!J$123)\n+($O685*'fnd base rates'!J$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,10)))\n*$R685","v":22867.885169999998},{"$f":"(($D685*'fnd base rates'!K$110)\n+($E685*'fnd base rates'!K$111)\n+($F685*'fnd base rates'!K$112)\n+($G685*'fnd base rates'!K$113)\n+($H685*'fnd base rates'!K$114)\n+($I685*'fnd base rates'!K$115)\n+($J685*'fnd base rates'!K$119)\n+($K685*'fnd base rates'!K$120)\n+($M685*'fnd base rates'!K$122)\n+($N685*'fnd base rates'!K$123)\n+($O685*'fnd base rates'!K$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,11)))\n*$R685","v":48605.978228651999},{"$f":"(($D685*'fnd base rates'!L$110)\n+($E685*'fnd base rates'!L$111)\n+($F685*'fnd base rates'!L$112)\n+($G685*'fnd base rates'!L$113)\n+($H685*'fnd base rates'!L$114)\n+($I685*'fnd base rates'!L$115)\n+($J685*'fnd base rates'!L$119)\n+($K685*'fnd base rates'!L$120)\n+($M685*'fnd base rates'!L$122)\n+($N685*'fnd base rates'!L$123)\n+($O685*'fnd base rates'!L$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,12)))","v":58434.774473526406},{"$f":"(($D685*'fnd base rates'!M$110)\n+($E685*'fnd base rates'!M$111)\n+($F685*'fnd base rates'!M$112)\n+($G685*'fnd base rates'!M$113)\n+($H685*'fnd base rates'!M$114)\n+($I685*'fnd base rates'!M$115)\n+($J685*'fnd base rates'!M$119)\n+($K685*'fnd base rates'!M$120)\n+($M685*'fnd base rates'!M$122)\n+($N685*'fnd base rates'!M$123)\n+($O685*'fnd base rates'!M$124)\n+($P685*VLOOKUP($S685+15,rate_basefnd,13)))","v":0},510586.64098759828,null,488219780,"488","219","780",1,44,510586.64098759828,11604,0,11604,null,null,null,null,null,11604,0,11604,122,11482,15,11467]
[489,489020020,"STURGIS",{"$f":"'fnd enro'!D686","v":0},{"$f":"'fnd enro'!E686","v":0},{"$f":"'fnd enro'!F686","v":0},{"$f":"'fnd enro'!G686","v":0},{"$f":"'fnd enro'!H686","v":0},{"$f":"'fnd enro'!I686","v":175},{"$f":"'fnd enro'!J686","v":0},{"$f":"'fnd enro'!K686","v":6.6325000000000003},{"$f":"'fnd enro'!L686","v":0},{"$f":"'fnd enro'!M686+'fnd enro'!N686","v":0},{"$f":"'fnd enro'!O686","v":0},{"$f":"'fnd enro'!P686","v":1},{"$f":"'fnd enro'!Q686+'fnd enro'!R686","v":37},{"$f":"'fnd enro'!T686","v":175},1,{"$f":"VALUE('fnd enro'!S686)","v":4},null,{"$f":"(($D686*'fnd base rates'!C$110)\n+($E686*'fnd base rates'!C$111)\n+($F686*'fnd base rates'!C$112)\n+($G686*'fnd base rates'!C$113)\n+($H686*'fnd base rates'!C$114)\n+($I686*'fnd base rates'!C$115)\n+($J686*'fnd base rates'!C$119)\n+($K686*'fnd base rates'!C$120)\n+($M686*'fnd base rates'!C$122)\n+($N686*'fnd base rates'!C$123)\n+($O686*'fnd base rates'!C$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,3)))\n*$R686","v":88550.909849999996},{"$f":"(($D686*'fnd base rates'!D$110)\n+($E686*'fnd base rates'!D$111)\n+($F686*'fnd base rates'!D$112)\n+($G686*'fnd base rates'!D$113)\n+($H686*'fnd base rates'!D$114)\n+($I686*'fnd base rates'!D$115)\n+($J686*'fnd base rates'!D$119)\n+($K686*'fnd base rates'!D$120)\n+($M686*'fnd base rates'!D$122)\n+($N686*'fnd base rates'!D$123)\n+($O686*'fnd base rates'!D$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,4)))\n*$R686","v":133237.26999999999},{"$f":"(($D686*'fnd base rates'!E$110)\n+($E686*'fnd base rates'!E$111)\n+($F686*'fnd base rates'!E$112)\n+($G686*'fnd base rates'!E$113)\n+($H686*'fnd base rates'!E$114)\n+($I686*'fnd base rates'!E$115)\n+($J686*'fnd base rates'!E$119)\n+($K686*'fnd base rates'!E$120)\n+($M686*'fnd base rates'!E$122)\n+($N686*'fnd base rates'!E$123)\n+($O686*'fnd base rates'!E$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,5)))\n*$R686","v":885294.12687499996},{"$f":"(($D686*'fnd base rates'!F$110)\n+($E686*'fnd base rates'!F$111)\n+($F686*'fnd base rates'!F$112)\n+($G686*'fnd base rates'!F$113)\n+($H686*'fnd base rates'!F$114)\n+($I686*'fnd base rates'!F$115)\n+($J686*'fnd base rates'!F$119)\n+($K686*'fnd base rates'!F$120)\n+($M686*'fnd base rates'!F$122)\n+($N686*'fnd base rates'!F$123)\n+($O686*'fnd base rates'!F$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,6)))\n*$R686","v":142707.05012500001},{"$f":"(($D686*'fnd base rates'!G$110)\n+($E686*'fnd base rates'!G$111)\n+($F686*'fnd base rates'!G$112)\n+($G686*'fnd base rates'!G$113)\n+($H686*'fnd base rates'!G$114)\n+($I686*'fnd base rates'!G$115)\n+($J686*'fnd base rates'!G$119)\n+($K686*'fnd base rates'!G$120)\n+($M686*'fnd base rates'!G$122)\n+($N686*'fnd base rates'!G$123)\n+($O686*'fnd base rates'!G$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,7)))\n*$R686","v":30891.955525000001},{"$f":"(($D686*'fnd base rates'!H$110)\n+($E686*'fnd base rates'!H$111)\n+($F686*'fnd base rates'!H$112)\n+($G686*'fnd base rates'!H$113)\n+($H686*'fnd base rates'!H$114)\n+($I686*'fnd base rates'!H$115)\n+($J686*'fnd base rates'!H$119)\n+($K686*'fnd base rates'!H$120)\n+($M686*'fnd base rates'!H$122)\n+($N686*'fnd base rates'!H$123)\n+($O686*'fnd base rates'!H$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,8)))","v":134793.79615000001},{"$f":"(($D686*'fnd base rates'!I$110)\n+($E686*'fnd base rates'!I$111)\n+($F686*'fnd base rates'!I$112)\n+($G686*'fnd base rates'!I$113)\n+($H686*'fnd base rates'!I$114)\n+($I686*'fnd base rates'!I$115)\n+($J686*'fnd base rates'!I$119)\n+($K686*'fnd base rates'!I$120)\n+($M686*'fnd base rates'!I$122)\n+($N686*'fnd base rates'!I$123)\n+($O686*'fnd base rates'!I$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,9)))\n*$R686","v":72670.62},{"$f":"(($D686*'fnd base rates'!J$110)\n+($E686*'fnd base rates'!J$111)\n+($F686*'fnd base rates'!J$112)\n+($G686*'fnd base rates'!J$113)\n+($H686*'fnd base rates'!J$114)\n+($I686*'fnd base rates'!J$115)\n+($J686*'fnd base rates'!J$119)\n+($K686*'fnd base rates'!J$120)\n+($M686*'fnd base rates'!J$122)\n+($N686*'fnd base rates'!J$123)\n+($O686*'fnd base rates'!J$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,10)))\n*$R686","v":111882.23999999999},{"$f":"(($D686*'fnd base rates'!K$110)\n+($E686*'fnd base rates'!K$111)\n+($F686*'fnd base rates'!K$112)\n+($G686*'fnd base rates'!K$113)\n+($H686*'fnd base rates'!K$114)\n+($I686*'fnd base rates'!K$115)\n+($J686*'fnd base rates'!K$119)\n+($K686*'fnd base rates'!K$120)\n+($M686*'fnd base rates'!K$122)\n+($N686*'fnd base rates'!K$123)\n+($O686*'fnd base rates'!K$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,11)))\n*$R686","v":186061.71567499998},{"$f":"(($D686*'fnd base rates'!L$110)\n+($E686*'fnd base rates'!L$111)\n+($F686*'fnd base rates'!L$112)\n+($G686*'fnd base rates'!L$113)\n+($H686*'fnd base rates'!L$114)\n+($I686*'fnd base rates'!L$115)\n+($J686*'fnd base rates'!L$119)\n+($K686*'fnd base rates'!L$120)\n+($M686*'fnd base rates'!L$122)\n+($N686*'fnd base rates'!L$123)\n+($O686*'fnd base rates'!L$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,12)))","v":206540.16656005455},{"$f":"(($D686*'fnd base rates'!M$110)\n+($E686*'fnd base rates'!M$111)\n+($F686*'fnd base rates'!M$112)\n+($G686*'fnd base rates'!M$113)\n+($H686*'fnd base rates'!M$114)\n+($I686*'fnd base rates'!M$115)\n+($J686*'fnd base rates'!M$119)\n+($K686*'fnd base rates'!M$120)\n+($M686*'fnd base rates'!M$122)\n+($N686*'fnd base rates'!M$123)\n+($O686*'fnd base rates'!M$124)\n+($P686*VLOOKUP($S686+15,rate_basefnd,13)))","v":0},1992629.8507600545,null,489020020,"489","020","020",1,175,1992629.8507600545,11386,0,11386,null,null,null,null,null,11386,0,11386,-10,11396,12,11384]
[489,489020036,"STURGIS",{"$f":"'fnd enro'!D687","v":0},{"$f":"'fnd enro'!E687","v":0},{"$f":"'fnd enro'!F687","v":0},{"$f":"'fnd enro'!G687","v":0},{"$f":"'fnd enro'!H687","v":0},{"$f":"'fnd enro'!I687","v":113},{"$f":"'fnd enro'!J687","v":0},{"$f":"'fnd enro'!K687","v":4.2827000000000002},{"$f":"'fnd enro'!L687","v":0},{"$f":"'fnd enro'!M687+'fnd enro'!N687","v":0},{"$f":"'fnd enro'!O687","v":0},{"$f":"'fnd enro'!P687","v":1},{"$f":"'fnd enro'!Q687+'fnd enro'!R687","v":21},{"$f":"'fnd enro'!T687","v":113},1,{"$f":"VALUE('fnd enro'!S687)","v":4},null,{"$f":"(($D687*'fnd base rates'!C$110)\n+($E687*'fnd base rates'!C$111)\n+($F687*'fnd base rates'!C$112)\n+($G687*'fnd base rates'!C$113)\n+($H687*'fnd base rates'!C$114)\n+($I687*'fnd base rates'!C$115)\n+($J687*'fnd base rates'!C$119)\n+($K687*'fnd base rates'!C$120)\n+($M687*'fnd base rates'!C$122)\n+($N687*'fnd base rates'!C$123)\n+($O687*'fnd base rates'!C$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,3)))\n*$R687","v":57052.367846000001},{"$f":"(($D687*'fnd base rates'!D$110)\n+($E687*'fnd base rates'!D$111)\n+($F687*'fnd base rates'!D$112)\n+($G687*'fnd base rates'!D$113)\n+($H687*'fnd base rates'!D$114)\n+($I687*'fnd base rates'!D$115)\n+($J687*'fnd base rates'!D$119)\n+($K687*'fnd base rates'!D$120)\n+($M687*'fnd base rates'!D$122)\n+($N687*'fnd base rates'!D$123)\n+($O687*'fnd base rates'!D$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,4)))\n*$R687","v":85357.31},{"$f":"(($D687*'fnd base rates'!E$110)\n+($E687*'fnd base rates'!E$111)\n+($F687*'fnd base rates'!E$112)\n+($G687*'fnd base rates'!E$113)\n+($H687*'fnd base rates'!E$114)\n+($I687*'fnd base rates'!E$115)\n+($J687*'fnd base rates'!E$119)\n+($K687*'fnd base rates'!E$120)\n+($M687*'fnd base rates'!E$122)\n+($N687*'fnd base rates'!E$123)\n+($O687*'fnd base rates'!E$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,5)))\n*$R687","v":564922.83952499996},{"$f":"(($D687*'fnd base rates'!F$110)\n+($E687*'fnd base rates'!F$111)\n+($F687*'fnd base rates'!F$112)\n+($G687*'fnd base rates'!F$113)\n+($H687*'fnd base rates'!F$114)\n+($I687*'fnd base rates'!F$115)\n+($J687*'fnd base rates'!F$119)\n+($K687*'fnd base rates'!F$120)\n+($M687*'fnd base rates'!F$122)\n+($N687*'fnd base rates'!F$123)\n+($O687*'fnd base rates'!F$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,6)))\n*$R687","v":92193.609394999992},{"$f":"(($D687*'fnd base rates'!G$110)\n+($E687*'fnd base rates'!G$111)\n+($F687*'fnd base rates'!G$112)\n+($G687*'fnd base rates'!G$113)\n+($H687*'fnd base rates'!G$114)\n+($I687*'fnd base rates'!G$115)\n+($J687*'fnd base rates'!G$119)\n+($K687*'fnd base rates'!G$120)\n+($M687*'fnd base rates'!G$122)\n+($N687*'fnd base rates'!G$123)\n+($O687*'fnd base rates'!G$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,7)))\n*$R687","v":19618.702138999997},{"$f":"(($D687*'fnd base rates'!H$110)\n+($E687*'fnd base rates'!H$111)\n+($F687*'fnd base rates'!H$112)\n+($G687*'fnd base rates'!H$113)\n+($H687*'fnd base rates'!H$114)\n+($I687*'fnd base rates'!H$115)\n+($J687*'fnd base rates'!H$119)\n+($K687*'fnd base rates'!H$120)\n+($M687*'fnd base rates'!H$122)\n+($N687*'fnd base rates'!H$123)\n+($O687*'fnd base rates'!H$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,8)))","v":87018.474313999992},{"$f":"(($D687*'fnd base rates'!I$110)\n+($E687*'fnd base rates'!I$111)\n+($F687*'fnd base rates'!I$112)\n+($G687*'fnd base rates'!I$113)\n+($H687*'fnd base rates'!I$114)\n+($I687*'fnd base rates'!I$115)\n+($J687*'fnd base rates'!I$119)\n+($K687*'fnd base rates'!I$120)\n+($M687*'fnd base rates'!I$122)\n+($N687*'fnd base rates'!I$123)\n+($O687*'fnd base rates'!I$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,9)))\n*$R687","v":46658.8},{"$f":"(($D687*'fnd base rates'!J$110)\n+($E687*'fnd base rates'!J$111)\n+($F687*'fnd base rates'!J$112)\n+($G687*'fnd base rates'!J$113)\n+($H687*'fnd base rates'!J$114)\n+($I687*'fnd base rates'!J$115)\n+($J687*'fnd base rates'!J$119)\n+($K687*'fnd base rates'!J$120)\n+($M687*'fnd base rates'!J$122)\n+($N687*'fnd base rates'!J$123)\n+($O687*'fnd base rates'!J$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,10)))\n*$R687","v":70768.420000000013},{"$f":"(($D687*'fnd base rates'!K$110)\n+($E687*'fnd base rates'!K$111)\n+($F687*'fnd base rates'!K$112)\n+($G687*'fnd base rates'!K$113)\n+($H687*'fnd base rates'!K$114)\n+($I687*'fnd base rates'!K$115)\n+($J687*'fnd base rates'!K$119)\n+($K687*'fnd base rates'!K$120)\n+($M687*'fnd base rates'!K$122)\n+($N687*'fnd base rates'!K$123)\n+($O687*'fnd base rates'!K$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,11)))\n*$R687","v":120220.92349299999},{"$f":"(($D687*'fnd base rates'!L$110)\n+($E687*'fnd base rates'!L$111)\n+($F687*'fnd base rates'!L$112)\n+($G687*'fnd base rates'!L$113)\n+($H687*'fnd base rates'!L$114)\n+($I687*'fnd base rates'!L$115)\n+($J687*'fnd base rates'!L$119)\n+($K687*'fnd base rates'!L$120)\n+($M687*'fnd base rates'!L$122)\n+($N687*'fnd base rates'!L$123)\n+($O687*'fnd base rates'!L$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,12)))","v":132298.26549306375},{"$f":"(($D687*'fnd base rates'!M$110)\n+($E687*'fnd base rates'!M$111)\n+($F687*'fnd base rates'!M$112)\n+($G687*'fnd base rates'!M$113)\n+($H687*'fnd base rates'!M$114)\n+($I687*'fnd base rates'!M$115)\n+($J687*'fnd base rates'!M$119)\n+($K687*'fnd base rates'!M$120)\n+($M687*'fnd base rates'!M$122)\n+($N687*'fnd base rates'!M$123)\n+($O687*'fnd base rates'!M$124)\n+($P687*VLOOKUP($S687+15,rate_basefnd,13)))","v":0},1276109.7122050638,null,489020036,"489","020","036",1,113,1276109.7122050638,11293,0,11293,null,null,null,null,null,11293,0,11293,-14,11307,12,11295]
[489,489020052,"STURGIS",{"$f":"'fnd enro'!D688","v":0},{"$f":"'fnd enro'!E688","v":0},{"$f":"'fnd enro'!F688","v":0},{"$f":"'fnd enro'!G688","v":0},{"$f":"'fnd enro'!H688","v":0},{"$f":"'fnd enro'!I688","v":9},{"$f":"'fnd enro'!J688","v":0},{"$f":"'fnd enro'!K688","v":0.34110000000000001},{"$f":"'fnd enro'!L688","v":0},{"$f":"'fnd enro'!M688+'fnd enro'!N688","v":0},{"$f":"'fnd enro'!O688","v":0},{"$f":"'fnd enro'!P688","v":0},{"$f":"'fnd enro'!Q688+'fnd enro'!R688","v":2},{"$f":"'fnd enro'!T688","v":9},1,{"$f":"VALUE('fnd enro'!S688)","v":5},null,{"$f":"(($D688*'fnd base rates'!C$110)\n+($E688*'fnd base rates'!C$111)\n+($F688*'fnd base rates'!C$112)\n+($G688*'fnd base rates'!C$113)\n+($H688*'fnd base rates'!C$114)\n+($I688*'fnd base rates'!C$115)\n+($J688*'fnd base rates'!C$119)\n+($K688*'fnd base rates'!C$120)\n+($M688*'fnd base rates'!C$122)\n+($N688*'fnd base rates'!C$123)\n+($O688*'fnd base rates'!C$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,3)))\n*$R688","v":4556.4986779999999},{"$f":"(($D688*'fnd base rates'!D$110)\n+($E688*'fnd base rates'!D$111)\n+($F688*'fnd base rates'!D$112)\n+($G688*'fnd base rates'!D$113)\n+($H688*'fnd base rates'!D$114)\n+($I688*'fnd base rates'!D$115)\n+($J688*'fnd base rates'!D$119)\n+($K688*'fnd base rates'!D$120)\n+($M688*'fnd base rates'!D$122)\n+($N688*'fnd base rates'!D$123)\n+($O688*'fnd base rates'!D$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,4)))\n*$R688","v":6875.16},{"$f":"(($D688*'fnd base rates'!E$110)\n+($E688*'fnd base rates'!E$111)\n+($F688*'fnd base rates'!E$112)\n+($G688*'fnd base rates'!E$113)\n+($H688*'fnd base rates'!E$114)\n+($I688*'fnd base rates'!E$115)\n+($J688*'fnd base rates'!E$119)\n+($K688*'fnd base rates'!E$120)\n+($M688*'fnd base rates'!E$122)\n+($N688*'fnd base rates'!E$123)\n+($O688*'fnd base rates'!E$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,5)))\n*$R688","v":45771.813324999996},{"$f":"(($D688*'fnd base rates'!F$110)\n+($E688*'fnd base rates'!F$111)\n+($F688*'fnd base rates'!F$112)\n+($G688*'fnd base rates'!F$113)\n+($H688*'fnd base rates'!F$114)\n+($I688*'fnd base rates'!F$115)\n+($J688*'fnd base rates'!F$119)\n+($K688*'fnd base rates'!F$120)\n+($M688*'fnd base rates'!F$122)\n+($N688*'fnd base rates'!F$123)\n+($O688*'fnd base rates'!F$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,6)))\n*$R688","v":7332.5962350000009},{"$f":"(($D688*'fnd base rates'!G$110)\n+($E688*'fnd base rates'!G$111)\n+($F688*'fnd base rates'!G$112)\n+($G688*'fnd base rates'!G$113)\n+($H688*'fnd base rates'!G$114)\n+($I688*'fnd base rates'!G$115)\n+($J688*'fnd base rates'!G$119)\n+($K688*'fnd base rates'!G$120)\n+($M688*'fnd base rates'!G$122)\n+($N688*'fnd base rates'!G$123)\n+($O688*'fnd base rates'!G$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,7)))\n*$R688","v":1600.8574269999999},{"$f":"(($D688*'fnd base rates'!H$110)\n+($E688*'fnd base rates'!H$111)\n+($F688*'fnd base rates'!H$112)\n+($G688*'fnd base rates'!H$113)\n+($H688*'fnd base rates'!H$114)\n+($I688*'fnd base rates'!H$115)\n+($J688*'fnd base rates'!H$119)\n+($K688*'fnd base rates'!H$120)\n+($M688*'fnd base rates'!H$122)\n+($N688*'fnd base rates'!H$123)\n+($O688*'fnd base rates'!H$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,8)))","v":6929.6622019999995},{"$f":"(($D688*'fnd base rates'!I$110)\n+($E688*'fnd base rates'!I$111)\n+($F688*'fnd base rates'!I$112)\n+($G688*'fnd base rates'!I$113)\n+($H688*'fnd base rates'!I$114)\n+($I688*'fnd base rates'!I$115)\n+($J688*'fnd base rates'!I$119)\n+($K688*'fnd base rates'!I$120)\n+($M688*'fnd base rates'!I$122)\n+($N688*'fnd base rates'!I$123)\n+($O688*'fnd base rates'!I$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,9)))\n*$R688","v":3746.21},{"$f":"(($D688*'fnd base rates'!J$110)\n+($E688*'fnd base rates'!J$111)\n+($F688*'fnd base rates'!J$112)\n+($G688*'fnd base rates'!J$113)\n+($H688*'fnd base rates'!J$114)\n+($I688*'fnd base rates'!J$115)\n+($J688*'fnd base rates'!J$119)\n+($K688*'fnd base rates'!J$120)\n+($M688*'fnd base rates'!J$122)\n+($N688*'fnd base rates'!J$123)\n+($O688*'fnd base rates'!J$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,10)))\n*$R688","v":5813.77},{"$f":"(($D688*'fnd base rates'!K$110)\n+($E688*'fnd base rates'!K$111)\n+($F688*'fnd base rates'!K$112)\n+($G688*'fnd base rates'!K$113)\n+($H688*'fnd base rates'!K$114)\n+($I688*'fnd base rates'!K$115)\n+($J688*'fnd base rates'!K$119)\n+($K688*'fnd base rates'!K$120)\n+($M688*'fnd base rates'!K$122)\n+($N688*'fnd base rates'!K$123)\n+($O688*'fnd base rates'!K$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,11)))\n*$R688","v":9557.5343489999996},{"$f":"(($D688*'fnd base rates'!L$110)\n+($E688*'fnd base rates'!L$111)\n+($F688*'fnd base rates'!L$112)\n+($G688*'fnd base rates'!L$113)\n+($H688*'fnd base rates'!L$114)\n+($I688*'fnd base rates'!L$115)\n+($J688*'fnd base rates'!L$119)\n+($K688*'fnd base rates'!L$120)\n+($M688*'fnd base rates'!L$122)\n+($N688*'fnd base rates'!L$123)\n+($O688*'fnd base rates'!L$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,12)))","v":10658.357251659947},{"$f":"(($D688*'fnd base rates'!M$110)\n+($E688*'fnd base rates'!M$111)\n+($F688*'fnd base rates'!M$112)\n+($G688*'fnd base rates'!M$113)\n+($H688*'fnd base rates'!M$114)\n+($I688*'fnd base rates'!M$115)\n+($J688*'fnd base rates'!M$119)\n+($K688*'fnd base rates'!M$120)\n+($M688*'fnd base rates'!M$122)\n+($N688*'fnd base rates'!M$123)\n+($O688*'fnd base rates'!M$124)\n+($P688*VLOOKUP($S688+15,rate_basefnd,13)))","v":0},102842.45946765995,null,489020052,"489","020","052",1,9,102842.45946765995,11427,0,11427,null,null,null,null,null,11427,0,11427,-2,11429,13,11416]
[489,489020096,"STURGIS",{"$f":"'fnd enro'!D689","v":0},{"$f":"'fnd enro'!E689","v":0},{"$f":"'fnd enro'!F689","v":0},{"$f":"'fnd enro'!G689","v":0},{"$f":"'fnd enro'!H689","v":0},{"$f":"'fnd enro'!I689","v":87},{"$f":"'fnd enro'!J689","v":0},{"$f":"'fnd enro'!K689","v":3.2972999999999999},{"$f":"'fnd enro'!L689","v":0},{"$f":"'fnd enro'!M689+'fnd enro'!N689","v":0},{"$f":"'fnd enro'!O689","v":0},{"$f":"'fnd enro'!P689","v":0},{"$f":"'fnd enro'!Q689+'fnd enro'!R689","v":19},{"$f":"'fnd enro'!T689","v":87},1,{"$f":"VALUE('fnd enro'!S689)","v":4},null,{"$f":"(($D689*'fnd base rates'!C$110)\n+($E689*'fnd base rates'!C$111)\n+($F689*'fnd base rates'!C$112)\n+($G689*'fnd base rates'!C$113)\n+($H689*'fnd base rates'!C$114)\n+($I689*'fnd base rates'!C$115)\n+($J689*'fnd base rates'!C$119)\n+($K689*'fnd base rates'!C$120)\n+($M689*'fnd base rates'!C$122)\n+($N689*'fnd base rates'!C$123)\n+($O689*'fnd base rates'!C$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,3)))\n*$R689","v":44017.77055400001},{"$f":"(($D689*'fnd base rates'!D$110)\n+($E689*'fnd base rates'!D$111)\n+($F689*'fnd base rates'!D$112)\n+($G689*'fnd base rates'!D$113)\n+($H689*'fnd base rates'!D$114)\n+($I689*'fnd base rates'!D$115)\n+($J689*'fnd base rates'!D$119)\n+($K689*'fnd base rates'!D$120)\n+($M689*'fnd base rates'!D$122)\n+($N689*'fnd base rates'!D$123)\n+($O689*'fnd base rates'!D$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,4)))\n*$R689","v":66325.08},{"$f":"(($D689*'fnd base rates'!E$110)\n+($E689*'fnd base rates'!E$111)\n+($F689*'fnd base rates'!E$112)\n+($G689*'fnd base rates'!E$113)\n+($H689*'fnd base rates'!E$114)\n+($I689*'fnd base rates'!E$115)\n+($J689*'fnd base rates'!E$119)\n+($K689*'fnd base rates'!E$120)\n+($M689*'fnd base rates'!E$122)\n+($N689*'fnd base rates'!E$123)\n+($O689*'fnd base rates'!E$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,5)))\n*$R689","v":441145.02547500003},{"$f":"(($D689*'fnd base rates'!F$110)\n+($E689*'fnd base rates'!F$111)\n+($F689*'fnd base rates'!F$112)\n+($G689*'fnd base rates'!F$113)\n+($H689*'fnd base rates'!F$114)\n+($I689*'fnd base rates'!F$115)\n+($J689*'fnd base rates'!F$119)\n+($K689*'fnd base rates'!F$120)\n+($M689*'fnd base rates'!F$122)\n+($N689*'fnd base rates'!F$123)\n+($O689*'fnd base rates'!F$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,6)))\n*$R689","v":70881.763605},{"$f":"(($D689*'fnd base rates'!G$110)\n+($E689*'fnd base rates'!G$111)\n+($F689*'fnd base rates'!G$112)\n+($G689*'fnd base rates'!G$113)\n+($H689*'fnd base rates'!G$114)\n+($I689*'fnd base rates'!G$115)\n+($J689*'fnd base rates'!G$119)\n+($K689*'fnd base rates'!G$120)\n+($M689*'fnd base rates'!G$122)\n+($N689*'fnd base rates'!G$123)\n+($O689*'fnd base rates'!G$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,7)))\n*$R689","v":15411.008460999999},{"$f":"(($D689*'fnd base rates'!H$110)\n+($E689*'fnd base rates'!H$111)\n+($F689*'fnd base rates'!H$112)\n+($G689*'fnd base rates'!H$113)\n+($H689*'fnd base rates'!H$114)\n+($I689*'fnd base rates'!H$115)\n+($J689*'fnd base rates'!H$119)\n+($K689*'fnd base rates'!H$120)\n+($M689*'fnd base rates'!H$122)\n+($N689*'fnd base rates'!H$123)\n+($O689*'fnd base rates'!H$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,8)))","v":66977.021285999988},{"$f":"(($D689*'fnd base rates'!I$110)\n+($E689*'fnd base rates'!I$111)\n+($F689*'fnd base rates'!I$112)\n+($G689*'fnd base rates'!I$113)\n+($H689*'fnd base rates'!I$114)\n+($I689*'fnd base rates'!I$115)\n+($J689*'fnd base rates'!I$119)\n+($K689*'fnd base rates'!I$120)\n+($M689*'fnd base rates'!I$122)\n+($N689*'fnd base rates'!I$123)\n+($O689*'fnd base rates'!I$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,9)))\n*$R689","v":36159.99},{"$f":"(($D689*'fnd base rates'!J$110)\n+($E689*'fnd base rates'!J$111)\n+($F689*'fnd base rates'!J$112)\n+($G689*'fnd base rates'!J$113)\n+($H689*'fnd base rates'!J$114)\n+($I689*'fnd base rates'!J$115)\n+($J689*'fnd base rates'!J$119)\n+($K689*'fnd base rates'!J$120)\n+($M689*'fnd base rates'!J$122)\n+($N689*'fnd base rates'!J$123)\n+($O689*'fnd base rates'!J$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,10)))\n*$R689","v":55922.780000000006},{"$f":"(($D689*'fnd base rates'!K$110)\n+($E689*'fnd base rates'!K$111)\n+($F689*'fnd base rates'!K$112)\n+($G689*'fnd base rates'!K$113)\n+($H689*'fnd base rates'!K$114)\n+($I689*'fnd base rates'!K$115)\n+($J689*'fnd base rates'!K$119)\n+($K689*'fnd base rates'!K$120)\n+($M689*'fnd base rates'!K$122)\n+($N689*'fnd base rates'!K$123)\n+($O689*'fnd base rates'!K$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,11)))\n*$R689","v":92389.498706999992},{"$f":"(($D689*'fnd base rates'!L$110)\n+($E689*'fnd base rates'!L$111)\n+($F689*'fnd base rates'!L$112)\n+($G689*'fnd base rates'!L$113)\n+($H689*'fnd base rates'!L$114)\n+($I689*'fnd base rates'!L$115)\n+($J689*'fnd base rates'!L$119)\n+($K689*'fnd base rates'!L$120)\n+($M689*'fnd base rates'!L$122)\n+($N689*'fnd base rates'!L$123)\n+($O689*'fnd base rates'!L$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,12)))","v":102818.04343271282},{"$f":"(($D689*'fnd base rates'!M$110)\n+($E689*'fnd base rates'!M$111)\n+($F689*'fnd base rates'!M$112)\n+($G689*'fnd base rates'!M$113)\n+($H689*'fnd base rates'!M$114)\n+($I689*'fnd base rates'!M$115)\n+($J689*'fnd base rates'!M$119)\n+($K689*'fnd base rates'!M$120)\n+($M689*'fnd base rates'!M$122)\n+($N689*'fnd base rates'!M$123)\n+($O689*'fnd base rates'!M$124)\n+($P689*VLOOKUP($S689+15,rate_basefnd,13)))","v":0},992047.98152071284,null,489020096,"489","020","096",1,87,992047.98152071284,11403,0,11403,null,null,null,null,null,11403,0,11403,-2,11405,13,11392]
[489,489020172,"STURGIS",{"$f":"'fnd enro'!D690","v":0},{"$f":"'fnd enro'!E690","v":0},{"$f":"'fnd enro'!F690","v":0},{"$f":"'fnd enro'!G690","v":0},{"$f":"'fnd enro'!H690","v":0},{"$f":"'fnd enro'!I690","v":49},{"$f":"'fnd enro'!J690","v":0},{"$f":"'fnd enro'!K690","v":1.8571},{"$f":"'fnd enro'!L690","v":0},{"$f":"'fnd enro'!M690+'fnd enro'!N690","v":0},{"$f":"'fnd enro'!O690","v":0},{"$f":"'fnd enro'!P690","v":1},{"$f":"'fnd enro'!Q690+'fnd enro'!R690","v":5},{"$f":"'fnd enro'!T690","v":49},1,{"$f":"VALUE('fnd enro'!S690)","v":2},null,{"$f":"(($D690*'fnd base rates'!C$110)\n+($E690*'fnd base rates'!C$111)\n+($F690*'fnd base rates'!C$112)\n+($G690*'fnd base rates'!C$113)\n+($H690*'fnd base rates'!C$114)\n+($I690*'fnd base rates'!C$115)\n+($J690*'fnd base rates'!C$119)\n+($K690*'fnd base rates'!C$120)\n+($M690*'fnd base rates'!C$122)\n+($N690*'fnd base rates'!C$123)\n+($O690*'fnd base rates'!C$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,3)))\n*$R690","v":24559.278358},{"$f":"(($D690*'fnd base rates'!D$110)\n+($E690*'fnd base rates'!D$111)\n+($F690*'fnd base rates'!D$112)\n+($G690*'fnd base rates'!D$113)\n+($H690*'fnd base rates'!D$114)\n+($I690*'fnd base rates'!D$115)\n+($J690*'fnd base rates'!D$119)\n+($K690*'fnd base rates'!D$120)\n+($M690*'fnd base rates'!D$122)\n+($N690*'fnd base rates'!D$123)\n+($O690*'fnd base rates'!D$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,4)))\n*$R690","v":36034.93},{"$f":"(($D690*'fnd base rates'!E$110)\n+($E690*'fnd base rates'!E$111)\n+($F690*'fnd base rates'!E$112)\n+($G690*'fnd base rates'!E$113)\n+($H690*'fnd base rates'!E$114)\n+($I690*'fnd base rates'!E$115)\n+($J690*'fnd base rates'!E$119)\n+($K690*'fnd base rates'!E$120)\n+($M690*'fnd base rates'!E$122)\n+($N690*'fnd base rates'!E$123)\n+($O690*'fnd base rates'!E$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,5)))\n*$R690","v":235213.75032500003},{"$f":"(($D690*'fnd base rates'!F$110)\n+($E690*'fnd base rates'!F$111)\n+($F690*'fnd base rates'!F$112)\n+($G690*'fnd base rates'!F$113)\n+($H690*'fnd base rates'!F$114)\n+($I690*'fnd base rates'!F$115)\n+($J690*'fnd base rates'!F$119)\n+($K690*'fnd base rates'!F$120)\n+($M690*'fnd base rates'!F$122)\n+($N690*'fnd base rates'!F$123)\n+($O690*'fnd base rates'!F$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,6)))\n*$R690","v":40050.702834999996},{"$f":"(($D690*'fnd base rates'!G$110)\n+($E690*'fnd base rates'!G$111)\n+($F690*'fnd base rates'!G$112)\n+($G690*'fnd base rates'!G$113)\n+($H690*'fnd base rates'!G$114)\n+($I690*'fnd base rates'!G$115)\n+($J690*'fnd base rates'!G$119)\n+($K690*'fnd base rates'!G$120)\n+($M690*'fnd base rates'!G$122)\n+($N690*'fnd base rates'!G$123)\n+($O690*'fnd base rates'!G$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,7)))\n*$R690","v":8030.1915470000004},{"$f":"(($D690*'fnd base rates'!H$110)\n+($E690*'fnd base rates'!H$111)\n+($F690*'fnd base rates'!H$112)\n+($G690*'fnd base rates'!H$113)\n+($H690*'fnd base rates'!H$114)\n+($I690*'fnd base rates'!H$115)\n+($J690*'fnd base rates'!H$119)\n+($K690*'fnd base rates'!H$120)\n+($M690*'fnd base rates'!H$122)\n+($N690*'fnd base rates'!H$123)\n+($O690*'fnd base rates'!H$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,8)))","v":37709.415322000001},{"$f":"(($D690*'fnd base rates'!I$110)\n+($E690*'fnd base rates'!I$111)\n+($F690*'fnd base rates'!I$112)\n+($G690*'fnd base rates'!I$113)\n+($H690*'fnd base rates'!I$114)\n+($I690*'fnd base rates'!I$115)\n+($J690*'fnd base rates'!I$119)\n+($K690*'fnd base rates'!I$120)\n+($M690*'fnd base rates'!I$122)\n+($N690*'fnd base rates'!I$123)\n+($O690*'fnd base rates'!I$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,9)))\n*$R690","v":19848.25},{"$f":"(($D690*'fnd base rates'!J$110)\n+($E690*'fnd base rates'!J$111)\n+($F690*'fnd base rates'!J$112)\n+($G690*'fnd base rates'!J$113)\n+($H690*'fnd base rates'!J$114)\n+($I690*'fnd base rates'!J$115)\n+($J690*'fnd base rates'!J$119)\n+($K690*'fnd base rates'!J$120)\n+($M690*'fnd base rates'!J$122)\n+($N690*'fnd base rates'!J$123)\n+($O690*'fnd base rates'!J$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,10)))\n*$R690","v":28538.100000000002},{"$f":"(($D690*'fnd base rates'!K$110)\n+($E690*'fnd base rates'!K$111)\n+($F690*'fnd base rates'!K$112)\n+($G690*'fnd base rates'!K$113)\n+($H690*'fnd base rates'!K$114)\n+($I690*'fnd base rates'!K$115)\n+($J690*'fnd base rates'!K$119)\n+($K690*'fnd base rates'!K$120)\n+($M690*'fnd base rates'!K$122)\n+($N690*'fnd base rates'!K$123)\n+($O690*'fnd base rates'!K$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,11)))\n*$R690","v":52256.234788999995},{"$f":"(($D690*'fnd base rates'!L$110)\n+($E690*'fnd base rates'!L$111)\n+($F690*'fnd base rates'!L$112)\n+($G690*'fnd base rates'!L$113)\n+($H690*'fnd base rates'!L$114)\n+($I690*'fnd base rates'!L$115)\n+($J690*'fnd base rates'!L$119)\n+($K690*'fnd base rates'!L$120)\n+($M690*'fnd base rates'!L$122)\n+($N690*'fnd base rates'!L$123)\n+($O690*'fnd base rates'!L$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,12)))","v":55822.695036815261},{"$f":"(($D690*'fnd base rates'!M$110)\n+($E690*'fnd base rates'!M$111)\n+($F690*'fnd base rates'!M$112)\n+($G690*'fnd base rates'!M$113)\n+($H690*'fnd base rates'!M$114)\n+($I690*'fnd base rates'!M$115)\n+($J690*'fnd base rates'!M$119)\n+($K690*'fnd base rates'!M$120)\n+($M690*'fnd base rates'!M$122)\n+($N690*'fnd base rates'!M$123)\n+($O690*'fnd base rates'!M$124)\n+($P690*VLOOKUP($S690+15,rate_basefnd,13)))","v":0},538063.54821281531,null,489020172,"489","020","172",1,49,538063.54821281531,10981,0,10981,null,null,null,null,null,10981,0,10981,-30,11011,79,10932]
[489,489020182,"STURGIS",{"$f":"'fnd enro'!D691","v":0},{"$f":"'fnd enro'!E691","v":0},{"$f":"'fnd enro'!F691","v":0},{"$f":"'fnd enro'!G691","v":0},{"$f":"'fnd enro'!H691","v":0},{"$f":"'fnd enro'!I691","v":1},{"$f":"'fnd enro'!J691","v":0},{"$f":"'fnd enro'!K691","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L691","v":0},{"$f":"'fnd enro'!M691+'fnd enro'!N691","v":0},{"$f":"'fnd enro'!O691","v":0},{"$f":"'fnd enro'!P691","v":0},{"$f":"'fnd enro'!Q691+'fnd enro'!R691","v":1},{"$f":"'fnd enro'!T691","v":1},1,{"$f":"VALUE('fnd enro'!S691)","v":10},null,{"$f":"(($D691*'fnd base rates'!C$110)\n+($E691*'fnd base rates'!C$111)\n+($F691*'fnd base rates'!C$112)\n+($G691*'fnd base rates'!C$113)\n+($H691*'fnd base rates'!C$114)\n+($I691*'fnd base rates'!C$115)\n+($J691*'fnd base rates'!C$119)\n+($K691*'fnd base rates'!C$120)\n+($M691*'fnd base rates'!C$122)\n+($N691*'fnd base rates'!C$123)\n+($O691*'fnd base rates'!C$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,3)))\n*$R691","v":556.74874199999999},{"$f":"(($D691*'fnd base rates'!D$110)\n+($E691*'fnd base rates'!D$111)\n+($F691*'fnd base rates'!D$112)\n+($G691*'fnd base rates'!D$113)\n+($H691*'fnd base rates'!D$114)\n+($I691*'fnd base rates'!D$115)\n+($J691*'fnd base rates'!D$119)\n+($K691*'fnd base rates'!D$120)\n+($M691*'fnd base rates'!D$122)\n+($N691*'fnd base rates'!D$123)\n+($O691*'fnd base rates'!D$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,4)))\n*$R691","v":1003.05},{"$f":"(($D691*'fnd base rates'!E$110)\n+($E691*'fnd base rates'!E$111)\n+($F691*'fnd base rates'!E$112)\n+($G691*'fnd base rates'!E$113)\n+($H691*'fnd base rates'!E$114)\n+($I691*'fnd base rates'!E$115)\n+($J691*'fnd base rates'!E$119)\n+($K691*'fnd base rates'!E$120)\n+($M691*'fnd base rates'!E$122)\n+($N691*'fnd base rates'!E$123)\n+($O691*'fnd base rates'!E$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,5)))\n*$R691","v":7420.2459250000002},{"$f":"(($D691*'fnd base rates'!F$110)\n+($E691*'fnd base rates'!F$111)\n+($F691*'fnd base rates'!F$112)\n+($G691*'fnd base rates'!F$113)\n+($H691*'fnd base rates'!F$114)\n+($I691*'fnd base rates'!F$115)\n+($J691*'fnd base rates'!F$119)\n+($K691*'fnd base rates'!F$120)\n+($M691*'fnd base rates'!F$122)\n+($N691*'fnd base rates'!F$123)\n+($O691*'fnd base rates'!F$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,6)))\n*$R691","v":814.73291500000005},{"$f":"(($D691*'fnd base rates'!G$110)\n+($E691*'fnd base rates'!G$111)\n+($F691*'fnd base rates'!G$112)\n+($G691*'fnd base rates'!G$113)\n+($H691*'fnd base rates'!G$114)\n+($I691*'fnd base rates'!G$115)\n+($J691*'fnd base rates'!G$119)\n+($K691*'fnd base rates'!G$120)\n+($M691*'fnd base rates'!G$122)\n+($N691*'fnd base rates'!G$123)\n+($O691*'fnd base rates'!G$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,7)))\n*$R691","v":291.128603},{"$f":"(($D691*'fnd base rates'!H$110)\n+($E691*'fnd base rates'!H$111)\n+($F691*'fnd base rates'!H$112)\n+($G691*'fnd base rates'!H$113)\n+($H691*'fnd base rates'!H$114)\n+($I691*'fnd base rates'!H$115)\n+($J691*'fnd base rates'!H$119)\n+($K691*'fnd base rates'!H$120)\n+($M691*'fnd base rates'!H$122)\n+($N691*'fnd base rates'!H$123)\n+($O691*'fnd base rates'!H$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D691*'fnd base rates'!I$110)\n+($E691*'fnd base rates'!I$111)\n+($F691*'fnd base rates'!I$112)\n+($G691*'fnd base rates'!I$113)\n+($H691*'fnd base rates'!I$114)\n+($I691*'fnd base rates'!I$115)\n+($J691*'fnd base rates'!I$119)\n+($K691*'fnd base rates'!I$120)\n+($M691*'fnd base rates'!I$122)\n+($N691*'fnd base rates'!I$123)\n+($O691*'fnd base rates'!I$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,9)))\n*$R691","v":510.78},{"$f":"(($D691*'fnd base rates'!J$110)\n+($E691*'fnd base rates'!J$111)\n+($F691*'fnd base rates'!J$112)\n+($G691*'fnd base rates'!J$113)\n+($H691*'fnd base rates'!J$114)\n+($I691*'fnd base rates'!J$115)\n+($J691*'fnd base rates'!J$119)\n+($K691*'fnd base rates'!J$120)\n+($M691*'fnd base rates'!J$122)\n+($N691*'fnd base rates'!J$123)\n+($O691*'fnd base rates'!J$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,10)))\n*$R691","v":1137.18},{"$f":"(($D691*'fnd base rates'!K$110)\n+($E691*'fnd base rates'!K$111)\n+($F691*'fnd base rates'!K$112)\n+($G691*'fnd base rates'!K$113)\n+($H691*'fnd base rates'!K$114)\n+($I691*'fnd base rates'!K$115)\n+($J691*'fnd base rates'!K$119)\n+($K691*'fnd base rates'!K$120)\n+($M691*'fnd base rates'!K$122)\n+($N691*'fnd base rates'!K$123)\n+($O691*'fnd base rates'!K$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,11)))\n*$R691","v":1061.948261},{"$f":"(($D691*'fnd base rates'!L$110)\n+($E691*'fnd base rates'!L$111)\n+($F691*'fnd base rates'!L$112)\n+($G691*'fnd base rates'!L$113)\n+($H691*'fnd base rates'!L$114)\n+($I691*'fnd base rates'!L$115)\n+($J691*'fnd base rates'!L$119)\n+($K691*'fnd base rates'!L$120)\n+($M691*'fnd base rates'!L$122)\n+($N691*'fnd base rates'!L$123)\n+($O691*'fnd base rates'!L$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D691*'fnd base rates'!M$110)\n+($E691*'fnd base rates'!M$111)\n+($F691*'fnd base rates'!M$112)\n+($G691*'fnd base rates'!M$113)\n+($H691*'fnd base rates'!M$114)\n+($I691*'fnd base rates'!M$115)\n+($J691*'fnd base rates'!M$119)\n+($K691*'fnd base rates'!M$120)\n+($M691*'fnd base rates'!M$122)\n+($N691*'fnd base rates'!M$123)\n+($O691*'fnd base rates'!M$124)\n+($P691*VLOOKUP($S691+15,rate_basefnd,13)))","v":0},15145.027718628882,null,489020182,"489","020","182",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[489,489020201,"STURGIS",{"$f":"'fnd enro'!D692","v":0},{"$f":"'fnd enro'!E692","v":0},{"$f":"'fnd enro'!F692","v":0},{"$f":"'fnd enro'!G692","v":0},{"$f":"'fnd enro'!H692","v":0},{"$f":"'fnd enro'!I692","v":2},{"$f":"'fnd enro'!J692","v":0},{"$f":"'fnd enro'!K692","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L692","v":0},{"$f":"'fnd enro'!M692+'fnd enro'!N692","v":0},{"$f":"'fnd enro'!O692","v":0},{"$f":"'fnd enro'!P692","v":0},{"$f":"'fnd enro'!Q692+'fnd enro'!R692","v":2},{"$f":"'fnd enro'!T692","v":2},1,{"$f":"VALUE('fnd enro'!S692)","v":10},null,{"$f":"(($D692*'fnd base rates'!C$110)\n+($E692*'fnd base rates'!C$111)\n+($F692*'fnd base rates'!C$112)\n+($G692*'fnd base rates'!C$113)\n+($H692*'fnd base rates'!C$114)\n+($I692*'fnd base rates'!C$115)\n+($J692*'fnd base rates'!C$119)\n+($K692*'fnd base rates'!C$120)\n+($M692*'fnd base rates'!C$122)\n+($N692*'fnd base rates'!C$123)\n+($O692*'fnd base rates'!C$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,3)))\n*$R692","v":1113.497484},{"$f":"(($D692*'fnd base rates'!D$110)\n+($E692*'fnd base rates'!D$111)\n+($F692*'fnd base rates'!D$112)\n+($G692*'fnd base rates'!D$113)\n+($H692*'fnd base rates'!D$114)\n+($I692*'fnd base rates'!D$115)\n+($J692*'fnd base rates'!D$119)\n+($K692*'fnd base rates'!D$120)\n+($M692*'fnd base rates'!D$122)\n+($N692*'fnd base rates'!D$123)\n+($O692*'fnd base rates'!D$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,4)))\n*$R692","v":2006.1},{"$f":"(($D692*'fnd base rates'!E$110)\n+($E692*'fnd base rates'!E$111)\n+($F692*'fnd base rates'!E$112)\n+($G692*'fnd base rates'!E$113)\n+($H692*'fnd base rates'!E$114)\n+($I692*'fnd base rates'!E$115)\n+($J692*'fnd base rates'!E$119)\n+($K692*'fnd base rates'!E$120)\n+($M692*'fnd base rates'!E$122)\n+($N692*'fnd base rates'!E$123)\n+($O692*'fnd base rates'!E$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,5)))\n*$R692","v":14840.49185},{"$f":"(($D692*'fnd base rates'!F$110)\n+($E692*'fnd base rates'!F$111)\n+($F692*'fnd base rates'!F$112)\n+($G692*'fnd base rates'!F$113)\n+($H692*'fnd base rates'!F$114)\n+($I692*'fnd base rates'!F$115)\n+($J692*'fnd base rates'!F$119)\n+($K692*'fnd base rates'!F$120)\n+($M692*'fnd base rates'!F$122)\n+($N692*'fnd base rates'!F$123)\n+($O692*'fnd base rates'!F$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,6)))\n*$R692","v":1629.4658300000001},{"$f":"(($D692*'fnd base rates'!G$110)\n+($E692*'fnd base rates'!G$111)\n+($F692*'fnd base rates'!G$112)\n+($G692*'fnd base rates'!G$113)\n+($H692*'fnd base rates'!G$114)\n+($I692*'fnd base rates'!G$115)\n+($J692*'fnd base rates'!G$119)\n+($K692*'fnd base rates'!G$120)\n+($M692*'fnd base rates'!G$122)\n+($N692*'fnd base rates'!G$123)\n+($O692*'fnd base rates'!G$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,7)))\n*$R692","v":582.257206},{"$f":"(($D692*'fnd base rates'!H$110)\n+($E692*'fnd base rates'!H$111)\n+($F692*'fnd base rates'!H$112)\n+($G692*'fnd base rates'!H$113)\n+($H692*'fnd base rates'!H$114)\n+($I692*'fnd base rates'!H$115)\n+($J692*'fnd base rates'!H$119)\n+($K692*'fnd base rates'!H$120)\n+($M692*'fnd base rates'!H$122)\n+($N692*'fnd base rates'!H$123)\n+($O692*'fnd base rates'!H$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D692*'fnd base rates'!I$110)\n+($E692*'fnd base rates'!I$111)\n+($F692*'fnd base rates'!I$112)\n+($G692*'fnd base rates'!I$113)\n+($H692*'fnd base rates'!I$114)\n+($I692*'fnd base rates'!I$115)\n+($J692*'fnd base rates'!I$119)\n+($K692*'fnd base rates'!I$120)\n+($M692*'fnd base rates'!I$122)\n+($N692*'fnd base rates'!I$123)\n+($O692*'fnd base rates'!I$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,9)))\n*$R692","v":1021.56},{"$f":"(($D692*'fnd base rates'!J$110)\n+($E692*'fnd base rates'!J$111)\n+($F692*'fnd base rates'!J$112)\n+($G692*'fnd base rates'!J$113)\n+($H692*'fnd base rates'!J$114)\n+($I692*'fnd base rates'!J$115)\n+($J692*'fnd base rates'!J$119)\n+($K692*'fnd base rates'!J$120)\n+($M692*'fnd base rates'!J$122)\n+($N692*'fnd base rates'!J$123)\n+($O692*'fnd base rates'!J$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,10)))\n*$R692","v":2274.36},{"$f":"(($D692*'fnd base rates'!K$110)\n+($E692*'fnd base rates'!K$111)\n+($F692*'fnd base rates'!K$112)\n+($G692*'fnd base rates'!K$113)\n+($H692*'fnd base rates'!K$114)\n+($I692*'fnd base rates'!K$115)\n+($J692*'fnd base rates'!K$119)\n+($K692*'fnd base rates'!K$120)\n+($M692*'fnd base rates'!K$122)\n+($N692*'fnd base rates'!K$123)\n+($O692*'fnd base rates'!K$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,11)))\n*$R692","v":2123.896522},{"$f":"(($D692*'fnd base rates'!L$110)\n+($E692*'fnd base rates'!L$111)\n+($F692*'fnd base rates'!L$112)\n+($G692*'fnd base rates'!L$113)\n+($H692*'fnd base rates'!L$114)\n+($I692*'fnd base rates'!L$115)\n+($J692*'fnd base rates'!L$119)\n+($K692*'fnd base rates'!L$120)\n+($M692*'fnd base rates'!L$122)\n+($N692*'fnd base rates'!L$123)\n+($O692*'fnd base rates'!L$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D692*'fnd base rates'!M$110)\n+($E692*'fnd base rates'!M$111)\n+($F692*'fnd base rates'!M$112)\n+($G692*'fnd base rates'!M$113)\n+($H692*'fnd base rates'!M$114)\n+($I692*'fnd base rates'!M$115)\n+($J692*'fnd base rates'!M$119)\n+($K692*'fnd base rates'!M$120)\n+($M692*'fnd base rates'!M$122)\n+($N692*'fnd base rates'!M$123)\n+($O692*'fnd base rates'!M$124)\n+($P692*VLOOKUP($S692+15,rate_basefnd,13)))","v":0},30290.055437257764,null,489020201,"489","020","201",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[489,489020239,"STURGIS",{"$f":"'fnd enro'!D693","v":0},{"$f":"'fnd enro'!E693","v":0},{"$f":"'fnd enro'!F693","v":0},{"$f":"'fnd enro'!G693","v":0},{"$f":"'fnd enro'!H693","v":0},{"$f":"'fnd enro'!I693","v":66},{"$f":"'fnd enro'!J693","v":0},{"$f":"'fnd enro'!K693","v":2.5013999999999998},{"$f":"'fnd enro'!L693","v":0},{"$f":"'fnd enro'!M693+'fnd enro'!N693","v":0},{"$f":"'fnd enro'!O693","v":0},{"$f":"'fnd enro'!P693","v":0},{"$f":"'fnd enro'!Q693+'fnd enro'!R693","v":8},{"$f":"'fnd enro'!T693","v":66},1,{"$f":"VALUE('fnd enro'!S693)","v":3},null,{"$f":"(($D693*'fnd base rates'!C$110)\n+($E693*'fnd base rates'!C$111)\n+($F693*'fnd base rates'!C$112)\n+($G693*'fnd base rates'!C$113)\n+($H693*'fnd base rates'!C$114)\n+($I693*'fnd base rates'!C$115)\n+($J693*'fnd base rates'!C$119)\n+($K693*'fnd base rates'!C$120)\n+($M693*'fnd base rates'!C$122)\n+($N693*'fnd base rates'!C$123)\n+($O693*'fnd base rates'!C$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,3)))\n*$R693","v":33050.416971999999},{"$f":"(($D693*'fnd base rates'!D$110)\n+($E693*'fnd base rates'!D$111)\n+($F693*'fnd base rates'!D$112)\n+($G693*'fnd base rates'!D$113)\n+($H693*'fnd base rates'!D$114)\n+($I693*'fnd base rates'!D$115)\n+($J693*'fnd base rates'!D$119)\n+($K693*'fnd base rates'!D$120)\n+($M693*'fnd base rates'!D$122)\n+($N693*'fnd base rates'!D$123)\n+($O693*'fnd base rates'!D$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,4)))\n*$R693","v":48693.72},{"$f":"(($D693*'fnd base rates'!E$110)\n+($E693*'fnd base rates'!E$111)\n+($F693*'fnd base rates'!E$112)\n+($G693*'fnd base rates'!E$113)\n+($H693*'fnd base rates'!E$114)\n+($I693*'fnd base rates'!E$115)\n+($J693*'fnd base rates'!E$119)\n+($K693*'fnd base rates'!E$120)\n+($M693*'fnd base rates'!E$122)\n+($N693*'fnd base rates'!E$123)\n+($O693*'fnd base rates'!E$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,5)))\n*$R693","v":318829.07105000003},{"$f":"(($D693*'fnd base rates'!F$110)\n+($E693*'fnd base rates'!F$111)\n+($F693*'fnd base rates'!F$112)\n+($G693*'fnd base rates'!F$113)\n+($H693*'fnd base rates'!F$114)\n+($I693*'fnd base rates'!F$115)\n+($J693*'fnd base rates'!F$119)\n+($K693*'fnd base rates'!F$120)\n+($M693*'fnd base rates'!F$122)\n+($N693*'fnd base rates'!F$123)\n+($O693*'fnd base rates'!F$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,6)))\n*$R693","v":53772.372390000004},{"$f":"(($D693*'fnd base rates'!G$110)\n+($E693*'fnd base rates'!G$111)\n+($F693*'fnd base rates'!G$112)\n+($G693*'fnd base rates'!G$113)\n+($H693*'fnd base rates'!G$114)\n+($I693*'fnd base rates'!G$115)\n+($J693*'fnd base rates'!G$119)\n+($K693*'fnd base rates'!G$120)\n+($M693*'fnd base rates'!G$122)\n+($N693*'fnd base rates'!G$123)\n+($O693*'fnd base rates'!G$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,7)))\n*$R693","v":10923.047798},{"$f":"(($D693*'fnd base rates'!H$110)\n+($E693*'fnd base rates'!H$111)\n+($F693*'fnd base rates'!H$112)\n+($G693*'fnd base rates'!H$113)\n+($H693*'fnd base rates'!H$114)\n+($I693*'fnd base rates'!H$115)\n+($J693*'fnd base rates'!H$119)\n+($K693*'fnd base rates'!H$120)\n+($M693*'fnd base rates'!H$122)\n+($N693*'fnd base rates'!H$123)\n+($O693*'fnd base rates'!H$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,8)))","v":50692.336148000002},{"$f":"(($D693*'fnd base rates'!I$110)\n+($E693*'fnd base rates'!I$111)\n+($F693*'fnd base rates'!I$112)\n+($G693*'fnd base rates'!I$113)\n+($H693*'fnd base rates'!I$114)\n+($I693*'fnd base rates'!I$115)\n+($J693*'fnd base rates'!I$119)\n+($K693*'fnd base rates'!I$120)\n+($M693*'fnd base rates'!I$122)\n+($N693*'fnd base rates'!I$123)\n+($O693*'fnd base rates'!I$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,9)))\n*$R693","v":26790.66},{"$f":"(($D693*'fnd base rates'!J$110)\n+($E693*'fnd base rates'!J$111)\n+($F693*'fnd base rates'!J$112)\n+($G693*'fnd base rates'!J$113)\n+($H693*'fnd base rates'!J$114)\n+($I693*'fnd base rates'!J$115)\n+($J693*'fnd base rates'!J$119)\n+($K693*'fnd base rates'!J$120)\n+($M693*'fnd base rates'!J$122)\n+($N693*'fnd base rates'!J$123)\n+($O693*'fnd base rates'!J$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,10)))\n*$R693","v":39092.82},{"$f":"(($D693*'fnd base rates'!K$110)\n+($E693*'fnd base rates'!K$111)\n+($F693*'fnd base rates'!K$112)\n+($G693*'fnd base rates'!K$113)\n+($H693*'fnd base rates'!K$114)\n+($I693*'fnd base rates'!K$115)\n+($J693*'fnd base rates'!K$119)\n+($K693*'fnd base rates'!K$120)\n+($M693*'fnd base rates'!K$122)\n+($N693*'fnd base rates'!K$123)\n+($O693*'fnd base rates'!K$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,11)))\n*$R693","v":70088.585225999996},{"$f":"(($D693*'fnd base rates'!L$110)\n+($E693*'fnd base rates'!L$111)\n+($F693*'fnd base rates'!L$112)\n+($G693*'fnd base rates'!L$113)\n+($H693*'fnd base rates'!L$114)\n+($I693*'fnd base rates'!L$115)\n+($J693*'fnd base rates'!L$119)\n+($K693*'fnd base rates'!L$120)\n+($M693*'fnd base rates'!L$122)\n+($N693*'fnd base rates'!L$123)\n+($O693*'fnd base rates'!L$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,12)))","v":75438.779845506273},{"$f":"(($D693*'fnd base rates'!M$110)\n+($E693*'fnd base rates'!M$111)\n+($F693*'fnd base rates'!M$112)\n+($G693*'fnd base rates'!M$113)\n+($H693*'fnd base rates'!M$114)\n+($I693*'fnd base rates'!M$115)\n+($J693*'fnd base rates'!M$119)\n+($K693*'fnd base rates'!M$120)\n+($M693*'fnd base rates'!M$122)\n+($N693*'fnd base rates'!M$123)\n+($O693*'fnd base rates'!M$124)\n+($P693*VLOOKUP($S693+15,rate_basefnd,13)))","v":0},727371.80942950642,null,489020239,"489","020","239",1,66,727371.80942950642,11021,0,11021,null,null,null,null,null,11021,0,11021,-2,11023,13,11010]
[489,489020242,"STURGIS",{"$f":"'fnd enro'!D694","v":0},{"$f":"'fnd enro'!E694","v":0},{"$f":"'fnd enro'!F694","v":0},{"$f":"'fnd enro'!G694","v":0},{"$f":"'fnd enro'!H694","v":0},{"$f":"'fnd enro'!I694","v":7},{"$f":"'fnd enro'!J694","v":0},{"$f":"'fnd enro'!K694","v":0.26529999999999998},{"$f":"'fnd enro'!L694","v":0},{"$f":"'fnd enro'!M694+'fnd enro'!N694","v":0},{"$f":"'fnd enro'!O694","v":0},{"$f":"'fnd enro'!P694","v":1},{"$f":"'fnd enro'!Q694+'fnd enro'!R694","v":4},{"$f":"'fnd enro'!T694","v":7},1,{"$f":"VALUE('fnd enro'!S694)","v":10},null,{"$f":"(($D694*'fnd base rates'!C$110)\n+($E694*'fnd base rates'!C$111)\n+($F694*'fnd base rates'!C$112)\n+($G694*'fnd base rates'!C$113)\n+($H694*'fnd base rates'!C$114)\n+($I694*'fnd base rates'!C$115)\n+($J694*'fnd base rates'!C$119)\n+($K694*'fnd base rates'!C$120)\n+($M694*'fnd base rates'!C$122)\n+($N694*'fnd base rates'!C$123)\n+($O694*'fnd base rates'!C$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,3)))\n*$R694","v":3783.9311940000002},{"$f":"(($D694*'fnd base rates'!D$110)\n+($E694*'fnd base rates'!D$111)\n+($F694*'fnd base rates'!D$112)\n+($G694*'fnd base rates'!D$113)\n+($H694*'fnd base rates'!D$114)\n+($I694*'fnd base rates'!D$115)\n+($J694*'fnd base rates'!D$119)\n+($K694*'fnd base rates'!D$120)\n+($M694*'fnd base rates'!D$122)\n+($N694*'fnd base rates'!D$123)\n+($O694*'fnd base rates'!D$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,4)))\n*$R694","v":6264.5700000000006},{"$f":"(($D694*'fnd base rates'!E$110)\n+($E694*'fnd base rates'!E$111)\n+($F694*'fnd base rates'!E$112)\n+($G694*'fnd base rates'!E$113)\n+($H694*'fnd base rates'!E$114)\n+($I694*'fnd base rates'!E$115)\n+($J694*'fnd base rates'!E$119)\n+($K694*'fnd base rates'!E$120)\n+($M694*'fnd base rates'!E$122)\n+($N694*'fnd base rates'!E$123)\n+($O694*'fnd base rates'!E$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,5)))\n*$R694","v":44198.341475000001},{"$f":"(($D694*'fnd base rates'!F$110)\n+($E694*'fnd base rates'!F$111)\n+($F694*'fnd base rates'!F$112)\n+($G694*'fnd base rates'!F$113)\n+($H694*'fnd base rates'!F$114)\n+($I694*'fnd base rates'!F$115)\n+($J694*'fnd base rates'!F$119)\n+($K694*'fnd base rates'!F$120)\n+($M694*'fnd base rates'!F$122)\n+($N694*'fnd base rates'!F$123)\n+($O694*'fnd base rates'!F$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,6)))\n*$R694","v":5831.9204049999998},{"$f":"(($D694*'fnd base rates'!G$110)\n+($E694*'fnd base rates'!G$111)\n+($F694*'fnd base rates'!G$112)\n+($G694*'fnd base rates'!G$113)\n+($H694*'fnd base rates'!G$114)\n+($I694*'fnd base rates'!G$115)\n+($J694*'fnd base rates'!G$119)\n+($K694*'fnd base rates'!G$120)\n+($M694*'fnd base rates'!G$122)\n+($N694*'fnd base rates'!G$123)\n+($O694*'fnd base rates'!G$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,7)))\n*$R694","v":1655.290221},{"$f":"(($D694*'fnd base rates'!H$110)\n+($E694*'fnd base rates'!H$111)\n+($F694*'fnd base rates'!H$112)\n+($G694*'fnd base rates'!H$113)\n+($H694*'fnd base rates'!H$114)\n+($I694*'fnd base rates'!H$115)\n+($J694*'fnd base rates'!H$119)\n+($K694*'fnd base rates'!H$120)\n+($M694*'fnd base rates'!H$122)\n+($N694*'fnd base rates'!H$123)\n+($O694*'fnd base rates'!H$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,8)))","v":5538.955046},{"$f":"(($D694*'fnd base rates'!I$110)\n+($E694*'fnd base rates'!I$111)\n+($F694*'fnd base rates'!I$112)\n+($G694*'fnd base rates'!I$113)\n+($H694*'fnd base rates'!I$114)\n+($I694*'fnd base rates'!I$115)\n+($J694*'fnd base rates'!I$119)\n+($K694*'fnd base rates'!I$120)\n+($M694*'fnd base rates'!I$122)\n+($N694*'fnd base rates'!I$123)\n+($O694*'fnd base rates'!I$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,9)))\n*$R694","v":3280.58},{"$f":"(($D694*'fnd base rates'!J$110)\n+($E694*'fnd base rates'!J$111)\n+($F694*'fnd base rates'!J$112)\n+($G694*'fnd base rates'!J$113)\n+($H694*'fnd base rates'!J$114)\n+($I694*'fnd base rates'!J$115)\n+($J694*'fnd base rates'!J$119)\n+($K694*'fnd base rates'!J$120)\n+($M694*'fnd base rates'!J$122)\n+($N694*'fnd base rates'!J$123)\n+($O694*'fnd base rates'!J$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,10)))\n*$R694","v":6159.67},{"$f":"(($D694*'fnd base rates'!K$110)\n+($E694*'fnd base rates'!K$111)\n+($F694*'fnd base rates'!K$112)\n+($G694*'fnd base rates'!K$113)\n+($H694*'fnd base rates'!K$114)\n+($I694*'fnd base rates'!K$115)\n+($J694*'fnd base rates'!K$119)\n+($K694*'fnd base rates'!K$120)\n+($M694*'fnd base rates'!K$122)\n+($N694*'fnd base rates'!K$123)\n+($O694*'fnd base rates'!K$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,11)))\n*$R694","v":7654.407827},{"$f":"(($D694*'fnd base rates'!L$110)\n+($E694*'fnd base rates'!L$111)\n+($F694*'fnd base rates'!L$112)\n+($G694*'fnd base rates'!L$113)\n+($H694*'fnd base rates'!L$114)\n+($I694*'fnd base rates'!L$115)\n+($J694*'fnd base rates'!L$119)\n+($K694*'fnd base rates'!L$120)\n+($M694*'fnd base rates'!L$122)\n+($N694*'fnd base rates'!L$123)\n+($O694*'fnd base rates'!L$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,12)))","v":9737.2078624021797},{"$f":"(($D694*'fnd base rates'!M$110)\n+($E694*'fnd base rates'!M$111)\n+($F694*'fnd base rates'!M$112)\n+($G694*'fnd base rates'!M$113)\n+($H694*'fnd base rates'!M$114)\n+($I694*'fnd base rates'!M$115)\n+($J694*'fnd base rates'!M$119)\n+($K694*'fnd base rates'!M$120)\n+($M694*'fnd base rates'!M$122)\n+($N694*'fnd base rates'!M$123)\n+($O694*'fnd base rates'!M$124)\n+($P694*VLOOKUP($S694+15,rate_basefnd,13)))","v":0},94104.874030402192,null,489020242,"489","020","242",1,7,94104.874030402192,13444,0,13444,null,null,null,null,null,13444,0,13444,16,13428,486,12942]
[489,489020261,"STURGIS",{"$f":"'fnd enro'!D695","v":0},{"$f":"'fnd enro'!E695","v":0},{"$f":"'fnd enro'!F695","v":0},{"$f":"'fnd enro'!G695","v":0},{"$f":"'fnd enro'!H695","v":0},{"$f":"'fnd enro'!I695","v":187},{"$f":"'fnd enro'!J695","v":0},{"$f":"'fnd enro'!K695","v":7.0872999999999999},{"$f":"'fnd enro'!L695","v":0},{"$f":"'fnd enro'!M695+'fnd enro'!N695","v":0},{"$f":"'fnd enro'!O695","v":0},{"$f":"'fnd enro'!P695","v":0},{"$f":"'fnd enro'!Q695+'fnd enro'!R695","v":26},{"$f":"'fnd enro'!T695","v":187},1,{"$f":"VALUE('fnd enro'!S695)","v":3},null,{"$f":"(($D695*'fnd base rates'!C$110)\n+($E695*'fnd base rates'!C$111)\n+($F695*'fnd base rates'!C$112)\n+($G695*'fnd base rates'!C$113)\n+($H695*'fnd base rates'!C$114)\n+($I695*'fnd base rates'!C$115)\n+($J695*'fnd base rates'!C$119)\n+($K695*'fnd base rates'!C$120)\n+($M695*'fnd base rates'!C$122)\n+($N695*'fnd base rates'!C$123)\n+($O695*'fnd base rates'!C$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,3)))\n*$R695","v":93816.514754000003},{"$f":"(($D695*'fnd base rates'!D$110)\n+($E695*'fnd base rates'!D$111)\n+($F695*'fnd base rates'!D$112)\n+($G695*'fnd base rates'!D$113)\n+($H695*'fnd base rates'!D$114)\n+($I695*'fnd base rates'!D$115)\n+($J695*'fnd base rates'!D$119)\n+($K695*'fnd base rates'!D$120)\n+($M695*'fnd base rates'!D$122)\n+($N695*'fnd base rates'!D$123)\n+($O695*'fnd base rates'!D$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,4)))\n*$R695","v":138788.44},{"$f":"(($D695*'fnd base rates'!E$110)\n+($E695*'fnd base rates'!E$111)\n+($F695*'fnd base rates'!E$112)\n+($G695*'fnd base rates'!E$113)\n+($H695*'fnd base rates'!E$114)\n+($I695*'fnd base rates'!E$115)\n+($J695*'fnd base rates'!E$119)\n+($K695*'fnd base rates'!E$120)\n+($M695*'fnd base rates'!E$122)\n+($N695*'fnd base rates'!E$123)\n+($O695*'fnd base rates'!E$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,5)))\n*$R695","v":911382.26797500008},{"$f":"(($D695*'fnd base rates'!F$110)\n+($E695*'fnd base rates'!F$111)\n+($F695*'fnd base rates'!F$112)\n+($G695*'fnd base rates'!F$113)\n+($H695*'fnd base rates'!F$114)\n+($I695*'fnd base rates'!F$115)\n+($J695*'fnd base rates'!F$119)\n+($K695*'fnd base rates'!F$120)\n+($M695*'fnd base rates'!F$122)\n+($N695*'fnd base rates'!F$123)\n+($O695*'fnd base rates'!F$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,6)))\n*$R695","v":152355.05510500001},{"$f":"(($D695*'fnd base rates'!G$110)\n+($E695*'fnd base rates'!G$111)\n+($F695*'fnd base rates'!G$112)\n+($G695*'fnd base rates'!G$113)\n+($H695*'fnd base rates'!G$114)\n+($I695*'fnd base rates'!G$115)\n+($J695*'fnd base rates'!G$119)\n+($K695*'fnd base rates'!G$120)\n+($M695*'fnd base rates'!G$122)\n+($N695*'fnd base rates'!G$123)\n+($O695*'fnd base rates'!G$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,7)))\n*$R695","v":31338.368760999998},{"$f":"(($D695*'fnd base rates'!H$110)\n+($E695*'fnd base rates'!H$111)\n+($F695*'fnd base rates'!H$112)\n+($G695*'fnd base rates'!H$113)\n+($H695*'fnd base rates'!H$114)\n+($I695*'fnd base rates'!H$115)\n+($J695*'fnd base rates'!H$119)\n+($K695*'fnd base rates'!H$120)\n+($M695*'fnd base rates'!H$122)\n+($N695*'fnd base rates'!H$123)\n+($O695*'fnd base rates'!H$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,8)))","v":143688.01908600001},{"$f":"(($D695*'fnd base rates'!I$110)\n+($E695*'fnd base rates'!I$111)\n+($F695*'fnd base rates'!I$112)\n+($G695*'fnd base rates'!I$113)\n+($H695*'fnd base rates'!I$114)\n+($I695*'fnd base rates'!I$115)\n+($J695*'fnd base rates'!I$119)\n+($K695*'fnd base rates'!I$120)\n+($M695*'fnd base rates'!I$122)\n+($N695*'fnd base rates'!I$123)\n+($O695*'fnd base rates'!I$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,9)))\n*$R695","v":76232.17},{"$f":"(($D695*'fnd base rates'!J$110)\n+($E695*'fnd base rates'!J$111)\n+($F695*'fnd base rates'!J$112)\n+($G695*'fnd base rates'!J$113)\n+($H695*'fnd base rates'!J$114)\n+($I695*'fnd base rates'!J$115)\n+($J695*'fnd base rates'!J$119)\n+($K695*'fnd base rates'!J$120)\n+($M695*'fnd base rates'!J$122)\n+($N695*'fnd base rates'!J$123)\n+($O695*'fnd base rates'!J$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,10)))\n*$R695","v":112453.29},{"$f":"(($D695*'fnd base rates'!K$110)\n+($E695*'fnd base rates'!K$111)\n+($F695*'fnd base rates'!K$112)\n+($G695*'fnd base rates'!K$113)\n+($H695*'fnd base rates'!K$114)\n+($I695*'fnd base rates'!K$115)\n+($J695*'fnd base rates'!K$119)\n+($K695*'fnd base rates'!K$120)\n+($M695*'fnd base rates'!K$122)\n+($N695*'fnd base rates'!K$123)\n+($O695*'fnd base rates'!K$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,11)))\n*$R695","v":198584.324807},{"$f":"(($D695*'fnd base rates'!L$110)\n+($E695*'fnd base rates'!L$111)\n+($F695*'fnd base rates'!L$112)\n+($G695*'fnd base rates'!L$113)\n+($H695*'fnd base rates'!L$114)\n+($I695*'fnd base rates'!L$115)\n+($J695*'fnd base rates'!L$119)\n+($K695*'fnd base rates'!L$120)\n+($M695*'fnd base rates'!L$122)\n+($N695*'fnd base rates'!L$123)\n+($O695*'fnd base rates'!L$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,12)))","v":215042.64289560111},{"$f":"(($D695*'fnd base rates'!M$110)\n+($E695*'fnd base rates'!M$111)\n+($F695*'fnd base rates'!M$112)\n+($G695*'fnd base rates'!M$113)\n+($H695*'fnd base rates'!M$114)\n+($I695*'fnd base rates'!M$115)\n+($J695*'fnd base rates'!M$119)\n+($K695*'fnd base rates'!M$120)\n+($M695*'fnd base rates'!M$122)\n+($N695*'fnd base rates'!M$123)\n+($O695*'fnd base rates'!M$124)\n+($P695*VLOOKUP($S695+15,rate_basefnd,13)))","v":0},2073681.0933836014,null,489020261,"489","020","261",1,187,2073681.0933836014,11089,0,11089,null,null,null,null,null,11089,0,11089,-2,11091,13,11078]
[489,489020264,"STURGIS",{"$f":"'fnd enro'!D696","v":0},{"$f":"'fnd enro'!E696","v":0},{"$f":"'fnd enro'!F696","v":0},{"$f":"'fnd enro'!G696","v":0},{"$f":"'fnd enro'!H696","v":0},{"$f":"'fnd enro'!I696","v":1},{"$f":"'fnd enro'!J696","v":0},{"$f":"'fnd enro'!K696","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L696","v":0},{"$f":"'fnd enro'!M696+'fnd enro'!N696","v":0},{"$f":"'fnd enro'!O696","v":0},{"$f":"'fnd enro'!P696","v":0},{"$f":"'fnd enro'!Q696+'fnd enro'!R696","v":0},{"$f":"'fnd enro'!T696","v":1},1,{"$f":"VALUE('fnd enro'!S696)","v":1},null,{"$f":"(($D696*'fnd base rates'!C$110)\n+($E696*'fnd base rates'!C$111)\n+($F696*'fnd base rates'!C$112)\n+($G696*'fnd base rates'!C$113)\n+($H696*'fnd base rates'!C$114)\n+($I696*'fnd base rates'!C$115)\n+($J696*'fnd base rates'!C$119)\n+($K696*'fnd base rates'!C$120)\n+($M696*'fnd base rates'!C$122)\n+($N696*'fnd base rates'!C$123)\n+($O696*'fnd base rates'!C$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,3)))\n*$R696","v":494.44874200000004},{"$f":"(($D696*'fnd base rates'!D$110)\n+($E696*'fnd base rates'!D$111)\n+($F696*'fnd base rates'!D$112)\n+($G696*'fnd base rates'!D$113)\n+($H696*'fnd base rates'!D$114)\n+($I696*'fnd base rates'!D$115)\n+($J696*'fnd base rates'!D$119)\n+($K696*'fnd base rates'!D$120)\n+($M696*'fnd base rates'!D$122)\n+($N696*'fnd base rates'!D$123)\n+($O696*'fnd base rates'!D$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,4)))\n*$R696","v":707.86},{"$f":"(($D696*'fnd base rates'!E$110)\n+($E696*'fnd base rates'!E$111)\n+($F696*'fnd base rates'!E$112)\n+($G696*'fnd base rates'!E$113)\n+($H696*'fnd base rates'!E$114)\n+($I696*'fnd base rates'!E$115)\n+($J696*'fnd base rates'!E$119)\n+($K696*'fnd base rates'!E$120)\n+($M696*'fnd base rates'!E$122)\n+($N696*'fnd base rates'!E$123)\n+($O696*'fnd base rates'!E$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,5)))\n*$R696","v":4538.6259250000003},{"$f":"(($D696*'fnd base rates'!F$110)\n+($E696*'fnd base rates'!F$111)\n+($F696*'fnd base rates'!F$112)\n+($G696*'fnd base rates'!F$113)\n+($H696*'fnd base rates'!F$114)\n+($I696*'fnd base rates'!F$115)\n+($J696*'fnd base rates'!F$119)\n+($K696*'fnd base rates'!F$120)\n+($M696*'fnd base rates'!F$122)\n+($N696*'fnd base rates'!F$123)\n+($O696*'fnd base rates'!F$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,6)))\n*$R696","v":814.73291500000005},{"$f":"(($D696*'fnd base rates'!G$110)\n+($E696*'fnd base rates'!G$111)\n+($F696*'fnd base rates'!G$112)\n+($G696*'fnd base rates'!G$113)\n+($H696*'fnd base rates'!G$114)\n+($I696*'fnd base rates'!G$115)\n+($J696*'fnd base rates'!G$119)\n+($K696*'fnd base rates'!G$120)\n+($M696*'fnd base rates'!G$122)\n+($N696*'fnd base rates'!G$123)\n+($O696*'fnd base rates'!G$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,7)))\n*$R696","v":151.32860299999999},{"$f":"(($D696*'fnd base rates'!H$110)\n+($E696*'fnd base rates'!H$111)\n+($F696*'fnd base rates'!H$112)\n+($G696*'fnd base rates'!H$113)\n+($H696*'fnd base rates'!H$114)\n+($I696*'fnd base rates'!H$115)\n+($J696*'fnd base rates'!H$119)\n+($K696*'fnd base rates'!H$120)\n+($M696*'fnd base rates'!H$122)\n+($N696*'fnd base rates'!H$123)\n+($O696*'fnd base rates'!H$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D696*'fnd base rates'!I$110)\n+($E696*'fnd base rates'!I$111)\n+($F696*'fnd base rates'!I$112)\n+($G696*'fnd base rates'!I$113)\n+($H696*'fnd base rates'!I$114)\n+($I696*'fnd base rates'!I$115)\n+($J696*'fnd base rates'!I$119)\n+($K696*'fnd base rates'!I$120)\n+($M696*'fnd base rates'!I$122)\n+($N696*'fnd base rates'!I$123)\n+($O696*'fnd base rates'!I$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,9)))\n*$R696","v":394.09},{"$f":"(($D696*'fnd base rates'!J$110)\n+($E696*'fnd base rates'!J$111)\n+($F696*'fnd base rates'!J$112)\n+($G696*'fnd base rates'!J$113)\n+($H696*'fnd base rates'!J$114)\n+($I696*'fnd base rates'!J$115)\n+($J696*'fnd base rates'!J$119)\n+($K696*'fnd base rates'!J$120)\n+($M696*'fnd base rates'!J$122)\n+($N696*'fnd base rates'!J$123)\n+($O696*'fnd base rates'!J$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,10)))\n*$R696","v":530.85},{"$f":"(($D696*'fnd base rates'!K$110)\n+($E696*'fnd base rates'!K$111)\n+($F696*'fnd base rates'!K$112)\n+($G696*'fnd base rates'!K$113)\n+($H696*'fnd base rates'!K$114)\n+($I696*'fnd base rates'!K$115)\n+($J696*'fnd base rates'!K$119)\n+($K696*'fnd base rates'!K$120)\n+($M696*'fnd base rates'!K$122)\n+($N696*'fnd base rates'!K$123)\n+($O696*'fnd base rates'!K$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,11)))\n*$R696","v":1061.948261},{"$f":"(($D696*'fnd base rates'!L$110)\n+($E696*'fnd base rates'!L$111)\n+($F696*'fnd base rates'!L$112)\n+($G696*'fnd base rates'!L$113)\n+($H696*'fnd base rates'!L$114)\n+($I696*'fnd base rates'!L$115)\n+($J696*'fnd base rates'!L$119)\n+($K696*'fnd base rates'!L$120)\n+($M696*'fnd base rates'!L$122)\n+($N696*'fnd base rates'!L$123)\n+($O696*'fnd base rates'!L$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D696*'fnd base rates'!M$110)\n+($E696*'fnd base rates'!M$111)\n+($F696*'fnd base rates'!M$112)\n+($G696*'fnd base rates'!M$113)\n+($H696*'fnd base rates'!M$114)\n+($I696*'fnd base rates'!M$115)\n+($J696*'fnd base rates'!M$119)\n+($K696*'fnd base rates'!M$120)\n+($M696*'fnd base rates'!M$122)\n+($N696*'fnd base rates'!M$123)\n+($O696*'fnd base rates'!M$124)\n+($P696*VLOOKUP($S696+15,rate_basefnd,13)))","v":0},10555.537718628882,null,489020264,"489","020","264",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[489,489020300,"STURGIS",{"$f":"'fnd enro'!D697","v":0},{"$f":"'fnd enro'!E697","v":0},{"$f":"'fnd enro'!F697","v":0},{"$f":"'fnd enro'!G697","v":0},{"$f":"'fnd enro'!H697","v":0},{"$f":"'fnd enro'!I697","v":2},{"$f":"'fnd enro'!J697","v":0},{"$f":"'fnd enro'!K697","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L697","v":0},{"$f":"'fnd enro'!M697+'fnd enro'!N697","v":0},{"$f":"'fnd enro'!O697","v":0},{"$f":"'fnd enro'!P697","v":0},{"$f":"'fnd enro'!Q697+'fnd enro'!R697","v":0},{"$f":"'fnd enro'!T697","v":2},1,{"$f":"VALUE('fnd enro'!S697)","v":1},null,{"$f":"(($D697*'fnd base rates'!C$110)\n+($E697*'fnd base rates'!C$111)\n+($F697*'fnd base rates'!C$112)\n+($G697*'fnd base rates'!C$113)\n+($H697*'fnd base rates'!C$114)\n+($I697*'fnd base rates'!C$115)\n+($J697*'fnd base rates'!C$119)\n+($K697*'fnd base rates'!C$120)\n+($M697*'fnd base rates'!C$122)\n+($N697*'fnd base rates'!C$123)\n+($O697*'fnd base rates'!C$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,3)))\n*$R697","v":988.89748400000008},{"$f":"(($D697*'fnd base rates'!D$110)\n+($E697*'fnd base rates'!D$111)\n+($F697*'fnd base rates'!D$112)\n+($G697*'fnd base rates'!D$113)\n+($H697*'fnd base rates'!D$114)\n+($I697*'fnd base rates'!D$115)\n+($J697*'fnd base rates'!D$119)\n+($K697*'fnd base rates'!D$120)\n+($M697*'fnd base rates'!D$122)\n+($N697*'fnd base rates'!D$123)\n+($O697*'fnd base rates'!D$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,4)))\n*$R697","v":1415.72},{"$f":"(($D697*'fnd base rates'!E$110)\n+($E697*'fnd base rates'!E$111)\n+($F697*'fnd base rates'!E$112)\n+($G697*'fnd base rates'!E$113)\n+($H697*'fnd base rates'!E$114)\n+($I697*'fnd base rates'!E$115)\n+($J697*'fnd base rates'!E$119)\n+($K697*'fnd base rates'!E$120)\n+($M697*'fnd base rates'!E$122)\n+($N697*'fnd base rates'!E$123)\n+($O697*'fnd base rates'!E$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,5)))\n*$R697","v":9077.2518500000006},{"$f":"(($D697*'fnd base rates'!F$110)\n+($E697*'fnd base rates'!F$111)\n+($F697*'fnd base rates'!F$112)\n+($G697*'fnd base rates'!F$113)\n+($H697*'fnd base rates'!F$114)\n+($I697*'fnd base rates'!F$115)\n+($J697*'fnd base rates'!F$119)\n+($K697*'fnd base rates'!F$120)\n+($M697*'fnd base rates'!F$122)\n+($N697*'fnd base rates'!F$123)\n+($O697*'fnd base rates'!F$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,6)))\n*$R697","v":1629.4658300000001},{"$f":"(($D697*'fnd base rates'!G$110)\n+($E697*'fnd base rates'!G$111)\n+($F697*'fnd base rates'!G$112)\n+($G697*'fnd base rates'!G$113)\n+($H697*'fnd base rates'!G$114)\n+($I697*'fnd base rates'!G$115)\n+($J697*'fnd base rates'!G$119)\n+($K697*'fnd base rates'!G$120)\n+($M697*'fnd base rates'!G$122)\n+($N697*'fnd base rates'!G$123)\n+($O697*'fnd base rates'!G$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,7)))\n*$R697","v":302.65720599999997},{"$f":"(($D697*'fnd base rates'!H$110)\n+($E697*'fnd base rates'!H$111)\n+($F697*'fnd base rates'!H$112)\n+($G697*'fnd base rates'!H$113)\n+($H697*'fnd base rates'!H$114)\n+($I697*'fnd base rates'!H$115)\n+($J697*'fnd base rates'!H$119)\n+($K697*'fnd base rates'!H$120)\n+($M697*'fnd base rates'!H$122)\n+($N697*'fnd base rates'!H$123)\n+($O697*'fnd base rates'!H$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D697*'fnd base rates'!I$110)\n+($E697*'fnd base rates'!I$111)\n+($F697*'fnd base rates'!I$112)\n+($G697*'fnd base rates'!I$113)\n+($H697*'fnd base rates'!I$114)\n+($I697*'fnd base rates'!I$115)\n+($J697*'fnd base rates'!I$119)\n+($K697*'fnd base rates'!I$120)\n+($M697*'fnd base rates'!I$122)\n+($N697*'fnd base rates'!I$123)\n+($O697*'fnd base rates'!I$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,9)))\n*$R697","v":788.18},{"$f":"(($D697*'fnd base rates'!J$110)\n+($E697*'fnd base rates'!J$111)\n+($F697*'fnd base rates'!J$112)\n+($G697*'fnd base rates'!J$113)\n+($H697*'fnd base rates'!J$114)\n+($I697*'fnd base rates'!J$115)\n+($J697*'fnd base rates'!J$119)\n+($K697*'fnd base rates'!J$120)\n+($M697*'fnd base rates'!J$122)\n+($N697*'fnd base rates'!J$123)\n+($O697*'fnd base rates'!J$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,10)))\n*$R697","v":1061.7},{"$f":"(($D697*'fnd base rates'!K$110)\n+($E697*'fnd base rates'!K$111)\n+($F697*'fnd base rates'!K$112)\n+($G697*'fnd base rates'!K$113)\n+($H697*'fnd base rates'!K$114)\n+($I697*'fnd base rates'!K$115)\n+($J697*'fnd base rates'!K$119)\n+($K697*'fnd base rates'!K$120)\n+($M697*'fnd base rates'!K$122)\n+($N697*'fnd base rates'!K$123)\n+($O697*'fnd base rates'!K$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,11)))\n*$R697","v":2123.896522},{"$f":"(($D697*'fnd base rates'!L$110)\n+($E697*'fnd base rates'!L$111)\n+($F697*'fnd base rates'!L$112)\n+($G697*'fnd base rates'!L$113)\n+($H697*'fnd base rates'!L$114)\n+($I697*'fnd base rates'!L$115)\n+($J697*'fnd base rates'!L$119)\n+($K697*'fnd base rates'!L$120)\n+($M697*'fnd base rates'!L$122)\n+($N697*'fnd base rates'!L$123)\n+($O697*'fnd base rates'!L$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D697*'fnd base rates'!M$110)\n+($E697*'fnd base rates'!M$111)\n+($F697*'fnd base rates'!M$112)\n+($G697*'fnd base rates'!M$113)\n+($H697*'fnd base rates'!M$114)\n+($I697*'fnd base rates'!M$115)\n+($J697*'fnd base rates'!M$119)\n+($K697*'fnd base rates'!M$120)\n+($M697*'fnd base rates'!M$122)\n+($N697*'fnd base rates'!M$123)\n+($O697*'fnd base rates'!M$124)\n+($P697*VLOOKUP($S697+15,rate_basefnd,13)))","v":0},21111.075437257765,null,489020300,"489","020","300",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[489,489020310,"STURGIS",{"$f":"'fnd enro'!D698","v":0},{"$f":"'fnd enro'!E698","v":0},{"$f":"'fnd enro'!F698","v":0},{"$f":"'fnd enro'!G698","v":0},{"$f":"'fnd enro'!H698","v":0},{"$f":"'fnd enro'!I698","v":23},{"$f":"'fnd enro'!J698","v":0},{"$f":"'fnd enro'!K698","v":0.87170000000000003},{"$f":"'fnd enro'!L698","v":0},{"$f":"'fnd enro'!M698+'fnd enro'!N698","v":0},{"$f":"'fnd enro'!O698","v":0},{"$f":"'fnd enro'!P698","v":0},{"$f":"'fnd enro'!Q698+'fnd enro'!R698","v":2},{"$f":"'fnd enro'!T698","v":23},1,{"$f":"VALUE('fnd enro'!S698)","v":1},null,{"$f":"(($D698*'fnd base rates'!C$110)\n+($E698*'fnd base rates'!C$111)\n+($F698*'fnd base rates'!C$112)\n+($G698*'fnd base rates'!C$113)\n+($H698*'fnd base rates'!C$114)\n+($I698*'fnd base rates'!C$115)\n+($J698*'fnd base rates'!C$119)\n+($K698*'fnd base rates'!C$120)\n+($M698*'fnd base rates'!C$122)\n+($N698*'fnd base rates'!C$123)\n+($O698*'fnd base rates'!C$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,3)))\n*$R698","v":11474.281066},{"$f":"(($D698*'fnd base rates'!D$110)\n+($E698*'fnd base rates'!D$111)\n+($F698*'fnd base rates'!D$112)\n+($G698*'fnd base rates'!D$113)\n+($H698*'fnd base rates'!D$114)\n+($I698*'fnd base rates'!D$115)\n+($J698*'fnd base rates'!D$119)\n+($K698*'fnd base rates'!D$120)\n+($M698*'fnd base rates'!D$122)\n+($N698*'fnd base rates'!D$123)\n+($O698*'fnd base rates'!D$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,4)))\n*$R698","v":16763.86},{"$f":"(($D698*'fnd base rates'!E$110)\n+($E698*'fnd base rates'!E$111)\n+($F698*'fnd base rates'!E$112)\n+($G698*'fnd base rates'!E$113)\n+($H698*'fnd base rates'!E$114)\n+($I698*'fnd base rates'!E$115)\n+($J698*'fnd base rates'!E$119)\n+($K698*'fnd base rates'!E$120)\n+($M698*'fnd base rates'!E$122)\n+($N698*'fnd base rates'!E$123)\n+($O698*'fnd base rates'!E$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,5)))\n*$R698","v":109104.11627500001},{"$f":"(($D698*'fnd base rates'!F$110)\n+($E698*'fnd base rates'!F$111)\n+($F698*'fnd base rates'!F$112)\n+($G698*'fnd base rates'!F$113)\n+($H698*'fnd base rates'!F$114)\n+($I698*'fnd base rates'!F$115)\n+($J698*'fnd base rates'!F$119)\n+($K698*'fnd base rates'!F$120)\n+($M698*'fnd base rates'!F$122)\n+($N698*'fnd base rates'!F$123)\n+($O698*'fnd base rates'!F$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,6)))\n*$R698","v":18738.857045000001},{"$f":"(($D698*'fnd base rates'!G$110)\n+($E698*'fnd base rates'!G$111)\n+($F698*'fnd base rates'!G$112)\n+($G698*'fnd base rates'!G$113)\n+($H698*'fnd base rates'!G$114)\n+($I698*'fnd base rates'!G$115)\n+($J698*'fnd base rates'!G$119)\n+($K698*'fnd base rates'!G$120)\n+($M698*'fnd base rates'!G$122)\n+($N698*'fnd base rates'!G$123)\n+($O698*'fnd base rates'!G$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,7)))\n*$R698","v":3709.337869},{"$f":"(($D698*'fnd base rates'!H$110)\n+($E698*'fnd base rates'!H$111)\n+($F698*'fnd base rates'!H$112)\n+($G698*'fnd base rates'!H$113)\n+($H698*'fnd base rates'!H$114)\n+($I698*'fnd base rates'!H$115)\n+($J698*'fnd base rates'!H$119)\n+($K698*'fnd base rates'!H$120)\n+($M698*'fnd base rates'!H$122)\n+($N698*'fnd base rates'!H$123)\n+($O698*'fnd base rates'!H$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,8)))","v":17650.632294000003},{"$f":"(($D698*'fnd base rates'!I$110)\n+($E698*'fnd base rates'!I$111)\n+($F698*'fnd base rates'!I$112)\n+($G698*'fnd base rates'!I$113)\n+($H698*'fnd base rates'!I$114)\n+($I698*'fnd base rates'!I$115)\n+($J698*'fnd base rates'!I$119)\n+($K698*'fnd base rates'!I$120)\n+($M698*'fnd base rates'!I$122)\n+($N698*'fnd base rates'!I$123)\n+($O698*'fnd base rates'!I$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,9)))\n*$R698","v":9255.0299999999988},{"$f":"(($D698*'fnd base rates'!J$110)\n+($E698*'fnd base rates'!J$111)\n+($F698*'fnd base rates'!J$112)\n+($G698*'fnd base rates'!J$113)\n+($H698*'fnd base rates'!J$114)\n+($I698*'fnd base rates'!J$115)\n+($J698*'fnd base rates'!J$119)\n+($K698*'fnd base rates'!J$120)\n+($M698*'fnd base rates'!J$122)\n+($N698*'fnd base rates'!J$123)\n+($O698*'fnd base rates'!J$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,10)))\n*$R698","v":13201.810000000001},{"$f":"(($D698*'fnd base rates'!K$110)\n+($E698*'fnd base rates'!K$111)\n+($F698*'fnd base rates'!K$112)\n+($G698*'fnd base rates'!K$113)\n+($H698*'fnd base rates'!K$114)\n+($I698*'fnd base rates'!K$115)\n+($J698*'fnd base rates'!K$119)\n+($K698*'fnd base rates'!K$120)\n+($M698*'fnd base rates'!K$122)\n+($N698*'fnd base rates'!K$123)\n+($O698*'fnd base rates'!K$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,11)))\n*$R698","v":24424.810002999999},{"$f":"(($D698*'fnd base rates'!L$110)\n+($E698*'fnd base rates'!L$111)\n+($F698*'fnd base rates'!L$112)\n+($G698*'fnd base rates'!L$113)\n+($H698*'fnd base rates'!L$114)\n+($I698*'fnd base rates'!L$115)\n+($J698*'fnd base rates'!L$119)\n+($K698*'fnd base rates'!L$120)\n+($M698*'fnd base rates'!L$122)\n+($N698*'fnd base rates'!L$123)\n+($O698*'fnd base rates'!L$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,12)))","v":25965.272976464308},{"$f":"(($D698*'fnd base rates'!M$110)\n+($E698*'fnd base rates'!M$111)\n+($F698*'fnd base rates'!M$112)\n+($G698*'fnd base rates'!M$113)\n+($H698*'fnd base rates'!M$114)\n+($I698*'fnd base rates'!M$115)\n+($J698*'fnd base rates'!M$119)\n+($K698*'fnd base rates'!M$120)\n+($M698*'fnd base rates'!M$122)\n+($N698*'fnd base rates'!M$123)\n+($O698*'fnd base rates'!M$124)\n+($P698*VLOOKUP($S698+15,rate_basefnd,13)))","v":0},250288.00752846434,null,489020310,"489","020","310",1,23,250288.00752846434,10882,0,10882,null,null,null,null,null,10882,0,10882,-2,10884,13,10871]
[489,489020645,"STURGIS",{"$f":"'fnd enro'!D699","v":0},{"$f":"'fnd enro'!E699","v":0},{"$f":"'fnd enro'!F699","v":0},{"$f":"'fnd enro'!G699","v":0},{"$f":"'fnd enro'!H699","v":0},{"$f":"'fnd enro'!I699","v":67},{"$f":"'fnd enro'!J699","v":0},{"$f":"'fnd enro'!K699","v":2.5392999999999999},{"$f":"'fnd enro'!L699","v":0},{"$f":"'fnd enro'!M699+'fnd enro'!N699","v":0},{"$f":"'fnd enro'!O699","v":0},{"$f":"'fnd enro'!P699","v":0},{"$f":"'fnd enro'!Q699+'fnd enro'!R699","v":17},{"$f":"'fnd enro'!T699","v":67},1,{"$f":"VALUE('fnd enro'!S699)","v":5},null,{"$f":"(($D699*'fnd base rates'!C$110)\n+($E699*'fnd base rates'!C$111)\n+($F699*'fnd base rates'!C$112)\n+($G699*'fnd base rates'!C$113)\n+($H699*'fnd base rates'!C$114)\n+($I699*'fnd base rates'!C$115)\n+($J699*'fnd base rates'!C$119)\n+($K699*'fnd base rates'!C$120)\n+($M699*'fnd base rates'!C$122)\n+($N699*'fnd base rates'!C$123)\n+($O699*'fnd base rates'!C$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,3)))\n*$R699","v":34032.975714000007},{"$f":"(($D699*'fnd base rates'!D$110)\n+($E699*'fnd base rates'!D$111)\n+($F699*'fnd base rates'!D$112)\n+($G699*'fnd base rates'!D$113)\n+($H699*'fnd base rates'!D$114)\n+($I699*'fnd base rates'!D$115)\n+($J699*'fnd base rates'!D$119)\n+($K699*'fnd base rates'!D$120)\n+($M699*'fnd base rates'!D$122)\n+($N699*'fnd base rates'!D$123)\n+($O699*'fnd base rates'!D$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,4)))\n*$R699","v":51714.19},{"$f":"(($D699*'fnd base rates'!E$110)\n+($E699*'fnd base rates'!E$111)\n+($F699*'fnd base rates'!E$112)\n+($G699*'fnd base rates'!E$113)\n+($H699*'fnd base rates'!E$114)\n+($I699*'fnd base rates'!E$115)\n+($J699*'fnd base rates'!E$119)\n+($K699*'fnd base rates'!E$120)\n+($M699*'fnd base rates'!E$122)\n+($N699*'fnd base rates'!E$123)\n+($O699*'fnd base rates'!E$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,5)))\n*$R699","v":345943.46697499999},{"$f":"(($D699*'fnd base rates'!F$110)\n+($E699*'fnd base rates'!F$111)\n+($F699*'fnd base rates'!F$112)\n+($G699*'fnd base rates'!F$113)\n+($H699*'fnd base rates'!F$114)\n+($I699*'fnd base rates'!F$115)\n+($J699*'fnd base rates'!F$119)\n+($K699*'fnd base rates'!F$120)\n+($M699*'fnd base rates'!F$122)\n+($N699*'fnd base rates'!F$123)\n+($O699*'fnd base rates'!F$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,6)))\n*$R699","v":54587.105305000005},{"$f":"(($D699*'fnd base rates'!G$110)\n+($E699*'fnd base rates'!G$111)\n+($F699*'fnd base rates'!G$112)\n+($G699*'fnd base rates'!G$113)\n+($H699*'fnd base rates'!G$114)\n+($I699*'fnd base rates'!G$115)\n+($J699*'fnd base rates'!G$119)\n+($K699*'fnd base rates'!G$120)\n+($M699*'fnd base rates'!G$122)\n+($N699*'fnd base rates'!G$123)\n+($O699*'fnd base rates'!G$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,7)))\n*$R699","v":12169.666401},{"$f":"(($D699*'fnd base rates'!H$110)\n+($E699*'fnd base rates'!H$111)\n+($F699*'fnd base rates'!H$112)\n+($G699*'fnd base rates'!H$113)\n+($H699*'fnd base rates'!H$114)\n+($I699*'fnd base rates'!H$115)\n+($J699*'fnd base rates'!H$119)\n+($K699*'fnd base rates'!H$120)\n+($M699*'fnd base rates'!H$122)\n+($N699*'fnd base rates'!H$123)\n+($O699*'fnd base rates'!H$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,8)))","v":51626.139725999994},{"$f":"(($D699*'fnd base rates'!I$110)\n+($E699*'fnd base rates'!I$111)\n+($F699*'fnd base rates'!I$112)\n+($G699*'fnd base rates'!I$113)\n+($H699*'fnd base rates'!I$114)\n+($I699*'fnd base rates'!I$115)\n+($J699*'fnd base rates'!I$119)\n+($K699*'fnd base rates'!I$120)\n+($M699*'fnd base rates'!I$122)\n+($N699*'fnd base rates'!I$123)\n+($O699*'fnd base rates'!I$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,9)))\n*$R699","v":28098.93},{"$f":"(($D699*'fnd base rates'!J$110)\n+($E699*'fnd base rates'!J$111)\n+($F699*'fnd base rates'!J$112)\n+($G699*'fnd base rates'!J$113)\n+($H699*'fnd base rates'!J$114)\n+($I699*'fnd base rates'!J$115)\n+($J699*'fnd base rates'!J$119)\n+($K699*'fnd base rates'!J$120)\n+($M699*'fnd base rates'!J$122)\n+($N699*'fnd base rates'!J$123)\n+($O699*'fnd base rates'!J$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,10)))\n*$R699","v":44373.97},{"$f":"(($D699*'fnd base rates'!K$110)\n+($E699*'fnd base rates'!K$111)\n+($F699*'fnd base rates'!K$112)\n+($G699*'fnd base rates'!K$113)\n+($H699*'fnd base rates'!K$114)\n+($I699*'fnd base rates'!K$115)\n+($J699*'fnd base rates'!K$119)\n+($K699*'fnd base rates'!K$120)\n+($M699*'fnd base rates'!K$122)\n+($N699*'fnd base rates'!K$123)\n+($O699*'fnd base rates'!K$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,11)))\n*$R699","v":71150.533486999993},{"$f":"(($D699*'fnd base rates'!L$110)\n+($E699*'fnd base rates'!L$111)\n+($F699*'fnd base rates'!L$112)\n+($G699*'fnd base rates'!L$113)\n+($H699*'fnd base rates'!L$114)\n+($I699*'fnd base rates'!L$115)\n+($J699*'fnd base rates'!L$119)\n+($K699*'fnd base rates'!L$120)\n+($M699*'fnd base rates'!L$122)\n+($N699*'fnd base rates'!L$123)\n+($O699*'fnd base rates'!L$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,12)))","v":80186.319540135155},{"$f":"(($D699*'fnd base rates'!M$110)\n+($E699*'fnd base rates'!M$111)\n+($F699*'fnd base rates'!M$112)\n+($G699*'fnd base rates'!M$113)\n+($H699*'fnd base rates'!M$114)\n+($I699*'fnd base rates'!M$115)\n+($J699*'fnd base rates'!M$119)\n+($K699*'fnd base rates'!M$120)\n+($M699*'fnd base rates'!M$122)\n+($N699*'fnd base rates'!M$123)\n+($O699*'fnd base rates'!M$124)\n+($P699*VLOOKUP($S699+15,rate_basefnd,13)))","v":0},773883.29714813526,null,489020645,"489","020","645",1,67,773883.29714813526,11550,0,11550,null,null,null,null,null,11550,0,11550,-2,11552,12,11540]
[489,489020660,"STURGIS",{"$f":"'fnd enro'!D700","v":0},{"$f":"'fnd enro'!E700","v":0},{"$f":"'fnd enro'!F700","v":0},{"$f":"'fnd enro'!G700","v":0},{"$f":"'fnd enro'!H700","v":0},{"$f":"'fnd enro'!I700","v":15},{"$f":"'fnd enro'!J700","v":0},{"$f":"'fnd enro'!K700","v":0.56850000000000001},{"$f":"'fnd enro'!L700","v":0},{"$f":"'fnd enro'!M700+'fnd enro'!N700","v":0},{"$f":"'fnd enro'!O700","v":0},{"$f":"'fnd enro'!P700","v":0},{"$f":"'fnd enro'!Q700+'fnd enro'!R700","v":5},{"$f":"'fnd enro'!T700","v":15},1,{"$f":"VALUE('fnd enro'!S700)","v":7},null,{"$f":"(($D700*'fnd base rates'!C$110)\n+($E700*'fnd base rates'!C$111)\n+($F700*'fnd base rates'!C$112)\n+($G700*'fnd base rates'!C$113)\n+($H700*'fnd base rates'!C$114)\n+($I700*'fnd base rates'!C$115)\n+($J700*'fnd base rates'!C$119)\n+($K700*'fnd base rates'!C$120)\n+($M700*'fnd base rates'!C$122)\n+($N700*'fnd base rates'!C$123)\n+($O700*'fnd base rates'!C$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,3)))\n*$R700","v":7707.9311299999999},{"$f":"(($D700*'fnd base rates'!D$110)\n+($E700*'fnd base rates'!D$111)\n+($F700*'fnd base rates'!D$112)\n+($G700*'fnd base rates'!D$113)\n+($H700*'fnd base rates'!D$114)\n+($I700*'fnd base rates'!D$115)\n+($J700*'fnd base rates'!D$119)\n+($K700*'fnd base rates'!D$120)\n+($M700*'fnd base rates'!D$122)\n+($N700*'fnd base rates'!D$123)\n+($O700*'fnd base rates'!D$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,4)))\n*$R700","v":11997.6},{"$f":"(($D700*'fnd base rates'!E$110)\n+($E700*'fnd base rates'!E$111)\n+($F700*'fnd base rates'!E$112)\n+($G700*'fnd base rates'!E$113)\n+($H700*'fnd base rates'!E$114)\n+($I700*'fnd base rates'!E$115)\n+($J700*'fnd base rates'!E$119)\n+($K700*'fnd base rates'!E$120)\n+($M700*'fnd base rates'!E$122)\n+($N700*'fnd base rates'!E$123)\n+($O700*'fnd base rates'!E$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,5)))\n*$R700","v":81547.98887500001},{"$f":"(($D700*'fnd base rates'!F$110)\n+($E700*'fnd base rates'!F$111)\n+($F700*'fnd base rates'!F$112)\n+($G700*'fnd base rates'!F$113)\n+($H700*'fnd base rates'!F$114)\n+($I700*'fnd base rates'!F$115)\n+($J700*'fnd base rates'!F$119)\n+($K700*'fnd base rates'!F$120)\n+($M700*'fnd base rates'!F$122)\n+($N700*'fnd base rates'!F$123)\n+($O700*'fnd base rates'!F$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,6)))\n*$R700","v":12220.993725},{"$f":"(($D700*'fnd base rates'!G$110)\n+($E700*'fnd base rates'!G$111)\n+($F700*'fnd base rates'!G$112)\n+($G700*'fnd base rates'!G$113)\n+($H700*'fnd base rates'!G$114)\n+($I700*'fnd base rates'!G$115)\n+($J700*'fnd base rates'!G$119)\n+($K700*'fnd base rates'!G$120)\n+($M700*'fnd base rates'!G$122)\n+($N700*'fnd base rates'!G$123)\n+($O700*'fnd base rates'!G$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,7)))\n*$R700","v":2923.3790449999997},{"$f":"(($D700*'fnd base rates'!H$110)\n+($E700*'fnd base rates'!H$111)\n+($F700*'fnd base rates'!H$112)\n+($G700*'fnd base rates'!H$113)\n+($H700*'fnd base rates'!H$114)\n+($I700*'fnd base rates'!H$115)\n+($J700*'fnd base rates'!H$119)\n+($K700*'fnd base rates'!H$120)\n+($M700*'fnd base rates'!H$122)\n+($N700*'fnd base rates'!H$123)\n+($O700*'fnd base rates'!H$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,8)))","v":11588.553669999999},{"$f":"(($D700*'fnd base rates'!I$110)\n+($E700*'fnd base rates'!I$111)\n+($F700*'fnd base rates'!I$112)\n+($G700*'fnd base rates'!I$113)\n+($H700*'fnd base rates'!I$114)\n+($I700*'fnd base rates'!I$115)\n+($J700*'fnd base rates'!I$119)\n+($K700*'fnd base rates'!I$120)\n+($M700*'fnd base rates'!I$122)\n+($N700*'fnd base rates'!I$123)\n+($O700*'fnd base rates'!I$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,9)))\n*$R700","v":6456.7499999999991},{"$f":"(($D700*'fnd base rates'!J$110)\n+($E700*'fnd base rates'!J$111)\n+($F700*'fnd base rates'!J$112)\n+($G700*'fnd base rates'!J$113)\n+($H700*'fnd base rates'!J$114)\n+($I700*'fnd base rates'!J$115)\n+($J700*'fnd base rates'!J$119)\n+($K700*'fnd base rates'!J$120)\n+($M700*'fnd base rates'!J$122)\n+($N700*'fnd base rates'!J$123)\n+($O700*'fnd base rates'!J$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,10)))\n*$R700","v":10796.75},{"$f":"(($D700*'fnd base rates'!K$110)\n+($E700*'fnd base rates'!K$111)\n+($F700*'fnd base rates'!K$112)\n+($G700*'fnd base rates'!K$113)\n+($H700*'fnd base rates'!K$114)\n+($I700*'fnd base rates'!K$115)\n+($J700*'fnd base rates'!K$119)\n+($K700*'fnd base rates'!K$120)\n+($M700*'fnd base rates'!K$122)\n+($N700*'fnd base rates'!K$123)\n+($O700*'fnd base rates'!K$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,11)))\n*$R700","v":15929.223914999999},{"$f":"(($D700*'fnd base rates'!L$110)\n+($E700*'fnd base rates'!L$111)\n+($F700*'fnd base rates'!L$112)\n+($G700*'fnd base rates'!L$113)\n+($H700*'fnd base rates'!L$114)\n+($I700*'fnd base rates'!L$115)\n+($J700*'fnd base rates'!L$119)\n+($K700*'fnd base rates'!L$120)\n+($M700*'fnd base rates'!L$122)\n+($N700*'fnd base rates'!L$123)\n+($O700*'fnd base rates'!L$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,12)))","v":18615.045419433245},{"$f":"(($D700*'fnd base rates'!M$110)\n+($E700*'fnd base rates'!M$111)\n+($F700*'fnd base rates'!M$112)\n+($G700*'fnd base rates'!M$113)\n+($H700*'fnd base rates'!M$114)\n+($I700*'fnd base rates'!M$115)\n+($J700*'fnd base rates'!M$119)\n+($K700*'fnd base rates'!M$120)\n+($M700*'fnd base rates'!M$122)\n+($N700*'fnd base rates'!M$123)\n+($O700*'fnd base rates'!M$124)\n+($P700*VLOOKUP($S700+15,rate_basefnd,13)))","v":0},179784.21577943323,null,489020660,"489","020","660",1,15,179784.21577943323,11986,0,11986,null,null,null,null,null,11986,0,11986,87,11899,13,11886]
[489,489020712,"STURGIS",{"$f":"'fnd enro'!D701","v":0},{"$f":"'fnd enro'!E701","v":0},{"$f":"'fnd enro'!F701","v":0},{"$f":"'fnd enro'!G701","v":0},{"$f":"'fnd enro'!H701","v":0},{"$f":"'fnd enro'!I701","v":31},{"$f":"'fnd enro'!J701","v":0},{"$f":"'fnd enro'!K701","v":1.1749000000000001},{"$f":"'fnd enro'!L701","v":0},{"$f":"'fnd enro'!M701+'fnd enro'!N701","v":0},{"$f":"'fnd enro'!O701","v":0},{"$f":"'fnd enro'!P701","v":0},{"$f":"'fnd enro'!Q701+'fnd enro'!R701","v":3},{"$f":"'fnd enro'!T701","v":31},1,{"$f":"VALUE('fnd enro'!S701)","v":2},null,{"$f":"(($D701*'fnd base rates'!C$110)\n+($E701*'fnd base rates'!C$111)\n+($F701*'fnd base rates'!C$112)\n+($G701*'fnd base rates'!C$113)\n+($H701*'fnd base rates'!C$114)\n+($I701*'fnd base rates'!C$115)\n+($J701*'fnd base rates'!C$119)\n+($K701*'fnd base rates'!C$120)\n+($M701*'fnd base rates'!C$122)\n+($N701*'fnd base rates'!C$123)\n+($O701*'fnd base rates'!C$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,3)))\n*$R701","v":15482.531002000002},{"$f":"(($D701*'fnd base rates'!D$110)\n+($E701*'fnd base rates'!D$111)\n+($F701*'fnd base rates'!D$112)\n+($G701*'fnd base rates'!D$113)\n+($H701*'fnd base rates'!D$114)\n+($I701*'fnd base rates'!D$115)\n+($J701*'fnd base rates'!D$119)\n+($K701*'fnd base rates'!D$120)\n+($M701*'fnd base rates'!D$122)\n+($N701*'fnd base rates'!D$123)\n+($O701*'fnd base rates'!D$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,4)))\n*$R701","v":22676.26},{"$f":"(($D701*'fnd base rates'!E$110)\n+($E701*'fnd base rates'!E$111)\n+($F701*'fnd base rates'!E$112)\n+($G701*'fnd base rates'!E$113)\n+($H701*'fnd base rates'!E$114)\n+($I701*'fnd base rates'!E$115)\n+($J701*'fnd base rates'!E$119)\n+($K701*'fnd base rates'!E$120)\n+($M701*'fnd base rates'!E$122)\n+($N701*'fnd base rates'!E$123)\n+($O701*'fnd base rates'!E$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,5)))\n*$R701","v":147849.16367500002},{"$f":"(($D701*'fnd base rates'!F$110)\n+($E701*'fnd base rates'!F$111)\n+($F701*'fnd base rates'!F$112)\n+($G701*'fnd base rates'!F$113)\n+($H701*'fnd base rates'!F$114)\n+($I701*'fnd base rates'!F$115)\n+($J701*'fnd base rates'!F$119)\n+($K701*'fnd base rates'!F$120)\n+($M701*'fnd base rates'!F$122)\n+($N701*'fnd base rates'!F$123)\n+($O701*'fnd base rates'!F$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,6)))\n*$R701","v":25256.720365000001},{"$f":"(($D701*'fnd base rates'!G$110)\n+($E701*'fnd base rates'!G$111)\n+($F701*'fnd base rates'!G$112)\n+($G701*'fnd base rates'!G$113)\n+($H701*'fnd base rates'!G$114)\n+($I701*'fnd base rates'!G$115)\n+($J701*'fnd base rates'!G$119)\n+($K701*'fnd base rates'!G$120)\n+($M701*'fnd base rates'!G$122)\n+($N701*'fnd base rates'!G$123)\n+($O701*'fnd base rates'!G$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,7)))\n*$R701","v":5038.1666929999992},{"$f":"(($D701*'fnd base rates'!H$110)\n+($E701*'fnd base rates'!H$111)\n+($F701*'fnd base rates'!H$112)\n+($G701*'fnd base rates'!H$113)\n+($H701*'fnd base rates'!H$114)\n+($I701*'fnd base rates'!H$115)\n+($J701*'fnd base rates'!H$119)\n+($K701*'fnd base rates'!H$120)\n+($M701*'fnd base rates'!H$122)\n+($N701*'fnd base rates'!H$123)\n+($O701*'fnd base rates'!H$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,8)))","v":23795.890917999997},{"$f":"(($D701*'fnd base rates'!I$110)\n+($E701*'fnd base rates'!I$111)\n+($F701*'fnd base rates'!I$112)\n+($G701*'fnd base rates'!I$113)\n+($H701*'fnd base rates'!I$114)\n+($I701*'fnd base rates'!I$115)\n+($J701*'fnd base rates'!I$119)\n+($K701*'fnd base rates'!I$120)\n+($M701*'fnd base rates'!I$122)\n+($N701*'fnd base rates'!I$123)\n+($O701*'fnd base rates'!I$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,9)))\n*$R701","v":12506.38},{"$f":"(($D701*'fnd base rates'!J$110)\n+($E701*'fnd base rates'!J$111)\n+($F701*'fnd base rates'!J$112)\n+($G701*'fnd base rates'!J$113)\n+($H701*'fnd base rates'!J$114)\n+($I701*'fnd base rates'!J$115)\n+($J701*'fnd base rates'!J$119)\n+($K701*'fnd base rates'!J$120)\n+($M701*'fnd base rates'!J$122)\n+($N701*'fnd base rates'!J$123)\n+($O701*'fnd base rates'!J$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,10)))\n*$R701","v":17961.18},{"$f":"(($D701*'fnd base rates'!K$110)\n+($E701*'fnd base rates'!K$111)\n+($F701*'fnd base rates'!K$112)\n+($G701*'fnd base rates'!K$113)\n+($H701*'fnd base rates'!K$114)\n+($I701*'fnd base rates'!K$115)\n+($J701*'fnd base rates'!K$119)\n+($K701*'fnd base rates'!K$120)\n+($M701*'fnd base rates'!K$122)\n+($N701*'fnd base rates'!K$123)\n+($O701*'fnd base rates'!K$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,11)))\n*$R701","v":32920.396090999995},{"$f":"(($D701*'fnd base rates'!L$110)\n+($E701*'fnd base rates'!L$111)\n+($F701*'fnd base rates'!L$112)\n+($G701*'fnd base rates'!L$113)\n+($H701*'fnd base rates'!L$114)\n+($I701*'fnd base rates'!L$115)\n+($J701*'fnd base rates'!L$119)\n+($K701*'fnd base rates'!L$120)\n+($M701*'fnd base rates'!L$122)\n+($N701*'fnd base rates'!L$123)\n+($O701*'fnd base rates'!L$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,12)))","v":35125.410533495378},{"$f":"(($D701*'fnd base rates'!M$110)\n+($E701*'fnd base rates'!M$111)\n+($F701*'fnd base rates'!M$112)\n+($G701*'fnd base rates'!M$113)\n+($H701*'fnd base rates'!M$114)\n+($I701*'fnd base rates'!M$115)\n+($J701*'fnd base rates'!M$119)\n+($K701*'fnd base rates'!M$120)\n+($M701*'fnd base rates'!M$122)\n+($N701*'fnd base rates'!M$123)\n+($O701*'fnd base rates'!M$124)\n+($P701*VLOOKUP($S701+15,rate_basefnd,13)))","v":0},338612.09927749541,null,489020712,"489","020","712",1,31,338612.09927749541,10923,0,10923,null,null,null,null,null,10923,0,10923,-2,10925,13,10912]
[489,489020740,"STURGIS",{"$f":"'fnd enro'!D702","v":0},{"$f":"'fnd enro'!E702","v":0},{"$f":"'fnd enro'!F702","v":0},{"$f":"'fnd enro'!G702","v":0},{"$f":"'fnd enro'!H702","v":0},{"$f":"'fnd enro'!I702","v":1},{"$f":"'fnd enro'!J702","v":0},{"$f":"'fnd enro'!K702","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L702","v":0},{"$f":"'fnd enro'!M702+'fnd enro'!N702","v":0},{"$f":"'fnd enro'!O702","v":0},{"$f":"'fnd enro'!P702","v":0},{"$f":"'fnd enro'!Q702+'fnd enro'!R702","v":0},{"$f":"'fnd enro'!T702","v":1},1,{"$f":"VALUE('fnd enro'!S702)","v":1},null,{"$f":"(($D702*'fnd base rates'!C$110)\n+($E702*'fnd base rates'!C$111)\n+($F702*'fnd base rates'!C$112)\n+($G702*'fnd base rates'!C$113)\n+($H702*'fnd base rates'!C$114)\n+($I702*'fnd base rates'!C$115)\n+($J702*'fnd base rates'!C$119)\n+($K702*'fnd base rates'!C$120)\n+($M702*'fnd base rates'!C$122)\n+($N702*'fnd base rates'!C$123)\n+($O702*'fnd base rates'!C$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,3)))\n*$R702","v":494.44874200000004},{"$f":"(($D702*'fnd base rates'!D$110)\n+($E702*'fnd base rates'!D$111)\n+($F702*'fnd base rates'!D$112)\n+($G702*'fnd base rates'!D$113)\n+($H702*'fnd base rates'!D$114)\n+($I702*'fnd base rates'!D$115)\n+($J702*'fnd base rates'!D$119)\n+($K702*'fnd base rates'!D$120)\n+($M702*'fnd base rates'!D$122)\n+($N702*'fnd base rates'!D$123)\n+($O702*'fnd base rates'!D$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,4)))\n*$R702","v":707.86},{"$f":"(($D702*'fnd base rates'!E$110)\n+($E702*'fnd base rates'!E$111)\n+($F702*'fnd base rates'!E$112)\n+($G702*'fnd base rates'!E$113)\n+($H702*'fnd base rates'!E$114)\n+($I702*'fnd base rates'!E$115)\n+($J702*'fnd base rates'!E$119)\n+($K702*'fnd base rates'!E$120)\n+($M702*'fnd base rates'!E$122)\n+($N702*'fnd base rates'!E$123)\n+($O702*'fnd base rates'!E$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,5)))\n*$R702","v":4538.6259250000003},{"$f":"(($D702*'fnd base rates'!F$110)\n+($E702*'fnd base rates'!F$111)\n+($F702*'fnd base rates'!F$112)\n+($G702*'fnd base rates'!F$113)\n+($H702*'fnd base rates'!F$114)\n+($I702*'fnd base rates'!F$115)\n+($J702*'fnd base rates'!F$119)\n+($K702*'fnd base rates'!F$120)\n+($M702*'fnd base rates'!F$122)\n+($N702*'fnd base rates'!F$123)\n+($O702*'fnd base rates'!F$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,6)))\n*$R702","v":814.73291500000005},{"$f":"(($D702*'fnd base rates'!G$110)\n+($E702*'fnd base rates'!G$111)\n+($F702*'fnd base rates'!G$112)\n+($G702*'fnd base rates'!G$113)\n+($H702*'fnd base rates'!G$114)\n+($I702*'fnd base rates'!G$115)\n+($J702*'fnd base rates'!G$119)\n+($K702*'fnd base rates'!G$120)\n+($M702*'fnd base rates'!G$122)\n+($N702*'fnd base rates'!G$123)\n+($O702*'fnd base rates'!G$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,7)))\n*$R702","v":151.32860299999999},{"$f":"(($D702*'fnd base rates'!H$110)\n+($E702*'fnd base rates'!H$111)\n+($F702*'fnd base rates'!H$112)\n+($G702*'fnd base rates'!H$113)\n+($H702*'fnd base rates'!H$114)\n+($I702*'fnd base rates'!H$115)\n+($J702*'fnd base rates'!H$119)\n+($K702*'fnd base rates'!H$120)\n+($M702*'fnd base rates'!H$122)\n+($N702*'fnd base rates'!H$123)\n+($O702*'fnd base rates'!H$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D702*'fnd base rates'!I$110)\n+($E702*'fnd base rates'!I$111)\n+($F702*'fnd base rates'!I$112)\n+($G702*'fnd base rates'!I$113)\n+($H702*'fnd base rates'!I$114)\n+($I702*'fnd base rates'!I$115)\n+($J702*'fnd base rates'!I$119)\n+($K702*'fnd base rates'!I$120)\n+($M702*'fnd base rates'!I$122)\n+($N702*'fnd base rates'!I$123)\n+($O702*'fnd base rates'!I$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,9)))\n*$R702","v":394.09},{"$f":"(($D702*'fnd base rates'!J$110)\n+($E702*'fnd base rates'!J$111)\n+($F702*'fnd base rates'!J$112)\n+($G702*'fnd base rates'!J$113)\n+($H702*'fnd base rates'!J$114)\n+($I702*'fnd base rates'!J$115)\n+($J702*'fnd base rates'!J$119)\n+($K702*'fnd base rates'!J$120)\n+($M702*'fnd base rates'!J$122)\n+($N702*'fnd base rates'!J$123)\n+($O702*'fnd base rates'!J$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,10)))\n*$R702","v":530.85},{"$f":"(($D702*'fnd base rates'!K$110)\n+($E702*'fnd base rates'!K$111)\n+($F702*'fnd base rates'!K$112)\n+($G702*'fnd base rates'!K$113)\n+($H702*'fnd base rates'!K$114)\n+($I702*'fnd base rates'!K$115)\n+($J702*'fnd base rates'!K$119)\n+($K702*'fnd base rates'!K$120)\n+($M702*'fnd base rates'!K$122)\n+($N702*'fnd base rates'!K$123)\n+($O702*'fnd base rates'!K$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,11)))\n*$R702","v":1061.948261},{"$f":"(($D702*'fnd base rates'!L$110)\n+($E702*'fnd base rates'!L$111)\n+($F702*'fnd base rates'!L$112)\n+($G702*'fnd base rates'!L$113)\n+($H702*'fnd base rates'!L$114)\n+($I702*'fnd base rates'!L$115)\n+($J702*'fnd base rates'!L$119)\n+($K702*'fnd base rates'!L$120)\n+($M702*'fnd base rates'!L$122)\n+($N702*'fnd base rates'!L$123)\n+($O702*'fnd base rates'!L$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D702*'fnd base rates'!M$110)\n+($E702*'fnd base rates'!M$111)\n+($F702*'fnd base rates'!M$112)\n+($G702*'fnd base rates'!M$113)\n+($H702*'fnd base rates'!M$114)\n+($I702*'fnd base rates'!M$115)\n+($J702*'fnd base rates'!M$119)\n+($K702*'fnd base rates'!M$120)\n+($M702*'fnd base rates'!M$122)\n+($N702*'fnd base rates'!M$123)\n+($O702*'fnd base rates'!M$124)\n+($P702*VLOOKUP($S702+15,rate_basefnd,13)))","v":0},10555.537718628882,null,489020740,"489","020","740",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[491,491095095,"ATLANTIS",{"$f":"'fnd enro'!D703","v":0},{"$f":"'fnd enro'!E703","v":0},{"$f":"'fnd enro'!F703","v":106},{"$f":"'fnd enro'!G703","v":548},{"$f":"'fnd enro'!H703","v":325},{"$f":"'fnd enro'!I703","v":291},{"$f":"'fnd enro'!J703","v":0},{"$f":"'fnd enro'!K703","v":48.133000000000003},{"$f":"'fnd enro'!L703","v":0},{"$f":"'fnd enro'!M703+'fnd enro'!N703","v":84},{"$f":"'fnd enro'!O703","v":20},{"$f":"'fnd enro'!P703","v":32},{"$f":"'fnd enro'!Q703+'fnd enro'!R703","v":639},{"$f":"'fnd enro'!T703","v":1270},1,{"$f":"VALUE('fnd enro'!S703)","v":10},null,{"$f":"(($D703*'fnd base rates'!C$110)\n+($E703*'fnd base rates'!C$111)\n+($F703*'fnd base rates'!C$112)\n+($G703*'fnd base rates'!C$113)\n+($H703*'fnd base rates'!C$114)\n+($I703*'fnd base rates'!C$115)\n+($J703*'fnd base rates'!C$119)\n+($K703*'fnd base rates'!C$120)\n+($M703*'fnd base rates'!C$122)\n+($N703*'fnd base rates'!C$123)\n+($O703*'fnd base rates'!C$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,3)))\n*$R703","v":679571.84233999997},{"$f":"(($D703*'fnd base rates'!D$110)\n+($E703*'fnd base rates'!D$111)\n+($F703*'fnd base rates'!D$112)\n+($G703*'fnd base rates'!D$113)\n+($H703*'fnd base rates'!D$114)\n+($I703*'fnd base rates'!D$115)\n+($J703*'fnd base rates'!D$119)\n+($K703*'fnd base rates'!D$120)\n+($M703*'fnd base rates'!D$122)\n+($N703*'fnd base rates'!D$123)\n+($O703*'fnd base rates'!D$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,4)))\n*$R703","v":1108279.8500000001},{"$f":"(($D703*'fnd base rates'!E$110)\n+($E703*'fnd base rates'!E$111)\n+($F703*'fnd base rates'!E$112)\n+($G703*'fnd base rates'!E$113)\n+($H703*'fnd base rates'!E$114)\n+($I703*'fnd base rates'!E$115)\n+($J703*'fnd base rates'!E$119)\n+($K703*'fnd base rates'!E$120)\n+($M703*'fnd base rates'!E$122)\n+($N703*'fnd base rates'!E$123)\n+($O703*'fnd base rates'!E$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,5)))\n*$R703","v":6688954.2147500003},{"$f":"(($D703*'fnd base rates'!F$110)\n+($E703*'fnd base rates'!F$111)\n+($F703*'fnd base rates'!F$112)\n+($G703*'fnd base rates'!F$113)\n+($H703*'fnd base rates'!F$114)\n+($I703*'fnd base rates'!F$115)\n+($J703*'fnd base rates'!F$119)\n+($K703*'fnd base rates'!F$120)\n+($M703*'fnd base rates'!F$122)\n+($N703*'fnd base rates'!F$123)\n+($O703*'fnd base rates'!F$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,6)))\n*$R703","v":1306170.1520499999},{"$f":"(($D703*'fnd base rates'!G$110)\n+($E703*'fnd base rates'!G$111)\n+($F703*'fnd base rates'!G$112)\n+($G703*'fnd base rates'!G$113)\n+($H703*'fnd base rates'!G$114)\n+($I703*'fnd base rates'!G$115)\n+($J703*'fnd base rates'!G$119)\n+($K703*'fnd base rates'!G$120)\n+($M703*'fnd base rates'!G$122)\n+($N703*'fnd base rates'!G$123)\n+($O703*'fnd base rates'!G$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,7)))\n*$R703","v":284500.29581000004},{"$f":"(($D703*'fnd base rates'!H$110)\n+($E703*'fnd base rates'!H$111)\n+($F703*'fnd base rates'!H$112)\n+($G703*'fnd base rates'!H$113)\n+($H703*'fnd base rates'!H$114)\n+($I703*'fnd base rates'!H$115)\n+($J703*'fnd base rates'!H$119)\n+($K703*'fnd base rates'!H$120)\n+($M703*'fnd base rates'!H$122)\n+($N703*'fnd base rates'!H$123)\n+($O703*'fnd base rates'!H$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,8)))","v":725191.48406000005},{"$f":"(($D703*'fnd base rates'!I$110)\n+($E703*'fnd base rates'!I$111)\n+($F703*'fnd base rates'!I$112)\n+($G703*'fnd base rates'!I$113)\n+($H703*'fnd base rates'!I$114)\n+($I703*'fnd base rates'!I$115)\n+($J703*'fnd base rates'!I$119)\n+($K703*'fnd base rates'!I$120)\n+($M703*'fnd base rates'!I$122)\n+($N703*'fnd base rates'!I$123)\n+($O703*'fnd base rates'!I$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,9)))\n*$R703","v":454745.54000000004},{"$f":"(($D703*'fnd base rates'!J$110)\n+($E703*'fnd base rates'!J$111)\n+($F703*'fnd base rates'!J$112)\n+($G703*'fnd base rates'!J$113)\n+($H703*'fnd base rates'!J$114)\n+($I703*'fnd base rates'!J$115)\n+($J703*'fnd base rates'!J$119)\n+($K703*'fnd base rates'!J$120)\n+($M703*'fnd base rates'!J$122)\n+($N703*'fnd base rates'!J$123)\n+($O703*'fnd base rates'!J$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,10)))\n*$R703","v":706884.49},{"$f":"(($D703*'fnd base rates'!K$110)\n+($E703*'fnd base rates'!K$111)\n+($F703*'fnd base rates'!K$112)\n+($G703*'fnd base rates'!K$113)\n+($H703*'fnd base rates'!K$114)\n+($I703*'fnd base rates'!K$115)\n+($J703*'fnd base rates'!K$119)\n+($K703*'fnd base rates'!K$120)\n+($M703*'fnd base rates'!K$122)\n+($N703*'fnd base rates'!K$123)\n+($O703*'fnd base rates'!K$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,11)))\n*$R703","v":1363592.6114700001},{"$f":"(($D703*'fnd base rates'!L$110)\n+($E703*'fnd base rates'!L$111)\n+($F703*'fnd base rates'!L$112)\n+($G703*'fnd base rates'!L$113)\n+($H703*'fnd base rates'!L$114)\n+($I703*'fnd base rates'!L$115)\n+($J703*'fnd base rates'!L$119)\n+($K703*'fnd base rates'!L$120)\n+($M703*'fnd base rates'!L$122)\n+($N703*'fnd base rates'!L$123)\n+($O703*'fnd base rates'!L$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,12)))","v":1801466.0740391728},{"$f":"(($D703*'fnd base rates'!M$110)\n+($E703*'fnd base rates'!M$111)\n+($F703*'fnd base rates'!M$112)\n+($G703*'fnd base rates'!M$113)\n+($H703*'fnd base rates'!M$114)\n+($I703*'fnd base rates'!M$115)\n+($J703*'fnd base rates'!M$119)\n+($K703*'fnd base rates'!M$120)\n+($M703*'fnd base rates'!M$122)\n+($N703*'fnd base rates'!M$123)\n+($O703*'fnd base rates'!M$124)\n+($P703*VLOOKUP($S703+15,rate_basefnd,13)))","v":0},15119356.554519173,null,491095095,"491","095","095",1,1270,15119356.554519173,11905,0,11905,null,null,null,null,null,11905,0,11905,156,11749,40,11709]
[491,491095201,"ATLANTIS",{"$f":"'fnd enro'!D704","v":0},{"$f":"'fnd enro'!E704","v":0},{"$f":"'fnd enro'!F704","v":1},{"$f":"'fnd enro'!G704","v":0},{"$f":"'fnd enro'!H704","v":0},{"$f":"'fnd enro'!I704","v":0},{"$f":"'fnd enro'!J704","v":0},{"$f":"'fnd enro'!K704","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L704","v":0},{"$f":"'fnd enro'!M704+'fnd enro'!N704","v":0},{"$f":"'fnd enro'!O704","v":0},{"$f":"'fnd enro'!P704","v":0},{"$f":"'fnd enro'!Q704+'fnd enro'!R704","v":0},{"$f":"'fnd enro'!T704","v":1},1,{"$f":"VALUE('fnd enro'!S704)","v":1},null,{"$f":"(($D704*'fnd base rates'!C$110)\n+($E704*'fnd base rates'!C$111)\n+($F704*'fnd base rates'!C$112)\n+($G704*'fnd base rates'!C$113)\n+($H704*'fnd base rates'!C$114)\n+($I704*'fnd base rates'!C$115)\n+($J704*'fnd base rates'!C$119)\n+($K704*'fnd base rates'!C$120)\n+($M704*'fnd base rates'!C$122)\n+($N704*'fnd base rates'!C$123)\n+($O704*'fnd base rates'!C$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,3)))\n*$R704","v":494.44874200000004},{"$f":"(($D704*'fnd base rates'!D$110)\n+($E704*'fnd base rates'!D$111)\n+($F704*'fnd base rates'!D$112)\n+($G704*'fnd base rates'!D$113)\n+($H704*'fnd base rates'!D$114)\n+($I704*'fnd base rates'!D$115)\n+($J704*'fnd base rates'!D$119)\n+($K704*'fnd base rates'!D$120)\n+($M704*'fnd base rates'!D$122)\n+($N704*'fnd base rates'!D$123)\n+($O704*'fnd base rates'!D$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,4)))\n*$R704","v":707.86},{"$f":"(($D704*'fnd base rates'!E$110)\n+($E704*'fnd base rates'!E$111)\n+($F704*'fnd base rates'!E$112)\n+($G704*'fnd base rates'!E$113)\n+($H704*'fnd base rates'!E$114)\n+($I704*'fnd base rates'!E$115)\n+($J704*'fnd base rates'!E$119)\n+($K704*'fnd base rates'!E$120)\n+($M704*'fnd base rates'!E$122)\n+($N704*'fnd base rates'!E$123)\n+($O704*'fnd base rates'!E$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,5)))\n*$R704","v":3584.0459250000004},{"$f":"(($D704*'fnd base rates'!F$110)\n+($E704*'fnd base rates'!F$111)\n+($F704*'fnd base rates'!F$112)\n+($G704*'fnd base rates'!F$113)\n+($H704*'fnd base rates'!F$114)\n+($I704*'fnd base rates'!F$115)\n+($J704*'fnd base rates'!F$119)\n+($K704*'fnd base rates'!F$120)\n+($M704*'fnd base rates'!F$122)\n+($N704*'fnd base rates'!F$123)\n+($O704*'fnd base rates'!F$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,6)))\n*$R704","v":1148.3229150000002},{"$f":"(($D704*'fnd base rates'!G$110)\n+($E704*'fnd base rates'!G$111)\n+($F704*'fnd base rates'!G$112)\n+($G704*'fnd base rates'!G$113)\n+($H704*'fnd base rates'!G$114)\n+($I704*'fnd base rates'!G$115)\n+($J704*'fnd base rates'!G$119)\n+($K704*'fnd base rates'!G$120)\n+($M704*'fnd base rates'!G$122)\n+($N704*'fnd base rates'!G$123)\n+($O704*'fnd base rates'!G$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,7)))\n*$R704","v":144.73860299999998},{"$f":"(($D704*'fnd base rates'!H$110)\n+($E704*'fnd base rates'!H$111)\n+($F704*'fnd base rates'!H$112)\n+($G704*'fnd base rates'!H$113)\n+($H704*'fnd base rates'!H$114)\n+($I704*'fnd base rates'!H$115)\n+($J704*'fnd base rates'!H$119)\n+($K704*'fnd base rates'!H$120)\n+($M704*'fnd base rates'!H$122)\n+($N704*'fnd base rates'!H$123)\n+($O704*'fnd base rates'!H$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D704*'fnd base rates'!I$110)\n+($E704*'fnd base rates'!I$111)\n+($F704*'fnd base rates'!I$112)\n+($G704*'fnd base rates'!I$113)\n+($H704*'fnd base rates'!I$114)\n+($I704*'fnd base rates'!I$115)\n+($J704*'fnd base rates'!I$119)\n+($K704*'fnd base rates'!I$120)\n+($M704*'fnd base rates'!I$122)\n+($N704*'fnd base rates'!I$123)\n+($O704*'fnd base rates'!I$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,9)))\n*$R704","v":236.19},{"$f":"(($D704*'fnd base rates'!J$110)\n+($E704*'fnd base rates'!J$111)\n+($F704*'fnd base rates'!J$112)\n+($G704*'fnd base rates'!J$113)\n+($H704*'fnd base rates'!J$114)\n+($I704*'fnd base rates'!J$115)\n+($J704*'fnd base rates'!J$119)\n+($K704*'fnd base rates'!J$120)\n+($M704*'fnd base rates'!J$122)\n+($N704*'fnd base rates'!J$123)\n+($O704*'fnd base rates'!J$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,10)))\n*$R704","v":93.97},{"$f":"(($D704*'fnd base rates'!K$110)\n+($E704*'fnd base rates'!K$111)\n+($F704*'fnd base rates'!K$112)\n+($G704*'fnd base rates'!K$113)\n+($H704*'fnd base rates'!K$114)\n+($I704*'fnd base rates'!K$115)\n+($J704*'fnd base rates'!K$119)\n+($K704*'fnd base rates'!K$120)\n+($M704*'fnd base rates'!K$122)\n+($N704*'fnd base rates'!K$123)\n+($O704*'fnd base rates'!K$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,11)))\n*$R704","v":1015.818261},{"$f":"(($D704*'fnd base rates'!L$110)\n+($E704*'fnd base rates'!L$111)\n+($F704*'fnd base rates'!L$112)\n+($G704*'fnd base rates'!L$113)\n+($H704*'fnd base rates'!L$114)\n+($I704*'fnd base rates'!L$115)\n+($J704*'fnd base rates'!L$119)\n+($K704*'fnd base rates'!L$120)\n+($M704*'fnd base rates'!L$122)\n+($N704*'fnd base rates'!L$123)\n+($O704*'fnd base rates'!L$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D704*'fnd base rates'!M$110)\n+($E704*'fnd base rates'!M$111)\n+($F704*'fnd base rates'!M$112)\n+($G704*'fnd base rates'!M$113)\n+($H704*'fnd base rates'!M$114)\n+($I704*'fnd base rates'!M$115)\n+($J704*'fnd base rates'!M$119)\n+($K704*'fnd base rates'!M$120)\n+($M704*'fnd base rates'!M$122)\n+($N704*'fnd base rates'!M$123)\n+($O704*'fnd base rates'!M$124)\n+($P704*VLOOKUP($S704+15,rate_basefnd,13)))","v":0},9076.0742172893242,null,491095201,"491","095","201",1,1,9076.0742172893242,9076,0,9076,null,null,null,null,null,9076,0,9076,-2,9078,13,9065]
[491,491095218,"ATLANTIS",{"$f":"'fnd enro'!D705","v":0},{"$f":"'fnd enro'!E705","v":0},{"$f":"'fnd enro'!F705","v":0},{"$f":"'fnd enro'!G705","v":0},{"$f":"'fnd enro'!H705","v":0},{"$f":"'fnd enro'!I705","v":2},{"$f":"'fnd enro'!J705","v":0},{"$f":"'fnd enro'!K705","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L705","v":0},{"$f":"'fnd enro'!M705+'fnd enro'!N705","v":0},{"$f":"'fnd enro'!O705","v":0},{"$f":"'fnd enro'!P705","v":0},{"$f":"'fnd enro'!Q705+'fnd enro'!R705","v":2},{"$f":"'fnd enro'!T705","v":2},1,{"$f":"VALUE('fnd enro'!S705)","v":10},null,{"$f":"(($D705*'fnd base rates'!C$110)\n+($E705*'fnd base rates'!C$111)\n+($F705*'fnd base rates'!C$112)\n+($G705*'fnd base rates'!C$113)\n+($H705*'fnd base rates'!C$114)\n+($I705*'fnd base rates'!C$115)\n+($J705*'fnd base rates'!C$119)\n+($K705*'fnd base rates'!C$120)\n+($M705*'fnd base rates'!C$122)\n+($N705*'fnd base rates'!C$123)\n+($O705*'fnd base rates'!C$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,3)))\n*$R705","v":1113.497484},{"$f":"(($D705*'fnd base rates'!D$110)\n+($E705*'fnd base rates'!D$111)\n+($F705*'fnd base rates'!D$112)\n+($G705*'fnd base rates'!D$113)\n+($H705*'fnd base rates'!D$114)\n+($I705*'fnd base rates'!D$115)\n+($J705*'fnd base rates'!D$119)\n+($K705*'fnd base rates'!D$120)\n+($M705*'fnd base rates'!D$122)\n+($N705*'fnd base rates'!D$123)\n+($O705*'fnd base rates'!D$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,4)))\n*$R705","v":2006.1},{"$f":"(($D705*'fnd base rates'!E$110)\n+($E705*'fnd base rates'!E$111)\n+($F705*'fnd base rates'!E$112)\n+($G705*'fnd base rates'!E$113)\n+($H705*'fnd base rates'!E$114)\n+($I705*'fnd base rates'!E$115)\n+($J705*'fnd base rates'!E$119)\n+($K705*'fnd base rates'!E$120)\n+($M705*'fnd base rates'!E$122)\n+($N705*'fnd base rates'!E$123)\n+($O705*'fnd base rates'!E$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,5)))\n*$R705","v":14840.49185},{"$f":"(($D705*'fnd base rates'!F$110)\n+($E705*'fnd base rates'!F$111)\n+($F705*'fnd base rates'!F$112)\n+($G705*'fnd base rates'!F$113)\n+($H705*'fnd base rates'!F$114)\n+($I705*'fnd base rates'!F$115)\n+($J705*'fnd base rates'!F$119)\n+($K705*'fnd base rates'!F$120)\n+($M705*'fnd base rates'!F$122)\n+($N705*'fnd base rates'!F$123)\n+($O705*'fnd base rates'!F$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,6)))\n*$R705","v":1629.4658300000001},{"$f":"(($D705*'fnd base rates'!G$110)\n+($E705*'fnd base rates'!G$111)\n+($F705*'fnd base rates'!G$112)\n+($G705*'fnd base rates'!G$113)\n+($H705*'fnd base rates'!G$114)\n+($I705*'fnd base rates'!G$115)\n+($J705*'fnd base rates'!G$119)\n+($K705*'fnd base rates'!G$120)\n+($M705*'fnd base rates'!G$122)\n+($N705*'fnd base rates'!G$123)\n+($O705*'fnd base rates'!G$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,7)))\n*$R705","v":582.257206},{"$f":"(($D705*'fnd base rates'!H$110)\n+($E705*'fnd base rates'!H$111)\n+($F705*'fnd base rates'!H$112)\n+($G705*'fnd base rates'!H$113)\n+($H705*'fnd base rates'!H$114)\n+($I705*'fnd base rates'!H$115)\n+($J705*'fnd base rates'!H$119)\n+($K705*'fnd base rates'!H$120)\n+($M705*'fnd base rates'!H$122)\n+($N705*'fnd base rates'!H$123)\n+($O705*'fnd base rates'!H$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D705*'fnd base rates'!I$110)\n+($E705*'fnd base rates'!I$111)\n+($F705*'fnd base rates'!I$112)\n+($G705*'fnd base rates'!I$113)\n+($H705*'fnd base rates'!I$114)\n+($I705*'fnd base rates'!I$115)\n+($J705*'fnd base rates'!I$119)\n+($K705*'fnd base rates'!I$120)\n+($M705*'fnd base rates'!I$122)\n+($N705*'fnd base rates'!I$123)\n+($O705*'fnd base rates'!I$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,9)))\n*$R705","v":1021.56},{"$f":"(($D705*'fnd base rates'!J$110)\n+($E705*'fnd base rates'!J$111)\n+($F705*'fnd base rates'!J$112)\n+($G705*'fnd base rates'!J$113)\n+($H705*'fnd base rates'!J$114)\n+($I705*'fnd base rates'!J$115)\n+($J705*'fnd base rates'!J$119)\n+($K705*'fnd base rates'!J$120)\n+($M705*'fnd base rates'!J$122)\n+($N705*'fnd base rates'!J$123)\n+($O705*'fnd base rates'!J$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,10)))\n*$R705","v":2274.36},{"$f":"(($D705*'fnd base rates'!K$110)\n+($E705*'fnd base rates'!K$111)\n+($F705*'fnd base rates'!K$112)\n+($G705*'fnd base rates'!K$113)\n+($H705*'fnd base rates'!K$114)\n+($I705*'fnd base rates'!K$115)\n+($J705*'fnd base rates'!K$119)\n+($K705*'fnd base rates'!K$120)\n+($M705*'fnd base rates'!K$122)\n+($N705*'fnd base rates'!K$123)\n+($O705*'fnd base rates'!K$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,11)))\n*$R705","v":2123.896522},{"$f":"(($D705*'fnd base rates'!L$110)\n+($E705*'fnd base rates'!L$111)\n+($F705*'fnd base rates'!L$112)\n+($G705*'fnd base rates'!L$113)\n+($H705*'fnd base rates'!L$114)\n+($I705*'fnd base rates'!L$115)\n+($J705*'fnd base rates'!L$119)\n+($K705*'fnd base rates'!L$120)\n+($M705*'fnd base rates'!L$122)\n+($N705*'fnd base rates'!L$123)\n+($O705*'fnd base rates'!L$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D705*'fnd base rates'!M$110)\n+($E705*'fnd base rates'!M$111)\n+($F705*'fnd base rates'!M$112)\n+($G705*'fnd base rates'!M$113)\n+($H705*'fnd base rates'!M$114)\n+($I705*'fnd base rates'!M$115)\n+($J705*'fnd base rates'!M$119)\n+($K705*'fnd base rates'!M$120)\n+($M705*'fnd base rates'!M$122)\n+($N705*'fnd base rates'!M$123)\n+($O705*'fnd base rates'!M$124)\n+($P705*VLOOKUP($S705+15,rate_basefnd,13)))","v":0},30290.055437257764,null,491095218,"491","095","218",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[491,491095273,"ATLANTIS",{"$f":"'fnd enro'!D706","v":0},{"$f":"'fnd enro'!E706","v":0},{"$f":"'fnd enro'!F706","v":0},{"$f":"'fnd enro'!G706","v":1},{"$f":"'fnd enro'!H706","v":0},{"$f":"'fnd enro'!I706","v":0},{"$f":"'fnd enro'!J706","v":0},{"$f":"'fnd enro'!K706","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L706","v":0},{"$f":"'fnd enro'!M706+'fnd enro'!N706","v":0},{"$f":"'fnd enro'!O706","v":0},{"$f":"'fnd enro'!P706","v":0},{"$f":"'fnd enro'!Q706+'fnd enro'!R706","v":0},{"$f":"'fnd enro'!T706","v":1},1,{"$f":"VALUE('fnd enro'!S706)","v":1},null,{"$f":"(($D706*'fnd base rates'!C$110)\n+($E706*'fnd base rates'!C$111)\n+($F706*'fnd base rates'!C$112)\n+($G706*'fnd base rates'!C$113)\n+($H706*'fnd base rates'!C$114)\n+($I706*'fnd base rates'!C$115)\n+($J706*'fnd base rates'!C$119)\n+($K706*'fnd base rates'!C$120)\n+($M706*'fnd base rates'!C$122)\n+($N706*'fnd base rates'!C$123)\n+($O706*'fnd base rates'!C$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,3)))\n*$R706","v":494.44874200000004},{"$f":"(($D706*'fnd base rates'!D$110)\n+($E706*'fnd base rates'!D$111)\n+($F706*'fnd base rates'!D$112)\n+($G706*'fnd base rates'!D$113)\n+($H706*'fnd base rates'!D$114)\n+($I706*'fnd base rates'!D$115)\n+($J706*'fnd base rates'!D$119)\n+($K706*'fnd base rates'!D$120)\n+($M706*'fnd base rates'!D$122)\n+($N706*'fnd base rates'!D$123)\n+($O706*'fnd base rates'!D$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,4)))\n*$R706","v":707.86},{"$f":"(($D706*'fnd base rates'!E$110)\n+($E706*'fnd base rates'!E$111)\n+($F706*'fnd base rates'!E$112)\n+($G706*'fnd base rates'!E$113)\n+($H706*'fnd base rates'!E$114)\n+($I706*'fnd base rates'!E$115)\n+($J706*'fnd base rates'!E$119)\n+($K706*'fnd base rates'!E$120)\n+($M706*'fnd base rates'!E$122)\n+($N706*'fnd base rates'!E$123)\n+($O706*'fnd base rates'!E$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,5)))\n*$R706","v":3584.0059249999999},{"$f":"(($D706*'fnd base rates'!F$110)\n+($E706*'fnd base rates'!F$111)\n+($F706*'fnd base rates'!F$112)\n+($G706*'fnd base rates'!F$113)\n+($H706*'fnd base rates'!F$114)\n+($I706*'fnd base rates'!F$115)\n+($J706*'fnd base rates'!F$119)\n+($K706*'fnd base rates'!F$120)\n+($M706*'fnd base rates'!F$122)\n+($N706*'fnd base rates'!F$123)\n+($O706*'fnd base rates'!F$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,6)))\n*$R706","v":1148.3229150000002},{"$f":"(($D706*'fnd base rates'!G$110)\n+($E706*'fnd base rates'!G$111)\n+($F706*'fnd base rates'!G$112)\n+($G706*'fnd base rates'!G$113)\n+($H706*'fnd base rates'!G$114)\n+($I706*'fnd base rates'!G$115)\n+($J706*'fnd base rates'!G$119)\n+($K706*'fnd base rates'!G$120)\n+($M706*'fnd base rates'!G$122)\n+($N706*'fnd base rates'!G$123)\n+($O706*'fnd base rates'!G$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,7)))\n*$R706","v":144.75860299999999},{"$f":"(($D706*'fnd base rates'!H$110)\n+($E706*'fnd base rates'!H$111)\n+($F706*'fnd base rates'!H$112)\n+($G706*'fnd base rates'!H$113)\n+($H706*'fnd base rates'!H$114)\n+($I706*'fnd base rates'!H$115)\n+($J706*'fnd base rates'!H$119)\n+($K706*'fnd base rates'!H$120)\n+($M706*'fnd base rates'!H$122)\n+($N706*'fnd base rates'!H$123)\n+($O706*'fnd base rates'!H$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D706*'fnd base rates'!I$110)\n+($E706*'fnd base rates'!I$111)\n+($F706*'fnd base rates'!I$112)\n+($G706*'fnd base rates'!I$113)\n+($H706*'fnd base rates'!I$114)\n+($I706*'fnd base rates'!I$115)\n+($J706*'fnd base rates'!I$119)\n+($K706*'fnd base rates'!I$120)\n+($M706*'fnd base rates'!I$122)\n+($N706*'fnd base rates'!I$123)\n+($O706*'fnd base rates'!I$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,9)))\n*$R706","v":236.19},{"$f":"(($D706*'fnd base rates'!J$110)\n+($E706*'fnd base rates'!J$111)\n+($F706*'fnd base rates'!J$112)\n+($G706*'fnd base rates'!J$113)\n+($H706*'fnd base rates'!J$114)\n+($I706*'fnd base rates'!J$115)\n+($J706*'fnd base rates'!J$119)\n+($K706*'fnd base rates'!J$120)\n+($M706*'fnd base rates'!J$122)\n+($N706*'fnd base rates'!J$123)\n+($O706*'fnd base rates'!J$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,10)))\n*$R706","v":140.93},{"$f":"(($D706*'fnd base rates'!K$110)\n+($E706*'fnd base rates'!K$111)\n+($F706*'fnd base rates'!K$112)\n+($G706*'fnd base rates'!K$113)\n+($H706*'fnd base rates'!K$114)\n+($I706*'fnd base rates'!K$115)\n+($J706*'fnd base rates'!K$119)\n+($K706*'fnd base rates'!K$120)\n+($M706*'fnd base rates'!K$122)\n+($N706*'fnd base rates'!K$123)\n+($O706*'fnd base rates'!K$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,11)))\n*$R706","v":1015.818261},{"$f":"(($D706*'fnd base rates'!L$110)\n+($E706*'fnd base rates'!L$111)\n+($F706*'fnd base rates'!L$112)\n+($G706*'fnd base rates'!L$113)\n+($H706*'fnd base rates'!L$114)\n+($I706*'fnd base rates'!L$115)\n+($J706*'fnd base rates'!L$119)\n+($K706*'fnd base rates'!L$120)\n+($M706*'fnd base rates'!L$122)\n+($N706*'fnd base rates'!L$123)\n+($O706*'fnd base rates'!L$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D706*'fnd base rates'!M$110)\n+($E706*'fnd base rates'!M$111)\n+($F706*'fnd base rates'!M$112)\n+($G706*'fnd base rates'!M$113)\n+($H706*'fnd base rates'!M$114)\n+($I706*'fnd base rates'!M$115)\n+($J706*'fnd base rates'!M$119)\n+($K706*'fnd base rates'!M$120)\n+($M706*'fnd base rates'!M$122)\n+($N706*'fnd base rates'!M$123)\n+($O706*'fnd base rates'!M$124)\n+($P706*VLOOKUP($S706+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,491095273,"491","095","273",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[491,491095292,"ATLANTIS",{"$f":"'fnd enro'!D707","v":0},{"$f":"'fnd enro'!E707","v":0},{"$f":"'fnd enro'!F707","v":1},{"$f":"'fnd enro'!G707","v":1},{"$f":"'fnd enro'!H707","v":2},{"$f":"'fnd enro'!I707","v":3},{"$f":"'fnd enro'!J707","v":0},{"$f":"'fnd enro'!K707","v":0.26529999999999998},{"$f":"'fnd enro'!L707","v":0},{"$f":"'fnd enro'!M707+'fnd enro'!N707","v":0},{"$f":"'fnd enro'!O707","v":0},{"$f":"'fnd enro'!P707","v":0},{"$f":"'fnd enro'!Q707+'fnd enro'!R707","v":0},{"$f":"'fnd enro'!T707","v":7},1,{"$f":"VALUE('fnd enro'!S707)","v":1},null,{"$f":"(($D707*'fnd base rates'!C$110)\n+($E707*'fnd base rates'!C$111)\n+($F707*'fnd base rates'!C$112)\n+($G707*'fnd base rates'!C$113)\n+($H707*'fnd base rates'!C$114)\n+($I707*'fnd base rates'!C$115)\n+($J707*'fnd base rates'!C$119)\n+($K707*'fnd base rates'!C$120)\n+($M707*'fnd base rates'!C$122)\n+($N707*'fnd base rates'!C$123)\n+($O707*'fnd base rates'!C$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,3)))\n*$R707","v":3461.1411940000003},{"$f":"(($D707*'fnd base rates'!D$110)\n+($E707*'fnd base rates'!D$111)\n+($F707*'fnd base rates'!D$112)\n+($G707*'fnd base rates'!D$113)\n+($H707*'fnd base rates'!D$114)\n+($I707*'fnd base rates'!D$115)\n+($J707*'fnd base rates'!D$119)\n+($K707*'fnd base rates'!D$120)\n+($M707*'fnd base rates'!D$122)\n+($N707*'fnd base rates'!D$123)\n+($O707*'fnd base rates'!D$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,4)))\n*$R707","v":4955.0200000000004},{"$f":"(($D707*'fnd base rates'!E$110)\n+($E707*'fnd base rates'!E$111)\n+($F707*'fnd base rates'!E$112)\n+($G707*'fnd base rates'!E$113)\n+($H707*'fnd base rates'!E$114)\n+($I707*'fnd base rates'!E$115)\n+($J707*'fnd base rates'!E$119)\n+($K707*'fnd base rates'!E$120)\n+($M707*'fnd base rates'!E$122)\n+($N707*'fnd base rates'!E$123)\n+($O707*'fnd base rates'!E$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,5)))\n*$R707","v":27173.001475000001},{"$f":"(($D707*'fnd base rates'!F$110)\n+($E707*'fnd base rates'!F$111)\n+($F707*'fnd base rates'!F$112)\n+($G707*'fnd base rates'!F$113)\n+($H707*'fnd base rates'!F$114)\n+($I707*'fnd base rates'!F$115)\n+($J707*'fnd base rates'!F$119)\n+($K707*'fnd base rates'!F$120)\n+($M707*'fnd base rates'!F$122)\n+($N707*'fnd base rates'!F$123)\n+($O707*'fnd base rates'!F$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,6)))\n*$R707","v":6571.050405},{"$f":"(($D707*'fnd base rates'!G$110)\n+($E707*'fnd base rates'!G$111)\n+($F707*'fnd base rates'!G$112)\n+($G707*'fnd base rates'!G$113)\n+($H707*'fnd base rates'!G$114)\n+($I707*'fnd base rates'!G$115)\n+($J707*'fnd base rates'!G$119)\n+($K707*'fnd base rates'!G$120)\n+($M707*'fnd base rates'!G$122)\n+($N707*'fnd base rates'!G$123)\n+($O707*'fnd base rates'!G$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,7)))\n*$R707","v":1054.6002209999999},{"$f":"(($D707*'fnd base rates'!H$110)\n+($E707*'fnd base rates'!H$111)\n+($F707*'fnd base rates'!H$112)\n+($G707*'fnd base rates'!H$113)\n+($H707*'fnd base rates'!H$114)\n+($I707*'fnd base rates'!H$115)\n+($J707*'fnd base rates'!H$119)\n+($K707*'fnd base rates'!H$120)\n+($M707*'fnd base rates'!H$122)\n+($N707*'fnd base rates'!H$123)\n+($O707*'fnd base rates'!H$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,8)))","v":4233.7750459999997},{"$f":"(($D707*'fnd base rates'!I$110)\n+($E707*'fnd base rates'!I$111)\n+($F707*'fnd base rates'!I$112)\n+($G707*'fnd base rates'!I$113)\n+($H707*'fnd base rates'!I$114)\n+($I707*'fnd base rates'!I$115)\n+($J707*'fnd base rates'!I$119)\n+($K707*'fnd base rates'!I$120)\n+($M707*'fnd base rates'!I$122)\n+($N707*'fnd base rates'!I$123)\n+($O707*'fnd base rates'!I$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,9)))\n*$R707","v":2283.41},{"$f":"(($D707*'fnd base rates'!J$110)\n+($E707*'fnd base rates'!J$111)\n+($F707*'fnd base rates'!J$112)\n+($G707*'fnd base rates'!J$113)\n+($H707*'fnd base rates'!J$114)\n+($I707*'fnd base rates'!J$115)\n+($J707*'fnd base rates'!J$119)\n+($K707*'fnd base rates'!J$120)\n+($M707*'fnd base rates'!J$122)\n+($N707*'fnd base rates'!J$123)\n+($O707*'fnd base rates'!J$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,10)))\n*$R707","v":2287.8700000000003},{"$f":"(($D707*'fnd base rates'!K$110)\n+($E707*'fnd base rates'!K$111)\n+($F707*'fnd base rates'!K$112)\n+($G707*'fnd base rates'!K$113)\n+($H707*'fnd base rates'!K$114)\n+($I707*'fnd base rates'!K$115)\n+($J707*'fnd base rates'!K$119)\n+($K707*'fnd base rates'!K$120)\n+($M707*'fnd base rates'!K$122)\n+($N707*'fnd base rates'!K$123)\n+($O707*'fnd base rates'!K$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,11)))\n*$R707","v":7400.7778269999999},{"$f":"(($D707*'fnd base rates'!L$110)\n+($E707*'fnd base rates'!L$111)\n+($F707*'fnd base rates'!L$112)\n+($G707*'fnd base rates'!L$113)\n+($H707*'fnd base rates'!L$114)\n+($I707*'fnd base rates'!L$115)\n+($J707*'fnd base rates'!L$119)\n+($K707*'fnd base rates'!L$120)\n+($M707*'fnd base rates'!L$122)\n+($N707*'fnd base rates'!L$123)\n+($O707*'fnd base rates'!L$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,12)))","v":8016.0086110689463},{"$f":"(($D707*'fnd base rates'!M$110)\n+($E707*'fnd base rates'!M$111)\n+($F707*'fnd base rates'!M$112)\n+($G707*'fnd base rates'!M$113)\n+($H707*'fnd base rates'!M$114)\n+($I707*'fnd base rates'!M$115)\n+($J707*'fnd base rates'!M$119)\n+($K707*'fnd base rates'!M$120)\n+($M707*'fnd base rates'!M$122)\n+($N707*'fnd base rates'!M$123)\n+($O707*'fnd base rates'!M$124)\n+($P707*VLOOKUP($S707+15,rate_basefnd,13)))","v":0},67436.654779068951,null,491095292,"491","095","292",1,7,67436.654779068951,9634,0,9634,null,null,null,null,null,9634,0,9634,-2,9636,13,9623]
[491,491095331,"ATLANTIS",{"$f":"'fnd enro'!D708","v":0},{"$f":"'fnd enro'!E708","v":0},{"$f":"'fnd enro'!F708","v":2},{"$f":"'fnd enro'!G708","v":1},{"$f":"'fnd enro'!H708","v":1},{"$f":"'fnd enro'!I708","v":5},{"$f":"'fnd enro'!J708","v":0},{"$f":"'fnd enro'!K708","v":0.34110000000000001},{"$f":"'fnd enro'!L708","v":0},{"$f":"'fnd enro'!M708+'fnd enro'!N708","v":0},{"$f":"'fnd enro'!O708","v":0},{"$f":"'fnd enro'!P708","v":0},{"$f":"'fnd enro'!Q708+'fnd enro'!R708","v":5},{"$f":"'fnd enro'!T708","v":9},1,{"$f":"VALUE('fnd enro'!S708)","v":10},null,{"$f":"(($D708*'fnd base rates'!C$110)\n+($E708*'fnd base rates'!C$111)\n+($F708*'fnd base rates'!C$112)\n+($G708*'fnd base rates'!C$113)\n+($H708*'fnd base rates'!C$114)\n+($I708*'fnd base rates'!C$115)\n+($J708*'fnd base rates'!C$119)\n+($K708*'fnd base rates'!C$120)\n+($M708*'fnd base rates'!C$122)\n+($N708*'fnd base rates'!C$123)\n+($O708*'fnd base rates'!C$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,3)))\n*$R708","v":4761.5386779999999},{"$f":"(($D708*'fnd base rates'!D$110)\n+($E708*'fnd base rates'!D$111)\n+($F708*'fnd base rates'!D$112)\n+($G708*'fnd base rates'!D$113)\n+($H708*'fnd base rates'!D$114)\n+($I708*'fnd base rates'!D$115)\n+($J708*'fnd base rates'!D$119)\n+($K708*'fnd base rates'!D$120)\n+($M708*'fnd base rates'!D$122)\n+($N708*'fnd base rates'!D$123)\n+($O708*'fnd base rates'!D$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,4)))\n*$R708","v":7846.69},{"$f":"(($D708*'fnd base rates'!E$110)\n+($E708*'fnd base rates'!E$111)\n+($F708*'fnd base rates'!E$112)\n+($G708*'fnd base rates'!E$113)\n+($H708*'fnd base rates'!E$114)\n+($I708*'fnd base rates'!E$115)\n+($J708*'fnd base rates'!E$119)\n+($K708*'fnd base rates'!E$120)\n+($M708*'fnd base rates'!E$122)\n+($N708*'fnd base rates'!E$123)\n+($O708*'fnd base rates'!E$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,5)))\n*$R708","v":51047.863324999998},{"$f":"(($D708*'fnd base rates'!F$110)\n+($E708*'fnd base rates'!F$111)\n+($F708*'fnd base rates'!F$112)\n+($G708*'fnd base rates'!F$113)\n+($H708*'fnd base rates'!F$114)\n+($I708*'fnd base rates'!F$115)\n+($J708*'fnd base rates'!F$119)\n+($K708*'fnd base rates'!F$120)\n+($M708*'fnd base rates'!F$122)\n+($N708*'fnd base rates'!F$123)\n+($O708*'fnd base rates'!F$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,6)))\n*$R708","v":8433.7362350000003},{"$f":"(($D708*'fnd base rates'!G$110)\n+($E708*'fnd base rates'!G$111)\n+($F708*'fnd base rates'!G$112)\n+($G708*'fnd base rates'!G$113)\n+($H708*'fnd base rates'!G$114)\n+($I708*'fnd base rates'!G$115)\n+($J708*'fnd base rates'!G$119)\n+($K708*'fnd base rates'!G$120)\n+($M708*'fnd base rates'!G$122)\n+($N708*'fnd base rates'!G$123)\n+($O708*'fnd base rates'!G$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,7)))\n*$R708","v":2045.4374269999998},{"$f":"(($D708*'fnd base rates'!H$110)\n+($E708*'fnd base rates'!H$111)\n+($F708*'fnd base rates'!H$112)\n+($G708*'fnd base rates'!H$113)\n+($H708*'fnd base rates'!H$114)\n+($I708*'fnd base rates'!H$115)\n+($J708*'fnd base rates'!H$119)\n+($K708*'fnd base rates'!H$120)\n+($M708*'fnd base rates'!H$122)\n+($N708*'fnd base rates'!H$123)\n+($O708*'fnd base rates'!H$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,8)))","v":5872.7122019999997},{"$f":"(($D708*'fnd base rates'!I$110)\n+($E708*'fnd base rates'!I$111)\n+($F708*'fnd base rates'!I$112)\n+($G708*'fnd base rates'!I$113)\n+($H708*'fnd base rates'!I$114)\n+($I708*'fnd base rates'!I$115)\n+($J708*'fnd base rates'!I$119)\n+($K708*'fnd base rates'!I$120)\n+($M708*'fnd base rates'!I$122)\n+($N708*'fnd base rates'!I$123)\n+($O708*'fnd base rates'!I$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,9)))\n*$R708","v":3576.8499999999995},{"$f":"(($D708*'fnd base rates'!J$110)\n+($E708*'fnd base rates'!J$111)\n+($F708*'fnd base rates'!J$112)\n+($G708*'fnd base rates'!J$113)\n+($H708*'fnd base rates'!J$114)\n+($I708*'fnd base rates'!J$115)\n+($J708*'fnd base rates'!J$119)\n+($K708*'fnd base rates'!J$120)\n+($M708*'fnd base rates'!J$122)\n+($N708*'fnd base rates'!J$123)\n+($O708*'fnd base rates'!J$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,10)))\n*$R708","v":6244.98},{"$f":"(($D708*'fnd base rates'!K$110)\n+($E708*'fnd base rates'!K$111)\n+($F708*'fnd base rates'!K$112)\n+($G708*'fnd base rates'!K$113)\n+($H708*'fnd base rates'!K$114)\n+($I708*'fnd base rates'!K$115)\n+($J708*'fnd base rates'!K$119)\n+($K708*'fnd base rates'!K$120)\n+($M708*'fnd base rates'!K$122)\n+($N708*'fnd base rates'!K$123)\n+($O708*'fnd base rates'!K$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,11)))\n*$R708","v":9448.8443490000009},{"$f":"(($D708*'fnd base rates'!L$110)\n+($E708*'fnd base rates'!L$111)\n+($F708*'fnd base rates'!L$112)\n+($G708*'fnd base rates'!L$113)\n+($H708*'fnd base rates'!L$114)\n+($I708*'fnd base rates'!L$115)\n+($J708*'fnd base rates'!L$119)\n+($K708*'fnd base rates'!L$120)\n+($M708*'fnd base rates'!L$122)\n+($N708*'fnd base rates'!L$123)\n+($O708*'fnd base rates'!L$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,12)))","v":12507.142766171355},{"$f":"(($D708*'fnd base rates'!M$110)\n+($E708*'fnd base rates'!M$111)\n+($F708*'fnd base rates'!M$112)\n+($G708*'fnd base rates'!M$113)\n+($H708*'fnd base rates'!M$114)\n+($I708*'fnd base rates'!M$115)\n+($J708*'fnd base rates'!M$119)\n+($K708*'fnd base rates'!M$120)\n+($M708*'fnd base rates'!M$122)\n+($N708*'fnd base rates'!M$123)\n+($O708*'fnd base rates'!M$124)\n+($P708*VLOOKUP($S708+15,rate_basefnd,13)))","v":0},111785.79498217136,null,491095331,"491","095","331",1,9,111785.79498217136,12421,0,12421,null,null,null,null,null,12421,0,12421,211,12210,19,12191]
[491,491095650,"ATLANTIS",{"$f":"'fnd enro'!D709","v":0},{"$f":"'fnd enro'!E709","v":0},{"$f":"'fnd enro'!F709","v":0},{"$f":"'fnd enro'!G709","v":0},{"$f":"'fnd enro'!H709","v":1},{"$f":"'fnd enro'!I709","v":1},{"$f":"'fnd enro'!J709","v":0},{"$f":"'fnd enro'!K709","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L709","v":0},{"$f":"'fnd enro'!M709+'fnd enro'!N709","v":0},{"$f":"'fnd enro'!O709","v":0},{"$f":"'fnd enro'!P709","v":0},{"$f":"'fnd enro'!Q709+'fnd enro'!R709","v":1},{"$f":"'fnd enro'!T709","v":2},1,{"$f":"VALUE('fnd enro'!S709)","v":10},null,{"$f":"(($D709*'fnd base rates'!C$110)\n+($E709*'fnd base rates'!C$111)\n+($F709*'fnd base rates'!C$112)\n+($G709*'fnd base rates'!C$113)\n+($H709*'fnd base rates'!C$114)\n+($I709*'fnd base rates'!C$115)\n+($J709*'fnd base rates'!C$119)\n+($K709*'fnd base rates'!C$120)\n+($M709*'fnd base rates'!C$122)\n+($N709*'fnd base rates'!C$123)\n+($O709*'fnd base rates'!C$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,3)))\n*$R709","v":1051.197484},{"$f":"(($D709*'fnd base rates'!D$110)\n+($E709*'fnd base rates'!D$111)\n+($F709*'fnd base rates'!D$112)\n+($G709*'fnd base rates'!D$113)\n+($H709*'fnd base rates'!D$114)\n+($I709*'fnd base rates'!D$115)\n+($J709*'fnd base rates'!D$119)\n+($K709*'fnd base rates'!D$120)\n+($M709*'fnd base rates'!D$122)\n+($N709*'fnd base rates'!D$123)\n+($O709*'fnd base rates'!D$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,4)))\n*$R709","v":1710.91},{"$f":"(($D709*'fnd base rates'!E$110)\n+($E709*'fnd base rates'!E$111)\n+($F709*'fnd base rates'!E$112)\n+($G709*'fnd base rates'!E$113)\n+($H709*'fnd base rates'!E$114)\n+($I709*'fnd base rates'!E$115)\n+($J709*'fnd base rates'!E$119)\n+($K709*'fnd base rates'!E$120)\n+($M709*'fnd base rates'!E$122)\n+($N709*'fnd base rates'!E$123)\n+($O709*'fnd base rates'!E$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,5)))\n*$R709","v":10614.781849999999},{"$f":"(($D709*'fnd base rates'!F$110)\n+($E709*'fnd base rates'!F$111)\n+($F709*'fnd base rates'!F$112)\n+($G709*'fnd base rates'!F$113)\n+($H709*'fnd base rates'!F$114)\n+($I709*'fnd base rates'!F$115)\n+($J709*'fnd base rates'!F$119)\n+($K709*'fnd base rates'!F$120)\n+($M709*'fnd base rates'!F$122)\n+($N709*'fnd base rates'!F$123)\n+($O709*'fnd base rates'!F$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,6)))\n*$R709","v":1729.8358300000002},{"$f":"(($D709*'fnd base rates'!G$110)\n+($E709*'fnd base rates'!G$111)\n+($F709*'fnd base rates'!G$112)\n+($G709*'fnd base rates'!G$113)\n+($H709*'fnd base rates'!G$114)\n+($I709*'fnd base rates'!G$115)\n+($J709*'fnd base rates'!G$119)\n+($K709*'fnd base rates'!G$120)\n+($M709*'fnd base rates'!G$122)\n+($N709*'fnd base rates'!G$123)\n+($O709*'fnd base rates'!G$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,7)))\n*$R709","v":446.687206},{"$f":"(($D709*'fnd base rates'!H$110)\n+($E709*'fnd base rates'!H$111)\n+($F709*'fnd base rates'!H$112)\n+($G709*'fnd base rates'!H$113)\n+($H709*'fnd base rates'!H$114)\n+($I709*'fnd base rates'!H$115)\n+($J709*'fnd base rates'!H$119)\n+($K709*'fnd base rates'!H$120)\n+($M709*'fnd base rates'!H$122)\n+($N709*'fnd base rates'!H$123)\n+($O709*'fnd base rates'!H$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D709*'fnd base rates'!I$110)\n+($E709*'fnd base rates'!I$111)\n+($F709*'fnd base rates'!I$112)\n+($G709*'fnd base rates'!I$113)\n+($H709*'fnd base rates'!I$114)\n+($I709*'fnd base rates'!I$115)\n+($J709*'fnd base rates'!I$119)\n+($K709*'fnd base rates'!I$120)\n+($M709*'fnd base rates'!I$122)\n+($N709*'fnd base rates'!I$123)\n+($O709*'fnd base rates'!I$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,9)))\n*$R709","v":825.16000000000008},{"$f":"(($D709*'fnd base rates'!J$110)\n+($E709*'fnd base rates'!J$111)\n+($F709*'fnd base rates'!J$112)\n+($G709*'fnd base rates'!J$113)\n+($H709*'fnd base rates'!J$114)\n+($I709*'fnd base rates'!J$115)\n+($J709*'fnd base rates'!J$119)\n+($K709*'fnd base rates'!J$120)\n+($M709*'fnd base rates'!J$122)\n+($N709*'fnd base rates'!J$123)\n+($O709*'fnd base rates'!J$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,10)))\n*$R709","v":1367.39},{"$f":"(($D709*'fnd base rates'!K$110)\n+($E709*'fnd base rates'!K$111)\n+($F709*'fnd base rates'!K$112)\n+($G709*'fnd base rates'!K$113)\n+($H709*'fnd base rates'!K$114)\n+($I709*'fnd base rates'!K$115)\n+($J709*'fnd base rates'!K$119)\n+($K709*'fnd base rates'!K$120)\n+($M709*'fnd base rates'!K$122)\n+($N709*'fnd base rates'!K$123)\n+($O709*'fnd base rates'!K$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,11)))\n*$R709","v":2153.5965219999998},{"$f":"(($D709*'fnd base rates'!L$110)\n+($E709*'fnd base rates'!L$111)\n+($F709*'fnd base rates'!L$112)\n+($G709*'fnd base rates'!L$113)\n+($H709*'fnd base rates'!L$114)\n+($I709*'fnd base rates'!L$115)\n+($J709*'fnd base rates'!L$119)\n+($K709*'fnd base rates'!L$120)\n+($M709*'fnd base rates'!L$122)\n+($N709*'fnd base rates'!L$123)\n+($O709*'fnd base rates'!L$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D709*'fnd base rates'!M$110)\n+($E709*'fnd base rates'!M$111)\n+($F709*'fnd base rates'!M$112)\n+($G709*'fnd base rates'!M$113)\n+($H709*'fnd base rates'!M$114)\n+($I709*'fnd base rates'!M$115)\n+($J709*'fnd base rates'!M$119)\n+($K709*'fnd base rates'!M$120)\n+($M709*'fnd base rates'!M$122)\n+($N709*'fnd base rates'!M$123)\n+($O709*'fnd base rates'!M$124)\n+($P709*VLOOKUP($S709+15,rate_basefnd,13)))","v":0},23930.487170073564,null,491095650,"491","095","650",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,19,11758]
[491,491095763,"ATLANTIS",{"$f":"'fnd enro'!D710","v":0},{"$f":"'fnd enro'!E710","v":0},{"$f":"'fnd enro'!F710","v":0},{"$f":"'fnd enro'!G710","v":0},{"$f":"'fnd enro'!H710","v":0},{"$f":"'fnd enro'!I710","v":2},{"$f":"'fnd enro'!J710","v":0},{"$f":"'fnd enro'!K710","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L710","v":0},{"$f":"'fnd enro'!M710+'fnd enro'!N710","v":0},{"$f":"'fnd enro'!O710","v":0},{"$f":"'fnd enro'!P710","v":0},{"$f":"'fnd enro'!Q710+'fnd enro'!R710","v":1},{"$f":"'fnd enro'!T710","v":2},1,{"$f":"VALUE('fnd enro'!S710)","v":10},null,{"$f":"(($D710*'fnd base rates'!C$110)\n+($E710*'fnd base rates'!C$111)\n+($F710*'fnd base rates'!C$112)\n+($G710*'fnd base rates'!C$113)\n+($H710*'fnd base rates'!C$114)\n+($I710*'fnd base rates'!C$115)\n+($J710*'fnd base rates'!C$119)\n+($K710*'fnd base rates'!C$120)\n+($M710*'fnd base rates'!C$122)\n+($N710*'fnd base rates'!C$123)\n+($O710*'fnd base rates'!C$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,3)))\n*$R710","v":1051.197484},{"$f":"(($D710*'fnd base rates'!D$110)\n+($E710*'fnd base rates'!D$111)\n+($F710*'fnd base rates'!D$112)\n+($G710*'fnd base rates'!D$113)\n+($H710*'fnd base rates'!D$114)\n+($I710*'fnd base rates'!D$115)\n+($J710*'fnd base rates'!D$119)\n+($K710*'fnd base rates'!D$120)\n+($M710*'fnd base rates'!D$122)\n+($N710*'fnd base rates'!D$123)\n+($O710*'fnd base rates'!D$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,4)))\n*$R710","v":1710.91},{"$f":"(($D710*'fnd base rates'!E$110)\n+($E710*'fnd base rates'!E$111)\n+($F710*'fnd base rates'!E$112)\n+($G710*'fnd base rates'!E$113)\n+($H710*'fnd base rates'!E$114)\n+($I710*'fnd base rates'!E$115)\n+($J710*'fnd base rates'!E$119)\n+($K710*'fnd base rates'!E$120)\n+($M710*'fnd base rates'!E$122)\n+($N710*'fnd base rates'!E$123)\n+($O710*'fnd base rates'!E$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,5)))\n*$R710","v":11958.87185},{"$f":"(($D710*'fnd base rates'!F$110)\n+($E710*'fnd base rates'!F$111)\n+($F710*'fnd base rates'!F$112)\n+($G710*'fnd base rates'!F$113)\n+($H710*'fnd base rates'!F$114)\n+($I710*'fnd base rates'!F$115)\n+($J710*'fnd base rates'!F$119)\n+($K710*'fnd base rates'!F$120)\n+($M710*'fnd base rates'!F$122)\n+($N710*'fnd base rates'!F$123)\n+($O710*'fnd base rates'!F$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,6)))\n*$R710","v":1629.4658300000001},{"$f":"(($D710*'fnd base rates'!G$110)\n+($E710*'fnd base rates'!G$111)\n+($F710*'fnd base rates'!G$112)\n+($G710*'fnd base rates'!G$113)\n+($H710*'fnd base rates'!G$114)\n+($I710*'fnd base rates'!G$115)\n+($J710*'fnd base rates'!G$119)\n+($K710*'fnd base rates'!G$120)\n+($M710*'fnd base rates'!G$122)\n+($N710*'fnd base rates'!G$123)\n+($O710*'fnd base rates'!G$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,7)))\n*$R710","v":442.45720599999999},{"$f":"(($D710*'fnd base rates'!H$110)\n+($E710*'fnd base rates'!H$111)\n+($F710*'fnd base rates'!H$112)\n+($G710*'fnd base rates'!H$113)\n+($H710*'fnd base rates'!H$114)\n+($I710*'fnd base rates'!H$115)\n+($J710*'fnd base rates'!H$119)\n+($K710*'fnd base rates'!H$120)\n+($M710*'fnd base rates'!H$122)\n+($N710*'fnd base rates'!H$123)\n+($O710*'fnd base rates'!H$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D710*'fnd base rates'!I$110)\n+($E710*'fnd base rates'!I$111)\n+($F710*'fnd base rates'!I$112)\n+($G710*'fnd base rates'!I$113)\n+($H710*'fnd base rates'!I$114)\n+($I710*'fnd base rates'!I$115)\n+($J710*'fnd base rates'!I$119)\n+($K710*'fnd base rates'!I$120)\n+($M710*'fnd base rates'!I$122)\n+($N710*'fnd base rates'!I$123)\n+($O710*'fnd base rates'!I$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,9)))\n*$R710","v":904.86999999999989},{"$f":"(($D710*'fnd base rates'!J$110)\n+($E710*'fnd base rates'!J$111)\n+($F710*'fnd base rates'!J$112)\n+($G710*'fnd base rates'!J$113)\n+($H710*'fnd base rates'!J$114)\n+($I710*'fnd base rates'!J$115)\n+($J710*'fnd base rates'!J$119)\n+($K710*'fnd base rates'!J$120)\n+($M710*'fnd base rates'!J$122)\n+($N710*'fnd base rates'!J$123)\n+($O710*'fnd base rates'!J$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,10)))\n*$R710","v":1668.0300000000002},{"$f":"(($D710*'fnd base rates'!K$110)\n+($E710*'fnd base rates'!K$111)\n+($F710*'fnd base rates'!K$112)\n+($G710*'fnd base rates'!K$113)\n+($H710*'fnd base rates'!K$114)\n+($I710*'fnd base rates'!K$115)\n+($J710*'fnd base rates'!K$119)\n+($K710*'fnd base rates'!K$120)\n+($M710*'fnd base rates'!K$122)\n+($N710*'fnd base rates'!K$123)\n+($O710*'fnd base rates'!K$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,11)))\n*$R710","v":2123.896522},{"$f":"(($D710*'fnd base rates'!L$110)\n+($E710*'fnd base rates'!L$111)\n+($F710*'fnd base rates'!L$112)\n+($G710*'fnd base rates'!L$113)\n+($H710*'fnd base rates'!L$114)\n+($I710*'fnd base rates'!L$115)\n+($J710*'fnd base rates'!L$119)\n+($K710*'fnd base rates'!L$120)\n+($M710*'fnd base rates'!L$122)\n+($N710*'fnd base rates'!L$123)\n+($O710*'fnd base rates'!L$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D710*'fnd base rates'!M$110)\n+($E710*'fnd base rates'!M$111)\n+($F710*'fnd base rates'!M$112)\n+($G710*'fnd base rates'!M$113)\n+($H710*'fnd base rates'!M$114)\n+($I710*'fnd base rates'!M$115)\n+($J710*'fnd base rates'!M$119)\n+($K710*'fnd base rates'!M$120)\n+($M710*'fnd base rates'!M$122)\n+($N710*'fnd base rates'!M$123)\n+($O710*'fnd base rates'!M$124)\n+($P710*VLOOKUP($S710+15,rate_basefnd,13)))","v":0},25700.565437257763,null,491095763,"491","095","763",1,2,25700.565437257763,12850,0,12850,null,null,null,null,null,12850,0,12850,189,12661,18,12643]
[492,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D711","v":0},{"$f":"'fnd enro'!E711","v":0},{"$f":"'fnd enro'!F711","v":0},{"$f":"'fnd enro'!G711","v":6},{"$f":"'fnd enro'!H711","v":0},{"$f":"'fnd enro'!I711","v":0},{"$f":"'fnd enro'!J711","v":0},{"$f":"'fnd enro'!K711","v":0.22739999999999999},{"$f":"'fnd enro'!L711","v":0},{"$f":"'fnd enro'!M711+'fnd enro'!N711","v":0},{"$f":"'fnd enro'!O711","v":0},{"$f":"'fnd enro'!P711","v":0},{"$f":"'fnd enro'!Q711+'fnd enro'!R711","v":6},{"$f":"'fnd enro'!T711","v":6},1,{"$f":"VALUE('fnd enro'!S711)","v":10},null,{"$f":"(($D711*'fnd base rates'!C$110)\n+($E711*'fnd base rates'!C$111)\n+($F711*'fnd base rates'!C$112)\n+($G711*'fnd base rates'!C$113)\n+($H711*'fnd base rates'!C$114)\n+($I711*'fnd base rates'!C$115)\n+($J711*'fnd base rates'!C$119)\n+($K711*'fnd base rates'!C$120)\n+($M711*'fnd base rates'!C$122)\n+($N711*'fnd base rates'!C$123)\n+($O711*'fnd base rates'!C$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,3)))\n*$R711","v":3340.4924519999995},{"$f":"(($D711*'fnd base rates'!D$110)\n+($E711*'fnd base rates'!D$111)\n+($F711*'fnd base rates'!D$112)\n+($G711*'fnd base rates'!D$113)\n+($H711*'fnd base rates'!D$114)\n+($I711*'fnd base rates'!D$115)\n+($J711*'fnd base rates'!D$119)\n+($K711*'fnd base rates'!D$120)\n+($M711*'fnd base rates'!D$122)\n+($N711*'fnd base rates'!D$123)\n+($O711*'fnd base rates'!D$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,4)))\n*$R711","v":6018.2999999999993},{"$f":"(($D711*'fnd base rates'!E$110)\n+($E711*'fnd base rates'!E$111)\n+($F711*'fnd base rates'!E$112)\n+($G711*'fnd base rates'!E$113)\n+($H711*'fnd base rates'!E$114)\n+($I711*'fnd base rates'!E$115)\n+($J711*'fnd base rates'!E$119)\n+($K711*'fnd base rates'!E$120)\n+($M711*'fnd base rates'!E$122)\n+($N711*'fnd base rates'!E$123)\n+($O711*'fnd base rates'!E$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,5)))\n*$R711","v":38793.755550000002},{"$f":"(($D711*'fnd base rates'!F$110)\n+($E711*'fnd base rates'!F$111)\n+($F711*'fnd base rates'!F$112)\n+($G711*'fnd base rates'!F$113)\n+($H711*'fnd base rates'!F$114)\n+($I711*'fnd base rates'!F$115)\n+($J711*'fnd base rates'!F$119)\n+($K711*'fnd base rates'!F$120)\n+($M711*'fnd base rates'!F$122)\n+($N711*'fnd base rates'!F$123)\n+($O711*'fnd base rates'!F$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,6)))\n*$R711","v":6889.9374900000003},{"$f":"(($D711*'fnd base rates'!G$110)\n+($E711*'fnd base rates'!G$111)\n+($F711*'fnd base rates'!G$112)\n+($G711*'fnd base rates'!G$113)\n+($H711*'fnd base rates'!G$114)\n+($I711*'fnd base rates'!G$115)\n+($J711*'fnd base rates'!G$119)\n+($K711*'fnd base rates'!G$120)\n+($M711*'fnd base rates'!G$122)\n+($N711*'fnd base rates'!G$123)\n+($O711*'fnd base rates'!G$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,7)))\n*$R711","v":1707.3516180000001},{"$f":"(($D711*'fnd base rates'!H$110)\n+($E711*'fnd base rates'!H$111)\n+($F711*'fnd base rates'!H$112)\n+($G711*'fnd base rates'!H$113)\n+($H711*'fnd base rates'!H$114)\n+($I711*'fnd base rates'!H$115)\n+($J711*'fnd base rates'!H$119)\n+($K711*'fnd base rates'!H$120)\n+($M711*'fnd base rates'!H$122)\n+($N711*'fnd base rates'!H$123)\n+($O711*'fnd base rates'!H$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,8)))","v":3032.7214679999997},{"$f":"(($D711*'fnd base rates'!I$110)\n+($E711*'fnd base rates'!I$111)\n+($F711*'fnd base rates'!I$112)\n+($G711*'fnd base rates'!I$113)\n+($H711*'fnd base rates'!I$114)\n+($I711*'fnd base rates'!I$115)\n+($J711*'fnd base rates'!I$119)\n+($K711*'fnd base rates'!I$120)\n+($M711*'fnd base rates'!I$122)\n+($N711*'fnd base rates'!I$123)\n+($O711*'fnd base rates'!I$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,9)))\n*$R711","v":2117.2799999999997},{"$f":"(($D711*'fnd base rates'!J$110)\n+($E711*'fnd base rates'!J$111)\n+($F711*'fnd base rates'!J$112)\n+($G711*'fnd base rates'!J$113)\n+($H711*'fnd base rates'!J$114)\n+($I711*'fnd base rates'!J$115)\n+($J711*'fnd base rates'!J$119)\n+($K711*'fnd base rates'!J$120)\n+($M711*'fnd base rates'!J$122)\n+($N711*'fnd base rates'!J$123)\n+($O711*'fnd base rates'!J$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,10)))\n*$R711","v":4483.5600000000004},{"$f":"(($D711*'fnd base rates'!K$110)\n+($E711*'fnd base rates'!K$111)\n+($F711*'fnd base rates'!K$112)\n+($G711*'fnd base rates'!K$113)\n+($H711*'fnd base rates'!K$114)\n+($I711*'fnd base rates'!K$115)\n+($J711*'fnd base rates'!K$119)\n+($K711*'fnd base rates'!K$120)\n+($M711*'fnd base rates'!K$122)\n+($N711*'fnd base rates'!K$123)\n+($O711*'fnd base rates'!K$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,11)))\n*$R711","v":6094.9095659999994},{"$f":"(($D711*'fnd base rates'!L$110)\n+($E711*'fnd base rates'!L$111)\n+($F711*'fnd base rates'!L$112)\n+($G711*'fnd base rates'!L$113)\n+($H711*'fnd base rates'!L$114)\n+($I711*'fnd base rates'!L$115)\n+($J711*'fnd base rates'!L$119)\n+($K711*'fnd base rates'!L$120)\n+($M711*'fnd base rates'!L$122)\n+($N711*'fnd base rates'!L$123)\n+($O711*'fnd base rates'!L$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,12)))","v":9796.9228740216586},{"$f":"(($D711*'fnd base rates'!M$110)\n+($E711*'fnd base rates'!M$111)\n+($F711*'fnd base rates'!M$112)\n+($G711*'fnd base rates'!M$113)\n+($H711*'fnd base rates'!M$114)\n+($I711*'fnd base rates'!M$115)\n+($J711*'fnd base rates'!M$119)\n+($K711*'fnd base rates'!M$120)\n+($M711*'fnd base rates'!M$122)\n+($N711*'fnd base rates'!M$123)\n+($O711*'fnd base rates'!M$124)\n+($P711*VLOOKUP($S711+15,rate_basefnd,13)))","v":0},82275.231018021659,null,492281137,"492","281","137",1,6,82275.231018021659,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,-2,13334]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D712","v":0},{"$f":"'fnd enro'!E712","v":0},{"$f":"'fnd enro'!F712","v":64},{"$f":"'fnd enro'!G712","v":301},{"$f":"'fnd enro'!H712","v":0},{"$f":"'fnd enro'!I712","v":0},{"$f":"'fnd enro'!J712","v":0},{"$f":"'fnd enro'!K712","v":13.833500000000001},{"$f":"'fnd enro'!L712","v":0},{"$f":"'fnd enro'!M712+'fnd enro'!N712","v":90},{"$f":"'fnd enro'!O712","v":0},{"$f":"'fnd enro'!P712","v":0},{"$f":"'fnd enro'!Q712+'fnd enro'!R712","v":291},{"$f":"'fnd enro'!T712","v":365},1,{"$f":"VALUE('fnd enro'!S712)","v":10},null,{"$f":"(($D712*'fnd base rates'!C$110)\n+($E712*'fnd base rates'!C$111)\n+($F712*'fnd base rates'!C$112)\n+($G712*'fnd base rates'!C$113)\n+($H712*'fnd base rates'!C$114)\n+($I712*'fnd base rates'!C$115)\n+($J712*'fnd base rates'!C$119)\n+($K712*'fnd base rates'!C$120)\n+($M712*'fnd base rates'!C$122)\n+($N712*'fnd base rates'!C$123)\n+($O712*'fnd base rates'!C$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,3)))\n*$R712","v":206715.69083000001},{"$f":"(($D712*'fnd base rates'!D$110)\n+($E712*'fnd base rates'!D$111)\n+($F712*'fnd base rates'!D$112)\n+($G712*'fnd base rates'!D$113)\n+($H712*'fnd base rates'!D$114)\n+($I712*'fnd base rates'!D$115)\n+($J712*'fnd base rates'!D$119)\n+($K712*'fnd base rates'!D$120)\n+($M712*'fnd base rates'!D$122)\n+($N712*'fnd base rates'!D$123)\n+($O712*'fnd base rates'!D$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,4)))\n*$R712","v":358465.79},{"$f":"(($D712*'fnd base rates'!E$110)\n+($E712*'fnd base rates'!E$111)\n+($F712*'fnd base rates'!E$112)\n+($G712*'fnd base rates'!E$113)\n+($H712*'fnd base rates'!E$114)\n+($I712*'fnd base rates'!E$115)\n+($J712*'fnd base rates'!E$119)\n+($K712*'fnd base rates'!E$120)\n+($M712*'fnd base rates'!E$122)\n+($N712*'fnd base rates'!E$123)\n+($O712*'fnd base rates'!E$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,5)))\n*$R712","v":2246086.0426249998},{"$f":"(($D712*'fnd base rates'!F$110)\n+($E712*'fnd base rates'!F$111)\n+($F712*'fnd base rates'!F$112)\n+($G712*'fnd base rates'!F$113)\n+($H712*'fnd base rates'!F$114)\n+($I712*'fnd base rates'!F$115)\n+($J712*'fnd base rates'!F$119)\n+($K712*'fnd base rates'!F$120)\n+($M712*'fnd base rates'!F$122)\n+($N712*'fnd base rates'!F$123)\n+($O712*'fnd base rates'!F$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,6)))\n*$R712","v":433334.46397499996},{"$f":"(($D712*'fnd base rates'!G$110)\n+($E712*'fnd base rates'!G$111)\n+($F712*'fnd base rates'!G$112)\n+($G712*'fnd base rates'!G$113)\n+($H712*'fnd base rates'!G$114)\n+($I712*'fnd base rates'!G$115)\n+($J712*'fnd base rates'!G$119)\n+($K712*'fnd base rates'!G$120)\n+($M712*'fnd base rates'!G$122)\n+($N712*'fnd base rates'!G$123)\n+($O712*'fnd base rates'!G$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,7)))\n*$R712","v":97572.810094999993},{"$f":"(($D712*'fnd base rates'!H$110)\n+($E712*'fnd base rates'!H$111)\n+($F712*'fnd base rates'!H$112)\n+($G712*'fnd base rates'!H$113)\n+($H712*'fnd base rates'!H$114)\n+($I712*'fnd base rates'!H$115)\n+($J712*'fnd base rates'!H$119)\n+($K712*'fnd base rates'!H$120)\n+($M712*'fnd base rates'!H$122)\n+($N712*'fnd base rates'!H$123)\n+($O712*'fnd base rates'!H$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,8)))","v":193044.13597},{"$f":"(($D712*'fnd base rates'!I$110)\n+($E712*'fnd base rates'!I$111)\n+($F712*'fnd base rates'!I$112)\n+($G712*'fnd base rates'!I$113)\n+($H712*'fnd base rates'!I$114)\n+($I712*'fnd base rates'!I$115)\n+($J712*'fnd base rates'!I$119)\n+($K712*'fnd base rates'!I$120)\n+($M712*'fnd base rates'!I$122)\n+($N712*'fnd base rates'!I$123)\n+($O712*'fnd base rates'!I$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,9)))\n*$R712","v":126250.14000000001},{"$f":"(($D712*'fnd base rates'!J$110)\n+($E712*'fnd base rates'!J$111)\n+($F712*'fnd base rates'!J$112)\n+($G712*'fnd base rates'!J$113)\n+($H712*'fnd base rates'!J$114)\n+($I712*'fnd base rates'!J$115)\n+($J712*'fnd base rates'!J$119)\n+($K712*'fnd base rates'!J$120)\n+($M712*'fnd base rates'!J$122)\n+($N712*'fnd base rates'!J$123)\n+($O712*'fnd base rates'!J$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,10)))\n*$R712","v":226904.64},{"$f":"(($D712*'fnd base rates'!K$110)\n+($E712*'fnd base rates'!K$111)\n+($F712*'fnd base rates'!K$112)\n+($G712*'fnd base rates'!K$113)\n+($H712*'fnd base rates'!K$114)\n+($I712*'fnd base rates'!K$115)\n+($J712*'fnd base rates'!K$119)\n+($K712*'fnd base rates'!K$120)\n+($M712*'fnd base rates'!K$122)\n+($N712*'fnd base rates'!K$123)\n+($O712*'fnd base rates'!K$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,11)))\n*$R712","v":395109.66526500002},{"$f":"(($D712*'fnd base rates'!L$110)\n+($E712*'fnd base rates'!L$111)\n+($F712*'fnd base rates'!L$112)\n+($G712*'fnd base rates'!L$113)\n+($H712*'fnd base rates'!L$114)\n+($I712*'fnd base rates'!L$115)\n+($J712*'fnd base rates'!L$119)\n+($K712*'fnd base rates'!L$120)\n+($M712*'fnd base rates'!L$122)\n+($N712*'fnd base rates'!L$123)\n+($O712*'fnd base rates'!L$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,12)))","v":583791.06055060332},{"$f":"(($D712*'fnd base rates'!M$110)\n+($E712*'fnd base rates'!M$111)\n+($F712*'fnd base rates'!M$112)\n+($G712*'fnd base rates'!M$113)\n+($H712*'fnd base rates'!M$114)\n+($I712*'fnd base rates'!M$115)\n+($J712*'fnd base rates'!M$119)\n+($K712*'fnd base rates'!M$120)\n+($M712*'fnd base rates'!M$122)\n+($N712*'fnd base rates'!M$123)\n+($O712*'fnd base rates'!M$124)\n+($P712*VLOOKUP($S712+15,rate_basefnd,13)))","v":0},4867274.4393106038,null,492281281,"492","281","281",1,365,4867274.4393106038,13335,0,13335,null,null,null,null,null,13335,0,13335,327,13008,75,12933]
[492,492281325,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D713","v":0},{"$f":"'fnd enro'!E713","v":0},{"$f":"'fnd enro'!F713","v":0},{"$f":"'fnd enro'!G713","v":1},{"$f":"'fnd enro'!H713","v":0},{"$f":"'fnd enro'!I713","v":0},{"$f":"'fnd enro'!J713","v":0},{"$f":"'fnd enro'!K713","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L713","v":0},{"$f":"'fnd enro'!M713+'fnd enro'!N713","v":0},{"$f":"'fnd enro'!O713","v":0},{"$f":"'fnd enro'!P713","v":0},{"$f":"'fnd enro'!Q713+'fnd enro'!R713","v":1},{"$f":"'fnd enro'!T713","v":1},1,{"$f":"VALUE('fnd enro'!S713)","v":10},null,{"$f":"(($D713*'fnd base rates'!C$110)\n+($E713*'fnd base rates'!C$111)\n+($F713*'fnd base rates'!C$112)\n+($G713*'fnd base rates'!C$113)\n+($H713*'fnd base rates'!C$114)\n+($I713*'fnd base rates'!C$115)\n+($J713*'fnd base rates'!C$119)\n+($K713*'fnd base rates'!C$120)\n+($M713*'fnd base rates'!C$122)\n+($N713*'fnd base rates'!C$123)\n+($O713*'fnd base rates'!C$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,3)))\n*$R713","v":556.74874199999999},{"$f":"(($D713*'fnd base rates'!D$110)\n+($E713*'fnd base rates'!D$111)\n+($F713*'fnd base rates'!D$112)\n+($G713*'fnd base rates'!D$113)\n+($H713*'fnd base rates'!D$114)\n+($I713*'fnd base rates'!D$115)\n+($J713*'fnd base rates'!D$119)\n+($K713*'fnd base rates'!D$120)\n+($M713*'fnd base rates'!D$122)\n+($N713*'fnd base rates'!D$123)\n+($O713*'fnd base rates'!D$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,4)))\n*$R713","v":1003.05},{"$f":"(($D713*'fnd base rates'!E$110)\n+($E713*'fnd base rates'!E$111)\n+($F713*'fnd base rates'!E$112)\n+($G713*'fnd base rates'!E$113)\n+($H713*'fnd base rates'!E$114)\n+($I713*'fnd base rates'!E$115)\n+($J713*'fnd base rates'!E$119)\n+($K713*'fnd base rates'!E$120)\n+($M713*'fnd base rates'!E$122)\n+($N713*'fnd base rates'!E$123)\n+($O713*'fnd base rates'!E$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,5)))\n*$R713","v":6465.6259250000003},{"$f":"(($D713*'fnd base rates'!F$110)\n+($E713*'fnd base rates'!F$111)\n+($F713*'fnd base rates'!F$112)\n+($G713*'fnd base rates'!F$113)\n+($H713*'fnd base rates'!F$114)\n+($I713*'fnd base rates'!F$115)\n+($J713*'fnd base rates'!F$119)\n+($K713*'fnd base rates'!F$120)\n+($M713*'fnd base rates'!F$122)\n+($N713*'fnd base rates'!F$123)\n+($O713*'fnd base rates'!F$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,6)))\n*$R713","v":1148.3229150000002},{"$f":"(($D713*'fnd base rates'!G$110)\n+($E713*'fnd base rates'!G$111)\n+($F713*'fnd base rates'!G$112)\n+($G713*'fnd base rates'!G$113)\n+($H713*'fnd base rates'!G$114)\n+($I713*'fnd base rates'!G$115)\n+($J713*'fnd base rates'!G$119)\n+($K713*'fnd base rates'!G$120)\n+($M713*'fnd base rates'!G$122)\n+($N713*'fnd base rates'!G$123)\n+($O713*'fnd base rates'!G$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,7)))\n*$R713","v":284.55860300000001},{"$f":"(($D713*'fnd base rates'!H$110)\n+($E713*'fnd base rates'!H$111)\n+($F713*'fnd base rates'!H$112)\n+($G713*'fnd base rates'!H$113)\n+($H713*'fnd base rates'!H$114)\n+($I713*'fnd base rates'!H$115)\n+($J713*'fnd base rates'!H$119)\n+($K713*'fnd base rates'!H$120)\n+($M713*'fnd base rates'!H$122)\n+($N713*'fnd base rates'!H$123)\n+($O713*'fnd base rates'!H$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D713*'fnd base rates'!I$110)\n+($E713*'fnd base rates'!I$111)\n+($F713*'fnd base rates'!I$112)\n+($G713*'fnd base rates'!I$113)\n+($H713*'fnd base rates'!I$114)\n+($I713*'fnd base rates'!I$115)\n+($J713*'fnd base rates'!I$119)\n+($K713*'fnd base rates'!I$120)\n+($M713*'fnd base rates'!I$122)\n+($N713*'fnd base rates'!I$123)\n+($O713*'fnd base rates'!I$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,9)))\n*$R713","v":352.88},{"$f":"(($D713*'fnd base rates'!J$110)\n+($E713*'fnd base rates'!J$111)\n+($F713*'fnd base rates'!J$112)\n+($G713*'fnd base rates'!J$113)\n+($H713*'fnd base rates'!J$114)\n+($I713*'fnd base rates'!J$115)\n+($J713*'fnd base rates'!J$119)\n+($K713*'fnd base rates'!J$120)\n+($M713*'fnd base rates'!J$122)\n+($N713*'fnd base rates'!J$123)\n+($O713*'fnd base rates'!J$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,10)))\n*$R713","v":747.26},{"$f":"(($D713*'fnd base rates'!K$110)\n+($E713*'fnd base rates'!K$111)\n+($F713*'fnd base rates'!K$112)\n+($G713*'fnd base rates'!K$113)\n+($H713*'fnd base rates'!K$114)\n+($I713*'fnd base rates'!K$115)\n+($J713*'fnd base rates'!K$119)\n+($K713*'fnd base rates'!K$120)\n+($M713*'fnd base rates'!K$122)\n+($N713*'fnd base rates'!K$123)\n+($O713*'fnd base rates'!K$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,11)))\n*$R713","v":1015.818261},{"$f":"(($D713*'fnd base rates'!L$110)\n+($E713*'fnd base rates'!L$111)\n+($F713*'fnd base rates'!L$112)\n+($G713*'fnd base rates'!L$113)\n+($H713*'fnd base rates'!L$114)\n+($I713*'fnd base rates'!L$115)\n+($J713*'fnd base rates'!L$119)\n+($K713*'fnd base rates'!L$120)\n+($M713*'fnd base rates'!L$122)\n+($N713*'fnd base rates'!L$123)\n+($O713*'fnd base rates'!L$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D713*'fnd base rates'!M$110)\n+($E713*'fnd base rates'!M$111)\n+($F713*'fnd base rates'!M$112)\n+($G713*'fnd base rates'!M$113)\n+($H713*'fnd base rates'!M$114)\n+($I713*'fnd base rates'!M$115)\n+($J713*'fnd base rates'!M$119)\n+($K713*'fnd base rates'!M$120)\n+($M713*'fnd base rates'!M$122)\n+($N713*'fnd base rates'!M$123)\n+($O713*'fnd base rates'!M$124)\n+($P713*VLOOKUP($S713+15,rate_basefnd,13)))","v":0},13712.538503003609,null,492281325,"492","281","325",1,1,13712.538503003609,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[493,493057035,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D714","v":0},{"$f":"'fnd enro'!E714","v":0},{"$f":"'fnd enro'!F714","v":0},{"$f":"'fnd enro'!G714","v":0},{"$f":"'fnd enro'!H714","v":0},{"$f":"'fnd enro'!I714","v":31},{"$f":"'fnd enro'!J714","v":0},{"$f":"'fnd enro'!K714","v":1.1749000000000001},{"$f":"'fnd enro'!L714","v":0},{"$f":"'fnd enro'!M714+'fnd enro'!N714","v":0},{"$f":"'fnd enro'!O714","v":0},{"$f":"'fnd enro'!P714","v":16},{"$f":"'fnd enro'!Q714+'fnd enro'!R714","v":15},{"$f":"'fnd enro'!T714","v":31},{"$f":"VLOOKUP(B714,charterinfo_b,6)","v":1.0369999999999999},{"$f":"VALUE('fnd enro'!S714)","v":9},null,{"$f":"(($D714*'fnd base rates'!C$110)\n+($E714*'fnd base rates'!C$111)\n+($F714*'fnd base rates'!C$112)\n+($G714*'fnd base rates'!C$113)\n+($H714*'fnd base rates'!C$114)\n+($I714*'fnd base rates'!C$115)\n+($J714*'fnd base rates'!C$119)\n+($K714*'fnd base rates'!C$120)\n+($M714*'fnd base rates'!C$122)\n+($N714*'fnd base rates'!C$123)\n+($O714*'fnd base rates'!C$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,3)))\n*$R714","v":18064.126239073998},{"$f":"(($D714*'fnd base rates'!D$110)\n+($E714*'fnd base rates'!D$111)\n+($F714*'fnd base rates'!D$112)\n+($G714*'fnd base rates'!D$113)\n+($H714*'fnd base rates'!D$114)\n+($I714*'fnd base rates'!D$115)\n+($J714*'fnd base rates'!D$119)\n+($K714*'fnd base rates'!D$120)\n+($M714*'fnd base rates'!D$122)\n+($N714*'fnd base rates'!D$123)\n+($O714*'fnd base rates'!D$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,4)))\n*$R714","v":29384.276449999998},{"$f":"(($D714*'fnd base rates'!E$110)\n+($E714*'fnd base rates'!E$111)\n+($F714*'fnd base rates'!E$112)\n+($G714*'fnd base rates'!E$113)\n+($H714*'fnd base rates'!E$114)\n+($I714*'fnd base rates'!E$115)\n+($J714*'fnd base rates'!E$119)\n+($K714*'fnd base rates'!E$120)\n+($M714*'fnd base rates'!E$122)\n+($N714*'fnd base rates'!E$123)\n+($O714*'fnd base rates'!E$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,5)))\n*$R714","v":204709.953220975},{"$f":"(($D714*'fnd base rates'!F$110)\n+($E714*'fnd base rates'!F$111)\n+($F714*'fnd base rates'!F$112)\n+($G714*'fnd base rates'!F$113)\n+($H714*'fnd base rates'!F$114)\n+($I714*'fnd base rates'!F$115)\n+($J714*'fnd base rates'!F$119)\n+($K714*'fnd base rates'!F$120)\n+($M714*'fnd base rates'!F$122)\n+($N714*'fnd base rates'!F$123)\n+($O714*'fnd base rates'!F$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,6)))\n*$R714","v":28328.102698504998},{"$f":"(($D714*'fnd base rates'!G$110)\n+($E714*'fnd base rates'!G$111)\n+($F714*'fnd base rates'!G$112)\n+($G714*'fnd base rates'!G$113)\n+($H714*'fnd base rates'!G$114)\n+($I714*'fnd base rates'!G$115)\n+($J714*'fnd base rates'!G$119)\n+($K714*'fnd base rates'!G$120)\n+($M714*'fnd base rates'!G$122)\n+($N714*'fnd base rates'!G$123)\n+($O714*'fnd base rates'!G$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,7)))\n*$R714","v":7602.4820806409989},{"$f":"(($D714*'fnd base rates'!H$110)\n+($E714*'fnd base rates'!H$111)\n+($F714*'fnd base rates'!H$112)\n+($G714*'fnd base rates'!H$113)\n+($H714*'fnd base rates'!H$114)\n+($I714*'fnd base rates'!H$115)\n+($J714*'fnd base rates'!H$119)\n+($K714*'fnd base rates'!H$120)\n+($M714*'fnd base rates'!H$122)\n+($N714*'fnd base rates'!H$123)\n+($O714*'fnd base rates'!H$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,8)))","v":25528.780918},{"$f":"(($D714*'fnd base rates'!I$110)\n+($E714*'fnd base rates'!I$111)\n+($F714*'fnd base rates'!I$112)\n+($G714*'fnd base rates'!I$113)\n+($H714*'fnd base rates'!I$114)\n+($I714*'fnd base rates'!I$115)\n+($J714*'fnd base rates'!I$119)\n+($K714*'fnd base rates'!I$120)\n+($M714*'fnd base rates'!I$122)\n+($N714*'fnd base rates'!I$123)\n+($O714*'fnd base rates'!I$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,9)))\n*$R714","v":15360.126959999998},{"$f":"(($D714*'fnd base rates'!J$110)\n+($E714*'fnd base rates'!J$111)\n+($F714*'fnd base rates'!J$112)\n+($G714*'fnd base rates'!J$113)\n+($H714*'fnd base rates'!J$114)\n+($I714*'fnd base rates'!J$115)\n+($J714*'fnd base rates'!J$119)\n+($K714*'fnd base rates'!J$120)\n+($M714*'fnd base rates'!J$122)\n+($N714*'fnd base rates'!J$123)\n+($O714*'fnd base rates'!J$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,10)))\n*$R714","v":26596.976000000002},{"$f":"(($D714*'fnd base rates'!K$110)\n+($E714*'fnd base rates'!K$111)\n+($F714*'fnd base rates'!K$112)\n+($G714*'fnd base rates'!K$113)\n+($H714*'fnd base rates'!K$114)\n+($I714*'fnd base rates'!K$115)\n+($J714*'fnd base rates'!K$119)\n+($K714*'fnd base rates'!K$120)\n+($M714*'fnd base rates'!K$122)\n+($N714*'fnd base rates'!K$123)\n+($O714*'fnd base rates'!K$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,11)))\n*$R714","v":37801.466586366994},{"$f":"(($D714*'fnd base rates'!L$110)\n+($E714*'fnd base rates'!L$111)\n+($F714*'fnd base rates'!L$112)\n+($G714*'fnd base rates'!L$113)\n+($H714*'fnd base rates'!L$114)\n+($I714*'fnd base rates'!L$115)\n+($J714*'fnd base rates'!L$119)\n+($K714*'fnd base rates'!L$120)\n+($M714*'fnd base rates'!L$122)\n+($N714*'fnd base rates'!L$123)\n+($O714*'fnd base rates'!L$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,12)))","v":44046.320533495375},{"$f":"(($D714*'fnd base rates'!M$110)\n+($E714*'fnd base rates'!M$111)\n+($F714*'fnd base rates'!M$112)\n+($G714*'fnd base rates'!M$113)\n+($H714*'fnd base rates'!M$114)\n+($I714*'fnd base rates'!M$115)\n+($J714*'fnd base rates'!M$119)\n+($K714*'fnd base rates'!M$120)\n+($M714*'fnd base rates'!M$122)\n+($N714*'fnd base rates'!M$123)\n+($O714*'fnd base rates'!M$124)\n+($P714*VLOOKUP($S714+15,rate_basefnd,13)))","v":0},437422.61168705736,null,{"$f":"B714","v":493057035},"493","057","035",1,{"$f":"enro","v":31},437422.61168705736,14110,0,14110,null,null,null,null,null,14110,0,14110,-661,14771,3,14768]
[493,493057057,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D715","v":0},{"$f":"'fnd enro'!E715","v":0},{"$f":"'fnd enro'!F715","v":0},{"$f":"'fnd enro'!G715","v":0},{"$f":"'fnd enro'!H715","v":0},{"$f":"'fnd enro'!I715","v":99},{"$f":"'fnd enro'!J715","v":0},{"$f":"'fnd enro'!K715","v":3.7521},{"$f":"'fnd enro'!L715","v":0},{"$f":"'fnd enro'!M715+'fnd enro'!N715","v":0},{"$f":"'fnd enro'!O715","v":0},{"$f":"'fnd enro'!P715","v":59},{"$f":"'fnd enro'!Q715+'fnd enro'!R715","v":67},{"$f":"'fnd enro'!T715","v":99},1.0369999999999999,{"$f":"VALUE('fnd enro'!S715)","v":10},null,{"$f":"(($D715*'fnd base rates'!C$110)\n+($E715*'fnd base rates'!C$111)\n+($F715*'fnd base rates'!C$112)\n+($G715*'fnd base rates'!C$113)\n+($H715*'fnd base rates'!C$114)\n+($I715*'fnd base rates'!C$115)\n+($J715*'fnd base rates'!C$119)\n+($K715*'fnd base rates'!C$120)\n+($M715*'fnd base rates'!C$122)\n+($N715*'fnd base rates'!C$123)\n+($O715*'fnd base rates'!C$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,3)))\n*$R715","v":59592.589869945987},{"$f":"(($D715*'fnd base rates'!D$110)\n+($E715*'fnd base rates'!D$111)\n+($F715*'fnd base rates'!D$112)\n+($G715*'fnd base rates'!D$113)\n+($H715*'fnd base rates'!D$114)\n+($I715*'fnd base rates'!D$115)\n+($J715*'fnd base rates'!D$119)\n+($K715*'fnd base rates'!D$120)\n+($M715*'fnd base rates'!D$122)\n+($N715*'fnd base rates'!D$123)\n+($O715*'fnd base rates'!D$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,4)))\n*$R715","v":101060.29575999999},{"$f":"(($D715*'fnd base rates'!E$110)\n+($E715*'fnd base rates'!E$111)\n+($F715*'fnd base rates'!E$112)\n+($G715*'fnd base rates'!E$113)\n+($H715*'fnd base rates'!E$114)\n+($I715*'fnd base rates'!E$115)\n+($J715*'fnd base rates'!E$119)\n+($K715*'fnd base rates'!E$120)\n+($M715*'fnd base rates'!E$122)\n+($N715*'fnd base rates'!E$123)\n+($O715*'fnd base rates'!E$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,5)))\n*$R715","v":721316.28015827504},{"$f":"(($D715*'fnd base rates'!F$110)\n+($E715*'fnd base rates'!F$111)\n+($F715*'fnd base rates'!F$112)\n+($G715*'fnd base rates'!F$113)\n+($H715*'fnd base rates'!F$114)\n+($I715*'fnd base rates'!F$115)\n+($J715*'fnd base rates'!F$119)\n+($K715*'fnd base rates'!F$120)\n+($M715*'fnd base rates'!F$122)\n+($N715*'fnd base rates'!F$123)\n+($O715*'fnd base rates'!F$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,6)))\n*$R715","v":91522.683822645005},{"$f":"(($D715*'fnd base rates'!G$110)\n+($E715*'fnd base rates'!G$111)\n+($F715*'fnd base rates'!G$112)\n+($G715*'fnd base rates'!G$113)\n+($H715*'fnd base rates'!G$114)\n+($I715*'fnd base rates'!G$115)\n+($J715*'fnd base rates'!G$119)\n+($K715*'fnd base rates'!G$120)\n+($M715*'fnd base rates'!G$122)\n+($N715*'fnd base rates'!G$123)\n+($O715*'fnd base rates'!G$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,7)))\n*$R715","v":27499.935139788995},{"$f":"(($D715*'fnd base rates'!H$110)\n+($E715*'fnd base rates'!H$111)\n+($F715*'fnd base rates'!H$112)\n+($G715*'fnd base rates'!H$113)\n+($H715*'fnd base rates'!H$114)\n+($I715*'fnd base rates'!H$115)\n+($J715*'fnd base rates'!H$119)\n+($K715*'fnd base rates'!H$120)\n+($M715*'fnd base rates'!H$122)\n+($N715*'fnd base rates'!H$123)\n+($O715*'fnd base rates'!H$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,8)))","v":82686.094222},{"$f":"(($D715*'fnd base rates'!I$110)\n+($E715*'fnd base rates'!I$111)\n+($F715*'fnd base rates'!I$112)\n+($G715*'fnd base rates'!I$113)\n+($H715*'fnd base rates'!I$114)\n+($I715*'fnd base rates'!I$115)\n+($J715*'fnd base rates'!I$119)\n+($K715*'fnd base rates'!I$120)\n+($M715*'fnd base rates'!I$122)\n+($N715*'fnd base rates'!I$123)\n+($O715*'fnd base rates'!I$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,9)))\n*$R715","v":51942.655949999986},{"$f":"(($D715*'fnd base rates'!J$110)\n+($E715*'fnd base rates'!J$111)\n+($F715*'fnd base rates'!J$112)\n+($G715*'fnd base rates'!J$113)\n+($H715*'fnd base rates'!J$114)\n+($I715*'fnd base rates'!J$115)\n+($J715*'fnd base rates'!J$119)\n+($K715*'fnd base rates'!J$120)\n+($M715*'fnd base rates'!J$122)\n+($N715*'fnd base rates'!J$123)\n+($O715*'fnd base rates'!J$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,10)))\n*$R715","v":97751.62281999999},{"$f":"(($D715*'fnd base rates'!K$110)\n+($E715*'fnd base rates'!K$111)\n+($F715*'fnd base rates'!K$112)\n+($G715*'fnd base rates'!K$113)\n+($H715*'fnd base rates'!K$114)\n+($I715*'fnd base rates'!K$115)\n+($J715*'fnd base rates'!K$119)\n+($K715*'fnd base rates'!K$120)\n+($M715*'fnd base rates'!K$122)\n+($N715*'fnd base rates'!K$123)\n+($O715*'fnd base rates'!K$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,11)))\n*$R715","v":122530.16522904298},{"$f":"(($D715*'fnd base rates'!L$110)\n+($E715*'fnd base rates'!L$111)\n+($F715*'fnd base rates'!L$112)\n+($G715*'fnd base rates'!L$113)\n+($H715*'fnd base rates'!L$114)\n+($I715*'fnd base rates'!L$115)\n+($J715*'fnd base rates'!L$119)\n+($K715*'fnd base rates'!L$120)\n+($M715*'fnd base rates'!L$122)\n+($N715*'fnd base rates'!L$123)\n+($O715*'fnd base rates'!L$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,12)))","v":151650.74976825941},{"$f":"(($D715*'fnd base rates'!M$110)\n+($E715*'fnd base rates'!M$111)\n+($F715*'fnd base rates'!M$112)\n+($G715*'fnd base rates'!M$113)\n+($H715*'fnd base rates'!M$114)\n+($I715*'fnd base rates'!M$115)\n+($J715*'fnd base rates'!M$119)\n+($K715*'fnd base rates'!M$120)\n+($M715*'fnd base rates'!M$122)\n+($N715*'fnd base rates'!M$123)\n+($O715*'fnd base rates'!M$124)\n+($P715*VLOOKUP($S715+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U715:AE715)","v":1507553.0727399576},null,493057057,{"$f":"IF($B715<499999999,MID($B715,1,3),MID($B715,1,4))","v":"493"},{"$f":"IF($B715<499999999,MID($B715,4,3),MID($B715,5,3))","v":"057"},{"$f":"IF($B715<499999999,MID($B715,7,3),MID($B715,8,3))","v":"057"},{"$f":"IF(VLOOKUP(VALUE(IF(AH715<499999999,MID(AH715,4,3),MID(AH715,5,3))),distinfo,4)=R715,1,0)","v":1},99,{"$f":"AF715","v":1507553.0727399576},{"$f":"IF(OR(AF715=0,AM715=0),0,ROUND(AN715/AM715,0))","v":15228},{"$f":"AO715-AQ715","v":0},15228,null,null,null,null,null,15228,{"$f":"AW715-AY715","v":0},15228,{"$f":"AY715-BA715","v":-689},15917,105,15812]
[493,493057093,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D716","v":0},{"$f":"'fnd enro'!E716","v":0},{"$f":"'fnd enro'!F716","v":0},{"$f":"'fnd enro'!G716","v":0},{"$f":"'fnd enro'!H716","v":0},{"$f":"'fnd enro'!I716","v":37},{"$f":"'fnd enro'!J716","v":0},{"$f":"'fnd enro'!K716","v":1.4023000000000001},{"$f":"'fnd enro'!L716","v":0},{"$f":"'fnd enro'!M716+'fnd enro'!N716","v":0},{"$f":"'fnd enro'!O716","v":0},{"$f":"'fnd enro'!P716","v":28},{"$f":"'fnd enro'!Q716+'fnd enro'!R716","v":14},{"$f":"'fnd enro'!T716","v":37},1.0369999999999999,{"$f":"VALUE('fnd enro'!S716)","v":8},null,{"$f":"(($D716*'fnd base rates'!C$110)\n+($E716*'fnd base rates'!C$111)\n+($F716*'fnd base rates'!C$112)\n+($G716*'fnd base rates'!C$113)\n+($H716*'fnd base rates'!C$114)\n+($I716*'fnd base rates'!C$115)\n+($J716*'fnd base rates'!C$119)\n+($K716*'fnd base rates'!C$120)\n+($M716*'fnd base rates'!C$122)\n+($N716*'fnd base rates'!C$123)\n+($O716*'fnd base rates'!C$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,3)))\n*$R716","v":21973.390641797996},{"$f":"(($D716*'fnd base rates'!D$110)\n+($E716*'fnd base rates'!D$111)\n+($F716*'fnd base rates'!D$112)\n+($G716*'fnd base rates'!D$113)\n+($H716*'fnd base rates'!D$114)\n+($I716*'fnd base rates'!D$115)\n+($J716*'fnd base rates'!D$119)\n+($K716*'fnd base rates'!D$120)\n+($M716*'fnd base rates'!D$122)\n+($N716*'fnd base rates'!D$123)\n+($O716*'fnd base rates'!D$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,4)))\n*$R716","v":34998.729259999993},{"$f":"(($D716*'fnd base rates'!E$110)\n+($E716*'fnd base rates'!E$111)\n+($F716*'fnd base rates'!E$112)\n+($G716*'fnd base rates'!E$113)\n+($H716*'fnd base rates'!E$114)\n+($I716*'fnd base rates'!E$115)\n+($J716*'fnd base rates'!E$119)\n+($K716*'fnd base rates'!E$120)\n+($M716*'fnd base rates'!E$122)\n+($N716*'fnd base rates'!E$123)\n+($O716*'fnd base rates'!E$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,5)))\n*$R716","v":240334.745876325},{"$f":"(($D716*'fnd base rates'!F$110)\n+($E716*'fnd base rates'!F$111)\n+($F716*'fnd base rates'!F$112)\n+($G716*'fnd base rates'!F$113)\n+($H716*'fnd base rates'!F$114)\n+($I716*'fnd base rates'!F$115)\n+($J716*'fnd base rates'!F$119)\n+($K716*'fnd base rates'!F$120)\n+($M716*'fnd base rates'!F$122)\n+($N716*'fnd base rates'!F$123)\n+($O716*'fnd base rates'!F$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,6)))\n*$R716","v":35000.033655635001},{"$f":"(($D716*'fnd base rates'!G$110)\n+($E716*'fnd base rates'!G$111)\n+($F716*'fnd base rates'!G$112)\n+($G716*'fnd base rates'!G$113)\n+($H716*'fnd base rates'!G$114)\n+($I716*'fnd base rates'!G$115)\n+($J716*'fnd base rates'!G$119)\n+($K716*'fnd base rates'!G$120)\n+($M716*'fnd base rates'!G$122)\n+($N716*'fnd base rates'!G$123)\n+($O716*'fnd base rates'!G$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,7)))\n*$R716","v":8815.9085685069986},{"$f":"(($D716*'fnd base rates'!H$110)\n+($E716*'fnd base rates'!H$111)\n+($F716*'fnd base rates'!H$112)\n+($G716*'fnd base rates'!H$113)\n+($H716*'fnd base rates'!H$114)\n+($I716*'fnd base rates'!H$115)\n+($J716*'fnd base rates'!H$119)\n+($K716*'fnd base rates'!H$120)\n+($M716*'fnd base rates'!H$122)\n+($N716*'fnd base rates'!H$123)\n+($O716*'fnd base rates'!H$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,8)))","v":31200.502385999996},{"$f":"(($D716*'fnd base rates'!I$110)\n+($E716*'fnd base rates'!I$111)\n+($F716*'fnd base rates'!I$112)\n+($G716*'fnd base rates'!I$113)\n+($H716*'fnd base rates'!I$114)\n+($I716*'fnd base rates'!I$115)\n+($J716*'fnd base rates'!I$119)\n+($K716*'fnd base rates'!I$120)\n+($M716*'fnd base rates'!I$122)\n+($N716*'fnd base rates'!I$123)\n+($O716*'fnd base rates'!I$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,9)))\n*$R716","v":18343.690029999998},{"$f":"(($D716*'fnd base rates'!J$110)\n+($E716*'fnd base rates'!J$111)\n+($F716*'fnd base rates'!J$112)\n+($G716*'fnd base rates'!J$113)\n+($H716*'fnd base rates'!J$114)\n+($I716*'fnd base rates'!J$115)\n+($J716*'fnd base rates'!J$119)\n+($K716*'fnd base rates'!J$120)\n+($M716*'fnd base rates'!J$122)\n+($N716*'fnd base rates'!J$123)\n+($O716*'fnd base rates'!J$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,10)))\n*$R716","v":29322.450510000002},{"$f":"(($D716*'fnd base rates'!K$110)\n+($E716*'fnd base rates'!K$111)\n+($F716*'fnd base rates'!K$112)\n+($G716*'fnd base rates'!K$113)\n+($H716*'fnd base rates'!K$114)\n+($I716*'fnd base rates'!K$115)\n+($J716*'fnd base rates'!K$119)\n+($K716*'fnd base rates'!K$120)\n+($M716*'fnd base rates'!K$122)\n+($N716*'fnd base rates'!K$123)\n+($O716*'fnd base rates'!K$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,11)))\n*$R716","v":47156.170546308989},{"$f":"(($D716*'fnd base rates'!L$110)\n+($E716*'fnd base rates'!L$111)\n+($F716*'fnd base rates'!L$112)\n+($G716*'fnd base rates'!L$113)\n+($H716*'fnd base rates'!L$114)\n+($I716*'fnd base rates'!L$115)\n+($J716*'fnd base rates'!L$119)\n+($K716*'fnd base rates'!L$120)\n+($M716*'fnd base rates'!L$122)\n+($N716*'fnd base rates'!L$123)\n+($O716*'fnd base rates'!L$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,12)))","v":52451.508701268671},{"$f":"(($D716*'fnd base rates'!M$110)\n+($E716*'fnd base rates'!M$111)\n+($F716*'fnd base rates'!M$112)\n+($G716*'fnd base rates'!M$113)\n+($H716*'fnd base rates'!M$114)\n+($I716*'fnd base rates'!M$115)\n+($J716*'fnd base rates'!M$119)\n+($K716*'fnd base rates'!M$120)\n+($M716*'fnd base rates'!M$122)\n+($N716*'fnd base rates'!M$123)\n+($O716*'fnd base rates'!M$124)\n+($P716*VLOOKUP($S716+15,rate_basefnd,13)))","v":0},519597.13017584267,null,493057093,"493","057","093",1,37,519597.13017584267,14043,0,14043,null,null,null,null,null,14043,0,14043,-1065,15108,371,14737]
[493,493057163,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D717","v":0},{"$f":"'fnd enro'!E717","v":0},{"$f":"'fnd enro'!F717","v":0},{"$f":"'fnd enro'!G717","v":0},{"$f":"'fnd enro'!H717","v":0},{"$f":"'fnd enro'!I717","v":5},{"$f":"'fnd enro'!J717","v":0},{"$f":"'fnd enro'!K717","v":0.1895},{"$f":"'fnd enro'!L717","v":0},{"$f":"'fnd enro'!M717+'fnd enro'!N717","v":0},{"$f":"'fnd enro'!O717","v":0},{"$f":"'fnd enro'!P717","v":2},{"$f":"'fnd enro'!Q717+'fnd enro'!R717","v":4},{"$f":"'fnd enro'!T717","v":5},1.0369999999999999,{"$f":"VALUE('fnd enro'!S717)","v":10},null,{"$f":"(($D717*'fnd base rates'!C$110)\n+($E717*'fnd base rates'!C$111)\n+($F717*'fnd base rates'!C$112)\n+($G717*'fnd base rates'!C$113)\n+($H717*'fnd base rates'!C$114)\n+($I717*'fnd base rates'!C$115)\n+($J717*'fnd base rates'!C$119)\n+($K717*'fnd base rates'!C$120)\n+($M717*'fnd base rates'!C$122)\n+($N717*'fnd base rates'!C$123)\n+($O717*'fnd base rates'!C$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,3)))\n*$R717","v":2974.7627872699995},{"$f":"(($D717*'fnd base rates'!D$110)\n+($E717*'fnd base rates'!D$111)\n+($F717*'fnd base rates'!D$112)\n+($G717*'fnd base rates'!D$113)\n+($H717*'fnd base rates'!D$114)\n+($I717*'fnd base rates'!D$115)\n+($J717*'fnd base rates'!D$119)\n+($K717*'fnd base rates'!D$120)\n+($M717*'fnd base rates'!D$122)\n+($N717*'fnd base rates'!D$123)\n+($O717*'fnd base rates'!D$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,4)))\n*$R717","v":5161.81268},{"$f":"(($D717*'fnd base rates'!E$110)\n+($E717*'fnd base rates'!E$111)\n+($F717*'fnd base rates'!E$112)\n+($G717*'fnd base rates'!E$113)\n+($H717*'fnd base rates'!E$114)\n+($I717*'fnd base rates'!E$115)\n+($J717*'fnd base rates'!E$119)\n+($K717*'fnd base rates'!E$120)\n+($M717*'fnd base rates'!E$122)\n+($N717*'fnd base rates'!E$123)\n+($O717*'fnd base rates'!E$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,5)))\n*$R717","v":37355.404701125},{"$f":"(($D717*'fnd base rates'!F$110)\n+($E717*'fnd base rates'!F$111)\n+($F717*'fnd base rates'!F$112)\n+($G717*'fnd base rates'!F$113)\n+($H717*'fnd base rates'!F$114)\n+($I717*'fnd base rates'!F$115)\n+($J717*'fnd base rates'!F$119)\n+($K717*'fnd base rates'!F$120)\n+($M717*'fnd base rates'!F$122)\n+($N717*'fnd base rates'!F$123)\n+($O717*'fnd base rates'!F$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,6)))\n*$R717","v":4491.5006242750005},{"$f":"(($D717*'fnd base rates'!G$110)\n+($E717*'fnd base rates'!G$111)\n+($F717*'fnd base rates'!G$112)\n+($G717*'fnd base rates'!G$113)\n+($H717*'fnd base rates'!G$114)\n+($I717*'fnd base rates'!G$115)\n+($J717*'fnd base rates'!G$119)\n+($K717*'fnd base rates'!G$120)\n+($M717*'fnd base rates'!G$122)\n+($N717*'fnd base rates'!G$123)\n+($O717*'fnd base rates'!G$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,7)))\n*$R717","v":1440.8316665550001},{"$f":"(($D717*'fnd base rates'!H$110)\n+($E717*'fnd base rates'!H$111)\n+($F717*'fnd base rates'!H$112)\n+($G717*'fnd base rates'!H$113)\n+($H717*'fnd base rates'!H$114)\n+($I717*'fnd base rates'!H$115)\n+($J717*'fnd base rates'!H$119)\n+($K717*'fnd base rates'!H$120)\n+($M717*'fnd base rates'!H$122)\n+($N717*'fnd base rates'!H$123)\n+($O717*'fnd base rates'!H$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,8)))","v":4099.1478900000002},{"$f":"(($D717*'fnd base rates'!I$110)\n+($E717*'fnd base rates'!I$111)\n+($F717*'fnd base rates'!I$112)\n+($G717*'fnd base rates'!I$113)\n+($H717*'fnd base rates'!I$114)\n+($I717*'fnd base rates'!I$115)\n+($J717*'fnd base rates'!I$119)\n+($K717*'fnd base rates'!I$120)\n+($M717*'fnd base rates'!I$122)\n+($N717*'fnd base rates'!I$123)\n+($O717*'fnd base rates'!I$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,9)))\n*$R717","v":2641.8508299999999},{"$f":"(($D717*'fnd base rates'!J$110)\n+($E717*'fnd base rates'!J$111)\n+($F717*'fnd base rates'!J$112)\n+($G717*'fnd base rates'!J$113)\n+($H717*'fnd base rates'!J$114)\n+($I717*'fnd base rates'!J$115)\n+($J717*'fnd base rates'!J$119)\n+($K717*'fnd base rates'!J$120)\n+($M717*'fnd base rates'!J$122)\n+($N717*'fnd base rates'!J$123)\n+($O717*'fnd base rates'!J$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,10)))\n*$R717","v":5305.67569},{"$f":"(($D717*'fnd base rates'!K$110)\n+($E717*'fnd base rates'!K$111)\n+($F717*'fnd base rates'!K$112)\n+($G717*'fnd base rates'!K$113)\n+($H717*'fnd base rates'!K$114)\n+($I717*'fnd base rates'!K$115)\n+($J717*'fnd base rates'!K$119)\n+($K717*'fnd base rates'!K$120)\n+($M717*'fnd base rates'!K$122)\n+($N717*'fnd base rates'!K$123)\n+($O717*'fnd base rates'!K$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,11)))\n*$R717","v":5964.0787132849991},{"$f":"(($D717*'fnd base rates'!L$110)\n+($E717*'fnd base rates'!L$111)\n+($F717*'fnd base rates'!L$112)\n+($G717*'fnd base rates'!L$113)\n+($H717*'fnd base rates'!L$114)\n+($I717*'fnd base rates'!L$115)\n+($J717*'fnd base rates'!L$119)\n+($K717*'fnd base rates'!L$120)\n+($M717*'fnd base rates'!L$122)\n+($N717*'fnd base rates'!L$123)\n+($O717*'fnd base rates'!L$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,12)))","v":7748.0584731444142},{"$f":"(($D717*'fnd base rates'!M$110)\n+($E717*'fnd base rates'!M$111)\n+($F717*'fnd base rates'!M$112)\n+($G717*'fnd base rates'!M$113)\n+($H717*'fnd base rates'!M$114)\n+($I717*'fnd base rates'!M$115)\n+($J717*'fnd base rates'!M$119)\n+($K717*'fnd base rates'!M$120)\n+($M717*'fnd base rates'!M$122)\n+($N717*'fnd base rates'!M$123)\n+($O717*'fnd base rates'!M$124)\n+($P717*VLOOKUP($S717+15,rate_basefnd,13)))","v":0},77183.124055654407,null,493057163,"493","057","163",1,5,77183.124055654407,15437,0,15437,null,null,null,null,null,15437,0,15437,-355,15792,0,15792]
[493,493057165,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D718","v":0},{"$f":"'fnd enro'!E718","v":0},{"$f":"'fnd enro'!F718","v":0},{"$f":"'fnd enro'!G718","v":0},{"$f":"'fnd enro'!H718","v":0},{"$f":"'fnd enro'!I718","v":6},{"$f":"'fnd enro'!J718","v":0},{"$f":"'fnd enro'!K718","v":0.22739999999999999},{"$f":"'fnd enro'!L718","v":0},{"$f":"'fnd enro'!M718+'fnd enro'!N718","v":0},{"$f":"'fnd enro'!O718","v":0},{"$f":"'fnd enro'!P718","v":0},{"$f":"'fnd enro'!Q718+'fnd enro'!R718","v":3},{"$f":"'fnd enro'!T718","v":6},1.0369999999999999,{"$f":"VALUE('fnd enro'!S718)","v":10},null,{"$f":"(($D718*'fnd base rates'!C$110)\n+($E718*'fnd base rates'!C$111)\n+($F718*'fnd base rates'!C$112)\n+($G718*'fnd base rates'!C$113)\n+($H718*'fnd base rates'!C$114)\n+($I718*'fnd base rates'!C$115)\n+($J718*'fnd base rates'!C$119)\n+($K718*'fnd base rates'!C$120)\n+($M718*'fnd base rates'!C$122)\n+($N718*'fnd base rates'!C$123)\n+($O718*'fnd base rates'!C$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,3)))\n*$R718","v":3270.2753727239997},{"$f":"(($D718*'fnd base rates'!D$110)\n+($E718*'fnd base rates'!D$111)\n+($F718*'fnd base rates'!D$112)\n+($G718*'fnd base rates'!D$113)\n+($H718*'fnd base rates'!D$114)\n+($I718*'fnd base rates'!D$115)\n+($J718*'fnd base rates'!D$119)\n+($K718*'fnd base rates'!D$120)\n+($M718*'fnd base rates'!D$122)\n+($N718*'fnd base rates'!D$123)\n+($O718*'fnd base rates'!D$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,4)))\n*$R718","v":5322.6410099999994},{"$f":"(($D718*'fnd base rates'!E$110)\n+($E718*'fnd base rates'!E$111)\n+($F718*'fnd base rates'!E$112)\n+($G718*'fnd base rates'!E$113)\n+($H718*'fnd base rates'!E$114)\n+($I718*'fnd base rates'!E$115)\n+($J718*'fnd base rates'!E$119)\n+($K718*'fnd base rates'!E$120)\n+($M718*'fnd base rates'!E$122)\n+($N718*'fnd base rates'!E$123)\n+($O718*'fnd base rates'!E$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,5)))\n*$R718","v":37204.050325349999},{"$f":"(($D718*'fnd base rates'!F$110)\n+($E718*'fnd base rates'!F$111)\n+($F718*'fnd base rates'!F$112)\n+($G718*'fnd base rates'!F$113)\n+($H718*'fnd base rates'!F$114)\n+($I718*'fnd base rates'!F$115)\n+($J718*'fnd base rates'!F$119)\n+($K718*'fnd base rates'!F$120)\n+($M718*'fnd base rates'!F$122)\n+($N718*'fnd base rates'!F$123)\n+($O718*'fnd base rates'!F$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,6)))\n*$R718","v":5069.268197129999},{"$f":"(($D718*'fnd base rates'!G$110)\n+($E718*'fnd base rates'!G$111)\n+($F718*'fnd base rates'!G$112)\n+($G718*'fnd base rates'!G$113)\n+($H718*'fnd base rates'!G$114)\n+($I718*'fnd base rates'!G$115)\n+($J718*'fnd base rates'!G$119)\n+($K718*'fnd base rates'!G$120)\n+($M718*'fnd base rates'!G$122)\n+($N718*'fnd base rates'!G$123)\n+($O718*'fnd base rates'!G$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,7)))\n*$R718","v":1376.4843678659997},{"$f":"(($D718*'fnd base rates'!H$110)\n+($E718*'fnd base rates'!H$111)\n+($F718*'fnd base rates'!H$112)\n+($G718*'fnd base rates'!H$113)\n+($H718*'fnd base rates'!H$114)\n+($I718*'fnd base rates'!H$115)\n+($J718*'fnd base rates'!H$119)\n+($K718*'fnd base rates'!H$120)\n+($M718*'fnd base rates'!H$122)\n+($N718*'fnd base rates'!H$123)\n+($O718*'fnd base rates'!H$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,8)))","v":4659.651468},{"$f":"(($D718*'fnd base rates'!I$110)\n+($E718*'fnd base rates'!I$111)\n+($F718*'fnd base rates'!I$112)\n+($G718*'fnd base rates'!I$113)\n+($H718*'fnd base rates'!I$114)\n+($I718*'fnd base rates'!I$115)\n+($J718*'fnd base rates'!I$119)\n+($K718*'fnd base rates'!I$120)\n+($M718*'fnd base rates'!I$122)\n+($N718*'fnd base rates'!I$123)\n+($O718*'fnd base rates'!I$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,9)))\n*$R718","v":2815.0505699999999},{"$f":"(($D718*'fnd base rates'!J$110)\n+($E718*'fnd base rates'!J$111)\n+($F718*'fnd base rates'!J$112)\n+($G718*'fnd base rates'!J$113)\n+($H718*'fnd base rates'!J$114)\n+($I718*'fnd base rates'!J$115)\n+($J718*'fnd base rates'!J$119)\n+($K718*'fnd base rates'!J$120)\n+($M718*'fnd base rates'!J$122)\n+($N718*'fnd base rates'!J$123)\n+($O718*'fnd base rates'!J$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,10)))\n*$R718","v":5189.2413299999998},{"$f":"(($D718*'fnd base rates'!K$110)\n+($E718*'fnd base rates'!K$111)\n+($F718*'fnd base rates'!K$112)\n+($G718*'fnd base rates'!K$113)\n+($H718*'fnd base rates'!K$114)\n+($I718*'fnd base rates'!K$115)\n+($J718*'fnd base rates'!K$119)\n+($K718*'fnd base rates'!K$120)\n+($M718*'fnd base rates'!K$122)\n+($N718*'fnd base rates'!K$123)\n+($O718*'fnd base rates'!K$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,11)))\n*$R718","v":6607.4420799419995},{"$f":"(($D718*'fnd base rates'!L$110)\n+($E718*'fnd base rates'!L$111)\n+($F718*'fnd base rates'!L$112)\n+($G718*'fnd base rates'!L$113)\n+($H718*'fnd base rates'!L$114)\n+($I718*'fnd base rates'!L$115)\n+($J718*'fnd base rates'!L$119)\n+($K718*'fnd base rates'!L$120)\n+($M718*'fnd base rates'!L$122)\n+($N718*'fnd base rates'!L$123)\n+($O718*'fnd base rates'!L$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,12)))","v":7972.9481677732983},{"$f":"(($D718*'fnd base rates'!M$110)\n+($E718*'fnd base rates'!M$111)\n+($F718*'fnd base rates'!M$112)\n+($G718*'fnd base rates'!M$113)\n+($H718*'fnd base rates'!M$114)\n+($I718*'fnd base rates'!M$115)\n+($J718*'fnd base rates'!M$119)\n+($K718*'fnd base rates'!M$120)\n+($M718*'fnd base rates'!M$122)\n+($N718*'fnd base rates'!M$123)\n+($O718*'fnd base rates'!M$124)\n+($P718*VLOOKUP($S718+15,rate_basefnd,13)))","v":0},79487.052888785285,null,493057165,"493","057","165",1,6,79487.052888785285,13248,0,13248,null,null,null,null,null,13248,0,13248,122,13126,19,13107]
[493,493057176,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D719","v":0},{"$f":"'fnd enro'!E719","v":0},{"$f":"'fnd enro'!F719","v":0},{"$f":"'fnd enro'!G719","v":0},{"$f":"'fnd enro'!H719","v":0},{"$f":"'fnd enro'!I719","v":1},{"$f":"'fnd enro'!J719","v":0},{"$f":"'fnd enro'!K719","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L719","v":0},{"$f":"'fnd enro'!M719+'fnd enro'!N719","v":0},{"$f":"'fnd enro'!O719","v":0},{"$f":"'fnd enro'!P719","v":0},{"$f":"'fnd enro'!Q719+'fnd enro'!R719","v":1},{"$f":"'fnd enro'!T719","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!S719)","v":10},null,{"$f":"(($D719*'fnd base rates'!C$110)\n+($E719*'fnd base rates'!C$111)\n+($F719*'fnd base rates'!C$112)\n+($G719*'fnd base rates'!C$113)\n+($H719*'fnd base rates'!C$114)\n+($I719*'fnd base rates'!C$115)\n+($J719*'fnd base rates'!C$119)\n+($K719*'fnd base rates'!C$120)\n+($M719*'fnd base rates'!C$122)\n+($N719*'fnd base rates'!C$123)\n+($O719*'fnd base rates'!C$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,3)))\n*$R719","v":577.34844545399994},{"$f":"(($D719*'fnd base rates'!D$110)\n+($E719*'fnd base rates'!D$111)\n+($F719*'fnd base rates'!D$112)\n+($G719*'fnd base rates'!D$113)\n+($H719*'fnd base rates'!D$114)\n+($I719*'fnd base rates'!D$115)\n+($J719*'fnd base rates'!D$119)\n+($K719*'fnd base rates'!D$120)\n+($M719*'fnd base rates'!D$122)\n+($N719*'fnd base rates'!D$123)\n+($O719*'fnd base rates'!D$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,4)))\n*$R719","v":1040.1628499999999},{"$f":"(($D719*'fnd base rates'!E$110)\n+($E719*'fnd base rates'!E$111)\n+($F719*'fnd base rates'!E$112)\n+($G719*'fnd base rates'!E$113)\n+($H719*'fnd base rates'!E$114)\n+($I719*'fnd base rates'!E$115)\n+($J719*'fnd base rates'!E$119)\n+($K719*'fnd base rates'!E$120)\n+($M719*'fnd base rates'!E$122)\n+($N719*'fnd base rates'!E$123)\n+($O719*'fnd base rates'!E$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,5)))\n*$R719","v":7694.7950242249999},{"$f":"(($D719*'fnd base rates'!F$110)\n+($E719*'fnd base rates'!F$111)\n+($F719*'fnd base rates'!F$112)\n+($G719*'fnd base rates'!F$113)\n+($H719*'fnd base rates'!F$114)\n+($I719*'fnd base rates'!F$115)\n+($J719*'fnd base rates'!F$119)\n+($K719*'fnd base rates'!F$120)\n+($M719*'fnd base rates'!F$122)\n+($N719*'fnd base rates'!F$123)\n+($O719*'fnd base rates'!F$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,6)))\n*$R719","v":844.87803285500001},{"$f":"(($D719*'fnd base rates'!G$110)\n+($E719*'fnd base rates'!G$111)\n+($F719*'fnd base rates'!G$112)\n+($G719*'fnd base rates'!G$113)\n+($H719*'fnd base rates'!G$114)\n+($I719*'fnd base rates'!G$115)\n+($J719*'fnd base rates'!G$119)\n+($K719*'fnd base rates'!G$120)\n+($M719*'fnd base rates'!G$122)\n+($N719*'fnd base rates'!G$123)\n+($O719*'fnd base rates'!G$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,7)))\n*$R719","v":301.90036131099998},{"$f":"(($D719*'fnd base rates'!H$110)\n+($E719*'fnd base rates'!H$111)\n+($F719*'fnd base rates'!H$112)\n+($G719*'fnd base rates'!H$113)\n+($H719*'fnd base rates'!H$114)\n+($I719*'fnd base rates'!H$115)\n+($J719*'fnd base rates'!H$119)\n+($K719*'fnd base rates'!H$120)\n+($M719*'fnd base rates'!H$122)\n+($N719*'fnd base rates'!H$123)\n+($O719*'fnd base rates'!H$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D719*'fnd base rates'!I$110)\n+($E719*'fnd base rates'!I$111)\n+($F719*'fnd base rates'!I$112)\n+($G719*'fnd base rates'!I$113)\n+($H719*'fnd base rates'!I$114)\n+($I719*'fnd base rates'!I$115)\n+($J719*'fnd base rates'!I$119)\n+($K719*'fnd base rates'!I$120)\n+($M719*'fnd base rates'!I$122)\n+($N719*'fnd base rates'!I$123)\n+($O719*'fnd base rates'!I$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,9)))\n*$R719","v":529.67885999999999},{"$f":"(($D719*'fnd base rates'!J$110)\n+($E719*'fnd base rates'!J$111)\n+($F719*'fnd base rates'!J$112)\n+($G719*'fnd base rates'!J$113)\n+($H719*'fnd base rates'!J$114)\n+($I719*'fnd base rates'!J$115)\n+($J719*'fnd base rates'!J$119)\n+($K719*'fnd base rates'!J$120)\n+($M719*'fnd base rates'!J$122)\n+($N719*'fnd base rates'!J$123)\n+($O719*'fnd base rates'!J$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,10)))\n*$R719","v":1179.25566},{"$f":"(($D719*'fnd base rates'!K$110)\n+($E719*'fnd base rates'!K$111)\n+($F719*'fnd base rates'!K$112)\n+($G719*'fnd base rates'!K$113)\n+($H719*'fnd base rates'!K$114)\n+($I719*'fnd base rates'!K$115)\n+($J719*'fnd base rates'!K$119)\n+($K719*'fnd base rates'!K$120)\n+($M719*'fnd base rates'!K$122)\n+($N719*'fnd base rates'!K$123)\n+($O719*'fnd base rates'!K$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,11)))\n*$R719","v":1101.2403466569999},{"$f":"(($D719*'fnd base rates'!L$110)\n+($E719*'fnd base rates'!L$111)\n+($F719*'fnd base rates'!L$112)\n+($G719*'fnd base rates'!L$113)\n+($H719*'fnd base rates'!L$114)\n+($I719*'fnd base rates'!L$115)\n+($J719*'fnd base rates'!L$119)\n+($K719*'fnd base rates'!L$120)\n+($M719*'fnd base rates'!L$122)\n+($N719*'fnd base rates'!L$123)\n+($O719*'fnd base rates'!L$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D719*'fnd base rates'!M$110)\n+($E719*'fnd base rates'!M$111)\n+($F719*'fnd base rates'!M$112)\n+($G719*'fnd base rates'!M$113)\n+($H719*'fnd base rates'!M$114)\n+($I719*'fnd base rates'!M$115)\n+($J719*'fnd base rates'!M$119)\n+($K719*'fnd base rates'!M$120)\n+($M719*'fnd base rates'!M$122)\n+($N719*'fnd base rates'!M$123)\n+($O719*'fnd base rates'!M$124)\n+($P719*VLOOKUP($S719+15,rate_basefnd,13)))","v":0},15618.472853130881,null,493057176,"493","057","176",1,1,15618.472853130881,15618,0,15618,null,null,null,null,null,15618,0,15618,306,15312,24,15288]
[493,493057248,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D720","v":0},{"$f":"'fnd enro'!E720","v":0},{"$f":"'fnd enro'!F720","v":0},{"$f":"'fnd enro'!G720","v":0},{"$f":"'fnd enro'!H720","v":0},{"$f":"'fnd enro'!I720","v":18},{"$f":"'fnd enro'!J720","v":0},{"$f":"'fnd enro'!K720","v":0.68220000000000003},{"$f":"'fnd enro'!L720","v":0},{"$f":"'fnd enro'!M720+'fnd enro'!N720","v":0},{"$f":"'fnd enro'!O720","v":0},{"$f":"'fnd enro'!P720","v":12},{"$f":"'fnd enro'!Q720+'fnd enro'!R720","v":11},{"$f":"'fnd enro'!T720","v":18},1.0369999999999999,{"$f":"VALUE('fnd enro'!S720)","v":10},null,{"$f":"(($D720*'fnd base rates'!C$110)\n+($E720*'fnd base rates'!C$111)\n+($F720*'fnd base rates'!C$112)\n+($G720*'fnd base rates'!C$113)\n+($H720*'fnd base rates'!C$114)\n+($I720*'fnd base rates'!C$115)\n+($J720*'fnd base rates'!C$119)\n+($K720*'fnd base rates'!C$120)\n+($M720*'fnd base rates'!C$122)\n+($N720*'fnd base rates'!C$123)\n+($O720*'fnd base rates'!C$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,3)))\n*$R720","v":10855.790278171999},{"$f":"(($D720*'fnd base rates'!D$110)\n+($E720*'fnd base rates'!D$111)\n+($F720*'fnd base rates'!D$112)\n+($G720*'fnd base rates'!D$113)\n+($H720*'fnd base rates'!D$114)\n+($I720*'fnd base rates'!D$115)\n+($J720*'fnd base rates'!D$119)\n+($K720*'fnd base rates'!D$120)\n+($M720*'fnd base rates'!D$122)\n+($N720*'fnd base rates'!D$123)\n+($O720*'fnd base rates'!D$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,4)))\n*$R720","v":18182.809849999998},{"$f":"(($D720*'fnd base rates'!E$110)\n+($E720*'fnd base rates'!E$111)\n+($F720*'fnd base rates'!E$112)\n+($G720*'fnd base rates'!E$113)\n+($H720*'fnd base rates'!E$114)\n+($I720*'fnd base rates'!E$115)\n+($J720*'fnd base rates'!E$119)\n+($K720*'fnd base rates'!E$120)\n+($M720*'fnd base rates'!E$122)\n+($N720*'fnd base rates'!E$123)\n+($O720*'fnd base rates'!E$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,5)))\n*$R720","v":128806.64797604998},{"$f":"(($D720*'fnd base rates'!F$110)\n+($E720*'fnd base rates'!F$111)\n+($F720*'fnd base rates'!F$112)\n+($G720*'fnd base rates'!F$113)\n+($H720*'fnd base rates'!F$114)\n+($I720*'fnd base rates'!F$115)\n+($J720*'fnd base rates'!F$119)\n+($K720*'fnd base rates'!F$120)\n+($M720*'fnd base rates'!F$122)\n+($N720*'fnd base rates'!F$123)\n+($O720*'fnd base rates'!F$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,6)))\n*$R720","v":16810.467351390002},{"$f":"(($D720*'fnd base rates'!G$110)\n+($E720*'fnd base rates'!G$111)\n+($F720*'fnd base rates'!G$112)\n+($G720*'fnd base rates'!G$113)\n+($H720*'fnd base rates'!G$114)\n+($I720*'fnd base rates'!G$115)\n+($J720*'fnd base rates'!G$119)\n+($K720*'fnd base rates'!G$120)\n+($M720*'fnd base rates'!G$122)\n+($N720*'fnd base rates'!G$123)\n+($O720*'fnd base rates'!G$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,7)))\n*$R720","v":4877.2130635979993},{"$f":"(($D720*'fnd base rates'!H$110)\n+($E720*'fnd base rates'!H$111)\n+($F720*'fnd base rates'!H$112)\n+($G720*'fnd base rates'!H$113)\n+($H720*'fnd base rates'!H$114)\n+($I720*'fnd base rates'!H$115)\n+($J720*'fnd base rates'!H$119)\n+($K720*'fnd base rates'!H$120)\n+($M720*'fnd base rates'!H$122)\n+($N720*'fnd base rates'!H$123)\n+($O720*'fnd base rates'!H$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,8)))","v":15125.574403999999},{"$f":"(($D720*'fnd base rates'!I$110)\n+($E720*'fnd base rates'!I$111)\n+($F720*'fnd base rates'!I$112)\n+($G720*'fnd base rates'!I$113)\n+($H720*'fnd base rates'!I$114)\n+($I720*'fnd base rates'!I$115)\n+($J720*'fnd base rates'!I$119)\n+($K720*'fnd base rates'!I$120)\n+($M720*'fnd base rates'!I$122)\n+($N720*'fnd base rates'!I$123)\n+($O720*'fnd base rates'!I$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,9)))\n*$R720","v":9373.9511299999995},{"$f":"(($D720*'fnd base rates'!J$110)\n+($E720*'fnd base rates'!J$111)\n+($F720*'fnd base rates'!J$112)\n+($G720*'fnd base rates'!J$113)\n+($H720*'fnd base rates'!J$114)\n+($I720*'fnd base rates'!J$115)\n+($J720*'fnd base rates'!J$119)\n+($K720*'fnd base rates'!J$120)\n+($M720*'fnd base rates'!J$122)\n+($N720*'fnd base rates'!J$123)\n+($O720*'fnd base rates'!J$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,10)))\n*$R720","v":17054.222009999998},{"$f":"(($D720*'fnd base rates'!K$110)\n+($E720*'fnd base rates'!K$111)\n+($F720*'fnd base rates'!K$112)\n+($G720*'fnd base rates'!K$113)\n+($H720*'fnd base rates'!K$114)\n+($I720*'fnd base rates'!K$115)\n+($J720*'fnd base rates'!K$119)\n+($K720*'fnd base rates'!K$120)\n+($M720*'fnd base rates'!K$122)\n+($N720*'fnd base rates'!K$123)\n+($O720*'fnd base rates'!K$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,11)))\n*$R720","v":22569.588119825999},{"$f":"(($D720*'fnd base rates'!L$110)\n+($E720*'fnd base rates'!L$111)\n+($F720*'fnd base rates'!L$112)\n+($G720*'fnd base rates'!L$113)\n+($H720*'fnd base rates'!L$114)\n+($I720*'fnd base rates'!L$115)\n+($J720*'fnd base rates'!L$119)\n+($K720*'fnd base rates'!L$120)\n+($M720*'fnd base rates'!L$122)\n+($N720*'fnd base rates'!L$123)\n+($O720*'fnd base rates'!L$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,12)))","v":27279.544503319892},{"$f":"(($D720*'fnd base rates'!M$110)\n+($E720*'fnd base rates'!M$111)\n+($F720*'fnd base rates'!M$112)\n+($G720*'fnd base rates'!M$113)\n+($H720*'fnd base rates'!M$114)\n+($I720*'fnd base rates'!M$115)\n+($J720*'fnd base rates'!M$119)\n+($K720*'fnd base rates'!M$120)\n+($M720*'fnd base rates'!M$122)\n+($N720*'fnd base rates'!M$123)\n+($O720*'fnd base rates'!M$124)\n+($P720*VLOOKUP($S720+15,rate_basefnd,13)))","v":0},270935.80868635583,null,493057248,"493","057","248",1,18,270935.80868635583,15052,0,15052,null,null,null,null,null,15052,0,15052,-818,15870,4,15866]
[493,493057262,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D721","v":0},{"$f":"'fnd enro'!E721","v":0},{"$f":"'fnd enro'!F721","v":0},{"$f":"'fnd enro'!G721","v":0},{"$f":"'fnd enro'!H721","v":0},{"$f":"'fnd enro'!I721","v":1},{"$f":"'fnd enro'!J721","v":0},{"$f":"'fnd enro'!K721","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L721","v":0},{"$f":"'fnd enro'!M721+'fnd enro'!N721","v":0},{"$f":"'fnd enro'!O721","v":0},{"$f":"'fnd enro'!P721","v":1},{"$f":"'fnd enro'!Q721+'fnd enro'!R721","v":1},{"$f":"'fnd enro'!T721","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!S721)","v":10},null,{"$f":"(($D721*'fnd base rates'!C$110)\n+($E721*'fnd base rates'!C$111)\n+($F721*'fnd base rates'!C$112)\n+($G721*'fnd base rates'!C$113)\n+($H721*'fnd base rates'!C$114)\n+($I721*'fnd base rates'!C$115)\n+($J721*'fnd base rates'!C$119)\n+($K721*'fnd base rates'!C$120)\n+($M721*'fnd base rates'!C$122)\n+($N721*'fnd base rates'!C$123)\n+($O721*'fnd base rates'!C$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,3)))\n*$R721","v":653.66127545400002},{"$f":"(($D721*'fnd base rates'!D$110)\n+($E721*'fnd base rates'!D$111)\n+($F721*'fnd base rates'!D$112)\n+($G721*'fnd base rates'!D$113)\n+($H721*'fnd base rates'!D$114)\n+($I721*'fnd base rates'!D$115)\n+($J721*'fnd base rates'!D$119)\n+($K721*'fnd base rates'!D$120)\n+($M721*'fnd base rates'!D$122)\n+($N721*'fnd base rates'!D$123)\n+($O721*'fnd base rates'!D$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,4)))\n*$R721","v":1173.7180799999999},{"$f":"(($D721*'fnd base rates'!E$110)\n+($E721*'fnd base rates'!E$111)\n+($F721*'fnd base rates'!E$112)\n+($G721*'fnd base rates'!E$113)\n+($H721*'fnd base rates'!E$114)\n+($I721*'fnd base rates'!E$115)\n+($J721*'fnd base rates'!E$119)\n+($K721*'fnd base rates'!E$120)\n+($M721*'fnd base rates'!E$122)\n+($N721*'fnd base rates'!E$123)\n+($O721*'fnd base rates'!E$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,5)))\n*$R721","v":8629.6297842249987},{"$f":"(($D721*'fnd base rates'!F$110)\n+($E721*'fnd base rates'!F$111)\n+($F721*'fnd base rates'!F$112)\n+($G721*'fnd base rates'!F$113)\n+($H721*'fnd base rates'!F$114)\n+($I721*'fnd base rates'!F$115)\n+($J721*'fnd base rates'!F$119)\n+($K721*'fnd base rates'!F$120)\n+($M721*'fnd base rates'!F$122)\n+($N721*'fnd base rates'!F$123)\n+($O721*'fnd base rates'!F$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,6)))\n*$R721","v":978.43326285499995},{"$f":"(($D721*'fnd base rates'!G$110)\n+($E721*'fnd base rates'!G$111)\n+($F721*'fnd base rates'!G$112)\n+($G721*'fnd base rates'!G$113)\n+($H721*'fnd base rates'!G$114)\n+($I721*'fnd base rates'!G$115)\n+($J721*'fnd base rates'!G$119)\n+($K721*'fnd base rates'!G$120)\n+($M721*'fnd base rates'!G$122)\n+($N721*'fnd base rates'!G$123)\n+($O721*'fnd base rates'!G$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,7)))\n*$R721","v":340.05159131099992},{"$f":"(($D721*'fnd base rates'!H$110)\n+($E721*'fnd base rates'!H$111)\n+($F721*'fnd base rates'!H$112)\n+($G721*'fnd base rates'!H$113)\n+($H721*'fnd base rates'!H$114)\n+($I721*'fnd base rates'!H$115)\n+($J721*'fnd base rates'!H$119)\n+($K721*'fnd base rates'!H$120)\n+($M721*'fnd base rates'!H$122)\n+($N721*'fnd base rates'!H$123)\n+($O721*'fnd base rates'!H$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,8)))","v":879.3035779999999},{"$f":"(($D721*'fnd base rates'!I$110)\n+($E721*'fnd base rates'!I$111)\n+($F721*'fnd base rates'!I$112)\n+($G721*'fnd base rates'!I$113)\n+($H721*'fnd base rates'!I$114)\n+($I721*'fnd base rates'!I$115)\n+($J721*'fnd base rates'!I$119)\n+($K721*'fnd base rates'!I$120)\n+($M721*'fnd base rates'!I$122)\n+($N721*'fnd base rates'!I$123)\n+($O721*'fnd base rates'!I$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,9)))\n*$R721","v":586.91088999999999},{"$f":"(($D721*'fnd base rates'!J$110)\n+($E721*'fnd base rates'!J$111)\n+($F721*'fnd base rates'!J$112)\n+($G721*'fnd base rates'!J$113)\n+($H721*'fnd base rates'!J$114)\n+($I721*'fnd base rates'!J$115)\n+($J721*'fnd base rates'!J$119)\n+($K721*'fnd base rates'!J$120)\n+($M721*'fnd base rates'!J$122)\n+($N721*'fnd base rates'!J$123)\n+($O721*'fnd base rates'!J$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,10)))\n*$R721","v":1198.3364599999998},{"$f":"(($D721*'fnd base rates'!K$110)\n+($E721*'fnd base rates'!K$111)\n+($F721*'fnd base rates'!K$112)\n+($G721*'fnd base rates'!K$113)\n+($H721*'fnd base rates'!K$114)\n+($I721*'fnd base rates'!K$115)\n+($J721*'fnd base rates'!K$119)\n+($K721*'fnd base rates'!K$120)\n+($M721*'fnd base rates'!K$122)\n+($N721*'fnd base rates'!K$123)\n+($O721*'fnd base rates'!K$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,11)))\n*$R721","v":1330.1788366569999},{"$f":"(($D721*'fnd base rates'!L$110)\n+($E721*'fnd base rates'!L$111)\n+($F721*'fnd base rates'!L$112)\n+($G721*'fnd base rates'!L$113)\n+($H721*'fnd base rates'!L$114)\n+($I721*'fnd base rates'!L$115)\n+($J721*'fnd base rates'!L$119)\n+($K721*'fnd base rates'!L$120)\n+($M721*'fnd base rates'!L$122)\n+($N721*'fnd base rates'!L$123)\n+($O721*'fnd base rates'!L$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,12)))","v":1764.2596946288832},{"$f":"(($D721*'fnd base rates'!M$110)\n+($E721*'fnd base rates'!M$111)\n+($F721*'fnd base rates'!M$112)\n+($G721*'fnd base rates'!M$113)\n+($H721*'fnd base rates'!M$114)\n+($I721*'fnd base rates'!M$115)\n+($J721*'fnd base rates'!M$119)\n+($K721*'fnd base rates'!M$120)\n+($M721*'fnd base rates'!M$122)\n+($N721*'fnd base rates'!M$123)\n+($O721*'fnd base rates'!M$124)\n+($P721*VLOOKUP($S721+15,rate_basefnd,13)))","v":0},17534.483453130881,null,493057262,"493","057","262",1,1,17534.483453130881,17534,0,17534,null,null,null,null,null,17534,0,17534,-1165,18699,24,18675]
[493,493057274,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D722","v":0},{"$f":"'fnd enro'!E722","v":0},{"$f":"'fnd enro'!F722","v":0},{"$f":"'fnd enro'!G722","v":0},{"$f":"'fnd enro'!H722","v":0},{"$f":"'fnd enro'!I722","v":2},{"$f":"'fnd enro'!J722","v":0},{"$f":"'fnd enro'!K722","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L722","v":0},{"$f":"'fnd enro'!M722+'fnd enro'!N722","v":0},{"$f":"'fnd enro'!O722","v":0},{"$f":"'fnd enro'!P722","v":0},{"$f":"'fnd enro'!Q722+'fnd enro'!R722","v":2},{"$f":"'fnd enro'!T722","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!S722)","v":10},null,{"$f":"(($D722*'fnd base rates'!C$110)\n+($E722*'fnd base rates'!C$111)\n+($F722*'fnd base rates'!C$112)\n+($G722*'fnd base rates'!C$113)\n+($H722*'fnd base rates'!C$114)\n+($I722*'fnd base rates'!C$115)\n+($J722*'fnd base rates'!C$119)\n+($K722*'fnd base rates'!C$120)\n+($M722*'fnd base rates'!C$122)\n+($N722*'fnd base rates'!C$123)\n+($O722*'fnd base rates'!C$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,3)))\n*$R722","v":1154.6968909079999},{"$f":"(($D722*'fnd base rates'!D$110)\n+($E722*'fnd base rates'!D$111)\n+($F722*'fnd base rates'!D$112)\n+($G722*'fnd base rates'!D$113)\n+($H722*'fnd base rates'!D$114)\n+($I722*'fnd base rates'!D$115)\n+($J722*'fnd base rates'!D$119)\n+($K722*'fnd base rates'!D$120)\n+($M722*'fnd base rates'!D$122)\n+($N722*'fnd base rates'!D$123)\n+($O722*'fnd base rates'!D$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,4)))\n*$R722","v":2080.3256999999999},{"$f":"(($D722*'fnd base rates'!E$110)\n+($E722*'fnd base rates'!E$111)\n+($F722*'fnd base rates'!E$112)\n+($G722*'fnd base rates'!E$113)\n+($H722*'fnd base rates'!E$114)\n+($I722*'fnd base rates'!E$115)\n+($J722*'fnd base rates'!E$119)\n+($K722*'fnd base rates'!E$120)\n+($M722*'fnd base rates'!E$122)\n+($N722*'fnd base rates'!E$123)\n+($O722*'fnd base rates'!E$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,5)))\n*$R722","v":15389.59004845},{"$f":"(($D722*'fnd base rates'!F$110)\n+($E722*'fnd base rates'!F$111)\n+($F722*'fnd base rates'!F$112)\n+($G722*'fnd base rates'!F$113)\n+($H722*'fnd base rates'!F$114)\n+($I722*'fnd base rates'!F$115)\n+($J722*'fnd base rates'!F$119)\n+($K722*'fnd base rates'!F$120)\n+($M722*'fnd base rates'!F$122)\n+($N722*'fnd base rates'!F$123)\n+($O722*'fnd base rates'!F$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,6)))\n*$R722","v":1689.75606571},{"$f":"(($D722*'fnd base rates'!G$110)\n+($E722*'fnd base rates'!G$111)\n+($F722*'fnd base rates'!G$112)\n+($G722*'fnd base rates'!G$113)\n+($H722*'fnd base rates'!G$114)\n+($I722*'fnd base rates'!G$115)\n+($J722*'fnd base rates'!G$119)\n+($K722*'fnd base rates'!G$120)\n+($M722*'fnd base rates'!G$122)\n+($N722*'fnd base rates'!G$123)\n+($O722*'fnd base rates'!G$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,7)))\n*$R722","v":603.80072262199997},{"$f":"(($D722*'fnd base rates'!H$110)\n+($E722*'fnd base rates'!H$111)\n+($F722*'fnd base rates'!H$112)\n+($G722*'fnd base rates'!H$113)\n+($H722*'fnd base rates'!H$114)\n+($I722*'fnd base rates'!H$115)\n+($J722*'fnd base rates'!H$119)\n+($K722*'fnd base rates'!H$120)\n+($M722*'fnd base rates'!H$122)\n+($N722*'fnd base rates'!H$123)\n+($O722*'fnd base rates'!H$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D722*'fnd base rates'!I$110)\n+($E722*'fnd base rates'!I$111)\n+($F722*'fnd base rates'!I$112)\n+($G722*'fnd base rates'!I$113)\n+($H722*'fnd base rates'!I$114)\n+($I722*'fnd base rates'!I$115)\n+($J722*'fnd base rates'!I$119)\n+($K722*'fnd base rates'!I$120)\n+($M722*'fnd base rates'!I$122)\n+($N722*'fnd base rates'!I$123)\n+($O722*'fnd base rates'!I$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,9)))\n*$R722","v":1059.35772},{"$f":"(($D722*'fnd base rates'!J$110)\n+($E722*'fnd base rates'!J$111)\n+($F722*'fnd base rates'!J$112)\n+($G722*'fnd base rates'!J$113)\n+($H722*'fnd base rates'!J$114)\n+($I722*'fnd base rates'!J$115)\n+($J722*'fnd base rates'!J$119)\n+($K722*'fnd base rates'!J$120)\n+($M722*'fnd base rates'!J$122)\n+($N722*'fnd base rates'!J$123)\n+($O722*'fnd base rates'!J$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,10)))\n*$R722","v":2358.5113200000001},{"$f":"(($D722*'fnd base rates'!K$110)\n+($E722*'fnd base rates'!K$111)\n+($F722*'fnd base rates'!K$112)\n+($G722*'fnd base rates'!K$113)\n+($H722*'fnd base rates'!K$114)\n+($I722*'fnd base rates'!K$115)\n+($J722*'fnd base rates'!K$119)\n+($K722*'fnd base rates'!K$120)\n+($M722*'fnd base rates'!K$122)\n+($N722*'fnd base rates'!K$123)\n+($O722*'fnd base rates'!K$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,11)))\n*$R722","v":2202.4806933139998},{"$f":"(($D722*'fnd base rates'!L$110)\n+($E722*'fnd base rates'!L$111)\n+($F722*'fnd base rates'!L$112)\n+($G722*'fnd base rates'!L$113)\n+($H722*'fnd base rates'!L$114)\n+($I722*'fnd base rates'!L$115)\n+($J722*'fnd base rates'!L$119)\n+($K722*'fnd base rates'!L$120)\n+($M722*'fnd base rates'!L$122)\n+($N722*'fnd base rates'!L$123)\n+($O722*'fnd base rates'!L$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D722*'fnd base rates'!M$110)\n+($E722*'fnd base rates'!M$111)\n+($F722*'fnd base rates'!M$112)\n+($G722*'fnd base rates'!M$113)\n+($H722*'fnd base rates'!M$114)\n+($I722*'fnd base rates'!M$115)\n+($J722*'fnd base rates'!M$119)\n+($K722*'fnd base rates'!M$120)\n+($M722*'fnd base rates'!M$122)\n+($N722*'fnd base rates'!M$123)\n+($O722*'fnd base rates'!M$124)\n+($P722*VLOOKUP($S722+15,rate_basefnd,13)))","v":0},31236.945706261762,null,493057274,"493","057","274",1,2,31236.945706261762,15618,0,15618,null,null,null,null,null,15618,0,15618,306,15312,-3,15315]
[493,493057346,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D723","v":0},{"$f":"'fnd enro'!E723","v":0},{"$f":"'fnd enro'!F723","v":0},{"$f":"'fnd enro'!G723","v":0},{"$f":"'fnd enro'!H723","v":0},{"$f":"'fnd enro'!I723","v":1},{"$f":"'fnd enro'!J723","v":0},{"$f":"'fnd enro'!K723","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L723","v":0},{"$f":"'fnd enro'!M723+'fnd enro'!N723","v":0},{"$f":"'fnd enro'!O723","v":0},{"$f":"'fnd enro'!P723","v":0},{"$f":"'fnd enro'!Q723+'fnd enro'!R723","v":1},{"$f":"'fnd enro'!T723","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!S723)","v":10},null,{"$f":"(($D723*'fnd base rates'!C$110)\n+($E723*'fnd base rates'!C$111)\n+($F723*'fnd base rates'!C$112)\n+($G723*'fnd base rates'!C$113)\n+($H723*'fnd base rates'!C$114)\n+($I723*'fnd base rates'!C$115)\n+($J723*'fnd base rates'!C$119)\n+($K723*'fnd base rates'!C$120)\n+($M723*'fnd base rates'!C$122)\n+($N723*'fnd base rates'!C$123)\n+($O723*'fnd base rates'!C$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,3)))\n*$R723","v":577.34844545399994},{"$f":"(($D723*'fnd base rates'!D$110)\n+($E723*'fnd base rates'!D$111)\n+($F723*'fnd base rates'!D$112)\n+($G723*'fnd base rates'!D$113)\n+($H723*'fnd base rates'!D$114)\n+($I723*'fnd base rates'!D$115)\n+($J723*'fnd base rates'!D$119)\n+($K723*'fnd base rates'!D$120)\n+($M723*'fnd base rates'!D$122)\n+($N723*'fnd base rates'!D$123)\n+($O723*'fnd base rates'!D$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,4)))\n*$R723","v":1040.1628499999999},{"$f":"(($D723*'fnd base rates'!E$110)\n+($E723*'fnd base rates'!E$111)\n+($F723*'fnd base rates'!E$112)\n+($G723*'fnd base rates'!E$113)\n+($H723*'fnd base rates'!E$114)\n+($I723*'fnd base rates'!E$115)\n+($J723*'fnd base rates'!E$119)\n+($K723*'fnd base rates'!E$120)\n+($M723*'fnd base rates'!E$122)\n+($N723*'fnd base rates'!E$123)\n+($O723*'fnd base rates'!E$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,5)))\n*$R723","v":7694.7950242249999},{"$f":"(($D723*'fnd base rates'!F$110)\n+($E723*'fnd base rates'!F$111)\n+($F723*'fnd base rates'!F$112)\n+($G723*'fnd base rates'!F$113)\n+($H723*'fnd base rates'!F$114)\n+($I723*'fnd base rates'!F$115)\n+($J723*'fnd base rates'!F$119)\n+($K723*'fnd base rates'!F$120)\n+($M723*'fnd base rates'!F$122)\n+($N723*'fnd base rates'!F$123)\n+($O723*'fnd base rates'!F$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,6)))\n*$R723","v":844.87803285500001},{"$f":"(($D723*'fnd base rates'!G$110)\n+($E723*'fnd base rates'!G$111)\n+($F723*'fnd base rates'!G$112)\n+($G723*'fnd base rates'!G$113)\n+($H723*'fnd base rates'!G$114)\n+($I723*'fnd base rates'!G$115)\n+($J723*'fnd base rates'!G$119)\n+($K723*'fnd base rates'!G$120)\n+($M723*'fnd base rates'!G$122)\n+($N723*'fnd base rates'!G$123)\n+($O723*'fnd base rates'!G$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,7)))\n*$R723","v":301.90036131099998},{"$f":"(($D723*'fnd base rates'!H$110)\n+($E723*'fnd base rates'!H$111)\n+($F723*'fnd base rates'!H$112)\n+($G723*'fnd base rates'!H$113)\n+($H723*'fnd base rates'!H$114)\n+($I723*'fnd base rates'!H$115)\n+($J723*'fnd base rates'!H$119)\n+($K723*'fnd base rates'!H$120)\n+($M723*'fnd base rates'!H$122)\n+($N723*'fnd base rates'!H$123)\n+($O723*'fnd base rates'!H$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D723*'fnd base rates'!I$110)\n+($E723*'fnd base rates'!I$111)\n+($F723*'fnd base rates'!I$112)\n+($G723*'fnd base rates'!I$113)\n+($H723*'fnd base rates'!I$114)\n+($I723*'fnd base rates'!I$115)\n+($J723*'fnd base rates'!I$119)\n+($K723*'fnd base rates'!I$120)\n+($M723*'fnd base rates'!I$122)\n+($N723*'fnd base rates'!I$123)\n+($O723*'fnd base rates'!I$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,9)))\n*$R723","v":529.67885999999999},{"$f":"(($D723*'fnd base rates'!J$110)\n+($E723*'fnd base rates'!J$111)\n+($F723*'fnd base rates'!J$112)\n+($G723*'fnd base rates'!J$113)\n+($H723*'fnd base rates'!J$114)\n+($I723*'fnd base rates'!J$115)\n+($J723*'fnd base rates'!J$119)\n+($K723*'fnd base rates'!J$120)\n+($M723*'fnd base rates'!J$122)\n+($N723*'fnd base rates'!J$123)\n+($O723*'fnd base rates'!J$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,10)))\n*$R723","v":1179.25566},{"$f":"(($D723*'fnd base rates'!K$110)\n+($E723*'fnd base rates'!K$111)\n+($F723*'fnd base rates'!K$112)\n+($G723*'fnd base rates'!K$113)\n+($H723*'fnd base rates'!K$114)\n+($I723*'fnd base rates'!K$115)\n+($J723*'fnd base rates'!K$119)\n+($K723*'fnd base rates'!K$120)\n+($M723*'fnd base rates'!K$122)\n+($N723*'fnd base rates'!K$123)\n+($O723*'fnd base rates'!K$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,11)))\n*$R723","v":1101.2403466569999},{"$f":"(($D723*'fnd base rates'!L$110)\n+($E723*'fnd base rates'!L$111)\n+($F723*'fnd base rates'!L$112)\n+($G723*'fnd base rates'!L$113)\n+($H723*'fnd base rates'!L$114)\n+($I723*'fnd base rates'!L$115)\n+($J723*'fnd base rates'!L$119)\n+($K723*'fnd base rates'!L$120)\n+($M723*'fnd base rates'!L$122)\n+($N723*'fnd base rates'!L$123)\n+($O723*'fnd base rates'!L$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D723*'fnd base rates'!M$110)\n+($E723*'fnd base rates'!M$111)\n+($F723*'fnd base rates'!M$112)\n+($G723*'fnd base rates'!M$113)\n+($H723*'fnd base rates'!M$114)\n+($I723*'fnd base rates'!M$115)\n+($J723*'fnd base rates'!M$119)\n+($K723*'fnd base rates'!M$120)\n+($M723*'fnd base rates'!M$122)\n+($N723*'fnd base rates'!M$123)\n+($O723*'fnd base rates'!M$124)\n+($P723*VLOOKUP($S723+15,rate_basefnd,13)))","v":0},15618.472853130881,null,493057346,"493","057","346",1,1,15618.472853130881,15618,0,15618,null,null,null,null,null,15618,0,15618,306,15312,24,15288]
[494,494093035,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D724","v":0},{"$f":"'fnd enro'!E724","v":0},{"$f":"'fnd enro'!F724","v":0},{"$f":"'fnd enro'!G724","v":1},{"$f":"'fnd enro'!H724","v":1},{"$f":"'fnd enro'!I724","v":0},{"$f":"'fnd enro'!J724","v":0},{"$f":"'fnd enro'!K724","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L724","v":0},{"$f":"'fnd enro'!M724+'fnd enro'!N724","v":1},{"$f":"'fnd enro'!O724","v":0},{"$f":"'fnd enro'!P724","v":0},{"$f":"'fnd enro'!Q724+'fnd enro'!R724","v":1},{"$f":"'fnd enro'!T724","v":2},1.044,{"$f":"VALUE('fnd enro'!S724)","v":10},null,{"$f":"(($D724*'fnd base rates'!C$110)\n+($E724*'fnd base rates'!C$111)\n+($F724*'fnd base rates'!C$112)\n+($G724*'fnd base rates'!C$113)\n+($H724*'fnd base rates'!C$114)\n+($I724*'fnd base rates'!C$115)\n+($J724*'fnd base rates'!C$119)\n+($K724*'fnd base rates'!C$120)\n+($M724*'fnd base rates'!C$122)\n+($N724*'fnd base rates'!C$123)\n+($O724*'fnd base rates'!C$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,3)))\n*$R724","v":1191.5563332960003},{"$f":"(($D724*'fnd base rates'!D$110)\n+($E724*'fnd base rates'!D$111)\n+($F724*'fnd base rates'!D$112)\n+($G724*'fnd base rates'!D$113)\n+($H724*'fnd base rates'!D$114)\n+($I724*'fnd base rates'!D$115)\n+($J724*'fnd base rates'!D$119)\n+($K724*'fnd base rates'!D$120)\n+($M724*'fnd base rates'!D$122)\n+($N724*'fnd base rates'!D$123)\n+($O724*'fnd base rates'!D$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,4)))\n*$R724","v":1950.8706000000002},{"$f":"(($D724*'fnd base rates'!E$110)\n+($E724*'fnd base rates'!E$111)\n+($F724*'fnd base rates'!E$112)\n+($G724*'fnd base rates'!E$113)\n+($H724*'fnd base rates'!E$114)\n+($I724*'fnd base rates'!E$115)\n+($J724*'fnd base rates'!E$119)\n+($K724*'fnd base rates'!E$120)\n+($M724*'fnd base rates'!E$122)\n+($N724*'fnd base rates'!E$123)\n+($O724*'fnd base rates'!E$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,5)))\n*$R724","v":11237.899811399999},{"$f":"(($D724*'fnd base rates'!F$110)\n+($E724*'fnd base rates'!F$111)\n+($F724*'fnd base rates'!F$112)\n+($G724*'fnd base rates'!F$113)\n+($H724*'fnd base rates'!F$114)\n+($I724*'fnd base rates'!F$115)\n+($J724*'fnd base rates'!F$119)\n+($K724*'fnd base rates'!F$120)\n+($M724*'fnd base rates'!F$122)\n+($N724*'fnd base rates'!F$123)\n+($O724*'fnd base rates'!F$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,6)))\n*$R724","v":2318.8971265199998},{"$f":"(($D724*'fnd base rates'!G$110)\n+($E724*'fnd base rates'!G$111)\n+($F724*'fnd base rates'!G$112)\n+($G724*'fnd base rates'!G$113)\n+($H724*'fnd base rates'!G$114)\n+($I724*'fnd base rates'!G$115)\n+($J724*'fnd base rates'!G$119)\n+($K724*'fnd base rates'!G$120)\n+($M724*'fnd base rates'!G$122)\n+($N724*'fnd base rates'!G$123)\n+($O724*'fnd base rates'!G$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,7)))\n*$R724","v":506.52500306400003},{"$f":"(($D724*'fnd base rates'!H$110)\n+($E724*'fnd base rates'!H$111)\n+($F724*'fnd base rates'!H$112)\n+($G724*'fnd base rates'!H$113)\n+($H724*'fnd base rates'!H$114)\n+($I724*'fnd base rates'!H$115)\n+($J724*'fnd base rates'!H$119)\n+($K724*'fnd base rates'!H$120)\n+($M724*'fnd base rates'!H$122)\n+($N724*'fnd base rates'!H$123)\n+($O724*'fnd base rates'!H$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,8)))","v":1102.137156},{"$f":"(($D724*'fnd base rates'!I$110)\n+($E724*'fnd base rates'!I$111)\n+($F724*'fnd base rates'!I$112)\n+($G724*'fnd base rates'!I$113)\n+($H724*'fnd base rates'!I$114)\n+($I724*'fnd base rates'!I$115)\n+($J724*'fnd base rates'!I$119)\n+($K724*'fnd base rates'!I$120)\n+($M724*'fnd base rates'!I$122)\n+($N724*'fnd base rates'!I$123)\n+($O724*'fnd base rates'!I$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,9)))\n*$R724","v":767.19383999999991},{"$f":"(($D724*'fnd base rates'!J$110)\n+($E724*'fnd base rates'!J$111)\n+($F724*'fnd base rates'!J$112)\n+($G724*'fnd base rates'!J$113)\n+($H724*'fnd base rates'!J$114)\n+($I724*'fnd base rates'!J$115)\n+($J724*'fnd base rates'!J$119)\n+($K724*'fnd base rates'!J$120)\n+($M724*'fnd base rates'!J$122)\n+($N724*'fnd base rates'!J$123)\n+($O724*'fnd base rates'!J$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,10)))\n*$R724","v":1044.01044},{"$f":"(($D724*'fnd base rates'!K$110)\n+($E724*'fnd base rates'!K$111)\n+($F724*'fnd base rates'!K$112)\n+($G724*'fnd base rates'!K$113)\n+($H724*'fnd base rates'!K$114)\n+($I724*'fnd base rates'!K$115)\n+($J724*'fnd base rates'!K$119)\n+($K724*'fnd base rates'!K$120)\n+($M724*'fnd base rates'!K$122)\n+($N724*'fnd base rates'!K$123)\n+($O724*'fnd base rates'!K$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,11)))\n*$R724","v":2482.4926489679997},{"$f":"(($D724*'fnd base rates'!L$110)\n+($E724*'fnd base rates'!L$111)\n+($F724*'fnd base rates'!L$112)\n+($G724*'fnd base rates'!L$113)\n+($H724*'fnd base rates'!L$114)\n+($I724*'fnd base rates'!L$115)\n+($J724*'fnd base rates'!L$119)\n+($K724*'fnd base rates'!L$120)\n+($M724*'fnd base rates'!L$122)\n+($N724*'fnd base rates'!L$123)\n+($O724*'fnd base rates'!L$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,12)))","v":3078.3719064482916},{"$f":"(($D724*'fnd base rates'!M$110)\n+($E724*'fnd base rates'!M$111)\n+($F724*'fnd base rates'!M$112)\n+($G724*'fnd base rates'!M$113)\n+($H724*'fnd base rates'!M$114)\n+($I724*'fnd base rates'!M$115)\n+($J724*'fnd base rates'!M$119)\n+($K724*'fnd base rates'!M$120)\n+($M724*'fnd base rates'!M$122)\n+($N724*'fnd base rates'!M$123)\n+($O724*'fnd base rates'!M$124)\n+($P724*VLOOKUP($S724+15,rate_basefnd,13)))","v":0},25679.954865696291,null,494093035,"494","093","035",1,2,25679.954865696291,12840,0,12840,null,null,null,null,null,12840,0,12840,247,12593,1135,11458]
[494,494093056,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D725","v":0},{"$f":"'fnd enro'!E725","v":0},{"$f":"'fnd enro'!F725","v":0},{"$f":"'fnd enro'!G725","v":1},{"$f":"'fnd enro'!H725","v":0},{"$f":"'fnd enro'!I725","v":1},{"$f":"'fnd enro'!J725","v":0},{"$f":"'fnd enro'!K725","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L725","v":0},{"$f":"'fnd enro'!M725+'fnd enro'!N725","v":1},{"$f":"'fnd enro'!O725","v":0},{"$f":"'fnd enro'!P725","v":0},{"$f":"'fnd enro'!Q725+'fnd enro'!R725","v":0},{"$f":"'fnd enro'!T725","v":2},1.044,{"$f":"VALUE('fnd enro'!S725)","v":1},null,{"$f":"(($D725*'fnd base rates'!C$110)\n+($E725*'fnd base rates'!C$111)\n+($F725*'fnd base rates'!C$112)\n+($G725*'fnd base rates'!C$113)\n+($H725*'fnd base rates'!C$114)\n+($I725*'fnd base rates'!C$115)\n+($J725*'fnd base rates'!C$119)\n+($K725*'fnd base rates'!C$120)\n+($M725*'fnd base rates'!C$122)\n+($N725*'fnd base rates'!C$123)\n+($O725*'fnd base rates'!C$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,3)))\n*$R725","v":1126.5151332960002},{"$f":"(($D725*'fnd base rates'!D$110)\n+($E725*'fnd base rates'!D$111)\n+($F725*'fnd base rates'!D$112)\n+($G725*'fnd base rates'!D$113)\n+($H725*'fnd base rates'!D$114)\n+($I725*'fnd base rates'!D$115)\n+($J725*'fnd base rates'!D$119)\n+($K725*'fnd base rates'!D$120)\n+($M725*'fnd base rates'!D$122)\n+($N725*'fnd base rates'!D$123)\n+($O725*'fnd base rates'!D$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,4)))\n*$R725","v":1642.6922400000001},{"$f":"(($D725*'fnd base rates'!E$110)\n+($E725*'fnd base rates'!E$111)\n+($F725*'fnd base rates'!E$112)\n+($G725*'fnd base rates'!E$113)\n+($H725*'fnd base rates'!E$114)\n+($I725*'fnd base rates'!E$115)\n+($J725*'fnd base rates'!E$119)\n+($K725*'fnd base rates'!E$120)\n+($M725*'fnd base rates'!E$122)\n+($N725*'fnd base rates'!E$123)\n+($O725*'fnd base rates'!E$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,5)))\n*$R725","v":9632.7184914000009},{"$f":"(($D725*'fnd base rates'!F$110)\n+($E725*'fnd base rates'!F$111)\n+($F725*'fnd base rates'!F$112)\n+($G725*'fnd base rates'!F$113)\n+($H725*'fnd base rates'!F$114)\n+($I725*'fnd base rates'!F$115)\n+($J725*'fnd base rates'!F$119)\n+($K725*'fnd base rates'!F$120)\n+($M725*'fnd base rates'!F$122)\n+($N725*'fnd base rates'!F$123)\n+($O725*'fnd base rates'!F$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,6)))\n*$R725","v":2214.11084652},{"$f":"(($D725*'fnd base rates'!G$110)\n+($E725*'fnd base rates'!G$111)\n+($F725*'fnd base rates'!G$112)\n+($G725*'fnd base rates'!G$113)\n+($H725*'fnd base rates'!G$114)\n+($I725*'fnd base rates'!G$115)\n+($J725*'fnd base rates'!G$119)\n+($K725*'fnd base rates'!G$120)\n+($M725*'fnd base rates'!G$122)\n+($N725*'fnd base rates'!G$123)\n+($O725*'fnd base rates'!G$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,7)))\n*$R725","v":356.15768306399997},{"$f":"(($D725*'fnd base rates'!H$110)\n+($E725*'fnd base rates'!H$111)\n+($F725*'fnd base rates'!H$112)\n+($G725*'fnd base rates'!H$113)\n+($H725*'fnd base rates'!H$114)\n+($I725*'fnd base rates'!H$115)\n+($J725*'fnd base rates'!H$119)\n+($K725*'fnd base rates'!H$120)\n+($M725*'fnd base rates'!H$122)\n+($N725*'fnd base rates'!H$123)\n+($O725*'fnd base rates'!H$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,8)))","v":1362.5771559999998},{"$f":"(($D725*'fnd base rates'!I$110)\n+($E725*'fnd base rates'!I$111)\n+($F725*'fnd base rates'!I$112)\n+($G725*'fnd base rates'!I$113)\n+($H725*'fnd base rates'!I$114)\n+($I725*'fnd base rates'!I$115)\n+($J725*'fnd base rates'!I$119)\n+($K725*'fnd base rates'!I$120)\n+($M725*'fnd base rates'!I$122)\n+($N725*'fnd base rates'!I$123)\n+($O725*'fnd base rates'!I$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,9)))\n*$R725","v":728.58672000000001},{"$f":"(($D725*'fnd base rates'!J$110)\n+($E725*'fnd base rates'!J$111)\n+($F725*'fnd base rates'!J$112)\n+($G725*'fnd base rates'!J$113)\n+($H725*'fnd base rates'!J$114)\n+($I725*'fnd base rates'!J$115)\n+($J725*'fnd base rates'!J$119)\n+($K725*'fnd base rates'!J$120)\n+($M725*'fnd base rates'!J$122)\n+($N725*'fnd base rates'!J$123)\n+($O725*'fnd base rates'!J$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,10)))\n*$R725","v":724.87007999999992},{"$f":"(($D725*'fnd base rates'!K$110)\n+($E725*'fnd base rates'!K$111)\n+($F725*'fnd base rates'!K$112)\n+($G725*'fnd base rates'!K$113)\n+($H725*'fnd base rates'!K$114)\n+($I725*'fnd base rates'!K$115)\n+($J725*'fnd base rates'!K$119)\n+($K725*'fnd base rates'!K$120)\n+($M725*'fnd base rates'!K$122)\n+($N725*'fnd base rates'!K$123)\n+($O725*'fnd base rates'!K$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,11)))\n*$R725","v":2451.485848968},{"$f":"(($D725*'fnd base rates'!L$110)\n+($E725*'fnd base rates'!L$111)\n+($F725*'fnd base rates'!L$112)\n+($G725*'fnd base rates'!L$113)\n+($H725*'fnd base rates'!L$114)\n+($I725*'fnd base rates'!L$115)\n+($J725*'fnd base rates'!L$119)\n+($K725*'fnd base rates'!L$120)\n+($M725*'fnd base rates'!L$122)\n+($N725*'fnd base rates'!L$123)\n+($O725*'fnd base rates'!L$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,12)))","v":2510.3101736324929},{"$f":"(($D725*'fnd base rates'!M$110)\n+($E725*'fnd base rates'!M$111)\n+($F725*'fnd base rates'!M$112)\n+($G725*'fnd base rates'!M$113)\n+($H725*'fnd base rates'!M$114)\n+($I725*'fnd base rates'!M$115)\n+($J725*'fnd base rates'!M$119)\n+($K725*'fnd base rates'!M$120)\n+($M725*'fnd base rates'!M$122)\n+($N725*'fnd base rates'!M$123)\n+($O725*'fnd base rates'!M$124)\n+($P725*VLOOKUP($S725+15,rate_basefnd,13)))","v":0},22750.024372880496,null,494093056,"494","093","056",1,2,22750.024372880496,11375,0,11375,null,null,null,null,null,11375,0,11375,50,11325,1141,10184]
[494,494093057,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D726","v":0},{"$f":"'fnd enro'!E726","v":0},{"$f":"'fnd enro'!F726","v":10},{"$f":"'fnd enro'!G726","v":37},{"$f":"'fnd enro'!H726","v":23},{"$f":"'fnd enro'!I726","v":9},{"$f":"'fnd enro'!J726","v":0},{"$f":"'fnd enro'!K726","v":2.9941},{"$f":"'fnd enro'!L726","v":0},{"$f":"'fnd enro'!M726+'fnd enro'!N726","v":19},{"$f":"'fnd enro'!O726","v":6},{"$f":"'fnd enro'!P726","v":1},{"$f":"'fnd enro'!Q726+'fnd enro'!R726","v":45},{"$f":"'fnd enro'!T726","v":79},1.044,{"$f":"VALUE('fnd enro'!S726)","v":10},null,{"$f":"(($D726*'fnd base rates'!C$110)\n+($E726*'fnd base rates'!C$111)\n+($F726*'fnd base rates'!C$112)\n+($G726*'fnd base rates'!C$113)\n+($H726*'fnd base rates'!C$114)\n+($I726*'fnd base rates'!C$115)\n+($J726*'fnd base rates'!C$119)\n+($K726*'fnd base rates'!C$120)\n+($M726*'fnd base rates'!C$122)\n+($N726*'fnd base rates'!C$123)\n+($O726*'fnd base rates'!C$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,3)))\n*$R726","v":46162.423365192},{"$f":"(($D726*'fnd base rates'!D$110)\n+($E726*'fnd base rates'!D$111)\n+($F726*'fnd base rates'!D$112)\n+($G726*'fnd base rates'!D$113)\n+($H726*'fnd base rates'!D$114)\n+($I726*'fnd base rates'!D$115)\n+($J726*'fnd base rates'!D$119)\n+($K726*'fnd base rates'!D$120)\n+($M726*'fnd base rates'!D$122)\n+($N726*'fnd base rates'!D$123)\n+($O726*'fnd base rates'!D$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,4)))\n*$R726","v":76546.372319999995},{"$f":"(($D726*'fnd base rates'!E$110)\n+($E726*'fnd base rates'!E$111)\n+($F726*'fnd base rates'!E$112)\n+($G726*'fnd base rates'!E$113)\n+($H726*'fnd base rates'!E$114)\n+($I726*'fnd base rates'!E$115)\n+($J726*'fnd base rates'!E$119)\n+($K726*'fnd base rates'!E$120)\n+($M726*'fnd base rates'!E$122)\n+($N726*'fnd base rates'!E$123)\n+($O726*'fnd base rates'!E$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,5)))\n*$R726","v":460667.61843030003},{"$f":"(($D726*'fnd base rates'!F$110)\n+($E726*'fnd base rates'!F$111)\n+($F726*'fnd base rates'!F$112)\n+($G726*'fnd base rates'!F$113)\n+($H726*'fnd base rates'!F$114)\n+($I726*'fnd base rates'!F$115)\n+($J726*'fnd base rates'!F$119)\n+($K726*'fnd base rates'!F$120)\n+($M726*'fnd base rates'!F$122)\n+($N726*'fnd base rates'!F$123)\n+($O726*'fnd base rates'!F$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,6)))\n*$R726","v":90271.475217539992},{"$f":"(($D726*'fnd base rates'!G$110)\n+($E726*'fnd base rates'!G$111)\n+($F726*'fnd base rates'!G$112)\n+($G726*'fnd base rates'!G$113)\n+($H726*'fnd base rates'!G$114)\n+($I726*'fnd base rates'!G$115)\n+($J726*'fnd base rates'!G$119)\n+($K726*'fnd base rates'!G$120)\n+($M726*'fnd base rates'!G$122)\n+($N726*'fnd base rates'!G$123)\n+($O726*'fnd base rates'!G$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,7)))\n*$R726","v":20055.208301028004},{"$f":"(($D726*'fnd base rates'!H$110)\n+($E726*'fnd base rates'!H$111)\n+($F726*'fnd base rates'!H$112)\n+($G726*'fnd base rates'!H$113)\n+($H726*'fnd base rates'!H$114)\n+($I726*'fnd base rates'!H$115)\n+($J726*'fnd base rates'!H$119)\n+($K726*'fnd base rates'!H$120)\n+($M726*'fnd base rates'!H$122)\n+($N726*'fnd base rates'!H$123)\n+($O726*'fnd base rates'!H$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,8)))","v":44678.602661999998},{"$f":"(($D726*'fnd base rates'!I$110)\n+($E726*'fnd base rates'!I$111)\n+($F726*'fnd base rates'!I$112)\n+($G726*'fnd base rates'!I$113)\n+($H726*'fnd base rates'!I$114)\n+($I726*'fnd base rates'!I$115)\n+($J726*'fnd base rates'!I$119)\n+($K726*'fnd base rates'!I$120)\n+($M726*'fnd base rates'!I$122)\n+($N726*'fnd base rates'!I$123)\n+($O726*'fnd base rates'!I$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,9)))\n*$R726","v":30164.688719999998},{"$f":"(($D726*'fnd base rates'!J$110)\n+($E726*'fnd base rates'!J$111)\n+($F726*'fnd base rates'!J$112)\n+($G726*'fnd base rates'!J$113)\n+($H726*'fnd base rates'!J$114)\n+($I726*'fnd base rates'!J$115)\n+($J726*'fnd base rates'!J$119)\n+($K726*'fnd base rates'!J$120)\n+($M726*'fnd base rates'!J$122)\n+($N726*'fnd base rates'!J$123)\n+($O726*'fnd base rates'!J$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,10)))\n*$R726","v":46039.898880000008},{"$f":"(($D726*'fnd base rates'!K$110)\n+($E726*'fnd base rates'!K$111)\n+($F726*'fnd base rates'!K$112)\n+($G726*'fnd base rates'!K$113)\n+($H726*'fnd base rates'!K$114)\n+($I726*'fnd base rates'!K$115)\n+($J726*'fnd base rates'!K$119)\n+($K726*'fnd base rates'!K$120)\n+($M726*'fnd base rates'!K$122)\n+($N726*'fnd base rates'!K$123)\n+($O726*'fnd base rates'!K$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,11)))\n*$R726","v":93400.679734236008},{"$f":"(($D726*'fnd base rates'!L$110)\n+($E726*'fnd base rates'!L$111)\n+($F726*'fnd base rates'!L$112)\n+($G726*'fnd base rates'!L$113)\n+($H726*'fnd base rates'!L$114)\n+($I726*'fnd base rates'!L$115)\n+($J726*'fnd base rates'!L$119)\n+($K726*'fnd base rates'!L$120)\n+($M726*'fnd base rates'!L$122)\n+($N726*'fnd base rates'!L$123)\n+($O726*'fnd base rates'!L$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,12)))","v":119685.96973891443},{"$f":"(($D726*'fnd base rates'!M$110)\n+($E726*'fnd base rates'!M$111)\n+($F726*'fnd base rates'!M$112)\n+($G726*'fnd base rates'!M$113)\n+($H726*'fnd base rates'!M$114)\n+($I726*'fnd base rates'!M$115)\n+($J726*'fnd base rates'!M$119)\n+($K726*'fnd base rates'!M$120)\n+($M726*'fnd base rates'!M$122)\n+($N726*'fnd base rates'!M$123)\n+($O726*'fnd base rates'!M$124)\n+($P726*VLOOKUP($S726+15,rate_basefnd,13)))","v":0},1027672.9373692104,null,494093057,"494","093","057",1,79,1027672.9373692104,13009,0,13009,null,null,null,null,null,13009,0,13009,204,12805,97,12708]
[494,494093093,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D727","v":0},{"$f":"'fnd enro'!E727","v":0},{"$f":"'fnd enro'!F727","v":18},{"$f":"'fnd enro'!G727","v":165},{"$f":"'fnd enro'!H727","v":70},{"$f":"'fnd enro'!I727","v":109},{"$f":"'fnd enro'!J727","v":0},{"$f":"'fnd enro'!K727","v":13.719799999999999},{"$f":"'fnd enro'!L727","v":0},{"$f":"'fnd enro'!M727+'fnd enro'!N727","v":83},{"$f":"'fnd enro'!O727","v":11},{"$f":"'fnd enro'!P727","v":6},{"$f":"'fnd enro'!Q727+'fnd enro'!R727","v":158},{"$f":"'fnd enro'!T727","v":362},1.044,{"$f":"VALUE('fnd enro'!S727)","v":9},null,{"$f":"(($D727*'fnd base rates'!C$110)\n+($E727*'fnd base rates'!C$111)\n+($F727*'fnd base rates'!C$112)\n+($G727*'fnd base rates'!C$113)\n+($H727*'fnd base rates'!C$114)\n+($I727*'fnd base rates'!C$115)\n+($J727*'fnd base rates'!C$119)\n+($K727*'fnd base rates'!C$120)\n+($M727*'fnd base rates'!C$122)\n+($N727*'fnd base rates'!C$123)\n+($O727*'fnd base rates'!C$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,3)))\n*$R727","v":206274.33912657603},{"$f":"(($D727*'fnd base rates'!D$110)\n+($E727*'fnd base rates'!D$111)\n+($F727*'fnd base rates'!D$112)\n+($G727*'fnd base rates'!D$113)\n+($H727*'fnd base rates'!D$114)\n+($I727*'fnd base rates'!D$115)\n+($J727*'fnd base rates'!D$119)\n+($K727*'fnd base rates'!D$120)\n+($M727*'fnd base rates'!D$122)\n+($N727*'fnd base rates'!D$123)\n+($O727*'fnd base rates'!D$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,4)))\n*$R727","v":331523.27531999996},{"$f":"(($D727*'fnd base rates'!E$110)\n+($E727*'fnd base rates'!E$111)\n+($F727*'fnd base rates'!E$112)\n+($G727*'fnd base rates'!E$113)\n+($H727*'fnd base rates'!E$114)\n+($I727*'fnd base rates'!E$115)\n+($J727*'fnd base rates'!E$119)\n+($K727*'fnd base rates'!E$120)\n+($M727*'fnd base rates'!E$122)\n+($N727*'fnd base rates'!E$123)\n+($O727*'fnd base rates'!E$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,5)))\n*$R727","v":2014247.5333433996},{"$f":"(($D727*'fnd base rates'!F$110)\n+($E727*'fnd base rates'!F$111)\n+($F727*'fnd base rates'!F$112)\n+($G727*'fnd base rates'!F$113)\n+($H727*'fnd base rates'!F$114)\n+($I727*'fnd base rates'!F$115)\n+($J727*'fnd base rates'!F$119)\n+($K727*'fnd base rates'!F$120)\n+($M727*'fnd base rates'!F$122)\n+($N727*'fnd base rates'!F$123)\n+($O727*'fnd base rates'!F$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,6)))\n*$R727","v":395348.42958012002},{"$f":"(($D727*'fnd base rates'!G$110)\n+($E727*'fnd base rates'!G$111)\n+($F727*'fnd base rates'!G$112)\n+($G727*'fnd base rates'!G$113)\n+($H727*'fnd base rates'!G$114)\n+($I727*'fnd base rates'!G$115)\n+($J727*'fnd base rates'!G$119)\n+($K727*'fnd base rates'!G$120)\n+($M727*'fnd base rates'!G$122)\n+($N727*'fnd base rates'!G$123)\n+($O727*'fnd base rates'!G$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,7)))\n*$R727","v":83479.925314584005},{"$f":"(($D727*'fnd base rates'!H$110)\n+($E727*'fnd base rates'!H$111)\n+($F727*'fnd base rates'!H$112)\n+($G727*'fnd base rates'!H$113)\n+($H727*'fnd base rates'!H$114)\n+($I727*'fnd base rates'!H$115)\n+($J727*'fnd base rates'!H$119)\n+($K727*'fnd base rates'!H$120)\n+($M727*'fnd base rates'!H$122)\n+($N727*'fnd base rates'!H$123)\n+($O727*'fnd base rates'!H$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,8)))","v":220450.945236},{"$f":"(($D727*'fnd base rates'!I$110)\n+($E727*'fnd base rates'!I$111)\n+($F727*'fnd base rates'!I$112)\n+($G727*'fnd base rates'!I$113)\n+($H727*'fnd base rates'!I$114)\n+($I727*'fnd base rates'!I$115)\n+($J727*'fnd base rates'!I$119)\n+($K727*'fnd base rates'!I$120)\n+($M727*'fnd base rates'!I$122)\n+($N727*'fnd base rates'!I$123)\n+($O727*'fnd base rates'!I$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,9)))\n*$R727","v":138790.01772},{"$f":"(($D727*'fnd base rates'!J$110)\n+($E727*'fnd base rates'!J$111)\n+($F727*'fnd base rates'!J$112)\n+($G727*'fnd base rates'!J$113)\n+($H727*'fnd base rates'!J$114)\n+($I727*'fnd base rates'!J$115)\n+($J727*'fnd base rates'!J$119)\n+($K727*'fnd base rates'!J$120)\n+($M727*'fnd base rates'!J$122)\n+($N727*'fnd base rates'!J$123)\n+($O727*'fnd base rates'!J$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,10)))\n*$R727","v":203455.18980000002},{"$f":"(($D727*'fnd base rates'!K$110)\n+($E727*'fnd base rates'!K$111)\n+($F727*'fnd base rates'!K$112)\n+($G727*'fnd base rates'!K$113)\n+($H727*'fnd base rates'!K$114)\n+($I727*'fnd base rates'!K$115)\n+($J727*'fnd base rates'!K$119)\n+($K727*'fnd base rates'!K$120)\n+($M727*'fnd base rates'!K$122)\n+($N727*'fnd base rates'!K$123)\n+($O727*'fnd base rates'!K$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,11)))\n*$R727","v":422758.853423208},{"$f":"(($D727*'fnd base rates'!L$110)\n+($E727*'fnd base rates'!L$111)\n+($F727*'fnd base rates'!L$112)\n+($G727*'fnd base rates'!L$113)\n+($H727*'fnd base rates'!L$114)\n+($I727*'fnd base rates'!L$115)\n+($J727*'fnd base rates'!L$119)\n+($K727*'fnd base rates'!L$120)\n+($M727*'fnd base rates'!L$122)\n+($N727*'fnd base rates'!L$123)\n+($O727*'fnd base rates'!L$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,12)))","v":513464.82715047937},{"$f":"(($D727*'fnd base rates'!M$110)\n+($E727*'fnd base rates'!M$111)\n+($F727*'fnd base rates'!M$112)\n+($G727*'fnd base rates'!M$113)\n+($H727*'fnd base rates'!M$114)\n+($I727*'fnd base rates'!M$115)\n+($J727*'fnd base rates'!M$119)\n+($K727*'fnd base rates'!M$120)\n+($M727*'fnd base rates'!M$122)\n+($N727*'fnd base rates'!M$123)\n+($O727*'fnd base rates'!M$124)\n+($P727*VLOOKUP($S727+15,rate_basefnd,13)))","v":0},4529793.3360143658,null,494093093,"494","093","093",1,362,4529793.3360143658,12513,0,12513,null,null,null,null,null,12513,0,12513,143,12370,136,12234]
[494,494093097,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D728","v":0},{"$f":"'fnd enro'!E728","v":0},{"$f":"'fnd enro'!F728","v":0},{"$f":"'fnd enro'!G728","v":0},{"$f":"'fnd enro'!H728","v":1},{"$f":"'fnd enro'!I728","v":0},{"$f":"'fnd enro'!J728","v":0},{"$f":"'fnd enro'!K728","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L728","v":0},{"$f":"'fnd enro'!M728+'fnd enro'!N728","v":0},{"$f":"'fnd enro'!O728","v":0},{"$f":"'fnd enro'!P728","v":0},{"$f":"'fnd enro'!Q728+'fnd enro'!R728","v":1},{"$f":"'fnd enro'!T728","v":1},1.044,{"$f":"VALUE('fnd enro'!S728)","v":10},null,{"$f":"(($D728*'fnd base rates'!C$110)\n+($E728*'fnd base rates'!C$111)\n+($F728*'fnd base rates'!C$112)\n+($G728*'fnd base rates'!C$113)\n+($H728*'fnd base rates'!C$114)\n+($I728*'fnd base rates'!C$115)\n+($J728*'fnd base rates'!C$119)\n+($K728*'fnd base rates'!C$120)\n+($M728*'fnd base rates'!C$122)\n+($N728*'fnd base rates'!C$123)\n+($O728*'fnd base rates'!C$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,3)))\n*$R728","v":581.24568664800006},{"$f":"(($D728*'fnd base rates'!D$110)\n+($E728*'fnd base rates'!D$111)\n+($F728*'fnd base rates'!D$112)\n+($G728*'fnd base rates'!D$113)\n+($H728*'fnd base rates'!D$114)\n+($I728*'fnd base rates'!D$115)\n+($J728*'fnd base rates'!D$119)\n+($K728*'fnd base rates'!D$120)\n+($M728*'fnd base rates'!D$122)\n+($N728*'fnd base rates'!D$123)\n+($O728*'fnd base rates'!D$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,4)))\n*$R728","v":1047.1841999999999},{"$f":"(($D728*'fnd base rates'!E$110)\n+($E728*'fnd base rates'!E$111)\n+($F728*'fnd base rates'!E$112)\n+($G728*'fnd base rates'!E$113)\n+($H728*'fnd base rates'!E$114)\n+($I728*'fnd base rates'!E$115)\n+($J728*'fnd base rates'!E$119)\n+($K728*'fnd base rates'!E$120)\n+($M728*'fnd base rates'!E$122)\n+($N728*'fnd base rates'!E$123)\n+($O728*'fnd base rates'!E$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,5)))\n*$R728","v":6343.5067857000004},{"$f":"(($D728*'fnd base rates'!F$110)\n+($E728*'fnd base rates'!F$111)\n+($F728*'fnd base rates'!F$112)\n+($G728*'fnd base rates'!F$113)\n+($H728*'fnd base rates'!F$114)\n+($I728*'fnd base rates'!F$115)\n+($J728*'fnd base rates'!F$119)\n+($K728*'fnd base rates'!F$120)\n+($M728*'fnd base rates'!F$122)\n+($N728*'fnd base rates'!F$123)\n+($O728*'fnd base rates'!F$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,6)))\n*$R728","v":955.36744326000007},{"$f":"(($D728*'fnd base rates'!G$110)\n+($E728*'fnd base rates'!G$111)\n+($F728*'fnd base rates'!G$112)\n+($G728*'fnd base rates'!G$113)\n+($H728*'fnd base rates'!G$114)\n+($I728*'fnd base rates'!G$115)\n+($J728*'fnd base rates'!G$119)\n+($K728*'fnd base rates'!G$120)\n+($M728*'fnd base rates'!G$122)\n+($N728*'fnd base rates'!G$123)\n+($O728*'fnd base rates'!G$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,7)))\n*$R728","v":308.35438153200005},{"$f":"(($D728*'fnd base rates'!H$110)\n+($E728*'fnd base rates'!H$111)\n+($F728*'fnd base rates'!H$112)\n+($G728*'fnd base rates'!H$113)\n+($H728*'fnd base rates'!H$114)\n+($I728*'fnd base rates'!H$115)\n+($J728*'fnd base rates'!H$119)\n+($K728*'fnd base rates'!H$120)\n+($M728*'fnd base rates'!H$122)\n+($N728*'fnd base rates'!H$123)\n+($O728*'fnd base rates'!H$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D728*'fnd base rates'!I$110)\n+($E728*'fnd base rates'!I$111)\n+($F728*'fnd base rates'!I$112)\n+($G728*'fnd base rates'!I$113)\n+($H728*'fnd base rates'!I$114)\n+($I728*'fnd base rates'!I$115)\n+($J728*'fnd base rates'!I$119)\n+($K728*'fnd base rates'!I$120)\n+($M728*'fnd base rates'!I$122)\n+($N728*'fnd base rates'!I$123)\n+($O728*'fnd base rates'!I$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,9)))\n*$R728","v":450.03708},{"$f":"(($D728*'fnd base rates'!J$110)\n+($E728*'fnd base rates'!J$111)\n+($F728*'fnd base rates'!J$112)\n+($G728*'fnd base rates'!J$113)\n+($H728*'fnd base rates'!J$114)\n+($I728*'fnd base rates'!J$115)\n+($J728*'fnd base rates'!J$119)\n+($K728*'fnd base rates'!J$120)\n+($M728*'fnd base rates'!J$122)\n+($N728*'fnd base rates'!J$123)\n+($O728*'fnd base rates'!J$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,10)))\n*$R728","v":873.34776000000011},{"$f":"(($D728*'fnd base rates'!K$110)\n+($E728*'fnd base rates'!K$111)\n+($F728*'fnd base rates'!K$112)\n+($G728*'fnd base rates'!K$113)\n+($H728*'fnd base rates'!K$114)\n+($I728*'fnd base rates'!K$115)\n+($J728*'fnd base rates'!K$119)\n+($K728*'fnd base rates'!K$120)\n+($M728*'fnd base rates'!K$122)\n+($N728*'fnd base rates'!K$123)\n+($O728*'fnd base rates'!K$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,11)))\n*$R728","v":1139.680784484},{"$f":"(($D728*'fnd base rates'!L$110)\n+($E728*'fnd base rates'!L$111)\n+($F728*'fnd base rates'!L$112)\n+($G728*'fnd base rates'!L$113)\n+($H728*'fnd base rates'!L$114)\n+($I728*'fnd base rates'!L$115)\n+($J728*'fnd base rates'!L$119)\n+($K728*'fnd base rates'!L$120)\n+($M728*'fnd base rates'!L$122)\n+($N728*'fnd base rates'!L$123)\n+($O728*'fnd base rates'!L$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D728*'fnd base rates'!M$110)\n+($E728*'fnd base rates'!M$111)\n+($F728*'fnd base rates'!M$112)\n+($G728*'fnd base rates'!M$113)\n+($H728*'fnd base rates'!M$114)\n+($I728*'fnd base rates'!M$115)\n+($J728*'fnd base rates'!M$119)\n+($K728*'fnd base rates'!M$120)\n+($M728*'fnd base rates'!M$122)\n+($N728*'fnd base rates'!M$123)\n+($O728*'fnd base rates'!M$124)\n+($P728*VLOOKUP($S728+15,rate_basefnd,13)))","v":0},13867.999127068684,null,494093097,"494","093","097",1,1,13867.999127068684,13868,0,13868,null,null,null,null,null,13868,0,13868,393,13475,27,13448]
[494,494093128,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D729","v":0},{"$f":"'fnd enro'!E729","v":0},{"$f":"'fnd enro'!F729","v":0},{"$f":"'fnd enro'!G729","v":1},{"$f":"'fnd enro'!H729","v":0},{"$f":"'fnd enro'!I729","v":0},{"$f":"'fnd enro'!J729","v":0},{"$f":"'fnd enro'!K729","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L729","v":0},{"$f":"'fnd enro'!M729+'fnd enro'!N729","v":0},{"$f":"'fnd enro'!O729","v":0},{"$f":"'fnd enro'!P729","v":0},{"$f":"'fnd enro'!Q729+'fnd enro'!R729","v":0},{"$f":"'fnd enro'!T729","v":1},1.044,{"$f":"VALUE('fnd enro'!S729)","v":1},null,{"$f":"(($D729*'fnd base rates'!C$110)\n+($E729*'fnd base rates'!C$111)\n+($F729*'fnd base rates'!C$112)\n+($G729*'fnd base rates'!C$113)\n+($H729*'fnd base rates'!C$114)\n+($I729*'fnd base rates'!C$115)\n+($J729*'fnd base rates'!C$119)\n+($K729*'fnd base rates'!C$120)\n+($M729*'fnd base rates'!C$122)\n+($N729*'fnd base rates'!C$123)\n+($O729*'fnd base rates'!C$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,3)))\n*$R729","v":516.20448664800006},{"$f":"(($D729*'fnd base rates'!D$110)\n+($E729*'fnd base rates'!D$111)\n+($F729*'fnd base rates'!D$112)\n+($G729*'fnd base rates'!D$113)\n+($H729*'fnd base rates'!D$114)\n+($I729*'fnd base rates'!D$115)\n+($J729*'fnd base rates'!D$119)\n+($K729*'fnd base rates'!D$120)\n+($M729*'fnd base rates'!D$122)\n+($N729*'fnd base rates'!D$123)\n+($O729*'fnd base rates'!D$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,4)))\n*$R729","v":739.00584000000003},{"$f":"(($D729*'fnd base rates'!E$110)\n+($E729*'fnd base rates'!E$111)\n+($F729*'fnd base rates'!E$112)\n+($G729*'fnd base rates'!E$113)\n+($H729*'fnd base rates'!E$114)\n+($I729*'fnd base rates'!E$115)\n+($J729*'fnd base rates'!E$119)\n+($K729*'fnd base rates'!E$120)\n+($M729*'fnd base rates'!E$122)\n+($N729*'fnd base rates'!E$123)\n+($O729*'fnd base rates'!E$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,5)))\n*$R729","v":3741.7021857},{"$f":"(($D729*'fnd base rates'!F$110)\n+($E729*'fnd base rates'!F$111)\n+($F729*'fnd base rates'!F$112)\n+($G729*'fnd base rates'!F$113)\n+($H729*'fnd base rates'!F$114)\n+($I729*'fnd base rates'!F$115)\n+($J729*'fnd base rates'!F$119)\n+($K729*'fnd base rates'!F$120)\n+($M729*'fnd base rates'!F$122)\n+($N729*'fnd base rates'!F$123)\n+($O729*'fnd base rates'!F$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,6)))\n*$R729","v":1198.8491232600002},{"$f":"(($D729*'fnd base rates'!G$110)\n+($E729*'fnd base rates'!G$111)\n+($F729*'fnd base rates'!G$112)\n+($G729*'fnd base rates'!G$113)\n+($H729*'fnd base rates'!G$114)\n+($I729*'fnd base rates'!G$115)\n+($J729*'fnd base rates'!G$119)\n+($K729*'fnd base rates'!G$120)\n+($M729*'fnd base rates'!G$122)\n+($N729*'fnd base rates'!G$123)\n+($O729*'fnd base rates'!G$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,7)))\n*$R729","v":151.12798153200001},{"$f":"(($D729*'fnd base rates'!H$110)\n+($E729*'fnd base rates'!H$111)\n+($F729*'fnd base rates'!H$112)\n+($G729*'fnd base rates'!H$113)\n+($H729*'fnd base rates'!H$114)\n+($I729*'fnd base rates'!H$115)\n+($J729*'fnd base rates'!H$119)\n+($K729*'fnd base rates'!H$120)\n+($M729*'fnd base rates'!H$122)\n+($N729*'fnd base rates'!H$123)\n+($O729*'fnd base rates'!H$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D729*'fnd base rates'!I$110)\n+($E729*'fnd base rates'!I$111)\n+($F729*'fnd base rates'!I$112)\n+($G729*'fnd base rates'!I$113)\n+($H729*'fnd base rates'!I$114)\n+($I729*'fnd base rates'!I$115)\n+($J729*'fnd base rates'!I$119)\n+($K729*'fnd base rates'!I$120)\n+($M729*'fnd base rates'!I$122)\n+($N729*'fnd base rates'!I$123)\n+($O729*'fnd base rates'!I$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,9)))\n*$R729","v":246.58235999999999},{"$f":"(($D729*'fnd base rates'!J$110)\n+($E729*'fnd base rates'!J$111)\n+($F729*'fnd base rates'!J$112)\n+($G729*'fnd base rates'!J$113)\n+($H729*'fnd base rates'!J$114)\n+($I729*'fnd base rates'!J$115)\n+($J729*'fnd base rates'!J$119)\n+($K729*'fnd base rates'!J$120)\n+($M729*'fnd base rates'!J$122)\n+($N729*'fnd base rates'!J$123)\n+($O729*'fnd base rates'!J$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,10)))\n*$R729","v":147.13092},{"$f":"(($D729*'fnd base rates'!K$110)\n+($E729*'fnd base rates'!K$111)\n+($F729*'fnd base rates'!K$112)\n+($G729*'fnd base rates'!K$113)\n+($H729*'fnd base rates'!K$114)\n+($I729*'fnd base rates'!K$115)\n+($J729*'fnd base rates'!K$119)\n+($K729*'fnd base rates'!K$120)\n+($M729*'fnd base rates'!K$122)\n+($N729*'fnd base rates'!K$123)\n+($O729*'fnd base rates'!K$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,11)))\n*$R729","v":1060.514264484},{"$f":"(($D729*'fnd base rates'!L$110)\n+($E729*'fnd base rates'!L$111)\n+($F729*'fnd base rates'!L$112)\n+($G729*'fnd base rates'!L$113)\n+($H729*'fnd base rates'!L$114)\n+($I729*'fnd base rates'!L$115)\n+($J729*'fnd base rates'!L$119)\n+($K729*'fnd base rates'!L$120)\n+($M729*'fnd base rates'!L$122)\n+($N729*'fnd base rates'!L$123)\n+($O729*'fnd base rates'!L$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D729*'fnd base rates'!M$110)\n+($E729*'fnd base rates'!M$111)\n+($F729*'fnd base rates'!M$112)\n+($G729*'fnd base rates'!M$113)\n+($H729*'fnd base rates'!M$114)\n+($I729*'fnd base rates'!M$115)\n+($J729*'fnd base rates'!M$119)\n+($K729*'fnd base rates'!M$120)\n+($M729*'fnd base rates'!M$122)\n+($N729*'fnd base rates'!M$123)\n+($O729*'fnd base rates'!M$124)\n+($P729*VLOOKUP($S729+15,rate_basefnd,13)))","v":0},9451.8312186276107,null,494093128,"494","093","128",1,1,9451.8312186276107,9452,0,9452,null,null,null,null,null,9452,0,9452,-1,9453,12,9441]
[494,494093149,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D730","v":0},{"$f":"'fnd enro'!E730","v":0},{"$f":"'fnd enro'!F730","v":0},{"$f":"'fnd enro'!G730","v":2},{"$f":"'fnd enro'!H730","v":0},{"$f":"'fnd enro'!I730","v":0},{"$f":"'fnd enro'!J730","v":0},{"$f":"'fnd enro'!K730","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L730","v":0},{"$f":"'fnd enro'!M730+'fnd enro'!N730","v":0},{"$f":"'fnd enro'!O730","v":0},{"$f":"'fnd enro'!P730","v":0},{"$f":"'fnd enro'!Q730+'fnd enro'!R730","v":0},{"$f":"'fnd enro'!T730","v":2},1.044,{"$f":"VALUE('fnd enro'!S730)","v":1},null,{"$f":"(($D730*'fnd base rates'!C$110)\n+($E730*'fnd base rates'!C$111)\n+($F730*'fnd base rates'!C$112)\n+($G730*'fnd base rates'!C$113)\n+($H730*'fnd base rates'!C$114)\n+($I730*'fnd base rates'!C$115)\n+($J730*'fnd base rates'!C$119)\n+($K730*'fnd base rates'!C$120)\n+($M730*'fnd base rates'!C$122)\n+($N730*'fnd base rates'!C$123)\n+($O730*'fnd base rates'!C$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,3)))\n*$R730","v":1032.4089732960001},{"$f":"(($D730*'fnd base rates'!D$110)\n+($E730*'fnd base rates'!D$111)\n+($F730*'fnd base rates'!D$112)\n+($G730*'fnd base rates'!D$113)\n+($H730*'fnd base rates'!D$114)\n+($I730*'fnd base rates'!D$115)\n+($J730*'fnd base rates'!D$119)\n+($K730*'fnd base rates'!D$120)\n+($M730*'fnd base rates'!D$122)\n+($N730*'fnd base rates'!D$123)\n+($O730*'fnd base rates'!D$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,4)))\n*$R730","v":1478.0116800000001},{"$f":"(($D730*'fnd base rates'!E$110)\n+($E730*'fnd base rates'!E$111)\n+($F730*'fnd base rates'!E$112)\n+($G730*'fnd base rates'!E$113)\n+($H730*'fnd base rates'!E$114)\n+($I730*'fnd base rates'!E$115)\n+($J730*'fnd base rates'!E$119)\n+($K730*'fnd base rates'!E$120)\n+($M730*'fnd base rates'!E$122)\n+($N730*'fnd base rates'!E$123)\n+($O730*'fnd base rates'!E$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,5)))\n*$R730","v":7483.4043713999999},{"$f":"(($D730*'fnd base rates'!F$110)\n+($E730*'fnd base rates'!F$111)\n+($F730*'fnd base rates'!F$112)\n+($G730*'fnd base rates'!F$113)\n+($H730*'fnd base rates'!F$114)\n+($I730*'fnd base rates'!F$115)\n+($J730*'fnd base rates'!F$119)\n+($K730*'fnd base rates'!F$120)\n+($M730*'fnd base rates'!F$122)\n+($N730*'fnd base rates'!F$123)\n+($O730*'fnd base rates'!F$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,6)))\n*$R730","v":2397.6982465200003},{"$f":"(($D730*'fnd base rates'!G$110)\n+($E730*'fnd base rates'!G$111)\n+($F730*'fnd base rates'!G$112)\n+($G730*'fnd base rates'!G$113)\n+($H730*'fnd base rates'!G$114)\n+($I730*'fnd base rates'!G$115)\n+($J730*'fnd base rates'!G$119)\n+($K730*'fnd base rates'!G$120)\n+($M730*'fnd base rates'!G$122)\n+($N730*'fnd base rates'!G$123)\n+($O730*'fnd base rates'!G$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,7)))\n*$R730","v":302.25596306400001},{"$f":"(($D730*'fnd base rates'!H$110)\n+($E730*'fnd base rates'!H$111)\n+($F730*'fnd base rates'!H$112)\n+($G730*'fnd base rates'!H$113)\n+($H730*'fnd base rates'!H$114)\n+($I730*'fnd base rates'!H$115)\n+($J730*'fnd base rates'!H$119)\n+($K730*'fnd base rates'!H$120)\n+($M730*'fnd base rates'!H$122)\n+($N730*'fnd base rates'!H$123)\n+($O730*'fnd base rates'!H$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D730*'fnd base rates'!I$110)\n+($E730*'fnd base rates'!I$111)\n+($F730*'fnd base rates'!I$112)\n+($G730*'fnd base rates'!I$113)\n+($H730*'fnd base rates'!I$114)\n+($I730*'fnd base rates'!I$115)\n+($J730*'fnd base rates'!I$119)\n+($K730*'fnd base rates'!I$120)\n+($M730*'fnd base rates'!I$122)\n+($N730*'fnd base rates'!I$123)\n+($O730*'fnd base rates'!I$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,9)))\n*$R730","v":493.16471999999999},{"$f":"(($D730*'fnd base rates'!J$110)\n+($E730*'fnd base rates'!J$111)\n+($F730*'fnd base rates'!J$112)\n+($G730*'fnd base rates'!J$113)\n+($H730*'fnd base rates'!J$114)\n+($I730*'fnd base rates'!J$115)\n+($J730*'fnd base rates'!J$119)\n+($K730*'fnd base rates'!J$120)\n+($M730*'fnd base rates'!J$122)\n+($N730*'fnd base rates'!J$123)\n+($O730*'fnd base rates'!J$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,10)))\n*$R730","v":294.26184000000001},{"$f":"(($D730*'fnd base rates'!K$110)\n+($E730*'fnd base rates'!K$111)\n+($F730*'fnd base rates'!K$112)\n+($G730*'fnd base rates'!K$113)\n+($H730*'fnd base rates'!K$114)\n+($I730*'fnd base rates'!K$115)\n+($J730*'fnd base rates'!K$119)\n+($K730*'fnd base rates'!K$120)\n+($M730*'fnd base rates'!K$122)\n+($N730*'fnd base rates'!K$123)\n+($O730*'fnd base rates'!K$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,11)))\n*$R730","v":2121.028528968},{"$f":"(($D730*'fnd base rates'!L$110)\n+($E730*'fnd base rates'!L$111)\n+($F730*'fnd base rates'!L$112)\n+($G730*'fnd base rates'!L$113)\n+($H730*'fnd base rates'!L$114)\n+($I730*'fnd base rates'!L$115)\n+($J730*'fnd base rates'!L$119)\n+($K730*'fnd base rates'!L$120)\n+($M730*'fnd base rates'!L$122)\n+($N730*'fnd base rates'!L$123)\n+($O730*'fnd base rates'!L$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D730*'fnd base rates'!M$110)\n+($E730*'fnd base rates'!M$111)\n+($F730*'fnd base rates'!M$112)\n+($G730*'fnd base rates'!M$113)\n+($H730*'fnd base rates'!M$114)\n+($I730*'fnd base rates'!M$115)\n+($J730*'fnd base rates'!M$119)\n+($K730*'fnd base rates'!M$120)\n+($M730*'fnd base rates'!M$122)\n+($N730*'fnd base rates'!M$123)\n+($O730*'fnd base rates'!M$124)\n+($P730*VLOOKUP($S730+15,rate_basefnd,13)))","v":0},18903.662437255221,null,494093149,"494","093","149",1,2,18903.662437255221,9452,0,9452,null,null,null,null,null,9452,0,9452,-1,9453,12,9441]
[494,494093163,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D731","v":0},{"$f":"'fnd enro'!E731","v":0},{"$f":"'fnd enro'!F731","v":0},{"$f":"'fnd enro'!G731","v":2},{"$f":"'fnd enro'!H731","v":0},{"$f":"'fnd enro'!I731","v":0},{"$f":"'fnd enro'!J731","v":0},{"$f":"'fnd enro'!K731","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L731","v":0},{"$f":"'fnd enro'!M731+'fnd enro'!N731","v":0},{"$f":"'fnd enro'!O731","v":0},{"$f":"'fnd enro'!P731","v":0},{"$f":"'fnd enro'!Q731+'fnd enro'!R731","v":1},{"$f":"'fnd enro'!T731","v":2},1.044,{"$f":"VALUE('fnd enro'!S731)","v":10},null,{"$f":"(($D731*'fnd base rates'!C$110)\n+($E731*'fnd base rates'!C$111)\n+($F731*'fnd base rates'!C$112)\n+($G731*'fnd base rates'!C$113)\n+($H731*'fnd base rates'!C$114)\n+($I731*'fnd base rates'!C$115)\n+($J731*'fnd base rates'!C$119)\n+($K731*'fnd base rates'!C$120)\n+($M731*'fnd base rates'!C$122)\n+($N731*'fnd base rates'!C$123)\n+($O731*'fnd base rates'!C$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,3)))\n*$R731","v":1097.450173296},{"$f":"(($D731*'fnd base rates'!D$110)\n+($E731*'fnd base rates'!D$111)\n+($F731*'fnd base rates'!D$112)\n+($G731*'fnd base rates'!D$113)\n+($H731*'fnd base rates'!D$114)\n+($I731*'fnd base rates'!D$115)\n+($J731*'fnd base rates'!D$119)\n+($K731*'fnd base rates'!D$120)\n+($M731*'fnd base rates'!D$122)\n+($N731*'fnd base rates'!D$123)\n+($O731*'fnd base rates'!D$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,4)))\n*$R731","v":1786.1900400000002},{"$f":"(($D731*'fnd base rates'!E$110)\n+($E731*'fnd base rates'!E$111)\n+($F731*'fnd base rates'!E$112)\n+($G731*'fnd base rates'!E$113)\n+($H731*'fnd base rates'!E$114)\n+($I731*'fnd base rates'!E$115)\n+($J731*'fnd base rates'!E$119)\n+($K731*'fnd base rates'!E$120)\n+($M731*'fnd base rates'!E$122)\n+($N731*'fnd base rates'!E$123)\n+($O731*'fnd base rates'!E$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,5)))\n*$R731","v":10491.8156514},{"$f":"(($D731*'fnd base rates'!F$110)\n+($E731*'fnd base rates'!F$111)\n+($F731*'fnd base rates'!F$112)\n+($G731*'fnd base rates'!F$113)\n+($H731*'fnd base rates'!F$114)\n+($I731*'fnd base rates'!F$115)\n+($J731*'fnd base rates'!F$119)\n+($K731*'fnd base rates'!F$120)\n+($M731*'fnd base rates'!F$122)\n+($N731*'fnd base rates'!F$123)\n+($O731*'fnd base rates'!F$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,6)))\n*$R731","v":2397.6982465200003},{"$f":"(($D731*'fnd base rates'!G$110)\n+($E731*'fnd base rates'!G$111)\n+($F731*'fnd base rates'!G$112)\n+($G731*'fnd base rates'!G$113)\n+($H731*'fnd base rates'!G$114)\n+($I731*'fnd base rates'!G$115)\n+($J731*'fnd base rates'!G$119)\n+($K731*'fnd base rates'!G$120)\n+($M731*'fnd base rates'!G$122)\n+($N731*'fnd base rates'!G$123)\n+($O731*'fnd base rates'!G$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,7)))\n*$R731","v":448.20716306400004},{"$f":"(($D731*'fnd base rates'!H$110)\n+($E731*'fnd base rates'!H$111)\n+($F731*'fnd base rates'!H$112)\n+($G731*'fnd base rates'!H$113)\n+($H731*'fnd base rates'!H$114)\n+($I731*'fnd base rates'!H$115)\n+($J731*'fnd base rates'!H$119)\n+($K731*'fnd base rates'!H$120)\n+($M731*'fnd base rates'!H$122)\n+($N731*'fnd base rates'!H$123)\n+($O731*'fnd base rates'!H$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,8)))","v":989.47715599999992},{"$f":"(($D731*'fnd base rates'!I$110)\n+($E731*'fnd base rates'!I$111)\n+($F731*'fnd base rates'!I$112)\n+($G731*'fnd base rates'!I$113)\n+($H731*'fnd base rates'!I$114)\n+($I731*'fnd base rates'!I$115)\n+($J731*'fnd base rates'!I$119)\n+($K731*'fnd base rates'!I$120)\n+($M731*'fnd base rates'!I$122)\n+($N731*'fnd base rates'!I$123)\n+($O731*'fnd base rates'!I$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,9)))\n*$R731","v":614.98907999999994},{"$f":"(($D731*'fnd base rates'!J$110)\n+($E731*'fnd base rates'!J$111)\n+($F731*'fnd base rates'!J$112)\n+($G731*'fnd base rates'!J$113)\n+($H731*'fnd base rates'!J$114)\n+($I731*'fnd base rates'!J$115)\n+($J731*'fnd base rates'!J$119)\n+($K731*'fnd base rates'!J$120)\n+($M731*'fnd base rates'!J$122)\n+($N731*'fnd base rates'!J$123)\n+($O731*'fnd base rates'!J$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,10)))\n*$R731","v":927.2703600000001},{"$f":"(($D731*'fnd base rates'!K$110)\n+($E731*'fnd base rates'!K$111)\n+($F731*'fnd base rates'!K$112)\n+($G731*'fnd base rates'!K$113)\n+($H731*'fnd base rates'!K$114)\n+($I731*'fnd base rates'!K$115)\n+($J731*'fnd base rates'!K$119)\n+($K731*'fnd base rates'!K$120)\n+($M731*'fnd base rates'!K$122)\n+($N731*'fnd base rates'!K$123)\n+($O731*'fnd base rates'!K$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,11)))\n*$R731","v":2121.028528968},{"$f":"(($D731*'fnd base rates'!L$110)\n+($E731*'fnd base rates'!L$111)\n+($F731*'fnd base rates'!L$112)\n+($G731*'fnd base rates'!L$113)\n+($H731*'fnd base rates'!L$114)\n+($I731*'fnd base rates'!L$115)\n+($J731*'fnd base rates'!L$119)\n+($K731*'fnd base rates'!L$120)\n+($M731*'fnd base rates'!L$122)\n+($N731*'fnd base rates'!L$123)\n+($O731*'fnd base rates'!L$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,12)))","v":2799.5109580072199},{"$f":"(($D731*'fnd base rates'!M$110)\n+($E731*'fnd base rates'!M$111)\n+($F731*'fnd base rates'!M$112)\n+($G731*'fnd base rates'!M$113)\n+($H731*'fnd base rates'!M$114)\n+($I731*'fnd base rates'!M$115)\n+($J731*'fnd base rates'!M$119)\n+($K731*'fnd base rates'!M$120)\n+($M731*'fnd base rates'!M$122)\n+($N731*'fnd base rates'!M$123)\n+($O731*'fnd base rates'!M$124)\n+($P731*VLOOKUP($S731+15,rate_basefnd,13)))","v":0},23673.637357255218,null,494093163,"494","093","163",1,2,23673.637357255218,11837,0,11837,null,null,null,null,null,11837,0,11837,197,11640,5,11635]
[494,494093165,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D732","v":0},{"$f":"'fnd enro'!E732","v":0},{"$f":"'fnd enro'!F732","v":3},{"$f":"'fnd enro'!G732","v":30},{"$f":"'fnd enro'!H732","v":10},{"$f":"'fnd enro'!I732","v":24},{"$f":"'fnd enro'!J732","v":0},{"$f":"'fnd enro'!K732","v":2.5392999999999999},{"$f":"'fnd enro'!L732","v":0},{"$f":"'fnd enro'!M732+'fnd enro'!N732","v":19},{"$f":"'fnd enro'!O732","v":1},{"$f":"'fnd enro'!P732","v":2},{"$f":"'fnd enro'!Q732+'fnd enro'!R732","v":41},{"$f":"'fnd enro'!T732","v":67},1.044,{"$f":"VALUE('fnd enro'!S732)","v":10},null,{"$f":"(($D732*'fnd base rates'!C$110)\n+($E732*'fnd base rates'!C$111)\n+($F732*'fnd base rates'!C$112)\n+($G732*'fnd base rates'!C$113)\n+($H732*'fnd base rates'!C$114)\n+($I732*'fnd base rates'!C$115)\n+($J732*'fnd base rates'!C$119)\n+($K732*'fnd base rates'!C$120)\n+($M732*'fnd base rates'!C$122)\n+($N732*'fnd base rates'!C$123)\n+($O732*'fnd base rates'!C$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,3)))\n*$R732","v":39292.491085416004},{"$f":"(($D732*'fnd base rates'!D$110)\n+($E732*'fnd base rates'!D$111)\n+($F732*'fnd base rates'!D$112)\n+($G732*'fnd base rates'!D$113)\n+($H732*'fnd base rates'!D$114)\n+($I732*'fnd base rates'!D$115)\n+($J732*'fnd base rates'!D$119)\n+($K732*'fnd base rates'!D$120)\n+($M732*'fnd base rates'!D$122)\n+($N732*'fnd base rates'!D$123)\n+($O732*'fnd base rates'!D$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,4)))\n*$R732","v":65718.797760000001},{"$f":"(($D732*'fnd base rates'!E$110)\n+($E732*'fnd base rates'!E$111)\n+($F732*'fnd base rates'!E$112)\n+($G732*'fnd base rates'!E$113)\n+($H732*'fnd base rates'!E$114)\n+($I732*'fnd base rates'!E$115)\n+($J732*'fnd base rates'!E$119)\n+($K732*'fnd base rates'!E$120)\n+($M732*'fnd base rates'!E$122)\n+($N732*'fnd base rates'!E$123)\n+($O732*'fnd base rates'!E$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,5)))\n*$R732","v":418881.05792190006},{"$f":"(($D732*'fnd base rates'!F$110)\n+($E732*'fnd base rates'!F$111)\n+($F732*'fnd base rates'!F$112)\n+($G732*'fnd base rates'!F$113)\n+($H732*'fnd base rates'!F$114)\n+($I732*'fnd base rates'!F$115)\n+($J732*'fnd base rates'!F$119)\n+($K732*'fnd base rates'!F$120)\n+($M732*'fnd base rates'!F$122)\n+($N732*'fnd base rates'!F$123)\n+($O732*'fnd base rates'!F$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,6)))\n*$R732","v":73099.737138420009},{"$f":"(($D732*'fnd base rates'!G$110)\n+($E732*'fnd base rates'!G$111)\n+($F732*'fnd base rates'!G$112)\n+($G732*'fnd base rates'!G$113)\n+($H732*'fnd base rates'!G$114)\n+($I732*'fnd base rates'!G$115)\n+($J732*'fnd base rates'!G$119)\n+($K732*'fnd base rates'!G$120)\n+($M732*'fnd base rates'!G$122)\n+($N732*'fnd base rates'!G$123)\n+($O732*'fnd base rates'!G$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,7)))\n*$R732","v":17406.712642644001},{"$f":"(($D732*'fnd base rates'!H$110)\n+($E732*'fnd base rates'!H$111)\n+($F732*'fnd base rates'!H$112)\n+($G732*'fnd base rates'!H$113)\n+($H732*'fnd base rates'!H$114)\n+($I732*'fnd base rates'!H$115)\n+($J732*'fnd base rates'!H$119)\n+($K732*'fnd base rates'!H$120)\n+($M732*'fnd base rates'!H$122)\n+($N732*'fnd base rates'!H$123)\n+($O732*'fnd base rates'!H$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,8)))","v":42515.429725999995},{"$f":"(($D732*'fnd base rates'!I$110)\n+($E732*'fnd base rates'!I$111)\n+($F732*'fnd base rates'!I$112)\n+($G732*'fnd base rates'!I$113)\n+($H732*'fnd base rates'!I$114)\n+($I732*'fnd base rates'!I$115)\n+($J732*'fnd base rates'!I$119)\n+($K732*'fnd base rates'!I$120)\n+($M732*'fnd base rates'!I$122)\n+($N732*'fnd base rates'!I$123)\n+($O732*'fnd base rates'!I$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,9)))\n*$R732","v":27818.434440000005},{"$f":"(($D732*'fnd base rates'!J$110)\n+($E732*'fnd base rates'!J$111)\n+($F732*'fnd base rates'!J$112)\n+($G732*'fnd base rates'!J$113)\n+($H732*'fnd base rates'!J$114)\n+($I732*'fnd base rates'!J$115)\n+($J732*'fnd base rates'!J$119)\n+($K732*'fnd base rates'!J$120)\n+($M732*'fnd base rates'!J$122)\n+($N732*'fnd base rates'!J$123)\n+($O732*'fnd base rates'!J$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,10)))\n*$R732","v":46876.090680000001},{"$f":"(($D732*'fnd base rates'!K$110)\n+($E732*'fnd base rates'!K$111)\n+($F732*'fnd base rates'!K$112)\n+($G732*'fnd base rates'!K$113)\n+($H732*'fnd base rates'!K$114)\n+($I732*'fnd base rates'!K$115)\n+($J732*'fnd base rates'!K$119)\n+($K732*'fnd base rates'!K$120)\n+($M732*'fnd base rates'!K$122)\n+($N732*'fnd base rates'!K$123)\n+($O732*'fnd base rates'!K$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,11)))\n*$R732","v":79121.850880427999},{"$f":"(($D732*'fnd base rates'!L$110)\n+($E732*'fnd base rates'!L$111)\n+($F732*'fnd base rates'!L$112)\n+($G732*'fnd base rates'!L$113)\n+($H732*'fnd base rates'!L$114)\n+($I732*'fnd base rates'!L$115)\n+($J732*'fnd base rates'!L$119)\n+($K732*'fnd base rates'!L$120)\n+($M732*'fnd base rates'!L$122)\n+($N732*'fnd base rates'!L$123)\n+($O732*'fnd base rates'!L$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,12)))","v":101260.49989551627},{"$f":"(($D732*'fnd base rates'!M$110)\n+($E732*'fnd base rates'!M$111)\n+($F732*'fnd base rates'!M$112)\n+($G732*'fnd base rates'!M$113)\n+($H732*'fnd base rates'!M$114)\n+($I732*'fnd base rates'!M$115)\n+($J732*'fnd base rates'!M$119)\n+($K732*'fnd base rates'!M$120)\n+($M732*'fnd base rates'!M$122)\n+($N732*'fnd base rates'!M$123)\n+($O732*'fnd base rates'!M$124)\n+($P732*VLOOKUP($S732+15,rate_basefnd,13)))","v":0},911991.1021703243,null,494093165,"494","093","165",1,67,911991.1021703243,13612,0,13612,null,null,null,null,null,13612,0,13612,222,13390,289,13101]
[494,494093176,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D733","v":0},{"$f":"'fnd enro'!E733","v":0},{"$f":"'fnd enro'!F733","v":1},{"$f":"'fnd enro'!G733","v":4},{"$f":"'fnd enro'!H733","v":2},{"$f":"'fnd enro'!I733","v":4},{"$f":"'fnd enro'!J733","v":0},{"$f":"'fnd enro'!K733","v":0.41689999999999999},{"$f":"'fnd enro'!L733","v":0},{"$f":"'fnd enro'!M733+'fnd enro'!N733","v":1},{"$f":"'fnd enro'!O733","v":0},{"$f":"'fnd enro'!P733","v":0},{"$f":"'fnd enro'!Q733+'fnd enro'!R733","v":9},{"$f":"'fnd enro'!T733","v":11},1.044,{"$f":"VALUE('fnd enro'!S733)","v":10},null,{"$f":"(($D733*'fnd base rates'!C$110)\n+($E733*'fnd base rates'!C$111)\n+($F733*'fnd base rates'!C$112)\n+($G733*'fnd base rates'!C$113)\n+($H733*'fnd base rates'!C$114)\n+($I733*'fnd base rates'!C$115)\n+($J733*'fnd base rates'!C$119)\n+($K733*'fnd base rates'!C$120)\n+($M733*'fnd base rates'!C$122)\n+($N733*'fnd base rates'!C$123)\n+($O733*'fnd base rates'!C$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,3)))\n*$R733","v":6357.7263131280006},{"$f":"(($D733*'fnd base rates'!D$110)\n+($E733*'fnd base rates'!D$111)\n+($F733*'fnd base rates'!D$112)\n+($G733*'fnd base rates'!D$113)\n+($H733*'fnd base rates'!D$114)\n+($I733*'fnd base rates'!D$115)\n+($J733*'fnd base rates'!D$119)\n+($K733*'fnd base rates'!D$120)\n+($M733*'fnd base rates'!D$122)\n+($N733*'fnd base rates'!D$123)\n+($O733*'fnd base rates'!D$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,4)))\n*$R733","v":11067.350039999999},{"$f":"(($D733*'fnd base rates'!E$110)\n+($E733*'fnd base rates'!E$111)\n+($F733*'fnd base rates'!E$112)\n+($G733*'fnd base rates'!E$113)\n+($H733*'fnd base rates'!E$114)\n+($I733*'fnd base rates'!E$115)\n+($J733*'fnd base rates'!E$119)\n+($K733*'fnd base rates'!E$120)\n+($M733*'fnd base rates'!E$122)\n+($N733*'fnd base rates'!E$123)\n+($O733*'fnd base rates'!E$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,5)))\n*$R733","v":72560.437922700003},{"$f":"(($D733*'fnd base rates'!F$110)\n+($E733*'fnd base rates'!F$111)\n+($F733*'fnd base rates'!F$112)\n+($G733*'fnd base rates'!F$113)\n+($H733*'fnd base rates'!F$114)\n+($I733*'fnd base rates'!F$115)\n+($J733*'fnd base rates'!F$119)\n+($K733*'fnd base rates'!F$120)\n+($M733*'fnd base rates'!F$122)\n+($N733*'fnd base rates'!F$123)\n+($O733*'fnd base rates'!F$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,6)))\n*$R733","v":11471.985715860001},{"$f":"(($D733*'fnd base rates'!G$110)\n+($E733*'fnd base rates'!G$111)\n+($F733*'fnd base rates'!G$112)\n+($G733*'fnd base rates'!G$113)\n+($H733*'fnd base rates'!G$114)\n+($I733*'fnd base rates'!G$115)\n+($J733*'fnd base rates'!G$119)\n+($K733*'fnd base rates'!G$120)\n+($M733*'fnd base rates'!G$122)\n+($N733*'fnd base rates'!G$123)\n+($O733*'fnd base rates'!G$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,7)))\n*$R733","v":3072.9770768519998},{"$f":"(($D733*'fnd base rates'!H$110)\n+($E733*'fnd base rates'!H$111)\n+($F733*'fnd base rates'!H$112)\n+($G733*'fnd base rates'!H$113)\n+($H733*'fnd base rates'!H$114)\n+($I733*'fnd base rates'!H$115)\n+($J733*'fnd base rates'!H$119)\n+($K733*'fnd base rates'!H$120)\n+($M733*'fnd base rates'!H$122)\n+($N733*'fnd base rates'!H$123)\n+($O733*'fnd base rates'!H$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,8)))","v":6757.2693579999996},{"$f":"(($D733*'fnd base rates'!I$110)\n+($E733*'fnd base rates'!I$111)\n+($F733*'fnd base rates'!I$112)\n+($G733*'fnd base rates'!I$113)\n+($H733*'fnd base rates'!I$114)\n+($I733*'fnd base rates'!I$115)\n+($J733*'fnd base rates'!I$119)\n+($K733*'fnd base rates'!I$120)\n+($M733*'fnd base rates'!I$122)\n+($N733*'fnd base rates'!I$123)\n+($O733*'fnd base rates'!I$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,9)))\n*$R733","v":4702.0507199999993},{"$f":"(($D733*'fnd base rates'!J$110)\n+($E733*'fnd base rates'!J$111)\n+($F733*'fnd base rates'!J$112)\n+($G733*'fnd base rates'!J$113)\n+($H733*'fnd base rates'!J$114)\n+($I733*'fnd base rates'!J$115)\n+($J733*'fnd base rates'!J$119)\n+($K733*'fnd base rates'!J$120)\n+($M733*'fnd base rates'!J$122)\n+($N733*'fnd base rates'!J$123)\n+($O733*'fnd base rates'!J$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,10)))\n*$R733","v":9104.7448800000002},{"$f":"(($D733*'fnd base rates'!K$110)\n+($E733*'fnd base rates'!K$111)\n+($F733*'fnd base rates'!K$112)\n+($G733*'fnd base rates'!K$113)\n+($H733*'fnd base rates'!K$114)\n+($I733*'fnd base rates'!K$115)\n+($J733*'fnd base rates'!K$119)\n+($K733*'fnd base rates'!K$120)\n+($M733*'fnd base rates'!K$122)\n+($N733*'fnd base rates'!K$123)\n+($O733*'fnd base rates'!K$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,11)))\n*$R733","v":12298.926429324001},{"$f":"(($D733*'fnd base rates'!L$110)\n+($E733*'fnd base rates'!L$111)\n+($F733*'fnd base rates'!L$112)\n+($G733*'fnd base rates'!L$113)\n+($H733*'fnd base rates'!L$114)\n+($I733*'fnd base rates'!L$115)\n+($J733*'fnd base rates'!L$119)\n+($K733*'fnd base rates'!L$120)\n+($M733*'fnd base rates'!L$122)\n+($N733*'fnd base rates'!L$123)\n+($O733*'fnd base rates'!L$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,12)))","v":17054.869742708659},{"$f":"(($D733*'fnd base rates'!M$110)\n+($E733*'fnd base rates'!M$111)\n+($F733*'fnd base rates'!M$112)\n+($G733*'fnd base rates'!M$113)\n+($H733*'fnd base rates'!M$114)\n+($I733*'fnd base rates'!M$115)\n+($J733*'fnd base rates'!M$119)\n+($K733*'fnd base rates'!M$120)\n+($M733*'fnd base rates'!M$122)\n+($N733*'fnd base rates'!M$123)\n+($O733*'fnd base rates'!M$124)\n+($P733*VLOOKUP($S733+15,rate_basefnd,13)))","v":0},154448.33819857266,null,494093176,"494","093","176",1,11,154448.33819857266,14041,0,14041,null,null,null,null,null,14041,0,14041,333,13708,22,13686]
[494,494093178,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D734","v":0},{"$f":"'fnd enro'!E734","v":0},{"$f":"'fnd enro'!F734","v":0},{"$f":"'fnd enro'!G734","v":0},{"$f":"'fnd enro'!H734","v":0},{"$f":"'fnd enro'!I734","v":1},{"$f":"'fnd enro'!J734","v":0},{"$f":"'fnd enro'!K734","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L734","v":0},{"$f":"'fnd enro'!M734+'fnd enro'!N734","v":0},{"$f":"'fnd enro'!O734","v":0},{"$f":"'fnd enro'!P734","v":0},{"$f":"'fnd enro'!Q734+'fnd enro'!R734","v":0},{"$f":"'fnd enro'!T734","v":1},1.044,{"$f":"VALUE('fnd enro'!S734)","v":1},null,{"$f":"(($D734*'fnd base rates'!C$110)\n+($E734*'fnd base rates'!C$111)\n+($F734*'fnd base rates'!C$112)\n+($G734*'fnd base rates'!C$113)\n+($H734*'fnd base rates'!C$114)\n+($I734*'fnd base rates'!C$115)\n+($J734*'fnd base rates'!C$119)\n+($K734*'fnd base rates'!C$120)\n+($M734*'fnd base rates'!C$122)\n+($N734*'fnd base rates'!C$123)\n+($O734*'fnd base rates'!C$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,3)))\n*$R734","v":516.20448664800006},{"$f":"(($D734*'fnd base rates'!D$110)\n+($E734*'fnd base rates'!D$111)\n+($F734*'fnd base rates'!D$112)\n+($G734*'fnd base rates'!D$113)\n+($H734*'fnd base rates'!D$114)\n+($I734*'fnd base rates'!D$115)\n+($J734*'fnd base rates'!D$119)\n+($K734*'fnd base rates'!D$120)\n+($M734*'fnd base rates'!D$122)\n+($N734*'fnd base rates'!D$123)\n+($O734*'fnd base rates'!D$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,4)))\n*$R734","v":739.00584000000003},{"$f":"(($D734*'fnd base rates'!E$110)\n+($E734*'fnd base rates'!E$111)\n+($F734*'fnd base rates'!E$112)\n+($G734*'fnd base rates'!E$113)\n+($H734*'fnd base rates'!E$114)\n+($I734*'fnd base rates'!E$115)\n+($J734*'fnd base rates'!E$119)\n+($K734*'fnd base rates'!E$120)\n+($M734*'fnd base rates'!E$122)\n+($N734*'fnd base rates'!E$123)\n+($O734*'fnd base rates'!E$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,5)))\n*$R734","v":4738.3254657000007},{"$f":"(($D734*'fnd base rates'!F$110)\n+($E734*'fnd base rates'!F$111)\n+($F734*'fnd base rates'!F$112)\n+($G734*'fnd base rates'!F$113)\n+($H734*'fnd base rates'!F$114)\n+($I734*'fnd base rates'!F$115)\n+($J734*'fnd base rates'!F$119)\n+($K734*'fnd base rates'!F$120)\n+($M734*'fnd base rates'!F$122)\n+($N734*'fnd base rates'!F$123)\n+($O734*'fnd base rates'!F$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,6)))\n*$R734","v":850.58116326000004},{"$f":"(($D734*'fnd base rates'!G$110)\n+($E734*'fnd base rates'!G$111)\n+($F734*'fnd base rates'!G$112)\n+($G734*'fnd base rates'!G$113)\n+($H734*'fnd base rates'!G$114)\n+($I734*'fnd base rates'!G$115)\n+($J734*'fnd base rates'!G$119)\n+($K734*'fnd base rates'!G$120)\n+($M734*'fnd base rates'!G$122)\n+($N734*'fnd base rates'!G$123)\n+($O734*'fnd base rates'!G$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,7)))\n*$R734","v":157.98706153199998},{"$f":"(($D734*'fnd base rates'!H$110)\n+($E734*'fnd base rates'!H$111)\n+($F734*'fnd base rates'!H$112)\n+($G734*'fnd base rates'!H$113)\n+($H734*'fnd base rates'!H$114)\n+($I734*'fnd base rates'!H$115)\n+($J734*'fnd base rates'!H$119)\n+($K734*'fnd base rates'!H$120)\n+($M734*'fnd base rates'!H$122)\n+($N734*'fnd base rates'!H$123)\n+($O734*'fnd base rates'!H$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D734*'fnd base rates'!I$110)\n+($E734*'fnd base rates'!I$111)\n+($F734*'fnd base rates'!I$112)\n+($G734*'fnd base rates'!I$113)\n+($H734*'fnd base rates'!I$114)\n+($I734*'fnd base rates'!I$115)\n+($J734*'fnd base rates'!I$119)\n+($K734*'fnd base rates'!I$120)\n+($M734*'fnd base rates'!I$122)\n+($N734*'fnd base rates'!I$123)\n+($O734*'fnd base rates'!I$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,9)))\n*$R734","v":411.42995999999999},{"$f":"(($D734*'fnd base rates'!J$110)\n+($E734*'fnd base rates'!J$111)\n+($F734*'fnd base rates'!J$112)\n+($G734*'fnd base rates'!J$113)\n+($H734*'fnd base rates'!J$114)\n+($I734*'fnd base rates'!J$115)\n+($J734*'fnd base rates'!J$119)\n+($K734*'fnd base rates'!J$120)\n+($M734*'fnd base rates'!J$122)\n+($N734*'fnd base rates'!J$123)\n+($O734*'fnd base rates'!J$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,10)))\n*$R734","v":554.20740000000001},{"$f":"(($D734*'fnd base rates'!K$110)\n+($E734*'fnd base rates'!K$111)\n+($F734*'fnd base rates'!K$112)\n+($G734*'fnd base rates'!K$113)\n+($H734*'fnd base rates'!K$114)\n+($I734*'fnd base rates'!K$115)\n+($J734*'fnd base rates'!K$119)\n+($K734*'fnd base rates'!K$120)\n+($M734*'fnd base rates'!K$122)\n+($N734*'fnd base rates'!K$123)\n+($O734*'fnd base rates'!K$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,11)))\n*$R734","v":1108.6739844840001},{"$f":"(($D734*'fnd base rates'!L$110)\n+($E734*'fnd base rates'!L$111)\n+($F734*'fnd base rates'!L$112)\n+($G734*'fnd base rates'!L$113)\n+($H734*'fnd base rates'!L$114)\n+($I734*'fnd base rates'!L$115)\n+($J734*'fnd base rates'!L$119)\n+($K734*'fnd base rates'!L$120)\n+($M734*'fnd base rates'!L$122)\n+($N734*'fnd base rates'!L$123)\n+($O734*'fnd base rates'!L$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D734*'fnd base rates'!M$110)\n+($E734*'fnd base rates'!M$111)\n+($F734*'fnd base rates'!M$112)\n+($G734*'fnd base rates'!M$113)\n+($H734*'fnd base rates'!M$114)\n+($I734*'fnd base rates'!M$115)\n+($J734*'fnd base rates'!M$119)\n+($K734*'fnd base rates'!M$120)\n+($M734*'fnd base rates'!M$122)\n+($N734*'fnd base rates'!M$123)\n+($O734*'fnd base rates'!M$124)\n+($P734*VLOOKUP($S734+15,rate_basefnd,13)))","v":0},10938.068634252882,null,494093178,"494","093","178",1,1,10938.068634252882,10938,0,10938,null,null,null,null,null,10938,0,10938,-1,10939,12,10927]
[494,494093248,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D735","v":0},{"$f":"'fnd enro'!E735","v":0},{"$f":"'fnd enro'!F735","v":31},{"$f":"'fnd enro'!G735","v":80},{"$f":"'fnd enro'!H735","v":75},{"$f":"'fnd enro'!I735","v":61},{"$f":"'fnd enro'!J735","v":0},{"$f":"'fnd enro'!K735","v":9.3613},{"$f":"'fnd enro'!L735","v":0},{"$f":"'fnd enro'!M735+'fnd enro'!N735","v":50},{"$f":"'fnd enro'!O735","v":10},{"$f":"'fnd enro'!P735","v":2},{"$f":"'fnd enro'!Q735+'fnd enro'!R735","v":123},{"$f":"'fnd enro'!T735","v":247},1.044,{"$f":"VALUE('fnd enro'!S735)","v":9},null,{"$f":"(($D735*'fnd base rates'!C$110)\n+($E735*'fnd base rates'!C$111)\n+($F735*'fnd base rates'!C$112)\n+($G735*'fnd base rates'!C$113)\n+($H735*'fnd base rates'!C$114)\n+($I735*'fnd base rates'!C$115)\n+($J735*'fnd base rates'!C$119)\n+($K735*'fnd base rates'!C$120)\n+($M735*'fnd base rates'!C$122)\n+($N735*'fnd base rates'!C$123)\n+($O735*'fnd base rates'!C$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,3)))\n*$R735","v":141172.46672205598},{"$f":"(($D735*'fnd base rates'!D$110)\n+($E735*'fnd base rates'!D$111)\n+($F735*'fnd base rates'!D$112)\n+($G735*'fnd base rates'!D$113)\n+($H735*'fnd base rates'!D$114)\n+($I735*'fnd base rates'!D$115)\n+($J735*'fnd base rates'!D$119)\n+($K735*'fnd base rates'!D$120)\n+($M735*'fnd base rates'!D$122)\n+($N735*'fnd base rates'!D$123)\n+($O735*'fnd base rates'!D$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,4)))\n*$R735","v":229841.41284},{"$f":"(($D735*'fnd base rates'!E$110)\n+($E735*'fnd base rates'!E$111)\n+($F735*'fnd base rates'!E$112)\n+($G735*'fnd base rates'!E$113)\n+($H735*'fnd base rates'!E$114)\n+($I735*'fnd base rates'!E$115)\n+($J735*'fnd base rates'!E$119)\n+($K735*'fnd base rates'!E$120)\n+($M735*'fnd base rates'!E$122)\n+($N735*'fnd base rates'!E$123)\n+($O735*'fnd base rates'!E$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,5)))\n*$R735","v":1388066.3856279},{"$f":"(($D735*'fnd base rates'!F$110)\n+($E735*'fnd base rates'!F$111)\n+($F735*'fnd base rates'!F$112)\n+($G735*'fnd base rates'!F$113)\n+($H735*'fnd base rates'!F$114)\n+($I735*'fnd base rates'!F$115)\n+($J735*'fnd base rates'!F$119)\n+($K735*'fnd base rates'!F$120)\n+($M735*'fnd base rates'!F$122)\n+($N735*'fnd base rates'!F$123)\n+($O735*'fnd base rates'!F$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,6)))\n*$R735","v":266835.69900521997},{"$f":"(($D735*'fnd base rates'!G$110)\n+($E735*'fnd base rates'!G$111)\n+($F735*'fnd base rates'!G$112)\n+($G735*'fnd base rates'!G$113)\n+($H735*'fnd base rates'!G$114)\n+($I735*'fnd base rates'!G$115)\n+($J735*'fnd base rates'!G$119)\n+($K735*'fnd base rates'!G$120)\n+($M735*'fnd base rates'!G$122)\n+($N735*'fnd base rates'!G$123)\n+($O735*'fnd base rates'!G$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,7)))\n*$R735","v":59074.619878404017},{"$f":"(($D735*'fnd base rates'!H$110)\n+($E735*'fnd base rates'!H$111)\n+($F735*'fnd base rates'!H$112)\n+($G735*'fnd base rates'!H$113)\n+($H735*'fnd base rates'!H$114)\n+($I735*'fnd base rates'!H$115)\n+($J735*'fnd base rates'!H$119)\n+($K735*'fnd base rates'!H$120)\n+($M735*'fnd base rates'!H$122)\n+($N735*'fnd base rates'!H$123)\n+($O735*'fnd base rates'!H$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,8)))","v":146321.33376599997},{"$f":"(($D735*'fnd base rates'!I$110)\n+($E735*'fnd base rates'!I$111)\n+($F735*'fnd base rates'!I$112)\n+($G735*'fnd base rates'!I$113)\n+($H735*'fnd base rates'!I$114)\n+($I735*'fnd base rates'!I$115)\n+($J735*'fnd base rates'!I$119)\n+($K735*'fnd base rates'!I$120)\n+($M735*'fnd base rates'!I$122)\n+($N735*'fnd base rates'!I$123)\n+($O735*'fnd base rates'!I$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,9)))\n*$R735","v":96124.222439999998},{"$f":"(($D735*'fnd base rates'!J$110)\n+($E735*'fnd base rates'!J$111)\n+($F735*'fnd base rates'!J$112)\n+($G735*'fnd base rates'!J$113)\n+($H735*'fnd base rates'!J$114)\n+($I735*'fnd base rates'!J$115)\n+($J735*'fnd base rates'!J$119)\n+($K735*'fnd base rates'!J$120)\n+($M735*'fnd base rates'!J$122)\n+($N735*'fnd base rates'!J$123)\n+($O735*'fnd base rates'!J$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,10)))\n*$R735","v":144272.46888000003},{"$f":"(($D735*'fnd base rates'!K$110)\n+($E735*'fnd base rates'!K$111)\n+($F735*'fnd base rates'!K$112)\n+($G735*'fnd base rates'!K$113)\n+($H735*'fnd base rates'!K$114)\n+($I735*'fnd base rates'!K$115)\n+($J735*'fnd base rates'!K$119)\n+($K735*'fnd base rates'!K$120)\n+($M735*'fnd base rates'!K$122)\n+($N735*'fnd base rates'!K$123)\n+($O735*'fnd base rates'!K$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,11)))\n*$R735","v":288350.84820754797},{"$f":"(($D735*'fnd base rates'!L$110)\n+($E735*'fnd base rates'!L$111)\n+($F735*'fnd base rates'!L$112)\n+($G735*'fnd base rates'!L$113)\n+($H735*'fnd base rates'!L$114)\n+($I735*'fnd base rates'!L$115)\n+($J735*'fnd base rates'!L$119)\n+($K735*'fnd base rates'!L$120)\n+($M735*'fnd base rates'!L$122)\n+($N735*'fnd base rates'!L$123)\n+($O735*'fnd base rates'!L$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,12)))","v":357646.88874297083},{"$f":"(($D735*'fnd base rates'!M$110)\n+($E735*'fnd base rates'!M$111)\n+($F735*'fnd base rates'!M$112)\n+($G735*'fnd base rates'!M$113)\n+($H735*'fnd base rates'!M$114)\n+($I735*'fnd base rates'!M$115)\n+($J735*'fnd base rates'!M$119)\n+($K735*'fnd base rates'!M$120)\n+($M735*'fnd base rates'!M$122)\n+($N735*'fnd base rates'!M$123)\n+($O735*'fnd base rates'!M$124)\n+($P735*VLOOKUP($S735+15,rate_basefnd,13)))","v":0},3117706.346110099,null,494093248,"494","093","248",1,247,3117706.346110099,12622,0,12622,null,null,null,null,null,12622,0,12622,171,12451,155,12296]
[494,494093262,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D736","v":0},{"$f":"'fnd enro'!E736","v":0},{"$f":"'fnd enro'!F736","v":0},{"$f":"'fnd enro'!G736","v":2},{"$f":"'fnd enro'!H736","v":0},{"$f":"'fnd enro'!I736","v":1},{"$f":"'fnd enro'!J736","v":0},{"$f":"'fnd enro'!K736","v":0.1137},{"$f":"'fnd enro'!L736","v":0},{"$f":"'fnd enro'!M736+'fnd enro'!N736","v":0},{"$f":"'fnd enro'!O736","v":0},{"$f":"'fnd enro'!P736","v":0},{"$f":"'fnd enro'!Q736+'fnd enro'!R736","v":3},{"$f":"'fnd enro'!T736","v":3},1.044,{"$f":"VALUE('fnd enro'!S736)","v":10},null,{"$f":"(($D736*'fnd base rates'!C$110)\n+($E736*'fnd base rates'!C$111)\n+($F736*'fnd base rates'!C$112)\n+($G736*'fnd base rates'!C$113)\n+($H736*'fnd base rates'!C$114)\n+($I736*'fnd base rates'!C$115)\n+($J736*'fnd base rates'!C$119)\n+($K736*'fnd base rates'!C$120)\n+($M736*'fnd base rates'!C$122)\n+($N736*'fnd base rates'!C$123)\n+($O736*'fnd base rates'!C$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,3)))\n*$R736","v":1743.7370599439998},{"$f":"(($D736*'fnd base rates'!D$110)\n+($E736*'fnd base rates'!D$111)\n+($F736*'fnd base rates'!D$112)\n+($G736*'fnd base rates'!D$113)\n+($H736*'fnd base rates'!D$114)\n+($I736*'fnd base rates'!D$115)\n+($J736*'fnd base rates'!D$119)\n+($K736*'fnd base rates'!D$120)\n+($M736*'fnd base rates'!D$122)\n+($N736*'fnd base rates'!D$123)\n+($O736*'fnd base rates'!D$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,4)))\n*$R736","v":3141.5525999999995},{"$f":"(($D736*'fnd base rates'!E$110)\n+($E736*'fnd base rates'!E$111)\n+($F736*'fnd base rates'!E$112)\n+($G736*'fnd base rates'!E$113)\n+($H736*'fnd base rates'!E$114)\n+($I736*'fnd base rates'!E$115)\n+($J736*'fnd base rates'!E$119)\n+($K736*'fnd base rates'!E$120)\n+($M736*'fnd base rates'!E$122)\n+($N736*'fnd base rates'!E$123)\n+($O736*'fnd base rates'!E$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,5)))\n*$R736","v":21246.9636771},{"$f":"(($D736*'fnd base rates'!F$110)\n+($E736*'fnd base rates'!F$111)\n+($F736*'fnd base rates'!F$112)\n+($G736*'fnd base rates'!F$113)\n+($H736*'fnd base rates'!F$114)\n+($I736*'fnd base rates'!F$115)\n+($J736*'fnd base rates'!F$119)\n+($K736*'fnd base rates'!F$120)\n+($M736*'fnd base rates'!F$122)\n+($N736*'fnd base rates'!F$123)\n+($O736*'fnd base rates'!F$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,6)))\n*$R736","v":3248.2794097800002},{"$f":"(($D736*'fnd base rates'!G$110)\n+($E736*'fnd base rates'!G$111)\n+($F736*'fnd base rates'!G$112)\n+($G736*'fnd base rates'!G$113)\n+($H736*'fnd base rates'!G$114)\n+($I736*'fnd base rates'!G$115)\n+($J736*'fnd base rates'!G$119)\n+($K736*'fnd base rates'!G$120)\n+($M736*'fnd base rates'!G$122)\n+($N736*'fnd base rates'!G$123)\n+($O736*'fnd base rates'!G$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,7)))\n*$R736","v":898.09662459600008},{"$f":"(($D736*'fnd base rates'!H$110)\n+($E736*'fnd base rates'!H$111)\n+($F736*'fnd base rates'!H$112)\n+($G736*'fnd base rates'!H$113)\n+($H736*'fnd base rates'!H$114)\n+($I736*'fnd base rates'!H$115)\n+($J736*'fnd base rates'!H$119)\n+($K736*'fnd base rates'!H$120)\n+($M736*'fnd base rates'!H$122)\n+($N736*'fnd base rates'!H$123)\n+($O736*'fnd base rates'!H$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,8)))","v":1798.230734},{"$f":"(($D736*'fnd base rates'!I$110)\n+($E736*'fnd base rates'!I$111)\n+($F736*'fnd base rates'!I$112)\n+($G736*'fnd base rates'!I$113)\n+($H736*'fnd base rates'!I$114)\n+($I736*'fnd base rates'!I$115)\n+($J736*'fnd base rates'!I$119)\n+($K736*'fnd base rates'!I$120)\n+($M736*'fnd base rates'!I$122)\n+($N736*'fnd base rates'!I$123)\n+($O736*'fnd base rates'!I$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,9)))\n*$R736","v":1270.0677599999999},{"$f":"(($D736*'fnd base rates'!J$110)\n+($E736*'fnd base rates'!J$111)\n+($F736*'fnd base rates'!J$112)\n+($G736*'fnd base rates'!J$113)\n+($H736*'fnd base rates'!J$114)\n+($I736*'fnd base rates'!J$115)\n+($J736*'fnd base rates'!J$119)\n+($K736*'fnd base rates'!J$120)\n+($M736*'fnd base rates'!J$122)\n+($N736*'fnd base rates'!J$123)\n+($O736*'fnd base rates'!J$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,10)))\n*$R736","v":2747.4948000000004},{"$f":"(($D736*'fnd base rates'!K$110)\n+($E736*'fnd base rates'!K$111)\n+($F736*'fnd base rates'!K$112)\n+($G736*'fnd base rates'!K$113)\n+($H736*'fnd base rates'!K$114)\n+($I736*'fnd base rates'!K$115)\n+($J736*'fnd base rates'!K$119)\n+($K736*'fnd base rates'!K$120)\n+($M736*'fnd base rates'!K$122)\n+($N736*'fnd base rates'!K$123)\n+($O736*'fnd base rates'!K$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,11)))\n*$R736","v":3229.7025134519999},{"$f":"(($D736*'fnd base rates'!L$110)\n+($E736*'fnd base rates'!L$111)\n+($F736*'fnd base rates'!L$112)\n+($G736*'fnd base rates'!L$113)\n+($H736*'fnd base rates'!L$114)\n+($I736*'fnd base rates'!L$115)\n+($J736*'fnd base rates'!L$119)\n+($K736*'fnd base rates'!L$120)\n+($M736*'fnd base rates'!L$122)\n+($N736*'fnd base rates'!L$123)\n+($O736*'fnd base rates'!L$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,12)))","v":4827.5306526361019},{"$f":"(($D736*'fnd base rates'!M$110)\n+($E736*'fnd base rates'!M$111)\n+($F736*'fnd base rates'!M$112)\n+($G736*'fnd base rates'!M$113)\n+($H736*'fnd base rates'!M$114)\n+($I736*'fnd base rates'!M$115)\n+($J736*'fnd base rates'!M$119)\n+($K736*'fnd base rates'!M$120)\n+($M736*'fnd base rates'!M$122)\n+($N736*'fnd base rates'!M$123)\n+($O736*'fnd base rates'!M$124)\n+($P736*VLOOKUP($S736+15,rate_basefnd,13)))","v":0},44151.655831508106,null,494093262,"494","093","262",1,3,44151.655831508106,14717,0,14717,null,null,null,null,null,14717,0,14717,396,14321,24,14297]
[494,494093284,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D737","v":0},{"$f":"'fnd enro'!E737","v":0},{"$f":"'fnd enro'!F737","v":0},{"$f":"'fnd enro'!G737","v":1},{"$f":"'fnd enro'!H737","v":0},{"$f":"'fnd enro'!I737","v":0},{"$f":"'fnd enro'!J737","v":0},{"$f":"'fnd enro'!K737","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L737","v":0},{"$f":"'fnd enro'!M737+'fnd enro'!N737","v":1},{"$f":"'fnd enro'!O737","v":0},{"$f":"'fnd enro'!P737","v":0},{"$f":"'fnd enro'!Q737+'fnd enro'!R737","v":0},{"$f":"'fnd enro'!T737","v":1},1.044,{"$f":"VALUE('fnd enro'!S737)","v":1},null,{"$f":"(($D737*'fnd base rates'!C$110)\n+($E737*'fnd base rates'!C$111)\n+($F737*'fnd base rates'!C$112)\n+($G737*'fnd base rates'!C$113)\n+($H737*'fnd base rates'!C$114)\n+($I737*'fnd base rates'!C$115)\n+($J737*'fnd base rates'!C$119)\n+($K737*'fnd base rates'!C$120)\n+($M737*'fnd base rates'!C$122)\n+($N737*'fnd base rates'!C$123)\n+($O737*'fnd base rates'!C$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,3)))\n*$R737","v":610.3106466480001},{"$f":"(($D737*'fnd base rates'!D$110)\n+($E737*'fnd base rates'!D$111)\n+($F737*'fnd base rates'!D$112)\n+($G737*'fnd base rates'!D$113)\n+($H737*'fnd base rates'!D$114)\n+($I737*'fnd base rates'!D$115)\n+($J737*'fnd base rates'!D$119)\n+($K737*'fnd base rates'!D$120)\n+($M737*'fnd base rates'!D$122)\n+($N737*'fnd base rates'!D$123)\n+($O737*'fnd base rates'!D$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,4)))\n*$R737","v":903.68640000000005},{"$f":"(($D737*'fnd base rates'!E$110)\n+($E737*'fnd base rates'!E$111)\n+($F737*'fnd base rates'!E$112)\n+($G737*'fnd base rates'!E$113)\n+($H737*'fnd base rates'!E$114)\n+($I737*'fnd base rates'!E$115)\n+($J737*'fnd base rates'!E$119)\n+($K737*'fnd base rates'!E$120)\n+($M737*'fnd base rates'!E$122)\n+($N737*'fnd base rates'!E$123)\n+($O737*'fnd base rates'!E$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,5)))\n*$R737","v":4894.3930257000002},{"$f":"(($D737*'fnd base rates'!F$110)\n+($E737*'fnd base rates'!F$111)\n+($F737*'fnd base rates'!F$112)\n+($G737*'fnd base rates'!F$113)\n+($H737*'fnd base rates'!F$114)\n+($I737*'fnd base rates'!F$115)\n+($J737*'fnd base rates'!F$119)\n+($K737*'fnd base rates'!F$120)\n+($M737*'fnd base rates'!F$122)\n+($N737*'fnd base rates'!F$123)\n+($O737*'fnd base rates'!F$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,6)))\n*$R737","v":1363.5296832600002},{"$f":"(($D737*'fnd base rates'!G$110)\n+($E737*'fnd base rates'!G$111)\n+($F737*'fnd base rates'!G$112)\n+($G737*'fnd base rates'!G$113)\n+($H737*'fnd base rates'!G$114)\n+($I737*'fnd base rates'!G$115)\n+($J737*'fnd base rates'!G$119)\n+($K737*'fnd base rates'!G$120)\n+($M737*'fnd base rates'!G$122)\n+($N737*'fnd base rates'!G$123)\n+($O737*'fnd base rates'!G$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,7)))\n*$R737","v":198.17062153200001},{"$f":"(($D737*'fnd base rates'!H$110)\n+($E737*'fnd base rates'!H$111)\n+($F737*'fnd base rates'!H$112)\n+($G737*'fnd base rates'!H$113)\n+($H737*'fnd base rates'!H$114)\n+($I737*'fnd base rates'!H$115)\n+($J737*'fnd base rates'!H$119)\n+($K737*'fnd base rates'!H$120)\n+($M737*'fnd base rates'!H$122)\n+($N737*'fnd base rates'!H$123)\n+($O737*'fnd base rates'!H$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D737*'fnd base rates'!I$110)\n+($E737*'fnd base rates'!I$111)\n+($F737*'fnd base rates'!I$112)\n+($G737*'fnd base rates'!I$113)\n+($H737*'fnd base rates'!I$114)\n+($I737*'fnd base rates'!I$115)\n+($J737*'fnd base rates'!I$119)\n+($K737*'fnd base rates'!I$120)\n+($M737*'fnd base rates'!I$122)\n+($N737*'fnd base rates'!I$123)\n+($O737*'fnd base rates'!I$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,9)))\n*$R737","v":317.15675999999996},{"$f":"(($D737*'fnd base rates'!J$110)\n+($E737*'fnd base rates'!J$111)\n+($F737*'fnd base rates'!J$112)\n+($G737*'fnd base rates'!J$113)\n+($H737*'fnd base rates'!J$114)\n+($I737*'fnd base rates'!J$115)\n+($J737*'fnd base rates'!J$119)\n+($K737*'fnd base rates'!J$120)\n+($M737*'fnd base rates'!J$122)\n+($N737*'fnd base rates'!J$123)\n+($O737*'fnd base rates'!J$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,10)))\n*$R737","v":170.66267999999999},{"$f":"(($D737*'fnd base rates'!K$110)\n+($E737*'fnd base rates'!K$111)\n+($F737*'fnd base rates'!K$112)\n+($G737*'fnd base rates'!K$113)\n+($H737*'fnd base rates'!K$114)\n+($I737*'fnd base rates'!K$115)\n+($J737*'fnd base rates'!K$119)\n+($K737*'fnd base rates'!K$120)\n+($M737*'fnd base rates'!K$122)\n+($N737*'fnd base rates'!K$123)\n+($O737*'fnd base rates'!K$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,11)))\n*$R737","v":1342.8118644840001},{"$f":"(($D737*'fnd base rates'!L$110)\n+($E737*'fnd base rates'!L$111)\n+($F737*'fnd base rates'!L$112)\n+($G737*'fnd base rates'!L$113)\n+($H737*'fnd base rates'!L$114)\n+($I737*'fnd base rates'!L$115)\n+($J737*'fnd base rates'!L$119)\n+($K737*'fnd base rates'!L$120)\n+($M737*'fnd base rates'!L$122)\n+($N737*'fnd base rates'!L$123)\n+($O737*'fnd base rates'!L$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,12)))","v":1414.5504790036098},{"$f":"(($D737*'fnd base rates'!M$110)\n+($E737*'fnd base rates'!M$111)\n+($F737*'fnd base rates'!M$112)\n+($G737*'fnd base rates'!M$113)\n+($H737*'fnd base rates'!M$114)\n+($I737*'fnd base rates'!M$115)\n+($J737*'fnd base rates'!M$119)\n+($K737*'fnd base rates'!M$120)\n+($M737*'fnd base rates'!M$122)\n+($N737*'fnd base rates'!M$123)\n+($O737*'fnd base rates'!M$124)\n+($P737*VLOOKUP($S737+15,rate_basefnd,13)))","v":0},11811.955738627608,null,494093284,"494","093","284",1,1,11811.955738627608,11812,0,11812,null,null,null,null,null,11812,0,11812,101,11711,2270,9441]
[494,494093291,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D738","v":0},{"$f":"'fnd enro'!E738","v":0},{"$f":"'fnd enro'!F738","v":0},{"$f":"'fnd enro'!G738","v":0},{"$f":"'fnd enro'!H738","v":1},{"$f":"'fnd enro'!I738","v":0},{"$f":"'fnd enro'!J738","v":0},{"$f":"'fnd enro'!K738","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L738","v":0},{"$f":"'fnd enro'!M738+'fnd enro'!N738","v":0},{"$f":"'fnd enro'!O738","v":0},{"$f":"'fnd enro'!P738","v":0},{"$f":"'fnd enro'!Q738+'fnd enro'!R738","v":1},{"$f":"'fnd enro'!T738","v":1},1.044,{"$f":"VALUE('fnd enro'!S738)","v":10},null,{"$f":"(($D738*'fnd base rates'!C$110)\n+($E738*'fnd base rates'!C$111)\n+($F738*'fnd base rates'!C$112)\n+($G738*'fnd base rates'!C$113)\n+($H738*'fnd base rates'!C$114)\n+($I738*'fnd base rates'!C$115)\n+($J738*'fnd base rates'!C$119)\n+($K738*'fnd base rates'!C$120)\n+($M738*'fnd base rates'!C$122)\n+($N738*'fnd base rates'!C$123)\n+($O738*'fnd base rates'!C$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,3)))\n*$R738","v":581.24568664800006},{"$f":"(($D738*'fnd base rates'!D$110)\n+($E738*'fnd base rates'!D$111)\n+($F738*'fnd base rates'!D$112)\n+($G738*'fnd base rates'!D$113)\n+($H738*'fnd base rates'!D$114)\n+($I738*'fnd base rates'!D$115)\n+($J738*'fnd base rates'!D$119)\n+($K738*'fnd base rates'!D$120)\n+($M738*'fnd base rates'!D$122)\n+($N738*'fnd base rates'!D$123)\n+($O738*'fnd base rates'!D$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,4)))\n*$R738","v":1047.1841999999999},{"$f":"(($D738*'fnd base rates'!E$110)\n+($E738*'fnd base rates'!E$111)\n+($F738*'fnd base rates'!E$112)\n+($G738*'fnd base rates'!E$113)\n+($H738*'fnd base rates'!E$114)\n+($I738*'fnd base rates'!E$115)\n+($J738*'fnd base rates'!E$119)\n+($K738*'fnd base rates'!E$120)\n+($M738*'fnd base rates'!E$122)\n+($N738*'fnd base rates'!E$123)\n+($O738*'fnd base rates'!E$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,5)))\n*$R738","v":6343.5067857000004},{"$f":"(($D738*'fnd base rates'!F$110)\n+($E738*'fnd base rates'!F$111)\n+($F738*'fnd base rates'!F$112)\n+($G738*'fnd base rates'!F$113)\n+($H738*'fnd base rates'!F$114)\n+($I738*'fnd base rates'!F$115)\n+($J738*'fnd base rates'!F$119)\n+($K738*'fnd base rates'!F$120)\n+($M738*'fnd base rates'!F$122)\n+($N738*'fnd base rates'!F$123)\n+($O738*'fnd base rates'!F$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,6)))\n*$R738","v":955.36744326000007},{"$f":"(($D738*'fnd base rates'!G$110)\n+($E738*'fnd base rates'!G$111)\n+($F738*'fnd base rates'!G$112)\n+($G738*'fnd base rates'!G$113)\n+($H738*'fnd base rates'!G$114)\n+($I738*'fnd base rates'!G$115)\n+($J738*'fnd base rates'!G$119)\n+($K738*'fnd base rates'!G$120)\n+($M738*'fnd base rates'!G$122)\n+($N738*'fnd base rates'!G$123)\n+($O738*'fnd base rates'!G$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,7)))\n*$R738","v":308.35438153200005},{"$f":"(($D738*'fnd base rates'!H$110)\n+($E738*'fnd base rates'!H$111)\n+($F738*'fnd base rates'!H$112)\n+($G738*'fnd base rates'!H$113)\n+($H738*'fnd base rates'!H$114)\n+($I738*'fnd base rates'!H$115)\n+($J738*'fnd base rates'!H$119)\n+($K738*'fnd base rates'!H$120)\n+($M738*'fnd base rates'!H$122)\n+($N738*'fnd base rates'!H$123)\n+($O738*'fnd base rates'!H$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D738*'fnd base rates'!I$110)\n+($E738*'fnd base rates'!I$111)\n+($F738*'fnd base rates'!I$112)\n+($G738*'fnd base rates'!I$113)\n+($H738*'fnd base rates'!I$114)\n+($I738*'fnd base rates'!I$115)\n+($J738*'fnd base rates'!I$119)\n+($K738*'fnd base rates'!I$120)\n+($M738*'fnd base rates'!I$122)\n+($N738*'fnd base rates'!I$123)\n+($O738*'fnd base rates'!I$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,9)))\n*$R738","v":450.03708},{"$f":"(($D738*'fnd base rates'!J$110)\n+($E738*'fnd base rates'!J$111)\n+($F738*'fnd base rates'!J$112)\n+($G738*'fnd base rates'!J$113)\n+($H738*'fnd base rates'!J$114)\n+($I738*'fnd base rates'!J$115)\n+($J738*'fnd base rates'!J$119)\n+($K738*'fnd base rates'!J$120)\n+($M738*'fnd base rates'!J$122)\n+($N738*'fnd base rates'!J$123)\n+($O738*'fnd base rates'!J$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,10)))\n*$R738","v":873.34776000000011},{"$f":"(($D738*'fnd base rates'!K$110)\n+($E738*'fnd base rates'!K$111)\n+($F738*'fnd base rates'!K$112)\n+($G738*'fnd base rates'!K$113)\n+($H738*'fnd base rates'!K$114)\n+($I738*'fnd base rates'!K$115)\n+($J738*'fnd base rates'!K$119)\n+($K738*'fnd base rates'!K$120)\n+($M738*'fnd base rates'!K$122)\n+($N738*'fnd base rates'!K$123)\n+($O738*'fnd base rates'!K$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,11)))\n*$R738","v":1139.680784484},{"$f":"(($D738*'fnd base rates'!L$110)\n+($E738*'fnd base rates'!L$111)\n+($F738*'fnd base rates'!L$112)\n+($G738*'fnd base rates'!L$113)\n+($H738*'fnd base rates'!L$114)\n+($I738*'fnd base rates'!L$115)\n+($J738*'fnd base rates'!L$119)\n+($K738*'fnd base rates'!L$120)\n+($M738*'fnd base rates'!L$122)\n+($N738*'fnd base rates'!L$123)\n+($O738*'fnd base rates'!L$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D738*'fnd base rates'!M$110)\n+($E738*'fnd base rates'!M$111)\n+($F738*'fnd base rates'!M$112)\n+($G738*'fnd base rates'!M$113)\n+($H738*'fnd base rates'!M$114)\n+($I738*'fnd base rates'!M$115)\n+($J738*'fnd base rates'!M$119)\n+($K738*'fnd base rates'!M$120)\n+($M738*'fnd base rates'!M$122)\n+($N738*'fnd base rates'!M$123)\n+($O738*'fnd base rates'!M$124)\n+($P738*VLOOKUP($S738+15,rate_basefnd,13)))","v":0},13867.999127068684,null,494093291,"494","093","291",1,1,13867.999127068684,13868,0,13868,null,null,null,null,null,13868,0,13868,393,13475,27,13448]
[494,494093293,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D739","v":0},{"$f":"'fnd enro'!E739","v":0},{"$f":"'fnd enro'!F739","v":0},{"$f":"'fnd enro'!G739","v":1},{"$f":"'fnd enro'!H739","v":0},{"$f":"'fnd enro'!I739","v":2},{"$f":"'fnd enro'!J739","v":0},{"$f":"'fnd enro'!K739","v":0.1137},{"$f":"'fnd enro'!L739","v":0},{"$f":"'fnd enro'!M739+'fnd enro'!N739","v":0},{"$f":"'fnd enro'!O739","v":0},{"$f":"'fnd enro'!P739","v":0},{"$f":"'fnd enro'!Q739+'fnd enro'!R739","v":3},{"$f":"'fnd enro'!T739","v":3},1.044,{"$f":"VALUE('fnd enro'!S739)","v":10},null,{"$f":"(($D739*'fnd base rates'!C$110)\n+($E739*'fnd base rates'!C$111)\n+($F739*'fnd base rates'!C$112)\n+($G739*'fnd base rates'!C$113)\n+($H739*'fnd base rates'!C$114)\n+($I739*'fnd base rates'!C$115)\n+($J739*'fnd base rates'!C$119)\n+($K739*'fnd base rates'!C$120)\n+($M739*'fnd base rates'!C$122)\n+($N739*'fnd base rates'!C$123)\n+($O739*'fnd base rates'!C$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,3)))\n*$R739","v":1743.7370599439998},{"$f":"(($D739*'fnd base rates'!D$110)\n+($E739*'fnd base rates'!D$111)\n+($F739*'fnd base rates'!D$112)\n+($G739*'fnd base rates'!D$113)\n+($H739*'fnd base rates'!D$114)\n+($I739*'fnd base rates'!D$115)\n+($J739*'fnd base rates'!D$119)\n+($K739*'fnd base rates'!D$120)\n+($M739*'fnd base rates'!D$122)\n+($N739*'fnd base rates'!D$123)\n+($O739*'fnd base rates'!D$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,4)))\n*$R739","v":3141.5525999999995},{"$f":"(($D739*'fnd base rates'!E$110)\n+($E739*'fnd base rates'!E$111)\n+($F739*'fnd base rates'!E$112)\n+($G739*'fnd base rates'!E$113)\n+($H739*'fnd base rates'!E$114)\n+($I739*'fnd base rates'!E$115)\n+($J739*'fnd base rates'!E$119)\n+($K739*'fnd base rates'!E$120)\n+($M739*'fnd base rates'!E$122)\n+($N739*'fnd base rates'!E$123)\n+($O739*'fnd base rates'!E$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,5)))\n*$R739","v":22243.5869571},{"$f":"(($D739*'fnd base rates'!F$110)\n+($E739*'fnd base rates'!F$111)\n+($F739*'fnd base rates'!F$112)\n+($G739*'fnd base rates'!F$113)\n+($H739*'fnd base rates'!F$114)\n+($I739*'fnd base rates'!F$115)\n+($J739*'fnd base rates'!F$119)\n+($K739*'fnd base rates'!F$120)\n+($M739*'fnd base rates'!F$122)\n+($N739*'fnd base rates'!F$123)\n+($O739*'fnd base rates'!F$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,6)))\n*$R739","v":2900.01144978},{"$f":"(($D739*'fnd base rates'!G$110)\n+($E739*'fnd base rates'!G$111)\n+($F739*'fnd base rates'!G$112)\n+($G739*'fnd base rates'!G$113)\n+($H739*'fnd base rates'!G$114)\n+($I739*'fnd base rates'!G$115)\n+($J739*'fnd base rates'!G$119)\n+($K739*'fnd base rates'!G$120)\n+($M739*'fnd base rates'!G$122)\n+($N739*'fnd base rates'!G$123)\n+($O739*'fnd base rates'!G$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,7)))\n*$R739","v":904.95570459600003},{"$f":"(($D739*'fnd base rates'!H$110)\n+($E739*'fnd base rates'!H$111)\n+($F739*'fnd base rates'!H$112)\n+($G739*'fnd base rates'!H$113)\n+($H739*'fnd base rates'!H$114)\n+($I739*'fnd base rates'!H$115)\n+($J739*'fnd base rates'!H$119)\n+($K739*'fnd base rates'!H$120)\n+($M739*'fnd base rates'!H$122)\n+($N739*'fnd base rates'!H$123)\n+($O739*'fnd base rates'!H$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,8)))","v":2080.1007340000001},{"$f":"(($D739*'fnd base rates'!I$110)\n+($E739*'fnd base rates'!I$111)\n+($F739*'fnd base rates'!I$112)\n+($G739*'fnd base rates'!I$113)\n+($H739*'fnd base rates'!I$114)\n+($I739*'fnd base rates'!I$115)\n+($J739*'fnd base rates'!I$119)\n+($K739*'fnd base rates'!I$120)\n+($M739*'fnd base rates'!I$122)\n+($N739*'fnd base rates'!I$123)\n+($O739*'fnd base rates'!I$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,9)))\n*$R739","v":1434.91536},{"$f":"(($D739*'fnd base rates'!J$110)\n+($E739*'fnd base rates'!J$111)\n+($F739*'fnd base rates'!J$112)\n+($G739*'fnd base rates'!J$113)\n+($H739*'fnd base rates'!J$114)\n+($I739*'fnd base rates'!J$115)\n+($J739*'fnd base rates'!J$119)\n+($K739*'fnd base rates'!J$120)\n+($M739*'fnd base rates'!J$122)\n+($N739*'fnd base rates'!J$123)\n+($O739*'fnd base rates'!J$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,10)))\n*$R739","v":3154.5712800000006},{"$f":"(($D739*'fnd base rates'!K$110)\n+($E739*'fnd base rates'!K$111)\n+($F739*'fnd base rates'!K$112)\n+($G739*'fnd base rates'!K$113)\n+($H739*'fnd base rates'!K$114)\n+($I739*'fnd base rates'!K$115)\n+($J739*'fnd base rates'!K$119)\n+($K739*'fnd base rates'!K$120)\n+($M739*'fnd base rates'!K$122)\n+($N739*'fnd base rates'!K$123)\n+($O739*'fnd base rates'!K$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,11)))\n*$R739","v":3277.8622334520001},{"$f":"(($D739*'fnd base rates'!L$110)\n+($E739*'fnd base rates'!L$111)\n+($F739*'fnd base rates'!L$112)\n+($G739*'fnd base rates'!L$113)\n+($H739*'fnd base rates'!L$114)\n+($I739*'fnd base rates'!L$115)\n+($J739*'fnd base rates'!L$119)\n+($K739*'fnd base rates'!L$120)\n+($M739*'fnd base rates'!L$122)\n+($N739*'fnd base rates'!L$123)\n+($O739*'fnd base rates'!L$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,12)))","v":4756.5998682613754},{"$f":"(($D739*'fnd base rates'!M$110)\n+($E739*'fnd base rates'!M$111)\n+($F739*'fnd base rates'!M$112)\n+($G739*'fnd base rates'!M$113)\n+($H739*'fnd base rates'!M$114)\n+($I739*'fnd base rates'!M$115)\n+($J739*'fnd base rates'!M$119)\n+($K739*'fnd base rates'!M$120)\n+($M739*'fnd base rates'!M$122)\n+($N739*'fnd base rates'!M$123)\n+($O739*'fnd base rates'!M$124)\n+($P739*VLOOKUP($S739+15,rate_basefnd,13)))","v":0},45637.893247133368,null,494093293,"494","093","293",1,3,45637.893247133368,15213,0,15213,null,null,null,null,null,15213,0,15213,396,14817,24,14793]
[494,494093346,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D740","v":0},{"$f":"'fnd enro'!E740","v":0},{"$f":"'fnd enro'!F740","v":0},{"$f":"'fnd enro'!G740","v":0},{"$f":"'fnd enro'!H740","v":3},{"$f":"'fnd enro'!I740","v":0},{"$f":"'fnd enro'!J740","v":0},{"$f":"'fnd enro'!K740","v":0.1137},{"$f":"'fnd enro'!L740","v":0},{"$f":"'fnd enro'!M740+'fnd enro'!N740","v":0},{"$f":"'fnd enro'!O740","v":0},{"$f":"'fnd enro'!P740","v":0},{"$f":"'fnd enro'!Q740+'fnd enro'!R740","v":2},{"$f":"'fnd enro'!T740","v":3},1.044,{"$f":"VALUE('fnd enro'!S740)","v":10},null,{"$f":"(($D740*'fnd base rates'!C$110)\n+($E740*'fnd base rates'!C$111)\n+($F740*'fnd base rates'!C$112)\n+($G740*'fnd base rates'!C$113)\n+($H740*'fnd base rates'!C$114)\n+($I740*'fnd base rates'!C$115)\n+($J740*'fnd base rates'!C$119)\n+($K740*'fnd base rates'!C$120)\n+($M740*'fnd base rates'!C$122)\n+($N740*'fnd base rates'!C$123)\n+($O740*'fnd base rates'!C$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,3)))\n*$R740","v":1678.6958599439999},{"$f":"(($D740*'fnd base rates'!D$110)\n+($E740*'fnd base rates'!D$111)\n+($F740*'fnd base rates'!D$112)\n+($G740*'fnd base rates'!D$113)\n+($H740*'fnd base rates'!D$114)\n+($I740*'fnd base rates'!D$115)\n+($J740*'fnd base rates'!D$119)\n+($K740*'fnd base rates'!D$120)\n+($M740*'fnd base rates'!D$122)\n+($N740*'fnd base rates'!D$123)\n+($O740*'fnd base rates'!D$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,4)))\n*$R740","v":2833.3742400000001},{"$f":"(($D740*'fnd base rates'!E$110)\n+($E740*'fnd base rates'!E$111)\n+($F740*'fnd base rates'!E$112)\n+($G740*'fnd base rates'!E$113)\n+($H740*'fnd base rates'!E$114)\n+($I740*'fnd base rates'!E$115)\n+($J740*'fnd base rates'!E$119)\n+($K740*'fnd base rates'!E$120)\n+($M740*'fnd base rates'!E$122)\n+($N740*'fnd base rates'!E$123)\n+($O740*'fnd base rates'!E$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,5)))\n*$R740","v":16022.1090771},{"$f":"(($D740*'fnd base rates'!F$110)\n+($E740*'fnd base rates'!F$111)\n+($F740*'fnd base rates'!F$112)\n+($G740*'fnd base rates'!F$113)\n+($H740*'fnd base rates'!F$114)\n+($I740*'fnd base rates'!F$115)\n+($J740*'fnd base rates'!F$119)\n+($K740*'fnd base rates'!F$120)\n+($M740*'fnd base rates'!F$122)\n+($N740*'fnd base rates'!F$123)\n+($O740*'fnd base rates'!F$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,6)))\n*$R740","v":2866.1023297800002},{"$f":"(($D740*'fnd base rates'!G$110)\n+($E740*'fnd base rates'!G$111)\n+($F740*'fnd base rates'!G$112)\n+($G740*'fnd base rates'!G$113)\n+($H740*'fnd base rates'!G$114)\n+($I740*'fnd base rates'!G$115)\n+($J740*'fnd base rates'!G$119)\n+($K740*'fnd base rates'!G$120)\n+($M740*'fnd base rates'!G$122)\n+($N740*'fnd base rates'!G$123)\n+($O740*'fnd base rates'!G$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,7)))\n*$R740","v":779.11194459600006},{"$f":"(($D740*'fnd base rates'!H$110)\n+($E740*'fnd base rates'!H$111)\n+($F740*'fnd base rates'!H$112)\n+($G740*'fnd base rates'!H$113)\n+($H740*'fnd base rates'!H$114)\n+($I740*'fnd base rates'!H$115)\n+($J740*'fnd base rates'!H$119)\n+($K740*'fnd base rates'!H$120)\n+($M740*'fnd base rates'!H$122)\n+($N740*'fnd base rates'!H$123)\n+($O740*'fnd base rates'!H$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D740*'fnd base rates'!I$110)\n+($E740*'fnd base rates'!I$111)\n+($F740*'fnd base rates'!I$112)\n+($G740*'fnd base rates'!I$113)\n+($H740*'fnd base rates'!I$114)\n+($I740*'fnd base rates'!I$115)\n+($J740*'fnd base rates'!I$119)\n+($K740*'fnd base rates'!I$120)\n+($M740*'fnd base rates'!I$122)\n+($N740*'fnd base rates'!I$123)\n+($O740*'fnd base rates'!I$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,9)))\n*$R740","v":1228.2868800000001},{"$f":"(($D740*'fnd base rates'!J$110)\n+($E740*'fnd base rates'!J$111)\n+($F740*'fnd base rates'!J$112)\n+($G740*'fnd base rates'!J$113)\n+($H740*'fnd base rates'!J$114)\n+($I740*'fnd base rates'!J$115)\n+($J740*'fnd base rates'!J$119)\n+($K740*'fnd base rates'!J$120)\n+($M740*'fnd base rates'!J$122)\n+($N740*'fnd base rates'!J$123)\n+($O740*'fnd base rates'!J$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,10)))\n*$R740","v":1987.03476},{"$f":"(($D740*'fnd base rates'!K$110)\n+($E740*'fnd base rates'!K$111)\n+($F740*'fnd base rates'!K$112)\n+($G740*'fnd base rates'!K$113)\n+($H740*'fnd base rates'!K$114)\n+($I740*'fnd base rates'!K$115)\n+($J740*'fnd base rates'!K$119)\n+($K740*'fnd base rates'!K$120)\n+($M740*'fnd base rates'!K$122)\n+($N740*'fnd base rates'!K$123)\n+($O740*'fnd base rates'!K$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,11)))\n*$R740","v":3419.042353452},{"$f":"(($D740*'fnd base rates'!L$110)\n+($E740*'fnd base rates'!L$111)\n+($F740*'fnd base rates'!L$112)\n+($G740*'fnd base rates'!L$113)\n+($H740*'fnd base rates'!L$114)\n+($I740*'fnd base rates'!L$115)\n+($J740*'fnd base rates'!L$119)\n+($K740*'fnd base rates'!L$120)\n+($M740*'fnd base rates'!L$122)\n+($N740*'fnd base rates'!L$123)\n+($O740*'fnd base rates'!L$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,12)))","v":4525.3342823340445},{"$f":"(($D740*'fnd base rates'!M$110)\n+($E740*'fnd base rates'!M$111)\n+($F740*'fnd base rates'!M$112)\n+($G740*'fnd base rates'!M$113)\n+($H740*'fnd base rates'!M$114)\n+($I740*'fnd base rates'!M$115)\n+($J740*'fnd base rates'!M$119)\n+($K740*'fnd base rates'!M$120)\n+($M740*'fnd base rates'!M$122)\n+($N740*'fnd base rates'!M$123)\n+($O740*'fnd base rates'!M$124)\n+($P740*VLOOKUP($S740+15,rate_basefnd,13)))","v":0},36834.022461206048,null,494093346,"494","093","346",1,3,36834.022461206048,12278,0,12278,null,null,null,null,null,12278,0,12278,261,12017,23,11994]
[494,494093698,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D741","v":0},{"$f":"'fnd enro'!E741","v":0},{"$f":"'fnd enro'!F741","v":0},{"$f":"'fnd enro'!G741","v":0},{"$f":"'fnd enro'!H741","v":0},{"$f":"'fnd enro'!I741","v":1},{"$f":"'fnd enro'!J741","v":0},{"$f":"'fnd enro'!K741","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L741","v":0},{"$f":"'fnd enro'!M741+'fnd enro'!N741","v":0},{"$f":"'fnd enro'!O741","v":0},{"$f":"'fnd enro'!P741","v":0},{"$f":"'fnd enro'!Q741+'fnd enro'!R741","v":0},{"$f":"'fnd enro'!T741","v":1},1.044,{"$f":"VALUE('fnd enro'!S741)","v":1},null,{"$f":"(($D741*'fnd base rates'!C$110)\n+($E741*'fnd base rates'!C$111)\n+($F741*'fnd base rates'!C$112)\n+($G741*'fnd base rates'!C$113)\n+($H741*'fnd base rates'!C$114)\n+($I741*'fnd base rates'!C$115)\n+($J741*'fnd base rates'!C$119)\n+($K741*'fnd base rates'!C$120)\n+($M741*'fnd base rates'!C$122)\n+($N741*'fnd base rates'!C$123)\n+($O741*'fnd base rates'!C$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,3)))\n*$R741","v":516.20448664800006},{"$f":"(($D741*'fnd base rates'!D$110)\n+($E741*'fnd base rates'!D$111)\n+($F741*'fnd base rates'!D$112)\n+($G741*'fnd base rates'!D$113)\n+($H741*'fnd base rates'!D$114)\n+($I741*'fnd base rates'!D$115)\n+($J741*'fnd base rates'!D$119)\n+($K741*'fnd base rates'!D$120)\n+($M741*'fnd base rates'!D$122)\n+($N741*'fnd base rates'!D$123)\n+($O741*'fnd base rates'!D$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,4)))\n*$R741","v":739.00584000000003},{"$f":"(($D741*'fnd base rates'!E$110)\n+($E741*'fnd base rates'!E$111)\n+($F741*'fnd base rates'!E$112)\n+($G741*'fnd base rates'!E$113)\n+($H741*'fnd base rates'!E$114)\n+($I741*'fnd base rates'!E$115)\n+($J741*'fnd base rates'!E$119)\n+($K741*'fnd base rates'!E$120)\n+($M741*'fnd base rates'!E$122)\n+($N741*'fnd base rates'!E$123)\n+($O741*'fnd base rates'!E$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,5)))\n*$R741","v":4738.3254657000007},{"$f":"(($D741*'fnd base rates'!F$110)\n+($E741*'fnd base rates'!F$111)\n+($F741*'fnd base rates'!F$112)\n+($G741*'fnd base rates'!F$113)\n+($H741*'fnd base rates'!F$114)\n+($I741*'fnd base rates'!F$115)\n+($J741*'fnd base rates'!F$119)\n+($K741*'fnd base rates'!F$120)\n+($M741*'fnd base rates'!F$122)\n+($N741*'fnd base rates'!F$123)\n+($O741*'fnd base rates'!F$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,6)))\n*$R741","v":850.58116326000004},{"$f":"(($D741*'fnd base rates'!G$110)\n+($E741*'fnd base rates'!G$111)\n+($F741*'fnd base rates'!G$112)\n+($G741*'fnd base rates'!G$113)\n+($H741*'fnd base rates'!G$114)\n+($I741*'fnd base rates'!G$115)\n+($J741*'fnd base rates'!G$119)\n+($K741*'fnd base rates'!G$120)\n+($M741*'fnd base rates'!G$122)\n+($N741*'fnd base rates'!G$123)\n+($O741*'fnd base rates'!G$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,7)))\n*$R741","v":157.98706153199998},{"$f":"(($D741*'fnd base rates'!H$110)\n+($E741*'fnd base rates'!H$111)\n+($F741*'fnd base rates'!H$112)\n+($G741*'fnd base rates'!H$113)\n+($H741*'fnd base rates'!H$114)\n+($I741*'fnd base rates'!H$115)\n+($J741*'fnd base rates'!H$119)\n+($K741*'fnd base rates'!H$120)\n+($M741*'fnd base rates'!H$122)\n+($N741*'fnd base rates'!H$123)\n+($O741*'fnd base rates'!H$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D741*'fnd base rates'!I$110)\n+($E741*'fnd base rates'!I$111)\n+($F741*'fnd base rates'!I$112)\n+($G741*'fnd base rates'!I$113)\n+($H741*'fnd base rates'!I$114)\n+($I741*'fnd base rates'!I$115)\n+($J741*'fnd base rates'!I$119)\n+($K741*'fnd base rates'!I$120)\n+($M741*'fnd base rates'!I$122)\n+($N741*'fnd base rates'!I$123)\n+($O741*'fnd base rates'!I$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,9)))\n*$R741","v":411.42995999999999},{"$f":"(($D741*'fnd base rates'!J$110)\n+($E741*'fnd base rates'!J$111)\n+($F741*'fnd base rates'!J$112)\n+($G741*'fnd base rates'!J$113)\n+($H741*'fnd base rates'!J$114)\n+($I741*'fnd base rates'!J$115)\n+($J741*'fnd base rates'!J$119)\n+($K741*'fnd base rates'!J$120)\n+($M741*'fnd base rates'!J$122)\n+($N741*'fnd base rates'!J$123)\n+($O741*'fnd base rates'!J$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,10)))\n*$R741","v":554.20740000000001},{"$f":"(($D741*'fnd base rates'!K$110)\n+($E741*'fnd base rates'!K$111)\n+($F741*'fnd base rates'!K$112)\n+($G741*'fnd base rates'!K$113)\n+($H741*'fnd base rates'!K$114)\n+($I741*'fnd base rates'!K$115)\n+($J741*'fnd base rates'!K$119)\n+($K741*'fnd base rates'!K$120)\n+($M741*'fnd base rates'!K$122)\n+($N741*'fnd base rates'!K$123)\n+($O741*'fnd base rates'!K$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,11)))\n*$R741","v":1108.6739844840001},{"$f":"(($D741*'fnd base rates'!L$110)\n+($E741*'fnd base rates'!L$111)\n+($F741*'fnd base rates'!L$112)\n+($G741*'fnd base rates'!L$113)\n+($H741*'fnd base rates'!L$114)\n+($I741*'fnd base rates'!L$115)\n+($J741*'fnd base rates'!L$119)\n+($K741*'fnd base rates'!L$120)\n+($M741*'fnd base rates'!L$122)\n+($N741*'fnd base rates'!L$123)\n+($O741*'fnd base rates'!L$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D741*'fnd base rates'!M$110)\n+($E741*'fnd base rates'!M$111)\n+($F741*'fnd base rates'!M$112)\n+($G741*'fnd base rates'!M$113)\n+($H741*'fnd base rates'!M$114)\n+($I741*'fnd base rates'!M$115)\n+($J741*'fnd base rates'!M$119)\n+($K741*'fnd base rates'!M$120)\n+($M741*'fnd base rates'!M$122)\n+($N741*'fnd base rates'!M$123)\n+($O741*'fnd base rates'!M$124)\n+($P741*VLOOKUP($S741+15,rate_basefnd,13)))","v":0},10938.068634252882,null,494093698,"494","093","698",1,1,10938.068634252882,10938,0,10938,null,null,null,null,null,10938,0,10938,-1,10939,12,10927]
[496,496201003,"GLOBAL LEARNING",{"$f":"'fnd enro'!D742","v":0},{"$f":"'fnd enro'!E742","v":0},{"$f":"'fnd enro'!F742","v":0},{"$f":"'fnd enro'!G742","v":0},{"$f":"'fnd enro'!H742","v":0},{"$f":"'fnd enro'!I742","v":2},{"$f":"'fnd enro'!J742","v":0},{"$f":"'fnd enro'!K742","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L742","v":0},{"$f":"'fnd enro'!M742+'fnd enro'!N742","v":0},{"$f":"'fnd enro'!O742","v":0},{"$f":"'fnd enro'!P742","v":0},{"$f":"'fnd enro'!Q742+'fnd enro'!R742","v":0},{"$f":"'fnd enro'!T742","v":2},1,{"$f":"VALUE('fnd enro'!S742)","v":1},null,{"$f":"(($D742*'fnd base rates'!C$110)\n+($E742*'fnd base rates'!C$111)\n+($F742*'fnd base rates'!C$112)\n+($G742*'fnd base rates'!C$113)\n+($H742*'fnd base rates'!C$114)\n+($I742*'fnd base rates'!C$115)\n+($J742*'fnd base rates'!C$119)\n+($K742*'fnd base rates'!C$120)\n+($M742*'fnd base rates'!C$122)\n+($N742*'fnd base rates'!C$123)\n+($O742*'fnd base rates'!C$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,3)))\n*$R742","v":988.89748400000008},{"$f":"(($D742*'fnd base rates'!D$110)\n+($E742*'fnd base rates'!D$111)\n+($F742*'fnd base rates'!D$112)\n+($G742*'fnd base rates'!D$113)\n+($H742*'fnd base rates'!D$114)\n+($I742*'fnd base rates'!D$115)\n+($J742*'fnd base rates'!D$119)\n+($K742*'fnd base rates'!D$120)\n+($M742*'fnd base rates'!D$122)\n+($N742*'fnd base rates'!D$123)\n+($O742*'fnd base rates'!D$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,4)))\n*$R742","v":1415.72},{"$f":"(($D742*'fnd base rates'!E$110)\n+($E742*'fnd base rates'!E$111)\n+($F742*'fnd base rates'!E$112)\n+($G742*'fnd base rates'!E$113)\n+($H742*'fnd base rates'!E$114)\n+($I742*'fnd base rates'!E$115)\n+($J742*'fnd base rates'!E$119)\n+($K742*'fnd base rates'!E$120)\n+($M742*'fnd base rates'!E$122)\n+($N742*'fnd base rates'!E$123)\n+($O742*'fnd base rates'!E$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,5)))\n*$R742","v":9077.2518500000006},{"$f":"(($D742*'fnd base rates'!F$110)\n+($E742*'fnd base rates'!F$111)\n+($F742*'fnd base rates'!F$112)\n+($G742*'fnd base rates'!F$113)\n+($H742*'fnd base rates'!F$114)\n+($I742*'fnd base rates'!F$115)\n+($J742*'fnd base rates'!F$119)\n+($K742*'fnd base rates'!F$120)\n+($M742*'fnd base rates'!F$122)\n+($N742*'fnd base rates'!F$123)\n+($O742*'fnd base rates'!F$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,6)))\n*$R742","v":1629.4658300000001},{"$f":"(($D742*'fnd base rates'!G$110)\n+($E742*'fnd base rates'!G$111)\n+($F742*'fnd base rates'!G$112)\n+($G742*'fnd base rates'!G$113)\n+($H742*'fnd base rates'!G$114)\n+($I742*'fnd base rates'!G$115)\n+($J742*'fnd base rates'!G$119)\n+($K742*'fnd base rates'!G$120)\n+($M742*'fnd base rates'!G$122)\n+($N742*'fnd base rates'!G$123)\n+($O742*'fnd base rates'!G$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,7)))\n*$R742","v":302.65720599999997},{"$f":"(($D742*'fnd base rates'!H$110)\n+($E742*'fnd base rates'!H$111)\n+($F742*'fnd base rates'!H$112)\n+($G742*'fnd base rates'!H$113)\n+($H742*'fnd base rates'!H$114)\n+($I742*'fnd base rates'!H$115)\n+($J742*'fnd base rates'!H$119)\n+($K742*'fnd base rates'!H$120)\n+($M742*'fnd base rates'!H$122)\n+($N742*'fnd base rates'!H$123)\n+($O742*'fnd base rates'!H$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D742*'fnd base rates'!I$110)\n+($E742*'fnd base rates'!I$111)\n+($F742*'fnd base rates'!I$112)\n+($G742*'fnd base rates'!I$113)\n+($H742*'fnd base rates'!I$114)\n+($I742*'fnd base rates'!I$115)\n+($J742*'fnd base rates'!I$119)\n+($K742*'fnd base rates'!I$120)\n+($M742*'fnd base rates'!I$122)\n+($N742*'fnd base rates'!I$123)\n+($O742*'fnd base rates'!I$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,9)))\n*$R742","v":788.18},{"$f":"(($D742*'fnd base rates'!J$110)\n+($E742*'fnd base rates'!J$111)\n+($F742*'fnd base rates'!J$112)\n+($G742*'fnd base rates'!J$113)\n+($H742*'fnd base rates'!J$114)\n+($I742*'fnd base rates'!J$115)\n+($J742*'fnd base rates'!J$119)\n+($K742*'fnd base rates'!J$120)\n+($M742*'fnd base rates'!J$122)\n+($N742*'fnd base rates'!J$123)\n+($O742*'fnd base rates'!J$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,10)))\n*$R742","v":1061.7},{"$f":"(($D742*'fnd base rates'!K$110)\n+($E742*'fnd base rates'!K$111)\n+($F742*'fnd base rates'!K$112)\n+($G742*'fnd base rates'!K$113)\n+($H742*'fnd base rates'!K$114)\n+($I742*'fnd base rates'!K$115)\n+($J742*'fnd base rates'!K$119)\n+($K742*'fnd base rates'!K$120)\n+($M742*'fnd base rates'!K$122)\n+($N742*'fnd base rates'!K$123)\n+($O742*'fnd base rates'!K$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,11)))\n*$R742","v":2123.896522},{"$f":"(($D742*'fnd base rates'!L$110)\n+($E742*'fnd base rates'!L$111)\n+($F742*'fnd base rates'!L$112)\n+($G742*'fnd base rates'!L$113)\n+($H742*'fnd base rates'!L$114)\n+($I742*'fnd base rates'!L$115)\n+($J742*'fnd base rates'!L$119)\n+($K742*'fnd base rates'!L$120)\n+($M742*'fnd base rates'!L$122)\n+($N742*'fnd base rates'!L$123)\n+($O742*'fnd base rates'!L$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D742*'fnd base rates'!M$110)\n+($E742*'fnd base rates'!M$111)\n+($F742*'fnd base rates'!M$112)\n+($G742*'fnd base rates'!M$113)\n+($H742*'fnd base rates'!M$114)\n+($I742*'fnd base rates'!M$115)\n+($J742*'fnd base rates'!M$119)\n+($K742*'fnd base rates'!M$120)\n+($M742*'fnd base rates'!M$122)\n+($N742*'fnd base rates'!M$123)\n+($O742*'fnd base rates'!M$124)\n+($P742*VLOOKUP($S742+15,rate_basefnd,13)))","v":0},21111.075437257765,null,496201003,"496","201","003",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[496,496201072,"GLOBAL LEARNING",{"$f":"'fnd enro'!D743","v":0},{"$f":"'fnd enro'!E743","v":0},{"$f":"'fnd enro'!F743","v":0},{"$f":"'fnd enro'!G743","v":0},{"$f":"'fnd enro'!H743","v":0},{"$f":"'fnd enro'!I743","v":4},{"$f":"'fnd enro'!J743","v":0},{"$f":"'fnd enro'!K743","v":0.15160000000000001},{"$f":"'fnd enro'!L743","v":0},{"$f":"'fnd enro'!M743+'fnd enro'!N743","v":0},{"$f":"'fnd enro'!O743","v":0},{"$f":"'fnd enro'!P743","v":0},{"$f":"'fnd enro'!Q743+'fnd enro'!R743","v":3},{"$f":"'fnd enro'!T743","v":4},1,{"$f":"VALUE('fnd enro'!S743)","v":10},null,{"$f":"(($D743*'fnd base rates'!C$110)\n+($E743*'fnd base rates'!C$111)\n+($F743*'fnd base rates'!C$112)\n+($G743*'fnd base rates'!C$113)\n+($H743*'fnd base rates'!C$114)\n+($I743*'fnd base rates'!C$115)\n+($J743*'fnd base rates'!C$119)\n+($K743*'fnd base rates'!C$120)\n+($M743*'fnd base rates'!C$122)\n+($N743*'fnd base rates'!C$123)\n+($O743*'fnd base rates'!C$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,3)))\n*$R743","v":2164.6949680000002},{"$f":"(($D743*'fnd base rates'!D$110)\n+($E743*'fnd base rates'!D$111)\n+($F743*'fnd base rates'!D$112)\n+($G743*'fnd base rates'!D$113)\n+($H743*'fnd base rates'!D$114)\n+($I743*'fnd base rates'!D$115)\n+($J743*'fnd base rates'!D$119)\n+($K743*'fnd base rates'!D$120)\n+($M743*'fnd base rates'!D$122)\n+($N743*'fnd base rates'!D$123)\n+($O743*'fnd base rates'!D$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,4)))\n*$R743","v":3717.01},{"$f":"(($D743*'fnd base rates'!E$110)\n+($E743*'fnd base rates'!E$111)\n+($F743*'fnd base rates'!E$112)\n+($G743*'fnd base rates'!E$113)\n+($H743*'fnd base rates'!E$114)\n+($I743*'fnd base rates'!E$115)\n+($J743*'fnd base rates'!E$119)\n+($K743*'fnd base rates'!E$120)\n+($M743*'fnd base rates'!E$122)\n+($N743*'fnd base rates'!E$123)\n+($O743*'fnd base rates'!E$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,5)))\n*$R743","v":26799.363700000002},{"$f":"(($D743*'fnd base rates'!F$110)\n+($E743*'fnd base rates'!F$111)\n+($F743*'fnd base rates'!F$112)\n+($G743*'fnd base rates'!F$113)\n+($H743*'fnd base rates'!F$114)\n+($I743*'fnd base rates'!F$115)\n+($J743*'fnd base rates'!F$119)\n+($K743*'fnd base rates'!F$120)\n+($M743*'fnd base rates'!F$122)\n+($N743*'fnd base rates'!F$123)\n+($O743*'fnd base rates'!F$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,6)))\n*$R743","v":3258.9316600000002},{"$f":"(($D743*'fnd base rates'!G$110)\n+($E743*'fnd base rates'!G$111)\n+($F743*'fnd base rates'!G$112)\n+($G743*'fnd base rates'!G$113)\n+($H743*'fnd base rates'!G$114)\n+($I743*'fnd base rates'!G$115)\n+($J743*'fnd base rates'!G$119)\n+($K743*'fnd base rates'!G$120)\n+($M743*'fnd base rates'!G$122)\n+($N743*'fnd base rates'!G$123)\n+($O743*'fnd base rates'!G$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,7)))\n*$R743","v":1024.714412},{"$f":"(($D743*'fnd base rates'!H$110)\n+($E743*'fnd base rates'!H$111)\n+($F743*'fnd base rates'!H$112)\n+($G743*'fnd base rates'!H$113)\n+($H743*'fnd base rates'!H$114)\n+($I743*'fnd base rates'!H$115)\n+($J743*'fnd base rates'!H$119)\n+($K743*'fnd base rates'!H$120)\n+($M743*'fnd base rates'!H$122)\n+($N743*'fnd base rates'!H$123)\n+($O743*'fnd base rates'!H$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,8)))","v":3127.8643119999997},{"$f":"(($D743*'fnd base rates'!I$110)\n+($E743*'fnd base rates'!I$111)\n+($F743*'fnd base rates'!I$112)\n+($G743*'fnd base rates'!I$113)\n+($H743*'fnd base rates'!I$114)\n+($I743*'fnd base rates'!I$115)\n+($J743*'fnd base rates'!I$119)\n+($K743*'fnd base rates'!I$120)\n+($M743*'fnd base rates'!I$122)\n+($N743*'fnd base rates'!I$123)\n+($O743*'fnd base rates'!I$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,9)))\n*$R743","v":1926.4299999999998},{"$f":"(($D743*'fnd base rates'!J$110)\n+($E743*'fnd base rates'!J$111)\n+($F743*'fnd base rates'!J$112)\n+($G743*'fnd base rates'!J$113)\n+($H743*'fnd base rates'!J$114)\n+($I743*'fnd base rates'!J$115)\n+($J743*'fnd base rates'!J$119)\n+($K743*'fnd base rates'!J$120)\n+($M743*'fnd base rates'!J$122)\n+($N743*'fnd base rates'!J$123)\n+($O743*'fnd base rates'!J$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,10)))\n*$R743","v":3942.3900000000003},{"$f":"(($D743*'fnd base rates'!K$110)\n+($E743*'fnd base rates'!K$111)\n+($F743*'fnd base rates'!K$112)\n+($G743*'fnd base rates'!K$113)\n+($H743*'fnd base rates'!K$114)\n+($I743*'fnd base rates'!K$115)\n+($J743*'fnd base rates'!K$119)\n+($K743*'fnd base rates'!K$120)\n+($M743*'fnd base rates'!K$122)\n+($N743*'fnd base rates'!K$123)\n+($O743*'fnd base rates'!K$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,11)))\n*$R743","v":4247.793044},{"$f":"(($D743*'fnd base rates'!L$110)\n+($E743*'fnd base rates'!L$111)\n+($F743*'fnd base rates'!L$112)\n+($G743*'fnd base rates'!L$113)\n+($H743*'fnd base rates'!L$114)\n+($I743*'fnd base rates'!L$115)\n+($J743*'fnd base rates'!L$119)\n+($K743*'fnd base rates'!L$120)\n+($M743*'fnd base rates'!L$122)\n+($N743*'fnd base rates'!L$123)\n+($O743*'fnd base rates'!L$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,12)))","v":5781.428778515532},{"$f":"(($D743*'fnd base rates'!M$110)\n+($E743*'fnd base rates'!M$111)\n+($F743*'fnd base rates'!M$112)\n+($G743*'fnd base rates'!M$113)\n+($H743*'fnd base rates'!M$114)\n+($I743*'fnd base rates'!M$115)\n+($J743*'fnd base rates'!M$119)\n+($K743*'fnd base rates'!M$120)\n+($M743*'fnd base rates'!M$122)\n+($N743*'fnd base rates'!M$123)\n+($O743*'fnd base rates'!M$124)\n+($P743*VLOOKUP($S743+15,rate_basefnd,13)))","v":0},55990.620874515531,null,496201072,"496","201","072",1,4,55990.620874515531,13998,0,13998,null,null,null,null,null,13998,0,13998,285,13713,21,13692]
[496,496201095,"GLOBAL LEARNING",{"$f":"'fnd enro'!D744","v":0},{"$f":"'fnd enro'!E744","v":0},{"$f":"'fnd enro'!F744","v":0},{"$f":"'fnd enro'!G744","v":0},{"$f":"'fnd enro'!H744","v":1},{"$f":"'fnd enro'!I744","v":0},{"$f":"'fnd enro'!J744","v":0},{"$f":"'fnd enro'!K744","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L744","v":0},{"$f":"'fnd enro'!M744+'fnd enro'!N744","v":0},{"$f":"'fnd enro'!O744","v":0},{"$f":"'fnd enro'!P744","v":0},{"$f":"'fnd enro'!Q744+'fnd enro'!R744","v":1},{"$f":"'fnd enro'!T744","v":1},1,{"$f":"VALUE('fnd enro'!S744)","v":10},null,{"$f":"(($D744*'fnd base rates'!C$110)\n+($E744*'fnd base rates'!C$111)\n+($F744*'fnd base rates'!C$112)\n+($G744*'fnd base rates'!C$113)\n+($H744*'fnd base rates'!C$114)\n+($I744*'fnd base rates'!C$115)\n+($J744*'fnd base rates'!C$119)\n+($K744*'fnd base rates'!C$120)\n+($M744*'fnd base rates'!C$122)\n+($N744*'fnd base rates'!C$123)\n+($O744*'fnd base rates'!C$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,3)))\n*$R744","v":556.74874199999999},{"$f":"(($D744*'fnd base rates'!D$110)\n+($E744*'fnd base rates'!D$111)\n+($F744*'fnd base rates'!D$112)\n+($G744*'fnd base rates'!D$113)\n+($H744*'fnd base rates'!D$114)\n+($I744*'fnd base rates'!D$115)\n+($J744*'fnd base rates'!D$119)\n+($K744*'fnd base rates'!D$120)\n+($M744*'fnd base rates'!D$122)\n+($N744*'fnd base rates'!D$123)\n+($O744*'fnd base rates'!D$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,4)))\n*$R744","v":1003.05},{"$f":"(($D744*'fnd base rates'!E$110)\n+($E744*'fnd base rates'!E$111)\n+($F744*'fnd base rates'!E$112)\n+($G744*'fnd base rates'!E$113)\n+($H744*'fnd base rates'!E$114)\n+($I744*'fnd base rates'!E$115)\n+($J744*'fnd base rates'!E$119)\n+($K744*'fnd base rates'!E$120)\n+($M744*'fnd base rates'!E$122)\n+($N744*'fnd base rates'!E$123)\n+($O744*'fnd base rates'!E$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,5)))\n*$R744","v":6076.155925},{"$f":"(($D744*'fnd base rates'!F$110)\n+($E744*'fnd base rates'!F$111)\n+($F744*'fnd base rates'!F$112)\n+($G744*'fnd base rates'!F$113)\n+($H744*'fnd base rates'!F$114)\n+($I744*'fnd base rates'!F$115)\n+($J744*'fnd base rates'!F$119)\n+($K744*'fnd base rates'!F$120)\n+($M744*'fnd base rates'!F$122)\n+($N744*'fnd base rates'!F$123)\n+($O744*'fnd base rates'!F$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,6)))\n*$R744","v":915.10291500000005},{"$f":"(($D744*'fnd base rates'!G$110)\n+($E744*'fnd base rates'!G$111)\n+($F744*'fnd base rates'!G$112)\n+($G744*'fnd base rates'!G$113)\n+($H744*'fnd base rates'!G$114)\n+($I744*'fnd base rates'!G$115)\n+($J744*'fnd base rates'!G$119)\n+($K744*'fnd base rates'!G$120)\n+($M744*'fnd base rates'!G$122)\n+($N744*'fnd base rates'!G$123)\n+($O744*'fnd base rates'!G$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,7)))\n*$R744","v":295.35860300000002},{"$f":"(($D744*'fnd base rates'!H$110)\n+($E744*'fnd base rates'!H$111)\n+($F744*'fnd base rates'!H$112)\n+($G744*'fnd base rates'!H$113)\n+($H744*'fnd base rates'!H$114)\n+($I744*'fnd base rates'!H$115)\n+($J744*'fnd base rates'!H$119)\n+($K744*'fnd base rates'!H$120)\n+($M744*'fnd base rates'!H$122)\n+($N744*'fnd base rates'!H$123)\n+($O744*'fnd base rates'!H$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D744*'fnd base rates'!I$110)\n+($E744*'fnd base rates'!I$111)\n+($F744*'fnd base rates'!I$112)\n+($G744*'fnd base rates'!I$113)\n+($H744*'fnd base rates'!I$114)\n+($I744*'fnd base rates'!I$115)\n+($J744*'fnd base rates'!I$119)\n+($K744*'fnd base rates'!I$120)\n+($M744*'fnd base rates'!I$122)\n+($N744*'fnd base rates'!I$123)\n+($O744*'fnd base rates'!I$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,9)))\n*$R744","v":431.07},{"$f":"(($D744*'fnd base rates'!J$110)\n+($E744*'fnd base rates'!J$111)\n+($F744*'fnd base rates'!J$112)\n+($G744*'fnd base rates'!J$113)\n+($H744*'fnd base rates'!J$114)\n+($I744*'fnd base rates'!J$115)\n+($J744*'fnd base rates'!J$119)\n+($K744*'fnd base rates'!J$120)\n+($M744*'fnd base rates'!J$122)\n+($N744*'fnd base rates'!J$123)\n+($O744*'fnd base rates'!J$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,10)))\n*$R744","v":836.54000000000008},{"$f":"(($D744*'fnd base rates'!K$110)\n+($E744*'fnd base rates'!K$111)\n+($F744*'fnd base rates'!K$112)\n+($G744*'fnd base rates'!K$113)\n+($H744*'fnd base rates'!K$114)\n+($I744*'fnd base rates'!K$115)\n+($J744*'fnd base rates'!K$119)\n+($K744*'fnd base rates'!K$120)\n+($M744*'fnd base rates'!K$122)\n+($N744*'fnd base rates'!K$123)\n+($O744*'fnd base rates'!K$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,11)))\n*$R744","v":1091.648261},{"$f":"(($D744*'fnd base rates'!L$110)\n+($E744*'fnd base rates'!L$111)\n+($F744*'fnd base rates'!L$112)\n+($G744*'fnd base rates'!L$113)\n+($H744*'fnd base rates'!L$114)\n+($I744*'fnd base rates'!L$115)\n+($J744*'fnd base rates'!L$119)\n+($K744*'fnd base rates'!L$120)\n+($M744*'fnd base rates'!L$122)\n+($N744*'fnd base rates'!L$123)\n+($O744*'fnd base rates'!L$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D744*'fnd base rates'!M$110)\n+($E744*'fnd base rates'!M$111)\n+($F744*'fnd base rates'!M$112)\n+($G744*'fnd base rates'!M$113)\n+($H744*'fnd base rates'!M$114)\n+($I744*'fnd base rates'!M$115)\n+($J744*'fnd base rates'!M$119)\n+($K744*'fnd base rates'!M$120)\n+($M744*'fnd base rates'!M$122)\n+($N744*'fnd base rates'!M$123)\n+($O744*'fnd base rates'!M$124)\n+($P744*VLOOKUP($S744+15,rate_basefnd,13)))","v":0},13374.949451444683,null,496201095,"496","201","095",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[496,496201201,"GLOBAL LEARNING",{"$f":"'fnd enro'!D745","v":0},{"$f":"'fnd enro'!E745","v":0},{"$f":"'fnd enro'!F745","v":0},{"$f":"'fnd enro'!G745","v":90},{"$f":"'fnd enro'!H745","v":273},{"$f":"'fnd enro'!I745","v":134},{"$f":"'fnd enro'!J745","v":0},{"$f":"'fnd enro'!K745","v":18.836300000000001},{"$f":"'fnd enro'!L745","v":0},{"$f":"'fnd enro'!M745+'fnd enro'!N745","v":14},{"$f":"'fnd enro'!O745","v":23},{"$f":"'fnd enro'!P745","v":13},{"$f":"'fnd enro'!Q745+'fnd enro'!R745","v":315},{"$f":"'fnd enro'!T745","v":497},1,{"$f":"VALUE('fnd enro'!S745)","v":10},null,{"$f":"(($D745*'fnd base rates'!C$110)\n+($E745*'fnd base rates'!C$111)\n+($F745*'fnd base rates'!C$112)\n+($G745*'fnd base rates'!C$113)\n+($H745*'fnd base rates'!C$114)\n+($I745*'fnd base rates'!C$115)\n+($J745*'fnd base rates'!C$119)\n+($K745*'fnd base rates'!C$120)\n+($M745*'fnd base rates'!C$122)\n+($N745*'fnd base rates'!C$123)\n+($O745*'fnd base rates'!C$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,3)))\n*$R745","v":269752.594774},{"$f":"(($D745*'fnd base rates'!D$110)\n+($E745*'fnd base rates'!D$111)\n+($F745*'fnd base rates'!D$112)\n+($G745*'fnd base rates'!D$113)\n+($H745*'fnd base rates'!D$114)\n+($I745*'fnd base rates'!D$115)\n+($J745*'fnd base rates'!D$119)\n+($K745*'fnd base rates'!D$120)\n+($M745*'fnd base rates'!D$122)\n+($N745*'fnd base rates'!D$123)\n+($O745*'fnd base rates'!D$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,4)))\n*$R745","v":452468.67000000004},{"$f":"(($D745*'fnd base rates'!E$110)\n+($E745*'fnd base rates'!E$111)\n+($F745*'fnd base rates'!E$112)\n+($G745*'fnd base rates'!E$113)\n+($H745*'fnd base rates'!E$114)\n+($I745*'fnd base rates'!E$115)\n+($J745*'fnd base rates'!E$119)\n+($K745*'fnd base rates'!E$120)\n+($M745*'fnd base rates'!E$122)\n+($N745*'fnd base rates'!E$123)\n+($O745*'fnd base rates'!E$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,5)))\n*$R745","v":2764294.4947250001},{"$f":"(($D745*'fnd base rates'!F$110)\n+($E745*'fnd base rates'!F$111)\n+($F745*'fnd base rates'!F$112)\n+($G745*'fnd base rates'!F$113)\n+($H745*'fnd base rates'!F$114)\n+($I745*'fnd base rates'!F$115)\n+($J745*'fnd base rates'!F$119)\n+($K745*'fnd base rates'!F$120)\n+($M745*'fnd base rates'!F$122)\n+($N745*'fnd base rates'!F$123)\n+($O745*'fnd base rates'!F$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,6)))\n*$R745","v":470023.76875500003},{"$f":"(($D745*'fnd base rates'!G$110)\n+($E745*'fnd base rates'!G$111)\n+($F745*'fnd base rates'!G$112)\n+($G745*'fnd base rates'!G$113)\n+($H745*'fnd base rates'!G$114)\n+($I745*'fnd base rates'!G$115)\n+($J745*'fnd base rates'!G$119)\n+($K745*'fnd base rates'!G$120)\n+($M745*'fnd base rates'!G$122)\n+($N745*'fnd base rates'!G$123)\n+($O745*'fnd base rates'!G$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,7)))\n*$R745","v":122003.90569100001},{"$f":"(($D745*'fnd base rates'!H$110)\n+($E745*'fnd base rates'!H$111)\n+($F745*'fnd base rates'!H$112)\n+($G745*'fnd base rates'!H$113)\n+($H745*'fnd base rates'!H$114)\n+($I745*'fnd base rates'!H$115)\n+($J745*'fnd base rates'!H$119)\n+($K745*'fnd base rates'!H$120)\n+($M745*'fnd base rates'!H$122)\n+($N745*'fnd base rates'!H$123)\n+($O745*'fnd base rates'!H$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,8)))","v":290564.048266},{"$f":"(($D745*'fnd base rates'!I$110)\n+($E745*'fnd base rates'!I$111)\n+($F745*'fnd base rates'!I$112)\n+($G745*'fnd base rates'!I$113)\n+($H745*'fnd base rates'!I$114)\n+($I745*'fnd base rates'!I$115)\n+($J745*'fnd base rates'!I$119)\n+($K745*'fnd base rates'!I$120)\n+($M745*'fnd base rates'!I$122)\n+($N745*'fnd base rates'!I$123)\n+($O745*'fnd base rates'!I$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,9)))\n*$R745","v":199938.44999999998},{"$f":"(($D745*'fnd base rates'!J$110)\n+($E745*'fnd base rates'!J$111)\n+($F745*'fnd base rates'!J$112)\n+($G745*'fnd base rates'!J$113)\n+($H745*'fnd base rates'!J$114)\n+($I745*'fnd base rates'!J$115)\n+($J745*'fnd base rates'!J$119)\n+($K745*'fnd base rates'!J$120)\n+($M745*'fnd base rates'!J$122)\n+($N745*'fnd base rates'!J$123)\n+($O745*'fnd base rates'!J$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,10)))\n*$R745","v":338755.75},{"$f":"(($D745*'fnd base rates'!K$110)\n+($E745*'fnd base rates'!K$111)\n+($F745*'fnd base rates'!K$112)\n+($G745*'fnd base rates'!K$113)\n+($H745*'fnd base rates'!K$114)\n+($I745*'fnd base rates'!K$115)\n+($J745*'fnd base rates'!K$119)\n+($K745*'fnd base rates'!K$120)\n+($M745*'fnd base rates'!K$122)\n+($N745*'fnd base rates'!K$123)\n+($O745*'fnd base rates'!K$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,11)))\n*$R745","v":544905.385717},{"$f":"(($D745*'fnd base rates'!L$110)\n+($E745*'fnd base rates'!L$111)\n+($F745*'fnd base rates'!L$112)\n+($G745*'fnd base rates'!L$113)\n+($H745*'fnd base rates'!L$114)\n+($I745*'fnd base rates'!L$115)\n+($J745*'fnd base rates'!L$119)\n+($K745*'fnd base rates'!L$120)\n+($M745*'fnd base rates'!L$122)\n+($N745*'fnd base rates'!L$123)\n+($O745*'fnd base rates'!L$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,12)))","v":737698.48188299336},{"$f":"(($D745*'fnd base rates'!M$110)\n+($E745*'fnd base rates'!M$111)\n+($F745*'fnd base rates'!M$112)\n+($G745*'fnd base rates'!M$113)\n+($H745*'fnd base rates'!M$114)\n+($I745*'fnd base rates'!M$115)\n+($J745*'fnd base rates'!M$119)\n+($K745*'fnd base rates'!M$120)\n+($M745*'fnd base rates'!M$122)\n+($N745*'fnd base rates'!M$123)\n+($O745*'fnd base rates'!M$124)\n+($P745*VLOOKUP($S745+15,rate_basefnd,13)))","v":0},6190405.5498109935,null,496201201,"496","201","201",1,497,6190405.5498109935,12456,0,12456,null,null,null,null,null,12456,0,12456,190,12266,45,12221]
[496,496201310,"GLOBAL LEARNING",{"$f":"'fnd enro'!D746","v":0},{"$f":"'fnd enro'!E746","v":0},{"$f":"'fnd enro'!F746","v":0},{"$f":"'fnd enro'!G746","v":0},{"$f":"'fnd enro'!H746","v":0},{"$f":"'fnd enro'!I746","v":1},{"$f":"'fnd enro'!J746","v":0},{"$f":"'fnd enro'!K746","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L746","v":0},{"$f":"'fnd enro'!M746+'fnd enro'!N746","v":0},{"$f":"'fnd enro'!O746","v":0},{"$f":"'fnd enro'!P746","v":0},{"$f":"'fnd enro'!Q746+'fnd enro'!R746","v":0},{"$f":"'fnd enro'!T746","v":1},1,{"$f":"VALUE('fnd enro'!S746)","v":1},null,{"$f":"(($D746*'fnd base rates'!C$110)\n+($E746*'fnd base rates'!C$111)\n+($F746*'fnd base rates'!C$112)\n+($G746*'fnd base rates'!C$113)\n+($H746*'fnd base rates'!C$114)\n+($I746*'fnd base rates'!C$115)\n+($J746*'fnd base rates'!C$119)\n+($K746*'fnd base rates'!C$120)\n+($M746*'fnd base rates'!C$122)\n+($N746*'fnd base rates'!C$123)\n+($O746*'fnd base rates'!C$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,3)))\n*$R746","v":494.44874200000004},{"$f":"(($D746*'fnd base rates'!D$110)\n+($E746*'fnd base rates'!D$111)\n+($F746*'fnd base rates'!D$112)\n+($G746*'fnd base rates'!D$113)\n+($H746*'fnd base rates'!D$114)\n+($I746*'fnd base rates'!D$115)\n+($J746*'fnd base rates'!D$119)\n+($K746*'fnd base rates'!D$120)\n+($M746*'fnd base rates'!D$122)\n+($N746*'fnd base rates'!D$123)\n+($O746*'fnd base rates'!D$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,4)))\n*$R746","v":707.86},{"$f":"(($D746*'fnd base rates'!E$110)\n+($E746*'fnd base rates'!E$111)\n+($F746*'fnd base rates'!E$112)\n+($G746*'fnd base rates'!E$113)\n+($H746*'fnd base rates'!E$114)\n+($I746*'fnd base rates'!E$115)\n+($J746*'fnd base rates'!E$119)\n+($K746*'fnd base rates'!E$120)\n+($M746*'fnd base rates'!E$122)\n+($N746*'fnd base rates'!E$123)\n+($O746*'fnd base rates'!E$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,5)))\n*$R746","v":4538.6259250000003},{"$f":"(($D746*'fnd base rates'!F$110)\n+($E746*'fnd base rates'!F$111)\n+($F746*'fnd base rates'!F$112)\n+($G746*'fnd base rates'!F$113)\n+($H746*'fnd base rates'!F$114)\n+($I746*'fnd base rates'!F$115)\n+($J746*'fnd base rates'!F$119)\n+($K746*'fnd base rates'!F$120)\n+($M746*'fnd base rates'!F$122)\n+($N746*'fnd base rates'!F$123)\n+($O746*'fnd base rates'!F$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,6)))\n*$R746","v":814.73291500000005},{"$f":"(($D746*'fnd base rates'!G$110)\n+($E746*'fnd base rates'!G$111)\n+($F746*'fnd base rates'!G$112)\n+($G746*'fnd base rates'!G$113)\n+($H746*'fnd base rates'!G$114)\n+($I746*'fnd base rates'!G$115)\n+($J746*'fnd base rates'!G$119)\n+($K746*'fnd base rates'!G$120)\n+($M746*'fnd base rates'!G$122)\n+($N746*'fnd base rates'!G$123)\n+($O746*'fnd base rates'!G$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,7)))\n*$R746","v":151.32860299999999},{"$f":"(($D746*'fnd base rates'!H$110)\n+($E746*'fnd base rates'!H$111)\n+($F746*'fnd base rates'!H$112)\n+($G746*'fnd base rates'!H$113)\n+($H746*'fnd base rates'!H$114)\n+($I746*'fnd base rates'!H$115)\n+($J746*'fnd base rates'!H$119)\n+($K746*'fnd base rates'!H$120)\n+($M746*'fnd base rates'!H$122)\n+($N746*'fnd base rates'!H$123)\n+($O746*'fnd base rates'!H$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D746*'fnd base rates'!I$110)\n+($E746*'fnd base rates'!I$111)\n+($F746*'fnd base rates'!I$112)\n+($G746*'fnd base rates'!I$113)\n+($H746*'fnd base rates'!I$114)\n+($I746*'fnd base rates'!I$115)\n+($J746*'fnd base rates'!I$119)\n+($K746*'fnd base rates'!I$120)\n+($M746*'fnd base rates'!I$122)\n+($N746*'fnd base rates'!I$123)\n+($O746*'fnd base rates'!I$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,9)))\n*$R746","v":394.09},{"$f":"(($D746*'fnd base rates'!J$110)\n+($E746*'fnd base rates'!J$111)\n+($F746*'fnd base rates'!J$112)\n+($G746*'fnd base rates'!J$113)\n+($H746*'fnd base rates'!J$114)\n+($I746*'fnd base rates'!J$115)\n+($J746*'fnd base rates'!J$119)\n+($K746*'fnd base rates'!J$120)\n+($M746*'fnd base rates'!J$122)\n+($N746*'fnd base rates'!J$123)\n+($O746*'fnd base rates'!J$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,10)))\n*$R746","v":530.85},{"$f":"(($D746*'fnd base rates'!K$110)\n+($E746*'fnd base rates'!K$111)\n+($F746*'fnd base rates'!K$112)\n+($G746*'fnd base rates'!K$113)\n+($H746*'fnd base rates'!K$114)\n+($I746*'fnd base rates'!K$115)\n+($J746*'fnd base rates'!K$119)\n+($K746*'fnd base rates'!K$120)\n+($M746*'fnd base rates'!K$122)\n+($N746*'fnd base rates'!K$123)\n+($O746*'fnd base rates'!K$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,11)))\n*$R746","v":1061.948261},{"$f":"(($D746*'fnd base rates'!L$110)\n+($E746*'fnd base rates'!L$111)\n+($F746*'fnd base rates'!L$112)\n+($G746*'fnd base rates'!L$113)\n+($H746*'fnd base rates'!L$114)\n+($I746*'fnd base rates'!L$115)\n+($J746*'fnd base rates'!L$119)\n+($K746*'fnd base rates'!L$120)\n+($M746*'fnd base rates'!L$122)\n+($N746*'fnd base rates'!L$123)\n+($O746*'fnd base rates'!L$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D746*'fnd base rates'!M$110)\n+($E746*'fnd base rates'!M$111)\n+($F746*'fnd base rates'!M$112)\n+($G746*'fnd base rates'!M$113)\n+($H746*'fnd base rates'!M$114)\n+($I746*'fnd base rates'!M$115)\n+($J746*'fnd base rates'!M$119)\n+($K746*'fnd base rates'!M$120)\n+($M746*'fnd base rates'!M$122)\n+($N746*'fnd base rates'!M$123)\n+($O746*'fnd base rates'!M$124)\n+($P746*VLOOKUP($S746+15,rate_basefnd,13)))","v":0},10555.537718628882,null,496201310,"496","201","310",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D747","v":0},{"$f":"'fnd enro'!E747","v":0},{"$f":"'fnd enro'!F747","v":1},{"$f":"'fnd enro'!G747","v":5},{"$f":"'fnd enro'!H747","v":0},{"$f":"'fnd enro'!I747","v":0},{"$f":"'fnd enro'!J747","v":0},{"$f":"'fnd enro'!K747","v":0.22739999999999999},{"$f":"'fnd enro'!L747","v":0},{"$f":"'fnd enro'!M747+'fnd enro'!N747","v":1},{"$f":"'fnd enro'!O747","v":0},{"$f":"'fnd enro'!P747","v":0},{"$f":"'fnd enro'!Q747+'fnd enro'!R747","v":0},{"$f":"'fnd enro'!T747","v":6},1,{"$f":"VALUE('fnd enro'!S747)","v":1},null,{"$f":"(($D747*'fnd base rates'!C$110)\n+($E747*'fnd base rates'!C$111)\n+($F747*'fnd base rates'!C$112)\n+($G747*'fnd base rates'!C$113)\n+($H747*'fnd base rates'!C$114)\n+($I747*'fnd base rates'!C$115)\n+($J747*'fnd base rates'!C$119)\n+($K747*'fnd base rates'!C$120)\n+($M747*'fnd base rates'!C$122)\n+($N747*'fnd base rates'!C$123)\n+($O747*'fnd base rates'!C$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,3)))\n*$R747","v":3056.8324519999996},{"$f":"(($D747*'fnd base rates'!D$110)\n+($E747*'fnd base rates'!D$111)\n+($F747*'fnd base rates'!D$112)\n+($G747*'fnd base rates'!D$113)\n+($H747*'fnd base rates'!D$114)\n+($I747*'fnd base rates'!D$115)\n+($J747*'fnd base rates'!D$119)\n+($K747*'fnd base rates'!D$120)\n+($M747*'fnd base rates'!D$122)\n+($N747*'fnd base rates'!D$123)\n+($O747*'fnd base rates'!D$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,4)))\n*$R747","v":4404.8999999999996},{"$f":"(($D747*'fnd base rates'!E$110)\n+($E747*'fnd base rates'!E$111)\n+($F747*'fnd base rates'!E$112)\n+($G747*'fnd base rates'!E$113)\n+($H747*'fnd base rates'!E$114)\n+($I747*'fnd base rates'!E$115)\n+($J747*'fnd base rates'!E$119)\n+($K747*'fnd base rates'!E$120)\n+($M747*'fnd base rates'!E$122)\n+($N747*'fnd base rates'!E$123)\n+($O747*'fnd base rates'!E$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,5)))\n*$R747","v":22608.185550000002},{"$f":"(($D747*'fnd base rates'!F$110)\n+($E747*'fnd base rates'!F$111)\n+($F747*'fnd base rates'!F$112)\n+($G747*'fnd base rates'!F$113)\n+($H747*'fnd base rates'!F$114)\n+($I747*'fnd base rates'!F$115)\n+($J747*'fnd base rates'!F$119)\n+($K747*'fnd base rates'!F$120)\n+($M747*'fnd base rates'!F$122)\n+($N747*'fnd base rates'!F$123)\n+($O747*'fnd base rates'!F$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,6)))\n*$R747","v":7047.67749},{"$f":"(($D747*'fnd base rates'!G$110)\n+($E747*'fnd base rates'!G$111)\n+($F747*'fnd base rates'!G$112)\n+($G747*'fnd base rates'!G$113)\n+($H747*'fnd base rates'!G$114)\n+($I747*'fnd base rates'!G$115)\n+($J747*'fnd base rates'!G$119)\n+($K747*'fnd base rates'!G$120)\n+($M747*'fnd base rates'!G$122)\n+($N747*'fnd base rates'!G$123)\n+($O747*'fnd base rates'!G$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,7)))\n*$R747","v":913.59161799999993},{"$f":"(($D747*'fnd base rates'!H$110)\n+($E747*'fnd base rates'!H$111)\n+($F747*'fnd base rates'!H$112)\n+($G747*'fnd base rates'!H$113)\n+($H747*'fnd base rates'!H$114)\n+($I747*'fnd base rates'!H$115)\n+($J747*'fnd base rates'!H$119)\n+($K747*'fnd base rates'!H$120)\n+($M747*'fnd base rates'!H$122)\n+($N747*'fnd base rates'!H$123)\n+($O747*'fnd base rates'!H$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,8)))","v":3016.8014679999992},{"$f":"(($D747*'fnd base rates'!I$110)\n+($E747*'fnd base rates'!I$111)\n+($F747*'fnd base rates'!I$112)\n+($G747*'fnd base rates'!I$113)\n+($H747*'fnd base rates'!I$114)\n+($I747*'fnd base rates'!I$115)\n+($J747*'fnd base rates'!I$119)\n+($K747*'fnd base rates'!I$120)\n+($M747*'fnd base rates'!I$122)\n+($N747*'fnd base rates'!I$123)\n+($O747*'fnd base rates'!I$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,9)))\n*$R747","v":1484.74},{"$f":"(($D747*'fnd base rates'!J$110)\n+($E747*'fnd base rates'!J$111)\n+($F747*'fnd base rates'!J$112)\n+($G747*'fnd base rates'!J$113)\n+($H747*'fnd base rates'!J$114)\n+($I747*'fnd base rates'!J$115)\n+($J747*'fnd base rates'!J$119)\n+($K747*'fnd base rates'!J$120)\n+($M747*'fnd base rates'!J$122)\n+($N747*'fnd base rates'!J$123)\n+($O747*'fnd base rates'!J$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,10)))\n*$R747","v":821.16000000000008},{"$f":"(($D747*'fnd base rates'!K$110)\n+($E747*'fnd base rates'!K$111)\n+($F747*'fnd base rates'!K$112)\n+($G747*'fnd base rates'!K$113)\n+($H747*'fnd base rates'!K$114)\n+($I747*'fnd base rates'!K$115)\n+($J747*'fnd base rates'!K$119)\n+($K747*'fnd base rates'!K$120)\n+($M747*'fnd base rates'!K$122)\n+($N747*'fnd base rates'!K$123)\n+($O747*'fnd base rates'!K$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,11)))\n*$R747","v":6365.3095659999999},{"$f":"(($D747*'fnd base rates'!L$110)\n+($E747*'fnd base rates'!L$111)\n+($F747*'fnd base rates'!L$112)\n+($G747*'fnd base rates'!L$113)\n+($H747*'fnd base rates'!L$114)\n+($I747*'fnd base rates'!L$115)\n+($J747*'fnd base rates'!L$119)\n+($K747*'fnd base rates'!L$120)\n+($M747*'fnd base rates'!L$122)\n+($N747*'fnd base rates'!L$123)\n+($O747*'fnd base rates'!L$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,12)))","v":7247.9685883073726},{"$f":"(($D747*'fnd base rates'!M$110)\n+($E747*'fnd base rates'!M$111)\n+($F747*'fnd base rates'!M$112)\n+($G747*'fnd base rates'!M$113)\n+($H747*'fnd base rates'!M$114)\n+($I747*'fnd base rates'!M$115)\n+($J747*'fnd base rates'!M$119)\n+($K747*'fnd base rates'!M$120)\n+($M747*'fnd base rates'!M$122)\n+($N747*'fnd base rates'!M$123)\n+($O747*'fnd base rates'!M$124)\n+($P747*VLOOKUP($S747+15,rate_basefnd,13)))","v":0},56967.166732307363,null,497117005,"497","117","005",1,6,56967.166732307363,9495,0,9495,null,null,null,null,null,9495,0,9495,15,9480,13,9467]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D748","v":0},{"$f":"'fnd enro'!E748","v":0},{"$f":"'fnd enro'!F748","v":11},{"$f":"'fnd enro'!G748","v":53},{"$f":"'fnd enro'!H748","v":19},{"$f":"'fnd enro'!I748","v":0},{"$f":"'fnd enro'!J748","v":0},{"$f":"'fnd enro'!K748","v":3.1457000000000002},{"$f":"'fnd enro'!L748","v":0},{"$f":"'fnd enro'!M748+'fnd enro'!N748","v":3},{"$f":"'fnd enro'!O748","v":2},{"$f":"'fnd enro'!P748","v":0},{"$f":"'fnd enro'!Q748+'fnd enro'!R748","v":16},{"$f":"'fnd enro'!T748","v":83},1,{"$f":"VALUE('fnd enro'!S748)","v":4},null,{"$f":"(($D748*'fnd base rates'!C$110)\n+($E748*'fnd base rates'!C$111)\n+($F748*'fnd base rates'!C$112)\n+($G748*'fnd base rates'!C$113)\n+($H748*'fnd base rates'!C$114)\n+($I748*'fnd base rates'!C$115)\n+($J748*'fnd base rates'!C$119)\n+($K748*'fnd base rates'!C$120)\n+($M748*'fnd base rates'!C$122)\n+($N748*'fnd base rates'!C$123)\n+($O748*'fnd base rates'!C$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,3)))\n*$R748","v":42340.945586000002},{"$f":"(($D748*'fnd base rates'!D$110)\n+($E748*'fnd base rates'!D$111)\n+($F748*'fnd base rates'!D$112)\n+($G748*'fnd base rates'!D$113)\n+($H748*'fnd base rates'!D$114)\n+($I748*'fnd base rates'!D$115)\n+($J748*'fnd base rates'!D$119)\n+($K748*'fnd base rates'!D$120)\n+($M748*'fnd base rates'!D$122)\n+($N748*'fnd base rates'!D$123)\n+($O748*'fnd base rates'!D$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,4)))\n*$R748","v":63548.220000000008},{"$f":"(($D748*'fnd base rates'!E$110)\n+($E748*'fnd base rates'!E$111)\n+($F748*'fnd base rates'!E$112)\n+($G748*'fnd base rates'!E$113)\n+($H748*'fnd base rates'!E$114)\n+($I748*'fnd base rates'!E$115)\n+($J748*'fnd base rates'!E$119)\n+($K748*'fnd base rates'!E$120)\n+($M748*'fnd base rates'!E$122)\n+($N748*'fnd base rates'!E$123)\n+($O748*'fnd base rates'!E$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,5)))\n*$R748","v":334671.611775},{"$f":"(($D748*'fnd base rates'!F$110)\n+($E748*'fnd base rates'!F$111)\n+($F748*'fnd base rates'!F$112)\n+($G748*'fnd base rates'!F$113)\n+($H748*'fnd base rates'!F$114)\n+($I748*'fnd base rates'!F$115)\n+($J748*'fnd base rates'!F$119)\n+($K748*'fnd base rates'!F$120)\n+($M748*'fnd base rates'!F$122)\n+($N748*'fnd base rates'!F$123)\n+($O748*'fnd base rates'!F$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,6)))\n*$R748","v":91682.821945000003},{"$f":"(($D748*'fnd base rates'!G$110)\n+($E748*'fnd base rates'!G$111)\n+($F748*'fnd base rates'!G$112)\n+($G748*'fnd base rates'!G$113)\n+($H748*'fnd base rates'!G$114)\n+($I748*'fnd base rates'!G$115)\n+($J748*'fnd base rates'!G$119)\n+($K748*'fnd base rates'!G$120)\n+($M748*'fnd base rates'!G$122)\n+($N748*'fnd base rates'!G$123)\n+($O748*'fnd base rates'!G$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,7)))\n*$R748","v":14340.264049000001},{"$f":"(($D748*'fnd base rates'!H$110)\n+($E748*'fnd base rates'!H$111)\n+($F748*'fnd base rates'!H$112)\n+($G748*'fnd base rates'!H$113)\n+($H748*'fnd base rates'!H$114)\n+($I748*'fnd base rates'!H$115)\n+($J748*'fnd base rates'!H$119)\n+($K748*'fnd base rates'!H$120)\n+($M748*'fnd base rates'!H$122)\n+($N748*'fnd base rates'!H$123)\n+($O748*'fnd base rates'!H$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,8)))","v":41037.536974000002},{"$f":"(($D748*'fnd base rates'!I$110)\n+($E748*'fnd base rates'!I$111)\n+($F748*'fnd base rates'!I$112)\n+($G748*'fnd base rates'!I$113)\n+($H748*'fnd base rates'!I$114)\n+($I748*'fnd base rates'!I$115)\n+($J748*'fnd base rates'!I$119)\n+($K748*'fnd base rates'!I$120)\n+($M748*'fnd base rates'!I$122)\n+($N748*'fnd base rates'!I$123)\n+($O748*'fnd base rates'!I$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,9)))\n*$R748","v":23011.84},{"$f":"(($D748*'fnd base rates'!J$110)\n+($E748*'fnd base rates'!J$111)\n+($F748*'fnd base rates'!J$112)\n+($G748*'fnd base rates'!J$113)\n+($H748*'fnd base rates'!J$114)\n+($I748*'fnd base rates'!J$115)\n+($J748*'fnd base rates'!J$119)\n+($K748*'fnd base rates'!J$120)\n+($M748*'fnd base rates'!J$122)\n+($N748*'fnd base rates'!J$123)\n+($O748*'fnd base rates'!J$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,10)))\n*$R748","v":21192.83},{"$f":"(($D748*'fnd base rates'!K$110)\n+($E748*'fnd base rates'!K$111)\n+($F748*'fnd base rates'!K$112)\n+($G748*'fnd base rates'!K$113)\n+($H748*'fnd base rates'!K$114)\n+($I748*'fnd base rates'!K$115)\n+($J748*'fnd base rates'!K$119)\n+($K748*'fnd base rates'!K$120)\n+($M748*'fnd base rates'!K$122)\n+($N748*'fnd base rates'!K$123)\n+($O748*'fnd base rates'!K$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,11)))\n*$R748","v":87130.545662999997},{"$f":"(($D748*'fnd base rates'!L$110)\n+($E748*'fnd base rates'!L$111)\n+($F748*'fnd base rates'!L$112)\n+($G748*'fnd base rates'!L$113)\n+($H748*'fnd base rates'!L$114)\n+($I748*'fnd base rates'!L$115)\n+($J748*'fnd base rates'!L$119)\n+($K748*'fnd base rates'!L$120)\n+($M748*'fnd base rates'!L$122)\n+($N748*'fnd base rates'!L$123)\n+($O748*'fnd base rates'!L$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,12)))","v":104990.85063482283},{"$f":"(($D748*'fnd base rates'!M$110)\n+($E748*'fnd base rates'!M$111)\n+($F748*'fnd base rates'!M$112)\n+($G748*'fnd base rates'!M$113)\n+($H748*'fnd base rates'!M$114)\n+($I748*'fnd base rates'!M$115)\n+($J748*'fnd base rates'!M$119)\n+($K748*'fnd base rates'!M$120)\n+($M748*'fnd base rates'!M$122)\n+($N748*'fnd base rates'!M$123)\n+($O748*'fnd base rates'!M$124)\n+($P748*VLOOKUP($S748+15,rate_basefnd,13)))","v":0},823947.46662682283,null,497117008,"497","117","008",1,83,823947.46662682283,9927,0,9927,null,null,null,null,null,9927,0,9927,-7,9934,13,9921]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D749","v":0},{"$f":"'fnd enro'!E749","v":0},{"$f":"'fnd enro'!F749","v":0},{"$f":"'fnd enro'!G749","v":9},{"$f":"'fnd enro'!H749","v":7},{"$f":"'fnd enro'!I749","v":4},{"$f":"'fnd enro'!J749","v":0},{"$f":"'fnd enro'!K749","v":0.75800000000000001},{"$f":"'fnd enro'!L749","v":0},{"$f":"'fnd enro'!M749+'fnd enro'!N749","v":0},{"$f":"'fnd enro'!O749","v":0},{"$f":"'fnd enro'!P749","v":0},{"$f":"'fnd enro'!Q749+'fnd enro'!R749","v":4},{"$f":"'fnd enro'!T749","v":20},1,{"$f":"VALUE('fnd enro'!S749)","v":4},null,{"$f":"(($D749*'fnd base rates'!C$110)\n+($E749*'fnd base rates'!C$111)\n+($F749*'fnd base rates'!C$112)\n+($G749*'fnd base rates'!C$113)\n+($H749*'fnd base rates'!C$114)\n+($I749*'fnd base rates'!C$115)\n+($J749*'fnd base rates'!C$119)\n+($K749*'fnd base rates'!C$120)\n+($M749*'fnd base rates'!C$122)\n+($N749*'fnd base rates'!C$123)\n+($O749*'fnd base rates'!C$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,3)))\n*$R749","v":10099.654840000001},{"$f":"(($D749*'fnd base rates'!D$110)\n+($E749*'fnd base rates'!D$111)\n+($F749*'fnd base rates'!D$112)\n+($G749*'fnd base rates'!D$113)\n+($H749*'fnd base rates'!D$114)\n+($I749*'fnd base rates'!D$115)\n+($J749*'fnd base rates'!D$119)\n+($K749*'fnd base rates'!D$120)\n+($M749*'fnd base rates'!D$122)\n+($N749*'fnd base rates'!D$123)\n+($O749*'fnd base rates'!D$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,4)))\n*$R749","v":15155.36},{"$f":"(($D749*'fnd base rates'!E$110)\n+($E749*'fnd base rates'!E$111)\n+($F749*'fnd base rates'!E$112)\n+($G749*'fnd base rates'!E$113)\n+($H749*'fnd base rates'!E$114)\n+($I749*'fnd base rates'!E$115)\n+($J749*'fnd base rates'!E$119)\n+($K749*'fnd base rates'!E$120)\n+($M749*'fnd base rates'!E$122)\n+($N749*'fnd base rates'!E$123)\n+($O749*'fnd base rates'!E$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,5)))\n*$R749","v":82516.428499999995},{"$f":"(($D749*'fnd base rates'!F$110)\n+($E749*'fnd base rates'!F$111)\n+($F749*'fnd base rates'!F$112)\n+($G749*'fnd base rates'!F$113)\n+($H749*'fnd base rates'!F$114)\n+($I749*'fnd base rates'!F$115)\n+($J749*'fnd base rates'!F$119)\n+($K749*'fnd base rates'!F$120)\n+($M749*'fnd base rates'!F$122)\n+($N749*'fnd base rates'!F$123)\n+($O749*'fnd base rates'!F$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,6)))\n*$R749","v":19999.558300000001},{"$f":"(($D749*'fnd base rates'!G$110)\n+($E749*'fnd base rates'!G$111)\n+($F749*'fnd base rates'!G$112)\n+($G749*'fnd base rates'!G$113)\n+($H749*'fnd base rates'!G$114)\n+($I749*'fnd base rates'!G$115)\n+($J749*'fnd base rates'!G$119)\n+($K749*'fnd base rates'!G$120)\n+($M749*'fnd base rates'!G$122)\n+($N749*'fnd base rates'!G$123)\n+($O749*'fnd base rates'!G$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,7)))\n*$R749","v":3469.7720600000002},{"$f":"(($D749*'fnd base rates'!H$110)\n+($E749*'fnd base rates'!H$111)\n+($F749*'fnd base rates'!H$112)\n+($G749*'fnd base rates'!H$113)\n+($H749*'fnd base rates'!H$114)\n+($I749*'fnd base rates'!H$115)\n+($J749*'fnd base rates'!H$119)\n+($K749*'fnd base rates'!H$120)\n+($M749*'fnd base rates'!H$122)\n+($N749*'fnd base rates'!H$123)\n+($O749*'fnd base rates'!H$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,8)))","v":10880.431559999999},{"$f":"(($D749*'fnd base rates'!I$110)\n+($E749*'fnd base rates'!I$111)\n+($F749*'fnd base rates'!I$112)\n+($G749*'fnd base rates'!I$113)\n+($H749*'fnd base rates'!I$114)\n+($I749*'fnd base rates'!I$115)\n+($J749*'fnd base rates'!I$119)\n+($K749*'fnd base rates'!I$120)\n+($M749*'fnd base rates'!I$122)\n+($N749*'fnd base rates'!I$123)\n+($O749*'fnd base rates'!I$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,9)))\n*$R749","v":6297.29},{"$f":"(($D749*'fnd base rates'!J$110)\n+($E749*'fnd base rates'!J$111)\n+($F749*'fnd base rates'!J$112)\n+($G749*'fnd base rates'!J$113)\n+($H749*'fnd base rates'!J$114)\n+($I749*'fnd base rates'!J$115)\n+($J749*'fnd base rates'!J$119)\n+($K749*'fnd base rates'!J$120)\n+($M749*'fnd base rates'!J$122)\n+($N749*'fnd base rates'!J$123)\n+($O749*'fnd base rates'!J$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,10)))\n*$R749","v":7053.52},{"$f":"(($D749*'fnd base rates'!K$110)\n+($E749*'fnd base rates'!K$111)\n+($F749*'fnd base rates'!K$112)\n+($G749*'fnd base rates'!K$113)\n+($H749*'fnd base rates'!K$114)\n+($I749*'fnd base rates'!K$115)\n+($J749*'fnd base rates'!K$119)\n+($K749*'fnd base rates'!K$120)\n+($M749*'fnd base rates'!K$122)\n+($N749*'fnd base rates'!K$123)\n+($O749*'fnd base rates'!K$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,11)))\n*$R749","v":21031.695220000001},{"$f":"(($D749*'fnd base rates'!L$110)\n+($E749*'fnd base rates'!L$111)\n+($F749*'fnd base rates'!L$112)\n+($G749*'fnd base rates'!L$113)\n+($H749*'fnd base rates'!L$114)\n+($I749*'fnd base rates'!L$115)\n+($J749*'fnd base rates'!L$119)\n+($K749*'fnd base rates'!L$120)\n+($M749*'fnd base rates'!L$122)\n+($N749*'fnd base rates'!L$123)\n+($O749*'fnd base rates'!L$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,12)))","v":24843.293081660791},{"$f":"(($D749*'fnd base rates'!M$110)\n+($E749*'fnd base rates'!M$111)\n+($F749*'fnd base rates'!M$112)\n+($G749*'fnd base rates'!M$113)\n+($H749*'fnd base rates'!M$114)\n+($I749*'fnd base rates'!M$115)\n+($J749*'fnd base rates'!M$119)\n+($K749*'fnd base rates'!M$120)\n+($M749*'fnd base rates'!M$122)\n+($N749*'fnd base rates'!M$123)\n+($O749*'fnd base rates'!M$124)\n+($P749*VLOOKUP($S749+15,rate_basefnd,13)))","v":0},201347.00356166076,null,497117024,"497","117","024",1,20,201347.00356166076,10067,0,10067,null,null,null,null,null,10067,0,10067,-3,10070,14,10056]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D750","v":0},{"$f":"'fnd enro'!E750","v":0},{"$f":"'fnd enro'!F750","v":0},{"$f":"'fnd enro'!G750","v":8},{"$f":"'fnd enro'!H750","v":9},{"$f":"'fnd enro'!I750","v":3},{"$f":"'fnd enro'!J750","v":0},{"$f":"'fnd enro'!K750","v":0.75800000000000001},{"$f":"'fnd enro'!L750","v":0},{"$f":"'fnd enro'!M750+'fnd enro'!N750","v":0},{"$f":"'fnd enro'!O750","v":0},{"$f":"'fnd enro'!P750","v":0},{"$f":"'fnd enro'!Q750+'fnd enro'!R750","v":7},{"$f":"'fnd enro'!T750","v":20},1,{"$f":"VALUE('fnd enro'!S750)","v":8},null,{"$f":"(($D750*'fnd base rates'!C$110)\n+($E750*'fnd base rates'!C$111)\n+($F750*'fnd base rates'!C$112)\n+($G750*'fnd base rates'!C$113)\n+($H750*'fnd base rates'!C$114)\n+($I750*'fnd base rates'!C$115)\n+($J750*'fnd base rates'!C$119)\n+($K750*'fnd base rates'!C$120)\n+($M750*'fnd base rates'!C$122)\n+($N750*'fnd base rates'!C$123)\n+($O750*'fnd base rates'!C$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,3)))\n*$R750","v":10306.104839999998},{"$f":"(($D750*'fnd base rates'!D$110)\n+($E750*'fnd base rates'!D$111)\n+($F750*'fnd base rates'!D$112)\n+($G750*'fnd base rates'!D$113)\n+($H750*'fnd base rates'!D$114)\n+($I750*'fnd base rates'!D$115)\n+($J750*'fnd base rates'!D$119)\n+($K750*'fnd base rates'!D$120)\n+($M750*'fnd base rates'!D$122)\n+($N750*'fnd base rates'!D$123)\n+($O750*'fnd base rates'!D$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,4)))\n*$R750","v":16133.72},{"$f":"(($D750*'fnd base rates'!E$110)\n+($E750*'fnd base rates'!E$111)\n+($F750*'fnd base rates'!E$112)\n+($G750*'fnd base rates'!E$113)\n+($H750*'fnd base rates'!E$114)\n+($I750*'fnd base rates'!E$115)\n+($J750*'fnd base rates'!E$119)\n+($K750*'fnd base rates'!E$120)\n+($M750*'fnd base rates'!E$122)\n+($N750*'fnd base rates'!E$123)\n+($O750*'fnd base rates'!E$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,5)))\n*$R750","v":90333.268500000006},{"$f":"(($D750*'fnd base rates'!F$110)\n+($E750*'fnd base rates'!F$111)\n+($F750*'fnd base rates'!F$112)\n+($G750*'fnd base rates'!F$113)\n+($H750*'fnd base rates'!F$114)\n+($I750*'fnd base rates'!F$115)\n+($J750*'fnd base rates'!F$119)\n+($K750*'fnd base rates'!F$120)\n+($M750*'fnd base rates'!F$122)\n+($N750*'fnd base rates'!F$123)\n+($O750*'fnd base rates'!F$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,6)))\n*$R750","v":19866.708299999998},{"$f":"(($D750*'fnd base rates'!G$110)\n+($E750*'fnd base rates'!G$111)\n+($F750*'fnd base rates'!G$112)\n+($G750*'fnd base rates'!G$113)\n+($H750*'fnd base rates'!G$114)\n+($I750*'fnd base rates'!G$115)\n+($J750*'fnd base rates'!G$119)\n+($K750*'fnd base rates'!G$120)\n+($M750*'fnd base rates'!G$122)\n+($N750*'fnd base rates'!G$123)\n+($O750*'fnd base rates'!G$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,7)))\n*$R750","v":3948.1220600000001},{"$f":"(($D750*'fnd base rates'!H$110)\n+($E750*'fnd base rates'!H$111)\n+($F750*'fnd base rates'!H$112)\n+($G750*'fnd base rates'!H$113)\n+($H750*'fnd base rates'!H$114)\n+($I750*'fnd base rates'!H$115)\n+($J750*'fnd base rates'!H$119)\n+($K750*'fnd base rates'!H$120)\n+($M750*'fnd base rates'!H$122)\n+($N750*'fnd base rates'!H$123)\n+($O750*'fnd base rates'!H$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,8)))","v":10669.581559999999},{"$f":"(($D750*'fnd base rates'!I$110)\n+($E750*'fnd base rates'!I$111)\n+($F750*'fnd base rates'!I$112)\n+($G750*'fnd base rates'!I$113)\n+($H750*'fnd base rates'!I$114)\n+($I750*'fnd base rates'!I$115)\n+($J750*'fnd base rates'!I$119)\n+($K750*'fnd base rates'!I$120)\n+($M750*'fnd base rates'!I$122)\n+($N750*'fnd base rates'!I$123)\n+($O750*'fnd base rates'!I$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,9)))\n*$R750","v":6682.4800000000014},{"$f":"(($D750*'fnd base rates'!J$110)\n+($E750*'fnd base rates'!J$111)\n+($F750*'fnd base rates'!J$112)\n+($G750*'fnd base rates'!J$113)\n+($H750*'fnd base rates'!J$114)\n+($I750*'fnd base rates'!J$115)\n+($J750*'fnd base rates'!J$119)\n+($K750*'fnd base rates'!J$120)\n+($M750*'fnd base rates'!J$122)\n+($N750*'fnd base rates'!J$123)\n+($O750*'fnd base rates'!J$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,10)))\n*$R750","v":8851.67},{"$f":"(($D750*'fnd base rates'!K$110)\n+($E750*'fnd base rates'!K$111)\n+($F750*'fnd base rates'!K$112)\n+($G750*'fnd base rates'!K$113)\n+($H750*'fnd base rates'!K$114)\n+($I750*'fnd base rates'!K$115)\n+($J750*'fnd base rates'!K$119)\n+($K750*'fnd base rates'!K$120)\n+($M750*'fnd base rates'!K$122)\n+($N750*'fnd base rates'!K$123)\n+($O750*'fnd base rates'!K$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,11)))\n*$R750","v":21137.22522},{"$f":"(($D750*'fnd base rates'!L$110)\n+($E750*'fnd base rates'!L$111)\n+($F750*'fnd base rates'!L$112)\n+($G750*'fnd base rates'!L$113)\n+($H750*'fnd base rates'!L$114)\n+($I750*'fnd base rates'!L$115)\n+($J750*'fnd base rates'!L$119)\n+($K750*'fnd base rates'!L$120)\n+($M750*'fnd base rates'!L$122)\n+($N750*'fnd base rates'!L$123)\n+($O750*'fnd base rates'!L$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,12)))","v":26521.04576291766},{"$f":"(($D750*'fnd base rates'!M$110)\n+($E750*'fnd base rates'!M$111)\n+($F750*'fnd base rates'!M$112)\n+($G750*'fnd base rates'!M$113)\n+($H750*'fnd base rates'!M$114)\n+($I750*'fnd base rates'!M$115)\n+($J750*'fnd base rates'!M$119)\n+($K750*'fnd base rates'!M$120)\n+($M750*'fnd base rates'!M$122)\n+($N750*'fnd base rates'!M$123)\n+($O750*'fnd base rates'!M$124)\n+($P750*VLOOKUP($S750+15,rate_basefnd,13)))","v":0},214449.92624291769,null,497117061,"497","117","061",1,20,214449.92624291769,10722,0,10722,null,null,null,null,null,10722,0,10722,104,10618,16,10602]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D751","v":0},{"$f":"'fnd enro'!E751","v":0},{"$f":"'fnd enro'!F751","v":0},{"$f":"'fnd enro'!G751","v":4},{"$f":"'fnd enro'!H751","v":1},{"$f":"'fnd enro'!I751","v":0},{"$f":"'fnd enro'!J751","v":0},{"$f":"'fnd enro'!K751","v":0.1895},{"$f":"'fnd enro'!L751","v":0},{"$f":"'fnd enro'!M751+'fnd enro'!N751","v":0},{"$f":"'fnd enro'!O751","v":0},{"$f":"'fnd enro'!P751","v":0},{"$f":"'fnd enro'!Q751+'fnd enro'!R751","v":1},{"$f":"'fnd enro'!T751","v":5},1,{"$f":"VALUE('fnd enro'!S751)","v":4},null,{"$f":"(($D751*'fnd base rates'!C$110)\n+($E751*'fnd base rates'!C$111)\n+($F751*'fnd base rates'!C$112)\n+($G751*'fnd base rates'!C$113)\n+($H751*'fnd base rates'!C$114)\n+($I751*'fnd base rates'!C$115)\n+($J751*'fnd base rates'!C$119)\n+($K751*'fnd base rates'!C$120)\n+($M751*'fnd base rates'!C$122)\n+($N751*'fnd base rates'!C$123)\n+($O751*'fnd base rates'!C$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,3)))\n*$R751","v":2524.9137100000003},{"$f":"(($D751*'fnd base rates'!D$110)\n+($E751*'fnd base rates'!D$111)\n+($F751*'fnd base rates'!D$112)\n+($G751*'fnd base rates'!D$113)\n+($H751*'fnd base rates'!D$114)\n+($I751*'fnd base rates'!D$115)\n+($J751*'fnd base rates'!D$119)\n+($K751*'fnd base rates'!D$120)\n+($M751*'fnd base rates'!D$122)\n+($N751*'fnd base rates'!D$123)\n+($O751*'fnd base rates'!D$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,4)))\n*$R751","v":3788.84},{"$f":"(($D751*'fnd base rates'!E$110)\n+($E751*'fnd base rates'!E$111)\n+($F751*'fnd base rates'!E$112)\n+($G751*'fnd base rates'!E$113)\n+($H751*'fnd base rates'!E$114)\n+($I751*'fnd base rates'!E$115)\n+($J751*'fnd base rates'!E$119)\n+($K751*'fnd base rates'!E$120)\n+($M751*'fnd base rates'!E$122)\n+($N751*'fnd base rates'!E$123)\n+($O751*'fnd base rates'!E$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,5)))\n*$R751","v":19966.589624999997},{"$f":"(($D751*'fnd base rates'!F$110)\n+($E751*'fnd base rates'!F$111)\n+($F751*'fnd base rates'!F$112)\n+($G751*'fnd base rates'!F$113)\n+($H751*'fnd base rates'!F$114)\n+($I751*'fnd base rates'!F$115)\n+($J751*'fnd base rates'!F$119)\n+($K751*'fnd base rates'!F$120)\n+($M751*'fnd base rates'!F$122)\n+($N751*'fnd base rates'!F$123)\n+($O751*'fnd base rates'!F$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,6)))\n*$R751","v":5508.3945750000003},{"$f":"(($D751*'fnd base rates'!G$110)\n+($E751*'fnd base rates'!G$111)\n+($F751*'fnd base rates'!G$112)\n+($G751*'fnd base rates'!G$113)\n+($H751*'fnd base rates'!G$114)\n+($I751*'fnd base rates'!G$115)\n+($J751*'fnd base rates'!G$119)\n+($K751*'fnd base rates'!G$120)\n+($M751*'fnd base rates'!G$122)\n+($N751*'fnd base rates'!G$123)\n+($O751*'fnd base rates'!G$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,7)))\n*$R751","v":852.77301499999999},{"$f":"(($D751*'fnd base rates'!H$110)\n+($E751*'fnd base rates'!H$111)\n+($F751*'fnd base rates'!H$112)\n+($G751*'fnd base rates'!H$113)\n+($H751*'fnd base rates'!H$114)\n+($I751*'fnd base rates'!H$115)\n+($J751*'fnd base rates'!H$119)\n+($K751*'fnd base rates'!H$120)\n+($M751*'fnd base rates'!H$122)\n+($N751*'fnd base rates'!H$123)\n+($O751*'fnd base rates'!H$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,8)))","v":2438.2378899999994},{"$f":"(($D751*'fnd base rates'!I$110)\n+($E751*'fnd base rates'!I$111)\n+($F751*'fnd base rates'!I$112)\n+($G751*'fnd base rates'!I$113)\n+($H751*'fnd base rates'!I$114)\n+($I751*'fnd base rates'!I$115)\n+($J751*'fnd base rates'!I$119)\n+($K751*'fnd base rates'!I$120)\n+($M751*'fnd base rates'!I$122)\n+($N751*'fnd base rates'!I$123)\n+($O751*'fnd base rates'!I$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,9)))\n*$R751","v":1357.78},{"$f":"(($D751*'fnd base rates'!J$110)\n+($E751*'fnd base rates'!J$111)\n+($F751*'fnd base rates'!J$112)\n+($G751*'fnd base rates'!J$113)\n+($H751*'fnd base rates'!J$114)\n+($I751*'fnd base rates'!J$115)\n+($J751*'fnd base rates'!J$119)\n+($K751*'fnd base rates'!J$120)\n+($M751*'fnd base rates'!J$122)\n+($N751*'fnd base rates'!J$123)\n+($O751*'fnd base rates'!J$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,10)))\n*$R751","v":1306.5},{"$f":"(($D751*'fnd base rates'!K$110)\n+($E751*'fnd base rates'!K$111)\n+($F751*'fnd base rates'!K$112)\n+($G751*'fnd base rates'!K$113)\n+($H751*'fnd base rates'!K$114)\n+($I751*'fnd base rates'!K$115)\n+($J751*'fnd base rates'!K$119)\n+($K751*'fnd base rates'!K$120)\n+($M751*'fnd base rates'!K$122)\n+($N751*'fnd base rates'!K$123)\n+($O751*'fnd base rates'!K$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,11)))\n*$R751","v":5154.9213049999998},{"$f":"(($D751*'fnd base rates'!L$110)\n+($E751*'fnd base rates'!L$111)\n+($F751*'fnd base rates'!L$112)\n+($G751*'fnd base rates'!L$113)\n+($H751*'fnd base rates'!L$114)\n+($I751*'fnd base rates'!L$115)\n+($J751*'fnd base rates'!L$119)\n+($K751*'fnd base rates'!L$120)\n+($M751*'fnd base rates'!L$122)\n+($N751*'fnd base rates'!L$123)\n+($O751*'fnd base rates'!L$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,12)))","v":6258.5033434591205},{"$f":"(($D751*'fnd base rates'!M$110)\n+($E751*'fnd base rates'!M$111)\n+($F751*'fnd base rates'!M$112)\n+($G751*'fnd base rates'!M$113)\n+($H751*'fnd base rates'!M$114)\n+($I751*'fnd base rates'!M$115)\n+($J751*'fnd base rates'!M$119)\n+($K751*'fnd base rates'!M$120)\n+($M751*'fnd base rates'!M$122)\n+($N751*'fnd base rates'!M$123)\n+($O751*'fnd base rates'!M$124)\n+($P751*VLOOKUP($S751+15,rate_basefnd,13)))","v":0},49157.453463459111,null,497117074,"497","117","074",1,5,49157.453463459111,9831,0,9831,null,null,null,null,null,9831,0,9831,-3,9834,13,9821]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D752","v":0},{"$f":"'fnd enro'!E752","v":0},{"$f":"'fnd enro'!F752","v":2},{"$f":"'fnd enro'!G752","v":17},{"$f":"'fnd enro'!H752","v":8},{"$f":"'fnd enro'!I752","v":5},{"$f":"'fnd enro'!J752","v":0},{"$f":"'fnd enro'!K752","v":1.2128000000000001},{"$f":"'fnd enro'!L752","v":0},{"$f":"'fnd enro'!M752+'fnd enro'!N752","v":1},{"$f":"'fnd enro'!O752","v":0},{"$f":"'fnd enro'!P752","v":0},{"$f":"'fnd enro'!Q752+'fnd enro'!R752","v":4},{"$f":"'fnd enro'!T752","v":32},1,{"$f":"VALUE('fnd enro'!S752)","v":3},null,{"$f":"(($D752*'fnd base rates'!C$110)\n+($E752*'fnd base rates'!C$111)\n+($F752*'fnd base rates'!C$112)\n+($G752*'fnd base rates'!C$113)\n+($H752*'fnd base rates'!C$114)\n+($I752*'fnd base rates'!C$115)\n+($J752*'fnd base rates'!C$119)\n+($K752*'fnd base rates'!C$120)\n+($M752*'fnd base rates'!C$122)\n+($N752*'fnd base rates'!C$123)\n+($O752*'fnd base rates'!C$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,3)))\n*$R752","v":16120.899744},{"$f":"(($D752*'fnd base rates'!D$110)\n+($E752*'fnd base rates'!D$111)\n+($F752*'fnd base rates'!D$112)\n+($G752*'fnd base rates'!D$113)\n+($H752*'fnd base rates'!D$114)\n+($I752*'fnd base rates'!D$115)\n+($J752*'fnd base rates'!D$119)\n+($K752*'fnd base rates'!D$120)\n+($M752*'fnd base rates'!D$122)\n+($N752*'fnd base rates'!D$123)\n+($O752*'fnd base rates'!D$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,4)))\n*$R752","v":23796.74},{"$f":"(($D752*'fnd base rates'!E$110)\n+($E752*'fnd base rates'!E$111)\n+($F752*'fnd base rates'!E$112)\n+($G752*'fnd base rates'!E$113)\n+($H752*'fnd base rates'!E$114)\n+($I752*'fnd base rates'!E$115)\n+($J752*'fnd base rates'!E$119)\n+($K752*'fnd base rates'!E$120)\n+($M752*'fnd base rates'!E$122)\n+($N752*'fnd base rates'!E$123)\n+($O752*'fnd base rates'!E$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,5)))\n*$R752","v":127089.5996},{"$f":"(($D752*'fnd base rates'!F$110)\n+($E752*'fnd base rates'!F$111)\n+($F752*'fnd base rates'!F$112)\n+($G752*'fnd base rates'!F$113)\n+($H752*'fnd base rates'!F$114)\n+($I752*'fnd base rates'!F$115)\n+($J752*'fnd base rates'!F$119)\n+($K752*'fnd base rates'!F$120)\n+($M752*'fnd base rates'!F$122)\n+($N752*'fnd base rates'!F$123)\n+($O752*'fnd base rates'!F$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,6)))\n*$R752","v":33370.363279999998},{"$f":"(($D752*'fnd base rates'!G$110)\n+($E752*'fnd base rates'!G$111)\n+($F752*'fnd base rates'!G$112)\n+($G752*'fnd base rates'!G$113)\n+($H752*'fnd base rates'!G$114)\n+($I752*'fnd base rates'!G$115)\n+($J752*'fnd base rates'!G$119)\n+($K752*'fnd base rates'!G$120)\n+($M752*'fnd base rates'!G$122)\n+($N752*'fnd base rates'!G$123)\n+($O752*'fnd base rates'!G$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,7)))\n*$R752","v":5264.2252960000005},{"$f":"(($D752*'fnd base rates'!H$110)\n+($E752*'fnd base rates'!H$111)\n+($F752*'fnd base rates'!H$112)\n+($G752*'fnd base rates'!H$113)\n+($H752*'fnd base rates'!H$114)\n+($I752*'fnd base rates'!H$115)\n+($J752*'fnd base rates'!H$119)\n+($K752*'fnd base rates'!H$120)\n+($M752*'fnd base rates'!H$122)\n+($N752*'fnd base rates'!H$123)\n+($O752*'fnd base rates'!H$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,8)))","v":17082.444495999996},{"$f":"(($D752*'fnd base rates'!I$110)\n+($E752*'fnd base rates'!I$111)\n+($F752*'fnd base rates'!I$112)\n+($G752*'fnd base rates'!I$113)\n+($H752*'fnd base rates'!I$114)\n+($I752*'fnd base rates'!I$115)\n+($J752*'fnd base rates'!I$119)\n+($K752*'fnd base rates'!I$120)\n+($M752*'fnd base rates'!I$122)\n+($N752*'fnd base rates'!I$123)\n+($O752*'fnd base rates'!I$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,9)))\n*$R752","v":9431.06},{"$f":"(($D752*'fnd base rates'!J$110)\n+($E752*'fnd base rates'!J$111)\n+($F752*'fnd base rates'!J$112)\n+($G752*'fnd base rates'!J$113)\n+($H752*'fnd base rates'!J$114)\n+($I752*'fnd base rates'!J$115)\n+($J752*'fnd base rates'!J$119)\n+($K752*'fnd base rates'!J$120)\n+($M752*'fnd base rates'!J$122)\n+($N752*'fnd base rates'!J$123)\n+($O752*'fnd base rates'!J$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,10)))\n*$R752","v":9130.58},{"$f":"(($D752*'fnd base rates'!K$110)\n+($E752*'fnd base rates'!K$111)\n+($F752*'fnd base rates'!K$112)\n+($G752*'fnd base rates'!K$113)\n+($H752*'fnd base rates'!K$114)\n+($I752*'fnd base rates'!K$115)\n+($J752*'fnd base rates'!K$119)\n+($K752*'fnd base rates'!K$120)\n+($M752*'fnd base rates'!K$122)\n+($N752*'fnd base rates'!K$123)\n+($O752*'fnd base rates'!K$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,11)))\n*$R752","v":33613.874351999999},{"$f":"(($D752*'fnd base rates'!L$110)\n+($E752*'fnd base rates'!L$111)\n+($F752*'fnd base rates'!L$112)\n+($G752*'fnd base rates'!L$113)\n+($H752*'fnd base rates'!L$114)\n+($I752*'fnd base rates'!L$115)\n+($J752*'fnd base rates'!L$119)\n+($K752*'fnd base rates'!L$120)\n+($M752*'fnd base rates'!L$122)\n+($N752*'fnd base rates'!L$123)\n+($O752*'fnd base rates'!L$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,12)))","v":39034.560422341878},{"$f":"(($D752*'fnd base rates'!M$110)\n+($E752*'fnd base rates'!M$111)\n+($F752*'fnd base rates'!M$112)\n+($G752*'fnd base rates'!M$113)\n+($H752*'fnd base rates'!M$114)\n+($I752*'fnd base rates'!M$115)\n+($J752*'fnd base rates'!M$119)\n+($K752*'fnd base rates'!M$120)\n+($M752*'fnd base rates'!M$122)\n+($N752*'fnd base rates'!M$123)\n+($O752*'fnd base rates'!M$124)\n+($P752*VLOOKUP($S752+15,rate_basefnd,13)))","v":0},313934.3471903418,null,497117086,"497","117","086",1,32,313934.3471903418,9810,0,9810,null,null,null,null,null,9810,0,9810,0,9810,14,9796]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D753","v":0},{"$f":"'fnd enro'!E753","v":0},{"$f":"'fnd enro'!F753","v":0},{"$f":"'fnd enro'!G753","v":1},{"$f":"'fnd enro'!H753","v":0},{"$f":"'fnd enro'!I753","v":0},{"$f":"'fnd enro'!J753","v":0},{"$f":"'fnd enro'!K753","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L753","v":0},{"$f":"'fnd enro'!M753+'fnd enro'!N753","v":0},{"$f":"'fnd enro'!O753","v":0},{"$f":"'fnd enro'!P753","v":0},{"$f":"'fnd enro'!Q753+'fnd enro'!R753","v":1},{"$f":"'fnd enro'!T753","v":1},1,{"$f":"VALUE('fnd enro'!S753)","v":10},null,{"$f":"(($D753*'fnd base rates'!C$110)\n+($E753*'fnd base rates'!C$111)\n+($F753*'fnd base rates'!C$112)\n+($G753*'fnd base rates'!C$113)\n+($H753*'fnd base rates'!C$114)\n+($I753*'fnd base rates'!C$115)\n+($J753*'fnd base rates'!C$119)\n+($K753*'fnd base rates'!C$120)\n+($M753*'fnd base rates'!C$122)\n+($N753*'fnd base rates'!C$123)\n+($O753*'fnd base rates'!C$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,3)))\n*$R753","v":556.74874199999999},{"$f":"(($D753*'fnd base rates'!D$110)\n+($E753*'fnd base rates'!D$111)\n+($F753*'fnd base rates'!D$112)\n+($G753*'fnd base rates'!D$113)\n+($H753*'fnd base rates'!D$114)\n+($I753*'fnd base rates'!D$115)\n+($J753*'fnd base rates'!D$119)\n+($K753*'fnd base rates'!D$120)\n+($M753*'fnd base rates'!D$122)\n+($N753*'fnd base rates'!D$123)\n+($O753*'fnd base rates'!D$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,4)))\n*$R753","v":1003.05},{"$f":"(($D753*'fnd base rates'!E$110)\n+($E753*'fnd base rates'!E$111)\n+($F753*'fnd base rates'!E$112)\n+($G753*'fnd base rates'!E$113)\n+($H753*'fnd base rates'!E$114)\n+($I753*'fnd base rates'!E$115)\n+($J753*'fnd base rates'!E$119)\n+($K753*'fnd base rates'!E$120)\n+($M753*'fnd base rates'!E$122)\n+($N753*'fnd base rates'!E$123)\n+($O753*'fnd base rates'!E$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,5)))\n*$R753","v":6465.6259250000003},{"$f":"(($D753*'fnd base rates'!F$110)\n+($E753*'fnd base rates'!F$111)\n+($F753*'fnd base rates'!F$112)\n+($G753*'fnd base rates'!F$113)\n+($H753*'fnd base rates'!F$114)\n+($I753*'fnd base rates'!F$115)\n+($J753*'fnd base rates'!F$119)\n+($K753*'fnd base rates'!F$120)\n+($M753*'fnd base rates'!F$122)\n+($N753*'fnd base rates'!F$123)\n+($O753*'fnd base rates'!F$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,6)))\n*$R753","v":1148.3229150000002},{"$f":"(($D753*'fnd base rates'!G$110)\n+($E753*'fnd base rates'!G$111)\n+($F753*'fnd base rates'!G$112)\n+($G753*'fnd base rates'!G$113)\n+($H753*'fnd base rates'!G$114)\n+($I753*'fnd base rates'!G$115)\n+($J753*'fnd base rates'!G$119)\n+($K753*'fnd base rates'!G$120)\n+($M753*'fnd base rates'!G$122)\n+($N753*'fnd base rates'!G$123)\n+($O753*'fnd base rates'!G$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,7)))\n*$R753","v":284.55860300000001},{"$f":"(($D753*'fnd base rates'!H$110)\n+($E753*'fnd base rates'!H$111)\n+($F753*'fnd base rates'!H$112)\n+($G753*'fnd base rates'!H$113)\n+($H753*'fnd base rates'!H$114)\n+($I753*'fnd base rates'!H$115)\n+($J753*'fnd base rates'!H$119)\n+($K753*'fnd base rates'!H$120)\n+($M753*'fnd base rates'!H$122)\n+($N753*'fnd base rates'!H$123)\n+($O753*'fnd base rates'!H$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D753*'fnd base rates'!I$110)\n+($E753*'fnd base rates'!I$111)\n+($F753*'fnd base rates'!I$112)\n+($G753*'fnd base rates'!I$113)\n+($H753*'fnd base rates'!I$114)\n+($I753*'fnd base rates'!I$115)\n+($J753*'fnd base rates'!I$119)\n+($K753*'fnd base rates'!I$120)\n+($M753*'fnd base rates'!I$122)\n+($N753*'fnd base rates'!I$123)\n+($O753*'fnd base rates'!I$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,9)))\n*$R753","v":352.88},{"$f":"(($D753*'fnd base rates'!J$110)\n+($E753*'fnd base rates'!J$111)\n+($F753*'fnd base rates'!J$112)\n+($G753*'fnd base rates'!J$113)\n+($H753*'fnd base rates'!J$114)\n+($I753*'fnd base rates'!J$115)\n+($J753*'fnd base rates'!J$119)\n+($K753*'fnd base rates'!J$120)\n+($M753*'fnd base rates'!J$122)\n+($N753*'fnd base rates'!J$123)\n+($O753*'fnd base rates'!J$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,10)))\n*$R753","v":747.26},{"$f":"(($D753*'fnd base rates'!K$110)\n+($E753*'fnd base rates'!K$111)\n+($F753*'fnd base rates'!K$112)\n+($G753*'fnd base rates'!K$113)\n+($H753*'fnd base rates'!K$114)\n+($I753*'fnd base rates'!K$115)\n+($J753*'fnd base rates'!K$119)\n+($K753*'fnd base rates'!K$120)\n+($M753*'fnd base rates'!K$122)\n+($N753*'fnd base rates'!K$123)\n+($O753*'fnd base rates'!K$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,11)))\n*$R753","v":1015.818261},{"$f":"(($D753*'fnd base rates'!L$110)\n+($E753*'fnd base rates'!L$111)\n+($F753*'fnd base rates'!L$112)\n+($G753*'fnd base rates'!L$113)\n+($H753*'fnd base rates'!L$114)\n+($I753*'fnd base rates'!L$115)\n+($J753*'fnd base rates'!L$119)\n+($K753*'fnd base rates'!L$120)\n+($M753*'fnd base rates'!L$122)\n+($N753*'fnd base rates'!L$123)\n+($O753*'fnd base rates'!L$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D753*'fnd base rates'!M$110)\n+($E753*'fnd base rates'!M$111)\n+($F753*'fnd base rates'!M$112)\n+($G753*'fnd base rates'!M$113)\n+($H753*'fnd base rates'!M$114)\n+($I753*'fnd base rates'!M$115)\n+($J753*'fnd base rates'!M$119)\n+($K753*'fnd base rates'!M$120)\n+($M753*'fnd base rates'!M$122)\n+($N753*'fnd base rates'!M$123)\n+($O753*'fnd base rates'!M$124)\n+($P753*VLOOKUP($S753+15,rate_basefnd,13)))","v":0},13712.538503003609,null,497117087,"497","117","087",1,1,13712.538503003609,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[497,497117091,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D754","v":0},{"$f":"'fnd enro'!E754","v":0},{"$f":"'fnd enro'!F754","v":1},{"$f":"'fnd enro'!G754","v":0},{"$f":"'fnd enro'!H754","v":0},{"$f":"'fnd enro'!I754","v":0},{"$f":"'fnd enro'!J754","v":0},{"$f":"'fnd enro'!K754","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L754","v":0},{"$f":"'fnd enro'!M754+'fnd enro'!N754","v":0},{"$f":"'fnd enro'!O754","v":0},{"$f":"'fnd enro'!P754","v":0},{"$f":"'fnd enro'!Q754+'fnd enro'!R754","v":0},{"$f":"'fnd enro'!T754","v":1},1,{"$f":"VALUE('fnd enro'!S754)","v":1},null,{"$f":"(($D754*'fnd base rates'!C$110)\n+($E754*'fnd base rates'!C$111)\n+($F754*'fnd base rates'!C$112)\n+($G754*'fnd base rates'!C$113)\n+($H754*'fnd base rates'!C$114)\n+($I754*'fnd base rates'!C$115)\n+($J754*'fnd base rates'!C$119)\n+($K754*'fnd base rates'!C$120)\n+($M754*'fnd base rates'!C$122)\n+($N754*'fnd base rates'!C$123)\n+($O754*'fnd base rates'!C$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,3)))\n*$R754","v":494.44874200000004},{"$f":"(($D754*'fnd base rates'!D$110)\n+($E754*'fnd base rates'!D$111)\n+($F754*'fnd base rates'!D$112)\n+($G754*'fnd base rates'!D$113)\n+($H754*'fnd base rates'!D$114)\n+($I754*'fnd base rates'!D$115)\n+($J754*'fnd base rates'!D$119)\n+($K754*'fnd base rates'!D$120)\n+($M754*'fnd base rates'!D$122)\n+($N754*'fnd base rates'!D$123)\n+($O754*'fnd base rates'!D$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,4)))\n*$R754","v":707.86},{"$f":"(($D754*'fnd base rates'!E$110)\n+($E754*'fnd base rates'!E$111)\n+($F754*'fnd base rates'!E$112)\n+($G754*'fnd base rates'!E$113)\n+($H754*'fnd base rates'!E$114)\n+($I754*'fnd base rates'!E$115)\n+($J754*'fnd base rates'!E$119)\n+($K754*'fnd base rates'!E$120)\n+($M754*'fnd base rates'!E$122)\n+($N754*'fnd base rates'!E$123)\n+($O754*'fnd base rates'!E$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,5)))\n*$R754","v":3584.0459250000004},{"$f":"(($D754*'fnd base rates'!F$110)\n+($E754*'fnd base rates'!F$111)\n+($F754*'fnd base rates'!F$112)\n+($G754*'fnd base rates'!F$113)\n+($H754*'fnd base rates'!F$114)\n+($I754*'fnd base rates'!F$115)\n+($J754*'fnd base rates'!F$119)\n+($K754*'fnd base rates'!F$120)\n+($M754*'fnd base rates'!F$122)\n+($N754*'fnd base rates'!F$123)\n+($O754*'fnd base rates'!F$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,6)))\n*$R754","v":1148.3229150000002},{"$f":"(($D754*'fnd base rates'!G$110)\n+($E754*'fnd base rates'!G$111)\n+($F754*'fnd base rates'!G$112)\n+($G754*'fnd base rates'!G$113)\n+($H754*'fnd base rates'!G$114)\n+($I754*'fnd base rates'!G$115)\n+($J754*'fnd base rates'!G$119)\n+($K754*'fnd base rates'!G$120)\n+($M754*'fnd base rates'!G$122)\n+($N754*'fnd base rates'!G$123)\n+($O754*'fnd base rates'!G$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,7)))\n*$R754","v":144.73860299999998},{"$f":"(($D754*'fnd base rates'!H$110)\n+($E754*'fnd base rates'!H$111)\n+($F754*'fnd base rates'!H$112)\n+($G754*'fnd base rates'!H$113)\n+($H754*'fnd base rates'!H$114)\n+($I754*'fnd base rates'!H$115)\n+($J754*'fnd base rates'!H$119)\n+($K754*'fnd base rates'!H$120)\n+($M754*'fnd base rates'!H$122)\n+($N754*'fnd base rates'!H$123)\n+($O754*'fnd base rates'!H$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D754*'fnd base rates'!I$110)\n+($E754*'fnd base rates'!I$111)\n+($F754*'fnd base rates'!I$112)\n+($G754*'fnd base rates'!I$113)\n+($H754*'fnd base rates'!I$114)\n+($I754*'fnd base rates'!I$115)\n+($J754*'fnd base rates'!I$119)\n+($K754*'fnd base rates'!I$120)\n+($M754*'fnd base rates'!I$122)\n+($N754*'fnd base rates'!I$123)\n+($O754*'fnd base rates'!I$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,9)))\n*$R754","v":236.19},{"$f":"(($D754*'fnd base rates'!J$110)\n+($E754*'fnd base rates'!J$111)\n+($F754*'fnd base rates'!J$112)\n+($G754*'fnd base rates'!J$113)\n+($H754*'fnd base rates'!J$114)\n+($I754*'fnd base rates'!J$115)\n+($J754*'fnd base rates'!J$119)\n+($K754*'fnd base rates'!J$120)\n+($M754*'fnd base rates'!J$122)\n+($N754*'fnd base rates'!J$123)\n+($O754*'fnd base rates'!J$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,10)))\n*$R754","v":93.97},{"$f":"(($D754*'fnd base rates'!K$110)\n+($E754*'fnd base rates'!K$111)\n+($F754*'fnd base rates'!K$112)\n+($G754*'fnd base rates'!K$113)\n+($H754*'fnd base rates'!K$114)\n+($I754*'fnd base rates'!K$115)\n+($J754*'fnd base rates'!K$119)\n+($K754*'fnd base rates'!K$120)\n+($M754*'fnd base rates'!K$122)\n+($N754*'fnd base rates'!K$123)\n+($O754*'fnd base rates'!K$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,11)))\n*$R754","v":1015.818261},{"$f":"(($D754*'fnd base rates'!L$110)\n+($E754*'fnd base rates'!L$111)\n+($F754*'fnd base rates'!L$112)\n+($G754*'fnd base rates'!L$113)\n+($H754*'fnd base rates'!L$114)\n+($I754*'fnd base rates'!L$115)\n+($J754*'fnd base rates'!L$119)\n+($K754*'fnd base rates'!L$120)\n+($M754*'fnd base rates'!L$122)\n+($N754*'fnd base rates'!L$123)\n+($O754*'fnd base rates'!L$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,12)))","v":1166.6561932893244},{"$f":"(($D754*'fnd base rates'!M$110)\n+($E754*'fnd base rates'!M$111)\n+($F754*'fnd base rates'!M$112)\n+($G754*'fnd base rates'!M$113)\n+($H754*'fnd base rates'!M$114)\n+($I754*'fnd base rates'!M$115)\n+($J754*'fnd base rates'!M$119)\n+($K754*'fnd base rates'!M$120)\n+($M754*'fnd base rates'!M$122)\n+($N754*'fnd base rates'!M$123)\n+($O754*'fnd base rates'!M$124)\n+($P754*VLOOKUP($S754+15,rate_basefnd,13)))","v":0},9076.0742172893242,null,497117091,"497","117","091",1,1,9076.0742172893242,9076,0,9076,null,null,null,null,null,9076,0,9076,-2,9078,13,9065]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D755","v":0},{"$f":"'fnd enro'!E755","v":0},{"$f":"'fnd enro'!F755","v":3},{"$f":"'fnd enro'!G755","v":6},{"$f":"'fnd enro'!H755","v":2},{"$f":"'fnd enro'!I755","v":1},{"$f":"'fnd enro'!J755","v":0},{"$f":"'fnd enro'!K755","v":0.45479999999999998},{"$f":"'fnd enro'!L755","v":0},{"$f":"'fnd enro'!M755+'fnd enro'!N755","v":0},{"$f":"'fnd enro'!O755","v":0},{"$f":"'fnd enro'!P755","v":0},{"$f":"'fnd enro'!Q755+'fnd enro'!R755","v":1},{"$f":"'fnd enro'!T755","v":12},1,{"$f":"VALUE('fnd enro'!S755)","v":1},null,{"$f":"(($D755*'fnd base rates'!C$110)\n+($E755*'fnd base rates'!C$111)\n+($F755*'fnd base rates'!C$112)\n+($G755*'fnd base rates'!C$113)\n+($H755*'fnd base rates'!C$114)\n+($I755*'fnd base rates'!C$115)\n+($J755*'fnd base rates'!C$119)\n+($K755*'fnd base rates'!C$120)\n+($M755*'fnd base rates'!C$122)\n+($N755*'fnd base rates'!C$123)\n+($O755*'fnd base rates'!C$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,3)))\n*$R755","v":5984.3649039999991},{"$f":"(($D755*'fnd base rates'!D$110)\n+($E755*'fnd base rates'!D$111)\n+($F755*'fnd base rates'!D$112)\n+($G755*'fnd base rates'!D$113)\n+($H755*'fnd base rates'!D$114)\n+($I755*'fnd base rates'!D$115)\n+($J755*'fnd base rates'!D$119)\n+($K755*'fnd base rates'!D$120)\n+($M755*'fnd base rates'!D$122)\n+($N755*'fnd base rates'!D$123)\n+($O755*'fnd base rates'!D$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,4)))\n*$R755","v":8735.86},{"$f":"(($D755*'fnd base rates'!E$110)\n+($E755*'fnd base rates'!E$111)\n+($F755*'fnd base rates'!E$112)\n+($G755*'fnd base rates'!E$113)\n+($H755*'fnd base rates'!E$114)\n+($I755*'fnd base rates'!E$115)\n+($J755*'fnd base rates'!E$119)\n+($K755*'fnd base rates'!E$120)\n+($M755*'fnd base rates'!E$122)\n+($N755*'fnd base rates'!E$123)\n+($O755*'fnd base rates'!E$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,5)))\n*$R755","v":45541.731100000005},{"$f":"(($D755*'fnd base rates'!F$110)\n+($E755*'fnd base rates'!F$111)\n+($F755*'fnd base rates'!F$112)\n+($G755*'fnd base rates'!F$113)\n+($H755*'fnd base rates'!F$114)\n+($I755*'fnd base rates'!F$115)\n+($J755*'fnd base rates'!F$119)\n+($K755*'fnd base rates'!F$120)\n+($M755*'fnd base rates'!F$122)\n+($N755*'fnd base rates'!F$123)\n+($O755*'fnd base rates'!F$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,6)))\n*$R755","v":12979.844979999998},{"$f":"(($D755*'fnd base rates'!G$110)\n+($E755*'fnd base rates'!G$111)\n+($F755*'fnd base rates'!G$112)\n+($G755*'fnd base rates'!G$113)\n+($H755*'fnd base rates'!G$114)\n+($I755*'fnd base rates'!G$115)\n+($J755*'fnd base rates'!G$119)\n+($K755*'fnd base rates'!G$120)\n+($M755*'fnd base rates'!G$122)\n+($N755*'fnd base rates'!G$123)\n+($O755*'fnd base rates'!G$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,7)))\n*$R755","v":1879.6032360000002},{"$f":"(($D755*'fnd base rates'!H$110)\n+($E755*'fnd base rates'!H$111)\n+($F755*'fnd base rates'!H$112)\n+($G755*'fnd base rates'!H$113)\n+($H755*'fnd base rates'!H$114)\n+($I755*'fnd base rates'!H$115)\n+($J755*'fnd base rates'!H$119)\n+($K755*'fnd base rates'!H$120)\n+($M755*'fnd base rates'!H$122)\n+($N755*'fnd base rates'!H$123)\n+($O755*'fnd base rates'!H$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,8)))","v":6107.6929359999995},{"$f":"(($D755*'fnd base rates'!I$110)\n+($E755*'fnd base rates'!I$111)\n+($F755*'fnd base rates'!I$112)\n+($G755*'fnd base rates'!I$113)\n+($H755*'fnd base rates'!I$114)\n+($I755*'fnd base rates'!I$115)\n+($J755*'fnd base rates'!I$119)\n+($K755*'fnd base rates'!I$120)\n+($M755*'fnd base rates'!I$122)\n+($N755*'fnd base rates'!I$123)\n+($O755*'fnd base rates'!I$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,9)))\n*$R755","v":3244.0400000000004},{"$f":"(($D755*'fnd base rates'!J$110)\n+($E755*'fnd base rates'!J$111)\n+($F755*'fnd base rates'!J$112)\n+($G755*'fnd base rates'!J$113)\n+($H755*'fnd base rates'!J$114)\n+($I755*'fnd base rates'!J$115)\n+($J755*'fnd base rates'!J$119)\n+($K755*'fnd base rates'!J$120)\n+($M755*'fnd base rates'!J$122)\n+($N755*'fnd base rates'!J$123)\n+($O755*'fnd base rates'!J$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,10)))\n*$R755","v":2614.8900000000003},{"$f":"(($D755*'fnd base rates'!K$110)\n+($E755*'fnd base rates'!K$111)\n+($F755*'fnd base rates'!K$112)\n+($G755*'fnd base rates'!K$113)\n+($H755*'fnd base rates'!K$114)\n+($I755*'fnd base rates'!K$115)\n+($J755*'fnd base rates'!K$119)\n+($K755*'fnd base rates'!K$120)\n+($M755*'fnd base rates'!K$122)\n+($N755*'fnd base rates'!K$123)\n+($O755*'fnd base rates'!K$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,11)))\n*$R755","v":12387.609132},{"$f":"(($D755*'fnd base rates'!L$110)\n+($E755*'fnd base rates'!L$111)\n+($F755*'fnd base rates'!L$112)\n+($G755*'fnd base rates'!L$113)\n+($H755*'fnd base rates'!L$114)\n+($I755*'fnd base rates'!L$115)\n+($J755*'fnd base rates'!L$119)\n+($K755*'fnd base rates'!L$120)\n+($M755*'fnd base rates'!L$122)\n+($N755*'fnd base rates'!L$123)\n+($O755*'fnd base rates'!L$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,12)))","v":14372.654003407877},{"$f":"(($D755*'fnd base rates'!M$110)\n+($E755*'fnd base rates'!M$111)\n+($F755*'fnd base rates'!M$112)\n+($G755*'fnd base rates'!M$113)\n+($H755*'fnd base rates'!M$114)\n+($I755*'fnd base rates'!M$115)\n+($J755*'fnd base rates'!M$119)\n+($K755*'fnd base rates'!M$120)\n+($M755*'fnd base rates'!M$122)\n+($N755*'fnd base rates'!M$123)\n+($O755*'fnd base rates'!M$124)\n+($P755*VLOOKUP($S755+15,rate_basefnd,13)))","v":0},113848.29029140787,null,497117111,"497","117","111",1,12,113848.29029140787,9487,0,9487,null,null,null,null,null,9487,0,9487,-2,9489,13,9476]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D756","v":0},{"$f":"'fnd enro'!E756","v":0},{"$f":"'fnd enro'!F756","v":0},{"$f":"'fnd enro'!G756","v":8},{"$f":"'fnd enro'!H756","v":3},{"$f":"'fnd enro'!I756","v":1},{"$f":"'fnd enro'!J756","v":0},{"$f":"'fnd enro'!K756","v":0.45479999999999998},{"$f":"'fnd enro'!L756","v":0},{"$f":"'fnd enro'!M756+'fnd enro'!N756","v":0},{"$f":"'fnd enro'!O756","v":0},{"$f":"'fnd enro'!P756","v":1},{"$f":"'fnd enro'!Q756+'fnd enro'!R756","v":1},{"$f":"'fnd enro'!T756","v":12},1,{"$f":"VALUE('fnd enro'!S756)","v":1},null,{"$f":"(($D756*'fnd base rates'!C$110)\n+($E756*'fnd base rates'!C$111)\n+($F756*'fnd base rates'!C$112)\n+($G756*'fnd base rates'!C$113)\n+($H756*'fnd base rates'!C$114)\n+($I756*'fnd base rates'!C$115)\n+($J756*'fnd base rates'!C$119)\n+($K756*'fnd base rates'!C$120)\n+($M756*'fnd base rates'!C$122)\n+($N756*'fnd base rates'!C$123)\n+($O756*'fnd base rates'!C$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,3)))\n*$R756","v":6057.9549039999993},{"$f":"(($D756*'fnd base rates'!D$110)\n+($E756*'fnd base rates'!D$111)\n+($F756*'fnd base rates'!D$112)\n+($G756*'fnd base rates'!D$113)\n+($H756*'fnd base rates'!D$114)\n+($I756*'fnd base rates'!D$115)\n+($J756*'fnd base rates'!D$119)\n+($K756*'fnd base rates'!D$120)\n+($M756*'fnd base rates'!D$122)\n+($N756*'fnd base rates'!D$123)\n+($O756*'fnd base rates'!D$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,4)))\n*$R756","v":8864.6500000000015},{"$f":"(($D756*'fnd base rates'!E$110)\n+($E756*'fnd base rates'!E$111)\n+($F756*'fnd base rates'!E$112)\n+($G756*'fnd base rates'!E$113)\n+($H756*'fnd base rates'!E$114)\n+($I756*'fnd base rates'!E$115)\n+($J756*'fnd base rates'!E$119)\n+($K756*'fnd base rates'!E$120)\n+($M756*'fnd base rates'!E$122)\n+($N756*'fnd base rates'!E$123)\n+($O756*'fnd base rates'!E$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,5)))\n*$R756","v":46053.621099999997},{"$f":"(($D756*'fnd base rates'!F$110)\n+($E756*'fnd base rates'!F$111)\n+($F756*'fnd base rates'!F$112)\n+($G756*'fnd base rates'!F$113)\n+($H756*'fnd base rates'!F$114)\n+($I756*'fnd base rates'!F$115)\n+($J756*'fnd base rates'!F$119)\n+($K756*'fnd base rates'!F$120)\n+($M756*'fnd base rates'!F$122)\n+($N756*'fnd base rates'!F$123)\n+($O756*'fnd base rates'!F$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,6)))\n*$R756","v":12875.414980000001},{"$f":"(($D756*'fnd base rates'!G$110)\n+($E756*'fnd base rates'!G$111)\n+($F756*'fnd base rates'!G$112)\n+($G756*'fnd base rates'!G$113)\n+($H756*'fnd base rates'!G$114)\n+($I756*'fnd base rates'!G$115)\n+($J756*'fnd base rates'!G$119)\n+($K756*'fnd base rates'!G$120)\n+($M756*'fnd base rates'!G$122)\n+($N756*'fnd base rates'!G$123)\n+($O756*'fnd base rates'!G$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,7)))\n*$R756","v":1927.253236},{"$f":"(($D756*'fnd base rates'!H$110)\n+($E756*'fnd base rates'!H$111)\n+($F756*'fnd base rates'!H$112)\n+($G756*'fnd base rates'!H$113)\n+($H756*'fnd base rates'!H$114)\n+($I756*'fnd base rates'!H$115)\n+($J756*'fnd base rates'!H$119)\n+($K756*'fnd base rates'!H$120)\n+($M756*'fnd base rates'!H$122)\n+($N756*'fnd base rates'!H$123)\n+($O756*'fnd base rates'!H$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,8)))","v":6199.672935999999},{"$f":"(($D756*'fnd base rates'!I$110)\n+($E756*'fnd base rates'!I$111)\n+($F756*'fnd base rates'!I$112)\n+($G756*'fnd base rates'!I$113)\n+($H756*'fnd base rates'!I$114)\n+($I756*'fnd base rates'!I$115)\n+($J756*'fnd base rates'!I$119)\n+($K756*'fnd base rates'!I$120)\n+($M756*'fnd base rates'!I$122)\n+($N756*'fnd base rates'!I$123)\n+($O756*'fnd base rates'!I$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,9)))\n*$R756","v":3377.42},{"$f":"(($D756*'fnd base rates'!J$110)\n+($E756*'fnd base rates'!J$111)\n+($F756*'fnd base rates'!J$112)\n+($G756*'fnd base rates'!J$113)\n+($H756*'fnd base rates'!J$114)\n+($I756*'fnd base rates'!J$115)\n+($J756*'fnd base rates'!J$119)\n+($K756*'fnd base rates'!J$120)\n+($M756*'fnd base rates'!J$122)\n+($N756*'fnd base rates'!J$123)\n+($O756*'fnd base rates'!J$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,10)))\n*$R756","v":2863.4500000000003},{"$f":"(($D756*'fnd base rates'!K$110)\n+($E756*'fnd base rates'!K$111)\n+($F756*'fnd base rates'!K$112)\n+($G756*'fnd base rates'!K$113)\n+($H756*'fnd base rates'!K$114)\n+($I756*'fnd base rates'!K$115)\n+($J756*'fnd base rates'!K$119)\n+($K756*'fnd base rates'!K$120)\n+($M756*'fnd base rates'!K$122)\n+($N756*'fnd base rates'!K$123)\n+($O756*'fnd base rates'!K$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,11)))\n*$R756","v":12684.209132},{"$f":"(($D756*'fnd base rates'!L$110)\n+($E756*'fnd base rates'!L$111)\n+($F756*'fnd base rates'!L$112)\n+($G756*'fnd base rates'!L$113)\n+($H756*'fnd base rates'!L$114)\n+($I756*'fnd base rates'!L$115)\n+($J756*'fnd base rates'!L$119)\n+($K756*'fnd base rates'!L$120)\n+($M756*'fnd base rates'!L$122)\n+($N756*'fnd base rates'!L$123)\n+($O756*'fnd base rates'!L$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,12)))","v":14606.127808991807},{"$f":"(($D756*'fnd base rates'!M$110)\n+($E756*'fnd base rates'!M$111)\n+($F756*'fnd base rates'!M$112)\n+($G756*'fnd base rates'!M$113)\n+($H756*'fnd base rates'!M$114)\n+($I756*'fnd base rates'!M$115)\n+($J756*'fnd base rates'!M$119)\n+($K756*'fnd base rates'!M$120)\n+($M756*'fnd base rates'!M$122)\n+($N756*'fnd base rates'!M$123)\n+($O756*'fnd base rates'!M$124)\n+($P756*VLOOKUP($S756+15,rate_basefnd,13)))","v":0},115509.77409699181,null,497117114,"497","117","114",1,12,115509.77409699181,9626,0,9626,null,null,null,null,null,9626,0,9626,-119,9745,13,9732]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D757","v":0},{"$f":"'fnd enro'!E757","v":0},{"$f":"'fnd enro'!F757","v":4},{"$f":"'fnd enro'!G757","v":15},{"$f":"'fnd enro'!H757","v":6},{"$f":"'fnd enro'!I757","v":6},{"$f":"'fnd enro'!J757","v":0},{"$f":"'fnd enro'!K757","v":1.1749000000000001},{"$f":"'fnd enro'!L757","v":0},{"$f":"'fnd enro'!M757+'fnd enro'!N757","v":0},{"$f":"'fnd enro'!O757","v":0},{"$f":"'fnd enro'!P757","v":0},{"$f":"'fnd enro'!Q757+'fnd enro'!R757","v":0},{"$f":"'fnd enro'!T757","v":31},1,{"$f":"VALUE('fnd enro'!S757)","v":1},null,{"$f":"(($D757*'fnd base rates'!C$110)\n+($E757*'fnd base rates'!C$111)\n+($F757*'fnd base rates'!C$112)\n+($G757*'fnd base rates'!C$113)\n+($H757*'fnd base rates'!C$114)\n+($I757*'fnd base rates'!C$115)\n+($J757*'fnd base rates'!C$119)\n+($K757*'fnd base rates'!C$120)\n+($M757*'fnd base rates'!C$122)\n+($N757*'fnd base rates'!C$123)\n+($O757*'fnd base rates'!C$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,3)))\n*$R757","v":15327.911002000001},{"$f":"(($D757*'fnd base rates'!D$110)\n+($E757*'fnd base rates'!D$111)\n+($F757*'fnd base rates'!D$112)\n+($G757*'fnd base rates'!D$113)\n+($H757*'fnd base rates'!D$114)\n+($I757*'fnd base rates'!D$115)\n+($J757*'fnd base rates'!D$119)\n+($K757*'fnd base rates'!D$120)\n+($M757*'fnd base rates'!D$122)\n+($N757*'fnd base rates'!D$123)\n+($O757*'fnd base rates'!D$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,4)))\n*$R757","v":21943.66},{"$f":"(($D757*'fnd base rates'!E$110)\n+($E757*'fnd base rates'!E$111)\n+($F757*'fnd base rates'!E$112)\n+($G757*'fnd base rates'!E$113)\n+($H757*'fnd base rates'!E$114)\n+($I757*'fnd base rates'!E$115)\n+($J757*'fnd base rates'!E$119)\n+($K757*'fnd base rates'!E$120)\n+($M757*'fnd base rates'!E$122)\n+($N757*'fnd base rates'!E$123)\n+($O757*'fnd base rates'!E$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,5)))\n*$R757","v":114495.24367500001},{"$f":"(($D757*'fnd base rates'!F$110)\n+($E757*'fnd base rates'!F$111)\n+($F757*'fnd base rates'!F$112)\n+($G757*'fnd base rates'!F$113)\n+($H757*'fnd base rates'!F$114)\n+($I757*'fnd base rates'!F$115)\n+($J757*'fnd base rates'!F$119)\n+($K757*'fnd base rates'!F$120)\n+($M757*'fnd base rates'!F$122)\n+($N757*'fnd base rates'!F$123)\n+($O757*'fnd base rates'!F$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,6)))\n*$R757","v":32197.150365000001},{"$f":"(($D757*'fnd base rates'!G$110)\n+($E757*'fnd base rates'!G$111)\n+($F757*'fnd base rates'!G$112)\n+($G757*'fnd base rates'!G$113)\n+($H757*'fnd base rates'!G$114)\n+($I757*'fnd base rates'!G$115)\n+($J757*'fnd base rates'!G$119)\n+($K757*'fnd base rates'!G$120)\n+($M757*'fnd base rates'!G$122)\n+($N757*'fnd base rates'!G$123)\n+($O757*'fnd base rates'!G$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,7)))\n*$R757","v":4591.6566929999999},{"$f":"(($D757*'fnd base rates'!H$110)\n+($E757*'fnd base rates'!H$111)\n+($F757*'fnd base rates'!H$112)\n+($G757*'fnd base rates'!H$113)\n+($H757*'fnd base rates'!H$114)\n+($I757*'fnd base rates'!H$115)\n+($J757*'fnd base rates'!H$119)\n+($K757*'fnd base rates'!H$120)\n+($M757*'fnd base rates'!H$122)\n+($N757*'fnd base rates'!H$123)\n+($O757*'fnd base rates'!H$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,8)))","v":16695.950917999999},{"$f":"(($D757*'fnd base rates'!I$110)\n+($E757*'fnd base rates'!I$111)\n+($F757*'fnd base rates'!I$112)\n+($G757*'fnd base rates'!I$113)\n+($H757*'fnd base rates'!I$114)\n+($I757*'fnd base rates'!I$115)\n+($J757*'fnd base rates'!I$119)\n+($K757*'fnd base rates'!I$120)\n+($M757*'fnd base rates'!I$122)\n+($N757*'fnd base rates'!I$123)\n+($O757*'fnd base rates'!I$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,9)))\n*$R757","v":8738.43},{"$f":"(($D757*'fnd base rates'!J$110)\n+($E757*'fnd base rates'!J$111)\n+($F757*'fnd base rates'!J$112)\n+($G757*'fnd base rates'!J$113)\n+($H757*'fnd base rates'!J$114)\n+($I757*'fnd base rates'!J$115)\n+($J757*'fnd base rates'!J$119)\n+($K757*'fnd base rates'!J$120)\n+($M757*'fnd base rates'!J$122)\n+($N757*'fnd base rates'!J$123)\n+($O757*'fnd base rates'!J$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,10)))\n*$R757","v":7056.1900000000005},{"$f":"(($D757*'fnd base rates'!K$110)\n+($E757*'fnd base rates'!K$111)\n+($F757*'fnd base rates'!K$112)\n+($G757*'fnd base rates'!K$113)\n+($H757*'fnd base rates'!K$114)\n+($I757*'fnd base rates'!K$115)\n+($J757*'fnd base rates'!K$119)\n+($K757*'fnd base rates'!K$120)\n+($M757*'fnd base rates'!K$122)\n+($N757*'fnd base rates'!K$123)\n+($O757*'fnd base rates'!K$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,11)))\n*$R757","v":32222.126090999998},{"$f":"(($D757*'fnd base rates'!L$110)\n+($E757*'fnd base rates'!L$111)\n+($F757*'fnd base rates'!L$112)\n+($G757*'fnd base rates'!L$113)\n+($H757*'fnd base rates'!L$114)\n+($I757*'fnd base rates'!L$115)\n+($J757*'fnd base rates'!L$119)\n+($K757*'fnd base rates'!L$120)\n+($M757*'fnd base rates'!L$122)\n+($N757*'fnd base rates'!L$123)\n+($O757*'fnd base rates'!L$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,12)))","v":35927.688690652838},{"$f":"(($D757*'fnd base rates'!M$110)\n+($E757*'fnd base rates'!M$111)\n+($F757*'fnd base rates'!M$112)\n+($G757*'fnd base rates'!M$113)\n+($H757*'fnd base rates'!M$114)\n+($I757*'fnd base rates'!M$115)\n+($J757*'fnd base rates'!M$119)\n+($K757*'fnd base rates'!M$120)\n+($M757*'fnd base rates'!M$122)\n+($N757*'fnd base rates'!M$123)\n+($O757*'fnd base rates'!M$124)\n+($P757*VLOOKUP($S757+15,rate_basefnd,13)))","v":0},289196.00743465283,null,497117117,"497","117","117",1,31,289196.00743465283,9329,0,9329,null,null,null,null,null,9329,0,9329,-2,9331,13,9318]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D758","v":0},{"$f":"'fnd enro'!E758","v":0},{"$f":"'fnd enro'!F758","v":2},{"$f":"'fnd enro'!G758","v":9},{"$f":"'fnd enro'!H758","v":11},{"$f":"'fnd enro'!I758","v":10},{"$f":"'fnd enro'!J758","v":0},{"$f":"'fnd enro'!K758","v":1.2128000000000001},{"$f":"'fnd enro'!L758","v":0},{"$f":"'fnd enro'!M758+'fnd enro'!N758","v":0},{"$f":"'fnd enro'!O758","v":0},{"$f":"'fnd enro'!P758","v":0},{"$f":"'fnd enro'!Q758+'fnd enro'!R758","v":7},{"$f":"'fnd enro'!T758","v":32},1,{"$f":"VALUE('fnd enro'!S758)","v":4},null,{"$f":"(($D758*'fnd base rates'!C$110)\n+($E758*'fnd base rates'!C$111)\n+($F758*'fnd base rates'!C$112)\n+($G758*'fnd base rates'!C$113)\n+($H758*'fnd base rates'!C$114)\n+($I758*'fnd base rates'!C$115)\n+($J758*'fnd base rates'!C$119)\n+($K758*'fnd base rates'!C$120)\n+($M758*'fnd base rates'!C$122)\n+($N758*'fnd base rates'!C$123)\n+($O758*'fnd base rates'!C$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,3)))\n*$R758","v":16191.049743999998},{"$f":"(($D758*'fnd base rates'!D$110)\n+($E758*'fnd base rates'!D$111)\n+($F758*'fnd base rates'!D$112)\n+($G758*'fnd base rates'!D$113)\n+($H758*'fnd base rates'!D$114)\n+($I758*'fnd base rates'!D$115)\n+($J758*'fnd base rates'!D$119)\n+($K758*'fnd base rates'!D$120)\n+($M758*'fnd base rates'!D$122)\n+($N758*'fnd base rates'!D$123)\n+($O758*'fnd base rates'!D$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,4)))\n*$R758","v":24398.3},{"$f":"(($D758*'fnd base rates'!E$110)\n+($E758*'fnd base rates'!E$111)\n+($F758*'fnd base rates'!E$112)\n+($G758*'fnd base rates'!E$113)\n+($H758*'fnd base rates'!E$114)\n+($I758*'fnd base rates'!E$115)\n+($J758*'fnd base rates'!E$119)\n+($K758*'fnd base rates'!E$120)\n+($M758*'fnd base rates'!E$122)\n+($N758*'fnd base rates'!E$123)\n+($O758*'fnd base rates'!E$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,5)))\n*$R758","v":137002.50959999999},{"$f":"(($D758*'fnd base rates'!F$110)\n+($E758*'fnd base rates'!F$111)\n+($F758*'fnd base rates'!F$112)\n+($G758*'fnd base rates'!F$113)\n+($H758*'fnd base rates'!F$114)\n+($I758*'fnd base rates'!F$115)\n+($J758*'fnd base rates'!F$119)\n+($K758*'fnd base rates'!F$120)\n+($M758*'fnd base rates'!F$122)\n+($N758*'fnd base rates'!F$123)\n+($O758*'fnd base rates'!F$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,6)))\n*$R758","v":30845.013280000003},{"$f":"(($D758*'fnd base rates'!G$110)\n+($E758*'fnd base rates'!G$111)\n+($F758*'fnd base rates'!G$112)\n+($G758*'fnd base rates'!G$113)\n+($H758*'fnd base rates'!G$114)\n+($I758*'fnd base rates'!G$115)\n+($J758*'fnd base rates'!G$119)\n+($K758*'fnd base rates'!G$120)\n+($M758*'fnd base rates'!G$122)\n+($N758*'fnd base rates'!G$123)\n+($O758*'fnd base rates'!G$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,7)))\n*$R758","v":5643.9952960000001},{"$f":"(($D758*'fnd base rates'!H$110)\n+($E758*'fnd base rates'!H$111)\n+($F758*'fnd base rates'!H$112)\n+($G758*'fnd base rates'!H$113)\n+($H758*'fnd base rates'!H$114)\n+($I758*'fnd base rates'!H$115)\n+($J758*'fnd base rates'!H$119)\n+($K758*'fnd base rates'!H$120)\n+($M758*'fnd base rates'!H$122)\n+($N758*'fnd base rates'!H$123)\n+($O758*'fnd base rates'!H$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,8)))","v":18434.294495999999},{"$f":"(($D758*'fnd base rates'!I$110)\n+($E758*'fnd base rates'!I$111)\n+($F758*'fnd base rates'!I$112)\n+($G758*'fnd base rates'!I$113)\n+($H758*'fnd base rates'!I$114)\n+($I758*'fnd base rates'!I$115)\n+($J758*'fnd base rates'!I$119)\n+($K758*'fnd base rates'!I$120)\n+($M758*'fnd base rates'!I$122)\n+($N758*'fnd base rates'!I$123)\n+($O758*'fnd base rates'!I$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,9)))\n*$R758","v":10687.65},{"$f":"(($D758*'fnd base rates'!J$110)\n+($E758*'fnd base rates'!J$111)\n+($F758*'fnd base rates'!J$112)\n+($G758*'fnd base rates'!J$113)\n+($H758*'fnd base rates'!J$114)\n+($I758*'fnd base rates'!J$115)\n+($J758*'fnd base rates'!J$119)\n+($K758*'fnd base rates'!J$120)\n+($M758*'fnd base rates'!J$122)\n+($N758*'fnd base rates'!J$123)\n+($O758*'fnd base rates'!J$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,10)))\n*$R758","v":12885.109999999999},{"$f":"(($D758*'fnd base rates'!K$110)\n+($E758*'fnd base rates'!K$111)\n+($F758*'fnd base rates'!K$112)\n+($G758*'fnd base rates'!K$113)\n+($H758*'fnd base rates'!K$114)\n+($I758*'fnd base rates'!K$115)\n+($J758*'fnd base rates'!K$119)\n+($K758*'fnd base rates'!K$120)\n+($M758*'fnd base rates'!K$122)\n+($N758*'fnd base rates'!K$123)\n+($O758*'fnd base rates'!K$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,11)))\n*$R758","v":33801.614351999997},{"$f":"(($D758*'fnd base rates'!L$110)\n+($E758*'fnd base rates'!L$111)\n+($F758*'fnd base rates'!L$112)\n+($G758*'fnd base rates'!L$113)\n+($H758*'fnd base rates'!L$114)\n+($I758*'fnd base rates'!L$115)\n+($J758*'fnd base rates'!L$119)\n+($K758*'fnd base rates'!L$120)\n+($M758*'fnd base rates'!L$122)\n+($N758*'fnd base rates'!L$123)\n+($O758*'fnd base rates'!L$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,12)))","v":39724.079345791462},{"$f":"(($D758*'fnd base rates'!M$110)\n+($E758*'fnd base rates'!M$111)\n+($F758*'fnd base rates'!M$112)\n+($G758*'fnd base rates'!M$113)\n+($H758*'fnd base rates'!M$114)\n+($I758*'fnd base rates'!M$115)\n+($J758*'fnd base rates'!M$119)\n+($K758*'fnd base rates'!M$120)\n+($M758*'fnd base rates'!M$122)\n+($N758*'fnd base rates'!M$123)\n+($O758*'fnd base rates'!M$124)\n+($P758*VLOOKUP($S758+15,rate_basefnd,13)))","v":0},329613.61611379148,null,497117137,"497","117","137",1,32,329613.61611379148,10300,0,10300,null,null,null,null,null,10300,0,10300,-3,10303,8,10295]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D759","v":0},{"$f":"'fnd enro'!E759","v":0},{"$f":"'fnd enro'!F759","v":1},{"$f":"'fnd enro'!G759","v":4},{"$f":"'fnd enro'!H759","v":0},{"$f":"'fnd enro'!I759","v":0},{"$f":"'fnd enro'!J759","v":0},{"$f":"'fnd enro'!K759","v":0.1895},{"$f":"'fnd enro'!L759","v":0},{"$f":"'fnd enro'!M759+'fnd enro'!N759","v":0},{"$f":"'fnd enro'!O759","v":0},{"$f":"'fnd enro'!P759","v":0},{"$f":"'fnd enro'!Q759+'fnd enro'!R759","v":0},{"$f":"'fnd enro'!T759","v":5},1,{"$f":"VALUE('fnd enro'!S759)","v":1},null,{"$f":"(($D759*'fnd base rates'!C$110)\n+($E759*'fnd base rates'!C$111)\n+($F759*'fnd base rates'!C$112)\n+($G759*'fnd base rates'!C$113)\n+($H759*'fnd base rates'!C$114)\n+($I759*'fnd base rates'!C$115)\n+($J759*'fnd base rates'!C$119)\n+($K759*'fnd base rates'!C$120)\n+($M759*'fnd base rates'!C$122)\n+($N759*'fnd base rates'!C$123)\n+($O759*'fnd base rates'!C$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,3)))\n*$R759","v":2472.2437100000002},{"$f":"(($D759*'fnd base rates'!D$110)\n+($E759*'fnd base rates'!D$111)\n+($F759*'fnd base rates'!D$112)\n+($G759*'fnd base rates'!D$113)\n+($H759*'fnd base rates'!D$114)\n+($I759*'fnd base rates'!D$115)\n+($J759*'fnd base rates'!D$119)\n+($K759*'fnd base rates'!D$120)\n+($M759*'fnd base rates'!D$122)\n+($N759*'fnd base rates'!D$123)\n+($O759*'fnd base rates'!D$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,4)))\n*$R759","v":3539.3},{"$f":"(($D759*'fnd base rates'!E$110)\n+($E759*'fnd base rates'!E$111)\n+($F759*'fnd base rates'!E$112)\n+($G759*'fnd base rates'!E$113)\n+($H759*'fnd base rates'!E$114)\n+($I759*'fnd base rates'!E$115)\n+($J759*'fnd base rates'!E$119)\n+($K759*'fnd base rates'!E$120)\n+($M759*'fnd base rates'!E$122)\n+($N759*'fnd base rates'!E$123)\n+($O759*'fnd base rates'!E$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,5)))\n*$R759","v":17920.069625},{"$f":"(($D759*'fnd base rates'!F$110)\n+($E759*'fnd base rates'!F$111)\n+($F759*'fnd base rates'!F$112)\n+($G759*'fnd base rates'!F$113)\n+($H759*'fnd base rates'!F$114)\n+($I759*'fnd base rates'!F$115)\n+($J759*'fnd base rates'!F$119)\n+($K759*'fnd base rates'!F$120)\n+($M759*'fnd base rates'!F$122)\n+($N759*'fnd base rates'!F$123)\n+($O759*'fnd base rates'!F$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,6)))\n*$R759","v":5741.6145750000005},{"$f":"(($D759*'fnd base rates'!G$110)\n+($E759*'fnd base rates'!G$111)\n+($F759*'fnd base rates'!G$112)\n+($G759*'fnd base rates'!G$113)\n+($H759*'fnd base rates'!G$114)\n+($I759*'fnd base rates'!G$115)\n+($J759*'fnd base rates'!G$119)\n+($K759*'fnd base rates'!G$120)\n+($M759*'fnd base rates'!G$122)\n+($N759*'fnd base rates'!G$123)\n+($O759*'fnd base rates'!G$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,7)))\n*$R759","v":723.77301499999999},{"$f":"(($D759*'fnd base rates'!H$110)\n+($E759*'fnd base rates'!H$111)\n+($F759*'fnd base rates'!H$112)\n+($G759*'fnd base rates'!H$113)\n+($H759*'fnd base rates'!H$114)\n+($I759*'fnd base rates'!H$115)\n+($J759*'fnd base rates'!H$119)\n+($K759*'fnd base rates'!H$120)\n+($M759*'fnd base rates'!H$122)\n+($N759*'fnd base rates'!H$123)\n+($O759*'fnd base rates'!H$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,8)))","v":2420.1178899999995},{"$f":"(($D759*'fnd base rates'!I$110)\n+($E759*'fnd base rates'!I$111)\n+($F759*'fnd base rates'!I$112)\n+($G759*'fnd base rates'!I$113)\n+($H759*'fnd base rates'!I$114)\n+($I759*'fnd base rates'!I$115)\n+($J759*'fnd base rates'!I$119)\n+($K759*'fnd base rates'!I$120)\n+($M759*'fnd base rates'!I$122)\n+($N759*'fnd base rates'!I$123)\n+($O759*'fnd base rates'!I$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,9)))\n*$R759","v":1180.95},{"$f":"(($D759*'fnd base rates'!J$110)\n+($E759*'fnd base rates'!J$111)\n+($F759*'fnd base rates'!J$112)\n+($G759*'fnd base rates'!J$113)\n+($H759*'fnd base rates'!J$114)\n+($I759*'fnd base rates'!J$115)\n+($J759*'fnd base rates'!J$119)\n+($K759*'fnd base rates'!J$120)\n+($M759*'fnd base rates'!J$122)\n+($N759*'fnd base rates'!J$123)\n+($O759*'fnd base rates'!J$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,10)))\n*$R759","v":657.69},{"$f":"(($D759*'fnd base rates'!K$110)\n+($E759*'fnd base rates'!K$111)\n+($F759*'fnd base rates'!K$112)\n+($G759*'fnd base rates'!K$113)\n+($H759*'fnd base rates'!K$114)\n+($I759*'fnd base rates'!K$115)\n+($J759*'fnd base rates'!K$119)\n+($K759*'fnd base rates'!K$120)\n+($M759*'fnd base rates'!K$122)\n+($N759*'fnd base rates'!K$123)\n+($O759*'fnd base rates'!K$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,11)))\n*$R759","v":5079.0913049999999},{"$f":"(($D759*'fnd base rates'!L$110)\n+($E759*'fnd base rates'!L$111)\n+($F759*'fnd base rates'!L$112)\n+($G759*'fnd base rates'!L$113)\n+($H759*'fnd base rates'!L$114)\n+($I759*'fnd base rates'!L$115)\n+($J759*'fnd base rates'!L$119)\n+($K759*'fnd base rates'!L$120)\n+($M759*'fnd base rates'!L$122)\n+($N759*'fnd base rates'!L$123)\n+($O759*'fnd base rates'!L$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,12)))","v":5833.4181093037632},{"$f":"(($D759*'fnd base rates'!M$110)\n+($E759*'fnd base rates'!M$111)\n+($F759*'fnd base rates'!M$112)\n+($G759*'fnd base rates'!M$113)\n+($H759*'fnd base rates'!M$114)\n+($I759*'fnd base rates'!M$115)\n+($J759*'fnd base rates'!M$119)\n+($K759*'fnd base rates'!M$120)\n+($M759*'fnd base rates'!M$122)\n+($N759*'fnd base rates'!M$123)\n+($O759*'fnd base rates'!M$124)\n+($P759*VLOOKUP($S759+15,rate_basefnd,13)))","v":0},45568.268229303765,null,497117154,"497","117","154",1,5,45568.268229303765,9114,0,9114,null,null,null,null,null,9114,0,9114,-1,9115,12,9103]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D760","v":0},{"$f":"'fnd enro'!E760","v":0},{"$f":"'fnd enro'!F760","v":1},{"$f":"'fnd enro'!G760","v":1},{"$f":"'fnd enro'!H760","v":4},{"$f":"'fnd enro'!I760","v":0},{"$f":"'fnd enro'!J760","v":0},{"$f":"'fnd enro'!K760","v":0.22739999999999999},{"$f":"'fnd enro'!L760","v":0},{"$f":"'fnd enro'!M760+'fnd enro'!N760","v":0},{"$f":"'fnd enro'!O760","v":0},{"$f":"'fnd enro'!P760","v":0},{"$f":"'fnd enro'!Q760+'fnd enro'!R760","v":1},{"$f":"'fnd enro'!T760","v":6},1,{"$f":"VALUE('fnd enro'!S760)","v":3},null,{"$f":"(($D760*'fnd base rates'!C$110)\n+($E760*'fnd base rates'!C$111)\n+($F760*'fnd base rates'!C$112)\n+($G760*'fnd base rates'!C$113)\n+($H760*'fnd base rates'!C$114)\n+($I760*'fnd base rates'!C$115)\n+($J760*'fnd base rates'!C$119)\n+($K760*'fnd base rates'!C$120)\n+($M760*'fnd base rates'!C$122)\n+($N760*'fnd base rates'!C$123)\n+($O760*'fnd base rates'!C$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,3)))\n*$R760","v":3018.7924519999997},{"$f":"(($D760*'fnd base rates'!D$110)\n+($E760*'fnd base rates'!D$111)\n+($F760*'fnd base rates'!D$112)\n+($G760*'fnd base rates'!D$113)\n+($H760*'fnd base rates'!D$114)\n+($I760*'fnd base rates'!D$115)\n+($J760*'fnd base rates'!D$119)\n+($K760*'fnd base rates'!D$120)\n+($M760*'fnd base rates'!D$122)\n+($N760*'fnd base rates'!D$123)\n+($O760*'fnd base rates'!D$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,4)))\n*$R760","v":4494.03},{"$f":"(($D760*'fnd base rates'!E$110)\n+($E760*'fnd base rates'!E$111)\n+($F760*'fnd base rates'!E$112)\n+($G760*'fnd base rates'!E$113)\n+($H760*'fnd base rates'!E$114)\n+($I760*'fnd base rates'!E$115)\n+($J760*'fnd base rates'!E$119)\n+($K760*'fnd base rates'!E$120)\n+($M760*'fnd base rates'!E$122)\n+($N760*'fnd base rates'!E$123)\n+($O760*'fnd base rates'!E$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,5)))\n*$R760","v":22356.165550000002},{"$f":"(($D760*'fnd base rates'!F$110)\n+($E760*'fnd base rates'!F$111)\n+($F760*'fnd base rates'!F$112)\n+($G760*'fnd base rates'!F$113)\n+($H760*'fnd base rates'!F$114)\n+($I760*'fnd base rates'!F$115)\n+($J760*'fnd base rates'!F$119)\n+($K760*'fnd base rates'!F$120)\n+($M760*'fnd base rates'!F$122)\n+($N760*'fnd base rates'!F$123)\n+($O760*'fnd base rates'!F$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,6)))\n*$R760","v":5957.0574900000001},{"$f":"(($D760*'fnd base rates'!G$110)\n+($E760*'fnd base rates'!G$111)\n+($F760*'fnd base rates'!G$112)\n+($G760*'fnd base rates'!G$113)\n+($H760*'fnd base rates'!G$114)\n+($I760*'fnd base rates'!G$115)\n+($J760*'fnd base rates'!G$119)\n+($K760*'fnd base rates'!G$120)\n+($M760*'fnd base rates'!G$122)\n+($N760*'fnd base rates'!G$123)\n+($O760*'fnd base rates'!G$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,7)))\n*$R760","v":1028.6516180000001},{"$f":"(($D760*'fnd base rates'!H$110)\n+($E760*'fnd base rates'!H$111)\n+($F760*'fnd base rates'!H$112)\n+($G760*'fnd base rates'!H$113)\n+($H760*'fnd base rates'!H$114)\n+($I760*'fnd base rates'!H$115)\n+($J760*'fnd base rates'!H$119)\n+($K760*'fnd base rates'!H$120)\n+($M760*'fnd base rates'!H$122)\n+($N760*'fnd base rates'!H$123)\n+($O760*'fnd base rates'!H$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,8)))","v":2922.0614679999999},{"$f":"(($D760*'fnd base rates'!I$110)\n+($E760*'fnd base rates'!I$111)\n+($F760*'fnd base rates'!I$112)\n+($G760*'fnd base rates'!I$113)\n+($H760*'fnd base rates'!I$114)\n+($I760*'fnd base rates'!I$115)\n+($J760*'fnd base rates'!I$119)\n+($K760*'fnd base rates'!I$120)\n+($M760*'fnd base rates'!I$122)\n+($N760*'fnd base rates'!I$123)\n+($O760*'fnd base rates'!I$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,9)))\n*$R760","v":1827.49},{"$f":"(($D760*'fnd base rates'!J$110)\n+($E760*'fnd base rates'!J$111)\n+($F760*'fnd base rates'!J$112)\n+($G760*'fnd base rates'!J$113)\n+($H760*'fnd base rates'!J$114)\n+($I760*'fnd base rates'!J$115)\n+($J760*'fnd base rates'!J$119)\n+($K760*'fnd base rates'!J$120)\n+($M760*'fnd base rates'!J$122)\n+($N760*'fnd base rates'!J$123)\n+($O760*'fnd base rates'!J$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,10)))\n*$R760","v":1662.83},{"$f":"(($D760*'fnd base rates'!K$110)\n+($E760*'fnd base rates'!K$111)\n+($F760*'fnd base rates'!K$112)\n+($G760*'fnd base rates'!K$113)\n+($H760*'fnd base rates'!K$114)\n+($I760*'fnd base rates'!K$115)\n+($J760*'fnd base rates'!K$119)\n+($K760*'fnd base rates'!K$120)\n+($M760*'fnd base rates'!K$122)\n+($N760*'fnd base rates'!K$123)\n+($O760*'fnd base rates'!K$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,11)))\n*$R760","v":6398.229566},{"$f":"(($D760*'fnd base rates'!L$110)\n+($E760*'fnd base rates'!L$111)\n+($F760*'fnd base rates'!L$112)\n+($G760*'fnd base rates'!L$113)\n+($H760*'fnd base rates'!L$114)\n+($I760*'fnd base rates'!L$115)\n+($J760*'fnd base rates'!L$119)\n+($K760*'fnd base rates'!L$120)\n+($M760*'fnd base rates'!L$122)\n+($N760*'fnd base rates'!L$123)\n+($O760*'fnd base rates'!L$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,12)))","v":7513.9423820716593},{"$f":"(($D760*'fnd base rates'!M$110)\n+($E760*'fnd base rates'!M$111)\n+($F760*'fnd base rates'!M$112)\n+($G760*'fnd base rates'!M$113)\n+($H760*'fnd base rates'!M$114)\n+($I760*'fnd base rates'!M$115)\n+($J760*'fnd base rates'!M$119)\n+($K760*'fnd base rates'!M$120)\n+($M760*'fnd base rates'!M$122)\n+($N760*'fnd base rates'!M$123)\n+($O760*'fnd base rates'!M$124)\n+($P760*VLOOKUP($S760+15,rate_basefnd,13)))","v":0},57179.250526071672,null,497117159,"497","117","159",1,6,57179.250526071672,9530,0,9530,null,null,null,null,null,9530,0,9530,-3,9533,14,9519]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D761","v":0},{"$f":"'fnd enro'!E761","v":0},{"$f":"'fnd enro'!F761","v":5},{"$f":"'fnd enro'!G761","v":19},{"$f":"'fnd enro'!H761","v":24},{"$f":"'fnd enro'!I761","v":11},{"$f":"'fnd enro'!J761","v":0},{"$f":"'fnd enro'!K761","v":2.2361},{"$f":"'fnd enro'!L761","v":0},{"$f":"'fnd enro'!M761+'fnd enro'!N761","v":0},{"$f":"'fnd enro'!O761","v":0},{"$f":"'fnd enro'!P761","v":1},{"$f":"'fnd enro'!Q761+'fnd enro'!R761","v":5},{"$f":"'fnd enro'!T761","v":59},1,{"$f":"VALUE('fnd enro'!S761)","v":1},null,{"$f":"(($D761*'fnd base rates'!C$110)\n+($E761*'fnd base rates'!C$111)\n+($F761*'fnd base rates'!C$112)\n+($G761*'fnd base rates'!C$113)\n+($H761*'fnd base rates'!C$114)\n+($I761*'fnd base rates'!C$115)\n+($J761*'fnd base rates'!C$119)\n+($K761*'fnd base rates'!C$120)\n+($M761*'fnd base rates'!C$122)\n+($N761*'fnd base rates'!C$123)\n+($O761*'fnd base rates'!C$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,3)))\n*$R761","v":29500.965778000002},{"$f":"(($D761*'fnd base rates'!D$110)\n+($E761*'fnd base rates'!D$111)\n+($F761*'fnd base rates'!D$112)\n+($G761*'fnd base rates'!D$113)\n+($H761*'fnd base rates'!D$114)\n+($I761*'fnd base rates'!D$115)\n+($J761*'fnd base rates'!D$119)\n+($K761*'fnd base rates'!D$120)\n+($M761*'fnd base rates'!D$122)\n+($N761*'fnd base rates'!D$123)\n+($O761*'fnd base rates'!D$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,4)))\n*$R761","v":43100.229999999996},{"$f":"(($D761*'fnd base rates'!E$110)\n+($E761*'fnd base rates'!E$111)\n+($F761*'fnd base rates'!E$112)\n+($G761*'fnd base rates'!E$113)\n+($H761*'fnd base rates'!E$114)\n+($I761*'fnd base rates'!E$115)\n+($J761*'fnd base rates'!E$119)\n+($K761*'fnd base rates'!E$120)\n+($M761*'fnd base rates'!E$122)\n+($N761*'fnd base rates'!E$123)\n+($O761*'fnd base rates'!E$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,5)))\n*$R761","v":225300.86957499996},{"$f":"(($D761*'fnd base rates'!F$110)\n+($E761*'fnd base rates'!F$111)\n+($F761*'fnd base rates'!F$112)\n+($G761*'fnd base rates'!F$113)\n+($H761*'fnd base rates'!F$114)\n+($I761*'fnd base rates'!F$115)\n+($J761*'fnd base rates'!F$119)\n+($K761*'fnd base rates'!F$120)\n+($M761*'fnd base rates'!F$122)\n+($N761*'fnd base rates'!F$123)\n+($O761*'fnd base rates'!F$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,6)))\n*$R761","v":58613.071985000002},{"$f":"(($D761*'fnd base rates'!G$110)\n+($E761*'fnd base rates'!G$111)\n+($F761*'fnd base rates'!G$112)\n+($G761*'fnd base rates'!G$113)\n+($H761*'fnd base rates'!G$114)\n+($I761*'fnd base rates'!G$115)\n+($J761*'fnd base rates'!G$119)\n+($K761*'fnd base rates'!G$120)\n+($M761*'fnd base rates'!G$122)\n+($N761*'fnd base rates'!G$123)\n+($O761*'fnd base rates'!G$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,7)))\n*$R761","v":9480.8675770000009},{"$f":"(($D761*'fnd base rates'!H$110)\n+($E761*'fnd base rates'!H$111)\n+($F761*'fnd base rates'!H$112)\n+($G761*'fnd base rates'!H$113)\n+($H761*'fnd base rates'!H$114)\n+($I761*'fnd base rates'!H$115)\n+($J761*'fnd base rates'!H$119)\n+($K761*'fnd base rates'!H$120)\n+($M761*'fnd base rates'!H$122)\n+($N761*'fnd base rates'!H$123)\n+($O761*'fnd base rates'!H$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,8)))","v":31837.641101999998},{"$f":"(($D761*'fnd base rates'!I$110)\n+($E761*'fnd base rates'!I$111)\n+($F761*'fnd base rates'!I$112)\n+($G761*'fnd base rates'!I$113)\n+($H761*'fnd base rates'!I$114)\n+($I761*'fnd base rates'!I$115)\n+($J761*'fnd base rates'!I$119)\n+($K761*'fnd base rates'!I$120)\n+($M761*'fnd base rates'!I$122)\n+($N761*'fnd base rates'!I$123)\n+($O761*'fnd base rates'!I$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,9)))\n*$R761","v":18081.259999999998},{"$f":"(($D761*'fnd base rates'!J$110)\n+($E761*'fnd base rates'!J$111)\n+($F761*'fnd base rates'!J$112)\n+($G761*'fnd base rates'!J$113)\n+($H761*'fnd base rates'!J$114)\n+($I761*'fnd base rates'!J$115)\n+($J761*'fnd base rates'!J$119)\n+($K761*'fnd base rates'!J$120)\n+($M761*'fnd base rates'!J$122)\n+($N761*'fnd base rates'!J$123)\n+($O761*'fnd base rates'!J$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,10)))\n*$R761","v":17010.96},{"$f":"(($D761*'fnd base rates'!K$110)\n+($E761*'fnd base rates'!K$111)\n+($F761*'fnd base rates'!K$112)\n+($G761*'fnd base rates'!K$113)\n+($H761*'fnd base rates'!K$114)\n+($I761*'fnd base rates'!K$115)\n+($J761*'fnd base rates'!K$119)\n+($K761*'fnd base rates'!K$120)\n+($M761*'fnd base rates'!K$122)\n+($N761*'fnd base rates'!K$123)\n+($O761*'fnd base rates'!K$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,11)))\n*$R761","v":62481.397399000001},{"$f":"(($D761*'fnd base rates'!L$110)\n+($E761*'fnd base rates'!L$111)\n+($F761*'fnd base rates'!L$112)\n+($G761*'fnd base rates'!L$113)\n+($H761*'fnd base rates'!L$114)\n+($I761*'fnd base rates'!L$115)\n+($J761*'fnd base rates'!L$119)\n+($K761*'fnd base rates'!L$120)\n+($M761*'fnd base rates'!L$122)\n+($N761*'fnd base rates'!L$123)\n+($O761*'fnd base rates'!L$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,12)))","v":70907.720967105284},{"$f":"(($D761*'fnd base rates'!M$110)\n+($E761*'fnd base rates'!M$111)\n+($F761*'fnd base rates'!M$112)\n+($G761*'fnd base rates'!M$113)\n+($H761*'fnd base rates'!M$114)\n+($I761*'fnd base rates'!M$115)\n+($J761*'fnd base rates'!M$119)\n+($K761*'fnd base rates'!M$120)\n+($M761*'fnd base rates'!M$122)\n+($N761*'fnd base rates'!M$123)\n+($O761*'fnd base rates'!M$124)\n+($P761*VLOOKUP($S761+15,rate_basefnd,13)))","v":0},566314.9843831053,null,497117210,"497","117","210",1,59,566314.9843831053,9599,0,9599,null,null,null,null,null,9599,0,9599,-26,9625,13,9612]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D762","v":0},{"$f":"'fnd enro'!E762","v":0},{"$f":"'fnd enro'!F762","v":1},{"$f":"'fnd enro'!G762","v":3},{"$f":"'fnd enro'!H762","v":0},{"$f":"'fnd enro'!I762","v":0},{"$f":"'fnd enro'!J762","v":0},{"$f":"'fnd enro'!K762","v":0.15160000000000001},{"$f":"'fnd enro'!L762","v":0},{"$f":"'fnd enro'!M762+'fnd enro'!N762","v":0},{"$f":"'fnd enro'!O762","v":0},{"$f":"'fnd enro'!P762","v":0},{"$f":"'fnd enro'!Q762+'fnd enro'!R762","v":0},{"$f":"'fnd enro'!T762","v":4},1,{"$f":"VALUE('fnd enro'!S762)","v":1},null,{"$f":"(($D762*'fnd base rates'!C$110)\n+($E762*'fnd base rates'!C$111)\n+($F762*'fnd base rates'!C$112)\n+($G762*'fnd base rates'!C$113)\n+($H762*'fnd base rates'!C$114)\n+($I762*'fnd base rates'!C$115)\n+($J762*'fnd base rates'!C$119)\n+($K762*'fnd base rates'!C$120)\n+($M762*'fnd base rates'!C$122)\n+($N762*'fnd base rates'!C$123)\n+($O762*'fnd base rates'!C$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,3)))\n*$R762","v":1977.7949680000002},{"$f":"(($D762*'fnd base rates'!D$110)\n+($E762*'fnd base rates'!D$111)\n+($F762*'fnd base rates'!D$112)\n+($G762*'fnd base rates'!D$113)\n+($H762*'fnd base rates'!D$114)\n+($I762*'fnd base rates'!D$115)\n+($J762*'fnd base rates'!D$119)\n+($K762*'fnd base rates'!D$120)\n+($M762*'fnd base rates'!D$122)\n+($N762*'fnd base rates'!D$123)\n+($O762*'fnd base rates'!D$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,4)))\n*$R762","v":2831.44},{"$f":"(($D762*'fnd base rates'!E$110)\n+($E762*'fnd base rates'!E$111)\n+($F762*'fnd base rates'!E$112)\n+($G762*'fnd base rates'!E$113)\n+($H762*'fnd base rates'!E$114)\n+($I762*'fnd base rates'!E$115)\n+($J762*'fnd base rates'!E$119)\n+($K762*'fnd base rates'!E$120)\n+($M762*'fnd base rates'!E$122)\n+($N762*'fnd base rates'!E$123)\n+($O762*'fnd base rates'!E$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,5)))\n*$R762","v":14336.063700000001},{"$f":"(($D762*'fnd base rates'!F$110)\n+($E762*'fnd base rates'!F$111)\n+($F762*'fnd base rates'!F$112)\n+($G762*'fnd base rates'!F$113)\n+($H762*'fnd base rates'!F$114)\n+($I762*'fnd base rates'!F$115)\n+($J762*'fnd base rates'!F$119)\n+($K762*'fnd base rates'!F$120)\n+($M762*'fnd base rates'!F$122)\n+($N762*'fnd base rates'!F$123)\n+($O762*'fnd base rates'!F$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,6)))\n*$R762","v":4593.2916600000008},{"$f":"(($D762*'fnd base rates'!G$110)\n+($E762*'fnd base rates'!G$111)\n+($F762*'fnd base rates'!G$112)\n+($G762*'fnd base rates'!G$113)\n+($H762*'fnd base rates'!G$114)\n+($I762*'fnd base rates'!G$115)\n+($J762*'fnd base rates'!G$119)\n+($K762*'fnd base rates'!G$120)\n+($M762*'fnd base rates'!G$122)\n+($N762*'fnd base rates'!G$123)\n+($O762*'fnd base rates'!G$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,7)))\n*$R762","v":579.01441199999999},{"$f":"(($D762*'fnd base rates'!H$110)\n+($E762*'fnd base rates'!H$111)\n+($F762*'fnd base rates'!H$112)\n+($G762*'fnd base rates'!H$113)\n+($H762*'fnd base rates'!H$114)\n+($I762*'fnd base rates'!H$115)\n+($J762*'fnd base rates'!H$119)\n+($K762*'fnd base rates'!H$120)\n+($M762*'fnd base rates'!H$122)\n+($N762*'fnd base rates'!H$123)\n+($O762*'fnd base rates'!H$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,8)))","v":1936.0943119999999},{"$f":"(($D762*'fnd base rates'!I$110)\n+($E762*'fnd base rates'!I$111)\n+($F762*'fnd base rates'!I$112)\n+($G762*'fnd base rates'!I$113)\n+($H762*'fnd base rates'!I$114)\n+($I762*'fnd base rates'!I$115)\n+($J762*'fnd base rates'!I$119)\n+($K762*'fnd base rates'!I$120)\n+($M762*'fnd base rates'!I$122)\n+($N762*'fnd base rates'!I$123)\n+($O762*'fnd base rates'!I$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,9)))\n*$R762","v":944.76},{"$f":"(($D762*'fnd base rates'!J$110)\n+($E762*'fnd base rates'!J$111)\n+($F762*'fnd base rates'!J$112)\n+($G762*'fnd base rates'!J$113)\n+($H762*'fnd base rates'!J$114)\n+($I762*'fnd base rates'!J$115)\n+($J762*'fnd base rates'!J$119)\n+($K762*'fnd base rates'!J$120)\n+($M762*'fnd base rates'!J$122)\n+($N762*'fnd base rates'!J$123)\n+($O762*'fnd base rates'!J$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,10)))\n*$R762","v":516.76},{"$f":"(($D762*'fnd base rates'!K$110)\n+($E762*'fnd base rates'!K$111)\n+($F762*'fnd base rates'!K$112)\n+($G762*'fnd base rates'!K$113)\n+($H762*'fnd base rates'!K$114)\n+($I762*'fnd base rates'!K$115)\n+($J762*'fnd base rates'!K$119)\n+($K762*'fnd base rates'!K$120)\n+($M762*'fnd base rates'!K$122)\n+($N762*'fnd base rates'!K$123)\n+($O762*'fnd base rates'!K$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,11)))\n*$R762","v":4063.273044},{"$f":"(($D762*'fnd base rates'!L$110)\n+($E762*'fnd base rates'!L$111)\n+($F762*'fnd base rates'!L$112)\n+($G762*'fnd base rates'!L$113)\n+($H762*'fnd base rates'!L$114)\n+($I762*'fnd base rates'!L$115)\n+($J762*'fnd base rates'!L$119)\n+($K762*'fnd base rates'!L$120)\n+($M762*'fnd base rates'!L$122)\n+($N762*'fnd base rates'!L$123)\n+($O762*'fnd base rates'!L$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,12)))","v":4666.7276303001536},{"$f":"(($D762*'fnd base rates'!M$110)\n+($E762*'fnd base rates'!M$111)\n+($F762*'fnd base rates'!M$112)\n+($G762*'fnd base rates'!M$113)\n+($H762*'fnd base rates'!M$114)\n+($I762*'fnd base rates'!M$115)\n+($J762*'fnd base rates'!M$119)\n+($K762*'fnd base rates'!M$120)\n+($M762*'fnd base rates'!M$122)\n+($N762*'fnd base rates'!M$123)\n+($O762*'fnd base rates'!M$124)\n+($P762*VLOOKUP($S762+15,rate_basefnd,13)))","v":0},36445.219726300158,null,497117223,"497","117","223",1,4,36445.219726300158,9111,0,9111,null,null,null,null,null,9111,0,9111,-2,9113,13,9100]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D763","v":0},{"$f":"'fnd enro'!E763","v":0},{"$f":"'fnd enro'!F763","v":1},{"$f":"'fnd enro'!G763","v":1},{"$f":"'fnd enro'!H763","v":1},{"$f":"'fnd enro'!I763","v":0},{"$f":"'fnd enro'!J763","v":0},{"$f":"'fnd enro'!K763","v":0.1137},{"$f":"'fnd enro'!L763","v":0},{"$f":"'fnd enro'!M763+'fnd enro'!N763","v":0},{"$f":"'fnd enro'!O763","v":0},{"$f":"'fnd enro'!P763","v":0},{"$f":"'fnd enro'!Q763+'fnd enro'!R763","v":0},{"$f":"'fnd enro'!T763","v":3},1,{"$f":"VALUE('fnd enro'!S763)","v":1},null,{"$f":"(($D763*'fnd base rates'!C$110)\n+($E763*'fnd base rates'!C$111)\n+($F763*'fnd base rates'!C$112)\n+($G763*'fnd base rates'!C$113)\n+($H763*'fnd base rates'!C$114)\n+($I763*'fnd base rates'!C$115)\n+($J763*'fnd base rates'!C$119)\n+($K763*'fnd base rates'!C$120)\n+($M763*'fnd base rates'!C$122)\n+($N763*'fnd base rates'!C$123)\n+($O763*'fnd base rates'!C$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,3)))\n*$R763","v":1483.3462259999999},{"$f":"(($D763*'fnd base rates'!D$110)\n+($E763*'fnd base rates'!D$111)\n+($F763*'fnd base rates'!D$112)\n+($G763*'fnd base rates'!D$113)\n+($H763*'fnd base rates'!D$114)\n+($I763*'fnd base rates'!D$115)\n+($J763*'fnd base rates'!D$119)\n+($K763*'fnd base rates'!D$120)\n+($M763*'fnd base rates'!D$122)\n+($N763*'fnd base rates'!D$123)\n+($O763*'fnd base rates'!D$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,4)))\n*$R763","v":2123.58},{"$f":"(($D763*'fnd base rates'!E$110)\n+($E763*'fnd base rates'!E$111)\n+($F763*'fnd base rates'!E$112)\n+($G763*'fnd base rates'!E$113)\n+($H763*'fnd base rates'!E$114)\n+($I763*'fnd base rates'!E$115)\n+($J763*'fnd base rates'!E$119)\n+($K763*'fnd base rates'!E$120)\n+($M763*'fnd base rates'!E$122)\n+($N763*'fnd base rates'!E$123)\n+($O763*'fnd base rates'!E$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,5)))\n*$R763","v":10362.587775},{"$f":"(($D763*'fnd base rates'!F$110)\n+($E763*'fnd base rates'!F$111)\n+($F763*'fnd base rates'!F$112)\n+($G763*'fnd base rates'!F$113)\n+($H763*'fnd base rates'!F$114)\n+($I763*'fnd base rates'!F$115)\n+($J763*'fnd base rates'!F$119)\n+($K763*'fnd base rates'!F$120)\n+($M763*'fnd base rates'!F$122)\n+($N763*'fnd base rates'!F$123)\n+($O763*'fnd base rates'!F$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,6)))\n*$R763","v":3211.7487449999999},{"$f":"(($D763*'fnd base rates'!G$110)\n+($E763*'fnd base rates'!G$111)\n+($F763*'fnd base rates'!G$112)\n+($G763*'fnd base rates'!G$113)\n+($H763*'fnd base rates'!G$114)\n+($I763*'fnd base rates'!G$115)\n+($J763*'fnd base rates'!G$119)\n+($K763*'fnd base rates'!G$120)\n+($M763*'fnd base rates'!G$122)\n+($N763*'fnd base rates'!G$123)\n+($O763*'fnd base rates'!G$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,7)))\n*$R763","v":445.05580900000001},{"$f":"(($D763*'fnd base rates'!H$110)\n+($E763*'fnd base rates'!H$111)\n+($F763*'fnd base rates'!H$112)\n+($G763*'fnd base rates'!H$113)\n+($H763*'fnd base rates'!H$114)\n+($I763*'fnd base rates'!H$115)\n+($J763*'fnd base rates'!H$119)\n+($K763*'fnd base rates'!H$120)\n+($M763*'fnd base rates'!H$122)\n+($N763*'fnd base rates'!H$123)\n+($O763*'fnd base rates'!H$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D763*'fnd base rates'!I$110)\n+($E763*'fnd base rates'!I$111)\n+($F763*'fnd base rates'!I$112)\n+($G763*'fnd base rates'!I$113)\n+($H763*'fnd base rates'!I$114)\n+($I763*'fnd base rates'!I$115)\n+($J763*'fnd base rates'!I$119)\n+($K763*'fnd base rates'!I$120)\n+($M763*'fnd base rates'!I$122)\n+($N763*'fnd base rates'!I$123)\n+($O763*'fnd base rates'!I$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,9)))\n*$R763","v":786.76},{"$f":"(($D763*'fnd base rates'!J$110)\n+($E763*'fnd base rates'!J$111)\n+($F763*'fnd base rates'!J$112)\n+($G763*'fnd base rates'!J$113)\n+($H763*'fnd base rates'!J$114)\n+($I763*'fnd base rates'!J$115)\n+($J763*'fnd base rates'!J$119)\n+($K763*'fnd base rates'!J$120)\n+($M763*'fnd base rates'!J$122)\n+($N763*'fnd base rates'!J$123)\n+($O763*'fnd base rates'!J$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,10)))\n*$R763","v":465.11},{"$f":"(($D763*'fnd base rates'!K$110)\n+($E763*'fnd base rates'!K$111)\n+($F763*'fnd base rates'!K$112)\n+($G763*'fnd base rates'!K$113)\n+($H763*'fnd base rates'!K$114)\n+($I763*'fnd base rates'!K$115)\n+($J763*'fnd base rates'!K$119)\n+($K763*'fnd base rates'!K$120)\n+($M763*'fnd base rates'!K$122)\n+($N763*'fnd base rates'!K$123)\n+($O763*'fnd base rates'!K$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,11)))\n*$R763","v":3123.2847830000001},{"$f":"(($D763*'fnd base rates'!L$110)\n+($E763*'fnd base rates'!L$111)\n+($F763*'fnd base rates'!L$112)\n+($G763*'fnd base rates'!L$113)\n+($H763*'fnd base rates'!L$114)\n+($I763*'fnd base rates'!L$115)\n+($J763*'fnd base rates'!L$119)\n+($K763*'fnd base rates'!L$120)\n+($M763*'fnd base rates'!L$122)\n+($N763*'fnd base rates'!L$123)\n+($O763*'fnd base rates'!L$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,12)))","v":3531.0380997376155},{"$f":"(($D763*'fnd base rates'!M$110)\n+($E763*'fnd base rates'!M$111)\n+($F763*'fnd base rates'!M$112)\n+($G763*'fnd base rates'!M$113)\n+($H763*'fnd base rates'!M$114)\n+($I763*'fnd base rates'!M$115)\n+($J763*'fnd base rates'!M$119)\n+($K763*'fnd base rates'!M$120)\n+($M763*'fnd base rates'!M$122)\n+($N763*'fnd base rates'!M$123)\n+($O763*'fnd base rates'!M$124)\n+($P763*VLOOKUP($S763+15,rate_basefnd,13)))","v":0},26984.582171737617,null,497117272,"497","117","272",1,3,26984.582171737617,8995,0,8995,null,null,null,null,null,8995,0,8995,-2,8997,13,8984]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D764","v":0},{"$f":"'fnd enro'!E764","v":0},{"$f":"'fnd enro'!F764","v":2},{"$f":"'fnd enro'!G764","v":15},{"$f":"'fnd enro'!H764","v":13},{"$f":"'fnd enro'!I764","v":10},{"$f":"'fnd enro'!J764","v":0},{"$f":"'fnd enro'!K764","v":1.516},{"$f":"'fnd enro'!L764","v":0},{"$f":"'fnd enro'!M764+'fnd enro'!N764","v":1},{"$f":"'fnd enro'!O764","v":0},{"$f":"'fnd enro'!P764","v":0},{"$f":"'fnd enro'!Q764+'fnd enro'!R764","v":1},{"$f":"'fnd enro'!T764","v":40},1,{"$f":"VALUE('fnd enro'!S764)","v":1},null,{"$f":"(($D764*'fnd base rates'!C$110)\n+($E764*'fnd base rates'!C$111)\n+($F764*'fnd base rates'!C$112)\n+($G764*'fnd base rates'!C$113)\n+($H764*'fnd base rates'!C$114)\n+($I764*'fnd base rates'!C$115)\n+($J764*'fnd base rates'!C$119)\n+($K764*'fnd base rates'!C$120)\n+($M764*'fnd base rates'!C$122)\n+($N764*'fnd base rates'!C$123)\n+($O764*'fnd base rates'!C$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,3)))\n*$R764","v":19919.069680000001},{"$f":"(($D764*'fnd base rates'!D$110)\n+($E764*'fnd base rates'!D$111)\n+($F764*'fnd base rates'!D$112)\n+($G764*'fnd base rates'!D$113)\n+($H764*'fnd base rates'!D$114)\n+($I764*'fnd base rates'!D$115)\n+($J764*'fnd base rates'!D$119)\n+($K764*'fnd base rates'!D$120)\n+($M764*'fnd base rates'!D$122)\n+($N764*'fnd base rates'!D$123)\n+($O764*'fnd base rates'!D$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,4)))\n*$R764","v":28713.680000000004},{"$f":"(($D764*'fnd base rates'!E$110)\n+($E764*'fnd base rates'!E$111)\n+($F764*'fnd base rates'!E$112)\n+($G764*'fnd base rates'!E$113)\n+($H764*'fnd base rates'!E$114)\n+($I764*'fnd base rates'!E$115)\n+($J764*'fnd base rates'!E$119)\n+($K764*'fnd base rates'!E$120)\n+($M764*'fnd base rates'!E$122)\n+($N764*'fnd base rates'!E$123)\n+($O764*'fnd base rates'!E$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,5)))\n*$R764","v":151305.37699999998},{"$f":"(($D764*'fnd base rates'!F$110)\n+($E764*'fnd base rates'!F$111)\n+($F764*'fnd base rates'!F$112)\n+($G764*'fnd base rates'!F$113)\n+($H764*'fnd base rates'!F$114)\n+($I764*'fnd base rates'!F$115)\n+($J764*'fnd base rates'!F$119)\n+($K764*'fnd base rates'!F$120)\n+($M764*'fnd base rates'!F$122)\n+($N764*'fnd base rates'!F$123)\n+($O764*'fnd base rates'!F$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,6)))\n*$R764","v":39722.8966},{"$f":"(($D764*'fnd base rates'!G$110)\n+($E764*'fnd base rates'!G$111)\n+($F764*'fnd base rates'!G$112)\n+($G764*'fnd base rates'!G$113)\n+($H764*'fnd base rates'!G$114)\n+($I764*'fnd base rates'!G$115)\n+($J764*'fnd base rates'!G$119)\n+($K764*'fnd base rates'!G$120)\n+($M764*'fnd base rates'!G$122)\n+($N764*'fnd base rates'!G$123)\n+($O764*'fnd base rates'!G$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,7)))\n*$R764","v":6155.8541200000009},{"$f":"(($D764*'fnd base rates'!H$110)\n+($E764*'fnd base rates'!H$111)\n+($F764*'fnd base rates'!H$112)\n+($G764*'fnd base rates'!H$113)\n+($H764*'fnd base rates'!H$114)\n+($I764*'fnd base rates'!H$115)\n+($J764*'fnd base rates'!H$119)\n+($K764*'fnd base rates'!H$120)\n+($M764*'fnd base rates'!H$122)\n+($N764*'fnd base rates'!H$123)\n+($O764*'fnd base rates'!H$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,8)))","v":22309.843120000001},{"$f":"(($D764*'fnd base rates'!I$110)\n+($E764*'fnd base rates'!I$111)\n+($F764*'fnd base rates'!I$112)\n+($G764*'fnd base rates'!I$113)\n+($H764*'fnd base rates'!I$114)\n+($I764*'fnd base rates'!I$115)\n+($J764*'fnd base rates'!I$119)\n+($K764*'fnd base rates'!I$120)\n+($M764*'fnd base rates'!I$122)\n+($N764*'fnd base rates'!I$123)\n+($O764*'fnd base rates'!I$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,9)))\n*$R764","v":12206.15},{"$f":"(($D764*'fnd base rates'!J$110)\n+($E764*'fnd base rates'!J$111)\n+($F764*'fnd base rates'!J$112)\n+($G764*'fnd base rates'!J$113)\n+($H764*'fnd base rates'!J$114)\n+($I764*'fnd base rates'!J$115)\n+($J764*'fnd base rates'!J$119)\n+($K764*'fnd base rates'!J$120)\n+($M764*'fnd base rates'!J$122)\n+($N764*'fnd base rates'!J$123)\n+($O764*'fnd base rates'!J$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,10)))\n*$R764","v":11121.79},{"$f":"(($D764*'fnd base rates'!K$110)\n+($E764*'fnd base rates'!K$111)\n+($F764*'fnd base rates'!K$112)\n+($G764*'fnd base rates'!K$113)\n+($H764*'fnd base rates'!K$114)\n+($I764*'fnd base rates'!K$115)\n+($J764*'fnd base rates'!K$119)\n+($K764*'fnd base rates'!K$120)\n+($M764*'fnd base rates'!K$122)\n+($N764*'fnd base rates'!K$123)\n+($O764*'fnd base rates'!K$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,11)))\n*$R764","v":42350.220439999997},{"$f":"(($D764*'fnd base rates'!L$110)\n+($E764*'fnd base rates'!L$111)\n+($F764*'fnd base rates'!L$112)\n+($G764*'fnd base rates'!L$113)\n+($H764*'fnd base rates'!L$114)\n+($I764*'fnd base rates'!L$115)\n+($J764*'fnd base rates'!L$119)\n+($K764*'fnd base rates'!L$120)\n+($M764*'fnd base rates'!L$122)\n+($N764*'fnd base rates'!L$123)\n+($O764*'fnd base rates'!L$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,12)))","v":46990.515074702489},{"$f":"(($D764*'fnd base rates'!M$110)\n+($E764*'fnd base rates'!M$111)\n+($F764*'fnd base rates'!M$112)\n+($G764*'fnd base rates'!M$113)\n+($H764*'fnd base rates'!M$114)\n+($I764*'fnd base rates'!M$115)\n+($J764*'fnd base rates'!M$119)\n+($K764*'fnd base rates'!M$120)\n+($M764*'fnd base rates'!M$122)\n+($N764*'fnd base rates'!M$123)\n+($O764*'fnd base rates'!M$124)\n+($P764*VLOOKUP($S764+15,rate_basefnd,13)))","v":0},380795.39603470248,null,497117278,"497","117","278",1,40,380795.39603470248,9520,0,9520,null,null,null,null,null,9520,0,9520,0,9520,13,9507]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D765","v":0},{"$f":"'fnd enro'!E765","v":0},{"$f":"'fnd enro'!F765","v":6},{"$f":"'fnd enro'!G765","v":24},{"$f":"'fnd enro'!H765","v":19},{"$f":"'fnd enro'!I765","v":17},{"$f":"'fnd enro'!J765","v":0},{"$f":"'fnd enro'!K765","v":2.5013999999999998},{"$f":"'fnd enro'!L765","v":0},{"$f":"'fnd enro'!M765+'fnd enro'!N765","v":2},{"$f":"'fnd enro'!O765","v":0},{"$f":"'fnd enro'!P765","v":0},{"$f":"'fnd enro'!Q765+'fnd enro'!R765","v":34},{"$f":"'fnd enro'!T765","v":66},1,{"$f":"VALUE('fnd enro'!S765)","v":10},null,{"$f":"(($D765*'fnd base rates'!C$110)\n+($E765*'fnd base rates'!C$111)\n+($F765*'fnd base rates'!C$112)\n+($G765*'fnd base rates'!C$113)\n+($H765*'fnd base rates'!C$114)\n+($I765*'fnd base rates'!C$115)\n+($J765*'fnd base rates'!C$119)\n+($K765*'fnd base rates'!C$120)\n+($M765*'fnd base rates'!C$122)\n+($N765*'fnd base rates'!C$123)\n+($O765*'fnd base rates'!C$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,3)))\n*$R765","v":34932.096971999999},{"$f":"(($D765*'fnd base rates'!D$110)\n+($E765*'fnd base rates'!D$111)\n+($F765*'fnd base rates'!D$112)\n+($G765*'fnd base rates'!D$113)\n+($H765*'fnd base rates'!D$114)\n+($I765*'fnd base rates'!D$115)\n+($J765*'fnd base rates'!D$119)\n+($K765*'fnd base rates'!D$120)\n+($M765*'fnd base rates'!D$122)\n+($N765*'fnd base rates'!D$123)\n+($O765*'fnd base rates'!D$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,4)))\n*$R765","v":57070.700000000004},{"$f":"(($D765*'fnd base rates'!E$110)\n+($E765*'fnd base rates'!E$111)\n+($F765*'fnd base rates'!E$112)\n+($G765*'fnd base rates'!E$113)\n+($H765*'fnd base rates'!E$114)\n+($I765*'fnd base rates'!E$115)\n+($J765*'fnd base rates'!E$119)\n+($K765*'fnd base rates'!E$120)\n+($M765*'fnd base rates'!E$122)\n+($N765*'fnd base rates'!E$123)\n+($O765*'fnd base rates'!E$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,5)))\n*$R765","v":345556.54105},{"$f":"(($D765*'fnd base rates'!F$110)\n+($E765*'fnd base rates'!F$111)\n+($F765*'fnd base rates'!F$112)\n+($G765*'fnd base rates'!F$113)\n+($H765*'fnd base rates'!F$114)\n+($I765*'fnd base rates'!F$115)\n+($J765*'fnd base rates'!F$119)\n+($K765*'fnd base rates'!F$120)\n+($M765*'fnd base rates'!F$122)\n+($N765*'fnd base rates'!F$123)\n+($O765*'fnd base rates'!F$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,6)))\n*$R765","v":66002.582389999996},{"$f":"(($D765*'fnd base rates'!G$110)\n+($E765*'fnd base rates'!G$111)\n+($F765*'fnd base rates'!G$112)\n+($G765*'fnd base rates'!G$113)\n+($H765*'fnd base rates'!G$114)\n+($I765*'fnd base rates'!G$115)\n+($J765*'fnd base rates'!G$119)\n+($K765*'fnd base rates'!G$120)\n+($M765*'fnd base rates'!G$122)\n+($N765*'fnd base rates'!G$123)\n+($O765*'fnd base rates'!G$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,7)))\n*$R765","v":14714.157798000002},{"$f":"(($D765*'fnd base rates'!H$110)\n+($E765*'fnd base rates'!H$111)\n+($F765*'fnd base rates'!H$112)\n+($G765*'fnd base rates'!H$113)\n+($H765*'fnd base rates'!H$114)\n+($I765*'fnd base rates'!H$115)\n+($J765*'fnd base rates'!H$119)\n+($K765*'fnd base rates'!H$120)\n+($M765*'fnd base rates'!H$122)\n+($N765*'fnd base rates'!H$123)\n+($O765*'fnd base rates'!H$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,8)))","v":37691.286148000007},{"$f":"(($D765*'fnd base rates'!I$110)\n+($E765*'fnd base rates'!I$111)\n+($F765*'fnd base rates'!I$112)\n+($G765*'fnd base rates'!I$113)\n+($H765*'fnd base rates'!I$114)\n+($I765*'fnd base rates'!I$115)\n+($J765*'fnd base rates'!I$119)\n+($K765*'fnd base rates'!I$120)\n+($M765*'fnd base rates'!I$122)\n+($N765*'fnd base rates'!I$123)\n+($O765*'fnd base rates'!I$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,9)))\n*$R765","v":23861.109999999997},{"$f":"(($D765*'fnd base rates'!J$110)\n+($E765*'fnd base rates'!J$111)\n+($F765*'fnd base rates'!J$112)\n+($G765*'fnd base rates'!J$113)\n+($H765*'fnd base rates'!J$114)\n+($I765*'fnd base rates'!J$115)\n+($J765*'fnd base rates'!J$119)\n+($K765*'fnd base rates'!J$120)\n+($M765*'fnd base rates'!J$122)\n+($N765*'fnd base rates'!J$123)\n+($O765*'fnd base rates'!J$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,10)))\n*$R765","v":38004.880000000005},{"$f":"(($D765*'fnd base rates'!K$110)\n+($E765*'fnd base rates'!K$111)\n+($F765*'fnd base rates'!K$112)\n+($G765*'fnd base rates'!K$113)\n+($H765*'fnd base rates'!K$114)\n+($I765*'fnd base rates'!K$115)\n+($J765*'fnd base rates'!K$119)\n+($K765*'fnd base rates'!K$120)\n+($M765*'fnd base rates'!K$122)\n+($N765*'fnd base rates'!K$123)\n+($O765*'fnd base rates'!K$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,11)))\n*$R765","v":69809.785226000007},{"$f":"(($D765*'fnd base rates'!L$110)\n+($E765*'fnd base rates'!L$111)\n+($F765*'fnd base rates'!L$112)\n+($G765*'fnd base rates'!L$113)\n+($H765*'fnd base rates'!L$114)\n+($I765*'fnd base rates'!L$115)\n+($J765*'fnd base rates'!L$119)\n+($K765*'fnd base rates'!L$120)\n+($M765*'fnd base rates'!L$122)\n+($N765*'fnd base rates'!L$123)\n+($O765*'fnd base rates'!L$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,12)))","v":92728.700585962535},{"$f":"(($D765*'fnd base rates'!M$110)\n+($E765*'fnd base rates'!M$111)\n+($F765*'fnd base rates'!M$112)\n+($G765*'fnd base rates'!M$113)\n+($H765*'fnd base rates'!M$114)\n+($I765*'fnd base rates'!M$115)\n+($J765*'fnd base rates'!M$119)\n+($K765*'fnd base rates'!M$120)\n+($M765*'fnd base rates'!M$122)\n+($N765*'fnd base rates'!M$123)\n+($O765*'fnd base rates'!M$124)\n+($P765*VLOOKUP($S765+15,rate_basefnd,13)))","v":0},780371.84016996261,null,497117281,"497","117","281",1,66,780371.84016996261,11824,0,11824,null,null,null,null,null,11824,0,11824,198,11626,19,11607]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D766","v":0},{"$f":"'fnd enro'!E766","v":0},{"$f":"'fnd enro'!F766","v":1},{"$f":"'fnd enro'!G766","v":5},{"$f":"'fnd enro'!H766","v":1},{"$f":"'fnd enro'!I766","v":0},{"$f":"'fnd enro'!J766","v":0},{"$f":"'fnd enro'!K766","v":0.26529999999999998},{"$f":"'fnd enro'!L766","v":0},{"$f":"'fnd enro'!M766+'fnd enro'!N766","v":0},{"$f":"'fnd enro'!O766","v":0},{"$f":"'fnd enro'!P766","v":0},{"$f":"'fnd enro'!Q766+'fnd enro'!R766","v":2},{"$f":"'fnd enro'!T766","v":7},1,{"$f":"VALUE('fnd enro'!S766)","v":6},null,{"$f":"(($D766*'fnd base rates'!C$110)\n+($E766*'fnd base rates'!C$111)\n+($F766*'fnd base rates'!C$112)\n+($G766*'fnd base rates'!C$113)\n+($H766*'fnd base rates'!C$114)\n+($I766*'fnd base rates'!C$115)\n+($J766*'fnd base rates'!C$119)\n+($K766*'fnd base rates'!C$120)\n+($M766*'fnd base rates'!C$122)\n+($N766*'fnd base rates'!C$123)\n+($O766*'fnd base rates'!C$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,3)))\n*$R766","v":3574.921194},{"$f":"(($D766*'fnd base rates'!D$110)\n+($E766*'fnd base rates'!D$111)\n+($F766*'fnd base rates'!D$112)\n+($G766*'fnd base rates'!D$113)\n+($H766*'fnd base rates'!D$114)\n+($I766*'fnd base rates'!D$115)\n+($J766*'fnd base rates'!D$119)\n+($K766*'fnd base rates'!D$120)\n+($M766*'fnd base rates'!D$122)\n+($N766*'fnd base rates'!D$123)\n+($O766*'fnd base rates'!D$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,4)))\n*$R766","v":5494.0599999999995},{"$f":"(($D766*'fnd base rates'!E$110)\n+($E766*'fnd base rates'!E$111)\n+($F766*'fnd base rates'!E$112)\n+($G766*'fnd base rates'!E$113)\n+($H766*'fnd base rates'!E$114)\n+($I766*'fnd base rates'!E$115)\n+($J766*'fnd base rates'!E$119)\n+($K766*'fnd base rates'!E$120)\n+($M766*'fnd base rates'!E$122)\n+($N766*'fnd base rates'!E$123)\n+($O766*'fnd base rates'!E$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,5)))\n*$R766","v":29960.791475000002},{"$f":"(($D766*'fnd base rates'!F$110)\n+($E766*'fnd base rates'!F$111)\n+($F766*'fnd base rates'!F$112)\n+($G766*'fnd base rates'!F$113)\n+($H766*'fnd base rates'!F$114)\n+($I766*'fnd base rates'!F$115)\n+($J766*'fnd base rates'!F$119)\n+($K766*'fnd base rates'!F$120)\n+($M766*'fnd base rates'!F$122)\n+($N766*'fnd base rates'!F$123)\n+($O766*'fnd base rates'!F$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,6)))\n*$R766","v":7805.0404050000006},{"$f":"(($D766*'fnd base rates'!G$110)\n+($E766*'fnd base rates'!G$111)\n+($F766*'fnd base rates'!G$112)\n+($G766*'fnd base rates'!G$113)\n+($H766*'fnd base rates'!G$114)\n+($I766*'fnd base rates'!G$115)\n+($J766*'fnd base rates'!G$119)\n+($K766*'fnd base rates'!G$120)\n+($M766*'fnd base rates'!G$122)\n+($N766*'fnd base rates'!G$123)\n+($O766*'fnd base rates'!G$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,7)))\n*$R766","v":1279.3902209999999},{"$f":"(($D766*'fnd base rates'!H$110)\n+($E766*'fnd base rates'!H$111)\n+($F766*'fnd base rates'!H$112)\n+($G766*'fnd base rates'!H$113)\n+($H766*'fnd base rates'!H$114)\n+($I766*'fnd base rates'!H$115)\n+($J766*'fnd base rates'!H$119)\n+($K766*'fnd base rates'!H$120)\n+($M766*'fnd base rates'!H$122)\n+($N766*'fnd base rates'!H$123)\n+($O766*'fnd base rates'!H$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,8)))","v":3427.305045999999},{"$f":"(($D766*'fnd base rates'!I$110)\n+($E766*'fnd base rates'!I$111)\n+($F766*'fnd base rates'!I$112)\n+($G766*'fnd base rates'!I$113)\n+($H766*'fnd base rates'!I$114)\n+($I766*'fnd base rates'!I$115)\n+($J766*'fnd base rates'!I$119)\n+($K766*'fnd base rates'!I$120)\n+($M766*'fnd base rates'!I$122)\n+($N766*'fnd base rates'!I$123)\n+($O766*'fnd base rates'!I$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,9)))\n*$R766","v":1944.6},{"$f":"(($D766*'fnd base rates'!J$110)\n+($E766*'fnd base rates'!J$111)\n+($F766*'fnd base rates'!J$112)\n+($G766*'fnd base rates'!J$113)\n+($H766*'fnd base rates'!J$114)\n+($I766*'fnd base rates'!J$115)\n+($J766*'fnd base rates'!J$119)\n+($K766*'fnd base rates'!J$120)\n+($M766*'fnd base rates'!J$122)\n+($N766*'fnd base rates'!J$123)\n+($O766*'fnd base rates'!J$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,10)))\n*$R766","v":2136.0700000000002},{"$f":"(($D766*'fnd base rates'!K$110)\n+($E766*'fnd base rates'!K$111)\n+($F766*'fnd base rates'!K$112)\n+($G766*'fnd base rates'!K$113)\n+($H766*'fnd base rates'!K$114)\n+($I766*'fnd base rates'!K$115)\n+($J766*'fnd base rates'!K$119)\n+($K766*'fnd base rates'!K$120)\n+($M766*'fnd base rates'!K$122)\n+($N766*'fnd base rates'!K$123)\n+($O766*'fnd base rates'!K$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,11)))\n*$R766","v":7186.5578270000005},{"$f":"(($D766*'fnd base rates'!L$110)\n+($E766*'fnd base rates'!L$111)\n+($F766*'fnd base rates'!L$112)\n+($G766*'fnd base rates'!L$113)\n+($H766*'fnd base rates'!L$114)\n+($I766*'fnd base rates'!L$115)\n+($J766*'fnd base rates'!L$119)\n+($K766*'fnd base rates'!L$120)\n+($M766*'fnd base rates'!L$122)\n+($N766*'fnd base rates'!L$123)\n+($O766*'fnd base rates'!L$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,12)))","v":9049.0000157520553},{"$f":"(($D766*'fnd base rates'!M$110)\n+($E766*'fnd base rates'!M$111)\n+($F766*'fnd base rates'!M$112)\n+($G766*'fnd base rates'!M$113)\n+($H766*'fnd base rates'!M$114)\n+($I766*'fnd base rates'!M$115)\n+($J766*'fnd base rates'!M$119)\n+($K766*'fnd base rates'!M$120)\n+($M766*'fnd base rates'!M$122)\n+($N766*'fnd base rates'!M$123)\n+($O766*'fnd base rates'!M$124)\n+($P766*VLOOKUP($S766+15,rate_basefnd,13)))","v":0},71857.736183752058,null,497117325,"497","117","325",1,7,71857.736183752058,10265,0,10265,null,null,null,null,null,10265,0,10265,60,10205,13,10192]
[497,497117327,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D767","v":0},{"$f":"'fnd enro'!E767","v":0},{"$f":"'fnd enro'!F767","v":0},{"$f":"'fnd enro'!G767","v":2},{"$f":"'fnd enro'!H767","v":0},{"$f":"'fnd enro'!I767","v":0},{"$f":"'fnd enro'!J767","v":0},{"$f":"'fnd enro'!K767","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L767","v":0},{"$f":"'fnd enro'!M767+'fnd enro'!N767","v":0},{"$f":"'fnd enro'!O767","v":0},{"$f":"'fnd enro'!P767","v":0},{"$f":"'fnd enro'!Q767+'fnd enro'!R767","v":0},{"$f":"'fnd enro'!T767","v":2},1,{"$f":"VALUE('fnd enro'!S767)","v":1},null,{"$f":"(($D767*'fnd base rates'!C$110)\n+($E767*'fnd base rates'!C$111)\n+($F767*'fnd base rates'!C$112)\n+($G767*'fnd base rates'!C$113)\n+($H767*'fnd base rates'!C$114)\n+($I767*'fnd base rates'!C$115)\n+($J767*'fnd base rates'!C$119)\n+($K767*'fnd base rates'!C$120)\n+($M767*'fnd base rates'!C$122)\n+($N767*'fnd base rates'!C$123)\n+($O767*'fnd base rates'!C$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,3)))\n*$R767","v":988.89748400000008},{"$f":"(($D767*'fnd base rates'!D$110)\n+($E767*'fnd base rates'!D$111)\n+($F767*'fnd base rates'!D$112)\n+($G767*'fnd base rates'!D$113)\n+($H767*'fnd base rates'!D$114)\n+($I767*'fnd base rates'!D$115)\n+($J767*'fnd base rates'!D$119)\n+($K767*'fnd base rates'!D$120)\n+($M767*'fnd base rates'!D$122)\n+($N767*'fnd base rates'!D$123)\n+($O767*'fnd base rates'!D$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,4)))\n*$R767","v":1415.72},{"$f":"(($D767*'fnd base rates'!E$110)\n+($E767*'fnd base rates'!E$111)\n+($F767*'fnd base rates'!E$112)\n+($G767*'fnd base rates'!E$113)\n+($H767*'fnd base rates'!E$114)\n+($I767*'fnd base rates'!E$115)\n+($J767*'fnd base rates'!E$119)\n+($K767*'fnd base rates'!E$120)\n+($M767*'fnd base rates'!E$122)\n+($N767*'fnd base rates'!E$123)\n+($O767*'fnd base rates'!E$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,5)))\n*$R767","v":7168.0118499999999},{"$f":"(($D767*'fnd base rates'!F$110)\n+($E767*'fnd base rates'!F$111)\n+($F767*'fnd base rates'!F$112)\n+($G767*'fnd base rates'!F$113)\n+($H767*'fnd base rates'!F$114)\n+($I767*'fnd base rates'!F$115)\n+($J767*'fnd base rates'!F$119)\n+($K767*'fnd base rates'!F$120)\n+($M767*'fnd base rates'!F$122)\n+($N767*'fnd base rates'!F$123)\n+($O767*'fnd base rates'!F$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,6)))\n*$R767","v":2296.6458300000004},{"$f":"(($D767*'fnd base rates'!G$110)\n+($E767*'fnd base rates'!G$111)\n+($F767*'fnd base rates'!G$112)\n+($G767*'fnd base rates'!G$113)\n+($H767*'fnd base rates'!G$114)\n+($I767*'fnd base rates'!G$115)\n+($J767*'fnd base rates'!G$119)\n+($K767*'fnd base rates'!G$120)\n+($M767*'fnd base rates'!G$122)\n+($N767*'fnd base rates'!G$123)\n+($O767*'fnd base rates'!G$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,7)))\n*$R767","v":289.51720599999999},{"$f":"(($D767*'fnd base rates'!H$110)\n+($E767*'fnd base rates'!H$111)\n+($F767*'fnd base rates'!H$112)\n+($G767*'fnd base rates'!H$113)\n+($H767*'fnd base rates'!H$114)\n+($I767*'fnd base rates'!H$115)\n+($J767*'fnd base rates'!H$119)\n+($K767*'fnd base rates'!H$120)\n+($M767*'fnd base rates'!H$122)\n+($N767*'fnd base rates'!H$123)\n+($O767*'fnd base rates'!H$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D767*'fnd base rates'!I$110)\n+($E767*'fnd base rates'!I$111)\n+($F767*'fnd base rates'!I$112)\n+($G767*'fnd base rates'!I$113)\n+($H767*'fnd base rates'!I$114)\n+($I767*'fnd base rates'!I$115)\n+($J767*'fnd base rates'!I$119)\n+($K767*'fnd base rates'!I$120)\n+($M767*'fnd base rates'!I$122)\n+($N767*'fnd base rates'!I$123)\n+($O767*'fnd base rates'!I$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,9)))\n*$R767","v":472.38},{"$f":"(($D767*'fnd base rates'!J$110)\n+($E767*'fnd base rates'!J$111)\n+($F767*'fnd base rates'!J$112)\n+($G767*'fnd base rates'!J$113)\n+($H767*'fnd base rates'!J$114)\n+($I767*'fnd base rates'!J$115)\n+($J767*'fnd base rates'!J$119)\n+($K767*'fnd base rates'!J$120)\n+($M767*'fnd base rates'!J$122)\n+($N767*'fnd base rates'!J$123)\n+($O767*'fnd base rates'!J$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,10)))\n*$R767","v":281.86},{"$f":"(($D767*'fnd base rates'!K$110)\n+($E767*'fnd base rates'!K$111)\n+($F767*'fnd base rates'!K$112)\n+($G767*'fnd base rates'!K$113)\n+($H767*'fnd base rates'!K$114)\n+($I767*'fnd base rates'!K$115)\n+($J767*'fnd base rates'!K$119)\n+($K767*'fnd base rates'!K$120)\n+($M767*'fnd base rates'!K$122)\n+($N767*'fnd base rates'!K$123)\n+($O767*'fnd base rates'!K$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,11)))\n*$R767","v":2031.636522},{"$f":"(($D767*'fnd base rates'!L$110)\n+($E767*'fnd base rates'!L$111)\n+($F767*'fnd base rates'!L$112)\n+($G767*'fnd base rates'!L$113)\n+($H767*'fnd base rates'!L$114)\n+($I767*'fnd base rates'!L$115)\n+($J767*'fnd base rates'!L$119)\n+($K767*'fnd base rates'!L$120)\n+($M767*'fnd base rates'!L$122)\n+($N767*'fnd base rates'!L$123)\n+($O767*'fnd base rates'!L$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D767*'fnd base rates'!M$110)\n+($E767*'fnd base rates'!M$111)\n+($F767*'fnd base rates'!M$112)\n+($G767*'fnd base rates'!M$113)\n+($H767*'fnd base rates'!M$114)\n+($I767*'fnd base rates'!M$115)\n+($J767*'fnd base rates'!M$119)\n+($K767*'fnd base rates'!M$120)\n+($M767*'fnd base rates'!M$122)\n+($N767*'fnd base rates'!M$123)\n+($O767*'fnd base rates'!M$124)\n+($P767*VLOOKUP($S767+15,rate_basefnd,13)))","v":0},18246.097006007225,null,497117327,"497","117","327",1,2,18246.097006007225,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D768","v":0},{"$f":"'fnd enro'!E768","v":0},{"$f":"'fnd enro'!F768","v":0},{"$f":"'fnd enro'!G768","v":1},{"$f":"'fnd enro'!H768","v":1},{"$f":"'fnd enro'!I768","v":0},{"$f":"'fnd enro'!J768","v":0},{"$f":"'fnd enro'!K768","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L768","v":0},{"$f":"'fnd enro'!M768+'fnd enro'!N768","v":0},{"$f":"'fnd enro'!O768","v":0},{"$f":"'fnd enro'!P768","v":0},{"$f":"'fnd enro'!Q768+'fnd enro'!R768","v":0},{"$f":"'fnd enro'!T768","v":2},1,{"$f":"VALUE('fnd enro'!S768)","v":1},null,{"$f":"(($D768*'fnd base rates'!C$110)\n+($E768*'fnd base rates'!C$111)\n+($F768*'fnd base rates'!C$112)\n+($G768*'fnd base rates'!C$113)\n+($H768*'fnd base rates'!C$114)\n+($I768*'fnd base rates'!C$115)\n+($J768*'fnd base rates'!C$119)\n+($K768*'fnd base rates'!C$120)\n+($M768*'fnd base rates'!C$122)\n+($N768*'fnd base rates'!C$123)\n+($O768*'fnd base rates'!C$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,3)))\n*$R768","v":988.89748400000008},{"$f":"(($D768*'fnd base rates'!D$110)\n+($E768*'fnd base rates'!D$111)\n+($F768*'fnd base rates'!D$112)\n+($G768*'fnd base rates'!D$113)\n+($H768*'fnd base rates'!D$114)\n+($I768*'fnd base rates'!D$115)\n+($J768*'fnd base rates'!D$119)\n+($K768*'fnd base rates'!D$120)\n+($M768*'fnd base rates'!D$122)\n+($N768*'fnd base rates'!D$123)\n+($O768*'fnd base rates'!D$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,4)))\n*$R768","v":1415.72},{"$f":"(($D768*'fnd base rates'!E$110)\n+($E768*'fnd base rates'!E$111)\n+($F768*'fnd base rates'!E$112)\n+($G768*'fnd base rates'!E$113)\n+($H768*'fnd base rates'!E$114)\n+($I768*'fnd base rates'!E$115)\n+($J768*'fnd base rates'!E$119)\n+($K768*'fnd base rates'!E$120)\n+($M768*'fnd base rates'!E$122)\n+($N768*'fnd base rates'!E$123)\n+($O768*'fnd base rates'!E$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,5)))\n*$R768","v":6778.5418499999996},{"$f":"(($D768*'fnd base rates'!F$110)\n+($E768*'fnd base rates'!F$111)\n+($F768*'fnd base rates'!F$112)\n+($G768*'fnd base rates'!F$113)\n+($H768*'fnd base rates'!F$114)\n+($I768*'fnd base rates'!F$115)\n+($J768*'fnd base rates'!F$119)\n+($K768*'fnd base rates'!F$120)\n+($M768*'fnd base rates'!F$122)\n+($N768*'fnd base rates'!F$123)\n+($O768*'fnd base rates'!F$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,6)))\n*$R768","v":2063.4258300000001},{"$f":"(($D768*'fnd base rates'!G$110)\n+($E768*'fnd base rates'!G$111)\n+($F768*'fnd base rates'!G$112)\n+($G768*'fnd base rates'!G$113)\n+($H768*'fnd base rates'!G$114)\n+($I768*'fnd base rates'!G$115)\n+($J768*'fnd base rates'!G$119)\n+($K768*'fnd base rates'!G$120)\n+($M768*'fnd base rates'!G$122)\n+($N768*'fnd base rates'!G$123)\n+($O768*'fnd base rates'!G$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,7)))\n*$R768","v":300.317206},{"$f":"(($D768*'fnd base rates'!H$110)\n+($E768*'fnd base rates'!H$111)\n+($F768*'fnd base rates'!H$112)\n+($G768*'fnd base rates'!H$113)\n+($H768*'fnd base rates'!H$114)\n+($I768*'fnd base rates'!H$115)\n+($J768*'fnd base rates'!H$119)\n+($K768*'fnd base rates'!H$120)\n+($M768*'fnd base rates'!H$122)\n+($N768*'fnd base rates'!H$123)\n+($O768*'fnd base rates'!H$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D768*'fnd base rates'!I$110)\n+($E768*'fnd base rates'!I$111)\n+($F768*'fnd base rates'!I$112)\n+($G768*'fnd base rates'!I$113)\n+($H768*'fnd base rates'!I$114)\n+($I768*'fnd base rates'!I$115)\n+($J768*'fnd base rates'!I$119)\n+($K768*'fnd base rates'!I$120)\n+($M768*'fnd base rates'!I$122)\n+($N768*'fnd base rates'!I$123)\n+($O768*'fnd base rates'!I$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,9)))\n*$R768","v":550.56999999999994},{"$f":"(($D768*'fnd base rates'!J$110)\n+($E768*'fnd base rates'!J$111)\n+($F768*'fnd base rates'!J$112)\n+($G768*'fnd base rates'!J$113)\n+($H768*'fnd base rates'!J$114)\n+($I768*'fnd base rates'!J$115)\n+($J768*'fnd base rates'!J$119)\n+($K768*'fnd base rates'!J$120)\n+($M768*'fnd base rates'!J$122)\n+($N768*'fnd base rates'!J$123)\n+($O768*'fnd base rates'!J$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,10)))\n*$R768","v":371.14},{"$f":"(($D768*'fnd base rates'!K$110)\n+($E768*'fnd base rates'!K$111)\n+($F768*'fnd base rates'!K$112)\n+($G768*'fnd base rates'!K$113)\n+($H768*'fnd base rates'!K$114)\n+($I768*'fnd base rates'!K$115)\n+($J768*'fnd base rates'!K$119)\n+($K768*'fnd base rates'!K$120)\n+($M768*'fnd base rates'!K$122)\n+($N768*'fnd base rates'!K$123)\n+($O768*'fnd base rates'!K$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,11)))\n*$R768","v":2107.4665219999997},{"$f":"(($D768*'fnd base rates'!L$110)\n+($E768*'fnd base rates'!L$111)\n+($F768*'fnd base rates'!L$112)\n+($G768*'fnd base rates'!L$113)\n+($H768*'fnd base rates'!L$114)\n+($I768*'fnd base rates'!L$115)\n+($J768*'fnd base rates'!L$119)\n+($K768*'fnd base rates'!L$120)\n+($M768*'fnd base rates'!L$122)\n+($N768*'fnd base rates'!L$123)\n+($O768*'fnd base rates'!L$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,12)))","v":2364.3819064482914},{"$f":"(($D768*'fnd base rates'!M$110)\n+($E768*'fnd base rates'!M$111)\n+($F768*'fnd base rates'!M$112)\n+($G768*'fnd base rates'!M$113)\n+($H768*'fnd base rates'!M$114)\n+($I768*'fnd base rates'!M$115)\n+($J768*'fnd base rates'!M$119)\n+($K768*'fnd base rates'!M$120)\n+($M768*'fnd base rates'!M$122)\n+($N768*'fnd base rates'!M$123)\n+($O768*'fnd base rates'!M$124)\n+($P768*VLOOKUP($S768+15,rate_basefnd,13)))","v":0},17908.507954448291,null,497117332,"497","117","332",1,2,17908.507954448291,8954,0,8954,null,null,null,null,null,8954,0,8954,-3,8957,14,8943]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D769","v":0},{"$f":"'fnd enro'!E769","v":0},{"$f":"'fnd enro'!F769","v":0},{"$f":"'fnd enro'!G769","v":4},{"$f":"'fnd enro'!H769","v":1},{"$f":"'fnd enro'!I769","v":0},{"$f":"'fnd enro'!J769","v":0},{"$f":"'fnd enro'!K769","v":0.1895},{"$f":"'fnd enro'!L769","v":0},{"$f":"'fnd enro'!M769+'fnd enro'!N769","v":0},{"$f":"'fnd enro'!O769","v":0},{"$f":"'fnd enro'!P769","v":0},{"$f":"'fnd enro'!Q769+'fnd enro'!R769","v":3},{"$f":"'fnd enro'!T769","v":5},1,{"$f":"VALUE('fnd enro'!S769)","v":10},null,{"$f":"(($D769*'fnd base rates'!C$110)\n+($E769*'fnd base rates'!C$111)\n+($F769*'fnd base rates'!C$112)\n+($G769*'fnd base rates'!C$113)\n+($H769*'fnd base rates'!C$114)\n+($I769*'fnd base rates'!C$115)\n+($J769*'fnd base rates'!C$119)\n+($K769*'fnd base rates'!C$120)\n+($M769*'fnd base rates'!C$122)\n+($N769*'fnd base rates'!C$123)\n+($O769*'fnd base rates'!C$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,3)))\n*$R769","v":2659.1437100000003},{"$f":"(($D769*'fnd base rates'!D$110)\n+($E769*'fnd base rates'!D$111)\n+($F769*'fnd base rates'!D$112)\n+($G769*'fnd base rates'!D$113)\n+($H769*'fnd base rates'!D$114)\n+($I769*'fnd base rates'!D$115)\n+($J769*'fnd base rates'!D$119)\n+($K769*'fnd base rates'!D$120)\n+($M769*'fnd base rates'!D$122)\n+($N769*'fnd base rates'!D$123)\n+($O769*'fnd base rates'!D$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,4)))\n*$R769","v":4424.87},{"$f":"(($D769*'fnd base rates'!E$110)\n+($E769*'fnd base rates'!E$111)\n+($F769*'fnd base rates'!E$112)\n+($G769*'fnd base rates'!E$113)\n+($H769*'fnd base rates'!E$114)\n+($I769*'fnd base rates'!E$115)\n+($J769*'fnd base rates'!E$119)\n+($K769*'fnd base rates'!E$120)\n+($M769*'fnd base rates'!E$122)\n+($N769*'fnd base rates'!E$123)\n+($O769*'fnd base rates'!E$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,5)))\n*$R769","v":26175.419624999999},{"$f":"(($D769*'fnd base rates'!F$110)\n+($E769*'fnd base rates'!F$111)\n+($F769*'fnd base rates'!F$112)\n+($G769*'fnd base rates'!F$113)\n+($H769*'fnd base rates'!F$114)\n+($I769*'fnd base rates'!F$115)\n+($J769*'fnd base rates'!F$119)\n+($K769*'fnd base rates'!F$120)\n+($M769*'fnd base rates'!F$122)\n+($N769*'fnd base rates'!F$123)\n+($O769*'fnd base rates'!F$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,6)))\n*$R769","v":5508.3945750000003},{"$f":"(($D769*'fnd base rates'!G$110)\n+($E769*'fnd base rates'!G$111)\n+($F769*'fnd base rates'!G$112)\n+($G769*'fnd base rates'!G$113)\n+($H769*'fnd base rates'!G$114)\n+($I769*'fnd base rates'!G$115)\n+($J769*'fnd base rates'!G$119)\n+($K769*'fnd base rates'!G$120)\n+($M769*'fnd base rates'!G$122)\n+($N769*'fnd base rates'!G$123)\n+($O769*'fnd base rates'!G$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,7)))\n*$R769","v":1153.993015},{"$f":"(($D769*'fnd base rates'!H$110)\n+($E769*'fnd base rates'!H$111)\n+($F769*'fnd base rates'!H$112)\n+($G769*'fnd base rates'!H$113)\n+($H769*'fnd base rates'!H$114)\n+($I769*'fnd base rates'!H$115)\n+($J769*'fnd base rates'!H$119)\n+($K769*'fnd base rates'!H$120)\n+($M769*'fnd base rates'!H$122)\n+($N769*'fnd base rates'!H$123)\n+($O769*'fnd base rates'!H$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,8)))","v":2484.4078899999995},{"$f":"(($D769*'fnd base rates'!I$110)\n+($E769*'fnd base rates'!I$111)\n+($F769*'fnd base rates'!I$112)\n+($G769*'fnd base rates'!I$113)\n+($H769*'fnd base rates'!I$114)\n+($I769*'fnd base rates'!I$115)\n+($J769*'fnd base rates'!I$119)\n+($K769*'fnd base rates'!I$120)\n+($M769*'fnd base rates'!I$122)\n+($N769*'fnd base rates'!I$123)\n+($O769*'fnd base rates'!I$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,9)))\n*$R769","v":1609.2099999999998},{"$f":"(($D769*'fnd base rates'!J$110)\n+($E769*'fnd base rates'!J$111)\n+($F769*'fnd base rates'!J$112)\n+($G769*'fnd base rates'!J$113)\n+($H769*'fnd base rates'!J$114)\n+($I769*'fnd base rates'!J$115)\n+($J769*'fnd base rates'!J$119)\n+($K769*'fnd base rates'!J$120)\n+($M769*'fnd base rates'!J$122)\n+($N769*'fnd base rates'!J$123)\n+($O769*'fnd base rates'!J$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,10)))\n*$R769","v":2612.92},{"$f":"(($D769*'fnd base rates'!K$110)\n+($E769*'fnd base rates'!K$111)\n+($F769*'fnd base rates'!K$112)\n+($G769*'fnd base rates'!K$113)\n+($H769*'fnd base rates'!K$114)\n+($I769*'fnd base rates'!K$115)\n+($J769*'fnd base rates'!K$119)\n+($K769*'fnd base rates'!K$120)\n+($M769*'fnd base rates'!K$122)\n+($N769*'fnd base rates'!K$123)\n+($O769*'fnd base rates'!K$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,11)))\n*$R769","v":5154.9213049999998},{"$f":"(($D769*'fnd base rates'!L$110)\n+($E769*'fnd base rates'!L$111)\n+($F769*'fnd base rates'!L$112)\n+($G769*'fnd base rates'!L$113)\n+($H769*'fnd base rates'!L$114)\n+($I769*'fnd base rates'!L$115)\n+($J769*'fnd base rates'!L$119)\n+($K769*'fnd base rates'!L$120)\n+($M769*'fnd base rates'!L$122)\n+($N769*'fnd base rates'!L$123)\n+($O769*'fnd base rates'!L$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,12)))","v":7262.8433434591207},{"$f":"(($D769*'fnd base rates'!M$110)\n+($E769*'fnd base rates'!M$111)\n+($F769*'fnd base rates'!M$112)\n+($G769*'fnd base rates'!M$113)\n+($H769*'fnd base rates'!M$114)\n+($I769*'fnd base rates'!M$115)\n+($J769*'fnd base rates'!M$119)\n+($K769*'fnd base rates'!M$120)\n+($M769*'fnd base rates'!M$122)\n+($N769*'fnd base rates'!M$123)\n+($O769*'fnd base rates'!M$124)\n+($P769*VLOOKUP($S769+15,rate_basefnd,13)))","v":0},59046.123463459116,null,497117340,"497","117","340",1,5,59046.123463459116,11809,0,11809,null,null,null,null,null,11809,0,11809,227,11582,20,11562]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D770","v":0},{"$f":"'fnd enro'!E770","v":0},{"$f":"'fnd enro'!F770","v":0},{"$f":"'fnd enro'!G770","v":0},{"$f":"'fnd enro'!H770","v":19},{"$f":"'fnd enro'!I770","v":23},{"$f":"'fnd enro'!J770","v":0},{"$f":"'fnd enro'!K770","v":1.5918000000000001},{"$f":"'fnd enro'!L770","v":0},{"$f":"'fnd enro'!M770+'fnd enro'!N770","v":0},{"$f":"'fnd enro'!O770","v":2},{"$f":"'fnd enro'!P770","v":2},{"$f":"'fnd enro'!Q770+'fnd enro'!R770","v":7},{"$f":"'fnd enro'!T770","v":42},1,{"$f":"VALUE('fnd enro'!S770)","v":3},null,{"$f":"(($D770*'fnd base rates'!C$110)\n+($E770*'fnd base rates'!C$111)\n+($F770*'fnd base rates'!C$112)\n+($G770*'fnd base rates'!C$113)\n+($H770*'fnd base rates'!C$114)\n+($I770*'fnd base rates'!C$115)\n+($J770*'fnd base rates'!C$119)\n+($K770*'fnd base rates'!C$120)\n+($M770*'fnd base rates'!C$122)\n+($N770*'fnd base rates'!C$123)\n+($O770*'fnd base rates'!C$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,3)))\n*$R770","v":21467.287164000001},{"$f":"(($D770*'fnd base rates'!D$110)\n+($E770*'fnd base rates'!D$111)\n+($F770*'fnd base rates'!D$112)\n+($G770*'fnd base rates'!D$113)\n+($H770*'fnd base rates'!D$114)\n+($I770*'fnd base rates'!D$115)\n+($J770*'fnd base rates'!D$119)\n+($K770*'fnd base rates'!D$120)\n+($M770*'fnd base rates'!D$122)\n+($N770*'fnd base rates'!D$123)\n+($O770*'fnd base rates'!D$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,4)))\n*$R770","v":32045.770000000004},{"$f":"(($D770*'fnd base rates'!E$110)\n+($E770*'fnd base rates'!E$111)\n+($F770*'fnd base rates'!E$112)\n+($G770*'fnd base rates'!E$113)\n+($H770*'fnd base rates'!E$114)\n+($I770*'fnd base rates'!E$115)\n+($J770*'fnd base rates'!E$119)\n+($K770*'fnd base rates'!E$120)\n+($M770*'fnd base rates'!E$122)\n+($N770*'fnd base rates'!E$123)\n+($O770*'fnd base rates'!E$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,5)))\n*$R770","v":186067.12885000001},{"$f":"(($D770*'fnd base rates'!F$110)\n+($E770*'fnd base rates'!F$111)\n+($F770*'fnd base rates'!F$112)\n+($G770*'fnd base rates'!F$113)\n+($H770*'fnd base rates'!F$114)\n+($I770*'fnd base rates'!F$115)\n+($J770*'fnd base rates'!F$119)\n+($K770*'fnd base rates'!F$120)\n+($M770*'fnd base rates'!F$122)\n+($N770*'fnd base rates'!F$123)\n+($O770*'fnd base rates'!F$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,6)))\n*$R770","v":36713.372430000003},{"$f":"(($D770*'fnd base rates'!G$110)\n+($E770*'fnd base rates'!G$111)\n+($F770*'fnd base rates'!G$112)\n+($G770*'fnd base rates'!G$113)\n+($H770*'fnd base rates'!G$114)\n+($I770*'fnd base rates'!G$115)\n+($J770*'fnd base rates'!G$119)\n+($K770*'fnd base rates'!G$120)\n+($M770*'fnd base rates'!G$122)\n+($N770*'fnd base rates'!G$123)\n+($O770*'fnd base rates'!G$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,7)))\n*$R770","v":7422.4513260000003},{"$f":"(($D770*'fnd base rates'!H$110)\n+($E770*'fnd base rates'!H$111)\n+($F770*'fnd base rates'!H$112)\n+($G770*'fnd base rates'!H$113)\n+($H770*'fnd base rates'!H$114)\n+($I770*'fnd base rates'!H$115)\n+($J770*'fnd base rates'!H$119)\n+($K770*'fnd base rates'!H$120)\n+($M770*'fnd base rates'!H$122)\n+($N770*'fnd base rates'!H$123)\n+($O770*'fnd base rates'!H$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,8)))","v":27357.080275999997},{"$f":"(($D770*'fnd base rates'!I$110)\n+($E770*'fnd base rates'!I$111)\n+($F770*'fnd base rates'!I$112)\n+($G770*'fnd base rates'!I$113)\n+($H770*'fnd base rates'!I$114)\n+($I770*'fnd base rates'!I$115)\n+($J770*'fnd base rates'!I$119)\n+($K770*'fnd base rates'!I$120)\n+($M770*'fnd base rates'!I$122)\n+($N770*'fnd base rates'!I$123)\n+($O770*'fnd base rates'!I$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,9)))\n*$R770","v":15972.22},{"$f":"(($D770*'fnd base rates'!J$110)\n+($E770*'fnd base rates'!J$111)\n+($F770*'fnd base rates'!J$112)\n+($G770*'fnd base rates'!J$113)\n+($H770*'fnd base rates'!J$114)\n+($I770*'fnd base rates'!J$115)\n+($J770*'fnd base rates'!J$119)\n+($K770*'fnd base rates'!J$120)\n+($M770*'fnd base rates'!J$122)\n+($N770*'fnd base rates'!J$123)\n+($O770*'fnd base rates'!J$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,10)))\n*$R770","v":20217.11},{"$f":"(($D770*'fnd base rates'!K$110)\n+($E770*'fnd base rates'!K$111)\n+($F770*'fnd base rates'!K$112)\n+($G770*'fnd base rates'!K$113)\n+($H770*'fnd base rates'!K$114)\n+($I770*'fnd base rates'!K$115)\n+($J770*'fnd base rates'!K$119)\n+($K770*'fnd base rates'!K$120)\n+($M770*'fnd base rates'!K$122)\n+($N770*'fnd base rates'!K$123)\n+($O770*'fnd base rates'!K$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,11)))\n*$R770","v":46173.326962000006},{"$f":"(($D770*'fnd base rates'!L$110)\n+($E770*'fnd base rates'!L$111)\n+($F770*'fnd base rates'!L$112)\n+($G770*'fnd base rates'!L$113)\n+($H770*'fnd base rates'!L$114)\n+($I770*'fnd base rates'!L$115)\n+($J770*'fnd base rates'!L$119)\n+($K770*'fnd base rates'!L$120)\n+($M770*'fnd base rates'!L$122)\n+($N770*'fnd base rates'!L$123)\n+($O770*'fnd base rates'!L$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,12)))","v":51610.680097913253},{"$f":"(($D770*'fnd base rates'!M$110)\n+($E770*'fnd base rates'!M$111)\n+($F770*'fnd base rates'!M$112)\n+($G770*'fnd base rates'!M$113)\n+($H770*'fnd base rates'!M$114)\n+($I770*'fnd base rates'!M$115)\n+($J770*'fnd base rates'!M$119)\n+($K770*'fnd base rates'!M$120)\n+($M770*'fnd base rates'!M$122)\n+($N770*'fnd base rates'!M$123)\n+($O770*'fnd base rates'!M$124)\n+($P770*VLOOKUP($S770+15,rate_basefnd,13)))","v":0},445046.42710591323,null,497117605,"497","117","605",1,42,445046.42710591323,10596,0,10596,null,null,null,null,null,10596,0,10596,-86,10682,91,10591]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D771","v":0},{"$f":"'fnd enro'!E771","v":0},{"$f":"'fnd enro'!F771","v":0},{"$f":"'fnd enro'!G771","v":0},{"$f":"'fnd enro'!H771","v":5},{"$f":"'fnd enro'!I771","v":3},{"$f":"'fnd enro'!J771","v":0},{"$f":"'fnd enro'!K771","v":0.30320000000000003},{"$f":"'fnd enro'!L771","v":0},{"$f":"'fnd enro'!M771+'fnd enro'!N771","v":0},{"$f":"'fnd enro'!O771","v":0},{"$f":"'fnd enro'!P771","v":0},{"$f":"'fnd enro'!Q771+'fnd enro'!R771","v":1},{"$f":"'fnd enro'!T771","v":8},1,{"$f":"VALUE('fnd enro'!S771)","v":3},null,{"$f":"(($D771*'fnd base rates'!C$110)\n+($E771*'fnd base rates'!C$111)\n+($F771*'fnd base rates'!C$112)\n+($G771*'fnd base rates'!C$113)\n+($H771*'fnd base rates'!C$114)\n+($I771*'fnd base rates'!C$115)\n+($J771*'fnd base rates'!C$119)\n+($K771*'fnd base rates'!C$120)\n+($M771*'fnd base rates'!C$122)\n+($N771*'fnd base rates'!C$123)\n+($O771*'fnd base rates'!C$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,3)))\n*$R771","v":4007.6899360000002},{"$f":"(($D771*'fnd base rates'!D$110)\n+($E771*'fnd base rates'!D$111)\n+($F771*'fnd base rates'!D$112)\n+($G771*'fnd base rates'!D$113)\n+($H771*'fnd base rates'!D$114)\n+($I771*'fnd base rates'!D$115)\n+($J771*'fnd base rates'!D$119)\n+($K771*'fnd base rates'!D$120)\n+($M771*'fnd base rates'!D$122)\n+($N771*'fnd base rates'!D$123)\n+($O771*'fnd base rates'!D$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,4)))\n*$R771","v":5909.75},{"$f":"(($D771*'fnd base rates'!E$110)\n+($E771*'fnd base rates'!E$111)\n+($F771*'fnd base rates'!E$112)\n+($G771*'fnd base rates'!E$113)\n+($H771*'fnd base rates'!E$114)\n+($I771*'fnd base rates'!E$115)\n+($J771*'fnd base rates'!E$119)\n+($K771*'fnd base rates'!E$120)\n+($M771*'fnd base rates'!E$122)\n+($N771*'fnd base rates'!E$123)\n+($O771*'fnd base rates'!E$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,5)))\n*$R771","v":31998.527400000003},{"$f":"(($D771*'fnd base rates'!F$110)\n+($E771*'fnd base rates'!F$111)\n+($F771*'fnd base rates'!F$112)\n+($G771*'fnd base rates'!F$113)\n+($H771*'fnd base rates'!F$114)\n+($I771*'fnd base rates'!F$115)\n+($J771*'fnd base rates'!F$119)\n+($K771*'fnd base rates'!F$120)\n+($M771*'fnd base rates'!F$122)\n+($N771*'fnd base rates'!F$123)\n+($O771*'fnd base rates'!F$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,6)))\n*$R771","v":7019.7133199999998},{"$f":"(($D771*'fnd base rates'!G$110)\n+($E771*'fnd base rates'!G$111)\n+($F771*'fnd base rates'!G$112)\n+($G771*'fnd base rates'!G$113)\n+($H771*'fnd base rates'!G$114)\n+($I771*'fnd base rates'!G$115)\n+($J771*'fnd base rates'!G$119)\n+($K771*'fnd base rates'!G$120)\n+($M771*'fnd base rates'!G$122)\n+($N771*'fnd base rates'!G$123)\n+($O771*'fnd base rates'!G$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,7)))\n*$R771","v":1348.6988240000001},{"$f":"(($D771*'fnd base rates'!H$110)\n+($E771*'fnd base rates'!H$111)\n+($F771*'fnd base rates'!H$112)\n+($G771*'fnd base rates'!H$113)\n+($H771*'fnd base rates'!H$114)\n+($I771*'fnd base rates'!H$115)\n+($J771*'fnd base rates'!H$119)\n+($K771*'fnd base rates'!H$120)\n+($M771*'fnd base rates'!H$122)\n+($N771*'fnd base rates'!H$123)\n+($O771*'fnd base rates'!H$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,8)))","v":4735.7186239999992},{"$f":"(($D771*'fnd base rates'!I$110)\n+($E771*'fnd base rates'!I$111)\n+($F771*'fnd base rates'!I$112)\n+($G771*'fnd base rates'!I$113)\n+($H771*'fnd base rates'!I$114)\n+($I771*'fnd base rates'!I$115)\n+($J771*'fnd base rates'!I$119)\n+($K771*'fnd base rates'!I$120)\n+($M771*'fnd base rates'!I$122)\n+($N771*'fnd base rates'!I$123)\n+($O771*'fnd base rates'!I$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,9)))\n*$R771","v":2851.76},{"$f":"(($D771*'fnd base rates'!J$110)\n+($E771*'fnd base rates'!J$111)\n+($F771*'fnd base rates'!J$112)\n+($G771*'fnd base rates'!J$113)\n+($H771*'fnd base rates'!J$114)\n+($I771*'fnd base rates'!J$115)\n+($J771*'fnd base rates'!J$119)\n+($K771*'fnd base rates'!J$120)\n+($M771*'fnd base rates'!J$122)\n+($N771*'fnd base rates'!J$123)\n+($O771*'fnd base rates'!J$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,10)))\n*$R771","v":3250.6900000000005},{"$f":"(($D771*'fnd base rates'!K$110)\n+($E771*'fnd base rates'!K$111)\n+($F771*'fnd base rates'!K$112)\n+($G771*'fnd base rates'!K$113)\n+($H771*'fnd base rates'!K$114)\n+($I771*'fnd base rates'!K$115)\n+($J771*'fnd base rates'!K$119)\n+($K771*'fnd base rates'!K$120)\n+($M771*'fnd base rates'!K$122)\n+($N771*'fnd base rates'!K$123)\n+($O771*'fnd base rates'!K$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,11)))\n*$R771","v":8644.086088},{"$f":"(($D771*'fnd base rates'!L$110)\n+($E771*'fnd base rates'!L$111)\n+($F771*'fnd base rates'!L$112)\n+($G771*'fnd base rates'!L$113)\n+($H771*'fnd base rates'!L$114)\n+($I771*'fnd base rates'!L$115)\n+($J771*'fnd base rates'!L$119)\n+($K771*'fnd base rates'!L$120)\n+($M771*'fnd base rates'!L$122)\n+($N771*'fnd base rates'!L$123)\n+($O771*'fnd base rates'!L$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,12)))","v":9665.5662211100571},{"$f":"(($D771*'fnd base rates'!M$110)\n+($E771*'fnd base rates'!M$111)\n+($F771*'fnd base rates'!M$112)\n+($G771*'fnd base rates'!M$113)\n+($H771*'fnd base rates'!M$114)\n+($I771*'fnd base rates'!M$115)\n+($J771*'fnd base rates'!M$119)\n+($K771*'fnd base rates'!M$120)\n+($M771*'fnd base rates'!M$122)\n+($N771*'fnd base rates'!M$123)\n+($O771*'fnd base rates'!M$124)\n+($P771*VLOOKUP($S771+15,rate_basefnd,13)))","v":0},79432.200413110069,null,497117670,"497","117","670",1,8,79432.200413110069,9929,0,9929,null,null,null,null,null,9929,0,9929,-3,9932,14,9918]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D772","v":0},{"$f":"'fnd enro'!E772","v":0},{"$f":"'fnd enro'!F772","v":2},{"$f":"'fnd enro'!G772","v":8},{"$f":"'fnd enro'!H772","v":2},{"$f":"'fnd enro'!I772","v":3},{"$f":"'fnd enro'!J772","v":0},{"$f":"'fnd enro'!K772","v":0.56850000000000001},{"$f":"'fnd enro'!L772","v":0},{"$f":"'fnd enro'!M772+'fnd enro'!N772","v":1},{"$f":"'fnd enro'!O772","v":0},{"$f":"'fnd enro'!P772","v":0},{"$f":"'fnd enro'!Q772+'fnd enro'!R772","v":5},{"$f":"'fnd enro'!T772","v":15},1,{"$f":"VALUE('fnd enro'!S772)","v":7},null,{"$f":"(($D772*'fnd base rates'!C$110)\n+($E772*'fnd base rates'!C$111)\n+($F772*'fnd base rates'!C$112)\n+($G772*'fnd base rates'!C$113)\n+($H772*'fnd base rates'!C$114)\n+($I772*'fnd base rates'!C$115)\n+($J772*'fnd base rates'!C$119)\n+($K772*'fnd base rates'!C$120)\n+($M772*'fnd base rates'!C$122)\n+($N772*'fnd base rates'!C$123)\n+($O772*'fnd base rates'!C$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,3)))\n*$R772","v":7798.0711300000003},{"$f":"(($D772*'fnd base rates'!D$110)\n+($E772*'fnd base rates'!D$111)\n+($F772*'fnd base rates'!D$112)\n+($G772*'fnd base rates'!D$113)\n+($H772*'fnd base rates'!D$114)\n+($I772*'fnd base rates'!D$115)\n+($J772*'fnd base rates'!D$119)\n+($K772*'fnd base rates'!D$120)\n+($M772*'fnd base rates'!D$122)\n+($N772*'fnd base rates'!D$123)\n+($O772*'fnd base rates'!D$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,4)))\n*$R772","v":12155.34},{"$f":"(($D772*'fnd base rates'!E$110)\n+($E772*'fnd base rates'!E$111)\n+($F772*'fnd base rates'!E$112)\n+($G772*'fnd base rates'!E$113)\n+($H772*'fnd base rates'!E$114)\n+($I772*'fnd base rates'!E$115)\n+($J772*'fnd base rates'!E$119)\n+($K772*'fnd base rates'!E$120)\n+($M772*'fnd base rates'!E$122)\n+($N772*'fnd base rates'!E$123)\n+($O772*'fnd base rates'!E$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,5)))\n*$R772","v":70417.798875000008},{"$f":"(($D772*'fnd base rates'!F$110)\n+($E772*'fnd base rates'!F$111)\n+($F772*'fnd base rates'!F$112)\n+($G772*'fnd base rates'!F$113)\n+($H772*'fnd base rates'!F$114)\n+($I772*'fnd base rates'!F$115)\n+($J772*'fnd base rates'!F$119)\n+($K772*'fnd base rates'!F$120)\n+($M772*'fnd base rates'!F$122)\n+($N772*'fnd base rates'!F$123)\n+($O772*'fnd base rates'!F$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,6)))\n*$R772","v":15915.373724999999},{"$f":"(($D772*'fnd base rates'!G$110)\n+($E772*'fnd base rates'!G$111)\n+($F772*'fnd base rates'!G$112)\n+($G772*'fnd base rates'!G$113)\n+($H772*'fnd base rates'!G$114)\n+($I772*'fnd base rates'!G$115)\n+($J772*'fnd base rates'!G$119)\n+($K772*'fnd base rates'!G$120)\n+($M772*'fnd base rates'!G$122)\n+($N772*'fnd base rates'!G$123)\n+($O772*'fnd base rates'!G$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,7)))\n*$R772","v":2911.1590450000003},{"$f":"(($D772*'fnd base rates'!H$110)\n+($E772*'fnd base rates'!H$111)\n+($F772*'fnd base rates'!H$112)\n+($G772*'fnd base rates'!H$113)\n+($H772*'fnd base rates'!H$114)\n+($I772*'fnd base rates'!H$115)\n+($J772*'fnd base rates'!H$119)\n+($K772*'fnd base rates'!H$120)\n+($M772*'fnd base rates'!H$122)\n+($N772*'fnd base rates'!H$123)\n+($O772*'fnd base rates'!H$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,8)))","v":8318.7736699999987},{"$f":"(($D772*'fnd base rates'!I$110)\n+($E772*'fnd base rates'!I$111)\n+($F772*'fnd base rates'!I$112)\n+($G772*'fnd base rates'!I$113)\n+($H772*'fnd base rates'!I$114)\n+($I772*'fnd base rates'!I$115)\n+($J772*'fnd base rates'!I$119)\n+($K772*'fnd base rates'!I$120)\n+($M772*'fnd base rates'!I$122)\n+($N772*'fnd base rates'!I$123)\n+($O772*'fnd base rates'!I$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,9)))\n*$R772","v":4785.93},{"$f":"(($D772*'fnd base rates'!J$110)\n+($E772*'fnd base rates'!J$111)\n+($F772*'fnd base rates'!J$112)\n+($G772*'fnd base rates'!J$113)\n+($H772*'fnd base rates'!J$114)\n+($I772*'fnd base rates'!J$115)\n+($J772*'fnd base rates'!J$119)\n+($K772*'fnd base rates'!J$120)\n+($M772*'fnd base rates'!J$122)\n+($N772*'fnd base rates'!J$123)\n+($O772*'fnd base rates'!J$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,10)))\n*$R772","v":6224.89},{"$f":"(($D772*'fnd base rates'!K$110)\n+($E772*'fnd base rates'!K$111)\n+($F772*'fnd base rates'!K$112)\n+($G772*'fnd base rates'!K$113)\n+($H772*'fnd base rates'!K$114)\n+($I772*'fnd base rates'!K$115)\n+($J772*'fnd base rates'!K$119)\n+($K772*'fnd base rates'!K$120)\n+($M772*'fnd base rates'!K$122)\n+($N772*'fnd base rates'!K$123)\n+($O772*'fnd base rates'!K$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,11)))\n*$R772","v":15797.723914999999},{"$f":"(($D772*'fnd base rates'!L$110)\n+($E772*'fnd base rates'!L$111)\n+($F772*'fnd base rates'!L$112)\n+($G772*'fnd base rates'!L$113)\n+($H772*'fnd base rates'!L$114)\n+($I772*'fnd base rates'!L$115)\n+($J772*'fnd base rates'!L$119)\n+($K772*'fnd base rates'!L$120)\n+($M772*'fnd base rates'!L$122)\n+($N772*'fnd base rates'!L$123)\n+($O772*'fnd base rates'!L$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,12)))","v":19776.008157383538},{"$f":"(($D772*'fnd base rates'!M$110)\n+($E772*'fnd base rates'!M$111)\n+($F772*'fnd base rates'!M$112)\n+($G772*'fnd base rates'!M$113)\n+($H772*'fnd base rates'!M$114)\n+($I772*'fnd base rates'!M$115)\n+($J772*'fnd base rates'!M$119)\n+($K772*'fnd base rates'!M$120)\n+($M772*'fnd base rates'!M$122)\n+($N772*'fnd base rates'!M$123)\n+($O772*'fnd base rates'!M$124)\n+($P772*VLOOKUP($S772+15,rate_basefnd,13)))","v":0},164101.06851738351,null,497117674,"497","117","674",1,15,164101.06851738351,10940,0,10940,null,null,null,null,null,10940,0,10940,93,10847,13,10834]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D773","v":0},{"$f":"'fnd enro'!E773","v":0},{"$f":"'fnd enro'!F773","v":1},{"$f":"'fnd enro'!G773","v":0},{"$f":"'fnd enro'!H773","v":0},{"$f":"'fnd enro'!I773","v":0},{"$f":"'fnd enro'!J773","v":0},{"$f":"'fnd enro'!K773","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L773","v":0},{"$f":"'fnd enro'!M773+'fnd enro'!N773","v":0},{"$f":"'fnd enro'!O773","v":0},{"$f":"'fnd enro'!P773","v":0},{"$f":"'fnd enro'!Q773+'fnd enro'!R773","v":1},{"$f":"'fnd enro'!T773","v":1},1,{"$f":"VALUE('fnd enro'!S773)","v":10},null,{"$f":"(($D773*'fnd base rates'!C$110)\n+($E773*'fnd base rates'!C$111)\n+($F773*'fnd base rates'!C$112)\n+($G773*'fnd base rates'!C$113)\n+($H773*'fnd base rates'!C$114)\n+($I773*'fnd base rates'!C$115)\n+($J773*'fnd base rates'!C$119)\n+($K773*'fnd base rates'!C$120)\n+($M773*'fnd base rates'!C$122)\n+($N773*'fnd base rates'!C$123)\n+($O773*'fnd base rates'!C$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,3)))\n*$R773","v":556.74874199999999},{"$f":"(($D773*'fnd base rates'!D$110)\n+($E773*'fnd base rates'!D$111)\n+($F773*'fnd base rates'!D$112)\n+($G773*'fnd base rates'!D$113)\n+($H773*'fnd base rates'!D$114)\n+($I773*'fnd base rates'!D$115)\n+($J773*'fnd base rates'!D$119)\n+($K773*'fnd base rates'!D$120)\n+($M773*'fnd base rates'!D$122)\n+($N773*'fnd base rates'!D$123)\n+($O773*'fnd base rates'!D$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,4)))\n*$R773","v":1003.05},{"$f":"(($D773*'fnd base rates'!E$110)\n+($E773*'fnd base rates'!E$111)\n+($F773*'fnd base rates'!E$112)\n+($G773*'fnd base rates'!E$113)\n+($H773*'fnd base rates'!E$114)\n+($I773*'fnd base rates'!E$115)\n+($J773*'fnd base rates'!E$119)\n+($K773*'fnd base rates'!E$120)\n+($M773*'fnd base rates'!E$122)\n+($N773*'fnd base rates'!E$123)\n+($O773*'fnd base rates'!E$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,5)))\n*$R773","v":6465.6659250000002},{"$f":"(($D773*'fnd base rates'!F$110)\n+($E773*'fnd base rates'!F$111)\n+($F773*'fnd base rates'!F$112)\n+($G773*'fnd base rates'!F$113)\n+($H773*'fnd base rates'!F$114)\n+($I773*'fnd base rates'!F$115)\n+($J773*'fnd base rates'!F$119)\n+($K773*'fnd base rates'!F$120)\n+($M773*'fnd base rates'!F$122)\n+($N773*'fnd base rates'!F$123)\n+($O773*'fnd base rates'!F$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,6)))\n*$R773","v":1148.3229150000002},{"$f":"(($D773*'fnd base rates'!G$110)\n+($E773*'fnd base rates'!G$111)\n+($F773*'fnd base rates'!G$112)\n+($G773*'fnd base rates'!G$113)\n+($H773*'fnd base rates'!G$114)\n+($I773*'fnd base rates'!G$115)\n+($J773*'fnd base rates'!G$119)\n+($K773*'fnd base rates'!G$120)\n+($M773*'fnd base rates'!G$122)\n+($N773*'fnd base rates'!G$123)\n+($O773*'fnd base rates'!G$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,7)))\n*$R773","v":284.53860299999997},{"$f":"(($D773*'fnd base rates'!H$110)\n+($E773*'fnd base rates'!H$111)\n+($F773*'fnd base rates'!H$112)\n+($G773*'fnd base rates'!H$113)\n+($H773*'fnd base rates'!H$114)\n+($I773*'fnd base rates'!H$115)\n+($J773*'fnd base rates'!H$119)\n+($K773*'fnd base rates'!H$120)\n+($M773*'fnd base rates'!H$122)\n+($N773*'fnd base rates'!H$123)\n+($O773*'fnd base rates'!H$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D773*'fnd base rates'!I$110)\n+($E773*'fnd base rates'!I$111)\n+($F773*'fnd base rates'!I$112)\n+($G773*'fnd base rates'!I$113)\n+($H773*'fnd base rates'!I$114)\n+($I773*'fnd base rates'!I$115)\n+($J773*'fnd base rates'!I$119)\n+($K773*'fnd base rates'!I$120)\n+($M773*'fnd base rates'!I$122)\n+($N773*'fnd base rates'!I$123)\n+($O773*'fnd base rates'!I$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,9)))\n*$R773","v":352.88},{"$f":"(($D773*'fnd base rates'!J$110)\n+($E773*'fnd base rates'!J$111)\n+($F773*'fnd base rates'!J$112)\n+($G773*'fnd base rates'!J$113)\n+($H773*'fnd base rates'!J$114)\n+($I773*'fnd base rates'!J$115)\n+($J773*'fnd base rates'!J$119)\n+($K773*'fnd base rates'!J$120)\n+($M773*'fnd base rates'!J$122)\n+($N773*'fnd base rates'!J$123)\n+($O773*'fnd base rates'!J$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,10)))\n*$R773","v":700.30000000000007},{"$f":"(($D773*'fnd base rates'!K$110)\n+($E773*'fnd base rates'!K$111)\n+($F773*'fnd base rates'!K$112)\n+($G773*'fnd base rates'!K$113)\n+($H773*'fnd base rates'!K$114)\n+($I773*'fnd base rates'!K$115)\n+($J773*'fnd base rates'!K$119)\n+($K773*'fnd base rates'!K$120)\n+($M773*'fnd base rates'!K$122)\n+($N773*'fnd base rates'!K$123)\n+($O773*'fnd base rates'!K$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,11)))\n*$R773","v":1015.818261},{"$f":"(($D773*'fnd base rates'!L$110)\n+($E773*'fnd base rates'!L$111)\n+($F773*'fnd base rates'!L$112)\n+($G773*'fnd base rates'!L$113)\n+($H773*'fnd base rates'!L$114)\n+($I773*'fnd base rates'!L$115)\n+($J773*'fnd base rates'!L$119)\n+($K773*'fnd base rates'!L$120)\n+($M773*'fnd base rates'!L$122)\n+($N773*'fnd base rates'!L$123)\n+($O773*'fnd base rates'!L$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,12)))","v":1632.7861932893243},{"$f":"(($D773*'fnd base rates'!M$110)\n+($E773*'fnd base rates'!M$111)\n+($F773*'fnd base rates'!M$112)\n+($G773*'fnd base rates'!M$113)\n+($H773*'fnd base rates'!M$114)\n+($I773*'fnd base rates'!M$115)\n+($J773*'fnd base rates'!M$119)\n+($K773*'fnd base rates'!M$120)\n+($M773*'fnd base rates'!M$122)\n+($N773*'fnd base rates'!M$123)\n+($O773*'fnd base rates'!M$124)\n+($P773*VLOOKUP($S773+15,rate_basefnd,13)))","v":0},13665.564217289326,null,497117680,"497","117","680",1,1,13665.564217289326,13666,0,13666,null,null,null,null,null,13666,0,13666,381,13285,24,13261]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D774","v":0},{"$f":"'fnd enro'!E774","v":0},{"$f":"'fnd enro'!F774","v":0},{"$f":"'fnd enro'!G774","v":0},{"$f":"'fnd enro'!H774","v":3},{"$f":"'fnd enro'!I774","v":1},{"$f":"'fnd enro'!J774","v":0},{"$f":"'fnd enro'!K774","v":0.15160000000000001},{"$f":"'fnd enro'!L774","v":0},{"$f":"'fnd enro'!M774+'fnd enro'!N774","v":0},{"$f":"'fnd enro'!O774","v":0},{"$f":"'fnd enro'!P774","v":0},{"$f":"'fnd enro'!Q774+'fnd enro'!R774","v":2},{"$f":"'fnd enro'!T774","v":4},1,{"$f":"VALUE('fnd enro'!S774)","v":10},null,{"$f":"(($D774*'fnd base rates'!C$110)\n+($E774*'fnd base rates'!C$111)\n+($F774*'fnd base rates'!C$112)\n+($G774*'fnd base rates'!C$113)\n+($H774*'fnd base rates'!C$114)\n+($I774*'fnd base rates'!C$115)\n+($J774*'fnd base rates'!C$119)\n+($K774*'fnd base rates'!C$120)\n+($M774*'fnd base rates'!C$122)\n+($N774*'fnd base rates'!C$123)\n+($O774*'fnd base rates'!C$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,3)))\n*$R774","v":2102.3949680000001},{"$f":"(($D774*'fnd base rates'!D$110)\n+($E774*'fnd base rates'!D$111)\n+($F774*'fnd base rates'!D$112)\n+($G774*'fnd base rates'!D$113)\n+($H774*'fnd base rates'!D$114)\n+($I774*'fnd base rates'!D$115)\n+($J774*'fnd base rates'!D$119)\n+($K774*'fnd base rates'!D$120)\n+($M774*'fnd base rates'!D$122)\n+($N774*'fnd base rates'!D$123)\n+($O774*'fnd base rates'!D$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,4)))\n*$R774","v":3421.82},{"$f":"(($D774*'fnd base rates'!E$110)\n+($E774*'fnd base rates'!E$111)\n+($F774*'fnd base rates'!E$112)\n+($G774*'fnd base rates'!E$113)\n+($H774*'fnd base rates'!E$114)\n+($I774*'fnd base rates'!E$115)\n+($J774*'fnd base rates'!E$119)\n+($K774*'fnd base rates'!E$120)\n+($M774*'fnd base rates'!E$122)\n+($N774*'fnd base rates'!E$123)\n+($O774*'fnd base rates'!E$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,5)))\n*$R774","v":19885.473700000002},{"$f":"(($D774*'fnd base rates'!F$110)\n+($E774*'fnd base rates'!F$111)\n+($F774*'fnd base rates'!F$112)\n+($G774*'fnd base rates'!F$113)\n+($H774*'fnd base rates'!F$114)\n+($I774*'fnd base rates'!F$115)\n+($J774*'fnd base rates'!F$119)\n+($K774*'fnd base rates'!F$120)\n+($M774*'fnd base rates'!F$122)\n+($N774*'fnd base rates'!F$123)\n+($O774*'fnd base rates'!F$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,6)))\n*$R774","v":3560.0416600000003},{"$f":"(($D774*'fnd base rates'!G$110)\n+($E774*'fnd base rates'!G$111)\n+($F774*'fnd base rates'!G$112)\n+($G774*'fnd base rates'!G$113)\n+($H774*'fnd base rates'!G$114)\n+($I774*'fnd base rates'!G$115)\n+($J774*'fnd base rates'!G$119)\n+($K774*'fnd base rates'!G$120)\n+($M774*'fnd base rates'!G$122)\n+($N774*'fnd base rates'!G$123)\n+($O774*'fnd base rates'!G$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,7)))\n*$R774","v":897.60441200000002},{"$f":"(($D774*'fnd base rates'!H$110)\n+($E774*'fnd base rates'!H$111)\n+($F774*'fnd base rates'!H$112)\n+($G774*'fnd base rates'!H$113)\n+($H774*'fnd base rates'!H$114)\n+($I774*'fnd base rates'!H$115)\n+($J774*'fnd base rates'!H$119)\n+($K774*'fnd base rates'!H$120)\n+($M774*'fnd base rates'!H$122)\n+($N774*'fnd base rates'!H$123)\n+($O774*'fnd base rates'!H$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,8)))","v":2260.8243119999997},{"$f":"(($D774*'fnd base rates'!I$110)\n+($E774*'fnd base rates'!I$111)\n+($F774*'fnd base rates'!I$112)\n+($G774*'fnd base rates'!I$113)\n+($H774*'fnd base rates'!I$114)\n+($I774*'fnd base rates'!I$115)\n+($J774*'fnd base rates'!I$119)\n+($K774*'fnd base rates'!I$120)\n+($M774*'fnd base rates'!I$122)\n+($N774*'fnd base rates'!I$123)\n+($O774*'fnd base rates'!I$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,9)))\n*$R774","v":1570.6100000000001},{"$f":"(($D774*'fnd base rates'!J$110)\n+($E774*'fnd base rates'!J$111)\n+($F774*'fnd base rates'!J$112)\n+($G774*'fnd base rates'!J$113)\n+($H774*'fnd base rates'!J$114)\n+($I774*'fnd base rates'!J$115)\n+($J774*'fnd base rates'!J$119)\n+($K774*'fnd base rates'!J$120)\n+($M774*'fnd base rates'!J$122)\n+($N774*'fnd base rates'!J$123)\n+($O774*'fnd base rates'!J$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,10)))\n*$R774","v":2434.1400000000003},{"$f":"(($D774*'fnd base rates'!K$110)\n+($E774*'fnd base rates'!K$111)\n+($F774*'fnd base rates'!K$112)\n+($G774*'fnd base rates'!K$113)\n+($H774*'fnd base rates'!K$114)\n+($I774*'fnd base rates'!K$115)\n+($J774*'fnd base rates'!K$119)\n+($K774*'fnd base rates'!K$120)\n+($M774*'fnd base rates'!K$122)\n+($N774*'fnd base rates'!K$123)\n+($O774*'fnd base rates'!K$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,11)))\n*$R774","v":4336.8930439999995},{"$f":"(($D774*'fnd base rates'!L$110)\n+($E774*'fnd base rates'!L$111)\n+($F774*'fnd base rates'!L$112)\n+($G774*'fnd base rates'!L$113)\n+($H774*'fnd base rates'!L$114)\n+($I774*'fnd base rates'!L$115)\n+($J774*'fnd base rates'!L$119)\n+($K774*'fnd base rates'!L$120)\n+($M774*'fnd base rates'!L$122)\n+($N774*'fnd base rates'!L$123)\n+($O774*'fnd base rates'!L$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,12)))","v":5621.0939769629276},{"$f":"(($D774*'fnd base rates'!M$110)\n+($E774*'fnd base rates'!M$111)\n+($F774*'fnd base rates'!M$112)\n+($G774*'fnd base rates'!M$113)\n+($H774*'fnd base rates'!M$114)\n+($I774*'fnd base rates'!M$115)\n+($J774*'fnd base rates'!M$119)\n+($K774*'fnd base rates'!M$120)\n+($M774*'fnd base rates'!M$122)\n+($N774*'fnd base rates'!M$123)\n+($O774*'fnd base rates'!M$124)\n+($P774*VLOOKUP($S774+15,rate_basefnd,13)))","v":0},46090.896072962925,null,497117683,"497","117","683",1,4,46090.896072962925,11523,0,11523,null,null,null,null,null,11523,0,11523,188,11335,20,11315]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D775","v":0},{"$f":"'fnd enro'!E775","v":0},{"$f":"'fnd enro'!F775","v":0},{"$f":"'fnd enro'!G775","v":0},{"$f":"'fnd enro'!H775","v":0},{"$f":"'fnd enro'!I775","v":1},{"$f":"'fnd enro'!J775","v":0},{"$f":"'fnd enro'!K775","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L775","v":0},{"$f":"'fnd enro'!M775+'fnd enro'!N775","v":0},{"$f":"'fnd enro'!O775","v":0},{"$f":"'fnd enro'!P775","v":0},{"$f":"'fnd enro'!Q775+'fnd enro'!R775","v":0},{"$f":"'fnd enro'!T775","v":1},1,{"$f":"VALUE('fnd enro'!S775)","v":1},null,{"$f":"(($D775*'fnd base rates'!C$110)\n+($E775*'fnd base rates'!C$111)\n+($F775*'fnd base rates'!C$112)\n+($G775*'fnd base rates'!C$113)\n+($H775*'fnd base rates'!C$114)\n+($I775*'fnd base rates'!C$115)\n+($J775*'fnd base rates'!C$119)\n+($K775*'fnd base rates'!C$120)\n+($M775*'fnd base rates'!C$122)\n+($N775*'fnd base rates'!C$123)\n+($O775*'fnd base rates'!C$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,3)))\n*$R775","v":494.44874200000004},{"$f":"(($D775*'fnd base rates'!D$110)\n+($E775*'fnd base rates'!D$111)\n+($F775*'fnd base rates'!D$112)\n+($G775*'fnd base rates'!D$113)\n+($H775*'fnd base rates'!D$114)\n+($I775*'fnd base rates'!D$115)\n+($J775*'fnd base rates'!D$119)\n+($K775*'fnd base rates'!D$120)\n+($M775*'fnd base rates'!D$122)\n+($N775*'fnd base rates'!D$123)\n+($O775*'fnd base rates'!D$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,4)))\n*$R775","v":707.86},{"$f":"(($D775*'fnd base rates'!E$110)\n+($E775*'fnd base rates'!E$111)\n+($F775*'fnd base rates'!E$112)\n+($G775*'fnd base rates'!E$113)\n+($H775*'fnd base rates'!E$114)\n+($I775*'fnd base rates'!E$115)\n+($J775*'fnd base rates'!E$119)\n+($K775*'fnd base rates'!E$120)\n+($M775*'fnd base rates'!E$122)\n+($N775*'fnd base rates'!E$123)\n+($O775*'fnd base rates'!E$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,5)))\n*$R775","v":4538.6259250000003},{"$f":"(($D775*'fnd base rates'!F$110)\n+($E775*'fnd base rates'!F$111)\n+($F775*'fnd base rates'!F$112)\n+($G775*'fnd base rates'!F$113)\n+($H775*'fnd base rates'!F$114)\n+($I775*'fnd base rates'!F$115)\n+($J775*'fnd base rates'!F$119)\n+($K775*'fnd base rates'!F$120)\n+($M775*'fnd base rates'!F$122)\n+($N775*'fnd base rates'!F$123)\n+($O775*'fnd base rates'!F$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,6)))\n*$R775","v":814.73291500000005},{"$f":"(($D775*'fnd base rates'!G$110)\n+($E775*'fnd base rates'!G$111)\n+($F775*'fnd base rates'!G$112)\n+($G775*'fnd base rates'!G$113)\n+($H775*'fnd base rates'!G$114)\n+($I775*'fnd base rates'!G$115)\n+($J775*'fnd base rates'!G$119)\n+($K775*'fnd base rates'!G$120)\n+($M775*'fnd base rates'!G$122)\n+($N775*'fnd base rates'!G$123)\n+($O775*'fnd base rates'!G$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,7)))\n*$R775","v":151.32860299999999},{"$f":"(($D775*'fnd base rates'!H$110)\n+($E775*'fnd base rates'!H$111)\n+($F775*'fnd base rates'!H$112)\n+($G775*'fnd base rates'!H$113)\n+($H775*'fnd base rates'!H$114)\n+($I775*'fnd base rates'!H$115)\n+($J775*'fnd base rates'!H$119)\n+($K775*'fnd base rates'!H$120)\n+($M775*'fnd base rates'!H$122)\n+($N775*'fnd base rates'!H$123)\n+($O775*'fnd base rates'!H$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D775*'fnd base rates'!I$110)\n+($E775*'fnd base rates'!I$111)\n+($F775*'fnd base rates'!I$112)\n+($G775*'fnd base rates'!I$113)\n+($H775*'fnd base rates'!I$114)\n+($I775*'fnd base rates'!I$115)\n+($J775*'fnd base rates'!I$119)\n+($K775*'fnd base rates'!I$120)\n+($M775*'fnd base rates'!I$122)\n+($N775*'fnd base rates'!I$123)\n+($O775*'fnd base rates'!I$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,9)))\n*$R775","v":394.09},{"$f":"(($D775*'fnd base rates'!J$110)\n+($E775*'fnd base rates'!J$111)\n+($F775*'fnd base rates'!J$112)\n+($G775*'fnd base rates'!J$113)\n+($H775*'fnd base rates'!J$114)\n+($I775*'fnd base rates'!J$115)\n+($J775*'fnd base rates'!J$119)\n+($K775*'fnd base rates'!J$120)\n+($M775*'fnd base rates'!J$122)\n+($N775*'fnd base rates'!J$123)\n+($O775*'fnd base rates'!J$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,10)))\n*$R775","v":530.85},{"$f":"(($D775*'fnd base rates'!K$110)\n+($E775*'fnd base rates'!K$111)\n+($F775*'fnd base rates'!K$112)\n+($G775*'fnd base rates'!K$113)\n+($H775*'fnd base rates'!K$114)\n+($I775*'fnd base rates'!K$115)\n+($J775*'fnd base rates'!K$119)\n+($K775*'fnd base rates'!K$120)\n+($M775*'fnd base rates'!K$122)\n+($N775*'fnd base rates'!K$123)\n+($O775*'fnd base rates'!K$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,11)))\n*$R775","v":1061.948261},{"$f":"(($D775*'fnd base rates'!L$110)\n+($E775*'fnd base rates'!L$111)\n+($F775*'fnd base rates'!L$112)\n+($G775*'fnd base rates'!L$113)\n+($H775*'fnd base rates'!L$114)\n+($I775*'fnd base rates'!L$115)\n+($J775*'fnd base rates'!L$119)\n+($K775*'fnd base rates'!L$120)\n+($M775*'fnd base rates'!L$122)\n+($N775*'fnd base rates'!L$123)\n+($O775*'fnd base rates'!L$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D775*'fnd base rates'!M$110)\n+($E775*'fnd base rates'!M$111)\n+($F775*'fnd base rates'!M$112)\n+($G775*'fnd base rates'!M$113)\n+($H775*'fnd base rates'!M$114)\n+($I775*'fnd base rates'!M$115)\n+($J775*'fnd base rates'!M$119)\n+($K775*'fnd base rates'!M$120)\n+($M775*'fnd base rates'!M$122)\n+($N775*'fnd base rates'!M$123)\n+($O775*'fnd base rates'!M$124)\n+($P775*VLOOKUP($S775+15,rate_basefnd,13)))","v":0},10555.537718628882,null,497117750,"497","117","750",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D776","v":0},{"$f":"'fnd enro'!E776","v":0},{"$f":"'fnd enro'!F776","v":0},{"$f":"'fnd enro'!G776","v":0},{"$f":"'fnd enro'!H776","v":1},{"$f":"'fnd enro'!I776","v":1},{"$f":"'fnd enro'!J776","v":0},{"$f":"'fnd enro'!K776","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L776","v":0},{"$f":"'fnd enro'!M776+'fnd enro'!N776","v":0},{"$f":"'fnd enro'!O776","v":0},{"$f":"'fnd enro'!P776","v":0},{"$f":"'fnd enro'!Q776+'fnd enro'!R776","v":0},{"$f":"'fnd enro'!T776","v":2},1,{"$f":"VALUE('fnd enro'!S776)","v":1},null,{"$f":"(($D776*'fnd base rates'!C$110)\n+($E776*'fnd base rates'!C$111)\n+($F776*'fnd base rates'!C$112)\n+($G776*'fnd base rates'!C$113)\n+($H776*'fnd base rates'!C$114)\n+($I776*'fnd base rates'!C$115)\n+($J776*'fnd base rates'!C$119)\n+($K776*'fnd base rates'!C$120)\n+($M776*'fnd base rates'!C$122)\n+($N776*'fnd base rates'!C$123)\n+($O776*'fnd base rates'!C$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,3)))\n*$R776","v":988.89748400000008},{"$f":"(($D776*'fnd base rates'!D$110)\n+($E776*'fnd base rates'!D$111)\n+($F776*'fnd base rates'!D$112)\n+($G776*'fnd base rates'!D$113)\n+($H776*'fnd base rates'!D$114)\n+($I776*'fnd base rates'!D$115)\n+($J776*'fnd base rates'!D$119)\n+($K776*'fnd base rates'!D$120)\n+($M776*'fnd base rates'!D$122)\n+($N776*'fnd base rates'!D$123)\n+($O776*'fnd base rates'!D$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,4)))\n*$R776","v":1415.72},{"$f":"(($D776*'fnd base rates'!E$110)\n+($E776*'fnd base rates'!E$111)\n+($F776*'fnd base rates'!E$112)\n+($G776*'fnd base rates'!E$113)\n+($H776*'fnd base rates'!E$114)\n+($I776*'fnd base rates'!E$115)\n+($J776*'fnd base rates'!E$119)\n+($K776*'fnd base rates'!E$120)\n+($M776*'fnd base rates'!E$122)\n+($N776*'fnd base rates'!E$123)\n+($O776*'fnd base rates'!E$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,5)))\n*$R776","v":7733.1618500000004},{"$f":"(($D776*'fnd base rates'!F$110)\n+($E776*'fnd base rates'!F$111)\n+($F776*'fnd base rates'!F$112)\n+($G776*'fnd base rates'!F$113)\n+($H776*'fnd base rates'!F$114)\n+($I776*'fnd base rates'!F$115)\n+($J776*'fnd base rates'!F$119)\n+($K776*'fnd base rates'!F$120)\n+($M776*'fnd base rates'!F$122)\n+($N776*'fnd base rates'!F$123)\n+($O776*'fnd base rates'!F$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,6)))\n*$R776","v":1729.8358300000002},{"$f":"(($D776*'fnd base rates'!G$110)\n+($E776*'fnd base rates'!G$111)\n+($F776*'fnd base rates'!G$112)\n+($G776*'fnd base rates'!G$113)\n+($H776*'fnd base rates'!G$114)\n+($I776*'fnd base rates'!G$115)\n+($J776*'fnd base rates'!G$119)\n+($K776*'fnd base rates'!G$120)\n+($M776*'fnd base rates'!G$122)\n+($N776*'fnd base rates'!G$123)\n+($O776*'fnd base rates'!G$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,7)))\n*$R776","v":306.88720599999999},{"$f":"(($D776*'fnd base rates'!H$110)\n+($E776*'fnd base rates'!H$111)\n+($F776*'fnd base rates'!H$112)\n+($G776*'fnd base rates'!H$113)\n+($H776*'fnd base rates'!H$114)\n+($I776*'fnd base rates'!H$115)\n+($J776*'fnd base rates'!H$119)\n+($K776*'fnd base rates'!H$120)\n+($M776*'fnd base rates'!H$122)\n+($N776*'fnd base rates'!H$123)\n+($O776*'fnd base rates'!H$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D776*'fnd base rates'!I$110)\n+($E776*'fnd base rates'!I$111)\n+($F776*'fnd base rates'!I$112)\n+($G776*'fnd base rates'!I$113)\n+($H776*'fnd base rates'!I$114)\n+($I776*'fnd base rates'!I$115)\n+($J776*'fnd base rates'!I$119)\n+($K776*'fnd base rates'!I$120)\n+($M776*'fnd base rates'!I$122)\n+($N776*'fnd base rates'!I$123)\n+($O776*'fnd base rates'!I$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,9)))\n*$R776","v":708.47},{"$f":"(($D776*'fnd base rates'!J$110)\n+($E776*'fnd base rates'!J$111)\n+($F776*'fnd base rates'!J$112)\n+($G776*'fnd base rates'!J$113)\n+($H776*'fnd base rates'!J$114)\n+($I776*'fnd base rates'!J$115)\n+($J776*'fnd base rates'!J$119)\n+($K776*'fnd base rates'!J$120)\n+($M776*'fnd base rates'!J$122)\n+($N776*'fnd base rates'!J$123)\n+($O776*'fnd base rates'!J$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,10)))\n*$R776","v":761.06000000000006},{"$f":"(($D776*'fnd base rates'!K$110)\n+($E776*'fnd base rates'!K$111)\n+($F776*'fnd base rates'!K$112)\n+($G776*'fnd base rates'!K$113)\n+($H776*'fnd base rates'!K$114)\n+($I776*'fnd base rates'!K$115)\n+($J776*'fnd base rates'!K$119)\n+($K776*'fnd base rates'!K$120)\n+($M776*'fnd base rates'!K$122)\n+($N776*'fnd base rates'!K$123)\n+($O776*'fnd base rates'!K$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,11)))\n*$R776","v":2153.5965219999998},{"$f":"(($D776*'fnd base rates'!L$110)\n+($E776*'fnd base rates'!L$111)\n+($F776*'fnd base rates'!L$112)\n+($G776*'fnd base rates'!L$113)\n+($H776*'fnd base rates'!L$114)\n+($I776*'fnd base rates'!L$115)\n+($J776*'fnd base rates'!L$119)\n+($K776*'fnd base rates'!L$120)\n+($M776*'fnd base rates'!L$122)\n+($N776*'fnd base rates'!L$123)\n+($O776*'fnd base rates'!L$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D776*'fnd base rates'!M$110)\n+($E776*'fnd base rates'!M$111)\n+($F776*'fnd base rates'!M$112)\n+($G776*'fnd base rates'!M$113)\n+($H776*'fnd base rates'!M$114)\n+($I776*'fnd base rates'!M$115)\n+($J776*'fnd base rates'!M$119)\n+($K776*'fnd base rates'!M$120)\n+($M776*'fnd base rates'!M$122)\n+($N776*'fnd base rates'!M$123)\n+($O776*'fnd base rates'!M$124)\n+($P776*VLOOKUP($S776+15,rate_basefnd,13)))","v":0},19340.997170073562,null,497117755,"497","117","755",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D777","v":0},{"$f":"'fnd enro'!E777","v":0},{"$f":"'fnd enro'!F777","v":0},{"$f":"'fnd enro'!G777","v":0},{"$f":"'fnd enro'!H777","v":0},{"$f":"'fnd enro'!I777","v":2},{"$f":"'fnd enro'!J777","v":0},{"$f":"'fnd enro'!K777","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L777","v":0},{"$f":"'fnd enro'!M777+'fnd enro'!N777","v":0},{"$f":"'fnd enro'!O777","v":0},{"$f":"'fnd enro'!P777","v":0},{"$f":"'fnd enro'!Q777+'fnd enro'!R777","v":0},{"$f":"'fnd enro'!T777","v":2},1,{"$f":"VALUE('fnd enro'!S777)","v":1},null,{"$f":"(($D777*'fnd base rates'!C$110)\n+($E777*'fnd base rates'!C$111)\n+($F777*'fnd base rates'!C$112)\n+($G777*'fnd base rates'!C$113)\n+($H777*'fnd base rates'!C$114)\n+($I777*'fnd base rates'!C$115)\n+($J777*'fnd base rates'!C$119)\n+($K777*'fnd base rates'!C$120)\n+($M777*'fnd base rates'!C$122)\n+($N777*'fnd base rates'!C$123)\n+($O777*'fnd base rates'!C$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,3)))\n*$R777","v":988.89748400000008},{"$f":"(($D777*'fnd base rates'!D$110)\n+($E777*'fnd base rates'!D$111)\n+($F777*'fnd base rates'!D$112)\n+($G777*'fnd base rates'!D$113)\n+($H777*'fnd base rates'!D$114)\n+($I777*'fnd base rates'!D$115)\n+($J777*'fnd base rates'!D$119)\n+($K777*'fnd base rates'!D$120)\n+($M777*'fnd base rates'!D$122)\n+($N777*'fnd base rates'!D$123)\n+($O777*'fnd base rates'!D$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,4)))\n*$R777","v":1415.72},{"$f":"(($D777*'fnd base rates'!E$110)\n+($E777*'fnd base rates'!E$111)\n+($F777*'fnd base rates'!E$112)\n+($G777*'fnd base rates'!E$113)\n+($H777*'fnd base rates'!E$114)\n+($I777*'fnd base rates'!E$115)\n+($J777*'fnd base rates'!E$119)\n+($K777*'fnd base rates'!E$120)\n+($M777*'fnd base rates'!E$122)\n+($N777*'fnd base rates'!E$123)\n+($O777*'fnd base rates'!E$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,5)))\n*$R777","v":9077.2518500000006},{"$f":"(($D777*'fnd base rates'!F$110)\n+($E777*'fnd base rates'!F$111)\n+($F777*'fnd base rates'!F$112)\n+($G777*'fnd base rates'!F$113)\n+($H777*'fnd base rates'!F$114)\n+($I777*'fnd base rates'!F$115)\n+($J777*'fnd base rates'!F$119)\n+($K777*'fnd base rates'!F$120)\n+($M777*'fnd base rates'!F$122)\n+($N777*'fnd base rates'!F$123)\n+($O777*'fnd base rates'!F$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,6)))\n*$R777","v":1629.4658300000001},{"$f":"(($D777*'fnd base rates'!G$110)\n+($E777*'fnd base rates'!G$111)\n+($F777*'fnd base rates'!G$112)\n+($G777*'fnd base rates'!G$113)\n+($H777*'fnd base rates'!G$114)\n+($I777*'fnd base rates'!G$115)\n+($J777*'fnd base rates'!G$119)\n+($K777*'fnd base rates'!G$120)\n+($M777*'fnd base rates'!G$122)\n+($N777*'fnd base rates'!G$123)\n+($O777*'fnd base rates'!G$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,7)))\n*$R777","v":302.65720599999997},{"$f":"(($D777*'fnd base rates'!H$110)\n+($E777*'fnd base rates'!H$111)\n+($F777*'fnd base rates'!H$112)\n+($G777*'fnd base rates'!H$113)\n+($H777*'fnd base rates'!H$114)\n+($I777*'fnd base rates'!H$115)\n+($J777*'fnd base rates'!H$119)\n+($K777*'fnd base rates'!H$120)\n+($M777*'fnd base rates'!H$122)\n+($N777*'fnd base rates'!H$123)\n+($O777*'fnd base rates'!H$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,8)))","v":1531.7871559999999},{"$f":"(($D777*'fnd base rates'!I$110)\n+($E777*'fnd base rates'!I$111)\n+($F777*'fnd base rates'!I$112)\n+($G777*'fnd base rates'!I$113)\n+($H777*'fnd base rates'!I$114)\n+($I777*'fnd base rates'!I$115)\n+($J777*'fnd base rates'!I$119)\n+($K777*'fnd base rates'!I$120)\n+($M777*'fnd base rates'!I$122)\n+($N777*'fnd base rates'!I$123)\n+($O777*'fnd base rates'!I$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,9)))\n*$R777","v":788.18},{"$f":"(($D777*'fnd base rates'!J$110)\n+($E777*'fnd base rates'!J$111)\n+($F777*'fnd base rates'!J$112)\n+($G777*'fnd base rates'!J$113)\n+($H777*'fnd base rates'!J$114)\n+($I777*'fnd base rates'!J$115)\n+($J777*'fnd base rates'!J$119)\n+($K777*'fnd base rates'!J$120)\n+($M777*'fnd base rates'!J$122)\n+($N777*'fnd base rates'!J$123)\n+($O777*'fnd base rates'!J$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,10)))\n*$R777","v":1061.7},{"$f":"(($D777*'fnd base rates'!K$110)\n+($E777*'fnd base rates'!K$111)\n+($F777*'fnd base rates'!K$112)\n+($G777*'fnd base rates'!K$113)\n+($H777*'fnd base rates'!K$114)\n+($I777*'fnd base rates'!K$115)\n+($J777*'fnd base rates'!K$119)\n+($K777*'fnd base rates'!K$120)\n+($M777*'fnd base rates'!K$122)\n+($N777*'fnd base rates'!K$123)\n+($O777*'fnd base rates'!K$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,11)))\n*$R777","v":2123.896522},{"$f":"(($D777*'fnd base rates'!L$110)\n+($E777*'fnd base rates'!L$111)\n+($F777*'fnd base rates'!L$112)\n+($G777*'fnd base rates'!L$113)\n+($H777*'fnd base rates'!L$114)\n+($I777*'fnd base rates'!L$115)\n+($J777*'fnd base rates'!L$119)\n+($K777*'fnd base rates'!L$120)\n+($M777*'fnd base rates'!L$122)\n+($N777*'fnd base rates'!L$123)\n+($O777*'fnd base rates'!L$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,12)))","v":2191.5193892577659},{"$f":"(($D777*'fnd base rates'!M$110)\n+($E777*'fnd base rates'!M$111)\n+($F777*'fnd base rates'!M$112)\n+($G777*'fnd base rates'!M$113)\n+($H777*'fnd base rates'!M$114)\n+($I777*'fnd base rates'!M$115)\n+($J777*'fnd base rates'!M$119)\n+($K777*'fnd base rates'!M$120)\n+($M777*'fnd base rates'!M$122)\n+($N777*'fnd base rates'!M$123)\n+($O777*'fnd base rates'!M$124)\n+($P777*VLOOKUP($S777+15,rate_basefnd,13)))","v":0},21111.075437257765,null,497117766,"497","117","766",1,2,21111.075437257765,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[498,498281061,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D778","v":0},{"$f":"'fnd enro'!E778","v":0},{"$f":"'fnd enro'!F778","v":0},{"$f":"'fnd enro'!G778","v":1},{"$f":"'fnd enro'!H778","v":0},{"$f":"'fnd enro'!I778","v":0},{"$f":"'fnd enro'!J778","v":0},{"$f":"'fnd enro'!K778","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L778","v":0},{"$f":"'fnd enro'!M778+'fnd enro'!N778","v":0},{"$f":"'fnd enro'!O778","v":0},{"$f":"'fnd enro'!P778","v":0},{"$f":"'fnd enro'!Q778+'fnd enro'!R778","v":0},{"$f":"'fnd enro'!T778","v":1},{"$f":"VLOOKUP(B778,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S778)","v":1},null,{"$f":"(($D778*'fnd base rates'!C$110)\n+($E778*'fnd base rates'!C$111)\n+($F778*'fnd base rates'!C$112)\n+($G778*'fnd base rates'!C$113)\n+($H778*'fnd base rates'!C$114)\n+($I778*'fnd base rates'!C$115)\n+($J778*'fnd base rates'!C$119)\n+($K778*'fnd base rates'!C$120)\n+($M778*'fnd base rates'!C$122)\n+($N778*'fnd base rates'!C$123)\n+($O778*'fnd base rates'!C$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,3)))\n*$R778","v":494.44874200000004},{"$f":"(($D778*'fnd base rates'!D$110)\n+($E778*'fnd base rates'!D$111)\n+($F778*'fnd base rates'!D$112)\n+($G778*'fnd base rates'!D$113)\n+($H778*'fnd base rates'!D$114)\n+($I778*'fnd base rates'!D$115)\n+($J778*'fnd base rates'!D$119)\n+($K778*'fnd base rates'!D$120)\n+($M778*'fnd base rates'!D$122)\n+($N778*'fnd base rates'!D$123)\n+($O778*'fnd base rates'!D$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,4)))\n*$R778","v":707.86},{"$f":"(($D778*'fnd base rates'!E$110)\n+($E778*'fnd base rates'!E$111)\n+($F778*'fnd base rates'!E$112)\n+($G778*'fnd base rates'!E$113)\n+($H778*'fnd base rates'!E$114)\n+($I778*'fnd base rates'!E$115)\n+($J778*'fnd base rates'!E$119)\n+($K778*'fnd base rates'!E$120)\n+($M778*'fnd base rates'!E$122)\n+($N778*'fnd base rates'!E$123)\n+($O778*'fnd base rates'!E$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,5)))\n*$R778","v":3584.0059249999999},{"$f":"(($D778*'fnd base rates'!F$110)\n+($E778*'fnd base rates'!F$111)\n+($F778*'fnd base rates'!F$112)\n+($G778*'fnd base rates'!F$113)\n+($H778*'fnd base rates'!F$114)\n+($I778*'fnd base rates'!F$115)\n+($J778*'fnd base rates'!F$119)\n+($K778*'fnd base rates'!F$120)\n+($M778*'fnd base rates'!F$122)\n+($N778*'fnd base rates'!F$123)\n+($O778*'fnd base rates'!F$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,6)))\n*$R778","v":1148.3229150000002},{"$f":"(($D778*'fnd base rates'!G$110)\n+($E778*'fnd base rates'!G$111)\n+($F778*'fnd base rates'!G$112)\n+($G778*'fnd base rates'!G$113)\n+($H778*'fnd base rates'!G$114)\n+($I778*'fnd base rates'!G$115)\n+($J778*'fnd base rates'!G$119)\n+($K778*'fnd base rates'!G$120)\n+($M778*'fnd base rates'!G$122)\n+($N778*'fnd base rates'!G$123)\n+($O778*'fnd base rates'!G$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,7)))\n*$R778","v":144.75860299999999},{"$f":"(($D778*'fnd base rates'!H$110)\n+($E778*'fnd base rates'!H$111)\n+($F778*'fnd base rates'!H$112)\n+($G778*'fnd base rates'!H$113)\n+($H778*'fnd base rates'!H$114)\n+($I778*'fnd base rates'!H$115)\n+($J778*'fnd base rates'!H$119)\n+($K778*'fnd base rates'!H$120)\n+($M778*'fnd base rates'!H$122)\n+($N778*'fnd base rates'!H$123)\n+($O778*'fnd base rates'!H$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D778*'fnd base rates'!I$110)\n+($E778*'fnd base rates'!I$111)\n+($F778*'fnd base rates'!I$112)\n+($G778*'fnd base rates'!I$113)\n+($H778*'fnd base rates'!I$114)\n+($I778*'fnd base rates'!I$115)\n+($J778*'fnd base rates'!I$119)\n+($K778*'fnd base rates'!I$120)\n+($M778*'fnd base rates'!I$122)\n+($N778*'fnd base rates'!I$123)\n+($O778*'fnd base rates'!I$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,9)))\n*$R778","v":236.19},{"$f":"(($D778*'fnd base rates'!J$110)\n+($E778*'fnd base rates'!J$111)\n+($F778*'fnd base rates'!J$112)\n+($G778*'fnd base rates'!J$113)\n+($H778*'fnd base rates'!J$114)\n+($I778*'fnd base rates'!J$115)\n+($J778*'fnd base rates'!J$119)\n+($K778*'fnd base rates'!J$120)\n+($M778*'fnd base rates'!J$122)\n+($N778*'fnd base rates'!J$123)\n+($O778*'fnd base rates'!J$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,10)))\n*$R778","v":140.93},{"$f":"(($D778*'fnd base rates'!K$110)\n+($E778*'fnd base rates'!K$111)\n+($F778*'fnd base rates'!K$112)\n+($G778*'fnd base rates'!K$113)\n+($H778*'fnd base rates'!K$114)\n+($I778*'fnd base rates'!K$115)\n+($J778*'fnd base rates'!K$119)\n+($K778*'fnd base rates'!K$120)\n+($M778*'fnd base rates'!K$122)\n+($N778*'fnd base rates'!K$123)\n+($O778*'fnd base rates'!K$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,11)))\n*$R778","v":1015.818261},{"$f":"(($D778*'fnd base rates'!L$110)\n+($E778*'fnd base rates'!L$111)\n+($F778*'fnd base rates'!L$112)\n+($G778*'fnd base rates'!L$113)\n+($H778*'fnd base rates'!L$114)\n+($I778*'fnd base rates'!L$115)\n+($J778*'fnd base rates'!L$119)\n+($K778*'fnd base rates'!L$120)\n+($M778*'fnd base rates'!L$122)\n+($N778*'fnd base rates'!L$123)\n+($O778*'fnd base rates'!L$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D778*'fnd base rates'!M$110)\n+($E778*'fnd base rates'!M$111)\n+($F778*'fnd base rates'!M$112)\n+($G778*'fnd base rates'!M$113)\n+($H778*'fnd base rates'!M$114)\n+($I778*'fnd base rates'!M$115)\n+($J778*'fnd base rates'!M$119)\n+($K778*'fnd base rates'!M$120)\n+($M778*'fnd base rates'!M$122)\n+($N778*'fnd base rates'!M$123)\n+($O778*'fnd base rates'!M$124)\n+($P778*VLOOKUP($S778+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,{"$f":"B778","v":498281061},"498","281","061",1,{"$f":"enro","v":1},9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[498,498281281,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D779","v":0},{"$f":"'fnd enro'!E779","v":0},{"$f":"'fnd enro'!F779","v":0},{"$f":"'fnd enro'!G779","v":114},{"$f":"'fnd enro'!H779","v":232},{"$f":"'fnd enro'!I779","v":0},{"$f":"'fnd enro'!J779","v":0},{"$f":"'fnd enro'!K779","v":13.1134},{"$f":"'fnd enro'!L779","v":0},{"$f":"'fnd enro'!M779+'fnd enro'!N779","v":13},{"$f":"'fnd enro'!O779","v":28},{"$f":"'fnd enro'!P779","v":0},{"$f":"'fnd enro'!Q779+'fnd enro'!R779","v":278},{"$f":"'fnd enro'!T779","v":346},1,{"$f":"VALUE('fnd enro'!S779)","v":10},null,{"$f":"(($D779*'fnd base rates'!C$110)\n+($E779*'fnd base rates'!C$111)\n+($F779*'fnd base rates'!C$112)\n+($G779*'fnd base rates'!C$113)\n+($H779*'fnd base rates'!C$114)\n+($I779*'fnd base rates'!C$115)\n+($J779*'fnd base rates'!C$119)\n+($K779*'fnd base rates'!C$120)\n+($M779*'fnd base rates'!C$122)\n+($N779*'fnd base rates'!C$123)\n+($O779*'fnd base rates'!C$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,3)))\n*$R779","v":192210.32473200001},{"$f":"(($D779*'fnd base rates'!D$110)\n+($E779*'fnd base rates'!D$111)\n+($F779*'fnd base rates'!D$112)\n+($G779*'fnd base rates'!D$113)\n+($H779*'fnd base rates'!D$114)\n+($I779*'fnd base rates'!D$115)\n+($J779*'fnd base rates'!D$119)\n+($K779*'fnd base rates'!D$120)\n+($M779*'fnd base rates'!D$122)\n+($N779*'fnd base rates'!D$123)\n+($O779*'fnd base rates'!D$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,4)))\n*$R779","v":333652.71999999997},{"$f":"(($D779*'fnd base rates'!E$110)\n+($E779*'fnd base rates'!E$111)\n+($F779*'fnd base rates'!E$112)\n+($G779*'fnd base rates'!E$113)\n+($H779*'fnd base rates'!E$114)\n+($I779*'fnd base rates'!E$115)\n+($J779*'fnd base rates'!E$119)\n+($K779*'fnd base rates'!E$120)\n+($M779*'fnd base rates'!E$122)\n+($N779*'fnd base rates'!E$123)\n+($O779*'fnd base rates'!E$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,5)))\n*$R779","v":1997490.0000499999},{"$f":"(($D779*'fnd base rates'!F$110)\n+($E779*'fnd base rates'!F$111)\n+($F779*'fnd base rates'!F$112)\n+($G779*'fnd base rates'!F$113)\n+($H779*'fnd base rates'!F$114)\n+($I779*'fnd base rates'!F$115)\n+($J779*'fnd base rates'!F$119)\n+($K779*'fnd base rates'!F$120)\n+($M779*'fnd base rates'!F$122)\n+($N779*'fnd base rates'!F$123)\n+($O779*'fnd base rates'!F$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,6)))\n*$R779","v":349883.02859},{"$f":"(($D779*'fnd base rates'!G$110)\n+($E779*'fnd base rates'!G$111)\n+($F779*'fnd base rates'!G$112)\n+($G779*'fnd base rates'!G$113)\n+($H779*'fnd base rates'!G$114)\n+($I779*'fnd base rates'!G$115)\n+($J779*'fnd base rates'!G$119)\n+($K779*'fnd base rates'!G$120)\n+($M779*'fnd base rates'!G$122)\n+($N779*'fnd base rates'!G$123)\n+($O779*'fnd base rates'!G$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,7)))\n*$R779","v":93361.896638000006},{"$f":"(($D779*'fnd base rates'!H$110)\n+($E779*'fnd base rates'!H$111)\n+($F779*'fnd base rates'!H$112)\n+($G779*'fnd base rates'!H$113)\n+($H779*'fnd base rates'!H$114)\n+($I779*'fnd base rates'!H$115)\n+($J779*'fnd base rates'!H$119)\n+($K779*'fnd base rates'!H$120)\n+($M779*'fnd base rates'!H$122)\n+($N779*'fnd base rates'!H$123)\n+($O779*'fnd base rates'!H$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,8)))","v":178193.79798799998},{"$f":"(($D779*'fnd base rates'!I$110)\n+($E779*'fnd base rates'!I$111)\n+($F779*'fnd base rates'!I$112)\n+($G779*'fnd base rates'!I$113)\n+($H779*'fnd base rates'!I$114)\n+($I779*'fnd base rates'!I$115)\n+($J779*'fnd base rates'!I$119)\n+($K779*'fnd base rates'!I$120)\n+($M779*'fnd base rates'!I$122)\n+($N779*'fnd base rates'!I$123)\n+($O779*'fnd base rates'!I$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,9)))\n*$R779","v":135160.32000000001},{"$f":"(($D779*'fnd base rates'!J$110)\n+($E779*'fnd base rates'!J$111)\n+($F779*'fnd base rates'!J$112)\n+($G779*'fnd base rates'!J$113)\n+($H779*'fnd base rates'!J$114)\n+($I779*'fnd base rates'!J$115)\n+($J779*'fnd base rates'!J$119)\n+($K779*'fnd base rates'!J$120)\n+($M779*'fnd base rates'!J$122)\n+($N779*'fnd base rates'!J$123)\n+($O779*'fnd base rates'!J$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,10)))\n*$R779","v":238987.46000000002},{"$f":"(($D779*'fnd base rates'!K$110)\n+($E779*'fnd base rates'!K$111)\n+($F779*'fnd base rates'!K$112)\n+($G779*'fnd base rates'!K$113)\n+($H779*'fnd base rates'!K$114)\n+($I779*'fnd base rates'!K$115)\n+($J779*'fnd base rates'!K$119)\n+($K779*'fnd base rates'!K$120)\n+($M779*'fnd base rates'!K$122)\n+($N779*'fnd base rates'!K$123)\n+($O779*'fnd base rates'!K$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,11)))\n*$R779","v":380500.11830599996},{"$f":"(($D779*'fnd base rates'!L$110)\n+($E779*'fnd base rates'!L$111)\n+($F779*'fnd base rates'!L$112)\n+($G779*'fnd base rates'!L$113)\n+($H779*'fnd base rates'!L$114)\n+($I779*'fnd base rates'!L$115)\n+($J779*'fnd base rates'!L$119)\n+($K779*'fnd base rates'!L$120)\n+($M779*'fnd base rates'!L$122)\n+($N779*'fnd base rates'!L$123)\n+($O779*'fnd base rates'!L$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,12)))","v":550932.72577357758},{"$f":"(($D779*'fnd base rates'!M$110)\n+($E779*'fnd base rates'!M$111)\n+($F779*'fnd base rates'!M$112)\n+($G779*'fnd base rates'!M$113)\n+($H779*'fnd base rates'!M$114)\n+($I779*'fnd base rates'!M$115)\n+($J779*'fnd base rates'!M$119)\n+($K779*'fnd base rates'!M$120)\n+($M779*'fnd base rates'!M$122)\n+($N779*'fnd base rates'!M$123)\n+($O779*'fnd base rates'!M$124)\n+($P779*VLOOKUP($S779+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U779:AE779)","v":4450372.3920775764},null,498281281,{"$f":"IF($B779<499999999,MID($B779,1,3),MID($B779,1,4))","v":"498"},{"$f":"IF($B779<499999999,MID($B779,4,3),MID($B779,5,3))","v":"281"},{"$f":"IF($B779<499999999,MID($B779,7,3),MID($B779,8,3))","v":"281"},{"$f":"IF(VLOOKUP(VALUE(IF(AH779<499999999,MID(AH779,4,3),MID(AH779,5,3))),distinfo,4)=R779,1,0)","v":1},346,{"$f":"AF779","v":4450372.3920775764},{"$f":"IF(OR(AF779=0,AM779=0),0,ROUND(AN779/AM779,0))","v":12862},{"$f":"AO779-AQ779","v":0},12862,null,null,null,null,null,12862,{"$f":"AW779-AY779","v":0},12862,{"$f":"AY779-BA779","v":279},12583,140,12443]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D780","v":0},{"$f":"'fnd enro'!E780","v":0},{"$f":"'fnd enro'!F780","v":0},{"$f":"'fnd enro'!G780","v":0},{"$f":"'fnd enro'!H780","v":71},{"$f":"'fnd enro'!I780","v":53},{"$f":"'fnd enro'!J780","v":0},{"$f":"'fnd enro'!K780","v":4.6996000000000002},{"$f":"'fnd enro'!L780","v":0},{"$f":"'fnd enro'!M780+'fnd enro'!N780","v":0},{"$f":"'fnd enro'!O780","v":3},{"$f":"'fnd enro'!P780","v":1},{"$f":"'fnd enro'!Q780+'fnd enro'!R780","v":54},{"$f":"'fnd enro'!T780","v":124},1,{"$f":"VALUE('fnd enro'!S780)","v":9},null,{"$f":"(($D780*'fnd base rates'!C$110)\n+($E780*'fnd base rates'!C$111)\n+($F780*'fnd base rates'!C$112)\n+($G780*'fnd base rates'!C$113)\n+($H780*'fnd base rates'!C$114)\n+($I780*'fnd base rates'!C$115)\n+($J780*'fnd base rates'!C$119)\n+($K780*'fnd base rates'!C$120)\n+($M780*'fnd base rates'!C$122)\n+($N780*'fnd base rates'!C$123)\n+($O780*'fnd base rates'!C$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,3)))\n*$R780","v":64959.374007999999},{"$f":"(($D780*'fnd base rates'!D$110)\n+($E780*'fnd base rates'!D$111)\n+($F780*'fnd base rates'!D$112)\n+($G780*'fnd base rates'!D$113)\n+($H780*'fnd base rates'!D$114)\n+($I780*'fnd base rates'!D$115)\n+($J780*'fnd base rates'!D$119)\n+($K780*'fnd base rates'!D$120)\n+($M780*'fnd base rates'!D$122)\n+($N780*'fnd base rates'!D$123)\n+($O780*'fnd base rates'!D$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,4)))\n*$R780","v":103991.98},{"$f":"(($D780*'fnd base rates'!E$110)\n+($E780*'fnd base rates'!E$111)\n+($F780*'fnd base rates'!E$112)\n+($G780*'fnd base rates'!E$113)\n+($H780*'fnd base rates'!E$114)\n+($I780*'fnd base rates'!E$115)\n+($J780*'fnd base rates'!E$119)\n+($K780*'fnd base rates'!E$120)\n+($M780*'fnd base rates'!E$122)\n+($N780*'fnd base rates'!E$123)\n+($O780*'fnd base rates'!E$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,5)))\n*$R780","v":623950.86470000003},{"$f":"(($D780*'fnd base rates'!F$110)\n+($E780*'fnd base rates'!F$111)\n+($F780*'fnd base rates'!F$112)\n+($G780*'fnd base rates'!F$113)\n+($H780*'fnd base rates'!F$114)\n+($I780*'fnd base rates'!F$115)\n+($J780*'fnd base rates'!F$119)\n+($K780*'fnd base rates'!F$120)\n+($M780*'fnd base rates'!F$122)\n+($N780*'fnd base rates'!F$123)\n+($O780*'fnd base rates'!F$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,6)))\n*$R780","v":108776.91145999999},{"$f":"(($D780*'fnd base rates'!G$110)\n+($E780*'fnd base rates'!G$111)\n+($F780*'fnd base rates'!G$112)\n+($G780*'fnd base rates'!G$113)\n+($H780*'fnd base rates'!G$114)\n+($I780*'fnd base rates'!G$115)\n+($J780*'fnd base rates'!G$119)\n+($K780*'fnd base rates'!G$120)\n+($M780*'fnd base rates'!G$122)\n+($N780*'fnd base rates'!G$123)\n+($O780*'fnd base rates'!G$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,7)))\n*$R780","v":26628.296772000002},{"$f":"(($D780*'fnd base rates'!H$110)\n+($E780*'fnd base rates'!H$111)\n+($F780*'fnd base rates'!H$112)\n+($G780*'fnd base rates'!H$113)\n+($H780*'fnd base rates'!H$114)\n+($I780*'fnd base rates'!H$115)\n+($J780*'fnd base rates'!H$119)\n+($K780*'fnd base rates'!H$120)\n+($M780*'fnd base rates'!H$122)\n+($N780*'fnd base rates'!H$123)\n+($O780*'fnd base rates'!H$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,8)))","v":76535.373671999987},{"$f":"(($D780*'fnd base rates'!I$110)\n+($E780*'fnd base rates'!I$111)\n+($F780*'fnd base rates'!I$112)\n+($G780*'fnd base rates'!I$113)\n+($H780*'fnd base rates'!I$114)\n+($I780*'fnd base rates'!I$115)\n+($J780*'fnd base rates'!I$119)\n+($K780*'fnd base rates'!I$120)\n+($M780*'fnd base rates'!I$122)\n+($N780*'fnd base rates'!I$123)\n+($O780*'fnd base rates'!I$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,9)))\n*$R780","v":49639.17},{"$f":"(($D780*'fnd base rates'!J$110)\n+($E780*'fnd base rates'!J$111)\n+($F780*'fnd base rates'!J$112)\n+($G780*'fnd base rates'!J$113)\n+($H780*'fnd base rates'!J$114)\n+($I780*'fnd base rates'!J$115)\n+($J780*'fnd base rates'!J$119)\n+($K780*'fnd base rates'!J$120)\n+($M780*'fnd base rates'!J$122)\n+($N780*'fnd base rates'!J$123)\n+($O780*'fnd base rates'!J$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,10)))\n*$R780","v":76599.170000000013},{"$f":"(($D780*'fnd base rates'!K$110)\n+($E780*'fnd base rates'!K$111)\n+($F780*'fnd base rates'!K$112)\n+($G780*'fnd base rates'!K$113)\n+($H780*'fnd base rates'!K$114)\n+($I780*'fnd base rates'!K$115)\n+($J780*'fnd base rates'!K$119)\n+($K780*'fnd base rates'!K$120)\n+($M780*'fnd base rates'!K$122)\n+($N780*'fnd base rates'!K$123)\n+($O780*'fnd base rates'!K$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,11)))\n*$R780","v":134859.54436399997},{"$f":"(($D780*'fnd base rates'!L$110)\n+($E780*'fnd base rates'!L$111)\n+($F780*'fnd base rates'!L$112)\n+($G780*'fnd base rates'!L$113)\n+($H780*'fnd base rates'!L$114)\n+($I780*'fnd base rates'!L$115)\n+($J780*'fnd base rates'!L$119)\n+($K780*'fnd base rates'!L$120)\n+($M780*'fnd base rates'!L$122)\n+($N780*'fnd base rates'!L$123)\n+($O780*'fnd base rates'!L$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,12)))","v":168714.96516390317},{"$f":"(($D780*'fnd base rates'!M$110)\n+($E780*'fnd base rates'!M$111)\n+($F780*'fnd base rates'!M$112)\n+($G780*'fnd base rates'!M$113)\n+($H780*'fnd base rates'!M$114)\n+($I780*'fnd base rates'!M$115)\n+($J780*'fnd base rates'!M$119)\n+($K780*'fnd base rates'!M$120)\n+($M780*'fnd base rates'!M$122)\n+($N780*'fnd base rates'!M$123)\n+($O780*'fnd base rates'!M$124)\n+($P780*VLOOKUP($S780+15,rate_basefnd,13)))","v":0},1434655.650139903,null,499061061,"499","061","061",1,124,1434655.650139903,11570,0,11570,null,null,null,null,null,11570,0,11570,128,11442,18,11424]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D781","v":0},{"$f":"'fnd enro'!E781","v":0},{"$f":"'fnd enro'!F781","v":0},{"$f":"'fnd enro'!G781","v":0},{"$f":"'fnd enro'!H781","v":2},{"$f":"'fnd enro'!I781","v":3},{"$f":"'fnd enro'!J781","v":0},{"$f":"'fnd enro'!K781","v":0.1895},{"$f":"'fnd enro'!L781","v":0},{"$f":"'fnd enro'!M781+'fnd enro'!N781","v":0},{"$f":"'fnd enro'!O781","v":0},{"$f":"'fnd enro'!P781","v":0},{"$f":"'fnd enro'!Q781+'fnd enro'!R781","v":4},{"$f":"'fnd enro'!T781","v":5},1,{"$f":"VALUE('fnd enro'!S781)","v":10},null,{"$f":"(($D781*'fnd base rates'!C$110)\n+($E781*'fnd base rates'!C$111)\n+($F781*'fnd base rates'!C$112)\n+($G781*'fnd base rates'!C$113)\n+($H781*'fnd base rates'!C$114)\n+($I781*'fnd base rates'!C$115)\n+($J781*'fnd base rates'!C$119)\n+($K781*'fnd base rates'!C$120)\n+($M781*'fnd base rates'!C$122)\n+($N781*'fnd base rates'!C$123)\n+($O781*'fnd base rates'!C$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,3)))\n*$R781","v":2721.44371},{"$f":"(($D781*'fnd base rates'!D$110)\n+($E781*'fnd base rates'!D$111)\n+($F781*'fnd base rates'!D$112)\n+($G781*'fnd base rates'!D$113)\n+($H781*'fnd base rates'!D$114)\n+($I781*'fnd base rates'!D$115)\n+($J781*'fnd base rates'!D$119)\n+($K781*'fnd base rates'!D$120)\n+($M781*'fnd base rates'!D$122)\n+($N781*'fnd base rates'!D$123)\n+($O781*'fnd base rates'!D$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,4)))\n*$R781","v":4720.0600000000004},{"$f":"(($D781*'fnd base rates'!E$110)\n+($E781*'fnd base rates'!E$111)\n+($F781*'fnd base rates'!E$112)\n+($G781*'fnd base rates'!E$113)\n+($H781*'fnd base rates'!E$114)\n+($I781*'fnd base rates'!E$115)\n+($J781*'fnd base rates'!E$119)\n+($K781*'fnd base rates'!E$120)\n+($M781*'fnd base rates'!E$122)\n+($N781*'fnd base rates'!E$123)\n+($O781*'fnd base rates'!E$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,5)))\n*$R781","v":31531.429625000001},{"$f":"(($D781*'fnd base rates'!F$110)\n+($E781*'fnd base rates'!F$111)\n+($F781*'fnd base rates'!F$112)\n+($G781*'fnd base rates'!F$113)\n+($H781*'fnd base rates'!F$114)\n+($I781*'fnd base rates'!F$115)\n+($J781*'fnd base rates'!F$119)\n+($K781*'fnd base rates'!F$120)\n+($M781*'fnd base rates'!F$122)\n+($N781*'fnd base rates'!F$123)\n+($O781*'fnd base rates'!F$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,6)))\n*$R781","v":4274.4045750000005},{"$f":"(($D781*'fnd base rates'!G$110)\n+($E781*'fnd base rates'!G$111)\n+($F781*'fnd base rates'!G$112)\n+($G781*'fnd base rates'!G$113)\n+($H781*'fnd base rates'!G$114)\n+($I781*'fnd base rates'!G$115)\n+($J781*'fnd base rates'!G$119)\n+($K781*'fnd base rates'!G$120)\n+($M781*'fnd base rates'!G$122)\n+($N781*'fnd base rates'!G$123)\n+($O781*'fnd base rates'!G$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,7)))\n*$R781","v":1324.303015},{"$f":"(($D781*'fnd base rates'!H$110)\n+($E781*'fnd base rates'!H$111)\n+($F781*'fnd base rates'!H$112)\n+($G781*'fnd base rates'!H$113)\n+($H781*'fnd base rates'!H$114)\n+($I781*'fnd base rates'!H$115)\n+($J781*'fnd base rates'!H$119)\n+($K781*'fnd base rates'!H$120)\n+($M781*'fnd base rates'!H$122)\n+($N781*'fnd base rates'!H$123)\n+($O781*'fnd base rates'!H$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,8)))","v":3351.4478899999995},{"$f":"(($D781*'fnd base rates'!I$110)\n+($E781*'fnd base rates'!I$111)\n+($F781*'fnd base rates'!I$112)\n+($G781*'fnd base rates'!I$113)\n+($H781*'fnd base rates'!I$114)\n+($I781*'fnd base rates'!I$115)\n+($J781*'fnd base rates'!I$119)\n+($K781*'fnd base rates'!I$120)\n+($M781*'fnd base rates'!I$122)\n+($N781*'fnd base rates'!I$123)\n+($O781*'fnd base rates'!I$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,9)))\n*$R781","v":2277.79},{"$f":"(($D781*'fnd base rates'!J$110)\n+($E781*'fnd base rates'!J$111)\n+($F781*'fnd base rates'!J$112)\n+($G781*'fnd base rates'!J$113)\n+($H781*'fnd base rates'!J$114)\n+($I781*'fnd base rates'!J$115)\n+($J781*'fnd base rates'!J$119)\n+($K781*'fnd base rates'!J$120)\n+($M781*'fnd base rates'!J$122)\n+($N781*'fnd base rates'!J$123)\n+($O781*'fnd base rates'!J$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,10)))\n*$R781","v":4478.2900000000009},{"$f":"(($D781*'fnd base rates'!K$110)\n+($E781*'fnd base rates'!K$111)\n+($F781*'fnd base rates'!K$112)\n+($G781*'fnd base rates'!K$113)\n+($H781*'fnd base rates'!K$114)\n+($I781*'fnd base rates'!K$115)\n+($J781*'fnd base rates'!K$119)\n+($K781*'fnd base rates'!K$120)\n+($M781*'fnd base rates'!K$122)\n+($N781*'fnd base rates'!K$123)\n+($O781*'fnd base rates'!K$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,11)))\n*$R781","v":5369.1413050000001},{"$f":"(($D781*'fnd base rates'!L$110)\n+($E781*'fnd base rates'!L$111)\n+($F781*'fnd base rates'!L$112)\n+($G781*'fnd base rates'!L$113)\n+($H781*'fnd base rates'!L$114)\n+($I781*'fnd base rates'!L$115)\n+($J781*'fnd base rates'!L$119)\n+($K781*'fnd base rates'!L$120)\n+($M781*'fnd base rates'!L$122)\n+($N781*'fnd base rates'!L$123)\n+($O781*'fnd base rates'!L$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,12)))","v":7547.1819387760115},{"$f":"(($D781*'fnd base rates'!M$110)\n+($E781*'fnd base rates'!M$111)\n+($F781*'fnd base rates'!M$112)\n+($G781*'fnd base rates'!M$113)\n+($H781*'fnd base rates'!M$114)\n+($I781*'fnd base rates'!M$115)\n+($J781*'fnd base rates'!M$119)\n+($K781*'fnd base rates'!M$120)\n+($M781*'fnd base rates'!M$122)\n+($N781*'fnd base rates'!M$123)\n+($O781*'fnd base rates'!M$124)\n+($P781*VLOOKUP($S781+15,rate_basefnd,13)))","v":0},67595.492058775999,null,499061137,"499","061","137",1,5,67595.492058775999,13519,0,13519,null,null,null,null,null,13519,0,13519,303,13216,2,13214]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D782","v":0},{"$f":"'fnd enro'!E782","v":0},{"$f":"'fnd enro'!F782","v":0},{"$f":"'fnd enro'!G782","v":0},{"$f":"'fnd enro'!H782","v":6},{"$f":"'fnd enro'!I782","v":4},{"$f":"'fnd enro'!J782","v":0},{"$f":"'fnd enro'!K782","v":0.379},{"$f":"'fnd enro'!L782","v":0},{"$f":"'fnd enro'!M782+'fnd enro'!N782","v":0},{"$f":"'fnd enro'!O782","v":0},{"$f":"'fnd enro'!P782","v":0},{"$f":"'fnd enro'!Q782+'fnd enro'!R782","v":4},{"$f":"'fnd enro'!T782","v":10},1,{"$f":"VALUE('fnd enro'!S782)","v":8},null,{"$f":"(($D782*'fnd base rates'!C$110)\n+($E782*'fnd base rates'!C$111)\n+($F782*'fnd base rates'!C$112)\n+($G782*'fnd base rates'!C$113)\n+($H782*'fnd base rates'!C$114)\n+($I782*'fnd base rates'!C$115)\n+($J782*'fnd base rates'!C$119)\n+($K782*'fnd base rates'!C$120)\n+($M782*'fnd base rates'!C$122)\n+($N782*'fnd base rates'!C$123)\n+($O782*'fnd base rates'!C$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,3)))\n*$R782","v":5182.8474200000001},{"$f":"(($D782*'fnd base rates'!D$110)\n+($E782*'fnd base rates'!D$111)\n+($F782*'fnd base rates'!D$112)\n+($G782*'fnd base rates'!D$113)\n+($H782*'fnd base rates'!D$114)\n+($I782*'fnd base rates'!D$115)\n+($J782*'fnd base rates'!D$119)\n+($K782*'fnd base rates'!D$120)\n+($M782*'fnd base rates'!D$122)\n+($N782*'fnd base rates'!D$123)\n+($O782*'fnd base rates'!D$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,4)))\n*$R782","v":8208.0400000000009},{"$f":"(($D782*'fnd base rates'!E$110)\n+($E782*'fnd base rates'!E$111)\n+($F782*'fnd base rates'!E$112)\n+($G782*'fnd base rates'!E$113)\n+($H782*'fnd base rates'!E$114)\n+($I782*'fnd base rates'!E$115)\n+($J782*'fnd base rates'!E$119)\n+($K782*'fnd base rates'!E$120)\n+($M782*'fnd base rates'!E$122)\n+($N782*'fnd base rates'!E$123)\n+($O782*'fnd base rates'!E$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,5)))\n*$R782","v":48347.159250000004},{"$f":"(($D782*'fnd base rates'!F$110)\n+($E782*'fnd base rates'!F$111)\n+($F782*'fnd base rates'!F$112)\n+($G782*'fnd base rates'!F$113)\n+($H782*'fnd base rates'!F$114)\n+($I782*'fnd base rates'!F$115)\n+($J782*'fnd base rates'!F$119)\n+($K782*'fnd base rates'!F$120)\n+($M782*'fnd base rates'!F$122)\n+($N782*'fnd base rates'!F$123)\n+($O782*'fnd base rates'!F$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,6)))\n*$R782","v":8749.5491500000007},{"$f":"(($D782*'fnd base rates'!G$110)\n+($E782*'fnd base rates'!G$111)\n+($F782*'fnd base rates'!G$112)\n+($G782*'fnd base rates'!G$113)\n+($H782*'fnd base rates'!G$114)\n+($I782*'fnd base rates'!G$115)\n+($J782*'fnd base rates'!G$119)\n+($K782*'fnd base rates'!G$120)\n+($M782*'fnd base rates'!G$122)\n+($N782*'fnd base rates'!G$123)\n+($O782*'fnd base rates'!G$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,7)))\n*$R782","v":2073.54603},{"$f":"(($D782*'fnd base rates'!H$110)\n+($E782*'fnd base rates'!H$111)\n+($F782*'fnd base rates'!H$112)\n+($G782*'fnd base rates'!H$113)\n+($H782*'fnd base rates'!H$114)\n+($I782*'fnd base rates'!H$115)\n+($J782*'fnd base rates'!H$119)\n+($K782*'fnd base rates'!H$120)\n+($M782*'fnd base rates'!H$122)\n+($N782*'fnd base rates'!H$123)\n+($O782*'fnd base rates'!H$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,8)))","v":6049.7157799999995},{"$f":"(($D782*'fnd base rates'!I$110)\n+($E782*'fnd base rates'!I$111)\n+($F782*'fnd base rates'!I$112)\n+($G782*'fnd base rates'!I$113)\n+($H782*'fnd base rates'!I$114)\n+($I782*'fnd base rates'!I$115)\n+($J782*'fnd base rates'!I$119)\n+($K782*'fnd base rates'!I$120)\n+($M782*'fnd base rates'!I$122)\n+($N782*'fnd base rates'!I$123)\n+($O782*'fnd base rates'!I$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,9)))\n*$R782","v":3909.08},{"$f":"(($D782*'fnd base rates'!J$110)\n+($E782*'fnd base rates'!J$111)\n+($F782*'fnd base rates'!J$112)\n+($G782*'fnd base rates'!J$113)\n+($H782*'fnd base rates'!J$114)\n+($I782*'fnd base rates'!J$115)\n+($J782*'fnd base rates'!J$119)\n+($K782*'fnd base rates'!J$120)\n+($M782*'fnd base rates'!J$122)\n+($N782*'fnd base rates'!J$123)\n+($O782*'fnd base rates'!J$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,10)))\n*$R782","v":5824.54},{"$f":"(($D782*'fnd base rates'!K$110)\n+($E782*'fnd base rates'!K$111)\n+($F782*'fnd base rates'!K$112)\n+($G782*'fnd base rates'!K$113)\n+($H782*'fnd base rates'!K$114)\n+($I782*'fnd base rates'!K$115)\n+($J782*'fnd base rates'!K$119)\n+($K782*'fnd base rates'!K$120)\n+($M782*'fnd base rates'!K$122)\n+($N782*'fnd base rates'!K$123)\n+($O782*'fnd base rates'!K$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,11)))\n*$R782","v":10797.68261},{"$f":"(($D782*'fnd base rates'!L$110)\n+($E782*'fnd base rates'!L$111)\n+($F782*'fnd base rates'!L$112)\n+($G782*'fnd base rates'!L$113)\n+($H782*'fnd base rates'!L$114)\n+($I782*'fnd base rates'!L$115)\n+($J782*'fnd base rates'!L$119)\n+($K782*'fnd base rates'!L$120)\n+($M782*'fnd base rates'!L$122)\n+($N782*'fnd base rates'!L$123)\n+($O782*'fnd base rates'!L$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,12)))","v":13352.627343183622},{"$f":"(($D782*'fnd base rates'!M$110)\n+($E782*'fnd base rates'!M$111)\n+($F782*'fnd base rates'!M$112)\n+($G782*'fnd base rates'!M$113)\n+($H782*'fnd base rates'!M$114)\n+($I782*'fnd base rates'!M$115)\n+($J782*'fnd base rates'!M$119)\n+($K782*'fnd base rates'!M$120)\n+($M782*'fnd base rates'!M$122)\n+($N782*'fnd base rates'!M$123)\n+($O782*'fnd base rates'!M$124)\n+($P782*VLOOKUP($S782+15,rate_basefnd,13)))","v":0},112494.78758318361,null,499061161,"499","061","161",1,10,112494.78758318361,11249,0,11249,null,null,null,null,null,11249,0,11249,119,11130,16,11114]
[499,499061227,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D783","v":0},{"$f":"'fnd enro'!E783","v":0},{"$f":"'fnd enro'!F783","v":0},{"$f":"'fnd enro'!G783","v":0},{"$f":"'fnd enro'!H783","v":0},{"$f":"'fnd enro'!I783","v":1},{"$f":"'fnd enro'!J783","v":0},{"$f":"'fnd enro'!K783","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L783","v":0},{"$f":"'fnd enro'!M783+'fnd enro'!N783","v":0},{"$f":"'fnd enro'!O783","v":0},{"$f":"'fnd enro'!P783","v":0},{"$f":"'fnd enro'!Q783+'fnd enro'!R783","v":0},{"$f":"'fnd enro'!T783","v":1},1,{"$f":"VALUE('fnd enro'!S783)","v":1},null,{"$f":"(($D783*'fnd base rates'!C$110)\n+($E783*'fnd base rates'!C$111)\n+($F783*'fnd base rates'!C$112)\n+($G783*'fnd base rates'!C$113)\n+($H783*'fnd base rates'!C$114)\n+($I783*'fnd base rates'!C$115)\n+($J783*'fnd base rates'!C$119)\n+($K783*'fnd base rates'!C$120)\n+($M783*'fnd base rates'!C$122)\n+($N783*'fnd base rates'!C$123)\n+($O783*'fnd base rates'!C$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,3)))\n*$R783","v":494.44874200000004},{"$f":"(($D783*'fnd base rates'!D$110)\n+($E783*'fnd base rates'!D$111)\n+($F783*'fnd base rates'!D$112)\n+($G783*'fnd base rates'!D$113)\n+($H783*'fnd base rates'!D$114)\n+($I783*'fnd base rates'!D$115)\n+($J783*'fnd base rates'!D$119)\n+($K783*'fnd base rates'!D$120)\n+($M783*'fnd base rates'!D$122)\n+($N783*'fnd base rates'!D$123)\n+($O783*'fnd base rates'!D$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,4)))\n*$R783","v":707.86},{"$f":"(($D783*'fnd base rates'!E$110)\n+($E783*'fnd base rates'!E$111)\n+($F783*'fnd base rates'!E$112)\n+($G783*'fnd base rates'!E$113)\n+($H783*'fnd base rates'!E$114)\n+($I783*'fnd base rates'!E$115)\n+($J783*'fnd base rates'!E$119)\n+($K783*'fnd base rates'!E$120)\n+($M783*'fnd base rates'!E$122)\n+($N783*'fnd base rates'!E$123)\n+($O783*'fnd base rates'!E$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,5)))\n*$R783","v":4538.6259250000003},{"$f":"(($D783*'fnd base rates'!F$110)\n+($E783*'fnd base rates'!F$111)\n+($F783*'fnd base rates'!F$112)\n+($G783*'fnd base rates'!F$113)\n+($H783*'fnd base rates'!F$114)\n+($I783*'fnd base rates'!F$115)\n+($J783*'fnd base rates'!F$119)\n+($K783*'fnd base rates'!F$120)\n+($M783*'fnd base rates'!F$122)\n+($N783*'fnd base rates'!F$123)\n+($O783*'fnd base rates'!F$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,6)))\n*$R783","v":814.73291500000005},{"$f":"(($D783*'fnd base rates'!G$110)\n+($E783*'fnd base rates'!G$111)\n+($F783*'fnd base rates'!G$112)\n+($G783*'fnd base rates'!G$113)\n+($H783*'fnd base rates'!G$114)\n+($I783*'fnd base rates'!G$115)\n+($J783*'fnd base rates'!G$119)\n+($K783*'fnd base rates'!G$120)\n+($M783*'fnd base rates'!G$122)\n+($N783*'fnd base rates'!G$123)\n+($O783*'fnd base rates'!G$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,7)))\n*$R783","v":151.32860299999999},{"$f":"(($D783*'fnd base rates'!H$110)\n+($E783*'fnd base rates'!H$111)\n+($F783*'fnd base rates'!H$112)\n+($G783*'fnd base rates'!H$113)\n+($H783*'fnd base rates'!H$114)\n+($I783*'fnd base rates'!H$115)\n+($J783*'fnd base rates'!H$119)\n+($K783*'fnd base rates'!H$120)\n+($M783*'fnd base rates'!H$122)\n+($N783*'fnd base rates'!H$123)\n+($O783*'fnd base rates'!H$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D783*'fnd base rates'!I$110)\n+($E783*'fnd base rates'!I$111)\n+($F783*'fnd base rates'!I$112)\n+($G783*'fnd base rates'!I$113)\n+($H783*'fnd base rates'!I$114)\n+($I783*'fnd base rates'!I$115)\n+($J783*'fnd base rates'!I$119)\n+($K783*'fnd base rates'!I$120)\n+($M783*'fnd base rates'!I$122)\n+($N783*'fnd base rates'!I$123)\n+($O783*'fnd base rates'!I$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,9)))\n*$R783","v":394.09},{"$f":"(($D783*'fnd base rates'!J$110)\n+($E783*'fnd base rates'!J$111)\n+($F783*'fnd base rates'!J$112)\n+($G783*'fnd base rates'!J$113)\n+($H783*'fnd base rates'!J$114)\n+($I783*'fnd base rates'!J$115)\n+($J783*'fnd base rates'!J$119)\n+($K783*'fnd base rates'!J$120)\n+($M783*'fnd base rates'!J$122)\n+($N783*'fnd base rates'!J$123)\n+($O783*'fnd base rates'!J$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,10)))\n*$R783","v":530.85},{"$f":"(($D783*'fnd base rates'!K$110)\n+($E783*'fnd base rates'!K$111)\n+($F783*'fnd base rates'!K$112)\n+($G783*'fnd base rates'!K$113)\n+($H783*'fnd base rates'!K$114)\n+($I783*'fnd base rates'!K$115)\n+($J783*'fnd base rates'!K$119)\n+($K783*'fnd base rates'!K$120)\n+($M783*'fnd base rates'!K$122)\n+($N783*'fnd base rates'!K$123)\n+($O783*'fnd base rates'!K$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,11)))\n*$R783","v":1061.948261},{"$f":"(($D783*'fnd base rates'!L$110)\n+($E783*'fnd base rates'!L$111)\n+($F783*'fnd base rates'!L$112)\n+($G783*'fnd base rates'!L$113)\n+($H783*'fnd base rates'!L$114)\n+($I783*'fnd base rates'!L$115)\n+($J783*'fnd base rates'!L$119)\n+($K783*'fnd base rates'!L$120)\n+($M783*'fnd base rates'!L$122)\n+($N783*'fnd base rates'!L$123)\n+($O783*'fnd base rates'!L$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D783*'fnd base rates'!M$110)\n+($E783*'fnd base rates'!M$111)\n+($F783*'fnd base rates'!M$112)\n+($G783*'fnd base rates'!M$113)\n+($H783*'fnd base rates'!M$114)\n+($I783*'fnd base rates'!M$115)\n+($J783*'fnd base rates'!M$119)\n+($K783*'fnd base rates'!M$120)\n+($M783*'fnd base rates'!M$122)\n+($N783*'fnd base rates'!M$123)\n+($O783*'fnd base rates'!M$124)\n+($P783*VLOOKUP($S783+15,rate_basefnd,13)))","v":0},10555.537718628882,null,499061227,"499","061","227",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D784","v":0},{"$f":"'fnd enro'!E784","v":0},{"$f":"'fnd enro'!F784","v":0},{"$f":"'fnd enro'!G784","v":0},{"$f":"'fnd enro'!H784","v":0},{"$f":"'fnd enro'!I784","v":1},{"$f":"'fnd enro'!J784","v":0},{"$f":"'fnd enro'!K784","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L784","v":0},{"$f":"'fnd enro'!M784+'fnd enro'!N784","v":0},{"$f":"'fnd enro'!O784","v":0},{"$f":"'fnd enro'!P784","v":0},{"$f":"'fnd enro'!Q784+'fnd enro'!R784","v":0},{"$f":"'fnd enro'!T784","v":1},1,{"$f":"VALUE('fnd enro'!S784)","v":1},null,{"$f":"(($D784*'fnd base rates'!C$110)\n+($E784*'fnd base rates'!C$111)\n+($F784*'fnd base rates'!C$112)\n+($G784*'fnd base rates'!C$113)\n+($H784*'fnd base rates'!C$114)\n+($I784*'fnd base rates'!C$115)\n+($J784*'fnd base rates'!C$119)\n+($K784*'fnd base rates'!C$120)\n+($M784*'fnd base rates'!C$122)\n+($N784*'fnd base rates'!C$123)\n+($O784*'fnd base rates'!C$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,3)))\n*$R784","v":494.44874200000004},{"$f":"(($D784*'fnd base rates'!D$110)\n+($E784*'fnd base rates'!D$111)\n+($F784*'fnd base rates'!D$112)\n+($G784*'fnd base rates'!D$113)\n+($H784*'fnd base rates'!D$114)\n+($I784*'fnd base rates'!D$115)\n+($J784*'fnd base rates'!D$119)\n+($K784*'fnd base rates'!D$120)\n+($M784*'fnd base rates'!D$122)\n+($N784*'fnd base rates'!D$123)\n+($O784*'fnd base rates'!D$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,4)))\n*$R784","v":707.86},{"$f":"(($D784*'fnd base rates'!E$110)\n+($E784*'fnd base rates'!E$111)\n+($F784*'fnd base rates'!E$112)\n+($G784*'fnd base rates'!E$113)\n+($H784*'fnd base rates'!E$114)\n+($I784*'fnd base rates'!E$115)\n+($J784*'fnd base rates'!E$119)\n+($K784*'fnd base rates'!E$120)\n+($M784*'fnd base rates'!E$122)\n+($N784*'fnd base rates'!E$123)\n+($O784*'fnd base rates'!E$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,5)))\n*$R784","v":4538.6259250000003},{"$f":"(($D784*'fnd base rates'!F$110)\n+($E784*'fnd base rates'!F$111)\n+($F784*'fnd base rates'!F$112)\n+($G784*'fnd base rates'!F$113)\n+($H784*'fnd base rates'!F$114)\n+($I784*'fnd base rates'!F$115)\n+($J784*'fnd base rates'!F$119)\n+($K784*'fnd base rates'!F$120)\n+($M784*'fnd base rates'!F$122)\n+($N784*'fnd base rates'!F$123)\n+($O784*'fnd base rates'!F$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,6)))\n*$R784","v":814.73291500000005},{"$f":"(($D784*'fnd base rates'!G$110)\n+($E784*'fnd base rates'!G$111)\n+($F784*'fnd base rates'!G$112)\n+($G784*'fnd base rates'!G$113)\n+($H784*'fnd base rates'!G$114)\n+($I784*'fnd base rates'!G$115)\n+($J784*'fnd base rates'!G$119)\n+($K784*'fnd base rates'!G$120)\n+($M784*'fnd base rates'!G$122)\n+($N784*'fnd base rates'!G$123)\n+($O784*'fnd base rates'!G$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,7)))\n*$R784","v":151.32860299999999},{"$f":"(($D784*'fnd base rates'!H$110)\n+($E784*'fnd base rates'!H$111)\n+($F784*'fnd base rates'!H$112)\n+($G784*'fnd base rates'!H$113)\n+($H784*'fnd base rates'!H$114)\n+($I784*'fnd base rates'!H$115)\n+($J784*'fnd base rates'!H$119)\n+($K784*'fnd base rates'!H$120)\n+($M784*'fnd base rates'!H$122)\n+($N784*'fnd base rates'!H$123)\n+($O784*'fnd base rates'!H$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D784*'fnd base rates'!I$110)\n+($E784*'fnd base rates'!I$111)\n+($F784*'fnd base rates'!I$112)\n+($G784*'fnd base rates'!I$113)\n+($H784*'fnd base rates'!I$114)\n+($I784*'fnd base rates'!I$115)\n+($J784*'fnd base rates'!I$119)\n+($K784*'fnd base rates'!I$120)\n+($M784*'fnd base rates'!I$122)\n+($N784*'fnd base rates'!I$123)\n+($O784*'fnd base rates'!I$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,9)))\n*$R784","v":394.09},{"$f":"(($D784*'fnd base rates'!J$110)\n+($E784*'fnd base rates'!J$111)\n+($F784*'fnd base rates'!J$112)\n+($G784*'fnd base rates'!J$113)\n+($H784*'fnd base rates'!J$114)\n+($I784*'fnd base rates'!J$115)\n+($J784*'fnd base rates'!J$119)\n+($K784*'fnd base rates'!J$120)\n+($M784*'fnd base rates'!J$122)\n+($N784*'fnd base rates'!J$123)\n+($O784*'fnd base rates'!J$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,10)))\n*$R784","v":530.85},{"$f":"(($D784*'fnd base rates'!K$110)\n+($E784*'fnd base rates'!K$111)\n+($F784*'fnd base rates'!K$112)\n+($G784*'fnd base rates'!K$113)\n+($H784*'fnd base rates'!K$114)\n+($I784*'fnd base rates'!K$115)\n+($J784*'fnd base rates'!K$119)\n+($K784*'fnd base rates'!K$120)\n+($M784*'fnd base rates'!K$122)\n+($N784*'fnd base rates'!K$123)\n+($O784*'fnd base rates'!K$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,11)))\n*$R784","v":1061.948261},{"$f":"(($D784*'fnd base rates'!L$110)\n+($E784*'fnd base rates'!L$111)\n+($F784*'fnd base rates'!L$112)\n+($G784*'fnd base rates'!L$113)\n+($H784*'fnd base rates'!L$114)\n+($I784*'fnd base rates'!L$115)\n+($J784*'fnd base rates'!L$119)\n+($K784*'fnd base rates'!L$120)\n+($M784*'fnd base rates'!L$122)\n+($N784*'fnd base rates'!L$123)\n+($O784*'fnd base rates'!L$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D784*'fnd base rates'!M$110)\n+($E784*'fnd base rates'!M$111)\n+($F784*'fnd base rates'!M$112)\n+($G784*'fnd base rates'!M$113)\n+($H784*'fnd base rates'!M$114)\n+($I784*'fnd base rates'!M$115)\n+($J784*'fnd base rates'!M$119)\n+($K784*'fnd base rates'!M$120)\n+($M784*'fnd base rates'!M$122)\n+($N784*'fnd base rates'!M$123)\n+($O784*'fnd base rates'!M$124)\n+($P784*VLOOKUP($S784+15,rate_basefnd,13)))","v":0},10555.537718628882,null,499061278,"499","061","278",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D785","v":0},{"$f":"'fnd enro'!E785","v":0},{"$f":"'fnd enro'!F785","v":0},{"$f":"'fnd enro'!G785","v":0},{"$f":"'fnd enro'!H785","v":178},{"$f":"'fnd enro'!I785","v":170},{"$f":"'fnd enro'!J785","v":0},{"$f":"'fnd enro'!K785","v":13.1892},{"$f":"'fnd enro'!L785","v":0},{"$f":"'fnd enro'!M785+'fnd enro'!N785","v":0},{"$f":"'fnd enro'!O785","v":13},{"$f":"'fnd enro'!P785","v":1},{"$f":"'fnd enro'!Q785+'fnd enro'!R785","v":182},{"$f":"'fnd enro'!T785","v":348},1,{"$f":"VALUE('fnd enro'!S785)","v":10},null,{"$f":"(($D785*'fnd base rates'!C$110)\n+($E785*'fnd base rates'!C$111)\n+($F785*'fnd base rates'!C$112)\n+($G785*'fnd base rates'!C$113)\n+($H785*'fnd base rates'!C$114)\n+($I785*'fnd base rates'!C$115)\n+($J785*'fnd base rates'!C$119)\n+($K785*'fnd base rates'!C$120)\n+($M785*'fnd base rates'!C$122)\n+($N785*'fnd base rates'!C$123)\n+($O785*'fnd base rates'!C$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,3)))\n*$R785","v":184705.99221600004},{"$f":"(($D785*'fnd base rates'!D$110)\n+($E785*'fnd base rates'!D$111)\n+($F785*'fnd base rates'!D$112)\n+($G785*'fnd base rates'!D$113)\n+($H785*'fnd base rates'!D$114)\n+($I785*'fnd base rates'!D$115)\n+($J785*'fnd base rates'!D$119)\n+($K785*'fnd base rates'!D$120)\n+($M785*'fnd base rates'!D$122)\n+($N785*'fnd base rates'!D$123)\n+($O785*'fnd base rates'!D$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,4)))\n*$R785","v":302333.52},{"$f":"(($D785*'fnd base rates'!E$110)\n+($E785*'fnd base rates'!E$111)\n+($F785*'fnd base rates'!E$112)\n+($G785*'fnd base rates'!E$113)\n+($H785*'fnd base rates'!E$114)\n+($I785*'fnd base rates'!E$115)\n+($J785*'fnd base rates'!E$119)\n+($K785*'fnd base rates'!E$120)\n+($M785*'fnd base rates'!E$122)\n+($N785*'fnd base rates'!E$123)\n+($O785*'fnd base rates'!E$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,5)))\n*$R785","v":1880563.8218999999},{"$f":"(($D785*'fnd base rates'!F$110)\n+($E785*'fnd base rates'!F$111)\n+($F785*'fnd base rates'!F$112)\n+($G785*'fnd base rates'!F$113)\n+($H785*'fnd base rates'!F$114)\n+($I785*'fnd base rates'!F$115)\n+($J785*'fnd base rates'!F$119)\n+($K785*'fnd base rates'!F$120)\n+($M785*'fnd base rates'!F$122)\n+($N785*'fnd base rates'!F$123)\n+($O785*'fnd base rates'!F$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,6)))\n*$R785","v":303666.57441999996},{"$f":"(($D785*'fnd base rates'!G$110)\n+($E785*'fnd base rates'!G$111)\n+($F785*'fnd base rates'!G$112)\n+($G785*'fnd base rates'!G$113)\n+($H785*'fnd base rates'!G$114)\n+($I785*'fnd base rates'!G$115)\n+($J785*'fnd base rates'!G$119)\n+($K785*'fnd base rates'!G$120)\n+($M785*'fnd base rates'!G$122)\n+($N785*'fnd base rates'!G$123)\n+($O785*'fnd base rates'!G$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,7)))\n*$R785","v":79508.373844000002},{"$f":"(($D785*'fnd base rates'!H$110)\n+($E785*'fnd base rates'!H$111)\n+($F785*'fnd base rates'!H$112)\n+($G785*'fnd base rates'!H$113)\n+($H785*'fnd base rates'!H$114)\n+($I785*'fnd base rates'!H$115)\n+($J785*'fnd base rates'!H$119)\n+($K785*'fnd base rates'!H$120)\n+($M785*'fnd base rates'!H$122)\n+($N785*'fnd base rates'!H$123)\n+($O785*'fnd base rates'!H$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,8)))","v":221882.26514400003},{"$f":"(($D785*'fnd base rates'!I$110)\n+($E785*'fnd base rates'!I$111)\n+($F785*'fnd base rates'!I$112)\n+($G785*'fnd base rates'!I$113)\n+($H785*'fnd base rates'!I$114)\n+($I785*'fnd base rates'!I$115)\n+($J785*'fnd base rates'!I$119)\n+($K785*'fnd base rates'!I$120)\n+($M785*'fnd base rates'!I$122)\n+($N785*'fnd base rates'!I$123)\n+($O785*'fnd base rates'!I$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,9)))\n*$R785","v":145166.94},{"$f":"(($D785*'fnd base rates'!J$110)\n+($E785*'fnd base rates'!J$111)\n+($F785*'fnd base rates'!J$112)\n+($G785*'fnd base rates'!J$113)\n+($H785*'fnd base rates'!J$114)\n+($I785*'fnd base rates'!J$115)\n+($J785*'fnd base rates'!J$119)\n+($K785*'fnd base rates'!J$120)\n+($M785*'fnd base rates'!J$122)\n+($N785*'fnd base rates'!J$123)\n+($O785*'fnd base rates'!J$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,10)))\n*$R785","v":241898.75},{"$f":"(($D785*'fnd base rates'!K$110)\n+($E785*'fnd base rates'!K$111)\n+($F785*'fnd base rates'!K$112)\n+($G785*'fnd base rates'!K$113)\n+($H785*'fnd base rates'!K$114)\n+($I785*'fnd base rates'!K$115)\n+($J785*'fnd base rates'!K$119)\n+($K785*'fnd base rates'!K$120)\n+($M785*'fnd base rates'!K$122)\n+($N785*'fnd base rates'!K$123)\n+($O785*'fnd base rates'!K$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,11)))\n*$R785","v":378742.154828},{"$f":"(($D785*'fnd base rates'!L$110)\n+($E785*'fnd base rates'!L$111)\n+($F785*'fnd base rates'!L$112)\n+($G785*'fnd base rates'!L$113)\n+($H785*'fnd base rates'!L$114)\n+($I785*'fnd base rates'!L$115)\n+($J785*'fnd base rates'!L$119)\n+($K785*'fnd base rates'!L$120)\n+($M785*'fnd base rates'!L$122)\n+($N785*'fnd base rates'!L$123)\n+($O785*'fnd base rates'!L$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,12)))","v":487876.63217206334},{"$f":"(($D785*'fnd base rates'!M$110)\n+($E785*'fnd base rates'!M$111)\n+($F785*'fnd base rates'!M$112)\n+($G785*'fnd base rates'!M$113)\n+($H785*'fnd base rates'!M$114)\n+($I785*'fnd base rates'!M$115)\n+($J785*'fnd base rates'!M$119)\n+($K785*'fnd base rates'!M$120)\n+($M785*'fnd base rates'!M$122)\n+($N785*'fnd base rates'!M$123)\n+($O785*'fnd base rates'!M$124)\n+($P785*VLOOKUP($S785+15,rate_basefnd,13)))","v":0},4226345.0245240629,null,499061281,"499","061","281",1,348,4226345.0245240629,12145,0,12145,null,null,null,null,null,12145,0,12145,180,11965,28,11937]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D786","v":0},{"$f":"'fnd enro'!E786","v":0},{"$f":"'fnd enro'!F786","v":0},{"$f":"'fnd enro'!G786","v":0},{"$f":"'fnd enro'!H786","v":9},{"$f":"'fnd enro'!I786","v":10},{"$f":"'fnd enro'!J786","v":0},{"$f":"'fnd enro'!K786","v":0.72009999999999996},{"$f":"'fnd enro'!L786","v":0},{"$f":"'fnd enro'!M786+'fnd enro'!N786","v":0},{"$f":"'fnd enro'!O786","v":1},{"$f":"'fnd enro'!P786","v":0},{"$f":"'fnd enro'!Q786+'fnd enro'!R786","v":14},{"$f":"'fnd enro'!T786","v":19},1,{"$f":"VALUE('fnd enro'!S786)","v":10},null,{"$f":"(($D786*'fnd base rates'!C$110)\n+($E786*'fnd base rates'!C$111)\n+($F786*'fnd base rates'!C$112)\n+($G786*'fnd base rates'!C$113)\n+($H786*'fnd base rates'!C$114)\n+($I786*'fnd base rates'!C$115)\n+($J786*'fnd base rates'!C$119)\n+($K786*'fnd base rates'!C$120)\n+($M786*'fnd base rates'!C$122)\n+($N786*'fnd base rates'!C$123)\n+($O786*'fnd base rates'!C$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,3)))\n*$R786","v":10361.006098000002},{"$f":"(($D786*'fnd base rates'!D$110)\n+($E786*'fnd base rates'!D$111)\n+($F786*'fnd base rates'!D$112)\n+($G786*'fnd base rates'!D$113)\n+($H786*'fnd base rates'!D$114)\n+($I786*'fnd base rates'!D$115)\n+($J786*'fnd base rates'!D$119)\n+($K786*'fnd base rates'!D$120)\n+($M786*'fnd base rates'!D$122)\n+($N786*'fnd base rates'!D$123)\n+($O786*'fnd base rates'!D$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,4)))\n*$R786","v":17746.989999999998},{"$f":"(($D786*'fnd base rates'!E$110)\n+($E786*'fnd base rates'!E$111)\n+($F786*'fnd base rates'!E$112)\n+($G786*'fnd base rates'!E$113)\n+($H786*'fnd base rates'!E$114)\n+($I786*'fnd base rates'!E$115)\n+($J786*'fnd base rates'!E$119)\n+($K786*'fnd base rates'!E$120)\n+($M786*'fnd base rates'!E$122)\n+($N786*'fnd base rates'!E$123)\n+($O786*'fnd base rates'!E$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,5)))\n*$R786","v":115634.66257499999},{"$f":"(($D786*'fnd base rates'!F$110)\n+($E786*'fnd base rates'!F$111)\n+($F786*'fnd base rates'!F$112)\n+($G786*'fnd base rates'!F$113)\n+($H786*'fnd base rates'!F$114)\n+($I786*'fnd base rates'!F$115)\n+($J786*'fnd base rates'!F$119)\n+($K786*'fnd base rates'!F$120)\n+($M786*'fnd base rates'!F$122)\n+($N786*'fnd base rates'!F$123)\n+($O786*'fnd base rates'!F$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,6)))\n*$R786","v":16548.245385000002},{"$f":"(($D786*'fnd base rates'!G$110)\n+($E786*'fnd base rates'!G$111)\n+($F786*'fnd base rates'!G$112)\n+($G786*'fnd base rates'!G$113)\n+($H786*'fnd base rates'!G$114)\n+($I786*'fnd base rates'!G$115)\n+($J786*'fnd base rates'!G$119)\n+($K786*'fnd base rates'!G$120)\n+($M786*'fnd base rates'!G$122)\n+($N786*'fnd base rates'!G$123)\n+($O786*'fnd base rates'!G$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,7)))\n*$R786","v":4917.6434570000001},{"$f":"(($D786*'fnd base rates'!H$110)\n+($E786*'fnd base rates'!H$111)\n+($F786*'fnd base rates'!H$112)\n+($G786*'fnd base rates'!H$113)\n+($H786*'fnd base rates'!H$114)\n+($I786*'fnd base rates'!H$115)\n+($J786*'fnd base rates'!H$119)\n+($K786*'fnd base rates'!H$120)\n+($M786*'fnd base rates'!H$122)\n+($N786*'fnd base rates'!H$123)\n+($O786*'fnd base rates'!H$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,8)))","v":12433.007982000001},{"$f":"(($D786*'fnd base rates'!I$110)\n+($E786*'fnd base rates'!I$111)\n+($F786*'fnd base rates'!I$112)\n+($G786*'fnd base rates'!I$113)\n+($H786*'fnd base rates'!I$114)\n+($I786*'fnd base rates'!I$115)\n+($J786*'fnd base rates'!I$119)\n+($K786*'fnd base rates'!I$120)\n+($M786*'fnd base rates'!I$122)\n+($N786*'fnd base rates'!I$123)\n+($O786*'fnd base rates'!I$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,9)))\n*$R786","v":8474.6899999999987},{"$f":"(($D786*'fnd base rates'!J$110)\n+($E786*'fnd base rates'!J$111)\n+($F786*'fnd base rates'!J$112)\n+($G786*'fnd base rates'!J$113)\n+($H786*'fnd base rates'!J$114)\n+($I786*'fnd base rates'!J$115)\n+($J786*'fnd base rates'!J$119)\n+($K786*'fnd base rates'!J$120)\n+($M786*'fnd base rates'!J$122)\n+($N786*'fnd base rates'!J$123)\n+($O786*'fnd base rates'!J$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,10)))\n*$R786","v":15892.58},{"$f":"(($D786*'fnd base rates'!K$110)\n+($E786*'fnd base rates'!K$111)\n+($F786*'fnd base rates'!K$112)\n+($G786*'fnd base rates'!K$113)\n+($H786*'fnd base rates'!K$114)\n+($I786*'fnd base rates'!K$115)\n+($J786*'fnd base rates'!K$119)\n+($K786*'fnd base rates'!K$120)\n+($M786*'fnd base rates'!K$122)\n+($N786*'fnd base rates'!K$123)\n+($O786*'fnd base rates'!K$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,11)))\n*$R786","v":20727.146959000002},{"$f":"(($D786*'fnd base rates'!L$110)\n+($E786*'fnd base rates'!L$111)\n+($F786*'fnd base rates'!L$112)\n+($G786*'fnd base rates'!L$113)\n+($H786*'fnd base rates'!L$114)\n+($I786*'fnd base rates'!L$115)\n+($J786*'fnd base rates'!L$119)\n+($K786*'fnd base rates'!L$120)\n+($M786*'fnd base rates'!L$122)\n+($N786*'fnd base rates'!L$123)\n+($O786*'fnd base rates'!L$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,12)))","v":28521.899793290959},{"$f":"(($D786*'fnd base rates'!M$110)\n+($E786*'fnd base rates'!M$111)\n+($F786*'fnd base rates'!M$112)\n+($G786*'fnd base rates'!M$113)\n+($H786*'fnd base rates'!M$114)\n+($I786*'fnd base rates'!M$115)\n+($J786*'fnd base rates'!M$119)\n+($K786*'fnd base rates'!M$120)\n+($M786*'fnd base rates'!M$122)\n+($N786*'fnd base rates'!M$123)\n+($O786*'fnd base rates'!M$124)\n+($P786*VLOOKUP($S786+15,rate_basefnd,13)))","v":0},251257.87224929099,null,499061332,"499","061","332",1,19,251257.87224929099,13224,0,13224,null,null,null,null,null,13224,0,13224,261,12963,22,12941]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D787","v":0},{"$f":"'fnd enro'!E787","v":0},{"$f":"'fnd enro'!F787","v":0},{"$f":"'fnd enro'!G787","v":0},{"$f":"'fnd enro'!H787","v":0},{"$f":"'fnd enro'!I787","v":18},{"$f":"'fnd enro'!J787","v":0},{"$f":"'fnd enro'!K787","v":0.68220000000000003},{"$f":"'fnd enro'!L787","v":0},{"$f":"'fnd enro'!M787+'fnd enro'!N787","v":0},{"$f":"'fnd enro'!O787","v":0},{"$f":"'fnd enro'!P787","v":0},{"$f":"'fnd enro'!Q787+'fnd enro'!R787","v":13},{"$f":"'fnd enro'!T787","v":18},1,{"$f":"VALUE('fnd enro'!S787)","v":10},null,{"$f":"(($D787*'fnd base rates'!C$110)\n+($E787*'fnd base rates'!C$111)\n+($F787*'fnd base rates'!C$112)\n+($G787*'fnd base rates'!C$113)\n+($H787*'fnd base rates'!C$114)\n+($I787*'fnd base rates'!C$115)\n+($J787*'fnd base rates'!C$119)\n+($K787*'fnd base rates'!C$120)\n+($M787*'fnd base rates'!C$122)\n+($N787*'fnd base rates'!C$123)\n+($O787*'fnd base rates'!C$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,3)))\n*$R787","v":9709.9773559999994},{"$f":"(($D787*'fnd base rates'!D$110)\n+($E787*'fnd base rates'!D$111)\n+($F787*'fnd base rates'!D$112)\n+($G787*'fnd base rates'!D$113)\n+($H787*'fnd base rates'!D$114)\n+($I787*'fnd base rates'!D$115)\n+($J787*'fnd base rates'!D$119)\n+($K787*'fnd base rates'!D$120)\n+($M787*'fnd base rates'!D$122)\n+($N787*'fnd base rates'!D$123)\n+($O787*'fnd base rates'!D$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,4)))\n*$R787","v":16578.95},{"$f":"(($D787*'fnd base rates'!E$110)\n+($E787*'fnd base rates'!E$111)\n+($F787*'fnd base rates'!E$112)\n+($G787*'fnd base rates'!E$113)\n+($H787*'fnd base rates'!E$114)\n+($I787*'fnd base rates'!E$115)\n+($J787*'fnd base rates'!E$119)\n+($K787*'fnd base rates'!E$120)\n+($M787*'fnd base rates'!E$122)\n+($N787*'fnd base rates'!E$123)\n+($O787*'fnd base rates'!E$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,5)))\n*$R787","v":119156.32664999999},{"$f":"(($D787*'fnd base rates'!F$110)\n+($E787*'fnd base rates'!F$111)\n+($F787*'fnd base rates'!F$112)\n+($G787*'fnd base rates'!F$113)\n+($H787*'fnd base rates'!F$114)\n+($I787*'fnd base rates'!F$115)\n+($J787*'fnd base rates'!F$119)\n+($K787*'fnd base rates'!F$120)\n+($M787*'fnd base rates'!F$122)\n+($N787*'fnd base rates'!F$123)\n+($O787*'fnd base rates'!F$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,6)))\n*$R787","v":14665.192470000002},{"$f":"(($D787*'fnd base rates'!G$110)\n+($E787*'fnd base rates'!G$111)\n+($F787*'fnd base rates'!G$112)\n+($G787*'fnd base rates'!G$113)\n+($H787*'fnd base rates'!G$114)\n+($I787*'fnd base rates'!G$115)\n+($J787*'fnd base rates'!G$119)\n+($K787*'fnd base rates'!G$120)\n+($M787*'fnd base rates'!G$122)\n+($N787*'fnd base rates'!G$123)\n+($O787*'fnd base rates'!G$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,7)))\n*$R787","v":4541.3148540000002},{"$f":"(($D787*'fnd base rates'!H$110)\n+($E787*'fnd base rates'!H$111)\n+($F787*'fnd base rates'!H$112)\n+($G787*'fnd base rates'!H$113)\n+($H787*'fnd base rates'!H$114)\n+($I787*'fnd base rates'!H$115)\n+($J787*'fnd base rates'!H$119)\n+($K787*'fnd base rates'!H$120)\n+($M787*'fnd base rates'!H$122)\n+($N787*'fnd base rates'!H$123)\n+($O787*'fnd base rates'!H$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,8)))","v":14064.674403999999},{"$f":"(($D787*'fnd base rates'!I$110)\n+($E787*'fnd base rates'!I$111)\n+($F787*'fnd base rates'!I$112)\n+($G787*'fnd base rates'!I$113)\n+($H787*'fnd base rates'!I$114)\n+($I787*'fnd base rates'!I$115)\n+($J787*'fnd base rates'!I$119)\n+($K787*'fnd base rates'!I$120)\n+($M787*'fnd base rates'!I$122)\n+($N787*'fnd base rates'!I$123)\n+($O787*'fnd base rates'!I$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,9)))\n*$R787","v":8610.59},{"$f":"(($D787*'fnd base rates'!J$110)\n+($E787*'fnd base rates'!J$111)\n+($F787*'fnd base rates'!J$112)\n+($G787*'fnd base rates'!J$113)\n+($H787*'fnd base rates'!J$114)\n+($I787*'fnd base rates'!J$115)\n+($J787*'fnd base rates'!J$119)\n+($K787*'fnd base rates'!J$120)\n+($M787*'fnd base rates'!J$122)\n+($N787*'fnd base rates'!J$123)\n+($O787*'fnd base rates'!J$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,10)))\n*$R787","v":17437.590000000004},{"$f":"(($D787*'fnd base rates'!K$110)\n+($E787*'fnd base rates'!K$111)\n+($F787*'fnd base rates'!K$112)\n+($G787*'fnd base rates'!K$113)\n+($H787*'fnd base rates'!K$114)\n+($I787*'fnd base rates'!K$115)\n+($J787*'fnd base rates'!K$119)\n+($K787*'fnd base rates'!K$120)\n+($M787*'fnd base rates'!K$122)\n+($N787*'fnd base rates'!K$123)\n+($O787*'fnd base rates'!K$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,11)))\n*$R787","v":19115.068697999999},{"$f":"(($D787*'fnd base rates'!L$110)\n+($E787*'fnd base rates'!L$111)\n+($F787*'fnd base rates'!L$112)\n+($G787*'fnd base rates'!L$113)\n+($H787*'fnd base rates'!L$114)\n+($I787*'fnd base rates'!L$115)\n+($J787*'fnd base rates'!L$119)\n+($K787*'fnd base rates'!L$120)\n+($M787*'fnd base rates'!L$122)\n+($N787*'fnd base rates'!L$123)\n+($O787*'fnd base rates'!L$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,12)))","v":25783.364503319892},{"$f":"(($D787*'fnd base rates'!M$110)\n+($E787*'fnd base rates'!M$111)\n+($F787*'fnd base rates'!M$112)\n+($G787*'fnd base rates'!M$113)\n+($H787*'fnd base rates'!M$114)\n+($I787*'fnd base rates'!M$115)\n+($J787*'fnd base rates'!M$119)\n+($K787*'fnd base rates'!M$120)\n+($M787*'fnd base rates'!M$122)\n+($N787*'fnd base rates'!M$123)\n+($O787*'fnd base rates'!M$124)\n+($P787*VLOOKUP($S787+15,rate_basefnd,13)))","v":0},249663.04893531988,null,3501061061,"3501","061","061",1,18,249663.04893531988,13870,0,13870,null,null,null,null,null,13870,0,13870,274,13596,21,13575]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D788","v":0},{"$f":"'fnd enro'!E788","v":0},{"$f":"'fnd enro'!F788","v":0},{"$f":"'fnd enro'!G788","v":0},{"$f":"'fnd enro'!H788","v":0},{"$f":"'fnd enro'!I788","v":183},{"$f":"'fnd enro'!J788","v":0},{"$f":"'fnd enro'!K788","v":6.9356999999999998},{"$f":"'fnd enro'!L788","v":0},{"$f":"'fnd enro'!M788+'fnd enro'!N788","v":0},{"$f":"'fnd enro'!O788","v":0},{"$f":"'fnd enro'!P788","v":27},{"$f":"'fnd enro'!Q788+'fnd enro'!R788","v":156},{"$f":"'fnd enro'!T788","v":183},1,{"$f":"VALUE('fnd enro'!S788)","v":10},null,{"$f":"(($D788*'fnd base rates'!C$110)\n+($E788*'fnd base rates'!C$111)\n+($F788*'fnd base rates'!C$112)\n+($G788*'fnd base rates'!C$113)\n+($H788*'fnd base rates'!C$114)\n+($I788*'fnd base rates'!C$115)\n+($J788*'fnd base rates'!C$119)\n+($K788*'fnd base rates'!C$120)\n+($M788*'fnd base rates'!C$122)\n+($N788*'fnd base rates'!C$123)\n+($O788*'fnd base rates'!C$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,3)))\n*$R788","v":102189.84978599999},{"$f":"(($D788*'fnd base rates'!D$110)\n+($E788*'fnd base rates'!D$111)\n+($F788*'fnd base rates'!D$112)\n+($G788*'fnd base rates'!D$113)\n+($H788*'fnd base rates'!D$114)\n+($I788*'fnd base rates'!D$115)\n+($J788*'fnd base rates'!D$119)\n+($K788*'fnd base rates'!D$120)\n+($M788*'fnd base rates'!D$122)\n+($N788*'fnd base rates'!D$123)\n+($O788*'fnd base rates'!D$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,4)))\n*$R788","v":179065.34999999998},{"$f":"(($D788*'fnd base rates'!E$110)\n+($E788*'fnd base rates'!E$111)\n+($F788*'fnd base rates'!E$112)\n+($G788*'fnd base rates'!E$113)\n+($H788*'fnd base rates'!E$114)\n+($I788*'fnd base rates'!E$115)\n+($J788*'fnd base rates'!E$119)\n+($K788*'fnd base rates'!E$120)\n+($M788*'fnd base rates'!E$122)\n+($N788*'fnd base rates'!E$123)\n+($O788*'fnd base rates'!E$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,5)))\n*$R788","v":1304441.2242749999},{"$f":"(($D788*'fnd base rates'!F$110)\n+($E788*'fnd base rates'!F$111)\n+($F788*'fnd base rates'!F$112)\n+($G788*'fnd base rates'!F$113)\n+($H788*'fnd base rates'!F$114)\n+($I788*'fnd base rates'!F$115)\n+($J788*'fnd base rates'!F$119)\n+($K788*'fnd base rates'!F$120)\n+($M788*'fnd base rates'!F$122)\n+($N788*'fnd base rates'!F$123)\n+($O788*'fnd base rates'!F$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,6)))\n*$R788","v":152573.45344499999},{"$f":"(($D788*'fnd base rates'!G$110)\n+($E788*'fnd base rates'!G$111)\n+($F788*'fnd base rates'!G$112)\n+($G788*'fnd base rates'!G$113)\n+($H788*'fnd base rates'!G$114)\n+($I788*'fnd base rates'!G$115)\n+($J788*'fnd base rates'!G$119)\n+($K788*'fnd base rates'!G$120)\n+($M788*'fnd base rates'!G$122)\n+($N788*'fnd base rates'!G$123)\n+($O788*'fnd base rates'!G$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,7)))\n*$R788","v":50495.264349000005},{"$f":"(($D788*'fnd base rates'!H$110)\n+($E788*'fnd base rates'!H$111)\n+($F788*'fnd base rates'!H$112)\n+($G788*'fnd base rates'!H$113)\n+($H788*'fnd base rates'!H$114)\n+($I788*'fnd base rates'!H$115)\n+($J788*'fnd base rates'!H$119)\n+($K788*'fnd base rates'!H$120)\n+($M788*'fnd base rates'!H$122)\n+($N788*'fnd base rates'!H$123)\n+($O788*'fnd base rates'!H$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,8)))","v":145985.06477399997},{"$f":"(($D788*'fnd base rates'!I$110)\n+($E788*'fnd base rates'!I$111)\n+($F788*'fnd base rates'!I$112)\n+($G788*'fnd base rates'!I$113)\n+($H788*'fnd base rates'!I$114)\n+($I788*'fnd base rates'!I$115)\n+($J788*'fnd base rates'!I$119)\n+($K788*'fnd base rates'!I$120)\n+($M788*'fnd base rates'!I$122)\n+($N788*'fnd base rates'!I$123)\n+($O788*'fnd base rates'!I$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,9)))\n*$R788","v":91812.24},{"$f":"(($D788*'fnd base rates'!J$110)\n+($E788*'fnd base rates'!J$111)\n+($F788*'fnd base rates'!J$112)\n+($G788*'fnd base rates'!J$113)\n+($H788*'fnd base rates'!J$114)\n+($I788*'fnd base rates'!J$115)\n+($J788*'fnd base rates'!J$119)\n+($K788*'fnd base rates'!J$120)\n+($M788*'fnd base rates'!J$122)\n+($N788*'fnd base rates'!J$123)\n+($O788*'fnd base rates'!J$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,10)))\n*$R788","v":192229.83000000002},{"$f":"(($D788*'fnd base rates'!K$110)\n+($E788*'fnd base rates'!K$111)\n+($F788*'fnd base rates'!K$112)\n+($G788*'fnd base rates'!K$113)\n+($H788*'fnd base rates'!K$114)\n+($I788*'fnd base rates'!K$115)\n+($J788*'fnd base rates'!K$119)\n+($K788*'fnd base rates'!K$120)\n+($M788*'fnd base rates'!K$122)\n+($N788*'fnd base rates'!K$123)\n+($O788*'fnd base rates'!K$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,11)))\n*$R788","v":200297.32176300001},{"$f":"(($D788*'fnd base rates'!L$110)\n+($E788*'fnd base rates'!L$111)\n+($F788*'fnd base rates'!L$112)\n+($G788*'fnd base rates'!L$113)\n+($H788*'fnd base rates'!L$114)\n+($I788*'fnd base rates'!L$115)\n+($J788*'fnd base rates'!L$119)\n+($K788*'fnd base rates'!L$120)\n+($M788*'fnd base rates'!L$122)\n+($N788*'fnd base rates'!L$123)\n+($O788*'fnd base rates'!L$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,12)))","v":278704.29411708558},{"$f":"(($D788*'fnd base rates'!M$110)\n+($E788*'fnd base rates'!M$111)\n+($F788*'fnd base rates'!M$112)\n+($G788*'fnd base rates'!M$113)\n+($H788*'fnd base rates'!M$114)\n+($I788*'fnd base rates'!M$115)\n+($J788*'fnd base rates'!M$119)\n+($K788*'fnd base rates'!M$120)\n+($M788*'fnd base rates'!M$122)\n+($N788*'fnd base rates'!M$123)\n+($O788*'fnd base rates'!M$124)\n+($P788*VLOOKUP($S788+15,rate_basefnd,13)))","v":0},2697793.8925090856,null,3501061137,"3501","061","137",1,183,2697793.8925090856,14742,0,14742,null,null,null,null,null,14742,0,14742,116,14626,0,14626]
[3501,3501061161,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D789","v":0},{"$f":"'fnd enro'!E789","v":0},{"$f":"'fnd enro'!F789","v":0},{"$f":"'fnd enro'!G789","v":0},{"$f":"'fnd enro'!H789","v":0},{"$f":"'fnd enro'!I789","v":1},{"$f":"'fnd enro'!J789","v":0},{"$f":"'fnd enro'!K789","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L789","v":0},{"$f":"'fnd enro'!M789+'fnd enro'!N789","v":0},{"$f":"'fnd enro'!O789","v":0},{"$f":"'fnd enro'!P789","v":0},{"$f":"'fnd enro'!Q789+'fnd enro'!R789","v":0},{"$f":"'fnd enro'!T789","v":1},1,{"$f":"VALUE('fnd enro'!S789)","v":1},null,{"$f":"(($D789*'fnd base rates'!C$110)\n+($E789*'fnd base rates'!C$111)\n+($F789*'fnd base rates'!C$112)\n+($G789*'fnd base rates'!C$113)\n+($H789*'fnd base rates'!C$114)\n+($I789*'fnd base rates'!C$115)\n+($J789*'fnd base rates'!C$119)\n+($K789*'fnd base rates'!C$120)\n+($M789*'fnd base rates'!C$122)\n+($N789*'fnd base rates'!C$123)\n+($O789*'fnd base rates'!C$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,3)))\n*$R789","v":494.44874200000004},{"$f":"(($D789*'fnd base rates'!D$110)\n+($E789*'fnd base rates'!D$111)\n+($F789*'fnd base rates'!D$112)\n+($G789*'fnd base rates'!D$113)\n+($H789*'fnd base rates'!D$114)\n+($I789*'fnd base rates'!D$115)\n+($J789*'fnd base rates'!D$119)\n+($K789*'fnd base rates'!D$120)\n+($M789*'fnd base rates'!D$122)\n+($N789*'fnd base rates'!D$123)\n+($O789*'fnd base rates'!D$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,4)))\n*$R789","v":707.86},{"$f":"(($D789*'fnd base rates'!E$110)\n+($E789*'fnd base rates'!E$111)\n+($F789*'fnd base rates'!E$112)\n+($G789*'fnd base rates'!E$113)\n+($H789*'fnd base rates'!E$114)\n+($I789*'fnd base rates'!E$115)\n+($J789*'fnd base rates'!E$119)\n+($K789*'fnd base rates'!E$120)\n+($M789*'fnd base rates'!E$122)\n+($N789*'fnd base rates'!E$123)\n+($O789*'fnd base rates'!E$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,5)))\n*$R789","v":4538.6259250000003},{"$f":"(($D789*'fnd base rates'!F$110)\n+($E789*'fnd base rates'!F$111)\n+($F789*'fnd base rates'!F$112)\n+($G789*'fnd base rates'!F$113)\n+($H789*'fnd base rates'!F$114)\n+($I789*'fnd base rates'!F$115)\n+($J789*'fnd base rates'!F$119)\n+($K789*'fnd base rates'!F$120)\n+($M789*'fnd base rates'!F$122)\n+($N789*'fnd base rates'!F$123)\n+($O789*'fnd base rates'!F$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,6)))\n*$R789","v":814.73291500000005},{"$f":"(($D789*'fnd base rates'!G$110)\n+($E789*'fnd base rates'!G$111)\n+($F789*'fnd base rates'!G$112)\n+($G789*'fnd base rates'!G$113)\n+($H789*'fnd base rates'!G$114)\n+($I789*'fnd base rates'!G$115)\n+($J789*'fnd base rates'!G$119)\n+($K789*'fnd base rates'!G$120)\n+($M789*'fnd base rates'!G$122)\n+($N789*'fnd base rates'!G$123)\n+($O789*'fnd base rates'!G$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,7)))\n*$R789","v":151.32860299999999},{"$f":"(($D789*'fnd base rates'!H$110)\n+($E789*'fnd base rates'!H$111)\n+($F789*'fnd base rates'!H$112)\n+($G789*'fnd base rates'!H$113)\n+($H789*'fnd base rates'!H$114)\n+($I789*'fnd base rates'!H$115)\n+($J789*'fnd base rates'!H$119)\n+($K789*'fnd base rates'!H$120)\n+($M789*'fnd base rates'!H$122)\n+($N789*'fnd base rates'!H$123)\n+($O789*'fnd base rates'!H$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D789*'fnd base rates'!I$110)\n+($E789*'fnd base rates'!I$111)\n+($F789*'fnd base rates'!I$112)\n+($G789*'fnd base rates'!I$113)\n+($H789*'fnd base rates'!I$114)\n+($I789*'fnd base rates'!I$115)\n+($J789*'fnd base rates'!I$119)\n+($K789*'fnd base rates'!I$120)\n+($M789*'fnd base rates'!I$122)\n+($N789*'fnd base rates'!I$123)\n+($O789*'fnd base rates'!I$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,9)))\n*$R789","v":394.09},{"$f":"(($D789*'fnd base rates'!J$110)\n+($E789*'fnd base rates'!J$111)\n+($F789*'fnd base rates'!J$112)\n+($G789*'fnd base rates'!J$113)\n+($H789*'fnd base rates'!J$114)\n+($I789*'fnd base rates'!J$115)\n+($J789*'fnd base rates'!J$119)\n+($K789*'fnd base rates'!J$120)\n+($M789*'fnd base rates'!J$122)\n+($N789*'fnd base rates'!J$123)\n+($O789*'fnd base rates'!J$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,10)))\n*$R789","v":530.85},{"$f":"(($D789*'fnd base rates'!K$110)\n+($E789*'fnd base rates'!K$111)\n+($F789*'fnd base rates'!K$112)\n+($G789*'fnd base rates'!K$113)\n+($H789*'fnd base rates'!K$114)\n+($I789*'fnd base rates'!K$115)\n+($J789*'fnd base rates'!K$119)\n+($K789*'fnd base rates'!K$120)\n+($M789*'fnd base rates'!K$122)\n+($N789*'fnd base rates'!K$123)\n+($O789*'fnd base rates'!K$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,11)))\n*$R789","v":1061.948261},{"$f":"(($D789*'fnd base rates'!L$110)\n+($E789*'fnd base rates'!L$111)\n+($F789*'fnd base rates'!L$112)\n+($G789*'fnd base rates'!L$113)\n+($H789*'fnd base rates'!L$114)\n+($I789*'fnd base rates'!L$115)\n+($J789*'fnd base rates'!L$119)\n+($K789*'fnd base rates'!L$120)\n+($M789*'fnd base rates'!L$122)\n+($N789*'fnd base rates'!L$123)\n+($O789*'fnd base rates'!L$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D789*'fnd base rates'!M$110)\n+($E789*'fnd base rates'!M$111)\n+($F789*'fnd base rates'!M$112)\n+($G789*'fnd base rates'!M$113)\n+($H789*'fnd base rates'!M$114)\n+($I789*'fnd base rates'!M$115)\n+($J789*'fnd base rates'!M$119)\n+($K789*'fnd base rates'!M$120)\n+($M789*'fnd base rates'!M$122)\n+($N789*'fnd base rates'!M$123)\n+($O789*'fnd base rates'!M$124)\n+($P789*VLOOKUP($S789+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3501061161,"3501","061","161",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D790","v":0},{"$f":"'fnd enro'!E790","v":0},{"$f":"'fnd enro'!F790","v":0},{"$f":"'fnd enro'!G790","v":0},{"$f":"'fnd enro'!H790","v":0},{"$f":"'fnd enro'!I790","v":1},{"$f":"'fnd enro'!J790","v":0},{"$f":"'fnd enro'!K790","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L790","v":0},{"$f":"'fnd enro'!M790+'fnd enro'!N790","v":0},{"$f":"'fnd enro'!O790","v":0},{"$f":"'fnd enro'!P790","v":0},{"$f":"'fnd enro'!Q790+'fnd enro'!R790","v":0},{"$f":"'fnd enro'!T790","v":1},1,{"$f":"VALUE('fnd enro'!S790)","v":1},null,{"$f":"(($D790*'fnd base rates'!C$110)\n+($E790*'fnd base rates'!C$111)\n+($F790*'fnd base rates'!C$112)\n+($G790*'fnd base rates'!C$113)\n+($H790*'fnd base rates'!C$114)\n+($I790*'fnd base rates'!C$115)\n+($J790*'fnd base rates'!C$119)\n+($K790*'fnd base rates'!C$120)\n+($M790*'fnd base rates'!C$122)\n+($N790*'fnd base rates'!C$123)\n+($O790*'fnd base rates'!C$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,3)))\n*$R790","v":494.44874200000004},{"$f":"(($D790*'fnd base rates'!D$110)\n+($E790*'fnd base rates'!D$111)\n+($F790*'fnd base rates'!D$112)\n+($G790*'fnd base rates'!D$113)\n+($H790*'fnd base rates'!D$114)\n+($I790*'fnd base rates'!D$115)\n+($J790*'fnd base rates'!D$119)\n+($K790*'fnd base rates'!D$120)\n+($M790*'fnd base rates'!D$122)\n+($N790*'fnd base rates'!D$123)\n+($O790*'fnd base rates'!D$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,4)))\n*$R790","v":707.86},{"$f":"(($D790*'fnd base rates'!E$110)\n+($E790*'fnd base rates'!E$111)\n+($F790*'fnd base rates'!E$112)\n+($G790*'fnd base rates'!E$113)\n+($H790*'fnd base rates'!E$114)\n+($I790*'fnd base rates'!E$115)\n+($J790*'fnd base rates'!E$119)\n+($K790*'fnd base rates'!E$120)\n+($M790*'fnd base rates'!E$122)\n+($N790*'fnd base rates'!E$123)\n+($O790*'fnd base rates'!E$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,5)))\n*$R790","v":4538.6259250000003},{"$f":"(($D790*'fnd base rates'!F$110)\n+($E790*'fnd base rates'!F$111)\n+($F790*'fnd base rates'!F$112)\n+($G790*'fnd base rates'!F$113)\n+($H790*'fnd base rates'!F$114)\n+($I790*'fnd base rates'!F$115)\n+($J790*'fnd base rates'!F$119)\n+($K790*'fnd base rates'!F$120)\n+($M790*'fnd base rates'!F$122)\n+($N790*'fnd base rates'!F$123)\n+($O790*'fnd base rates'!F$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,6)))\n*$R790","v":814.73291500000005},{"$f":"(($D790*'fnd base rates'!G$110)\n+($E790*'fnd base rates'!G$111)\n+($F790*'fnd base rates'!G$112)\n+($G790*'fnd base rates'!G$113)\n+($H790*'fnd base rates'!G$114)\n+($I790*'fnd base rates'!G$115)\n+($J790*'fnd base rates'!G$119)\n+($K790*'fnd base rates'!G$120)\n+($M790*'fnd base rates'!G$122)\n+($N790*'fnd base rates'!G$123)\n+($O790*'fnd base rates'!G$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,7)))\n*$R790","v":151.32860299999999},{"$f":"(($D790*'fnd base rates'!H$110)\n+($E790*'fnd base rates'!H$111)\n+($F790*'fnd base rates'!H$112)\n+($G790*'fnd base rates'!H$113)\n+($H790*'fnd base rates'!H$114)\n+($I790*'fnd base rates'!H$115)\n+($J790*'fnd base rates'!H$119)\n+($K790*'fnd base rates'!H$120)\n+($M790*'fnd base rates'!H$122)\n+($N790*'fnd base rates'!H$123)\n+($O790*'fnd base rates'!H$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D790*'fnd base rates'!I$110)\n+($E790*'fnd base rates'!I$111)\n+($F790*'fnd base rates'!I$112)\n+($G790*'fnd base rates'!I$113)\n+($H790*'fnd base rates'!I$114)\n+($I790*'fnd base rates'!I$115)\n+($J790*'fnd base rates'!I$119)\n+($K790*'fnd base rates'!I$120)\n+($M790*'fnd base rates'!I$122)\n+($N790*'fnd base rates'!I$123)\n+($O790*'fnd base rates'!I$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,9)))\n*$R790","v":394.09},{"$f":"(($D790*'fnd base rates'!J$110)\n+($E790*'fnd base rates'!J$111)\n+($F790*'fnd base rates'!J$112)\n+($G790*'fnd base rates'!J$113)\n+($H790*'fnd base rates'!J$114)\n+($I790*'fnd base rates'!J$115)\n+($J790*'fnd base rates'!J$119)\n+($K790*'fnd base rates'!J$120)\n+($M790*'fnd base rates'!J$122)\n+($N790*'fnd base rates'!J$123)\n+($O790*'fnd base rates'!J$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,10)))\n*$R790","v":530.85},{"$f":"(($D790*'fnd base rates'!K$110)\n+($E790*'fnd base rates'!K$111)\n+($F790*'fnd base rates'!K$112)\n+($G790*'fnd base rates'!K$113)\n+($H790*'fnd base rates'!K$114)\n+($I790*'fnd base rates'!K$115)\n+($J790*'fnd base rates'!K$119)\n+($K790*'fnd base rates'!K$120)\n+($M790*'fnd base rates'!K$122)\n+($N790*'fnd base rates'!K$123)\n+($O790*'fnd base rates'!K$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,11)))\n*$R790","v":1061.948261},{"$f":"(($D790*'fnd base rates'!L$110)\n+($E790*'fnd base rates'!L$111)\n+($F790*'fnd base rates'!L$112)\n+($G790*'fnd base rates'!L$113)\n+($H790*'fnd base rates'!L$114)\n+($I790*'fnd base rates'!L$115)\n+($J790*'fnd base rates'!L$119)\n+($K790*'fnd base rates'!L$120)\n+($M790*'fnd base rates'!L$122)\n+($N790*'fnd base rates'!L$123)\n+($O790*'fnd base rates'!L$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D790*'fnd base rates'!M$110)\n+($E790*'fnd base rates'!M$111)\n+($F790*'fnd base rates'!M$112)\n+($G790*'fnd base rates'!M$113)\n+($H790*'fnd base rates'!M$114)\n+($I790*'fnd base rates'!M$115)\n+($J790*'fnd base rates'!M$119)\n+($K790*'fnd base rates'!M$120)\n+($M790*'fnd base rates'!M$122)\n+($N790*'fnd base rates'!M$123)\n+($O790*'fnd base rates'!M$124)\n+($P790*VLOOKUP($S790+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3501061210,"3501","061","210",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D791","v":0},{"$f":"'fnd enro'!E791","v":0},{"$f":"'fnd enro'!F791","v":0},{"$f":"'fnd enro'!G791","v":0},{"$f":"'fnd enro'!H791","v":0},{"$f":"'fnd enro'!I791","v":2},{"$f":"'fnd enro'!J791","v":0},{"$f":"'fnd enro'!K791","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L791","v":0},{"$f":"'fnd enro'!M791+'fnd enro'!N791","v":0},{"$f":"'fnd enro'!O791","v":0},{"$f":"'fnd enro'!P791","v":0},{"$f":"'fnd enro'!Q791+'fnd enro'!R791","v":2},{"$f":"'fnd enro'!T791","v":2},1,{"$f":"VALUE('fnd enro'!S791)","v":10},null,{"$f":"(($D791*'fnd base rates'!C$110)\n+($E791*'fnd base rates'!C$111)\n+($F791*'fnd base rates'!C$112)\n+($G791*'fnd base rates'!C$113)\n+($H791*'fnd base rates'!C$114)\n+($I791*'fnd base rates'!C$115)\n+($J791*'fnd base rates'!C$119)\n+($K791*'fnd base rates'!C$120)\n+($M791*'fnd base rates'!C$122)\n+($N791*'fnd base rates'!C$123)\n+($O791*'fnd base rates'!C$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,3)))\n*$R791","v":1113.497484},{"$f":"(($D791*'fnd base rates'!D$110)\n+($E791*'fnd base rates'!D$111)\n+($F791*'fnd base rates'!D$112)\n+($G791*'fnd base rates'!D$113)\n+($H791*'fnd base rates'!D$114)\n+($I791*'fnd base rates'!D$115)\n+($J791*'fnd base rates'!D$119)\n+($K791*'fnd base rates'!D$120)\n+($M791*'fnd base rates'!D$122)\n+($N791*'fnd base rates'!D$123)\n+($O791*'fnd base rates'!D$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,4)))\n*$R791","v":2006.1},{"$f":"(($D791*'fnd base rates'!E$110)\n+($E791*'fnd base rates'!E$111)\n+($F791*'fnd base rates'!E$112)\n+($G791*'fnd base rates'!E$113)\n+($H791*'fnd base rates'!E$114)\n+($I791*'fnd base rates'!E$115)\n+($J791*'fnd base rates'!E$119)\n+($K791*'fnd base rates'!E$120)\n+($M791*'fnd base rates'!E$122)\n+($N791*'fnd base rates'!E$123)\n+($O791*'fnd base rates'!E$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,5)))\n*$R791","v":14840.49185},{"$f":"(($D791*'fnd base rates'!F$110)\n+($E791*'fnd base rates'!F$111)\n+($F791*'fnd base rates'!F$112)\n+($G791*'fnd base rates'!F$113)\n+($H791*'fnd base rates'!F$114)\n+($I791*'fnd base rates'!F$115)\n+($J791*'fnd base rates'!F$119)\n+($K791*'fnd base rates'!F$120)\n+($M791*'fnd base rates'!F$122)\n+($N791*'fnd base rates'!F$123)\n+($O791*'fnd base rates'!F$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,6)))\n*$R791","v":1629.4658300000001},{"$f":"(($D791*'fnd base rates'!G$110)\n+($E791*'fnd base rates'!G$111)\n+($F791*'fnd base rates'!G$112)\n+($G791*'fnd base rates'!G$113)\n+($H791*'fnd base rates'!G$114)\n+($I791*'fnd base rates'!G$115)\n+($J791*'fnd base rates'!G$119)\n+($K791*'fnd base rates'!G$120)\n+($M791*'fnd base rates'!G$122)\n+($N791*'fnd base rates'!G$123)\n+($O791*'fnd base rates'!G$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,7)))\n*$R791","v":582.257206},{"$f":"(($D791*'fnd base rates'!H$110)\n+($E791*'fnd base rates'!H$111)\n+($F791*'fnd base rates'!H$112)\n+($G791*'fnd base rates'!H$113)\n+($H791*'fnd base rates'!H$114)\n+($I791*'fnd base rates'!H$115)\n+($J791*'fnd base rates'!H$119)\n+($K791*'fnd base rates'!H$120)\n+($M791*'fnd base rates'!H$122)\n+($N791*'fnd base rates'!H$123)\n+($O791*'fnd base rates'!H$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D791*'fnd base rates'!I$110)\n+($E791*'fnd base rates'!I$111)\n+($F791*'fnd base rates'!I$112)\n+($G791*'fnd base rates'!I$113)\n+($H791*'fnd base rates'!I$114)\n+($I791*'fnd base rates'!I$115)\n+($J791*'fnd base rates'!I$119)\n+($K791*'fnd base rates'!I$120)\n+($M791*'fnd base rates'!I$122)\n+($N791*'fnd base rates'!I$123)\n+($O791*'fnd base rates'!I$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,9)))\n*$R791","v":1021.56},{"$f":"(($D791*'fnd base rates'!J$110)\n+($E791*'fnd base rates'!J$111)\n+($F791*'fnd base rates'!J$112)\n+($G791*'fnd base rates'!J$113)\n+($H791*'fnd base rates'!J$114)\n+($I791*'fnd base rates'!J$115)\n+($J791*'fnd base rates'!J$119)\n+($K791*'fnd base rates'!J$120)\n+($M791*'fnd base rates'!J$122)\n+($N791*'fnd base rates'!J$123)\n+($O791*'fnd base rates'!J$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,10)))\n*$R791","v":2274.36},{"$f":"(($D791*'fnd base rates'!K$110)\n+($E791*'fnd base rates'!K$111)\n+($F791*'fnd base rates'!K$112)\n+($G791*'fnd base rates'!K$113)\n+($H791*'fnd base rates'!K$114)\n+($I791*'fnd base rates'!K$115)\n+($J791*'fnd base rates'!K$119)\n+($K791*'fnd base rates'!K$120)\n+($M791*'fnd base rates'!K$122)\n+($N791*'fnd base rates'!K$123)\n+($O791*'fnd base rates'!K$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,11)))\n*$R791","v":2123.896522},{"$f":"(($D791*'fnd base rates'!L$110)\n+($E791*'fnd base rates'!L$111)\n+($F791*'fnd base rates'!L$112)\n+($G791*'fnd base rates'!L$113)\n+($H791*'fnd base rates'!L$114)\n+($I791*'fnd base rates'!L$115)\n+($J791*'fnd base rates'!L$119)\n+($K791*'fnd base rates'!L$120)\n+($M791*'fnd base rates'!L$122)\n+($N791*'fnd base rates'!L$123)\n+($O791*'fnd base rates'!L$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D791*'fnd base rates'!M$110)\n+($E791*'fnd base rates'!M$111)\n+($F791*'fnd base rates'!M$112)\n+($G791*'fnd base rates'!M$113)\n+($H791*'fnd base rates'!M$114)\n+($I791*'fnd base rates'!M$115)\n+($J791*'fnd base rates'!M$119)\n+($K791*'fnd base rates'!M$120)\n+($M791*'fnd base rates'!M$122)\n+($N791*'fnd base rates'!M$123)\n+($O791*'fnd base rates'!M$124)\n+($P791*VLOOKUP($S791+15,rate_basefnd,13)))","v":0},30290.055437257764,null,3501061278,"3501","061","278",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D792","v":0},{"$f":"'fnd enro'!E792","v":0},{"$f":"'fnd enro'!F792","v":0},{"$f":"'fnd enro'!G792","v":0},{"$f":"'fnd enro'!H792","v":0},{"$f":"'fnd enro'!I792","v":65},{"$f":"'fnd enro'!J792","v":0},{"$f":"'fnd enro'!K792","v":2.4634999999999998},{"$f":"'fnd enro'!L792","v":0},{"$f":"'fnd enro'!M792+'fnd enro'!N792","v":0},{"$f":"'fnd enro'!O792","v":0},{"$f":"'fnd enro'!P792","v":2},{"$f":"'fnd enro'!Q792+'fnd enro'!R792","v":60},{"$f":"'fnd enro'!T792","v":65},1,{"$f":"VALUE('fnd enro'!S792)","v":10},null,{"$f":"(($D792*'fnd base rates'!C$110)\n+($E792*'fnd base rates'!C$111)\n+($F792*'fnd base rates'!C$112)\n+($G792*'fnd base rates'!C$113)\n+($H792*'fnd base rates'!C$114)\n+($I792*'fnd base rates'!C$115)\n+($J792*'fnd base rates'!C$119)\n+($K792*'fnd base rates'!C$120)\n+($M792*'fnd base rates'!C$122)\n+($N792*'fnd base rates'!C$123)\n+($O792*'fnd base rates'!C$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,3)))\n*$R792","v":36024.348230000003},{"$f":"(($D792*'fnd base rates'!D$110)\n+($E792*'fnd base rates'!D$111)\n+($F792*'fnd base rates'!D$112)\n+($G792*'fnd base rates'!D$113)\n+($H792*'fnd base rates'!D$114)\n+($I792*'fnd base rates'!D$115)\n+($J792*'fnd base rates'!D$119)\n+($K792*'fnd base rates'!D$120)\n+($M792*'fnd base rates'!D$122)\n+($N792*'fnd base rates'!D$123)\n+($O792*'fnd base rates'!D$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,4)))\n*$R792","v":63979.880000000005},{"$f":"(($D792*'fnd base rates'!E$110)\n+($E792*'fnd base rates'!E$111)\n+($F792*'fnd base rates'!E$112)\n+($G792*'fnd base rates'!E$113)\n+($H792*'fnd base rates'!E$114)\n+($I792*'fnd base rates'!E$115)\n+($J792*'fnd base rates'!E$119)\n+($K792*'fnd base rates'!E$120)\n+($M792*'fnd base rates'!E$122)\n+($N792*'fnd base rates'!E$123)\n+($O792*'fnd base rates'!E$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,5)))\n*$R792","v":469710.84512499999},{"$f":"(($D792*'fnd base rates'!F$110)\n+($E792*'fnd base rates'!F$111)\n+($F792*'fnd base rates'!F$112)\n+($G792*'fnd base rates'!F$113)\n+($H792*'fnd base rates'!F$114)\n+($I792*'fnd base rates'!F$115)\n+($J792*'fnd base rates'!F$119)\n+($K792*'fnd base rates'!F$120)\n+($M792*'fnd base rates'!F$122)\n+($N792*'fnd base rates'!F$123)\n+($O792*'fnd base rates'!F$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,6)))\n*$R792","v":53215.219475000005},{"$f":"(($D792*'fnd base rates'!G$110)\n+($E792*'fnd base rates'!G$111)\n+($F792*'fnd base rates'!G$112)\n+($G792*'fnd base rates'!G$113)\n+($H792*'fnd base rates'!G$114)\n+($I792*'fnd base rates'!G$115)\n+($J792*'fnd base rates'!G$119)\n+($K792*'fnd base rates'!G$120)\n+($M792*'fnd base rates'!G$122)\n+($N792*'fnd base rates'!G$123)\n+($O792*'fnd base rates'!G$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,7)))\n*$R792","v":18297.939194999999},{"$f":"(($D792*'fnd base rates'!H$110)\n+($E792*'fnd base rates'!H$111)\n+($F792*'fnd base rates'!H$112)\n+($G792*'fnd base rates'!H$113)\n+($H792*'fnd base rates'!H$114)\n+($I792*'fnd base rates'!H$115)\n+($J792*'fnd base rates'!H$119)\n+($K792*'fnd base rates'!H$120)\n+($M792*'fnd base rates'!H$122)\n+($N792*'fnd base rates'!H$123)\n+($O792*'fnd base rates'!H$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,8)))","v":51252.842570000001},{"$f":"(($D792*'fnd base rates'!I$110)\n+($E792*'fnd base rates'!I$111)\n+($F792*'fnd base rates'!I$112)\n+($G792*'fnd base rates'!I$113)\n+($H792*'fnd base rates'!I$114)\n+($I792*'fnd base rates'!I$115)\n+($J792*'fnd base rates'!I$119)\n+($K792*'fnd base rates'!I$120)\n+($M792*'fnd base rates'!I$122)\n+($N792*'fnd base rates'!I$123)\n+($O792*'fnd base rates'!I$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,9)))\n*$R792","v":32727.629999999997},{"$f":"(($D792*'fnd base rates'!J$110)\n+($E792*'fnd base rates'!J$111)\n+($F792*'fnd base rates'!J$112)\n+($G792*'fnd base rates'!J$113)\n+($H792*'fnd base rates'!J$114)\n+($I792*'fnd base rates'!J$115)\n+($J792*'fnd base rates'!J$119)\n+($K792*'fnd base rates'!J$120)\n+($M792*'fnd base rates'!J$122)\n+($N792*'fnd base rates'!J$123)\n+($O792*'fnd base rates'!J$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,10)))\n*$R792","v":70921.850000000006},{"$f":"(($D792*'fnd base rates'!K$110)\n+($E792*'fnd base rates'!K$111)\n+($F792*'fnd base rates'!K$112)\n+($G792*'fnd base rates'!K$113)\n+($H792*'fnd base rates'!K$114)\n+($I792*'fnd base rates'!K$115)\n+($J792*'fnd base rates'!K$119)\n+($K792*'fnd base rates'!K$120)\n+($M792*'fnd base rates'!K$122)\n+($N792*'fnd base rates'!K$123)\n+($O792*'fnd base rates'!K$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,11)))\n*$R792","v":69468.176964999991},{"$f":"(($D792*'fnd base rates'!L$110)\n+($E792*'fnd base rates'!L$111)\n+($F792*'fnd base rates'!L$112)\n+($G792*'fnd base rates'!L$113)\n+($H792*'fnd base rates'!L$114)\n+($I792*'fnd base rates'!L$115)\n+($J792*'fnd base rates'!L$119)\n+($K792*'fnd base rates'!L$120)\n+($M792*'fnd base rates'!L$122)\n+($N792*'fnd base rates'!L$123)\n+($O792*'fnd base rates'!L$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,12)))","v":99596.920150877399},{"$f":"(($D792*'fnd base rates'!M$110)\n+($E792*'fnd base rates'!M$111)\n+($F792*'fnd base rates'!M$112)\n+($G792*'fnd base rates'!M$113)\n+($H792*'fnd base rates'!M$114)\n+($I792*'fnd base rates'!M$115)\n+($J792*'fnd base rates'!M$119)\n+($K792*'fnd base rates'!M$120)\n+($M792*'fnd base rates'!M$122)\n+($N792*'fnd base rates'!M$123)\n+($O792*'fnd base rates'!M$124)\n+($P792*VLOOKUP($S792+15,rate_basefnd,13)))","v":0},965195.65171087743,null,3501061281,"3501","061","281",1,65,965195.65171087743,14849,0,14849,null,null,null,null,null,14849,0,14849,307,14542,23,14519]
[3501,3501061309,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D793","v":0},{"$f":"'fnd enro'!E793","v":0},{"$f":"'fnd enro'!F793","v":0},{"$f":"'fnd enro'!G793","v":0},{"$f":"'fnd enro'!H793","v":0},{"$f":"'fnd enro'!I793","v":1},{"$f":"'fnd enro'!J793","v":0},{"$f":"'fnd enro'!K793","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L793","v":0},{"$f":"'fnd enro'!M793+'fnd enro'!N793","v":0},{"$f":"'fnd enro'!O793","v":0},{"$f":"'fnd enro'!P793","v":0},{"$f":"'fnd enro'!Q793+'fnd enro'!R793","v":1},{"$f":"'fnd enro'!T793","v":1},1,{"$f":"VALUE('fnd enro'!S793)","v":10},null,{"$f":"(($D793*'fnd base rates'!C$110)\n+($E793*'fnd base rates'!C$111)\n+($F793*'fnd base rates'!C$112)\n+($G793*'fnd base rates'!C$113)\n+($H793*'fnd base rates'!C$114)\n+($I793*'fnd base rates'!C$115)\n+($J793*'fnd base rates'!C$119)\n+($K793*'fnd base rates'!C$120)\n+($M793*'fnd base rates'!C$122)\n+($N793*'fnd base rates'!C$123)\n+($O793*'fnd base rates'!C$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,3)))\n*$R793","v":556.74874199999999},{"$f":"(($D793*'fnd base rates'!D$110)\n+($E793*'fnd base rates'!D$111)\n+($F793*'fnd base rates'!D$112)\n+($G793*'fnd base rates'!D$113)\n+($H793*'fnd base rates'!D$114)\n+($I793*'fnd base rates'!D$115)\n+($J793*'fnd base rates'!D$119)\n+($K793*'fnd base rates'!D$120)\n+($M793*'fnd base rates'!D$122)\n+($N793*'fnd base rates'!D$123)\n+($O793*'fnd base rates'!D$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,4)))\n*$R793","v":1003.05},{"$f":"(($D793*'fnd base rates'!E$110)\n+($E793*'fnd base rates'!E$111)\n+($F793*'fnd base rates'!E$112)\n+($G793*'fnd base rates'!E$113)\n+($H793*'fnd base rates'!E$114)\n+($I793*'fnd base rates'!E$115)\n+($J793*'fnd base rates'!E$119)\n+($K793*'fnd base rates'!E$120)\n+($M793*'fnd base rates'!E$122)\n+($N793*'fnd base rates'!E$123)\n+($O793*'fnd base rates'!E$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,5)))\n*$R793","v":7420.2459250000002},{"$f":"(($D793*'fnd base rates'!F$110)\n+($E793*'fnd base rates'!F$111)\n+($F793*'fnd base rates'!F$112)\n+($G793*'fnd base rates'!F$113)\n+($H793*'fnd base rates'!F$114)\n+($I793*'fnd base rates'!F$115)\n+($J793*'fnd base rates'!F$119)\n+($K793*'fnd base rates'!F$120)\n+($M793*'fnd base rates'!F$122)\n+($N793*'fnd base rates'!F$123)\n+($O793*'fnd base rates'!F$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,6)))\n*$R793","v":814.73291500000005},{"$f":"(($D793*'fnd base rates'!G$110)\n+($E793*'fnd base rates'!G$111)\n+($F793*'fnd base rates'!G$112)\n+($G793*'fnd base rates'!G$113)\n+($H793*'fnd base rates'!G$114)\n+($I793*'fnd base rates'!G$115)\n+($J793*'fnd base rates'!G$119)\n+($K793*'fnd base rates'!G$120)\n+($M793*'fnd base rates'!G$122)\n+($N793*'fnd base rates'!G$123)\n+($O793*'fnd base rates'!G$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,7)))\n*$R793","v":291.128603},{"$f":"(($D793*'fnd base rates'!H$110)\n+($E793*'fnd base rates'!H$111)\n+($F793*'fnd base rates'!H$112)\n+($G793*'fnd base rates'!H$113)\n+($H793*'fnd base rates'!H$114)\n+($I793*'fnd base rates'!H$115)\n+($J793*'fnd base rates'!H$119)\n+($K793*'fnd base rates'!H$120)\n+($M793*'fnd base rates'!H$122)\n+($N793*'fnd base rates'!H$123)\n+($O793*'fnd base rates'!H$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D793*'fnd base rates'!I$110)\n+($E793*'fnd base rates'!I$111)\n+($F793*'fnd base rates'!I$112)\n+($G793*'fnd base rates'!I$113)\n+($H793*'fnd base rates'!I$114)\n+($I793*'fnd base rates'!I$115)\n+($J793*'fnd base rates'!I$119)\n+($K793*'fnd base rates'!I$120)\n+($M793*'fnd base rates'!I$122)\n+($N793*'fnd base rates'!I$123)\n+($O793*'fnd base rates'!I$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,9)))\n*$R793","v":510.78},{"$f":"(($D793*'fnd base rates'!J$110)\n+($E793*'fnd base rates'!J$111)\n+($F793*'fnd base rates'!J$112)\n+($G793*'fnd base rates'!J$113)\n+($H793*'fnd base rates'!J$114)\n+($I793*'fnd base rates'!J$115)\n+($J793*'fnd base rates'!J$119)\n+($K793*'fnd base rates'!J$120)\n+($M793*'fnd base rates'!J$122)\n+($N793*'fnd base rates'!J$123)\n+($O793*'fnd base rates'!J$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,10)))\n*$R793","v":1137.18},{"$f":"(($D793*'fnd base rates'!K$110)\n+($E793*'fnd base rates'!K$111)\n+($F793*'fnd base rates'!K$112)\n+($G793*'fnd base rates'!K$113)\n+($H793*'fnd base rates'!K$114)\n+($I793*'fnd base rates'!K$115)\n+($J793*'fnd base rates'!K$119)\n+($K793*'fnd base rates'!K$120)\n+($M793*'fnd base rates'!K$122)\n+($N793*'fnd base rates'!K$123)\n+($O793*'fnd base rates'!K$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,11)))\n*$R793","v":1061.948261},{"$f":"(($D793*'fnd base rates'!L$110)\n+($E793*'fnd base rates'!L$111)\n+($F793*'fnd base rates'!L$112)\n+($G793*'fnd base rates'!L$113)\n+($H793*'fnd base rates'!L$114)\n+($I793*'fnd base rates'!L$115)\n+($J793*'fnd base rates'!L$119)\n+($K793*'fnd base rates'!L$120)\n+($M793*'fnd base rates'!L$122)\n+($N793*'fnd base rates'!L$123)\n+($O793*'fnd base rates'!L$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D793*'fnd base rates'!M$110)\n+($E793*'fnd base rates'!M$111)\n+($F793*'fnd base rates'!M$112)\n+($G793*'fnd base rates'!M$113)\n+($H793*'fnd base rates'!M$114)\n+($I793*'fnd base rates'!M$115)\n+($J793*'fnd base rates'!M$119)\n+($K793*'fnd base rates'!M$120)\n+($M793*'fnd base rates'!M$122)\n+($N793*'fnd base rates'!M$123)\n+($O793*'fnd base rates'!M$124)\n+($P793*VLOOKUP($S793+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3501061309,"3501","061","309",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3501,3501061325,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D794","v":0},{"$f":"'fnd enro'!E794","v":0},{"$f":"'fnd enro'!F794","v":0},{"$f":"'fnd enro'!G794","v":0},{"$f":"'fnd enro'!H794","v":0},{"$f":"'fnd enro'!I794","v":1},{"$f":"'fnd enro'!J794","v":0},{"$f":"'fnd enro'!K794","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L794","v":0},{"$f":"'fnd enro'!M794+'fnd enro'!N794","v":0},{"$f":"'fnd enro'!O794","v":0},{"$f":"'fnd enro'!P794","v":0},{"$f":"'fnd enro'!Q794+'fnd enro'!R794","v":1},{"$f":"'fnd enro'!T794","v":1},1,{"$f":"VALUE('fnd enro'!S794)","v":10},null,{"$f":"(($D794*'fnd base rates'!C$110)\n+($E794*'fnd base rates'!C$111)\n+($F794*'fnd base rates'!C$112)\n+($G794*'fnd base rates'!C$113)\n+($H794*'fnd base rates'!C$114)\n+($I794*'fnd base rates'!C$115)\n+($J794*'fnd base rates'!C$119)\n+($K794*'fnd base rates'!C$120)\n+($M794*'fnd base rates'!C$122)\n+($N794*'fnd base rates'!C$123)\n+($O794*'fnd base rates'!C$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,3)))\n*$R794","v":556.74874199999999},{"$f":"(($D794*'fnd base rates'!D$110)\n+($E794*'fnd base rates'!D$111)\n+($F794*'fnd base rates'!D$112)\n+($G794*'fnd base rates'!D$113)\n+($H794*'fnd base rates'!D$114)\n+($I794*'fnd base rates'!D$115)\n+($J794*'fnd base rates'!D$119)\n+($K794*'fnd base rates'!D$120)\n+($M794*'fnd base rates'!D$122)\n+($N794*'fnd base rates'!D$123)\n+($O794*'fnd base rates'!D$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,4)))\n*$R794","v":1003.05},{"$f":"(($D794*'fnd base rates'!E$110)\n+($E794*'fnd base rates'!E$111)\n+($F794*'fnd base rates'!E$112)\n+($G794*'fnd base rates'!E$113)\n+($H794*'fnd base rates'!E$114)\n+($I794*'fnd base rates'!E$115)\n+($J794*'fnd base rates'!E$119)\n+($K794*'fnd base rates'!E$120)\n+($M794*'fnd base rates'!E$122)\n+($N794*'fnd base rates'!E$123)\n+($O794*'fnd base rates'!E$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,5)))\n*$R794","v":7420.2459250000002},{"$f":"(($D794*'fnd base rates'!F$110)\n+($E794*'fnd base rates'!F$111)\n+($F794*'fnd base rates'!F$112)\n+($G794*'fnd base rates'!F$113)\n+($H794*'fnd base rates'!F$114)\n+($I794*'fnd base rates'!F$115)\n+($J794*'fnd base rates'!F$119)\n+($K794*'fnd base rates'!F$120)\n+($M794*'fnd base rates'!F$122)\n+($N794*'fnd base rates'!F$123)\n+($O794*'fnd base rates'!F$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,6)))\n*$R794","v":814.73291500000005},{"$f":"(($D794*'fnd base rates'!G$110)\n+($E794*'fnd base rates'!G$111)\n+($F794*'fnd base rates'!G$112)\n+($G794*'fnd base rates'!G$113)\n+($H794*'fnd base rates'!G$114)\n+($I794*'fnd base rates'!G$115)\n+($J794*'fnd base rates'!G$119)\n+($K794*'fnd base rates'!G$120)\n+($M794*'fnd base rates'!G$122)\n+($N794*'fnd base rates'!G$123)\n+($O794*'fnd base rates'!G$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,7)))\n*$R794","v":291.128603},{"$f":"(($D794*'fnd base rates'!H$110)\n+($E794*'fnd base rates'!H$111)\n+($F794*'fnd base rates'!H$112)\n+($G794*'fnd base rates'!H$113)\n+($H794*'fnd base rates'!H$114)\n+($I794*'fnd base rates'!H$115)\n+($J794*'fnd base rates'!H$119)\n+($K794*'fnd base rates'!H$120)\n+($M794*'fnd base rates'!H$122)\n+($N794*'fnd base rates'!H$123)\n+($O794*'fnd base rates'!H$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D794*'fnd base rates'!I$110)\n+($E794*'fnd base rates'!I$111)\n+($F794*'fnd base rates'!I$112)\n+($G794*'fnd base rates'!I$113)\n+($H794*'fnd base rates'!I$114)\n+($I794*'fnd base rates'!I$115)\n+($J794*'fnd base rates'!I$119)\n+($K794*'fnd base rates'!I$120)\n+($M794*'fnd base rates'!I$122)\n+($N794*'fnd base rates'!I$123)\n+($O794*'fnd base rates'!I$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,9)))\n*$R794","v":510.78},{"$f":"(($D794*'fnd base rates'!J$110)\n+($E794*'fnd base rates'!J$111)\n+($F794*'fnd base rates'!J$112)\n+($G794*'fnd base rates'!J$113)\n+($H794*'fnd base rates'!J$114)\n+($I794*'fnd base rates'!J$115)\n+($J794*'fnd base rates'!J$119)\n+($K794*'fnd base rates'!J$120)\n+($M794*'fnd base rates'!J$122)\n+($N794*'fnd base rates'!J$123)\n+($O794*'fnd base rates'!J$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,10)))\n*$R794","v":1137.18},{"$f":"(($D794*'fnd base rates'!K$110)\n+($E794*'fnd base rates'!K$111)\n+($F794*'fnd base rates'!K$112)\n+($G794*'fnd base rates'!K$113)\n+($H794*'fnd base rates'!K$114)\n+($I794*'fnd base rates'!K$115)\n+($J794*'fnd base rates'!K$119)\n+($K794*'fnd base rates'!K$120)\n+($M794*'fnd base rates'!K$122)\n+($N794*'fnd base rates'!K$123)\n+($O794*'fnd base rates'!K$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,11)))\n*$R794","v":1061.948261},{"$f":"(($D794*'fnd base rates'!L$110)\n+($E794*'fnd base rates'!L$111)\n+($F794*'fnd base rates'!L$112)\n+($G794*'fnd base rates'!L$113)\n+($H794*'fnd base rates'!L$114)\n+($I794*'fnd base rates'!L$115)\n+($J794*'fnd base rates'!L$119)\n+($K794*'fnd base rates'!L$120)\n+($M794*'fnd base rates'!L$122)\n+($N794*'fnd base rates'!L$123)\n+($O794*'fnd base rates'!L$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D794*'fnd base rates'!M$110)\n+($E794*'fnd base rates'!M$111)\n+($F794*'fnd base rates'!M$112)\n+($G794*'fnd base rates'!M$113)\n+($H794*'fnd base rates'!M$114)\n+($I794*'fnd base rates'!M$115)\n+($J794*'fnd base rates'!M$119)\n+($K794*'fnd base rates'!M$120)\n+($M794*'fnd base rates'!M$122)\n+($N794*'fnd base rates'!M$123)\n+($O794*'fnd base rates'!M$124)\n+($P794*VLOOKUP($S794+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3501061325,"3501","061","325",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D795","v":0},{"$f":"'fnd enro'!E795","v":0},{"$f":"'fnd enro'!F795","v":0},{"$f":"'fnd enro'!G795","v":0},{"$f":"'fnd enro'!H795","v":0},{"$f":"'fnd enro'!I795","v":3},{"$f":"'fnd enro'!J795","v":0},{"$f":"'fnd enro'!K795","v":0.1137},{"$f":"'fnd enro'!L795","v":0},{"$f":"'fnd enro'!M795+'fnd enro'!N795","v":0},{"$f":"'fnd enro'!O795","v":0},{"$f":"'fnd enro'!P795","v":1},{"$f":"'fnd enro'!Q795+'fnd enro'!R795","v":2},{"$f":"'fnd enro'!T795","v":3},1,{"$f":"VALUE('fnd enro'!S795)","v":10},null,{"$f":"(($D795*'fnd base rates'!C$110)\n+($E795*'fnd base rates'!C$111)\n+($F795*'fnd base rates'!C$112)\n+($G795*'fnd base rates'!C$113)\n+($H795*'fnd base rates'!C$114)\n+($I795*'fnd base rates'!C$115)\n+($J795*'fnd base rates'!C$119)\n+($K795*'fnd base rates'!C$120)\n+($M795*'fnd base rates'!C$122)\n+($N795*'fnd base rates'!C$123)\n+($O795*'fnd base rates'!C$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,3)))\n*$R795","v":1681.5362259999997},{"$f":"(($D795*'fnd base rates'!D$110)\n+($E795*'fnd base rates'!D$111)\n+($F795*'fnd base rates'!D$112)\n+($G795*'fnd base rates'!D$113)\n+($H795*'fnd base rates'!D$114)\n+($I795*'fnd base rates'!D$115)\n+($J795*'fnd base rates'!D$119)\n+($K795*'fnd base rates'!D$120)\n+($M795*'fnd base rates'!D$122)\n+($N795*'fnd base rates'!D$123)\n+($O795*'fnd base rates'!D$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,4)))\n*$R795","v":2842.75},{"$f":"(($D795*'fnd base rates'!E$110)\n+($E795*'fnd base rates'!E$111)\n+($F795*'fnd base rates'!E$112)\n+($G795*'fnd base rates'!E$113)\n+($H795*'fnd base rates'!E$114)\n+($I795*'fnd base rates'!E$115)\n+($J795*'fnd base rates'!E$119)\n+($K795*'fnd base rates'!E$120)\n+($M795*'fnd base rates'!E$122)\n+($N795*'fnd base rates'!E$123)\n+($O795*'fnd base rates'!E$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,5)))\n*$R795","v":20280.597775000002},{"$f":"(($D795*'fnd base rates'!F$110)\n+($E795*'fnd base rates'!F$111)\n+($F795*'fnd base rates'!F$112)\n+($G795*'fnd base rates'!F$113)\n+($H795*'fnd base rates'!F$114)\n+($I795*'fnd base rates'!F$115)\n+($J795*'fnd base rates'!F$119)\n+($K795*'fnd base rates'!F$120)\n+($M795*'fnd base rates'!F$122)\n+($N795*'fnd base rates'!F$123)\n+($O795*'fnd base rates'!F$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,6)))\n*$R795","v":2572.9887449999997},{"$f":"(($D795*'fnd base rates'!G$110)\n+($E795*'fnd base rates'!G$111)\n+($F795*'fnd base rates'!G$112)\n+($G795*'fnd base rates'!G$113)\n+($H795*'fnd base rates'!G$114)\n+($I795*'fnd base rates'!G$115)\n+($J795*'fnd base rates'!G$119)\n+($K795*'fnd base rates'!G$120)\n+($M795*'fnd base rates'!G$122)\n+($N795*'fnd base rates'!G$123)\n+($O795*'fnd base rates'!G$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,7)))\n*$R795","v":770.375809},{"$f":"(($D795*'fnd base rates'!H$110)\n+($E795*'fnd base rates'!H$111)\n+($F795*'fnd base rates'!H$112)\n+($G795*'fnd base rates'!H$113)\n+($H795*'fnd base rates'!H$114)\n+($I795*'fnd base rates'!H$115)\n+($J795*'fnd base rates'!H$119)\n+($K795*'fnd base rates'!H$120)\n+($M795*'fnd base rates'!H$122)\n+($N795*'fnd base rates'!H$123)\n+($O795*'fnd base rates'!H$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,8)))","v":2432.5207340000002},{"$f":"(($D795*'fnd base rates'!I$110)\n+($E795*'fnd base rates'!I$111)\n+($F795*'fnd base rates'!I$112)\n+($G795*'fnd base rates'!I$113)\n+($H795*'fnd base rates'!I$114)\n+($I795*'fnd base rates'!I$115)\n+($J795*'fnd base rates'!I$119)\n+($K795*'fnd base rates'!I$120)\n+($M795*'fnd base rates'!I$122)\n+($N795*'fnd base rates'!I$123)\n+($O795*'fnd base rates'!I$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,9)))\n*$R795","v":1470.8400000000001},{"$f":"(($D795*'fnd base rates'!J$110)\n+($E795*'fnd base rates'!J$111)\n+($F795*'fnd base rates'!J$112)\n+($G795*'fnd base rates'!J$113)\n+($H795*'fnd base rates'!J$114)\n+($I795*'fnd base rates'!J$115)\n+($J795*'fnd base rates'!J$119)\n+($K795*'fnd base rates'!J$120)\n+($M795*'fnd base rates'!J$122)\n+($N795*'fnd base rates'!J$123)\n+($O795*'fnd base rates'!J$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,10)))\n*$R795","v":2823.6100000000006},{"$f":"(($D795*'fnd base rates'!K$110)\n+($E795*'fnd base rates'!K$111)\n+($F795*'fnd base rates'!K$112)\n+($G795*'fnd base rates'!K$113)\n+($H795*'fnd base rates'!K$114)\n+($I795*'fnd base rates'!K$115)\n+($J795*'fnd base rates'!K$119)\n+($K795*'fnd base rates'!K$120)\n+($M795*'fnd base rates'!K$122)\n+($N795*'fnd base rates'!K$123)\n+($O795*'fnd base rates'!K$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,11)))\n*$R795","v":3406.614783},{"$f":"(($D795*'fnd base rates'!L$110)\n+($E795*'fnd base rates'!L$111)\n+($F795*'fnd base rates'!L$112)\n+($G795*'fnd base rates'!L$113)\n+($H795*'fnd base rates'!L$114)\n+($I795*'fnd base rates'!L$115)\n+($J795*'fnd base rates'!L$119)\n+($K795*'fnd base rates'!L$120)\n+($M795*'fnd base rates'!L$122)\n+($N795*'fnd base rates'!L$123)\n+($O795*'fnd base rates'!L$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,12)))","v":4421.9090838866487},{"$f":"(($D795*'fnd base rates'!M$110)\n+($E795*'fnd base rates'!M$111)\n+($F795*'fnd base rates'!M$112)\n+($G795*'fnd base rates'!M$113)\n+($H795*'fnd base rates'!M$114)\n+($I795*'fnd base rates'!M$115)\n+($J795*'fnd base rates'!M$119)\n+($K795*'fnd base rates'!M$120)\n+($M795*'fnd base rates'!M$122)\n+($N795*'fnd base rates'!M$123)\n+($O795*'fnd base rates'!M$124)\n+($P795*VLOOKUP($S795+15,rate_basefnd,13)))","v":0},42703.743155886645,null,3501061332,"3501","061","332",1,3,42703.743155886645,14235,0,14235,null,null,null,null,null,14235,0,14235,-216,14451,20,14431]
[3502,3502281061,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D796","v":0},{"$f":"'fnd enro'!E796","v":0},{"$f":"'fnd enro'!F796","v":0},{"$f":"'fnd enro'!G796","v":0},{"$f":"'fnd enro'!H796","v":1},{"$f":"'fnd enro'!I796","v":0},{"$f":"'fnd enro'!J796","v":0},{"$f":"'fnd enro'!K796","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L796","v":0},{"$f":"'fnd enro'!M796+'fnd enro'!N796","v":0},{"$f":"'fnd enro'!O796","v":0},{"$f":"'fnd enro'!P796","v":0},{"$f":"'fnd enro'!Q796+'fnd enro'!R796","v":1},{"$f":"'fnd enro'!T796","v":1},1,{"$f":"VALUE('fnd enro'!S796)","v":10},null,{"$f":"(($D796*'fnd base rates'!C$110)\n+($E796*'fnd base rates'!C$111)\n+($F796*'fnd base rates'!C$112)\n+($G796*'fnd base rates'!C$113)\n+($H796*'fnd base rates'!C$114)\n+($I796*'fnd base rates'!C$115)\n+($J796*'fnd base rates'!C$119)\n+($K796*'fnd base rates'!C$120)\n+($M796*'fnd base rates'!C$122)\n+($N796*'fnd base rates'!C$123)\n+($O796*'fnd base rates'!C$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,3)))\n*$R796","v":556.74874199999999},{"$f":"(($D796*'fnd base rates'!D$110)\n+($E796*'fnd base rates'!D$111)\n+($F796*'fnd base rates'!D$112)\n+($G796*'fnd base rates'!D$113)\n+($H796*'fnd base rates'!D$114)\n+($I796*'fnd base rates'!D$115)\n+($J796*'fnd base rates'!D$119)\n+($K796*'fnd base rates'!D$120)\n+($M796*'fnd base rates'!D$122)\n+($N796*'fnd base rates'!D$123)\n+($O796*'fnd base rates'!D$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,4)))\n*$R796","v":1003.05},{"$f":"(($D796*'fnd base rates'!E$110)\n+($E796*'fnd base rates'!E$111)\n+($F796*'fnd base rates'!E$112)\n+($G796*'fnd base rates'!E$113)\n+($H796*'fnd base rates'!E$114)\n+($I796*'fnd base rates'!E$115)\n+($J796*'fnd base rates'!E$119)\n+($K796*'fnd base rates'!E$120)\n+($M796*'fnd base rates'!E$122)\n+($N796*'fnd base rates'!E$123)\n+($O796*'fnd base rates'!E$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,5)))\n*$R796","v":6076.155925},{"$f":"(($D796*'fnd base rates'!F$110)\n+($E796*'fnd base rates'!F$111)\n+($F796*'fnd base rates'!F$112)\n+($G796*'fnd base rates'!F$113)\n+($H796*'fnd base rates'!F$114)\n+($I796*'fnd base rates'!F$115)\n+($J796*'fnd base rates'!F$119)\n+($K796*'fnd base rates'!F$120)\n+($M796*'fnd base rates'!F$122)\n+($N796*'fnd base rates'!F$123)\n+($O796*'fnd base rates'!F$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,6)))\n*$R796","v":915.10291500000005},{"$f":"(($D796*'fnd base rates'!G$110)\n+($E796*'fnd base rates'!G$111)\n+($F796*'fnd base rates'!G$112)\n+($G796*'fnd base rates'!G$113)\n+($H796*'fnd base rates'!G$114)\n+($I796*'fnd base rates'!G$115)\n+($J796*'fnd base rates'!G$119)\n+($K796*'fnd base rates'!G$120)\n+($M796*'fnd base rates'!G$122)\n+($N796*'fnd base rates'!G$123)\n+($O796*'fnd base rates'!G$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,7)))\n*$R796","v":295.35860300000002},{"$f":"(($D796*'fnd base rates'!H$110)\n+($E796*'fnd base rates'!H$111)\n+($F796*'fnd base rates'!H$112)\n+($G796*'fnd base rates'!H$113)\n+($H796*'fnd base rates'!H$114)\n+($I796*'fnd base rates'!H$115)\n+($J796*'fnd base rates'!H$119)\n+($K796*'fnd base rates'!H$120)\n+($M796*'fnd base rates'!H$122)\n+($N796*'fnd base rates'!H$123)\n+($O796*'fnd base rates'!H$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D796*'fnd base rates'!I$110)\n+($E796*'fnd base rates'!I$111)\n+($F796*'fnd base rates'!I$112)\n+($G796*'fnd base rates'!I$113)\n+($H796*'fnd base rates'!I$114)\n+($I796*'fnd base rates'!I$115)\n+($J796*'fnd base rates'!I$119)\n+($K796*'fnd base rates'!I$120)\n+($M796*'fnd base rates'!I$122)\n+($N796*'fnd base rates'!I$123)\n+($O796*'fnd base rates'!I$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,9)))\n*$R796","v":431.07},{"$f":"(($D796*'fnd base rates'!J$110)\n+($E796*'fnd base rates'!J$111)\n+($F796*'fnd base rates'!J$112)\n+($G796*'fnd base rates'!J$113)\n+($H796*'fnd base rates'!J$114)\n+($I796*'fnd base rates'!J$115)\n+($J796*'fnd base rates'!J$119)\n+($K796*'fnd base rates'!J$120)\n+($M796*'fnd base rates'!J$122)\n+($N796*'fnd base rates'!J$123)\n+($O796*'fnd base rates'!J$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,10)))\n*$R796","v":836.54000000000008},{"$f":"(($D796*'fnd base rates'!K$110)\n+($E796*'fnd base rates'!K$111)\n+($F796*'fnd base rates'!K$112)\n+($G796*'fnd base rates'!K$113)\n+($H796*'fnd base rates'!K$114)\n+($I796*'fnd base rates'!K$115)\n+($J796*'fnd base rates'!K$119)\n+($K796*'fnd base rates'!K$120)\n+($M796*'fnd base rates'!K$122)\n+($N796*'fnd base rates'!K$123)\n+($O796*'fnd base rates'!K$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,11)))\n*$R796","v":1091.648261},{"$f":"(($D796*'fnd base rates'!L$110)\n+($E796*'fnd base rates'!L$111)\n+($F796*'fnd base rates'!L$112)\n+($G796*'fnd base rates'!L$113)\n+($H796*'fnd base rates'!L$114)\n+($I796*'fnd base rates'!L$115)\n+($J796*'fnd base rates'!L$119)\n+($K796*'fnd base rates'!L$120)\n+($M796*'fnd base rates'!L$122)\n+($N796*'fnd base rates'!L$123)\n+($O796*'fnd base rates'!L$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D796*'fnd base rates'!M$110)\n+($E796*'fnd base rates'!M$111)\n+($F796*'fnd base rates'!M$112)\n+($G796*'fnd base rates'!M$113)\n+($H796*'fnd base rates'!M$114)\n+($I796*'fnd base rates'!M$115)\n+($J796*'fnd base rates'!M$119)\n+($K796*'fnd base rates'!M$120)\n+($M796*'fnd base rates'!M$122)\n+($N796*'fnd base rates'!M$123)\n+($O796*'fnd base rates'!M$124)\n+($P796*VLOOKUP($S796+15,rate_basefnd,13)))","v":0},13374.949451444683,null,3502281061,"3502","281","061",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[3502,3502281137,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D797","v":0},{"$f":"'fnd enro'!E797","v":0},{"$f":"'fnd enro'!F797","v":0},{"$f":"'fnd enro'!G797","v":0},{"$f":"'fnd enro'!H797","v":0},{"$f":"'fnd enro'!I797","v":1},{"$f":"'fnd enro'!J797","v":0},{"$f":"'fnd enro'!K797","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L797","v":0},{"$f":"'fnd enro'!M797+'fnd enro'!N797","v":0},{"$f":"'fnd enro'!O797","v":0},{"$f":"'fnd enro'!P797","v":0},{"$f":"'fnd enro'!Q797+'fnd enro'!R797","v":1},{"$f":"'fnd enro'!T797","v":1},1,{"$f":"VALUE('fnd enro'!S797)","v":10},null,{"$f":"(($D797*'fnd base rates'!C$110)\n+($E797*'fnd base rates'!C$111)\n+($F797*'fnd base rates'!C$112)\n+($G797*'fnd base rates'!C$113)\n+($H797*'fnd base rates'!C$114)\n+($I797*'fnd base rates'!C$115)\n+($J797*'fnd base rates'!C$119)\n+($K797*'fnd base rates'!C$120)\n+($M797*'fnd base rates'!C$122)\n+($N797*'fnd base rates'!C$123)\n+($O797*'fnd base rates'!C$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,3)))\n*$R797","v":556.74874199999999},{"$f":"(($D797*'fnd base rates'!D$110)\n+($E797*'fnd base rates'!D$111)\n+($F797*'fnd base rates'!D$112)\n+($G797*'fnd base rates'!D$113)\n+($H797*'fnd base rates'!D$114)\n+($I797*'fnd base rates'!D$115)\n+($J797*'fnd base rates'!D$119)\n+($K797*'fnd base rates'!D$120)\n+($M797*'fnd base rates'!D$122)\n+($N797*'fnd base rates'!D$123)\n+($O797*'fnd base rates'!D$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,4)))\n*$R797","v":1003.05},{"$f":"(($D797*'fnd base rates'!E$110)\n+($E797*'fnd base rates'!E$111)\n+($F797*'fnd base rates'!E$112)\n+($G797*'fnd base rates'!E$113)\n+($H797*'fnd base rates'!E$114)\n+($I797*'fnd base rates'!E$115)\n+($J797*'fnd base rates'!E$119)\n+($K797*'fnd base rates'!E$120)\n+($M797*'fnd base rates'!E$122)\n+($N797*'fnd base rates'!E$123)\n+($O797*'fnd base rates'!E$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,5)))\n*$R797","v":7420.2459250000002},{"$f":"(($D797*'fnd base rates'!F$110)\n+($E797*'fnd base rates'!F$111)\n+($F797*'fnd base rates'!F$112)\n+($G797*'fnd base rates'!F$113)\n+($H797*'fnd base rates'!F$114)\n+($I797*'fnd base rates'!F$115)\n+($J797*'fnd base rates'!F$119)\n+($K797*'fnd base rates'!F$120)\n+($M797*'fnd base rates'!F$122)\n+($N797*'fnd base rates'!F$123)\n+($O797*'fnd base rates'!F$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,6)))\n*$R797","v":814.73291500000005},{"$f":"(($D797*'fnd base rates'!G$110)\n+($E797*'fnd base rates'!G$111)\n+($F797*'fnd base rates'!G$112)\n+($G797*'fnd base rates'!G$113)\n+($H797*'fnd base rates'!G$114)\n+($I797*'fnd base rates'!G$115)\n+($J797*'fnd base rates'!G$119)\n+($K797*'fnd base rates'!G$120)\n+($M797*'fnd base rates'!G$122)\n+($N797*'fnd base rates'!G$123)\n+($O797*'fnd base rates'!G$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,7)))\n*$R797","v":291.128603},{"$f":"(($D797*'fnd base rates'!H$110)\n+($E797*'fnd base rates'!H$111)\n+($F797*'fnd base rates'!H$112)\n+($G797*'fnd base rates'!H$113)\n+($H797*'fnd base rates'!H$114)\n+($I797*'fnd base rates'!H$115)\n+($J797*'fnd base rates'!H$119)\n+($K797*'fnd base rates'!H$120)\n+($M797*'fnd base rates'!H$122)\n+($N797*'fnd base rates'!H$123)\n+($O797*'fnd base rates'!H$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D797*'fnd base rates'!I$110)\n+($E797*'fnd base rates'!I$111)\n+($F797*'fnd base rates'!I$112)\n+($G797*'fnd base rates'!I$113)\n+($H797*'fnd base rates'!I$114)\n+($I797*'fnd base rates'!I$115)\n+($J797*'fnd base rates'!I$119)\n+($K797*'fnd base rates'!I$120)\n+($M797*'fnd base rates'!I$122)\n+($N797*'fnd base rates'!I$123)\n+($O797*'fnd base rates'!I$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,9)))\n*$R797","v":510.78},{"$f":"(($D797*'fnd base rates'!J$110)\n+($E797*'fnd base rates'!J$111)\n+($F797*'fnd base rates'!J$112)\n+($G797*'fnd base rates'!J$113)\n+($H797*'fnd base rates'!J$114)\n+($I797*'fnd base rates'!J$115)\n+($J797*'fnd base rates'!J$119)\n+($K797*'fnd base rates'!J$120)\n+($M797*'fnd base rates'!J$122)\n+($N797*'fnd base rates'!J$123)\n+($O797*'fnd base rates'!J$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,10)))\n*$R797","v":1137.18},{"$f":"(($D797*'fnd base rates'!K$110)\n+($E797*'fnd base rates'!K$111)\n+($F797*'fnd base rates'!K$112)\n+($G797*'fnd base rates'!K$113)\n+($H797*'fnd base rates'!K$114)\n+($I797*'fnd base rates'!K$115)\n+($J797*'fnd base rates'!K$119)\n+($K797*'fnd base rates'!K$120)\n+($M797*'fnd base rates'!K$122)\n+($N797*'fnd base rates'!K$123)\n+($O797*'fnd base rates'!K$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,11)))\n*$R797","v":1061.948261},{"$f":"(($D797*'fnd base rates'!L$110)\n+($E797*'fnd base rates'!L$111)\n+($F797*'fnd base rates'!L$112)\n+($G797*'fnd base rates'!L$113)\n+($H797*'fnd base rates'!L$114)\n+($I797*'fnd base rates'!L$115)\n+($J797*'fnd base rates'!L$119)\n+($K797*'fnd base rates'!L$120)\n+($M797*'fnd base rates'!L$122)\n+($N797*'fnd base rates'!L$123)\n+($O797*'fnd base rates'!L$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D797*'fnd base rates'!M$110)\n+($E797*'fnd base rates'!M$111)\n+($F797*'fnd base rates'!M$112)\n+($G797*'fnd base rates'!M$113)\n+($H797*'fnd base rates'!M$114)\n+($I797*'fnd base rates'!M$115)\n+($J797*'fnd base rates'!M$119)\n+($K797*'fnd base rates'!M$120)\n+($M797*'fnd base rates'!M$122)\n+($N797*'fnd base rates'!M$123)\n+($O797*'fnd base rates'!M$124)\n+($P797*VLOOKUP($S797+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3502281137,"3502","281","137",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[3502,3502281281,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D798","v":0},{"$f":"'fnd enro'!E798","v":0},{"$f":"'fnd enro'!F798","v":0},{"$f":"'fnd enro'!G798","v":0},{"$f":"'fnd enro'!H798","v":245},{"$f":"'fnd enro'!I798","v":253},{"$f":"'fnd enro'!J798","v":0},{"$f":"'fnd enro'!K798","v":18.874199999999998},{"$f":"'fnd enro'!L798","v":0},{"$f":"'fnd enro'!M798+'fnd enro'!N798","v":0},{"$f":"'fnd enro'!O798","v":29},{"$f":"'fnd enro'!P798","v":36},{"$f":"'fnd enro'!Q798+'fnd enro'!R798","v":388},{"$f":"'fnd enro'!T798","v":498},1,{"$f":"VALUE('fnd enro'!S798)","v":10},null,{"$f":"(($D798*'fnd base rates'!C$110)\n+($E798*'fnd base rates'!C$111)\n+($F798*'fnd base rates'!C$112)\n+($G798*'fnd base rates'!C$113)\n+($H798*'fnd base rates'!C$114)\n+($I798*'fnd base rates'!C$115)\n+($J798*'fnd base rates'!C$119)\n+($K798*'fnd base rates'!C$120)\n+($M798*'fnd base rates'!C$122)\n+($N798*'fnd base rates'!C$123)\n+($O798*'fnd base rates'!C$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,3)))\n*$R798","v":275791.23351600004},{"$f":"(($D798*'fnd base rates'!D$110)\n+($E798*'fnd base rates'!D$111)\n+($F798*'fnd base rates'!D$112)\n+($G798*'fnd base rates'!D$113)\n+($H798*'fnd base rates'!D$114)\n+($I798*'fnd base rates'!D$115)\n+($J798*'fnd base rates'!D$119)\n+($K798*'fnd base rates'!D$120)\n+($M798*'fnd base rates'!D$122)\n+($N798*'fnd base rates'!D$123)\n+($O798*'fnd base rates'!D$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,4)))\n*$R798","v":476469.15},{"$f":"(($D798*'fnd base rates'!E$110)\n+($E798*'fnd base rates'!E$111)\n+($F798*'fnd base rates'!E$112)\n+($G798*'fnd base rates'!E$113)\n+($H798*'fnd base rates'!E$114)\n+($I798*'fnd base rates'!E$115)\n+($J798*'fnd base rates'!E$119)\n+($K798*'fnd base rates'!E$120)\n+($M798*'fnd base rates'!E$122)\n+($N798*'fnd base rates'!E$123)\n+($O798*'fnd base rates'!E$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,5)))\n*$R798","v":3114947.6006500004},{"$f":"(($D798*'fnd base rates'!F$110)\n+($E798*'fnd base rates'!F$111)\n+($F798*'fnd base rates'!F$112)\n+($G798*'fnd base rates'!F$113)\n+($H798*'fnd base rates'!F$114)\n+($I798*'fnd base rates'!F$115)\n+($J798*'fnd base rates'!F$119)\n+($K798*'fnd base rates'!F$120)\n+($M798*'fnd base rates'!F$122)\n+($N798*'fnd base rates'!F$123)\n+($O798*'fnd base rates'!F$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,6)))\n*$R798","v":439748.79167000006},{"$f":"(($D798*'fnd base rates'!G$110)\n+($E798*'fnd base rates'!G$111)\n+($F798*'fnd base rates'!G$112)\n+($G798*'fnd base rates'!G$113)\n+($H798*'fnd base rates'!G$114)\n+($I798*'fnd base rates'!G$115)\n+($J798*'fnd base rates'!G$119)\n+($K798*'fnd base rates'!G$120)\n+($M798*'fnd base rates'!G$122)\n+($N798*'fnd base rates'!G$123)\n+($O798*'fnd base rates'!G$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,7)))\n*$R798","v":133331.60429400002},{"$f":"(($D798*'fnd base rates'!H$110)\n+($E798*'fnd base rates'!H$111)\n+($F798*'fnd base rates'!H$112)\n+($G798*'fnd base rates'!H$113)\n+($H798*'fnd base rates'!H$114)\n+($I798*'fnd base rates'!H$115)\n+($J798*'fnd base rates'!H$119)\n+($K798*'fnd base rates'!H$120)\n+($M798*'fnd base rates'!H$122)\n+($N798*'fnd base rates'!H$123)\n+($O798*'fnd base rates'!H$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,8)))","v":327400.33184400003},{"$f":"(($D798*'fnd base rates'!I$110)\n+($E798*'fnd base rates'!I$111)\n+($F798*'fnd base rates'!I$112)\n+($G798*'fnd base rates'!I$113)\n+($H798*'fnd base rates'!I$114)\n+($I798*'fnd base rates'!I$115)\n+($J798*'fnd base rates'!I$119)\n+($K798*'fnd base rates'!I$120)\n+($M798*'fnd base rates'!I$122)\n+($N798*'fnd base rates'!I$123)\n+($O798*'fnd base rates'!I$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,9)))\n*$R798","v":226041.02},{"$f":"(($D798*'fnd base rates'!J$110)\n+($E798*'fnd base rates'!J$111)\n+($F798*'fnd base rates'!J$112)\n+($G798*'fnd base rates'!J$113)\n+($H798*'fnd base rates'!J$114)\n+($I798*'fnd base rates'!J$115)\n+($J798*'fnd base rates'!J$119)\n+($K798*'fnd base rates'!J$120)\n+($M798*'fnd base rates'!J$122)\n+($N798*'fnd base rates'!J$123)\n+($O798*'fnd base rates'!J$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,10)))\n*$R798","v":427308.47000000003},{"$f":"(($D798*'fnd base rates'!K$110)\n+($E798*'fnd base rates'!K$111)\n+($F798*'fnd base rates'!K$112)\n+($G798*'fnd base rates'!K$113)\n+($H798*'fnd base rates'!K$114)\n+($I798*'fnd base rates'!K$115)\n+($J798*'fnd base rates'!K$119)\n+($K798*'fnd base rates'!K$120)\n+($M798*'fnd base rates'!K$122)\n+($N798*'fnd base rates'!K$123)\n+($O798*'fnd base rates'!K$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,11)))\n*$R798","v":552276.52397799992},{"$f":"(($D798*'fnd base rates'!L$110)\n+($E798*'fnd base rates'!L$111)\n+($F798*'fnd base rates'!L$112)\n+($G798*'fnd base rates'!L$113)\n+($H798*'fnd base rates'!L$114)\n+($I798*'fnd base rates'!L$115)\n+($J798*'fnd base rates'!L$119)\n+($K798*'fnd base rates'!L$120)\n+($M798*'fnd base rates'!L$122)\n+($N798*'fnd base rates'!L$123)\n+($O798*'fnd base rates'!L$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,12)))","v":766323.9024650543},{"$f":"(($D798*'fnd base rates'!M$110)\n+($E798*'fnd base rates'!M$111)\n+($F798*'fnd base rates'!M$112)\n+($G798*'fnd base rates'!M$113)\n+($H798*'fnd base rates'!M$114)\n+($I798*'fnd base rates'!M$115)\n+($J798*'fnd base rates'!M$119)\n+($K798*'fnd base rates'!M$120)\n+($M798*'fnd base rates'!M$122)\n+($N798*'fnd base rates'!M$123)\n+($O798*'fnd base rates'!M$124)\n+($P798*VLOOKUP($S798+15,rate_basefnd,13)))","v":0},6739638.6284170542,null,3502281281,"3502","281","281",1,498,6739638.6284170542,13533,0,13533,null,null,null,null,null,13533,0,13533,173,13360,146,13214]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D799","v":0},{"$f":"'fnd enro'!E799","v":0},{"$f":"'fnd enro'!F799","v":1},{"$f":"'fnd enro'!G799","v":2},{"$f":"'fnd enro'!H799","v":2},{"$f":"'fnd enro'!I799","v":0},{"$f":"'fnd enro'!J799","v":0},{"$f":"'fnd enro'!K799","v":0.1895},{"$f":"'fnd enro'!L799","v":0},{"$f":"'fnd enro'!M799+'fnd enro'!N799","v":0},{"$f":"'fnd enro'!O799","v":0},{"$f":"'fnd enro'!P799","v":0},{"$f":"'fnd enro'!Q799+'fnd enro'!R799","v":2},{"$f":"'fnd enro'!T799","v":5},1,{"$f":"VALUE('fnd enro'!S799)","v":8},null,{"$f":"(($D799*'fnd base rates'!C$110)\n+($E799*'fnd base rates'!C$111)\n+($F799*'fnd base rates'!C$112)\n+($G799*'fnd base rates'!C$113)\n+($H799*'fnd base rates'!C$114)\n+($I799*'fnd base rates'!C$115)\n+($J799*'fnd base rates'!C$119)\n+($K799*'fnd base rates'!C$120)\n+($M799*'fnd base rates'!C$122)\n+($N799*'fnd base rates'!C$123)\n+($O799*'fnd base rates'!C$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,3)))\n*$R799","v":2591.42371},{"$f":"(($D799*'fnd base rates'!D$110)\n+($E799*'fnd base rates'!D$111)\n+($F799*'fnd base rates'!D$112)\n+($G799*'fnd base rates'!D$113)\n+($H799*'fnd base rates'!D$114)\n+($I799*'fnd base rates'!D$115)\n+($J799*'fnd base rates'!D$119)\n+($K799*'fnd base rates'!D$120)\n+($M799*'fnd base rates'!D$122)\n+($N799*'fnd base rates'!D$123)\n+($O799*'fnd base rates'!D$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,4)))\n*$R799","v":4104.0200000000004},{"$f":"(($D799*'fnd base rates'!E$110)\n+($E799*'fnd base rates'!E$111)\n+($F799*'fnd base rates'!E$112)\n+($G799*'fnd base rates'!E$113)\n+($H799*'fnd base rates'!E$114)\n+($I799*'fnd base rates'!E$115)\n+($J799*'fnd base rates'!E$119)\n+($K799*'fnd base rates'!E$120)\n+($M799*'fnd base rates'!E$122)\n+($N799*'fnd base rates'!E$123)\n+($O799*'fnd base rates'!E$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,5)))\n*$R799","v":22653.849625000003},{"$f":"(($D799*'fnd base rates'!F$110)\n+($E799*'fnd base rates'!F$111)\n+($F799*'fnd base rates'!F$112)\n+($G799*'fnd base rates'!F$113)\n+($H799*'fnd base rates'!F$114)\n+($I799*'fnd base rates'!F$115)\n+($J799*'fnd base rates'!F$119)\n+($K799*'fnd base rates'!F$120)\n+($M799*'fnd base rates'!F$122)\n+($N799*'fnd base rates'!F$123)\n+($O799*'fnd base rates'!F$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,6)))\n*$R799","v":5275.174575},{"$f":"(($D799*'fnd base rates'!G$110)\n+($E799*'fnd base rates'!G$111)\n+($F799*'fnd base rates'!G$112)\n+($G799*'fnd base rates'!G$113)\n+($H799*'fnd base rates'!G$114)\n+($I799*'fnd base rates'!G$115)\n+($J799*'fnd base rates'!G$119)\n+($K799*'fnd base rates'!G$120)\n+($M799*'fnd base rates'!G$122)\n+($N799*'fnd base rates'!G$123)\n+($O799*'fnd base rates'!G$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,7)))\n*$R799","v":1012.813015},{"$f":"(($D799*'fnd base rates'!H$110)\n+($E799*'fnd base rates'!H$111)\n+($F799*'fnd base rates'!H$112)\n+($G799*'fnd base rates'!H$113)\n+($H799*'fnd base rates'!H$114)\n+($I799*'fnd base rates'!H$115)\n+($J799*'fnd base rates'!H$119)\n+($K799*'fnd base rates'!H$120)\n+($M799*'fnd base rates'!H$122)\n+($N799*'fnd base rates'!H$123)\n+($O799*'fnd base rates'!H$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,8)))","v":2461.1178899999995},{"$f":"(($D799*'fnd base rates'!I$110)\n+($E799*'fnd base rates'!I$111)\n+($F799*'fnd base rates'!I$112)\n+($G799*'fnd base rates'!I$113)\n+($H799*'fnd base rates'!I$114)\n+($I799*'fnd base rates'!I$115)\n+($J799*'fnd base rates'!I$119)\n+($K799*'fnd base rates'!I$120)\n+($M799*'fnd base rates'!I$122)\n+($N799*'fnd base rates'!I$123)\n+($O799*'fnd base rates'!I$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,9)))\n*$R799","v":1560.55},{"$f":"(($D799*'fnd base rates'!J$110)\n+($E799*'fnd base rates'!J$111)\n+($F799*'fnd base rates'!J$112)\n+($G799*'fnd base rates'!J$113)\n+($H799*'fnd base rates'!J$114)\n+($I799*'fnd base rates'!J$115)\n+($J799*'fnd base rates'!J$119)\n+($K799*'fnd base rates'!J$120)\n+($M799*'fnd base rates'!J$122)\n+($N799*'fnd base rates'!J$123)\n+($O799*'fnd base rates'!J$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,10)))\n*$R799","v":1996.19},{"$f":"(($D799*'fnd base rates'!K$110)\n+($E799*'fnd base rates'!K$111)\n+($F799*'fnd base rates'!K$112)\n+($G799*'fnd base rates'!K$113)\n+($H799*'fnd base rates'!K$114)\n+($I799*'fnd base rates'!K$115)\n+($J799*'fnd base rates'!K$119)\n+($K799*'fnd base rates'!K$120)\n+($M799*'fnd base rates'!K$122)\n+($N799*'fnd base rates'!K$123)\n+($O799*'fnd base rates'!K$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,11)))\n*$R799","v":5230.7513049999998},{"$f":"(($D799*'fnd base rates'!L$110)\n+($E799*'fnd base rates'!L$111)\n+($F799*'fnd base rates'!L$112)\n+($G799*'fnd base rates'!L$113)\n+($H799*'fnd base rates'!L$114)\n+($I799*'fnd base rates'!L$115)\n+($J799*'fnd base rates'!L$119)\n+($K799*'fnd base rates'!L$120)\n+($M799*'fnd base rates'!L$122)\n+($N799*'fnd base rates'!L$123)\n+($O799*'fnd base rates'!L$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,12)))","v":6787.1400061859076},{"$f":"(($D799*'fnd base rates'!M$110)\n+($E799*'fnd base rates'!M$111)\n+($F799*'fnd base rates'!M$112)\n+($G799*'fnd base rates'!M$113)\n+($H799*'fnd base rates'!M$114)\n+($I799*'fnd base rates'!M$115)\n+($J799*'fnd base rates'!M$119)\n+($K799*'fnd base rates'!M$120)\n+($M799*'fnd base rates'!M$122)\n+($N799*'fnd base rates'!M$123)\n+($O799*'fnd base rates'!M$124)\n+($P799*VLOOKUP($S799+15,rate_basefnd,13)))","v":0},53673.030126185913,null,3503160031,"3503","160","031",1,5,53673.030126185913,10735,0,10735,null,null,null,null,null,10735,0,10735,120,10615,16,10599]
[3503,3503160044,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D800","v":0},{"$f":"'fnd enro'!E800","v":0},{"$f":"'fnd enro'!F800","v":1},{"$f":"'fnd enro'!G800","v":1},{"$f":"'fnd enro'!H800","v":0},{"$f":"'fnd enro'!I800","v":0},{"$f":"'fnd enro'!J800","v":0},{"$f":"'fnd enro'!K800","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L800","v":0},{"$f":"'fnd enro'!M800+'fnd enro'!N800","v":0},{"$f":"'fnd enro'!O800","v":0},{"$f":"'fnd enro'!P800","v":0},{"$f":"'fnd enro'!Q800+'fnd enro'!R800","v":0},{"$f":"'fnd enro'!T800","v":2},1,{"$f":"VALUE('fnd enro'!S800)","v":1},null,{"$f":"(($D800*'fnd base rates'!C$110)\n+($E800*'fnd base rates'!C$111)\n+($F800*'fnd base rates'!C$112)\n+($G800*'fnd base rates'!C$113)\n+($H800*'fnd base rates'!C$114)\n+($I800*'fnd base rates'!C$115)\n+($J800*'fnd base rates'!C$119)\n+($K800*'fnd base rates'!C$120)\n+($M800*'fnd base rates'!C$122)\n+($N800*'fnd base rates'!C$123)\n+($O800*'fnd base rates'!C$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,3)))\n*$R800","v":988.89748400000008},{"$f":"(($D800*'fnd base rates'!D$110)\n+($E800*'fnd base rates'!D$111)\n+($F800*'fnd base rates'!D$112)\n+($G800*'fnd base rates'!D$113)\n+($H800*'fnd base rates'!D$114)\n+($I800*'fnd base rates'!D$115)\n+($J800*'fnd base rates'!D$119)\n+($K800*'fnd base rates'!D$120)\n+($M800*'fnd base rates'!D$122)\n+($N800*'fnd base rates'!D$123)\n+($O800*'fnd base rates'!D$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,4)))\n*$R800","v":1415.72},{"$f":"(($D800*'fnd base rates'!E$110)\n+($E800*'fnd base rates'!E$111)\n+($F800*'fnd base rates'!E$112)\n+($G800*'fnd base rates'!E$113)\n+($H800*'fnd base rates'!E$114)\n+($I800*'fnd base rates'!E$115)\n+($J800*'fnd base rates'!E$119)\n+($K800*'fnd base rates'!E$120)\n+($M800*'fnd base rates'!E$122)\n+($N800*'fnd base rates'!E$123)\n+($O800*'fnd base rates'!E$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,5)))\n*$R800","v":7168.0518499999998},{"$f":"(($D800*'fnd base rates'!F$110)\n+($E800*'fnd base rates'!F$111)\n+($F800*'fnd base rates'!F$112)\n+($G800*'fnd base rates'!F$113)\n+($H800*'fnd base rates'!F$114)\n+($I800*'fnd base rates'!F$115)\n+($J800*'fnd base rates'!F$119)\n+($K800*'fnd base rates'!F$120)\n+($M800*'fnd base rates'!F$122)\n+($N800*'fnd base rates'!F$123)\n+($O800*'fnd base rates'!F$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,6)))\n*$R800","v":2296.6458300000004},{"$f":"(($D800*'fnd base rates'!G$110)\n+($E800*'fnd base rates'!G$111)\n+($F800*'fnd base rates'!G$112)\n+($G800*'fnd base rates'!G$113)\n+($H800*'fnd base rates'!G$114)\n+($I800*'fnd base rates'!G$115)\n+($J800*'fnd base rates'!G$119)\n+($K800*'fnd base rates'!G$120)\n+($M800*'fnd base rates'!G$122)\n+($N800*'fnd base rates'!G$123)\n+($O800*'fnd base rates'!G$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,7)))\n*$R800","v":289.49720600000001},{"$f":"(($D800*'fnd base rates'!H$110)\n+($E800*'fnd base rates'!H$111)\n+($F800*'fnd base rates'!H$112)\n+($G800*'fnd base rates'!H$113)\n+($H800*'fnd base rates'!H$114)\n+($I800*'fnd base rates'!H$115)\n+($J800*'fnd base rates'!H$119)\n+($K800*'fnd base rates'!H$120)\n+($M800*'fnd base rates'!H$122)\n+($N800*'fnd base rates'!H$123)\n+($O800*'fnd base rates'!H$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D800*'fnd base rates'!I$110)\n+($E800*'fnd base rates'!I$111)\n+($F800*'fnd base rates'!I$112)\n+($G800*'fnd base rates'!I$113)\n+($H800*'fnd base rates'!I$114)\n+($I800*'fnd base rates'!I$115)\n+($J800*'fnd base rates'!I$119)\n+($K800*'fnd base rates'!I$120)\n+($M800*'fnd base rates'!I$122)\n+($N800*'fnd base rates'!I$123)\n+($O800*'fnd base rates'!I$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,9)))\n*$R800","v":472.38},{"$f":"(($D800*'fnd base rates'!J$110)\n+($E800*'fnd base rates'!J$111)\n+($F800*'fnd base rates'!J$112)\n+($G800*'fnd base rates'!J$113)\n+($H800*'fnd base rates'!J$114)\n+($I800*'fnd base rates'!J$115)\n+($J800*'fnd base rates'!J$119)\n+($K800*'fnd base rates'!J$120)\n+($M800*'fnd base rates'!J$122)\n+($N800*'fnd base rates'!J$123)\n+($O800*'fnd base rates'!J$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,10)))\n*$R800","v":234.9},{"$f":"(($D800*'fnd base rates'!K$110)\n+($E800*'fnd base rates'!K$111)\n+($F800*'fnd base rates'!K$112)\n+($G800*'fnd base rates'!K$113)\n+($H800*'fnd base rates'!K$114)\n+($I800*'fnd base rates'!K$115)\n+($J800*'fnd base rates'!K$119)\n+($K800*'fnd base rates'!K$120)\n+($M800*'fnd base rates'!K$122)\n+($N800*'fnd base rates'!K$123)\n+($O800*'fnd base rates'!K$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,11)))\n*$R800","v":2031.636522},{"$f":"(($D800*'fnd base rates'!L$110)\n+($E800*'fnd base rates'!L$111)\n+($F800*'fnd base rates'!L$112)\n+($G800*'fnd base rates'!L$113)\n+($H800*'fnd base rates'!L$114)\n+($I800*'fnd base rates'!L$115)\n+($J800*'fnd base rates'!L$119)\n+($K800*'fnd base rates'!L$120)\n+($M800*'fnd base rates'!L$122)\n+($N800*'fnd base rates'!L$123)\n+($O800*'fnd base rates'!L$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,12)))","v":2333.3466722929343},{"$f":"(($D800*'fnd base rates'!M$110)\n+($E800*'fnd base rates'!M$111)\n+($F800*'fnd base rates'!M$112)\n+($G800*'fnd base rates'!M$113)\n+($H800*'fnd base rates'!M$114)\n+($I800*'fnd base rates'!M$115)\n+($J800*'fnd base rates'!M$119)\n+($K800*'fnd base rates'!M$120)\n+($M800*'fnd base rates'!M$122)\n+($N800*'fnd base rates'!M$123)\n+($O800*'fnd base rates'!M$124)\n+($P800*VLOOKUP($S800+15,rate_basefnd,13)))","v":0},18199.122720292933,null,3503160044,"3503","160","044",1,2,18199.122720292933,9100,0,9100,null,null,null,null,null,9100,0,9100,-1,9101,12,9089]
[3503,3503160048,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D801","v":0},{"$f":"'fnd enro'!E801","v":0},{"$f":"'fnd enro'!F801","v":0},{"$f":"'fnd enro'!G801","v":1},{"$f":"'fnd enro'!H801","v":0},{"$f":"'fnd enro'!I801","v":0},{"$f":"'fnd enro'!J801","v":0},{"$f":"'fnd enro'!K801","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L801","v":0},{"$f":"'fnd enro'!M801+'fnd enro'!N801","v":0},{"$f":"'fnd enro'!O801","v":0},{"$f":"'fnd enro'!P801","v":0},{"$f":"'fnd enro'!Q801+'fnd enro'!R801","v":0},{"$f":"'fnd enro'!T801","v":1},1,{"$f":"VALUE('fnd enro'!S801)","v":1},null,{"$f":"(($D801*'fnd base rates'!C$110)\n+($E801*'fnd base rates'!C$111)\n+($F801*'fnd base rates'!C$112)\n+($G801*'fnd base rates'!C$113)\n+($H801*'fnd base rates'!C$114)\n+($I801*'fnd base rates'!C$115)\n+($J801*'fnd base rates'!C$119)\n+($K801*'fnd base rates'!C$120)\n+($M801*'fnd base rates'!C$122)\n+($N801*'fnd base rates'!C$123)\n+($O801*'fnd base rates'!C$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,3)))\n*$R801","v":494.44874200000004},{"$f":"(($D801*'fnd base rates'!D$110)\n+($E801*'fnd base rates'!D$111)\n+($F801*'fnd base rates'!D$112)\n+($G801*'fnd base rates'!D$113)\n+($H801*'fnd base rates'!D$114)\n+($I801*'fnd base rates'!D$115)\n+($J801*'fnd base rates'!D$119)\n+($K801*'fnd base rates'!D$120)\n+($M801*'fnd base rates'!D$122)\n+($N801*'fnd base rates'!D$123)\n+($O801*'fnd base rates'!D$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,4)))\n*$R801","v":707.86},{"$f":"(($D801*'fnd base rates'!E$110)\n+($E801*'fnd base rates'!E$111)\n+($F801*'fnd base rates'!E$112)\n+($G801*'fnd base rates'!E$113)\n+($H801*'fnd base rates'!E$114)\n+($I801*'fnd base rates'!E$115)\n+($J801*'fnd base rates'!E$119)\n+($K801*'fnd base rates'!E$120)\n+($M801*'fnd base rates'!E$122)\n+($N801*'fnd base rates'!E$123)\n+($O801*'fnd base rates'!E$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,5)))\n*$R801","v":3584.0059249999999},{"$f":"(($D801*'fnd base rates'!F$110)\n+($E801*'fnd base rates'!F$111)\n+($F801*'fnd base rates'!F$112)\n+($G801*'fnd base rates'!F$113)\n+($H801*'fnd base rates'!F$114)\n+($I801*'fnd base rates'!F$115)\n+($J801*'fnd base rates'!F$119)\n+($K801*'fnd base rates'!F$120)\n+($M801*'fnd base rates'!F$122)\n+($N801*'fnd base rates'!F$123)\n+($O801*'fnd base rates'!F$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,6)))\n*$R801","v":1148.3229150000002},{"$f":"(($D801*'fnd base rates'!G$110)\n+($E801*'fnd base rates'!G$111)\n+($F801*'fnd base rates'!G$112)\n+($G801*'fnd base rates'!G$113)\n+($H801*'fnd base rates'!G$114)\n+($I801*'fnd base rates'!G$115)\n+($J801*'fnd base rates'!G$119)\n+($K801*'fnd base rates'!G$120)\n+($M801*'fnd base rates'!G$122)\n+($N801*'fnd base rates'!G$123)\n+($O801*'fnd base rates'!G$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,7)))\n*$R801","v":144.75860299999999},{"$f":"(($D801*'fnd base rates'!H$110)\n+($E801*'fnd base rates'!H$111)\n+($F801*'fnd base rates'!H$112)\n+($G801*'fnd base rates'!H$113)\n+($H801*'fnd base rates'!H$114)\n+($I801*'fnd base rates'!H$115)\n+($J801*'fnd base rates'!H$119)\n+($K801*'fnd base rates'!H$120)\n+($M801*'fnd base rates'!H$122)\n+($N801*'fnd base rates'!H$123)\n+($O801*'fnd base rates'!H$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D801*'fnd base rates'!I$110)\n+($E801*'fnd base rates'!I$111)\n+($F801*'fnd base rates'!I$112)\n+($G801*'fnd base rates'!I$113)\n+($H801*'fnd base rates'!I$114)\n+($I801*'fnd base rates'!I$115)\n+($J801*'fnd base rates'!I$119)\n+($K801*'fnd base rates'!I$120)\n+($M801*'fnd base rates'!I$122)\n+($N801*'fnd base rates'!I$123)\n+($O801*'fnd base rates'!I$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,9)))\n*$R801","v":236.19},{"$f":"(($D801*'fnd base rates'!J$110)\n+($E801*'fnd base rates'!J$111)\n+($F801*'fnd base rates'!J$112)\n+($G801*'fnd base rates'!J$113)\n+($H801*'fnd base rates'!J$114)\n+($I801*'fnd base rates'!J$115)\n+($J801*'fnd base rates'!J$119)\n+($K801*'fnd base rates'!J$120)\n+($M801*'fnd base rates'!J$122)\n+($N801*'fnd base rates'!J$123)\n+($O801*'fnd base rates'!J$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,10)))\n*$R801","v":140.93},{"$f":"(($D801*'fnd base rates'!K$110)\n+($E801*'fnd base rates'!K$111)\n+($F801*'fnd base rates'!K$112)\n+($G801*'fnd base rates'!K$113)\n+($H801*'fnd base rates'!K$114)\n+($I801*'fnd base rates'!K$115)\n+($J801*'fnd base rates'!K$119)\n+($K801*'fnd base rates'!K$120)\n+($M801*'fnd base rates'!K$122)\n+($N801*'fnd base rates'!K$123)\n+($O801*'fnd base rates'!K$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,11)))\n*$R801","v":1015.818261},{"$f":"(($D801*'fnd base rates'!L$110)\n+($E801*'fnd base rates'!L$111)\n+($F801*'fnd base rates'!L$112)\n+($G801*'fnd base rates'!L$113)\n+($H801*'fnd base rates'!L$114)\n+($I801*'fnd base rates'!L$115)\n+($J801*'fnd base rates'!L$119)\n+($K801*'fnd base rates'!L$120)\n+($M801*'fnd base rates'!L$122)\n+($N801*'fnd base rates'!L$123)\n+($O801*'fnd base rates'!L$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D801*'fnd base rates'!M$110)\n+($E801*'fnd base rates'!M$111)\n+($F801*'fnd base rates'!M$112)\n+($G801*'fnd base rates'!M$113)\n+($H801*'fnd base rates'!M$114)\n+($I801*'fnd base rates'!M$115)\n+($J801*'fnd base rates'!M$119)\n+($K801*'fnd base rates'!M$120)\n+($M801*'fnd base rates'!M$122)\n+($N801*'fnd base rates'!M$123)\n+($O801*'fnd base rates'!M$124)\n+($P801*VLOOKUP($S801+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,3503160048,"3503","160","048",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D802","v":0},{"$f":"'fnd enro'!E802","v":0},{"$f":"'fnd enro'!F802","v":0},{"$f":"'fnd enro'!G802","v":4},{"$f":"'fnd enro'!H802","v":0},{"$f":"'fnd enro'!I802","v":0},{"$f":"'fnd enro'!J802","v":0},{"$f":"'fnd enro'!K802","v":0.15160000000000001},{"$f":"'fnd enro'!L802","v":0},{"$f":"'fnd enro'!M802+'fnd enro'!N802","v":0},{"$f":"'fnd enro'!O802","v":0},{"$f":"'fnd enro'!P802","v":0},{"$f":"'fnd enro'!Q802+'fnd enro'!R802","v":1},{"$f":"'fnd enro'!T802","v":4},1,{"$f":"VALUE('fnd enro'!S802)","v":5},null,{"$f":"(($D802*'fnd base rates'!C$110)\n+($E802*'fnd base rates'!C$111)\n+($F802*'fnd base rates'!C$112)\n+($G802*'fnd base rates'!C$113)\n+($H802*'fnd base rates'!C$114)\n+($I802*'fnd base rates'!C$115)\n+($J802*'fnd base rates'!C$119)\n+($K802*'fnd base rates'!C$120)\n+($M802*'fnd base rates'!C$122)\n+($N802*'fnd base rates'!C$123)\n+($O802*'fnd base rates'!C$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,3)))\n*$R802","v":2031.0249680000002},{"$f":"(($D802*'fnd base rates'!D$110)\n+($E802*'fnd base rates'!D$111)\n+($F802*'fnd base rates'!D$112)\n+($G802*'fnd base rates'!D$113)\n+($H802*'fnd base rates'!D$114)\n+($I802*'fnd base rates'!D$115)\n+($J802*'fnd base rates'!D$119)\n+($K802*'fnd base rates'!D$120)\n+($M802*'fnd base rates'!D$122)\n+($N802*'fnd base rates'!D$123)\n+($O802*'fnd base rates'!D$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,4)))\n*$R802","v":3083.65},{"$f":"(($D802*'fnd base rates'!E$110)\n+($E802*'fnd base rates'!E$111)\n+($F802*'fnd base rates'!E$112)\n+($G802*'fnd base rates'!E$113)\n+($H802*'fnd base rates'!E$114)\n+($I802*'fnd base rates'!E$115)\n+($J802*'fnd base rates'!E$119)\n+($K802*'fnd base rates'!E$120)\n+($M802*'fnd base rates'!E$122)\n+($N802*'fnd base rates'!E$123)\n+($O802*'fnd base rates'!E$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,5)))\n*$R802","v":16798.113700000002},{"$f":"(($D802*'fnd base rates'!F$110)\n+($E802*'fnd base rates'!F$111)\n+($F802*'fnd base rates'!F$112)\n+($G802*'fnd base rates'!F$113)\n+($H802*'fnd base rates'!F$114)\n+($I802*'fnd base rates'!F$115)\n+($J802*'fnd base rates'!F$119)\n+($K802*'fnd base rates'!F$120)\n+($M802*'fnd base rates'!F$122)\n+($N802*'fnd base rates'!F$123)\n+($O802*'fnd base rates'!F$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,6)))\n*$R802","v":4593.2916600000008},{"$f":"(($D802*'fnd base rates'!G$110)\n+($E802*'fnd base rates'!G$111)\n+($F802*'fnd base rates'!G$112)\n+($G802*'fnd base rates'!G$113)\n+($H802*'fnd base rates'!G$114)\n+($I802*'fnd base rates'!G$115)\n+($J802*'fnd base rates'!G$119)\n+($K802*'fnd base rates'!G$120)\n+($M802*'fnd base rates'!G$122)\n+($N802*'fnd base rates'!G$123)\n+($O802*'fnd base rates'!G$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,7)))\n*$R802","v":698.48441200000002},{"$f":"(($D802*'fnd base rates'!H$110)\n+($E802*'fnd base rates'!H$111)\n+($F802*'fnd base rates'!H$112)\n+($G802*'fnd base rates'!H$113)\n+($H802*'fnd base rates'!H$114)\n+($I802*'fnd base rates'!H$115)\n+($J802*'fnd base rates'!H$119)\n+($K802*'fnd base rates'!H$120)\n+($M802*'fnd base rates'!H$122)\n+($N802*'fnd base rates'!H$123)\n+($O802*'fnd base rates'!H$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,8)))","v":1954.4043119999999},{"$f":"(($D802*'fnd base rates'!I$110)\n+($E802*'fnd base rates'!I$111)\n+($F802*'fnd base rates'!I$112)\n+($G802*'fnd base rates'!I$113)\n+($H802*'fnd base rates'!I$114)\n+($I802*'fnd base rates'!I$115)\n+($J802*'fnd base rates'!I$119)\n+($K802*'fnd base rates'!I$120)\n+($M802*'fnd base rates'!I$122)\n+($N802*'fnd base rates'!I$123)\n+($O802*'fnd base rates'!I$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,9)))\n*$R802","v":1044.46},{"$f":"(($D802*'fnd base rates'!J$110)\n+($E802*'fnd base rates'!J$111)\n+($F802*'fnd base rates'!J$112)\n+($G802*'fnd base rates'!J$113)\n+($H802*'fnd base rates'!J$114)\n+($I802*'fnd base rates'!J$115)\n+($J802*'fnd base rates'!J$119)\n+($K802*'fnd base rates'!J$120)\n+($M802*'fnd base rates'!J$122)\n+($N802*'fnd base rates'!J$123)\n+($O802*'fnd base rates'!J$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,10)))\n*$R802","v":1081.78},{"$f":"(($D802*'fnd base rates'!K$110)\n+($E802*'fnd base rates'!K$111)\n+($F802*'fnd base rates'!K$112)\n+($G802*'fnd base rates'!K$113)\n+($H802*'fnd base rates'!K$114)\n+($I802*'fnd base rates'!K$115)\n+($J802*'fnd base rates'!K$119)\n+($K802*'fnd base rates'!K$120)\n+($M802*'fnd base rates'!K$122)\n+($N802*'fnd base rates'!K$123)\n+($O802*'fnd base rates'!K$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,11)))\n*$R802","v":4063.273044},{"$f":"(($D802*'fnd base rates'!L$110)\n+($E802*'fnd base rates'!L$111)\n+($F802*'fnd base rates'!L$112)\n+($G802*'fnd base rates'!L$113)\n+($H802*'fnd base rates'!L$114)\n+($I802*'fnd base rates'!L$115)\n+($J802*'fnd base rates'!L$119)\n+($K802*'fnd base rates'!L$120)\n+($M802*'fnd base rates'!L$122)\n+($N802*'fnd base rates'!L$123)\n+($O802*'fnd base rates'!L$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,12)))","v":5065.0219160144397},{"$f":"(($D802*'fnd base rates'!M$110)\n+($E802*'fnd base rates'!M$111)\n+($F802*'fnd base rates'!M$112)\n+($G802*'fnd base rates'!M$113)\n+($H802*'fnd base rates'!M$114)\n+($I802*'fnd base rates'!M$115)\n+($J802*'fnd base rates'!M$119)\n+($K802*'fnd base rates'!M$120)\n+($M802*'fnd base rates'!M$122)\n+($N802*'fnd base rates'!M$123)\n+($O802*'fnd base rates'!M$124)\n+($P802*VLOOKUP($S802+15,rate_basefnd,13)))","v":0},40413.50401201444,null,3503160056,"3503","160","056",1,4,40413.50401201444,10103,0,10103,null,null,null,null,null,10103,0,10103,-2,10105,12,10093]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D803","v":0},{"$f":"'fnd enro'!E803","v":0},{"$f":"'fnd enro'!F803","v":1},{"$f":"'fnd enro'!G803","v":45},{"$f":"'fnd enro'!H803","v":11},{"$f":"'fnd enro'!I803","v":0},{"$f":"'fnd enro'!J803","v":0},{"$f":"'fnd enro'!K803","v":2.1602999999999999},{"$f":"'fnd enro'!L803","v":0},{"$f":"'fnd enro'!M803+'fnd enro'!N803","v":5},{"$f":"'fnd enro'!O803","v":0},{"$f":"'fnd enro'!P803","v":0},{"$f":"'fnd enro'!Q803+'fnd enro'!R803","v":15},{"$f":"'fnd enro'!T803","v":57},1,{"$f":"VALUE('fnd enro'!S803)","v":5},null,{"$f":"(($D803*'fnd base rates'!C$110)\n+($E803*'fnd base rates'!C$111)\n+($F803*'fnd base rates'!C$112)\n+($G803*'fnd base rates'!C$113)\n+($H803*'fnd base rates'!C$114)\n+($I803*'fnd base rates'!C$115)\n+($J803*'fnd base rates'!C$119)\n+($K803*'fnd base rates'!C$120)\n+($M803*'fnd base rates'!C$122)\n+($N803*'fnd base rates'!C$123)\n+($O803*'fnd base rates'!C$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,3)))\n*$R803","v":29432.728294},{"$f":"(($D803*'fnd base rates'!D$110)\n+($E803*'fnd base rates'!D$111)\n+($F803*'fnd base rates'!D$112)\n+($G803*'fnd base rates'!D$113)\n+($H803*'fnd base rates'!D$114)\n+($I803*'fnd base rates'!D$115)\n+($J803*'fnd base rates'!D$119)\n+($K803*'fnd base rates'!D$120)\n+($M803*'fnd base rates'!D$122)\n+($N803*'fnd base rates'!D$123)\n+($O803*'fnd base rates'!D$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,4)))\n*$R803","v":44919.87},{"$f":"(($D803*'fnd base rates'!E$110)\n+($E803*'fnd base rates'!E$111)\n+($F803*'fnd base rates'!E$112)\n+($G803*'fnd base rates'!E$113)\n+($H803*'fnd base rates'!E$114)\n+($I803*'fnd base rates'!E$115)\n+($J803*'fnd base rates'!E$119)\n+($K803*'fnd base rates'!E$120)\n+($M803*'fnd base rates'!E$122)\n+($N803*'fnd base rates'!E$123)\n+($O803*'fnd base rates'!E$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,5)))\n*$R803","v":242456.10772500001},{"$f":"(($D803*'fnd base rates'!F$110)\n+($E803*'fnd base rates'!F$111)\n+($F803*'fnd base rates'!F$112)\n+($G803*'fnd base rates'!F$113)\n+($H803*'fnd base rates'!F$114)\n+($I803*'fnd base rates'!F$115)\n+($J803*'fnd base rates'!F$119)\n+($K803*'fnd base rates'!F$120)\n+($M803*'fnd base rates'!F$122)\n+($N803*'fnd base rates'!F$123)\n+($O803*'fnd base rates'!F$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,6)))\n*$R803","v":63677.686155000003},{"$f":"(($D803*'fnd base rates'!G$110)\n+($E803*'fnd base rates'!G$111)\n+($F803*'fnd base rates'!G$112)\n+($G803*'fnd base rates'!G$113)\n+($H803*'fnd base rates'!G$114)\n+($I803*'fnd base rates'!G$115)\n+($J803*'fnd base rates'!G$119)\n+($K803*'fnd base rates'!G$120)\n+($M803*'fnd base rates'!G$122)\n+($N803*'fnd base rates'!G$123)\n+($O803*'fnd base rates'!G$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,7)))\n*$R803","v":10387.070371},{"$f":"(($D803*'fnd base rates'!H$110)\n+($E803*'fnd base rates'!H$111)\n+($F803*'fnd base rates'!H$112)\n+($G803*'fnd base rates'!H$113)\n+($H803*'fnd base rates'!H$114)\n+($I803*'fnd base rates'!H$115)\n+($J803*'fnd base rates'!H$119)\n+($K803*'fnd base rates'!H$120)\n+($M803*'fnd base rates'!H$122)\n+($N803*'fnd base rates'!H$123)\n+($O803*'fnd base rates'!H$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,8)))","v":28427.293946000002},{"$f":"(($D803*'fnd base rates'!I$110)\n+($E803*'fnd base rates'!I$111)\n+($F803*'fnd base rates'!I$112)\n+($G803*'fnd base rates'!I$113)\n+($H803*'fnd base rates'!I$114)\n+($I803*'fnd base rates'!I$115)\n+($J803*'fnd base rates'!I$119)\n+($K803*'fnd base rates'!I$120)\n+($M803*'fnd base rates'!I$122)\n+($N803*'fnd base rates'!I$123)\n+($O803*'fnd base rates'!I$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,9)))\n*$R803","v":16156.42},{"$f":"(($D803*'fnd base rates'!J$110)\n+($E803*'fnd base rates'!J$111)\n+($F803*'fnd base rates'!J$112)\n+($G803*'fnd base rates'!J$113)\n+($H803*'fnd base rates'!J$114)\n+($I803*'fnd base rates'!J$115)\n+($J803*'fnd base rates'!J$119)\n+($K803*'fnd base rates'!J$120)\n+($M803*'fnd base rates'!J$122)\n+($N803*'fnd base rates'!J$123)\n+($O803*'fnd base rates'!J$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,10)))\n*$R803","v":16851.730000000003},{"$f":"(($D803*'fnd base rates'!K$110)\n+($E803*'fnd base rates'!K$111)\n+($F803*'fnd base rates'!K$112)\n+($G803*'fnd base rates'!K$113)\n+($H803*'fnd base rates'!K$114)\n+($I803*'fnd base rates'!K$115)\n+($J803*'fnd base rates'!K$119)\n+($K803*'fnd base rates'!K$120)\n+($M803*'fnd base rates'!K$122)\n+($N803*'fnd base rates'!K$123)\n+($O803*'fnd base rates'!K$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,11)))\n*$R803","v":60087.770877000003},{"$f":"(($D803*'fnd base rates'!L$110)\n+($E803*'fnd base rates'!L$111)\n+($F803*'fnd base rates'!L$112)\n+($G803*'fnd base rates'!L$113)\n+($H803*'fnd base rates'!L$114)\n+($I803*'fnd base rates'!L$115)\n+($J803*'fnd base rates'!L$119)\n+($K803*'fnd base rates'!L$120)\n+($M803*'fnd base rates'!L$122)\n+($N803*'fnd base rates'!L$123)\n+($O803*'fnd base rates'!L$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,12)))","v":74055.533450343253},{"$f":"(($D803*'fnd base rates'!M$110)\n+($E803*'fnd base rates'!M$111)\n+($F803*'fnd base rates'!M$112)\n+($G803*'fnd base rates'!M$113)\n+($H803*'fnd base rates'!M$114)\n+($I803*'fnd base rates'!M$115)\n+($J803*'fnd base rates'!M$119)\n+($K803*'fnd base rates'!M$120)\n+($M803*'fnd base rates'!M$122)\n+($N803*'fnd base rates'!M$123)\n+($O803*'fnd base rates'!M$124)\n+($P803*VLOOKUP($S803+15,rate_basefnd,13)))","v":0},586452.21081834321,null,3503160079,"3503","160","079",1,57,586452.21081834321,10289,0,10289,null,null,null,null,null,10289,0,10289,7,10282,51,10231]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D804","v":0},{"$f":"'fnd enro'!E804","v":0},{"$f":"'fnd enro'!F804","v":1},{"$f":"'fnd enro'!G804","v":1},{"$f":"'fnd enro'!H804","v":0},{"$f":"'fnd enro'!I804","v":0},{"$f":"'fnd enro'!J804","v":0},{"$f":"'fnd enro'!K804","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L804","v":0},{"$f":"'fnd enro'!M804+'fnd enro'!N804","v":0},{"$f":"'fnd enro'!O804","v":0},{"$f":"'fnd enro'!P804","v":0},{"$f":"'fnd enro'!Q804+'fnd enro'!R804","v":2},{"$f":"'fnd enro'!T804","v":2},1,{"$f":"VALUE('fnd enro'!S804)","v":10},null,{"$f":"(($D804*'fnd base rates'!C$110)\n+($E804*'fnd base rates'!C$111)\n+($F804*'fnd base rates'!C$112)\n+($G804*'fnd base rates'!C$113)\n+($H804*'fnd base rates'!C$114)\n+($I804*'fnd base rates'!C$115)\n+($J804*'fnd base rates'!C$119)\n+($K804*'fnd base rates'!C$120)\n+($M804*'fnd base rates'!C$122)\n+($N804*'fnd base rates'!C$123)\n+($O804*'fnd base rates'!C$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,3)))\n*$R804","v":1113.497484},{"$f":"(($D804*'fnd base rates'!D$110)\n+($E804*'fnd base rates'!D$111)\n+($F804*'fnd base rates'!D$112)\n+($G804*'fnd base rates'!D$113)\n+($H804*'fnd base rates'!D$114)\n+($I804*'fnd base rates'!D$115)\n+($J804*'fnd base rates'!D$119)\n+($K804*'fnd base rates'!D$120)\n+($M804*'fnd base rates'!D$122)\n+($N804*'fnd base rates'!D$123)\n+($O804*'fnd base rates'!D$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,4)))\n*$R804","v":2006.1},{"$f":"(($D804*'fnd base rates'!E$110)\n+($E804*'fnd base rates'!E$111)\n+($F804*'fnd base rates'!E$112)\n+($G804*'fnd base rates'!E$113)\n+($H804*'fnd base rates'!E$114)\n+($I804*'fnd base rates'!E$115)\n+($J804*'fnd base rates'!E$119)\n+($K804*'fnd base rates'!E$120)\n+($M804*'fnd base rates'!E$122)\n+($N804*'fnd base rates'!E$123)\n+($O804*'fnd base rates'!E$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,5)))\n*$R804","v":12931.29185},{"$f":"(($D804*'fnd base rates'!F$110)\n+($E804*'fnd base rates'!F$111)\n+($F804*'fnd base rates'!F$112)\n+($G804*'fnd base rates'!F$113)\n+($H804*'fnd base rates'!F$114)\n+($I804*'fnd base rates'!F$115)\n+($J804*'fnd base rates'!F$119)\n+($K804*'fnd base rates'!F$120)\n+($M804*'fnd base rates'!F$122)\n+($N804*'fnd base rates'!F$123)\n+($O804*'fnd base rates'!F$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,6)))\n*$R804","v":2296.6458300000004},{"$f":"(($D804*'fnd base rates'!G$110)\n+($E804*'fnd base rates'!G$111)\n+($F804*'fnd base rates'!G$112)\n+($G804*'fnd base rates'!G$113)\n+($H804*'fnd base rates'!G$114)\n+($I804*'fnd base rates'!G$115)\n+($J804*'fnd base rates'!G$119)\n+($K804*'fnd base rates'!G$120)\n+($M804*'fnd base rates'!G$122)\n+($N804*'fnd base rates'!G$123)\n+($O804*'fnd base rates'!G$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,7)))\n*$R804","v":569.09720600000003},{"$f":"(($D804*'fnd base rates'!H$110)\n+($E804*'fnd base rates'!H$111)\n+($F804*'fnd base rates'!H$112)\n+($G804*'fnd base rates'!H$113)\n+($H804*'fnd base rates'!H$114)\n+($I804*'fnd base rates'!H$115)\n+($J804*'fnd base rates'!H$119)\n+($K804*'fnd base rates'!H$120)\n+($M804*'fnd base rates'!H$122)\n+($N804*'fnd base rates'!H$123)\n+($O804*'fnd base rates'!H$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,8)))","v":1010.907156},{"$f":"(($D804*'fnd base rates'!I$110)\n+($E804*'fnd base rates'!I$111)\n+($F804*'fnd base rates'!I$112)\n+($G804*'fnd base rates'!I$113)\n+($H804*'fnd base rates'!I$114)\n+($I804*'fnd base rates'!I$115)\n+($J804*'fnd base rates'!I$119)\n+($K804*'fnd base rates'!I$120)\n+($M804*'fnd base rates'!I$122)\n+($N804*'fnd base rates'!I$123)\n+($O804*'fnd base rates'!I$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,9)))\n*$R804","v":705.76},{"$f":"(($D804*'fnd base rates'!J$110)\n+($E804*'fnd base rates'!J$111)\n+($F804*'fnd base rates'!J$112)\n+($G804*'fnd base rates'!J$113)\n+($H804*'fnd base rates'!J$114)\n+($I804*'fnd base rates'!J$115)\n+($J804*'fnd base rates'!J$119)\n+($K804*'fnd base rates'!J$120)\n+($M804*'fnd base rates'!J$122)\n+($N804*'fnd base rates'!J$123)\n+($O804*'fnd base rates'!J$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,10)))\n*$R804","v":1447.5600000000002},{"$f":"(($D804*'fnd base rates'!K$110)\n+($E804*'fnd base rates'!K$111)\n+($F804*'fnd base rates'!K$112)\n+($G804*'fnd base rates'!K$113)\n+($H804*'fnd base rates'!K$114)\n+($I804*'fnd base rates'!K$115)\n+($J804*'fnd base rates'!K$119)\n+($K804*'fnd base rates'!K$120)\n+($M804*'fnd base rates'!K$122)\n+($N804*'fnd base rates'!K$123)\n+($O804*'fnd base rates'!K$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,11)))\n*$R804","v":2031.636522},{"$f":"(($D804*'fnd base rates'!L$110)\n+($E804*'fnd base rates'!L$111)\n+($F804*'fnd base rates'!L$112)\n+($G804*'fnd base rates'!L$113)\n+($H804*'fnd base rates'!L$114)\n+($I804*'fnd base rates'!L$115)\n+($J804*'fnd base rates'!L$119)\n+($K804*'fnd base rates'!L$120)\n+($M804*'fnd base rates'!L$122)\n+($N804*'fnd base rates'!L$123)\n+($O804*'fnd base rates'!L$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,12)))","v":3265.6066722929345},{"$f":"(($D804*'fnd base rates'!M$110)\n+($E804*'fnd base rates'!M$111)\n+($F804*'fnd base rates'!M$112)\n+($G804*'fnd base rates'!M$113)\n+($H804*'fnd base rates'!M$114)\n+($I804*'fnd base rates'!M$115)\n+($J804*'fnd base rates'!M$119)\n+($K804*'fnd base rates'!M$120)\n+($M804*'fnd base rates'!M$122)\n+($N804*'fnd base rates'!M$123)\n+($O804*'fnd base rates'!M$124)\n+($P804*VLOOKUP($S804+15,rate_basefnd,13)))","v":0},27378.102720292936,null,3503160149,"3503","160","149",1,2,27378.102720292936,13689,0,13689,null,null,null,null,null,13689,0,13689,380,13309,-2,13311]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D805","v":0},{"$f":"'fnd enro'!E805","v":0},{"$f":"'fnd enro'!F805","v":95},{"$f":"'fnd enro'!G805","v":480},{"$f":"'fnd enro'!H805","v":187},{"$f":"'fnd enro'!I805","v":0},{"$f":"'fnd enro'!J805","v":0},{"$f":"'fnd enro'!K805","v":28.879799999999999},{"$f":"'fnd enro'!L805","v":0},{"$f":"'fnd enro'!M805+'fnd enro'!N805","v":139},{"$f":"'fnd enro'!O805","v":45},{"$f":"'fnd enro'!P805","v":0},{"$f":"'fnd enro'!Q805+'fnd enro'!R805","v":381},{"$f":"'fnd enro'!T805","v":762},1,{"$f":"VALUE('fnd enro'!S805)","v":10},null,{"$f":"(($D805*'fnd base rates'!C$110)\n+($E805*'fnd base rates'!C$111)\n+($F805*'fnd base rates'!C$112)\n+($G805*'fnd base rates'!C$113)\n+($H805*'fnd base rates'!C$114)\n+($I805*'fnd base rates'!C$115)\n+($J805*'fnd base rates'!C$119)\n+($K805*'fnd base rates'!C$120)\n+($M805*'fnd base rates'!C$122)\n+($N805*'fnd base rates'!C$123)\n+($O805*'fnd base rates'!C$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,3)))\n*$R805","v":417278.30140400003},{"$f":"(($D805*'fnd base rates'!D$110)\n+($E805*'fnd base rates'!D$111)\n+($F805*'fnd base rates'!D$112)\n+($G805*'fnd base rates'!D$113)\n+($H805*'fnd base rates'!D$114)\n+($I805*'fnd base rates'!D$115)\n+($J805*'fnd base rates'!D$119)\n+($K805*'fnd base rates'!D$120)\n+($M805*'fnd base rates'!D$122)\n+($N805*'fnd base rates'!D$123)\n+($O805*'fnd base rates'!D$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,4)))\n*$R805","v":681207.12000000011},{"$f":"(($D805*'fnd base rates'!E$110)\n+($E805*'fnd base rates'!E$111)\n+($F805*'fnd base rates'!E$112)\n+($G805*'fnd base rates'!E$113)\n+($H805*'fnd base rates'!E$114)\n+($I805*'fnd base rates'!E$115)\n+($J805*'fnd base rates'!E$119)\n+($K805*'fnd base rates'!E$120)\n+($M805*'fnd base rates'!E$122)\n+($N805*'fnd base rates'!E$123)\n+($O805*'fnd base rates'!E$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,5)))\n*$R805","v":3961524.4348499998},{"$f":"(($D805*'fnd base rates'!F$110)\n+($E805*'fnd base rates'!F$111)\n+($F805*'fnd base rates'!F$112)\n+($G805*'fnd base rates'!F$113)\n+($H805*'fnd base rates'!F$114)\n+($I805*'fnd base rates'!F$115)\n+($J805*'fnd base rates'!F$119)\n+($K805*'fnd base rates'!F$120)\n+($M805*'fnd base rates'!F$122)\n+($N805*'fnd base rates'!F$123)\n+($O805*'fnd base rates'!F$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,6)))\n*$R805","v":860760.33123000001},{"$f":"(($D805*'fnd base rates'!G$110)\n+($E805*'fnd base rates'!G$111)\n+($F805*'fnd base rates'!G$112)\n+($G805*'fnd base rates'!G$113)\n+($H805*'fnd base rates'!G$114)\n+($I805*'fnd base rates'!G$115)\n+($J805*'fnd base rates'!G$119)\n+($K805*'fnd base rates'!G$120)\n+($M805*'fnd base rates'!G$122)\n+($N805*'fnd base rates'!G$123)\n+($O805*'fnd base rates'!G$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,7)))\n*$R805","v":173971.745486},{"$f":"(($D805*'fnd base rates'!H$110)\n+($E805*'fnd base rates'!H$111)\n+($F805*'fnd base rates'!H$112)\n+($G805*'fnd base rates'!H$113)\n+($H805*'fnd base rates'!H$114)\n+($I805*'fnd base rates'!H$115)\n+($J805*'fnd base rates'!H$119)\n+($K805*'fnd base rates'!H$120)\n+($M805*'fnd base rates'!H$122)\n+($N805*'fnd base rates'!H$123)\n+($O805*'fnd base rates'!H$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,8)))","v":397953.33643599995},{"$f":"(($D805*'fnd base rates'!I$110)\n+($E805*'fnd base rates'!I$111)\n+($F805*'fnd base rates'!I$112)\n+($G805*'fnd base rates'!I$113)\n+($H805*'fnd base rates'!I$114)\n+($I805*'fnd base rates'!I$115)\n+($J805*'fnd base rates'!I$119)\n+($K805*'fnd base rates'!I$120)\n+($M805*'fnd base rates'!I$122)\n+($N805*'fnd base rates'!I$123)\n+($O805*'fnd base rates'!I$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,9)))\n*$R805","v":251635.55},{"$f":"(($D805*'fnd base rates'!J$110)\n+($E805*'fnd base rates'!J$111)\n+($F805*'fnd base rates'!J$112)\n+($G805*'fnd base rates'!J$113)\n+($H805*'fnd base rates'!J$114)\n+($I805*'fnd base rates'!J$115)\n+($J805*'fnd base rates'!J$119)\n+($K805*'fnd base rates'!J$120)\n+($M805*'fnd base rates'!J$122)\n+($N805*'fnd base rates'!J$123)\n+($O805*'fnd base rates'!J$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,10)))\n*$R805","v":354828.26},{"$f":"(($D805*'fnd base rates'!K$110)\n+($E805*'fnd base rates'!K$111)\n+($F805*'fnd base rates'!K$112)\n+($G805*'fnd base rates'!K$113)\n+($H805*'fnd base rates'!K$114)\n+($I805*'fnd base rates'!K$115)\n+($J805*'fnd base rates'!K$119)\n+($K805*'fnd base rates'!K$120)\n+($M805*'fnd base rates'!K$122)\n+($N805*'fnd base rates'!K$123)\n+($O805*'fnd base rates'!K$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,11)))\n*$R805","v":838546.67488199996},{"$f":"(($D805*'fnd base rates'!L$110)\n+($E805*'fnd base rates'!L$111)\n+($F805*'fnd base rates'!L$112)\n+($G805*'fnd base rates'!L$113)\n+($H805*'fnd base rates'!L$114)\n+($I805*'fnd base rates'!L$115)\n+($J805*'fnd base rates'!L$119)\n+($K805*'fnd base rates'!L$120)\n+($M805*'fnd base rates'!L$122)\n+($N805*'fnd base rates'!L$123)\n+($O805*'fnd base rates'!L$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,12)))","v":1118526.8352163739},{"$f":"(($D805*'fnd base rates'!M$110)\n+($E805*'fnd base rates'!M$111)\n+($F805*'fnd base rates'!M$112)\n+($G805*'fnd base rates'!M$113)\n+($H805*'fnd base rates'!M$114)\n+($I805*'fnd base rates'!M$115)\n+($J805*'fnd base rates'!M$119)\n+($K805*'fnd base rates'!M$120)\n+($M805*'fnd base rates'!M$122)\n+($N805*'fnd base rates'!M$123)\n+($O805*'fnd base rates'!M$124)\n+($P805*VLOOKUP($S805+15,rate_basefnd,13)))","v":0},9056232.5895043723,null,3503160160,"3503","160","160",1,762,9056232.5895043723,11885,0,11885,null,null,null,null,null,11885,0,11885,187,11698,82,11616]
[3503,3503160295,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D806","v":0},{"$f":"'fnd enro'!E806","v":0},{"$f":"'fnd enro'!F806","v":0},{"$f":"'fnd enro'!G806","v":2},{"$f":"'fnd enro'!H806","v":0},{"$f":"'fnd enro'!I806","v":0},{"$f":"'fnd enro'!J806","v":0},{"$f":"'fnd enro'!K806","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L806","v":0},{"$f":"'fnd enro'!M806+'fnd enro'!N806","v":0},{"$f":"'fnd enro'!O806","v":0},{"$f":"'fnd enro'!P806","v":0},{"$f":"'fnd enro'!Q806+'fnd enro'!R806","v":0},{"$f":"'fnd enro'!T806","v":2},1,{"$f":"VALUE('fnd enro'!S806)","v":1},null,{"$f":"(($D806*'fnd base rates'!C$110)\n+($E806*'fnd base rates'!C$111)\n+($F806*'fnd base rates'!C$112)\n+($G806*'fnd base rates'!C$113)\n+($H806*'fnd base rates'!C$114)\n+($I806*'fnd base rates'!C$115)\n+($J806*'fnd base rates'!C$119)\n+($K806*'fnd base rates'!C$120)\n+($M806*'fnd base rates'!C$122)\n+($N806*'fnd base rates'!C$123)\n+($O806*'fnd base rates'!C$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,3)))\n*$R806","v":988.89748400000008},{"$f":"(($D806*'fnd base rates'!D$110)\n+($E806*'fnd base rates'!D$111)\n+($F806*'fnd base rates'!D$112)\n+($G806*'fnd base rates'!D$113)\n+($H806*'fnd base rates'!D$114)\n+($I806*'fnd base rates'!D$115)\n+($J806*'fnd base rates'!D$119)\n+($K806*'fnd base rates'!D$120)\n+($M806*'fnd base rates'!D$122)\n+($N806*'fnd base rates'!D$123)\n+($O806*'fnd base rates'!D$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,4)))\n*$R806","v":1415.72},{"$f":"(($D806*'fnd base rates'!E$110)\n+($E806*'fnd base rates'!E$111)\n+($F806*'fnd base rates'!E$112)\n+($G806*'fnd base rates'!E$113)\n+($H806*'fnd base rates'!E$114)\n+($I806*'fnd base rates'!E$115)\n+($J806*'fnd base rates'!E$119)\n+($K806*'fnd base rates'!E$120)\n+($M806*'fnd base rates'!E$122)\n+($N806*'fnd base rates'!E$123)\n+($O806*'fnd base rates'!E$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,5)))\n*$R806","v":7168.0118499999999},{"$f":"(($D806*'fnd base rates'!F$110)\n+($E806*'fnd base rates'!F$111)\n+($F806*'fnd base rates'!F$112)\n+($G806*'fnd base rates'!F$113)\n+($H806*'fnd base rates'!F$114)\n+($I806*'fnd base rates'!F$115)\n+($J806*'fnd base rates'!F$119)\n+($K806*'fnd base rates'!F$120)\n+($M806*'fnd base rates'!F$122)\n+($N806*'fnd base rates'!F$123)\n+($O806*'fnd base rates'!F$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,6)))\n*$R806","v":2296.6458300000004},{"$f":"(($D806*'fnd base rates'!G$110)\n+($E806*'fnd base rates'!G$111)\n+($F806*'fnd base rates'!G$112)\n+($G806*'fnd base rates'!G$113)\n+($H806*'fnd base rates'!G$114)\n+($I806*'fnd base rates'!G$115)\n+($J806*'fnd base rates'!G$119)\n+($K806*'fnd base rates'!G$120)\n+($M806*'fnd base rates'!G$122)\n+($N806*'fnd base rates'!G$123)\n+($O806*'fnd base rates'!G$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,7)))\n*$R806","v":289.51720599999999},{"$f":"(($D806*'fnd base rates'!H$110)\n+($E806*'fnd base rates'!H$111)\n+($F806*'fnd base rates'!H$112)\n+($G806*'fnd base rates'!H$113)\n+($H806*'fnd base rates'!H$114)\n+($I806*'fnd base rates'!H$115)\n+($J806*'fnd base rates'!H$119)\n+($K806*'fnd base rates'!H$120)\n+($M806*'fnd base rates'!H$122)\n+($N806*'fnd base rates'!H$123)\n+($O806*'fnd base rates'!H$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D806*'fnd base rates'!I$110)\n+($E806*'fnd base rates'!I$111)\n+($F806*'fnd base rates'!I$112)\n+($G806*'fnd base rates'!I$113)\n+($H806*'fnd base rates'!I$114)\n+($I806*'fnd base rates'!I$115)\n+($J806*'fnd base rates'!I$119)\n+($K806*'fnd base rates'!I$120)\n+($M806*'fnd base rates'!I$122)\n+($N806*'fnd base rates'!I$123)\n+($O806*'fnd base rates'!I$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,9)))\n*$R806","v":472.38},{"$f":"(($D806*'fnd base rates'!J$110)\n+($E806*'fnd base rates'!J$111)\n+($F806*'fnd base rates'!J$112)\n+($G806*'fnd base rates'!J$113)\n+($H806*'fnd base rates'!J$114)\n+($I806*'fnd base rates'!J$115)\n+($J806*'fnd base rates'!J$119)\n+($K806*'fnd base rates'!J$120)\n+($M806*'fnd base rates'!J$122)\n+($N806*'fnd base rates'!J$123)\n+($O806*'fnd base rates'!J$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,10)))\n*$R806","v":281.86},{"$f":"(($D806*'fnd base rates'!K$110)\n+($E806*'fnd base rates'!K$111)\n+($F806*'fnd base rates'!K$112)\n+($G806*'fnd base rates'!K$113)\n+($H806*'fnd base rates'!K$114)\n+($I806*'fnd base rates'!K$115)\n+($J806*'fnd base rates'!K$119)\n+($K806*'fnd base rates'!K$120)\n+($M806*'fnd base rates'!K$122)\n+($N806*'fnd base rates'!K$123)\n+($O806*'fnd base rates'!K$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,11)))\n*$R806","v":2031.636522},{"$f":"(($D806*'fnd base rates'!L$110)\n+($E806*'fnd base rates'!L$111)\n+($F806*'fnd base rates'!L$112)\n+($G806*'fnd base rates'!L$113)\n+($H806*'fnd base rates'!L$114)\n+($I806*'fnd base rates'!L$115)\n+($J806*'fnd base rates'!L$119)\n+($K806*'fnd base rates'!L$120)\n+($M806*'fnd base rates'!L$122)\n+($N806*'fnd base rates'!L$123)\n+($O806*'fnd base rates'!L$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,12)))","v":2333.3809580072198},{"$f":"(($D806*'fnd base rates'!M$110)\n+($E806*'fnd base rates'!M$111)\n+($F806*'fnd base rates'!M$112)\n+($G806*'fnd base rates'!M$113)\n+($H806*'fnd base rates'!M$114)\n+($I806*'fnd base rates'!M$115)\n+($J806*'fnd base rates'!M$119)\n+($K806*'fnd base rates'!M$120)\n+($M806*'fnd base rates'!M$122)\n+($N806*'fnd base rates'!M$123)\n+($O806*'fnd base rates'!M$124)\n+($P806*VLOOKUP($S806+15,rate_basefnd,13)))","v":0},18246.097006007225,null,3503160295,"3503","160","295",1,2,18246.097006007225,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D807","v":0},{"$f":"'fnd enro'!E807","v":0},{"$f":"'fnd enro'!F807","v":1},{"$f":"'fnd enro'!G807","v":4},{"$f":"'fnd enro'!H807","v":1},{"$f":"'fnd enro'!I807","v":0},{"$f":"'fnd enro'!J807","v":0},{"$f":"'fnd enro'!K807","v":0.22739999999999999},{"$f":"'fnd enro'!L807","v":0},{"$f":"'fnd enro'!M807+'fnd enro'!N807","v":1},{"$f":"'fnd enro'!O807","v":0},{"$f":"'fnd enro'!P807","v":0},{"$f":"'fnd enro'!Q807+'fnd enro'!R807","v":6},{"$f":"'fnd enro'!T807","v":6},1,{"$f":"VALUE('fnd enro'!S807)","v":10},null,{"$f":"(($D807*'fnd base rates'!C$110)\n+($E807*'fnd base rates'!C$111)\n+($F807*'fnd base rates'!C$112)\n+($G807*'fnd base rates'!C$113)\n+($H807*'fnd base rates'!C$114)\n+($I807*'fnd base rates'!C$115)\n+($J807*'fnd base rates'!C$119)\n+($K807*'fnd base rates'!C$120)\n+($M807*'fnd base rates'!C$122)\n+($N807*'fnd base rates'!C$123)\n+($O807*'fnd base rates'!C$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,3)))\n*$R807","v":3430.6324519999998},{"$f":"(($D807*'fnd base rates'!D$110)\n+($E807*'fnd base rates'!D$111)\n+($F807*'fnd base rates'!D$112)\n+($G807*'fnd base rates'!D$113)\n+($H807*'fnd base rates'!D$114)\n+($I807*'fnd base rates'!D$115)\n+($J807*'fnd base rates'!D$119)\n+($K807*'fnd base rates'!D$120)\n+($M807*'fnd base rates'!D$122)\n+($N807*'fnd base rates'!D$123)\n+($O807*'fnd base rates'!D$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,4)))\n*$R807","v":6176.0399999999991},{"$f":"(($D807*'fnd base rates'!E$110)\n+($E807*'fnd base rates'!E$111)\n+($F807*'fnd base rates'!E$112)\n+($G807*'fnd base rates'!E$113)\n+($H807*'fnd base rates'!E$114)\n+($I807*'fnd base rates'!E$115)\n+($J807*'fnd base rates'!E$119)\n+($K807*'fnd base rates'!E$120)\n+($M807*'fnd base rates'!E$122)\n+($N807*'fnd base rates'!E$123)\n+($O807*'fnd base rates'!E$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,5)))\n*$R807","v":39508.435550000002},{"$f":"(($D807*'fnd base rates'!F$110)\n+($E807*'fnd base rates'!F$111)\n+($F807*'fnd base rates'!F$112)\n+($G807*'fnd base rates'!F$113)\n+($H807*'fnd base rates'!F$114)\n+($I807*'fnd base rates'!F$115)\n+($J807*'fnd base rates'!F$119)\n+($K807*'fnd base rates'!F$120)\n+($M807*'fnd base rates'!F$122)\n+($N807*'fnd base rates'!F$123)\n+($O807*'fnd base rates'!F$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,6)))\n*$R807","v":6814.4574900000007},{"$f":"(($D807*'fnd base rates'!G$110)\n+($E807*'fnd base rates'!G$111)\n+($F807*'fnd base rates'!G$112)\n+($G807*'fnd base rates'!G$113)\n+($H807*'fnd base rates'!G$114)\n+($I807*'fnd base rates'!G$115)\n+($J807*'fnd base rates'!G$119)\n+($K807*'fnd base rates'!G$120)\n+($M807*'fnd base rates'!G$122)\n+($N807*'fnd base rates'!G$123)\n+($O807*'fnd base rates'!G$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,7)))\n*$R807","v":1763.1916179999998},{"$f":"(($D807*'fnd base rates'!H$110)\n+($E807*'fnd base rates'!H$111)\n+($F807*'fnd base rates'!H$112)\n+($G807*'fnd base rates'!H$113)\n+($H807*'fnd base rates'!H$114)\n+($I807*'fnd base rates'!H$115)\n+($J807*'fnd base rates'!H$119)\n+($K807*'fnd base rates'!H$120)\n+($M807*'fnd base rates'!H$122)\n+($N807*'fnd base rates'!H$123)\n+($O807*'fnd base rates'!H$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,8)))","v":3145.3814679999991},{"$f":"(($D807*'fnd base rates'!I$110)\n+($E807*'fnd base rates'!I$111)\n+($F807*'fnd base rates'!I$112)\n+($G807*'fnd base rates'!I$113)\n+($H807*'fnd base rates'!I$114)\n+($I807*'fnd base rates'!I$115)\n+($J807*'fnd base rates'!I$119)\n+($K807*'fnd base rates'!I$120)\n+($M807*'fnd base rates'!I$122)\n+($N807*'fnd base rates'!I$123)\n+($O807*'fnd base rates'!I$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,9)))\n*$R807","v":2263.0699999999997},{"$f":"(($D807*'fnd base rates'!J$110)\n+($E807*'fnd base rates'!J$111)\n+($F807*'fnd base rates'!J$112)\n+($G807*'fnd base rates'!J$113)\n+($H807*'fnd base rates'!J$114)\n+($I807*'fnd base rates'!J$115)\n+($J807*'fnd base rates'!J$119)\n+($K807*'fnd base rates'!J$120)\n+($M807*'fnd base rates'!J$122)\n+($N807*'fnd base rates'!J$123)\n+($O807*'fnd base rates'!J$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,10)))\n*$R807","v":4548.42},{"$f":"(($D807*'fnd base rates'!K$110)\n+($E807*'fnd base rates'!K$111)\n+($F807*'fnd base rates'!K$112)\n+($G807*'fnd base rates'!K$113)\n+($H807*'fnd base rates'!K$114)\n+($I807*'fnd base rates'!K$115)\n+($J807*'fnd base rates'!K$119)\n+($K807*'fnd base rates'!K$120)\n+($M807*'fnd base rates'!K$122)\n+($N807*'fnd base rates'!K$123)\n+($O807*'fnd base rates'!K$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,11)))\n*$R807","v":6441.1395659999998},{"$f":"(($D807*'fnd base rates'!L$110)\n+($E807*'fnd base rates'!L$111)\n+($F807*'fnd base rates'!L$112)\n+($G807*'fnd base rates'!L$113)\n+($H807*'fnd base rates'!L$114)\n+($I807*'fnd base rates'!L$115)\n+($J807*'fnd base rates'!L$119)\n+($K807*'fnd base rates'!L$120)\n+($M807*'fnd base rates'!L$122)\n+($N807*'fnd base rates'!L$123)\n+($O807*'fnd base rates'!L$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,12)))","v":10075.749536748444},{"$f":"(($D807*'fnd base rates'!M$110)\n+($E807*'fnd base rates'!M$111)\n+($F807*'fnd base rates'!M$112)\n+($G807*'fnd base rates'!M$113)\n+($H807*'fnd base rates'!M$114)\n+($I807*'fnd base rates'!M$115)\n+($J807*'fnd base rates'!M$119)\n+($K807*'fnd base rates'!M$120)\n+($M807*'fnd base rates'!M$122)\n+($N807*'fnd base rates'!M$123)\n+($O807*'fnd base rates'!M$124)\n+($P807*VLOOKUP($S807+15,rate_basefnd,13)))","v":0},84166.517680748453,null,3503160301,"3503","160","301",1,6,84166.517680748453,14028,0,14028,null,null,null,null,null,14028,0,14028,397,13631,24,13607]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D808","v":0},{"$f":"'fnd enro'!E808","v":0},{"$f":"'fnd enro'!F808","v":0},{"$f":"'fnd enro'!G808","v":1},{"$f":"'fnd enro'!H808","v":0},{"$f":"'fnd enro'!I808","v":0},{"$f":"'fnd enro'!J808","v":0},{"$f":"'fnd enro'!K808","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L808","v":0},{"$f":"'fnd enro'!M808+'fnd enro'!N808","v":1},{"$f":"'fnd enro'!O808","v":0},{"$f":"'fnd enro'!P808","v":0},{"$f":"'fnd enro'!Q808+'fnd enro'!R808","v":0},{"$f":"'fnd enro'!T808","v":1},1,{"$f":"VALUE('fnd enro'!S808)","v":1},null,{"$f":"(($D808*'fnd base rates'!C$110)\n+($E808*'fnd base rates'!C$111)\n+($F808*'fnd base rates'!C$112)\n+($G808*'fnd base rates'!C$113)\n+($H808*'fnd base rates'!C$114)\n+($I808*'fnd base rates'!C$115)\n+($J808*'fnd base rates'!C$119)\n+($K808*'fnd base rates'!C$120)\n+($M808*'fnd base rates'!C$122)\n+($N808*'fnd base rates'!C$123)\n+($O808*'fnd base rates'!C$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,3)))\n*$R808","v":584.58874200000002},{"$f":"(($D808*'fnd base rates'!D$110)\n+($E808*'fnd base rates'!D$111)\n+($F808*'fnd base rates'!D$112)\n+($G808*'fnd base rates'!D$113)\n+($H808*'fnd base rates'!D$114)\n+($I808*'fnd base rates'!D$115)\n+($J808*'fnd base rates'!D$119)\n+($K808*'fnd base rates'!D$120)\n+($M808*'fnd base rates'!D$122)\n+($N808*'fnd base rates'!D$123)\n+($O808*'fnd base rates'!D$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,4)))\n*$R808","v":865.6},{"$f":"(($D808*'fnd base rates'!E$110)\n+($E808*'fnd base rates'!E$111)\n+($F808*'fnd base rates'!E$112)\n+($G808*'fnd base rates'!E$113)\n+($H808*'fnd base rates'!E$114)\n+($I808*'fnd base rates'!E$115)\n+($J808*'fnd base rates'!E$119)\n+($K808*'fnd base rates'!E$120)\n+($M808*'fnd base rates'!E$122)\n+($N808*'fnd base rates'!E$123)\n+($O808*'fnd base rates'!E$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,5)))\n*$R808","v":4688.1159250000001},{"$f":"(($D808*'fnd base rates'!F$110)\n+($E808*'fnd base rates'!F$111)\n+($F808*'fnd base rates'!F$112)\n+($G808*'fnd base rates'!F$113)\n+($H808*'fnd base rates'!F$114)\n+($I808*'fnd base rates'!F$115)\n+($J808*'fnd base rates'!F$119)\n+($K808*'fnd base rates'!F$120)\n+($M808*'fnd base rates'!F$122)\n+($N808*'fnd base rates'!F$123)\n+($O808*'fnd base rates'!F$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,6)))\n*$R808","v":1306.0629150000002},{"$f":"(($D808*'fnd base rates'!G$110)\n+($E808*'fnd base rates'!G$111)\n+($F808*'fnd base rates'!G$112)\n+($G808*'fnd base rates'!G$113)\n+($H808*'fnd base rates'!G$114)\n+($I808*'fnd base rates'!G$115)\n+($J808*'fnd base rates'!G$119)\n+($K808*'fnd base rates'!G$120)\n+($M808*'fnd base rates'!G$122)\n+($N808*'fnd base rates'!G$123)\n+($O808*'fnd base rates'!G$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,7)))\n*$R808","v":189.818603},{"$f":"(($D808*'fnd base rates'!H$110)\n+($E808*'fnd base rates'!H$111)\n+($F808*'fnd base rates'!H$112)\n+($G808*'fnd base rates'!H$113)\n+($H808*'fnd base rates'!H$114)\n+($I808*'fnd base rates'!H$115)\n+($J808*'fnd base rates'!H$119)\n+($K808*'fnd base rates'!H$120)\n+($M808*'fnd base rates'!H$122)\n+($N808*'fnd base rates'!H$123)\n+($O808*'fnd base rates'!H$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,8)))","v":596.68357800000001},{"$f":"(($D808*'fnd base rates'!I$110)\n+($E808*'fnd base rates'!I$111)\n+($F808*'fnd base rates'!I$112)\n+($G808*'fnd base rates'!I$113)\n+($H808*'fnd base rates'!I$114)\n+($I808*'fnd base rates'!I$115)\n+($J808*'fnd base rates'!I$119)\n+($K808*'fnd base rates'!I$120)\n+($M808*'fnd base rates'!I$122)\n+($N808*'fnd base rates'!I$123)\n+($O808*'fnd base rates'!I$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,9)))\n*$R808","v":303.78999999999996},{"$f":"(($D808*'fnd base rates'!J$110)\n+($E808*'fnd base rates'!J$111)\n+($F808*'fnd base rates'!J$112)\n+($G808*'fnd base rates'!J$113)\n+($H808*'fnd base rates'!J$114)\n+($I808*'fnd base rates'!J$115)\n+($J808*'fnd base rates'!J$119)\n+($K808*'fnd base rates'!J$120)\n+($M808*'fnd base rates'!J$122)\n+($N808*'fnd base rates'!J$123)\n+($O808*'fnd base rates'!J$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,10)))\n*$R808","v":163.47},{"$f":"(($D808*'fnd base rates'!K$110)\n+($E808*'fnd base rates'!K$111)\n+($F808*'fnd base rates'!K$112)\n+($G808*'fnd base rates'!K$113)\n+($H808*'fnd base rates'!K$114)\n+($I808*'fnd base rates'!K$115)\n+($J808*'fnd base rates'!K$119)\n+($K808*'fnd base rates'!K$120)\n+($M808*'fnd base rates'!K$122)\n+($N808*'fnd base rates'!K$123)\n+($O808*'fnd base rates'!K$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,11)))\n*$R808","v":1286.218261},{"$f":"(($D808*'fnd base rates'!L$110)\n+($E808*'fnd base rates'!L$111)\n+($F808*'fnd base rates'!L$112)\n+($G808*'fnd base rates'!L$113)\n+($H808*'fnd base rates'!L$114)\n+($I808*'fnd base rates'!L$115)\n+($J808*'fnd base rates'!L$119)\n+($K808*'fnd base rates'!L$120)\n+($M808*'fnd base rates'!L$122)\n+($N808*'fnd base rates'!L$123)\n+($O808*'fnd base rates'!L$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,12)))","v":1414.5504790036098},{"$f":"(($D808*'fnd base rates'!M$110)\n+($E808*'fnd base rates'!M$111)\n+($F808*'fnd base rates'!M$112)\n+($G808*'fnd base rates'!M$113)\n+($H808*'fnd base rates'!M$114)\n+($I808*'fnd base rates'!M$115)\n+($J808*'fnd base rates'!M$119)\n+($K808*'fnd base rates'!M$120)\n+($M808*'fnd base rates'!M$122)\n+($N808*'fnd base rates'!M$123)\n+($O808*'fnd base rates'!M$124)\n+($P808*VLOOKUP($S808+15,rate_basefnd,13)))","v":0},11398.898503003609,null,3503160673,"3503","160","673",1,1,11398.898503003609,11399,0,11399,null,null,null,null,null,11399,0,11399,97,11302,2190,9112]
[3503,3503160735,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D809","v":0},{"$f":"'fnd enro'!E809","v":0},{"$f":"'fnd enro'!F809","v":0},{"$f":"'fnd enro'!G809","v":4},{"$f":"'fnd enro'!H809","v":0},{"$f":"'fnd enro'!I809","v":0},{"$f":"'fnd enro'!J809","v":0},{"$f":"'fnd enro'!K809","v":0.15160000000000001},{"$f":"'fnd enro'!L809","v":0},{"$f":"'fnd enro'!M809+'fnd enro'!N809","v":0},{"$f":"'fnd enro'!O809","v":0},{"$f":"'fnd enro'!P809","v":0},{"$f":"'fnd enro'!Q809+'fnd enro'!R809","v":4},{"$f":"'fnd enro'!T809","v":4},1,{"$f":"VALUE('fnd enro'!S809)","v":10},null,{"$f":"(($D809*'fnd base rates'!C$110)\n+($E809*'fnd base rates'!C$111)\n+($F809*'fnd base rates'!C$112)\n+($G809*'fnd base rates'!C$113)\n+($H809*'fnd base rates'!C$114)\n+($I809*'fnd base rates'!C$115)\n+($J809*'fnd base rates'!C$119)\n+($K809*'fnd base rates'!C$120)\n+($M809*'fnd base rates'!C$122)\n+($N809*'fnd base rates'!C$123)\n+($O809*'fnd base rates'!C$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,3)))\n*$R809","v":2226.994968},{"$f":"(($D809*'fnd base rates'!D$110)\n+($E809*'fnd base rates'!D$111)\n+($F809*'fnd base rates'!D$112)\n+($G809*'fnd base rates'!D$113)\n+($H809*'fnd base rates'!D$114)\n+($I809*'fnd base rates'!D$115)\n+($J809*'fnd base rates'!D$119)\n+($K809*'fnd base rates'!D$120)\n+($M809*'fnd base rates'!D$122)\n+($N809*'fnd base rates'!D$123)\n+($O809*'fnd base rates'!D$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,4)))\n*$R809","v":4012.2},{"$f":"(($D809*'fnd base rates'!E$110)\n+($E809*'fnd base rates'!E$111)\n+($F809*'fnd base rates'!E$112)\n+($G809*'fnd base rates'!E$113)\n+($H809*'fnd base rates'!E$114)\n+($I809*'fnd base rates'!E$115)\n+($J809*'fnd base rates'!E$119)\n+($K809*'fnd base rates'!E$120)\n+($M809*'fnd base rates'!E$122)\n+($N809*'fnd base rates'!E$123)\n+($O809*'fnd base rates'!E$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,5)))\n*$R809","v":25862.503700000001},{"$f":"(($D809*'fnd base rates'!F$110)\n+($E809*'fnd base rates'!F$111)\n+($F809*'fnd base rates'!F$112)\n+($G809*'fnd base rates'!F$113)\n+($H809*'fnd base rates'!F$114)\n+($I809*'fnd base rates'!F$115)\n+($J809*'fnd base rates'!F$119)\n+($K809*'fnd base rates'!F$120)\n+($M809*'fnd base rates'!F$122)\n+($N809*'fnd base rates'!F$123)\n+($O809*'fnd base rates'!F$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,6)))\n*$R809","v":4593.2916600000008},{"$f":"(($D809*'fnd base rates'!G$110)\n+($E809*'fnd base rates'!G$111)\n+($F809*'fnd base rates'!G$112)\n+($G809*'fnd base rates'!G$113)\n+($H809*'fnd base rates'!G$114)\n+($I809*'fnd base rates'!G$115)\n+($J809*'fnd base rates'!G$119)\n+($K809*'fnd base rates'!G$120)\n+($M809*'fnd base rates'!G$122)\n+($N809*'fnd base rates'!G$123)\n+($O809*'fnd base rates'!G$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,7)))\n*$R809","v":1138.234412},{"$f":"(($D809*'fnd base rates'!H$110)\n+($E809*'fnd base rates'!H$111)\n+($F809*'fnd base rates'!H$112)\n+($G809*'fnd base rates'!H$113)\n+($H809*'fnd base rates'!H$114)\n+($I809*'fnd base rates'!H$115)\n+($J809*'fnd base rates'!H$119)\n+($K809*'fnd base rates'!H$120)\n+($M809*'fnd base rates'!H$122)\n+($N809*'fnd base rates'!H$123)\n+($O809*'fnd base rates'!H$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,8)))","v":2021.814312},{"$f":"(($D809*'fnd base rates'!I$110)\n+($E809*'fnd base rates'!I$111)\n+($F809*'fnd base rates'!I$112)\n+($G809*'fnd base rates'!I$113)\n+($H809*'fnd base rates'!I$114)\n+($I809*'fnd base rates'!I$115)\n+($J809*'fnd base rates'!I$119)\n+($K809*'fnd base rates'!I$120)\n+($M809*'fnd base rates'!I$122)\n+($N809*'fnd base rates'!I$123)\n+($O809*'fnd base rates'!I$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,9)))\n*$R809","v":1411.52},{"$f":"(($D809*'fnd base rates'!J$110)\n+($E809*'fnd base rates'!J$111)\n+($F809*'fnd base rates'!J$112)\n+($G809*'fnd base rates'!J$113)\n+($H809*'fnd base rates'!J$114)\n+($I809*'fnd base rates'!J$115)\n+($J809*'fnd base rates'!J$119)\n+($K809*'fnd base rates'!J$120)\n+($M809*'fnd base rates'!J$122)\n+($N809*'fnd base rates'!J$123)\n+($O809*'fnd base rates'!J$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,10)))\n*$R809","v":2989.04},{"$f":"(($D809*'fnd base rates'!K$110)\n+($E809*'fnd base rates'!K$111)\n+($F809*'fnd base rates'!K$112)\n+($G809*'fnd base rates'!K$113)\n+($H809*'fnd base rates'!K$114)\n+($I809*'fnd base rates'!K$115)\n+($J809*'fnd base rates'!K$119)\n+($K809*'fnd base rates'!K$120)\n+($M809*'fnd base rates'!K$122)\n+($N809*'fnd base rates'!K$123)\n+($O809*'fnd base rates'!K$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,11)))\n*$R809","v":4063.273044},{"$f":"(($D809*'fnd base rates'!L$110)\n+($E809*'fnd base rates'!L$111)\n+($F809*'fnd base rates'!L$112)\n+($G809*'fnd base rates'!L$113)\n+($H809*'fnd base rates'!L$114)\n+($I809*'fnd base rates'!L$115)\n+($J809*'fnd base rates'!L$119)\n+($K809*'fnd base rates'!L$120)\n+($M809*'fnd base rates'!L$122)\n+($N809*'fnd base rates'!L$123)\n+($O809*'fnd base rates'!L$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,12)))","v":6531.281916014439},{"$f":"(($D809*'fnd base rates'!M$110)\n+($E809*'fnd base rates'!M$111)\n+($F809*'fnd base rates'!M$112)\n+($G809*'fnd base rates'!M$113)\n+($H809*'fnd base rates'!M$114)\n+($I809*'fnd base rates'!M$115)\n+($J809*'fnd base rates'!M$119)\n+($K809*'fnd base rates'!M$120)\n+($M809*'fnd base rates'!M$122)\n+($N809*'fnd base rates'!M$123)\n+($O809*'fnd base rates'!M$124)\n+($P809*VLOOKUP($S809+15,rate_basefnd,13)))","v":0},54850.154012014435,null,3503160735,"3503","160","735",1,4,54850.154012014435,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[3504,3504035035,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D810","v":0},{"$f":"'fnd enro'!E810","v":0},{"$f":"'fnd enro'!F810","v":0},{"$f":"'fnd enro'!G810","v":0},{"$f":"'fnd enro'!H810","v":0},{"$f":"'fnd enro'!I810","v":235},{"$f":"'fnd enro'!J810","v":0},{"$f":"'fnd enro'!K810","v":8.9064999999999994},{"$f":"'fnd enro'!L810","v":0},{"$f":"'fnd enro'!M810+'fnd enro'!N810","v":0},{"$f":"'fnd enro'!O810","v":0},{"$f":"'fnd enro'!P810","v":52},{"$f":"'fnd enro'!Q810+'fnd enro'!R810","v":151},{"$f":"'fnd enro'!T810","v":235},1.081,{"$f":"VALUE('fnd enro'!S810)","v":10},null,{"$f":"(($D810*'fnd base rates'!C$110)\n+($E810*'fnd base rates'!C$111)\n+($F810*'fnd base rates'!C$112)\n+($G810*'fnd base rates'!C$113)\n+($H810*'fnd base rates'!C$114)\n+($I810*'fnd base rates'!C$115)\n+($J810*'fnd base rates'!C$119)\n+($K810*'fnd base rates'!C$120)\n+($M810*'fnd base rates'!C$122)\n+($N810*'fnd base rates'!C$123)\n+($O810*'fnd base rates'!C$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,3)))\n*$R810","v":139913.21855397001},{"$f":"(($D810*'fnd base rates'!D$110)\n+($E810*'fnd base rates'!D$111)\n+($F810*'fnd base rates'!D$112)\n+($G810*'fnd base rates'!D$113)\n+($H810*'fnd base rates'!D$114)\n+($I810*'fnd base rates'!D$115)\n+($J810*'fnd base rates'!D$119)\n+($K810*'fnd base rates'!D$120)\n+($M810*'fnd base rates'!D$122)\n+($N810*'fnd base rates'!D$123)\n+($O810*'fnd base rates'!D$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,4)))\n*$R810","v":235244.91746999999},{"$f":"(($D810*'fnd base rates'!E$110)\n+($E810*'fnd base rates'!E$111)\n+($F810*'fnd base rates'!E$112)\n+($G810*'fnd base rates'!E$113)\n+($H810*'fnd base rates'!E$114)\n+($I810*'fnd base rates'!E$115)\n+($J810*'fnd base rates'!E$119)\n+($K810*'fnd base rates'!E$120)\n+($M810*'fnd base rates'!E$122)\n+($N810*'fnd base rates'!E$123)\n+($O810*'fnd base rates'!E$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,5)))\n*$R810","v":1674013.5448373749},{"$f":"(($D810*'fnd base rates'!F$110)\n+($E810*'fnd base rates'!F$111)\n+($F810*'fnd base rates'!F$112)\n+($G810*'fnd base rates'!F$113)\n+($H810*'fnd base rates'!F$114)\n+($I810*'fnd base rates'!F$115)\n+($J810*'fnd base rates'!F$119)\n+($K810*'fnd base rates'!F$120)\n+($M810*'fnd base rates'!F$122)\n+($N810*'fnd base rates'!F$123)\n+($O810*'fnd base rates'!F$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,6)))\n*$R810","v":214210.21954202498},{"$f":"(($D810*'fnd base rates'!G$110)\n+($E810*'fnd base rates'!G$111)\n+($F810*'fnd base rates'!G$112)\n+($G810*'fnd base rates'!G$113)\n+($H810*'fnd base rates'!G$114)\n+($I810*'fnd base rates'!G$115)\n+($J810*'fnd base rates'!G$119)\n+($K810*'fnd base rates'!G$120)\n+($M810*'fnd base rates'!G$122)\n+($N810*'fnd base rates'!G$123)\n+($O810*'fnd base rates'!G$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,7)))\n*$R810","v":63330.494943104997},{"$f":"(($D810*'fnd base rates'!H$110)\n+($E810*'fnd base rates'!H$111)\n+($F810*'fnd base rates'!H$112)\n+($G810*'fnd base rates'!H$113)\n+($H810*'fnd base rates'!H$114)\n+($I810*'fnd base rates'!H$115)\n+($J810*'fnd base rates'!H$119)\n+($K810*'fnd base rates'!H$120)\n+($M810*'fnd base rates'!H$122)\n+($N810*'fnd base rates'!H$123)\n+($O810*'fnd base rates'!H$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,8)))","v":188003.88082999998},{"$f":"(($D810*'fnd base rates'!I$110)\n+($E810*'fnd base rates'!I$111)\n+($F810*'fnd base rates'!I$112)\n+($G810*'fnd base rates'!I$113)\n+($H810*'fnd base rates'!I$114)\n+($I810*'fnd base rates'!I$115)\n+($J810*'fnd base rates'!I$119)\n+($K810*'fnd base rates'!I$120)\n+($M810*'fnd base rates'!I$122)\n+($N810*'fnd base rates'!I$123)\n+($O810*'fnd base rates'!I$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,9)))\n*$R810","v":122262.41881999999},{"$f":"(($D810*'fnd base rates'!J$110)\n+($E810*'fnd base rates'!J$111)\n+($F810*'fnd base rates'!J$112)\n+($G810*'fnd base rates'!J$113)\n+($H810*'fnd base rates'!J$114)\n+($I810*'fnd base rates'!J$115)\n+($J810*'fnd base rates'!J$119)\n+($K810*'fnd base rates'!J$120)\n+($M810*'fnd base rates'!J$122)\n+($N810*'fnd base rates'!J$123)\n+($O810*'fnd base rates'!J$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,10)))\n*$R810","v":234860.63277999999},{"$f":"(($D810*'fnd base rates'!K$110)\n+($E810*'fnd base rates'!K$111)\n+($F810*'fnd base rates'!K$112)\n+($G810*'fnd base rates'!K$113)\n+($H810*'fnd base rates'!K$114)\n+($I810*'fnd base rates'!K$115)\n+($J810*'fnd base rates'!K$119)\n+($K810*'fnd base rates'!K$120)\n+($M810*'fnd base rates'!K$122)\n+($N810*'fnd base rates'!K$123)\n+($O810*'fnd base rates'!K$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,11)))\n*$R810","v":282181.94972313498},{"$f":"(($D810*'fnd base rates'!L$110)\n+($E810*'fnd base rates'!L$111)\n+($F810*'fnd base rates'!L$112)\n+($G810*'fnd base rates'!L$113)\n+($H810*'fnd base rates'!L$114)\n+($I810*'fnd base rates'!L$115)\n+($J810*'fnd base rates'!L$119)\n+($K810*'fnd base rates'!L$120)\n+($M810*'fnd base rates'!L$122)\n+($N810*'fnd base rates'!L$123)\n+($O810*'fnd base rates'!L$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,12)))","v":338412.39823778748},{"$f":"(($D810*'fnd base rates'!M$110)\n+($E810*'fnd base rates'!M$111)\n+($F810*'fnd base rates'!M$112)\n+($G810*'fnd base rates'!M$113)\n+($H810*'fnd base rates'!M$114)\n+($I810*'fnd base rates'!M$115)\n+($J810*'fnd base rates'!M$119)\n+($K810*'fnd base rates'!M$120)\n+($M810*'fnd base rates'!M$122)\n+($N810*'fnd base rates'!M$123)\n+($O810*'fnd base rates'!M$124)\n+($P810*VLOOKUP($S810+15,rate_basefnd,13)))","v":0},3492433.6757373982,null,3504035035,"3504","035","035",1,235,3492433.6757373982,14861,0,14861,null,null,null,null,null,14861,0,14861,-71,14932,92,14840]
[3504,3504035044,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D811","v":0},{"$f":"'fnd enro'!E811","v":0},{"$f":"'fnd enro'!F811","v":0},{"$f":"'fnd enro'!G811","v":0},{"$f":"'fnd enro'!H811","v":0},{"$f":"'fnd enro'!I811","v":2},{"$f":"'fnd enro'!J811","v":0},{"$f":"'fnd enro'!K811","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L811","v":0},{"$f":"'fnd enro'!M811+'fnd enro'!N811","v":0},{"$f":"'fnd enro'!O811","v":0},{"$f":"'fnd enro'!P811","v":0},{"$f":"'fnd enro'!Q811+'fnd enro'!R811","v":2},{"$f":"'fnd enro'!T811","v":2},1.081,{"$f":"VALUE('fnd enro'!S811)","v":10},null,{"$f":"(($D811*'fnd base rates'!C$110)\n+($E811*'fnd base rates'!C$111)\n+($F811*'fnd base rates'!C$112)\n+($G811*'fnd base rates'!C$113)\n+($H811*'fnd base rates'!C$114)\n+($I811*'fnd base rates'!C$115)\n+($J811*'fnd base rates'!C$119)\n+($K811*'fnd base rates'!C$120)\n+($M811*'fnd base rates'!C$122)\n+($N811*'fnd base rates'!C$123)\n+($O811*'fnd base rates'!C$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,3)))\n*$R811","v":1203.690780204},{"$f":"(($D811*'fnd base rates'!D$110)\n+($E811*'fnd base rates'!D$111)\n+($F811*'fnd base rates'!D$112)\n+($G811*'fnd base rates'!D$113)\n+($H811*'fnd base rates'!D$114)\n+($I811*'fnd base rates'!D$115)\n+($J811*'fnd base rates'!D$119)\n+($K811*'fnd base rates'!D$120)\n+($M811*'fnd base rates'!D$122)\n+($N811*'fnd base rates'!D$123)\n+($O811*'fnd base rates'!D$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,4)))\n*$R811","v":2168.5940999999998},{"$f":"(($D811*'fnd base rates'!E$110)\n+($E811*'fnd base rates'!E$111)\n+($F811*'fnd base rates'!E$112)\n+($G811*'fnd base rates'!E$113)\n+($H811*'fnd base rates'!E$114)\n+($I811*'fnd base rates'!E$115)\n+($J811*'fnd base rates'!E$119)\n+($K811*'fnd base rates'!E$120)\n+($M811*'fnd base rates'!E$122)\n+($N811*'fnd base rates'!E$123)\n+($O811*'fnd base rates'!E$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,5)))\n*$R811","v":16042.57168985},{"$f":"(($D811*'fnd base rates'!F$110)\n+($E811*'fnd base rates'!F$111)\n+($F811*'fnd base rates'!F$112)\n+($G811*'fnd base rates'!F$113)\n+($H811*'fnd base rates'!F$114)\n+($I811*'fnd base rates'!F$115)\n+($J811*'fnd base rates'!F$119)\n+($K811*'fnd base rates'!F$120)\n+($M811*'fnd base rates'!F$122)\n+($N811*'fnd base rates'!F$123)\n+($O811*'fnd base rates'!F$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,6)))\n*$R811","v":1761.45256223},{"$f":"(($D811*'fnd base rates'!G$110)\n+($E811*'fnd base rates'!G$111)\n+($F811*'fnd base rates'!G$112)\n+($G811*'fnd base rates'!G$113)\n+($H811*'fnd base rates'!G$114)\n+($I811*'fnd base rates'!G$115)\n+($J811*'fnd base rates'!G$119)\n+($K811*'fnd base rates'!G$120)\n+($M811*'fnd base rates'!G$122)\n+($N811*'fnd base rates'!G$123)\n+($O811*'fnd base rates'!G$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,7)))\n*$R811","v":629.420039686},{"$f":"(($D811*'fnd base rates'!H$110)\n+($E811*'fnd base rates'!H$111)\n+($F811*'fnd base rates'!H$112)\n+($G811*'fnd base rates'!H$113)\n+($H811*'fnd base rates'!H$114)\n+($I811*'fnd base rates'!H$115)\n+($J811*'fnd base rates'!H$119)\n+($K811*'fnd base rates'!H$120)\n+($M811*'fnd base rates'!H$122)\n+($N811*'fnd base rates'!H$123)\n+($O811*'fnd base rates'!H$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D811*'fnd base rates'!I$110)\n+($E811*'fnd base rates'!I$111)\n+($F811*'fnd base rates'!I$112)\n+($G811*'fnd base rates'!I$113)\n+($H811*'fnd base rates'!I$114)\n+($I811*'fnd base rates'!I$115)\n+($J811*'fnd base rates'!I$119)\n+($K811*'fnd base rates'!I$120)\n+($M811*'fnd base rates'!I$122)\n+($N811*'fnd base rates'!I$123)\n+($O811*'fnd base rates'!I$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,9)))\n*$R811","v":1104.3063599999998},{"$f":"(($D811*'fnd base rates'!J$110)\n+($E811*'fnd base rates'!J$111)\n+($F811*'fnd base rates'!J$112)\n+($G811*'fnd base rates'!J$113)\n+($H811*'fnd base rates'!J$114)\n+($I811*'fnd base rates'!J$115)\n+($J811*'fnd base rates'!J$119)\n+($K811*'fnd base rates'!J$120)\n+($M811*'fnd base rates'!J$122)\n+($N811*'fnd base rates'!J$123)\n+($O811*'fnd base rates'!J$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,10)))\n*$R811","v":2458.5831600000001},{"$f":"(($D811*'fnd base rates'!K$110)\n+($E811*'fnd base rates'!K$111)\n+($F811*'fnd base rates'!K$112)\n+($G811*'fnd base rates'!K$113)\n+($H811*'fnd base rates'!K$114)\n+($I811*'fnd base rates'!K$115)\n+($J811*'fnd base rates'!K$119)\n+($K811*'fnd base rates'!K$120)\n+($M811*'fnd base rates'!K$122)\n+($N811*'fnd base rates'!K$123)\n+($O811*'fnd base rates'!K$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,11)))\n*$R811","v":2295.9321402820001},{"$f":"(($D811*'fnd base rates'!L$110)\n+($E811*'fnd base rates'!L$111)\n+($F811*'fnd base rates'!L$112)\n+($G811*'fnd base rates'!L$113)\n+($H811*'fnd base rates'!L$114)\n+($I811*'fnd base rates'!L$115)\n+($J811*'fnd base rates'!L$119)\n+($K811*'fnd base rates'!L$120)\n+($M811*'fnd base rates'!L$122)\n+($N811*'fnd base rates'!L$123)\n+($O811*'fnd base rates'!L$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D811*'fnd base rates'!M$110)\n+($E811*'fnd base rates'!M$111)\n+($F811*'fnd base rates'!M$112)\n+($G811*'fnd base rates'!M$113)\n+($H811*'fnd base rates'!M$114)\n+($I811*'fnd base rates'!M$115)\n+($J811*'fnd base rates'!M$119)\n+($K811*'fnd base rates'!M$120)\n+($M811*'fnd base rates'!M$122)\n+($N811*'fnd base rates'!M$123)\n+($O811*'fnd base rates'!M$124)\n+($P811*VLOOKUP($S811+15,rate_basefnd,13)))","v":0},32362.97737750976,null,3504035044,"3504","035","044",1,2,32362.97737750976,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[3504,3504035088,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D812","v":0},{"$f":"'fnd enro'!E812","v":0},{"$f":"'fnd enro'!F812","v":0},{"$f":"'fnd enro'!G812","v":0},{"$f":"'fnd enro'!H812","v":0},{"$f":"'fnd enro'!I812","v":1},{"$f":"'fnd enro'!J812","v":0},{"$f":"'fnd enro'!K812","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L812","v":0},{"$f":"'fnd enro'!M812+'fnd enro'!N812","v":0},{"$f":"'fnd enro'!O812","v":0},{"$f":"'fnd enro'!P812","v":0},{"$f":"'fnd enro'!Q812+'fnd enro'!R812","v":1},{"$f":"'fnd enro'!T812","v":1},1.081,{"$f":"VALUE('fnd enro'!S812)","v":10},null,{"$f":"(($D812*'fnd base rates'!C$110)\n+($E812*'fnd base rates'!C$111)\n+($F812*'fnd base rates'!C$112)\n+($G812*'fnd base rates'!C$113)\n+($H812*'fnd base rates'!C$114)\n+($I812*'fnd base rates'!C$115)\n+($J812*'fnd base rates'!C$119)\n+($K812*'fnd base rates'!C$120)\n+($M812*'fnd base rates'!C$122)\n+($N812*'fnd base rates'!C$123)\n+($O812*'fnd base rates'!C$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,3)))\n*$R812","v":601.84539010200001},{"$f":"(($D812*'fnd base rates'!D$110)\n+($E812*'fnd base rates'!D$111)\n+($F812*'fnd base rates'!D$112)\n+($G812*'fnd base rates'!D$113)\n+($H812*'fnd base rates'!D$114)\n+($I812*'fnd base rates'!D$115)\n+($J812*'fnd base rates'!D$119)\n+($K812*'fnd base rates'!D$120)\n+($M812*'fnd base rates'!D$122)\n+($N812*'fnd base rates'!D$123)\n+($O812*'fnd base rates'!D$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,4)))\n*$R812","v":1084.2970499999999},{"$f":"(($D812*'fnd base rates'!E$110)\n+($E812*'fnd base rates'!E$111)\n+($F812*'fnd base rates'!E$112)\n+($G812*'fnd base rates'!E$113)\n+($H812*'fnd base rates'!E$114)\n+($I812*'fnd base rates'!E$115)\n+($J812*'fnd base rates'!E$119)\n+($K812*'fnd base rates'!E$120)\n+($M812*'fnd base rates'!E$122)\n+($N812*'fnd base rates'!E$123)\n+($O812*'fnd base rates'!E$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,5)))\n*$R812","v":8021.2858449249998},{"$f":"(($D812*'fnd base rates'!F$110)\n+($E812*'fnd base rates'!F$111)\n+($F812*'fnd base rates'!F$112)\n+($G812*'fnd base rates'!F$113)\n+($H812*'fnd base rates'!F$114)\n+($I812*'fnd base rates'!F$115)\n+($J812*'fnd base rates'!F$119)\n+($K812*'fnd base rates'!F$120)\n+($M812*'fnd base rates'!F$122)\n+($N812*'fnd base rates'!F$123)\n+($O812*'fnd base rates'!F$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,6)))\n*$R812","v":880.72628111500001},{"$f":"(($D812*'fnd base rates'!G$110)\n+($E812*'fnd base rates'!G$111)\n+($F812*'fnd base rates'!G$112)\n+($G812*'fnd base rates'!G$113)\n+($H812*'fnd base rates'!G$114)\n+($I812*'fnd base rates'!G$115)\n+($J812*'fnd base rates'!G$119)\n+($K812*'fnd base rates'!G$120)\n+($M812*'fnd base rates'!G$122)\n+($N812*'fnd base rates'!G$123)\n+($O812*'fnd base rates'!G$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,7)))\n*$R812","v":314.710019843},{"$f":"(($D812*'fnd base rates'!H$110)\n+($E812*'fnd base rates'!H$111)\n+($F812*'fnd base rates'!H$112)\n+($G812*'fnd base rates'!H$113)\n+($H812*'fnd base rates'!H$114)\n+($I812*'fnd base rates'!H$115)\n+($J812*'fnd base rates'!H$119)\n+($K812*'fnd base rates'!H$120)\n+($M812*'fnd base rates'!H$122)\n+($N812*'fnd base rates'!H$123)\n+($O812*'fnd base rates'!H$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D812*'fnd base rates'!I$110)\n+($E812*'fnd base rates'!I$111)\n+($F812*'fnd base rates'!I$112)\n+($G812*'fnd base rates'!I$113)\n+($H812*'fnd base rates'!I$114)\n+($I812*'fnd base rates'!I$115)\n+($J812*'fnd base rates'!I$119)\n+($K812*'fnd base rates'!I$120)\n+($M812*'fnd base rates'!I$122)\n+($N812*'fnd base rates'!I$123)\n+($O812*'fnd base rates'!I$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,9)))\n*$R812","v":552.15317999999991},{"$f":"(($D812*'fnd base rates'!J$110)\n+($E812*'fnd base rates'!J$111)\n+($F812*'fnd base rates'!J$112)\n+($G812*'fnd base rates'!J$113)\n+($H812*'fnd base rates'!J$114)\n+($I812*'fnd base rates'!J$115)\n+($J812*'fnd base rates'!J$119)\n+($K812*'fnd base rates'!J$120)\n+($M812*'fnd base rates'!J$122)\n+($N812*'fnd base rates'!J$123)\n+($O812*'fnd base rates'!J$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,10)))\n*$R812","v":1229.2915800000001},{"$f":"(($D812*'fnd base rates'!K$110)\n+($E812*'fnd base rates'!K$111)\n+($F812*'fnd base rates'!K$112)\n+($G812*'fnd base rates'!K$113)\n+($H812*'fnd base rates'!K$114)\n+($I812*'fnd base rates'!K$115)\n+($J812*'fnd base rates'!K$119)\n+($K812*'fnd base rates'!K$120)\n+($M812*'fnd base rates'!K$122)\n+($N812*'fnd base rates'!K$123)\n+($O812*'fnd base rates'!K$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,11)))\n*$R812","v":1147.966070141},{"$f":"(($D812*'fnd base rates'!L$110)\n+($E812*'fnd base rates'!L$111)\n+($F812*'fnd base rates'!L$112)\n+($G812*'fnd base rates'!L$113)\n+($H812*'fnd base rates'!L$114)\n+($I812*'fnd base rates'!L$115)\n+($J812*'fnd base rates'!L$119)\n+($K812*'fnd base rates'!L$120)\n+($M812*'fnd base rates'!L$122)\n+($N812*'fnd base rates'!L$123)\n+($O812*'fnd base rates'!L$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D812*'fnd base rates'!M$110)\n+($E812*'fnd base rates'!M$111)\n+($F812*'fnd base rates'!M$112)\n+($G812*'fnd base rates'!M$113)\n+($H812*'fnd base rates'!M$114)\n+($I812*'fnd base rates'!M$115)\n+($J812*'fnd base rates'!M$119)\n+($K812*'fnd base rates'!M$120)\n+($M812*'fnd base rates'!M$122)\n+($N812*'fnd base rates'!M$123)\n+($O812*'fnd base rates'!M$124)\n+($P812*VLOOKUP($S812+15,rate_basefnd,13)))","v":0},16181.48868875488,null,3504035088,"3504","035","088",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[3504,3504035163,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D813","v":0},{"$f":"'fnd enro'!E813","v":0},{"$f":"'fnd enro'!F813","v":0},{"$f":"'fnd enro'!G813","v":0},{"$f":"'fnd enro'!H813","v":0},{"$f":"'fnd enro'!I813","v":1},{"$f":"'fnd enro'!J813","v":0},{"$f":"'fnd enro'!K813","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L813","v":0},{"$f":"'fnd enro'!M813+'fnd enro'!N813","v":0},{"$f":"'fnd enro'!O813","v":0},{"$f":"'fnd enro'!P813","v":0},{"$f":"'fnd enro'!Q813+'fnd enro'!R813","v":1},{"$f":"'fnd enro'!T813","v":1},1.081,{"$f":"VALUE('fnd enro'!S813)","v":10},null,{"$f":"(($D813*'fnd base rates'!C$110)\n+($E813*'fnd base rates'!C$111)\n+($F813*'fnd base rates'!C$112)\n+($G813*'fnd base rates'!C$113)\n+($H813*'fnd base rates'!C$114)\n+($I813*'fnd base rates'!C$115)\n+($J813*'fnd base rates'!C$119)\n+($K813*'fnd base rates'!C$120)\n+($M813*'fnd base rates'!C$122)\n+($N813*'fnd base rates'!C$123)\n+($O813*'fnd base rates'!C$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,3)))\n*$R813","v":601.84539010200001},{"$f":"(($D813*'fnd base rates'!D$110)\n+($E813*'fnd base rates'!D$111)\n+($F813*'fnd base rates'!D$112)\n+($G813*'fnd base rates'!D$113)\n+($H813*'fnd base rates'!D$114)\n+($I813*'fnd base rates'!D$115)\n+($J813*'fnd base rates'!D$119)\n+($K813*'fnd base rates'!D$120)\n+($M813*'fnd base rates'!D$122)\n+($N813*'fnd base rates'!D$123)\n+($O813*'fnd base rates'!D$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,4)))\n*$R813","v":1084.2970499999999},{"$f":"(($D813*'fnd base rates'!E$110)\n+($E813*'fnd base rates'!E$111)\n+($F813*'fnd base rates'!E$112)\n+($G813*'fnd base rates'!E$113)\n+($H813*'fnd base rates'!E$114)\n+($I813*'fnd base rates'!E$115)\n+($J813*'fnd base rates'!E$119)\n+($K813*'fnd base rates'!E$120)\n+($M813*'fnd base rates'!E$122)\n+($N813*'fnd base rates'!E$123)\n+($O813*'fnd base rates'!E$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,5)))\n*$R813","v":8021.2858449249998},{"$f":"(($D813*'fnd base rates'!F$110)\n+($E813*'fnd base rates'!F$111)\n+($F813*'fnd base rates'!F$112)\n+($G813*'fnd base rates'!F$113)\n+($H813*'fnd base rates'!F$114)\n+($I813*'fnd base rates'!F$115)\n+($J813*'fnd base rates'!F$119)\n+($K813*'fnd base rates'!F$120)\n+($M813*'fnd base rates'!F$122)\n+($N813*'fnd base rates'!F$123)\n+($O813*'fnd base rates'!F$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,6)))\n*$R813","v":880.72628111500001},{"$f":"(($D813*'fnd base rates'!G$110)\n+($E813*'fnd base rates'!G$111)\n+($F813*'fnd base rates'!G$112)\n+($G813*'fnd base rates'!G$113)\n+($H813*'fnd base rates'!G$114)\n+($I813*'fnd base rates'!G$115)\n+($J813*'fnd base rates'!G$119)\n+($K813*'fnd base rates'!G$120)\n+($M813*'fnd base rates'!G$122)\n+($N813*'fnd base rates'!G$123)\n+($O813*'fnd base rates'!G$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,7)))\n*$R813","v":314.710019843},{"$f":"(($D813*'fnd base rates'!H$110)\n+($E813*'fnd base rates'!H$111)\n+($F813*'fnd base rates'!H$112)\n+($G813*'fnd base rates'!H$113)\n+($H813*'fnd base rates'!H$114)\n+($I813*'fnd base rates'!H$115)\n+($J813*'fnd base rates'!H$119)\n+($K813*'fnd base rates'!H$120)\n+($M813*'fnd base rates'!H$122)\n+($N813*'fnd base rates'!H$123)\n+($O813*'fnd base rates'!H$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D813*'fnd base rates'!I$110)\n+($E813*'fnd base rates'!I$111)\n+($F813*'fnd base rates'!I$112)\n+($G813*'fnd base rates'!I$113)\n+($H813*'fnd base rates'!I$114)\n+($I813*'fnd base rates'!I$115)\n+($J813*'fnd base rates'!I$119)\n+($K813*'fnd base rates'!I$120)\n+($M813*'fnd base rates'!I$122)\n+($N813*'fnd base rates'!I$123)\n+($O813*'fnd base rates'!I$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,9)))\n*$R813","v":552.15317999999991},{"$f":"(($D813*'fnd base rates'!J$110)\n+($E813*'fnd base rates'!J$111)\n+($F813*'fnd base rates'!J$112)\n+($G813*'fnd base rates'!J$113)\n+($H813*'fnd base rates'!J$114)\n+($I813*'fnd base rates'!J$115)\n+($J813*'fnd base rates'!J$119)\n+($K813*'fnd base rates'!J$120)\n+($M813*'fnd base rates'!J$122)\n+($N813*'fnd base rates'!J$123)\n+($O813*'fnd base rates'!J$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,10)))\n*$R813","v":1229.2915800000001},{"$f":"(($D813*'fnd base rates'!K$110)\n+($E813*'fnd base rates'!K$111)\n+($F813*'fnd base rates'!K$112)\n+($G813*'fnd base rates'!K$113)\n+($H813*'fnd base rates'!K$114)\n+($I813*'fnd base rates'!K$115)\n+($J813*'fnd base rates'!K$119)\n+($K813*'fnd base rates'!K$120)\n+($M813*'fnd base rates'!K$122)\n+($N813*'fnd base rates'!K$123)\n+($O813*'fnd base rates'!K$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,11)))\n*$R813","v":1147.966070141},{"$f":"(($D813*'fnd base rates'!L$110)\n+($E813*'fnd base rates'!L$111)\n+($F813*'fnd base rates'!L$112)\n+($G813*'fnd base rates'!L$113)\n+($H813*'fnd base rates'!L$114)\n+($I813*'fnd base rates'!L$115)\n+($J813*'fnd base rates'!L$119)\n+($K813*'fnd base rates'!L$120)\n+($M813*'fnd base rates'!L$122)\n+($N813*'fnd base rates'!L$123)\n+($O813*'fnd base rates'!L$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D813*'fnd base rates'!M$110)\n+($E813*'fnd base rates'!M$111)\n+($F813*'fnd base rates'!M$112)\n+($G813*'fnd base rates'!M$113)\n+($H813*'fnd base rates'!M$114)\n+($I813*'fnd base rates'!M$115)\n+($J813*'fnd base rates'!M$119)\n+($K813*'fnd base rates'!M$120)\n+($M813*'fnd base rates'!M$122)\n+($N813*'fnd base rates'!M$123)\n+($O813*'fnd base rates'!M$124)\n+($P813*VLOOKUP($S813+15,rate_basefnd,13)))","v":0},16181.48868875488,null,3504035163,"3504","035","163",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,-3,15776]
[3504,3504035189,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D814","v":0},{"$f":"'fnd enro'!E814","v":0},{"$f":"'fnd enro'!F814","v":0},{"$f":"'fnd enro'!G814","v":0},{"$f":"'fnd enro'!H814","v":0},{"$f":"'fnd enro'!I814","v":2},{"$f":"'fnd enro'!J814","v":0},{"$f":"'fnd enro'!K814","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L814","v":0},{"$f":"'fnd enro'!M814+'fnd enro'!N814","v":0},{"$f":"'fnd enro'!O814","v":0},{"$f":"'fnd enro'!P814","v":0},{"$f":"'fnd enro'!Q814+'fnd enro'!R814","v":1},{"$f":"'fnd enro'!T814","v":2},1.081,{"$f":"VALUE('fnd enro'!S814)","v":10},null,{"$f":"(($D814*'fnd base rates'!C$110)\n+($E814*'fnd base rates'!C$111)\n+($F814*'fnd base rates'!C$112)\n+($G814*'fnd base rates'!C$113)\n+($H814*'fnd base rates'!C$114)\n+($I814*'fnd base rates'!C$115)\n+($J814*'fnd base rates'!C$119)\n+($K814*'fnd base rates'!C$120)\n+($M814*'fnd base rates'!C$122)\n+($N814*'fnd base rates'!C$123)\n+($O814*'fnd base rates'!C$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,3)))\n*$R814","v":1136.3444802040001},{"$f":"(($D814*'fnd base rates'!D$110)\n+($E814*'fnd base rates'!D$111)\n+($F814*'fnd base rates'!D$112)\n+($G814*'fnd base rates'!D$113)\n+($H814*'fnd base rates'!D$114)\n+($I814*'fnd base rates'!D$115)\n+($J814*'fnd base rates'!D$119)\n+($K814*'fnd base rates'!D$120)\n+($M814*'fnd base rates'!D$122)\n+($N814*'fnd base rates'!D$123)\n+($O814*'fnd base rates'!D$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,4)))\n*$R814","v":1849.49371},{"$f":"(($D814*'fnd base rates'!E$110)\n+($E814*'fnd base rates'!E$111)\n+($F814*'fnd base rates'!E$112)\n+($G814*'fnd base rates'!E$113)\n+($H814*'fnd base rates'!E$114)\n+($I814*'fnd base rates'!E$115)\n+($J814*'fnd base rates'!E$119)\n+($K814*'fnd base rates'!E$120)\n+($M814*'fnd base rates'!E$122)\n+($N814*'fnd base rates'!E$123)\n+($O814*'fnd base rates'!E$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,5)))\n*$R814","v":12927.540469849999},{"$f":"(($D814*'fnd base rates'!F$110)\n+($E814*'fnd base rates'!F$111)\n+($F814*'fnd base rates'!F$112)\n+($G814*'fnd base rates'!F$113)\n+($H814*'fnd base rates'!F$114)\n+($I814*'fnd base rates'!F$115)\n+($J814*'fnd base rates'!F$119)\n+($K814*'fnd base rates'!F$120)\n+($M814*'fnd base rates'!F$122)\n+($N814*'fnd base rates'!F$123)\n+($O814*'fnd base rates'!F$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,6)))\n*$R814","v":1761.45256223},{"$f":"(($D814*'fnd base rates'!G$110)\n+($E814*'fnd base rates'!G$111)\n+($F814*'fnd base rates'!G$112)\n+($G814*'fnd base rates'!G$113)\n+($H814*'fnd base rates'!G$114)\n+($I814*'fnd base rates'!G$115)\n+($J814*'fnd base rates'!G$119)\n+($K814*'fnd base rates'!G$120)\n+($M814*'fnd base rates'!G$122)\n+($N814*'fnd base rates'!G$123)\n+($O814*'fnd base rates'!G$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,7)))\n*$R814","v":478.29623968599998},{"$f":"(($D814*'fnd base rates'!H$110)\n+($E814*'fnd base rates'!H$111)\n+($F814*'fnd base rates'!H$112)\n+($G814*'fnd base rates'!H$113)\n+($H814*'fnd base rates'!H$114)\n+($I814*'fnd base rates'!H$115)\n+($J814*'fnd base rates'!H$119)\n+($K814*'fnd base rates'!H$120)\n+($M814*'fnd base rates'!H$122)\n+($N814*'fnd base rates'!H$123)\n+($O814*'fnd base rates'!H$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D814*'fnd base rates'!I$110)\n+($E814*'fnd base rates'!I$111)\n+($F814*'fnd base rates'!I$112)\n+($G814*'fnd base rates'!I$113)\n+($H814*'fnd base rates'!I$114)\n+($I814*'fnd base rates'!I$115)\n+($J814*'fnd base rates'!I$119)\n+($K814*'fnd base rates'!I$120)\n+($M814*'fnd base rates'!I$122)\n+($N814*'fnd base rates'!I$123)\n+($O814*'fnd base rates'!I$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,9)))\n*$R814","v":978.16446999999982},{"$f":"(($D814*'fnd base rates'!J$110)\n+($E814*'fnd base rates'!J$111)\n+($F814*'fnd base rates'!J$112)\n+($G814*'fnd base rates'!J$113)\n+($H814*'fnd base rates'!J$114)\n+($I814*'fnd base rates'!J$115)\n+($J814*'fnd base rates'!J$119)\n+($K814*'fnd base rates'!J$120)\n+($M814*'fnd base rates'!J$122)\n+($N814*'fnd base rates'!J$123)\n+($O814*'fnd base rates'!J$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,10)))\n*$R814","v":1803.1404300000002},{"$f":"(($D814*'fnd base rates'!K$110)\n+($E814*'fnd base rates'!K$111)\n+($F814*'fnd base rates'!K$112)\n+($G814*'fnd base rates'!K$113)\n+($H814*'fnd base rates'!K$114)\n+($I814*'fnd base rates'!K$115)\n+($J814*'fnd base rates'!K$119)\n+($K814*'fnd base rates'!K$120)\n+($M814*'fnd base rates'!K$122)\n+($N814*'fnd base rates'!K$123)\n+($O814*'fnd base rates'!K$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,11)))\n*$R814","v":2295.9321402820001},{"$f":"(($D814*'fnd base rates'!L$110)\n+($E814*'fnd base rates'!L$111)\n+($F814*'fnd base rates'!L$112)\n+($G814*'fnd base rates'!L$113)\n+($H814*'fnd base rates'!L$114)\n+($I814*'fnd base rates'!L$115)\n+($J814*'fnd base rates'!L$119)\n+($K814*'fnd base rates'!L$120)\n+($M814*'fnd base rates'!L$122)\n+($N814*'fnd base rates'!L$123)\n+($O814*'fnd base rates'!L$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D814*'fnd base rates'!M$110)\n+($E814*'fnd base rates'!M$111)\n+($F814*'fnd base rates'!M$112)\n+($G814*'fnd base rates'!M$113)\n+($H814*'fnd base rates'!M$114)\n+($I814*'fnd base rates'!M$115)\n+($J814*'fnd base rates'!M$119)\n+($K814*'fnd base rates'!M$120)\n+($M814*'fnd base rates'!M$122)\n+($N814*'fnd base rates'!M$123)\n+($O814*'fnd base rates'!M$124)\n+($P814*VLOOKUP($S814+15,rate_basefnd,13)))","v":0},27441.231047509762,null,3504035189,"3504","035","189",1,2,27441.231047509762,13721,0,13721,null,null,null,null,null,13721,0,13721,204,13517,19,13498]
[3504,3504035220,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D815","v":0},{"$f":"'fnd enro'!E815","v":0},{"$f":"'fnd enro'!F815","v":0},{"$f":"'fnd enro'!G815","v":0},{"$f":"'fnd enro'!H815","v":0},{"$f":"'fnd enro'!I815","v":1},{"$f":"'fnd enro'!J815","v":0},{"$f":"'fnd enro'!K815","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L815","v":0},{"$f":"'fnd enro'!M815+'fnd enro'!N815","v":0},{"$f":"'fnd enro'!O815","v":0},{"$f":"'fnd enro'!P815","v":1},{"$f":"'fnd enro'!Q815+'fnd enro'!R815","v":1},{"$f":"'fnd enro'!T815","v":1},1.081,{"$f":"VALUE('fnd enro'!S815)","v":10},null,{"$f":"(($D815*'fnd base rates'!C$110)\n+($E815*'fnd base rates'!C$111)\n+($F815*'fnd base rates'!C$112)\n+($G815*'fnd base rates'!C$113)\n+($H815*'fnd base rates'!C$114)\n+($I815*'fnd base rates'!C$115)\n+($J815*'fnd base rates'!C$119)\n+($K815*'fnd base rates'!C$120)\n+($M815*'fnd base rates'!C$122)\n+($N815*'fnd base rates'!C$123)\n+($O815*'fnd base rates'!C$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,3)))\n*$R815","v":681.39618010200002},{"$f":"(($D815*'fnd base rates'!D$110)\n+($E815*'fnd base rates'!D$111)\n+($F815*'fnd base rates'!D$112)\n+($G815*'fnd base rates'!D$113)\n+($H815*'fnd base rates'!D$114)\n+($I815*'fnd base rates'!D$115)\n+($J815*'fnd base rates'!D$119)\n+($K815*'fnd base rates'!D$120)\n+($M815*'fnd base rates'!D$122)\n+($N815*'fnd base rates'!D$123)\n+($O815*'fnd base rates'!D$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,4)))\n*$R815","v":1223.5190399999999},{"$f":"(($D815*'fnd base rates'!E$110)\n+($E815*'fnd base rates'!E$111)\n+($F815*'fnd base rates'!E$112)\n+($G815*'fnd base rates'!E$113)\n+($H815*'fnd base rates'!E$114)\n+($I815*'fnd base rates'!E$115)\n+($J815*'fnd base rates'!E$119)\n+($K815*'fnd base rates'!E$120)\n+($M815*'fnd base rates'!E$122)\n+($N815*'fnd base rates'!E$123)\n+($O815*'fnd base rates'!E$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,5)))\n*$R815","v":8995.7857249249992},{"$f":"(($D815*'fnd base rates'!F$110)\n+($E815*'fnd base rates'!F$111)\n+($F815*'fnd base rates'!F$112)\n+($G815*'fnd base rates'!F$113)\n+($H815*'fnd base rates'!F$114)\n+($I815*'fnd base rates'!F$115)\n+($J815*'fnd base rates'!F$119)\n+($K815*'fnd base rates'!F$120)\n+($M815*'fnd base rates'!F$122)\n+($N815*'fnd base rates'!F$123)\n+($O815*'fnd base rates'!F$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,6)))\n*$R815","v":1019.948271115},{"$f":"(($D815*'fnd base rates'!G$110)\n+($E815*'fnd base rates'!G$111)\n+($F815*'fnd base rates'!G$112)\n+($G815*'fnd base rates'!G$113)\n+($H815*'fnd base rates'!G$114)\n+($I815*'fnd base rates'!G$115)\n+($J815*'fnd base rates'!G$119)\n+($K815*'fnd base rates'!G$120)\n+($M815*'fnd base rates'!G$122)\n+($N815*'fnd base rates'!G$123)\n+($O815*'fnd base rates'!G$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,7)))\n*$R815","v":354.48000984299995},{"$f":"(($D815*'fnd base rates'!H$110)\n+($E815*'fnd base rates'!H$111)\n+($F815*'fnd base rates'!H$112)\n+($G815*'fnd base rates'!H$113)\n+($H815*'fnd base rates'!H$114)\n+($I815*'fnd base rates'!H$115)\n+($J815*'fnd base rates'!H$119)\n+($K815*'fnd base rates'!H$120)\n+($M815*'fnd base rates'!H$122)\n+($N815*'fnd base rates'!H$123)\n+($O815*'fnd base rates'!H$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,8)))","v":879.3035779999999},{"$f":"(($D815*'fnd base rates'!I$110)\n+($E815*'fnd base rates'!I$111)\n+($F815*'fnd base rates'!I$112)\n+($G815*'fnd base rates'!I$113)\n+($H815*'fnd base rates'!I$114)\n+($I815*'fnd base rates'!I$115)\n+($J815*'fnd base rates'!I$119)\n+($K815*'fnd base rates'!I$120)\n+($M815*'fnd base rates'!I$122)\n+($N815*'fnd base rates'!I$123)\n+($O815*'fnd base rates'!I$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,9)))\n*$R815","v":611.81357000000003},{"$f":"(($D815*'fnd base rates'!J$110)\n+($E815*'fnd base rates'!J$111)\n+($F815*'fnd base rates'!J$112)\n+($G815*'fnd base rates'!J$113)\n+($H815*'fnd base rates'!J$114)\n+($I815*'fnd base rates'!J$115)\n+($J815*'fnd base rates'!J$119)\n+($K815*'fnd base rates'!J$120)\n+($M815*'fnd base rates'!J$122)\n+($N815*'fnd base rates'!J$123)\n+($O815*'fnd base rates'!J$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,10)))\n*$R815","v":1249.1819799999998},{"$f":"(($D815*'fnd base rates'!K$110)\n+($E815*'fnd base rates'!K$111)\n+($F815*'fnd base rates'!K$112)\n+($G815*'fnd base rates'!K$113)\n+($H815*'fnd base rates'!K$114)\n+($I815*'fnd base rates'!K$115)\n+($J815*'fnd base rates'!K$119)\n+($K815*'fnd base rates'!K$120)\n+($M815*'fnd base rates'!K$122)\n+($N815*'fnd base rates'!K$123)\n+($O815*'fnd base rates'!K$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,11)))\n*$R815","v":1386.6184401409998},{"$f":"(($D815*'fnd base rates'!L$110)\n+($E815*'fnd base rates'!L$111)\n+($F815*'fnd base rates'!L$112)\n+($G815*'fnd base rates'!L$113)\n+($H815*'fnd base rates'!L$114)\n+($I815*'fnd base rates'!L$115)\n+($J815*'fnd base rates'!L$119)\n+($K815*'fnd base rates'!L$120)\n+($M815*'fnd base rates'!L$122)\n+($N815*'fnd base rates'!L$123)\n+($O815*'fnd base rates'!L$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,12)))","v":1764.2596946288832},{"$f":"(($D815*'fnd base rates'!M$110)\n+($E815*'fnd base rates'!M$111)\n+($F815*'fnd base rates'!M$112)\n+($G815*'fnd base rates'!M$113)\n+($H815*'fnd base rates'!M$114)\n+($I815*'fnd base rates'!M$115)\n+($J815*'fnd base rates'!M$119)\n+($K815*'fnd base rates'!M$120)\n+($M815*'fnd base rates'!M$122)\n+($N815*'fnd base rates'!M$123)\n+($O815*'fnd base rates'!M$124)\n+($P815*VLOOKUP($S815+15,rate_basefnd,13)))","v":0},18166.306488754883,null,3504035220,"3504","035","220",1,1,18166.306488754883,18166,0,18166,null,null,null,null,null,18166,0,18166,-1095,19261,3513,15748]
[3504,3504035244,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D816","v":0},{"$f":"'fnd enro'!E816","v":0},{"$f":"'fnd enro'!F816","v":0},{"$f":"'fnd enro'!G816","v":0},{"$f":"'fnd enro'!H816","v":0},{"$f":"'fnd enro'!I816","v":2},{"$f":"'fnd enro'!J816","v":0},{"$f":"'fnd enro'!K816","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L816","v":0},{"$f":"'fnd enro'!M816+'fnd enro'!N816","v":0},{"$f":"'fnd enro'!O816","v":0},{"$f":"'fnd enro'!P816","v":1},{"$f":"'fnd enro'!Q816+'fnd enro'!R816","v":1},{"$f":"'fnd enro'!T816","v":2},1.081,{"$f":"VALUE('fnd enro'!S816)","v":10},null,{"$f":"(($D816*'fnd base rates'!C$110)\n+($E816*'fnd base rates'!C$111)\n+($F816*'fnd base rates'!C$112)\n+($G816*'fnd base rates'!C$113)\n+($H816*'fnd base rates'!C$114)\n+($I816*'fnd base rates'!C$115)\n+($J816*'fnd base rates'!C$119)\n+($K816*'fnd base rates'!C$120)\n+($M816*'fnd base rates'!C$122)\n+($N816*'fnd base rates'!C$123)\n+($O816*'fnd base rates'!C$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,3)))\n*$R816","v":1215.8952702039999},{"$f":"(($D816*'fnd base rates'!D$110)\n+($E816*'fnd base rates'!D$111)\n+($F816*'fnd base rates'!D$112)\n+($G816*'fnd base rates'!D$113)\n+($H816*'fnd base rates'!D$114)\n+($I816*'fnd base rates'!D$115)\n+($J816*'fnd base rates'!D$119)\n+($K816*'fnd base rates'!D$120)\n+($M816*'fnd base rates'!D$122)\n+($N816*'fnd base rates'!D$123)\n+($O816*'fnd base rates'!D$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,4)))\n*$R816","v":1988.7157},{"$f":"(($D816*'fnd base rates'!E$110)\n+($E816*'fnd base rates'!E$111)\n+($F816*'fnd base rates'!E$112)\n+($G816*'fnd base rates'!E$113)\n+($H816*'fnd base rates'!E$114)\n+($I816*'fnd base rates'!E$115)\n+($J816*'fnd base rates'!E$119)\n+($K816*'fnd base rates'!E$120)\n+($M816*'fnd base rates'!E$122)\n+($N816*'fnd base rates'!E$123)\n+($O816*'fnd base rates'!E$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,5)))\n*$R816","v":13902.040349849998},{"$f":"(($D816*'fnd base rates'!F$110)\n+($E816*'fnd base rates'!F$111)\n+($F816*'fnd base rates'!F$112)\n+($G816*'fnd base rates'!F$113)\n+($H816*'fnd base rates'!F$114)\n+($I816*'fnd base rates'!F$115)\n+($J816*'fnd base rates'!F$119)\n+($K816*'fnd base rates'!F$120)\n+($M816*'fnd base rates'!F$122)\n+($N816*'fnd base rates'!F$123)\n+($O816*'fnd base rates'!F$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,6)))\n*$R816","v":1900.67455223},{"$f":"(($D816*'fnd base rates'!G$110)\n+($E816*'fnd base rates'!G$111)\n+($F816*'fnd base rates'!G$112)\n+($G816*'fnd base rates'!G$113)\n+($H816*'fnd base rates'!G$114)\n+($I816*'fnd base rates'!G$115)\n+($J816*'fnd base rates'!G$119)\n+($K816*'fnd base rates'!G$120)\n+($M816*'fnd base rates'!G$122)\n+($N816*'fnd base rates'!G$123)\n+($O816*'fnd base rates'!G$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,7)))\n*$R816","v":518.06622968600004},{"$f":"(($D816*'fnd base rates'!H$110)\n+($E816*'fnd base rates'!H$111)\n+($F816*'fnd base rates'!H$112)\n+($G816*'fnd base rates'!H$113)\n+($H816*'fnd base rates'!H$114)\n+($I816*'fnd base rates'!H$115)\n+($J816*'fnd base rates'!H$119)\n+($K816*'fnd base rates'!H$120)\n+($M816*'fnd base rates'!H$122)\n+($N816*'fnd base rates'!H$123)\n+($O816*'fnd base rates'!H$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,8)))","v":1645.1971559999999},{"$f":"(($D816*'fnd base rates'!I$110)\n+($E816*'fnd base rates'!I$111)\n+($F816*'fnd base rates'!I$112)\n+($G816*'fnd base rates'!I$113)\n+($H816*'fnd base rates'!I$114)\n+($I816*'fnd base rates'!I$115)\n+($J816*'fnd base rates'!I$119)\n+($K816*'fnd base rates'!I$120)\n+($M816*'fnd base rates'!I$122)\n+($N816*'fnd base rates'!I$123)\n+($O816*'fnd base rates'!I$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,9)))\n*$R816","v":1037.8248599999999},{"$f":"(($D816*'fnd base rates'!J$110)\n+($E816*'fnd base rates'!J$111)\n+($F816*'fnd base rates'!J$112)\n+($G816*'fnd base rates'!J$113)\n+($H816*'fnd base rates'!J$114)\n+($I816*'fnd base rates'!J$115)\n+($J816*'fnd base rates'!J$119)\n+($K816*'fnd base rates'!J$120)\n+($M816*'fnd base rates'!J$122)\n+($N816*'fnd base rates'!J$123)\n+($O816*'fnd base rates'!J$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,10)))\n*$R816","v":1823.0308300000002},{"$f":"(($D816*'fnd base rates'!K$110)\n+($E816*'fnd base rates'!K$111)\n+($F816*'fnd base rates'!K$112)\n+($G816*'fnd base rates'!K$113)\n+($H816*'fnd base rates'!K$114)\n+($I816*'fnd base rates'!K$115)\n+($J816*'fnd base rates'!K$119)\n+($K816*'fnd base rates'!K$120)\n+($M816*'fnd base rates'!K$122)\n+($N816*'fnd base rates'!K$123)\n+($O816*'fnd base rates'!K$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,11)))\n*$R816","v":2534.5845102819999},{"$f":"(($D816*'fnd base rates'!L$110)\n+($E816*'fnd base rates'!L$111)\n+($F816*'fnd base rates'!L$112)\n+($G816*'fnd base rates'!L$113)\n+($H816*'fnd base rates'!L$114)\n+($I816*'fnd base rates'!L$115)\n+($J816*'fnd base rates'!L$119)\n+($K816*'fnd base rates'!L$120)\n+($M816*'fnd base rates'!L$122)\n+($N816*'fnd base rates'!L$123)\n+($O816*'fnd base rates'!L$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,12)))","v":2860.0193892577659},{"$f":"(($D816*'fnd base rates'!M$110)\n+($E816*'fnd base rates'!M$111)\n+($F816*'fnd base rates'!M$112)\n+($G816*'fnd base rates'!M$113)\n+($H816*'fnd base rates'!M$114)\n+($I816*'fnd base rates'!M$115)\n+($J816*'fnd base rates'!M$119)\n+($K816*'fnd base rates'!M$120)\n+($M816*'fnd base rates'!M$122)\n+($N816*'fnd base rates'!M$123)\n+($O816*'fnd base rates'!M$124)\n+($P816*VLOOKUP($S816+15,rate_basefnd,13)))","v":0},29426.048847509763,null,3504035244,"3504","035","244",1,2,29426.048847509763,14713,0,14713,null,null,null,null,null,14713,0,14713,-548,15261,19,15242]
[3504,3504035308,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D817","v":0},{"$f":"'fnd enro'!E817","v":0},{"$f":"'fnd enro'!F817","v":0},{"$f":"'fnd enro'!G817","v":0},{"$f":"'fnd enro'!H817","v":0},{"$f":"'fnd enro'!I817","v":1},{"$f":"'fnd enro'!J817","v":0},{"$f":"'fnd enro'!K817","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L817","v":0},{"$f":"'fnd enro'!M817+'fnd enro'!N817","v":0},{"$f":"'fnd enro'!O817","v":0},{"$f":"'fnd enro'!P817","v":0},{"$f":"'fnd enro'!Q817+'fnd enro'!R817","v":1},{"$f":"'fnd enro'!T817","v":1},1.081,{"$f":"VALUE('fnd enro'!S817)","v":10},null,{"$f":"(($D817*'fnd base rates'!C$110)\n+($E817*'fnd base rates'!C$111)\n+($F817*'fnd base rates'!C$112)\n+($G817*'fnd base rates'!C$113)\n+($H817*'fnd base rates'!C$114)\n+($I817*'fnd base rates'!C$115)\n+($J817*'fnd base rates'!C$119)\n+($K817*'fnd base rates'!C$120)\n+($M817*'fnd base rates'!C$122)\n+($N817*'fnd base rates'!C$123)\n+($O817*'fnd base rates'!C$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,3)))\n*$R817","v":601.84539010200001},{"$f":"(($D817*'fnd base rates'!D$110)\n+($E817*'fnd base rates'!D$111)\n+($F817*'fnd base rates'!D$112)\n+($G817*'fnd base rates'!D$113)\n+($H817*'fnd base rates'!D$114)\n+($I817*'fnd base rates'!D$115)\n+($J817*'fnd base rates'!D$119)\n+($K817*'fnd base rates'!D$120)\n+($M817*'fnd base rates'!D$122)\n+($N817*'fnd base rates'!D$123)\n+($O817*'fnd base rates'!D$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,4)))\n*$R817","v":1084.2970499999999},{"$f":"(($D817*'fnd base rates'!E$110)\n+($E817*'fnd base rates'!E$111)\n+($F817*'fnd base rates'!E$112)\n+($G817*'fnd base rates'!E$113)\n+($H817*'fnd base rates'!E$114)\n+($I817*'fnd base rates'!E$115)\n+($J817*'fnd base rates'!E$119)\n+($K817*'fnd base rates'!E$120)\n+($M817*'fnd base rates'!E$122)\n+($N817*'fnd base rates'!E$123)\n+($O817*'fnd base rates'!E$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,5)))\n*$R817","v":8021.2858449249998},{"$f":"(($D817*'fnd base rates'!F$110)\n+($E817*'fnd base rates'!F$111)\n+($F817*'fnd base rates'!F$112)\n+($G817*'fnd base rates'!F$113)\n+($H817*'fnd base rates'!F$114)\n+($I817*'fnd base rates'!F$115)\n+($J817*'fnd base rates'!F$119)\n+($K817*'fnd base rates'!F$120)\n+($M817*'fnd base rates'!F$122)\n+($N817*'fnd base rates'!F$123)\n+($O817*'fnd base rates'!F$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,6)))\n*$R817","v":880.72628111500001},{"$f":"(($D817*'fnd base rates'!G$110)\n+($E817*'fnd base rates'!G$111)\n+($F817*'fnd base rates'!G$112)\n+($G817*'fnd base rates'!G$113)\n+($H817*'fnd base rates'!G$114)\n+($I817*'fnd base rates'!G$115)\n+($J817*'fnd base rates'!G$119)\n+($K817*'fnd base rates'!G$120)\n+($M817*'fnd base rates'!G$122)\n+($N817*'fnd base rates'!G$123)\n+($O817*'fnd base rates'!G$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,7)))\n*$R817","v":314.710019843},{"$f":"(($D817*'fnd base rates'!H$110)\n+($E817*'fnd base rates'!H$111)\n+($F817*'fnd base rates'!H$112)\n+($G817*'fnd base rates'!H$113)\n+($H817*'fnd base rates'!H$114)\n+($I817*'fnd base rates'!H$115)\n+($J817*'fnd base rates'!H$119)\n+($K817*'fnd base rates'!H$120)\n+($M817*'fnd base rates'!H$122)\n+($N817*'fnd base rates'!H$123)\n+($O817*'fnd base rates'!H$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D817*'fnd base rates'!I$110)\n+($E817*'fnd base rates'!I$111)\n+($F817*'fnd base rates'!I$112)\n+($G817*'fnd base rates'!I$113)\n+($H817*'fnd base rates'!I$114)\n+($I817*'fnd base rates'!I$115)\n+($J817*'fnd base rates'!I$119)\n+($K817*'fnd base rates'!I$120)\n+($M817*'fnd base rates'!I$122)\n+($N817*'fnd base rates'!I$123)\n+($O817*'fnd base rates'!I$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,9)))\n*$R817","v":552.15317999999991},{"$f":"(($D817*'fnd base rates'!J$110)\n+($E817*'fnd base rates'!J$111)\n+($F817*'fnd base rates'!J$112)\n+($G817*'fnd base rates'!J$113)\n+($H817*'fnd base rates'!J$114)\n+($I817*'fnd base rates'!J$115)\n+($J817*'fnd base rates'!J$119)\n+($K817*'fnd base rates'!J$120)\n+($M817*'fnd base rates'!J$122)\n+($N817*'fnd base rates'!J$123)\n+($O817*'fnd base rates'!J$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,10)))\n*$R817","v":1229.2915800000001},{"$f":"(($D817*'fnd base rates'!K$110)\n+($E817*'fnd base rates'!K$111)\n+($F817*'fnd base rates'!K$112)\n+($G817*'fnd base rates'!K$113)\n+($H817*'fnd base rates'!K$114)\n+($I817*'fnd base rates'!K$115)\n+($J817*'fnd base rates'!K$119)\n+($K817*'fnd base rates'!K$120)\n+($M817*'fnd base rates'!K$122)\n+($N817*'fnd base rates'!K$123)\n+($O817*'fnd base rates'!K$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,11)))\n*$R817","v":1147.966070141},{"$f":"(($D817*'fnd base rates'!L$110)\n+($E817*'fnd base rates'!L$111)\n+($F817*'fnd base rates'!L$112)\n+($G817*'fnd base rates'!L$113)\n+($H817*'fnd base rates'!L$114)\n+($I817*'fnd base rates'!L$115)\n+($J817*'fnd base rates'!L$119)\n+($K817*'fnd base rates'!L$120)\n+($M817*'fnd base rates'!L$122)\n+($N817*'fnd base rates'!L$123)\n+($O817*'fnd base rates'!L$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D817*'fnd base rates'!M$110)\n+($E817*'fnd base rates'!M$111)\n+($F817*'fnd base rates'!M$112)\n+($G817*'fnd base rates'!M$113)\n+($H817*'fnd base rates'!M$114)\n+($I817*'fnd base rates'!M$115)\n+($J817*'fnd base rates'!M$119)\n+($K817*'fnd base rates'!M$120)\n+($M817*'fnd base rates'!M$122)\n+($N817*'fnd base rates'!M$123)\n+($O817*'fnd base rates'!M$124)\n+($P817*VLOOKUP($S817+15,rate_basefnd,13)))","v":0},16181.48868875488,null,3504035308,"3504","035","308",1,1,16181.48868875488,16181,0,16181,null,null,null,null,null,16181,0,16181,408,15773,25,15748]
[3506,3506262035,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D818","v":0},{"$f":"'fnd enro'!E818","v":0},{"$f":"'fnd enro'!F818","v":0},{"$f":"'fnd enro'!G818","v":0},{"$f":"'fnd enro'!H818","v":0},{"$f":"'fnd enro'!I818","v":2},{"$f":"'fnd enro'!J818","v":0},{"$f":"'fnd enro'!K818","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L818","v":0},{"$f":"'fnd enro'!M818+'fnd enro'!N818","v":0},{"$f":"'fnd enro'!O818","v":0},{"$f":"'fnd enro'!P818","v":0},{"$f":"'fnd enro'!Q818+'fnd enro'!R818","v":2},{"$f":"'fnd enro'!T818","v":2},1,{"$f":"VALUE('fnd enro'!S818)","v":10},null,{"$f":"(($D818*'fnd base rates'!C$110)\n+($E818*'fnd base rates'!C$111)\n+($F818*'fnd base rates'!C$112)\n+($G818*'fnd base rates'!C$113)\n+($H818*'fnd base rates'!C$114)\n+($I818*'fnd base rates'!C$115)\n+($J818*'fnd base rates'!C$119)\n+($K818*'fnd base rates'!C$120)\n+($M818*'fnd base rates'!C$122)\n+($N818*'fnd base rates'!C$123)\n+($O818*'fnd base rates'!C$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,3)))\n*$R818","v":1113.497484},{"$f":"(($D818*'fnd base rates'!D$110)\n+($E818*'fnd base rates'!D$111)\n+($F818*'fnd base rates'!D$112)\n+($G818*'fnd base rates'!D$113)\n+($H818*'fnd base rates'!D$114)\n+($I818*'fnd base rates'!D$115)\n+($J818*'fnd base rates'!D$119)\n+($K818*'fnd base rates'!D$120)\n+($M818*'fnd base rates'!D$122)\n+($N818*'fnd base rates'!D$123)\n+($O818*'fnd base rates'!D$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,4)))\n*$R818","v":2006.1},{"$f":"(($D818*'fnd base rates'!E$110)\n+($E818*'fnd base rates'!E$111)\n+($F818*'fnd base rates'!E$112)\n+($G818*'fnd base rates'!E$113)\n+($H818*'fnd base rates'!E$114)\n+($I818*'fnd base rates'!E$115)\n+($J818*'fnd base rates'!E$119)\n+($K818*'fnd base rates'!E$120)\n+($M818*'fnd base rates'!E$122)\n+($N818*'fnd base rates'!E$123)\n+($O818*'fnd base rates'!E$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,5)))\n*$R818","v":14840.49185},{"$f":"(($D818*'fnd base rates'!F$110)\n+($E818*'fnd base rates'!F$111)\n+($F818*'fnd base rates'!F$112)\n+($G818*'fnd base rates'!F$113)\n+($H818*'fnd base rates'!F$114)\n+($I818*'fnd base rates'!F$115)\n+($J818*'fnd base rates'!F$119)\n+($K818*'fnd base rates'!F$120)\n+($M818*'fnd base rates'!F$122)\n+($N818*'fnd base rates'!F$123)\n+($O818*'fnd base rates'!F$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,6)))\n*$R818","v":1629.4658300000001},{"$f":"(($D818*'fnd base rates'!G$110)\n+($E818*'fnd base rates'!G$111)\n+($F818*'fnd base rates'!G$112)\n+($G818*'fnd base rates'!G$113)\n+($H818*'fnd base rates'!G$114)\n+($I818*'fnd base rates'!G$115)\n+($J818*'fnd base rates'!G$119)\n+($K818*'fnd base rates'!G$120)\n+($M818*'fnd base rates'!G$122)\n+($N818*'fnd base rates'!G$123)\n+($O818*'fnd base rates'!G$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,7)))\n*$R818","v":582.257206},{"$f":"(($D818*'fnd base rates'!H$110)\n+($E818*'fnd base rates'!H$111)\n+($F818*'fnd base rates'!H$112)\n+($G818*'fnd base rates'!H$113)\n+($H818*'fnd base rates'!H$114)\n+($I818*'fnd base rates'!H$115)\n+($J818*'fnd base rates'!H$119)\n+($K818*'fnd base rates'!H$120)\n+($M818*'fnd base rates'!H$122)\n+($N818*'fnd base rates'!H$123)\n+($O818*'fnd base rates'!H$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D818*'fnd base rates'!I$110)\n+($E818*'fnd base rates'!I$111)\n+($F818*'fnd base rates'!I$112)\n+($G818*'fnd base rates'!I$113)\n+($H818*'fnd base rates'!I$114)\n+($I818*'fnd base rates'!I$115)\n+($J818*'fnd base rates'!I$119)\n+($K818*'fnd base rates'!I$120)\n+($M818*'fnd base rates'!I$122)\n+($N818*'fnd base rates'!I$123)\n+($O818*'fnd base rates'!I$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,9)))\n*$R818","v":1021.56},{"$f":"(($D818*'fnd base rates'!J$110)\n+($E818*'fnd base rates'!J$111)\n+($F818*'fnd base rates'!J$112)\n+($G818*'fnd base rates'!J$113)\n+($H818*'fnd base rates'!J$114)\n+($I818*'fnd base rates'!J$115)\n+($J818*'fnd base rates'!J$119)\n+($K818*'fnd base rates'!J$120)\n+($M818*'fnd base rates'!J$122)\n+($N818*'fnd base rates'!J$123)\n+($O818*'fnd base rates'!J$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,10)))\n*$R818","v":2274.36},{"$f":"(($D818*'fnd base rates'!K$110)\n+($E818*'fnd base rates'!K$111)\n+($F818*'fnd base rates'!K$112)\n+($G818*'fnd base rates'!K$113)\n+($H818*'fnd base rates'!K$114)\n+($I818*'fnd base rates'!K$115)\n+($J818*'fnd base rates'!K$119)\n+($K818*'fnd base rates'!K$120)\n+($M818*'fnd base rates'!K$122)\n+($N818*'fnd base rates'!K$123)\n+($O818*'fnd base rates'!K$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,11)))\n*$R818","v":2123.896522},{"$f":"(($D818*'fnd base rates'!L$110)\n+($E818*'fnd base rates'!L$111)\n+($F818*'fnd base rates'!L$112)\n+($G818*'fnd base rates'!L$113)\n+($H818*'fnd base rates'!L$114)\n+($I818*'fnd base rates'!L$115)\n+($J818*'fnd base rates'!L$119)\n+($K818*'fnd base rates'!L$120)\n+($M818*'fnd base rates'!L$122)\n+($N818*'fnd base rates'!L$123)\n+($O818*'fnd base rates'!L$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D818*'fnd base rates'!M$110)\n+($E818*'fnd base rates'!M$111)\n+($F818*'fnd base rates'!M$112)\n+($G818*'fnd base rates'!M$113)\n+($H818*'fnd base rates'!M$114)\n+($I818*'fnd base rates'!M$115)\n+($J818*'fnd base rates'!M$119)\n+($K818*'fnd base rates'!M$120)\n+($M818*'fnd base rates'!M$122)\n+($N818*'fnd base rates'!M$123)\n+($O818*'fnd base rates'!M$124)\n+($P818*VLOOKUP($S818+15,rate_basefnd,13)))","v":0},30290.055437257764,null,3506262035,"3506","262","035",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[3506,3506262049,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D819","v":0},{"$f":"'fnd enro'!E819","v":0},{"$f":"'fnd enro'!F819","v":0},{"$f":"'fnd enro'!G819","v":0},{"$f":"'fnd enro'!H819","v":1},{"$f":"'fnd enro'!I819","v":1},{"$f":"'fnd enro'!J819","v":0},{"$f":"'fnd enro'!K819","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L819","v":0},{"$f":"'fnd enro'!M819+'fnd enro'!N819","v":0},{"$f":"'fnd enro'!O819","v":1},{"$f":"'fnd enro'!P819","v":0},{"$f":"'fnd enro'!Q819+'fnd enro'!R819","v":2},{"$f":"'fnd enro'!T819","v":2},1,{"$f":"VALUE('fnd enro'!S819)","v":10},null,{"$f":"(($D819*'fnd base rates'!C$110)\n+($E819*'fnd base rates'!C$111)\n+($F819*'fnd base rates'!C$112)\n+($G819*'fnd base rates'!C$113)\n+($H819*'fnd base rates'!C$114)\n+($I819*'fnd base rates'!C$115)\n+($J819*'fnd base rates'!C$119)\n+($K819*'fnd base rates'!C$120)\n+($M819*'fnd base rates'!C$122)\n+($N819*'fnd base rates'!C$123)\n+($O819*'fnd base rates'!C$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,3)))\n*$R819","v":1207.777484},{"$f":"(($D819*'fnd base rates'!D$110)\n+($E819*'fnd base rates'!D$111)\n+($F819*'fnd base rates'!D$112)\n+($G819*'fnd base rates'!D$113)\n+($H819*'fnd base rates'!D$114)\n+($I819*'fnd base rates'!D$115)\n+($J819*'fnd base rates'!D$119)\n+($K819*'fnd base rates'!D$120)\n+($M819*'fnd base rates'!D$122)\n+($N819*'fnd base rates'!D$123)\n+($O819*'fnd base rates'!D$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,4)))\n*$R819","v":2171.09},{"$f":"(($D819*'fnd base rates'!E$110)\n+($E819*'fnd base rates'!E$111)\n+($F819*'fnd base rates'!E$112)\n+($G819*'fnd base rates'!E$113)\n+($H819*'fnd base rates'!E$114)\n+($I819*'fnd base rates'!E$115)\n+($J819*'fnd base rates'!E$119)\n+($K819*'fnd base rates'!E$120)\n+($M819*'fnd base rates'!E$122)\n+($N819*'fnd base rates'!E$123)\n+($O819*'fnd base rates'!E$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,5)))\n*$R819","v":14651.30185},{"$f":"(($D819*'fnd base rates'!F$110)\n+($E819*'fnd base rates'!F$111)\n+($F819*'fnd base rates'!F$112)\n+($G819*'fnd base rates'!F$113)\n+($H819*'fnd base rates'!F$114)\n+($I819*'fnd base rates'!F$115)\n+($J819*'fnd base rates'!F$119)\n+($K819*'fnd base rates'!F$120)\n+($M819*'fnd base rates'!F$122)\n+($N819*'fnd base rates'!F$123)\n+($O819*'fnd base rates'!F$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,6)))\n*$R819","v":1894.8258300000002},{"$f":"(($D819*'fnd base rates'!G$110)\n+($E819*'fnd base rates'!G$111)\n+($F819*'fnd base rates'!G$112)\n+($G819*'fnd base rates'!G$113)\n+($H819*'fnd base rates'!G$114)\n+($I819*'fnd base rates'!G$115)\n+($J819*'fnd base rates'!G$119)\n+($K819*'fnd base rates'!G$120)\n+($M819*'fnd base rates'!G$122)\n+($N819*'fnd base rates'!G$123)\n+($O819*'fnd base rates'!G$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,7)))\n*$R819","v":633.61720600000001},{"$f":"(($D819*'fnd base rates'!H$110)\n+($E819*'fnd base rates'!H$111)\n+($F819*'fnd base rates'!H$112)\n+($G819*'fnd base rates'!H$113)\n+($H819*'fnd base rates'!H$114)\n+($I819*'fnd base rates'!H$115)\n+($J819*'fnd base rates'!H$119)\n+($K819*'fnd base rates'!H$120)\n+($M819*'fnd base rates'!H$122)\n+($N819*'fnd base rates'!H$123)\n+($O819*'fnd base rates'!H$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,8)))","v":1410.6171559999996},{"$f":"(($D819*'fnd base rates'!I$110)\n+($E819*'fnd base rates'!I$111)\n+($F819*'fnd base rates'!I$112)\n+($G819*'fnd base rates'!I$113)\n+($H819*'fnd base rates'!I$114)\n+($I819*'fnd base rates'!I$115)\n+($J819*'fnd base rates'!I$119)\n+($K819*'fnd base rates'!I$120)\n+($M819*'fnd base rates'!I$122)\n+($N819*'fnd base rates'!I$123)\n+($O819*'fnd base rates'!I$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,9)))\n*$R819","v":1012.5600000000001},{"$f":"(($D819*'fnd base rates'!J$110)\n+($E819*'fnd base rates'!J$111)\n+($F819*'fnd base rates'!J$112)\n+($G819*'fnd base rates'!J$113)\n+($H819*'fnd base rates'!J$114)\n+($I819*'fnd base rates'!J$115)\n+($J819*'fnd base rates'!J$119)\n+($K819*'fnd base rates'!J$120)\n+($M819*'fnd base rates'!J$122)\n+($N819*'fnd base rates'!J$123)\n+($O819*'fnd base rates'!J$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,10)))\n*$R819","v":1997.2900000000002},{"$f":"(($D819*'fnd base rates'!K$110)\n+($E819*'fnd base rates'!K$111)\n+($F819*'fnd base rates'!K$112)\n+($G819*'fnd base rates'!K$113)\n+($H819*'fnd base rates'!K$114)\n+($I819*'fnd base rates'!K$115)\n+($J819*'fnd base rates'!K$119)\n+($K819*'fnd base rates'!K$120)\n+($M819*'fnd base rates'!K$122)\n+($N819*'fnd base rates'!K$123)\n+($O819*'fnd base rates'!K$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,11)))\n*$R819","v":2436.4265219999997},{"$f":"(($D819*'fnd base rates'!L$110)\n+($E819*'fnd base rates'!L$111)\n+($F819*'fnd base rates'!L$112)\n+($G819*'fnd base rates'!L$113)\n+($H819*'fnd base rates'!L$114)\n+($I819*'fnd base rates'!L$115)\n+($J819*'fnd base rates'!L$119)\n+($K819*'fnd base rates'!L$120)\n+($M819*'fnd base rates'!L$122)\n+($N819*'fnd base rates'!L$123)\n+($O819*'fnd base rates'!L$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,12)))","v":3484.9711220735644},{"$f":"(($D819*'fnd base rates'!M$110)\n+($E819*'fnd base rates'!M$111)\n+($F819*'fnd base rates'!M$112)\n+($G819*'fnd base rates'!M$113)\n+($H819*'fnd base rates'!M$114)\n+($I819*'fnd base rates'!M$115)\n+($J819*'fnd base rates'!M$119)\n+($K819*'fnd base rates'!M$120)\n+($M819*'fnd base rates'!M$122)\n+($N819*'fnd base rates'!M$123)\n+($O819*'fnd base rates'!M$124)\n+($P819*VLOOKUP($S819+15,rate_basefnd,13)))","v":0},30900.477170073566,null,3506262049,"3506","262","049",1,2,30900.477170073566,15450,0,15450,null,null,null,null,null,15450,0,15450,208,15242,25,15217]
[3506,3506262057,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D820","v":0},{"$f":"'fnd enro'!E820","v":0},{"$f":"'fnd enro'!F820","v":0},{"$f":"'fnd enro'!G820","v":0},{"$f":"'fnd enro'!H820","v":0},{"$f":"'fnd enro'!I820","v":1},{"$f":"'fnd enro'!J820","v":0},{"$f":"'fnd enro'!K820","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L820","v":0},{"$f":"'fnd enro'!M820+'fnd enro'!N820","v":0},{"$f":"'fnd enro'!O820","v":0},{"$f":"'fnd enro'!P820","v":0},{"$f":"'fnd enro'!Q820+'fnd enro'!R820","v":1},{"$f":"'fnd enro'!T820","v":1},1,{"$f":"VALUE('fnd enro'!S820)","v":10},null,{"$f":"(($D820*'fnd base rates'!C$110)\n+($E820*'fnd base rates'!C$111)\n+($F820*'fnd base rates'!C$112)\n+($G820*'fnd base rates'!C$113)\n+($H820*'fnd base rates'!C$114)\n+($I820*'fnd base rates'!C$115)\n+($J820*'fnd base rates'!C$119)\n+($K820*'fnd base rates'!C$120)\n+($M820*'fnd base rates'!C$122)\n+($N820*'fnd base rates'!C$123)\n+($O820*'fnd base rates'!C$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,3)))\n*$R820","v":556.74874199999999},{"$f":"(($D820*'fnd base rates'!D$110)\n+($E820*'fnd base rates'!D$111)\n+($F820*'fnd base rates'!D$112)\n+($G820*'fnd base rates'!D$113)\n+($H820*'fnd base rates'!D$114)\n+($I820*'fnd base rates'!D$115)\n+($J820*'fnd base rates'!D$119)\n+($K820*'fnd base rates'!D$120)\n+($M820*'fnd base rates'!D$122)\n+($N820*'fnd base rates'!D$123)\n+($O820*'fnd base rates'!D$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,4)))\n*$R820","v":1003.05},{"$f":"(($D820*'fnd base rates'!E$110)\n+($E820*'fnd base rates'!E$111)\n+($F820*'fnd base rates'!E$112)\n+($G820*'fnd base rates'!E$113)\n+($H820*'fnd base rates'!E$114)\n+($I820*'fnd base rates'!E$115)\n+($J820*'fnd base rates'!E$119)\n+($K820*'fnd base rates'!E$120)\n+($M820*'fnd base rates'!E$122)\n+($N820*'fnd base rates'!E$123)\n+($O820*'fnd base rates'!E$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,5)))\n*$R820","v":7420.2459250000002},{"$f":"(($D820*'fnd base rates'!F$110)\n+($E820*'fnd base rates'!F$111)\n+($F820*'fnd base rates'!F$112)\n+($G820*'fnd base rates'!F$113)\n+($H820*'fnd base rates'!F$114)\n+($I820*'fnd base rates'!F$115)\n+($J820*'fnd base rates'!F$119)\n+($K820*'fnd base rates'!F$120)\n+($M820*'fnd base rates'!F$122)\n+($N820*'fnd base rates'!F$123)\n+($O820*'fnd base rates'!F$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,6)))\n*$R820","v":814.73291500000005},{"$f":"(($D820*'fnd base rates'!G$110)\n+($E820*'fnd base rates'!G$111)\n+($F820*'fnd base rates'!G$112)\n+($G820*'fnd base rates'!G$113)\n+($H820*'fnd base rates'!G$114)\n+($I820*'fnd base rates'!G$115)\n+($J820*'fnd base rates'!G$119)\n+($K820*'fnd base rates'!G$120)\n+($M820*'fnd base rates'!G$122)\n+($N820*'fnd base rates'!G$123)\n+($O820*'fnd base rates'!G$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,7)))\n*$R820","v":291.128603},{"$f":"(($D820*'fnd base rates'!H$110)\n+($E820*'fnd base rates'!H$111)\n+($F820*'fnd base rates'!H$112)\n+($G820*'fnd base rates'!H$113)\n+($H820*'fnd base rates'!H$114)\n+($I820*'fnd base rates'!H$115)\n+($J820*'fnd base rates'!H$119)\n+($K820*'fnd base rates'!H$120)\n+($M820*'fnd base rates'!H$122)\n+($N820*'fnd base rates'!H$123)\n+($O820*'fnd base rates'!H$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D820*'fnd base rates'!I$110)\n+($E820*'fnd base rates'!I$111)\n+($F820*'fnd base rates'!I$112)\n+($G820*'fnd base rates'!I$113)\n+($H820*'fnd base rates'!I$114)\n+($I820*'fnd base rates'!I$115)\n+($J820*'fnd base rates'!I$119)\n+($K820*'fnd base rates'!I$120)\n+($M820*'fnd base rates'!I$122)\n+($N820*'fnd base rates'!I$123)\n+($O820*'fnd base rates'!I$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,9)))\n*$R820","v":510.78},{"$f":"(($D820*'fnd base rates'!J$110)\n+($E820*'fnd base rates'!J$111)\n+($F820*'fnd base rates'!J$112)\n+($G820*'fnd base rates'!J$113)\n+($H820*'fnd base rates'!J$114)\n+($I820*'fnd base rates'!J$115)\n+($J820*'fnd base rates'!J$119)\n+($K820*'fnd base rates'!J$120)\n+($M820*'fnd base rates'!J$122)\n+($N820*'fnd base rates'!J$123)\n+($O820*'fnd base rates'!J$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,10)))\n*$R820","v":1137.18},{"$f":"(($D820*'fnd base rates'!K$110)\n+($E820*'fnd base rates'!K$111)\n+($F820*'fnd base rates'!K$112)\n+($G820*'fnd base rates'!K$113)\n+($H820*'fnd base rates'!K$114)\n+($I820*'fnd base rates'!K$115)\n+($J820*'fnd base rates'!K$119)\n+($K820*'fnd base rates'!K$120)\n+($M820*'fnd base rates'!K$122)\n+($N820*'fnd base rates'!K$123)\n+($O820*'fnd base rates'!K$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,11)))\n*$R820","v":1061.948261},{"$f":"(($D820*'fnd base rates'!L$110)\n+($E820*'fnd base rates'!L$111)\n+($F820*'fnd base rates'!L$112)\n+($G820*'fnd base rates'!L$113)\n+($H820*'fnd base rates'!L$114)\n+($I820*'fnd base rates'!L$115)\n+($J820*'fnd base rates'!L$119)\n+($K820*'fnd base rates'!L$120)\n+($M820*'fnd base rates'!L$122)\n+($N820*'fnd base rates'!L$123)\n+($O820*'fnd base rates'!L$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D820*'fnd base rates'!M$110)\n+($E820*'fnd base rates'!M$111)\n+($F820*'fnd base rates'!M$112)\n+($G820*'fnd base rates'!M$113)\n+($H820*'fnd base rates'!M$114)\n+($I820*'fnd base rates'!M$115)\n+($J820*'fnd base rates'!M$119)\n+($K820*'fnd base rates'!M$120)\n+($M820*'fnd base rates'!M$122)\n+($N820*'fnd base rates'!M$123)\n+($O820*'fnd base rates'!M$124)\n+($P820*VLOOKUP($S820+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3506262057,"3506","262","057",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,-2,14767]
[3506,3506262071,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D821","v":0},{"$f":"'fnd enro'!E821","v":0},{"$f":"'fnd enro'!F821","v":0},{"$f":"'fnd enro'!G821","v":0},{"$f":"'fnd enro'!H821","v":0},{"$f":"'fnd enro'!I821","v":1},{"$f":"'fnd enro'!J821","v":0},{"$f":"'fnd enro'!K821","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L821","v":0},{"$f":"'fnd enro'!M821+'fnd enro'!N821","v":0},{"$f":"'fnd enro'!O821","v":0},{"$f":"'fnd enro'!P821","v":0},{"$f":"'fnd enro'!Q821+'fnd enro'!R821","v":0},{"$f":"'fnd enro'!T821","v":1},1,{"$f":"VALUE('fnd enro'!S821)","v":1},null,{"$f":"(($D821*'fnd base rates'!C$110)\n+($E821*'fnd base rates'!C$111)\n+($F821*'fnd base rates'!C$112)\n+($G821*'fnd base rates'!C$113)\n+($H821*'fnd base rates'!C$114)\n+($I821*'fnd base rates'!C$115)\n+($J821*'fnd base rates'!C$119)\n+($K821*'fnd base rates'!C$120)\n+($M821*'fnd base rates'!C$122)\n+($N821*'fnd base rates'!C$123)\n+($O821*'fnd base rates'!C$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,3)))\n*$R821","v":494.44874200000004},{"$f":"(($D821*'fnd base rates'!D$110)\n+($E821*'fnd base rates'!D$111)\n+($F821*'fnd base rates'!D$112)\n+($G821*'fnd base rates'!D$113)\n+($H821*'fnd base rates'!D$114)\n+($I821*'fnd base rates'!D$115)\n+($J821*'fnd base rates'!D$119)\n+($K821*'fnd base rates'!D$120)\n+($M821*'fnd base rates'!D$122)\n+($N821*'fnd base rates'!D$123)\n+($O821*'fnd base rates'!D$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,4)))\n*$R821","v":707.86},{"$f":"(($D821*'fnd base rates'!E$110)\n+($E821*'fnd base rates'!E$111)\n+($F821*'fnd base rates'!E$112)\n+($G821*'fnd base rates'!E$113)\n+($H821*'fnd base rates'!E$114)\n+($I821*'fnd base rates'!E$115)\n+($J821*'fnd base rates'!E$119)\n+($K821*'fnd base rates'!E$120)\n+($M821*'fnd base rates'!E$122)\n+($N821*'fnd base rates'!E$123)\n+($O821*'fnd base rates'!E$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,5)))\n*$R821","v":4538.6259250000003},{"$f":"(($D821*'fnd base rates'!F$110)\n+($E821*'fnd base rates'!F$111)\n+($F821*'fnd base rates'!F$112)\n+($G821*'fnd base rates'!F$113)\n+($H821*'fnd base rates'!F$114)\n+($I821*'fnd base rates'!F$115)\n+($J821*'fnd base rates'!F$119)\n+($K821*'fnd base rates'!F$120)\n+($M821*'fnd base rates'!F$122)\n+($N821*'fnd base rates'!F$123)\n+($O821*'fnd base rates'!F$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,6)))\n*$R821","v":814.73291500000005},{"$f":"(($D821*'fnd base rates'!G$110)\n+($E821*'fnd base rates'!G$111)\n+($F821*'fnd base rates'!G$112)\n+($G821*'fnd base rates'!G$113)\n+($H821*'fnd base rates'!G$114)\n+($I821*'fnd base rates'!G$115)\n+($J821*'fnd base rates'!G$119)\n+($K821*'fnd base rates'!G$120)\n+($M821*'fnd base rates'!G$122)\n+($N821*'fnd base rates'!G$123)\n+($O821*'fnd base rates'!G$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,7)))\n*$R821","v":151.32860299999999},{"$f":"(($D821*'fnd base rates'!H$110)\n+($E821*'fnd base rates'!H$111)\n+($F821*'fnd base rates'!H$112)\n+($G821*'fnd base rates'!H$113)\n+($H821*'fnd base rates'!H$114)\n+($I821*'fnd base rates'!H$115)\n+($J821*'fnd base rates'!H$119)\n+($K821*'fnd base rates'!H$120)\n+($M821*'fnd base rates'!H$122)\n+($N821*'fnd base rates'!H$123)\n+($O821*'fnd base rates'!H$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D821*'fnd base rates'!I$110)\n+($E821*'fnd base rates'!I$111)\n+($F821*'fnd base rates'!I$112)\n+($G821*'fnd base rates'!I$113)\n+($H821*'fnd base rates'!I$114)\n+($I821*'fnd base rates'!I$115)\n+($J821*'fnd base rates'!I$119)\n+($K821*'fnd base rates'!I$120)\n+($M821*'fnd base rates'!I$122)\n+($N821*'fnd base rates'!I$123)\n+($O821*'fnd base rates'!I$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,9)))\n*$R821","v":394.09},{"$f":"(($D821*'fnd base rates'!J$110)\n+($E821*'fnd base rates'!J$111)\n+($F821*'fnd base rates'!J$112)\n+($G821*'fnd base rates'!J$113)\n+($H821*'fnd base rates'!J$114)\n+($I821*'fnd base rates'!J$115)\n+($J821*'fnd base rates'!J$119)\n+($K821*'fnd base rates'!J$120)\n+($M821*'fnd base rates'!J$122)\n+($N821*'fnd base rates'!J$123)\n+($O821*'fnd base rates'!J$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,10)))\n*$R821","v":530.85},{"$f":"(($D821*'fnd base rates'!K$110)\n+($E821*'fnd base rates'!K$111)\n+($F821*'fnd base rates'!K$112)\n+($G821*'fnd base rates'!K$113)\n+($H821*'fnd base rates'!K$114)\n+($I821*'fnd base rates'!K$115)\n+($J821*'fnd base rates'!K$119)\n+($K821*'fnd base rates'!K$120)\n+($M821*'fnd base rates'!K$122)\n+($N821*'fnd base rates'!K$123)\n+($O821*'fnd base rates'!K$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,11)))\n*$R821","v":1061.948261},{"$f":"(($D821*'fnd base rates'!L$110)\n+($E821*'fnd base rates'!L$111)\n+($F821*'fnd base rates'!L$112)\n+($G821*'fnd base rates'!L$113)\n+($H821*'fnd base rates'!L$114)\n+($I821*'fnd base rates'!L$115)\n+($J821*'fnd base rates'!L$119)\n+($K821*'fnd base rates'!L$120)\n+($M821*'fnd base rates'!L$122)\n+($N821*'fnd base rates'!L$123)\n+($O821*'fnd base rates'!L$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D821*'fnd base rates'!M$110)\n+($E821*'fnd base rates'!M$111)\n+($F821*'fnd base rates'!M$112)\n+($G821*'fnd base rates'!M$113)\n+($H821*'fnd base rates'!M$114)\n+($I821*'fnd base rates'!M$115)\n+($J821*'fnd base rates'!M$119)\n+($K821*'fnd base rates'!M$120)\n+($M821*'fnd base rates'!M$122)\n+($N821*'fnd base rates'!M$123)\n+($O821*'fnd base rates'!M$124)\n+($P821*VLOOKUP($S821+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3506262071,"3506","262","071",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3506,3506262093,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D822","v":0},{"$f":"'fnd enro'!E822","v":0},{"$f":"'fnd enro'!F822","v":0},{"$f":"'fnd enro'!G822","v":0},{"$f":"'fnd enro'!H822","v":0},{"$f":"'fnd enro'!I822","v":5},{"$f":"'fnd enro'!J822","v":0},{"$f":"'fnd enro'!K822","v":0.1895},{"$f":"'fnd enro'!L822","v":0},{"$f":"'fnd enro'!M822+'fnd enro'!N822","v":0},{"$f":"'fnd enro'!O822","v":0},{"$f":"'fnd enro'!P822","v":1},{"$f":"'fnd enro'!Q822+'fnd enro'!R822","v":1},{"$f":"'fnd enro'!T822","v":5},1,{"$f":"VALUE('fnd enro'!S822)","v":4},null,{"$f":"(($D822*'fnd base rates'!C$110)\n+($E822*'fnd base rates'!C$111)\n+($F822*'fnd base rates'!C$112)\n+($G822*'fnd base rates'!C$113)\n+($H822*'fnd base rates'!C$114)\n+($I822*'fnd base rates'!C$115)\n+($J822*'fnd base rates'!C$119)\n+($K822*'fnd base rates'!C$120)\n+($M822*'fnd base rates'!C$122)\n+($N822*'fnd base rates'!C$123)\n+($O822*'fnd base rates'!C$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,3)))\n*$R822","v":2598.5037100000004},{"$f":"(($D822*'fnd base rates'!D$110)\n+($E822*'fnd base rates'!D$111)\n+($F822*'fnd base rates'!D$112)\n+($G822*'fnd base rates'!D$113)\n+($H822*'fnd base rates'!D$114)\n+($I822*'fnd base rates'!D$115)\n+($J822*'fnd base rates'!D$119)\n+($K822*'fnd base rates'!D$120)\n+($M822*'fnd base rates'!D$122)\n+($N822*'fnd base rates'!D$123)\n+($O822*'fnd base rates'!D$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,4)))\n*$R822","v":3917.63},{"$f":"(($D822*'fnd base rates'!E$110)\n+($E822*'fnd base rates'!E$111)\n+($F822*'fnd base rates'!E$112)\n+($G822*'fnd base rates'!E$113)\n+($H822*'fnd base rates'!E$114)\n+($I822*'fnd base rates'!E$115)\n+($J822*'fnd base rates'!E$119)\n+($K822*'fnd base rates'!E$120)\n+($M822*'fnd base rates'!E$122)\n+($N822*'fnd base rates'!E$123)\n+($O822*'fnd base rates'!E$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,5)))\n*$R822","v":26030.639625},{"$f":"(($D822*'fnd base rates'!F$110)\n+($E822*'fnd base rates'!F$111)\n+($F822*'fnd base rates'!F$112)\n+($G822*'fnd base rates'!F$113)\n+($H822*'fnd base rates'!F$114)\n+($I822*'fnd base rates'!F$115)\n+($J822*'fnd base rates'!F$119)\n+($K822*'fnd base rates'!F$120)\n+($M822*'fnd base rates'!F$122)\n+($N822*'fnd base rates'!F$123)\n+($O822*'fnd base rates'!F$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,6)))\n*$R822","v":4202.4545750000007},{"$f":"(($D822*'fnd base rates'!G$110)\n+($E822*'fnd base rates'!G$111)\n+($F822*'fnd base rates'!G$112)\n+($G822*'fnd base rates'!G$113)\n+($H822*'fnd base rates'!G$114)\n+($I822*'fnd base rates'!G$115)\n+($J822*'fnd base rates'!G$119)\n+($K822*'fnd base rates'!G$120)\n+($M822*'fnd base rates'!G$122)\n+($N822*'fnd base rates'!G$123)\n+($O822*'fnd base rates'!G$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,7)))\n*$R822","v":911.6130149999999},{"$f":"(($D822*'fnd base rates'!H$110)\n+($E822*'fnd base rates'!H$111)\n+($F822*'fnd base rates'!H$112)\n+($G822*'fnd base rates'!H$113)\n+($H822*'fnd base rates'!H$114)\n+($I822*'fnd base rates'!H$115)\n+($J822*'fnd base rates'!H$119)\n+($K822*'fnd base rates'!H$120)\n+($M822*'fnd base rates'!H$122)\n+($N822*'fnd base rates'!H$123)\n+($O822*'fnd base rates'!H$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,8)))","v":3939.5678899999998},{"$f":"(($D822*'fnd base rates'!I$110)\n+($E822*'fnd base rates'!I$111)\n+($F822*'fnd base rates'!I$112)\n+($G822*'fnd base rates'!I$113)\n+($H822*'fnd base rates'!I$114)\n+($I822*'fnd base rates'!I$115)\n+($J822*'fnd base rates'!I$119)\n+($K822*'fnd base rates'!I$120)\n+($M822*'fnd base rates'!I$122)\n+($N822*'fnd base rates'!I$123)\n+($O822*'fnd base rates'!I$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,9)))\n*$R822","v":2124.2799999999997},{"$f":"(($D822*'fnd base rates'!J$110)\n+($E822*'fnd base rates'!J$111)\n+($F822*'fnd base rates'!J$112)\n+($G822*'fnd base rates'!J$113)\n+($H822*'fnd base rates'!J$114)\n+($I822*'fnd base rates'!J$115)\n+($J822*'fnd base rates'!J$119)\n+($K822*'fnd base rates'!J$120)\n+($M822*'fnd base rates'!J$122)\n+($N822*'fnd base rates'!J$123)\n+($O822*'fnd base rates'!J$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,10)))\n*$R822","v":3185.2200000000003},{"$f":"(($D822*'fnd base rates'!K$110)\n+($E822*'fnd base rates'!K$111)\n+($F822*'fnd base rates'!K$112)\n+($G822*'fnd base rates'!K$113)\n+($H822*'fnd base rates'!K$114)\n+($I822*'fnd base rates'!K$115)\n+($J822*'fnd base rates'!K$119)\n+($K822*'fnd base rates'!K$120)\n+($M822*'fnd base rates'!K$122)\n+($N822*'fnd base rates'!K$123)\n+($O822*'fnd base rates'!K$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,11)))\n*$R822","v":5530.511305},{"$f":"(($D822*'fnd base rates'!L$110)\n+($E822*'fnd base rates'!L$111)\n+($F822*'fnd base rates'!L$112)\n+($G822*'fnd base rates'!L$113)\n+($H822*'fnd base rates'!L$114)\n+($I822*'fnd base rates'!L$115)\n+($J822*'fnd base rates'!L$119)\n+($K822*'fnd base rates'!L$120)\n+($M822*'fnd base rates'!L$122)\n+($N822*'fnd base rates'!L$123)\n+($O822*'fnd base rates'!L$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,12)))","v":6075.2184731444149},{"$f":"(($D822*'fnd base rates'!M$110)\n+($E822*'fnd base rates'!M$111)\n+($F822*'fnd base rates'!M$112)\n+($G822*'fnd base rates'!M$113)\n+($H822*'fnd base rates'!M$114)\n+($I822*'fnd base rates'!M$115)\n+($J822*'fnd base rates'!M$119)\n+($K822*'fnd base rates'!M$120)\n+($M822*'fnd base rates'!M$122)\n+($N822*'fnd base rates'!M$123)\n+($O822*'fnd base rates'!M$124)\n+($P822*VLOOKUP($S822+15,rate_basefnd,13)))","v":0},58515.638593144417,null,3506262093,"3506","262","093",1,5,58515.638593144417,11703,0,11703,null,null,null,null,null,11703,0,11703,-283,11986,7,11979]
[3506,3506262105,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D823","v":0},{"$f":"'fnd enro'!E823","v":0},{"$f":"'fnd enro'!F823","v":0},{"$f":"'fnd enro'!G823","v":0},{"$f":"'fnd enro'!H823","v":0},{"$f":"'fnd enro'!I823","v":1},{"$f":"'fnd enro'!J823","v":0},{"$f":"'fnd enro'!K823","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L823","v":0},{"$f":"'fnd enro'!M823+'fnd enro'!N823","v":0},{"$f":"'fnd enro'!O823","v":0},{"$f":"'fnd enro'!P823","v":0},{"$f":"'fnd enro'!Q823+'fnd enro'!R823","v":1},{"$f":"'fnd enro'!T823","v":1},1,{"$f":"VALUE('fnd enro'!S823)","v":10},null,{"$f":"(($D823*'fnd base rates'!C$110)\n+($E823*'fnd base rates'!C$111)\n+($F823*'fnd base rates'!C$112)\n+($G823*'fnd base rates'!C$113)\n+($H823*'fnd base rates'!C$114)\n+($I823*'fnd base rates'!C$115)\n+($J823*'fnd base rates'!C$119)\n+($K823*'fnd base rates'!C$120)\n+($M823*'fnd base rates'!C$122)\n+($N823*'fnd base rates'!C$123)\n+($O823*'fnd base rates'!C$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,3)))\n*$R823","v":556.74874199999999},{"$f":"(($D823*'fnd base rates'!D$110)\n+($E823*'fnd base rates'!D$111)\n+($F823*'fnd base rates'!D$112)\n+($G823*'fnd base rates'!D$113)\n+($H823*'fnd base rates'!D$114)\n+($I823*'fnd base rates'!D$115)\n+($J823*'fnd base rates'!D$119)\n+($K823*'fnd base rates'!D$120)\n+($M823*'fnd base rates'!D$122)\n+($N823*'fnd base rates'!D$123)\n+($O823*'fnd base rates'!D$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,4)))\n*$R823","v":1003.05},{"$f":"(($D823*'fnd base rates'!E$110)\n+($E823*'fnd base rates'!E$111)\n+($F823*'fnd base rates'!E$112)\n+($G823*'fnd base rates'!E$113)\n+($H823*'fnd base rates'!E$114)\n+($I823*'fnd base rates'!E$115)\n+($J823*'fnd base rates'!E$119)\n+($K823*'fnd base rates'!E$120)\n+($M823*'fnd base rates'!E$122)\n+($N823*'fnd base rates'!E$123)\n+($O823*'fnd base rates'!E$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,5)))\n*$R823","v":7420.2459250000002},{"$f":"(($D823*'fnd base rates'!F$110)\n+($E823*'fnd base rates'!F$111)\n+($F823*'fnd base rates'!F$112)\n+($G823*'fnd base rates'!F$113)\n+($H823*'fnd base rates'!F$114)\n+($I823*'fnd base rates'!F$115)\n+($J823*'fnd base rates'!F$119)\n+($K823*'fnd base rates'!F$120)\n+($M823*'fnd base rates'!F$122)\n+($N823*'fnd base rates'!F$123)\n+($O823*'fnd base rates'!F$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,6)))\n*$R823","v":814.73291500000005},{"$f":"(($D823*'fnd base rates'!G$110)\n+($E823*'fnd base rates'!G$111)\n+($F823*'fnd base rates'!G$112)\n+($G823*'fnd base rates'!G$113)\n+($H823*'fnd base rates'!G$114)\n+($I823*'fnd base rates'!G$115)\n+($J823*'fnd base rates'!G$119)\n+($K823*'fnd base rates'!G$120)\n+($M823*'fnd base rates'!G$122)\n+($N823*'fnd base rates'!G$123)\n+($O823*'fnd base rates'!G$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,7)))\n*$R823","v":291.128603},{"$f":"(($D823*'fnd base rates'!H$110)\n+($E823*'fnd base rates'!H$111)\n+($F823*'fnd base rates'!H$112)\n+($G823*'fnd base rates'!H$113)\n+($H823*'fnd base rates'!H$114)\n+($I823*'fnd base rates'!H$115)\n+($J823*'fnd base rates'!H$119)\n+($K823*'fnd base rates'!H$120)\n+($M823*'fnd base rates'!H$122)\n+($N823*'fnd base rates'!H$123)\n+($O823*'fnd base rates'!H$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D823*'fnd base rates'!I$110)\n+($E823*'fnd base rates'!I$111)\n+($F823*'fnd base rates'!I$112)\n+($G823*'fnd base rates'!I$113)\n+($H823*'fnd base rates'!I$114)\n+($I823*'fnd base rates'!I$115)\n+($J823*'fnd base rates'!I$119)\n+($K823*'fnd base rates'!I$120)\n+($M823*'fnd base rates'!I$122)\n+($N823*'fnd base rates'!I$123)\n+($O823*'fnd base rates'!I$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,9)))\n*$R823","v":510.78},{"$f":"(($D823*'fnd base rates'!J$110)\n+($E823*'fnd base rates'!J$111)\n+($F823*'fnd base rates'!J$112)\n+($G823*'fnd base rates'!J$113)\n+($H823*'fnd base rates'!J$114)\n+($I823*'fnd base rates'!J$115)\n+($J823*'fnd base rates'!J$119)\n+($K823*'fnd base rates'!J$120)\n+($M823*'fnd base rates'!J$122)\n+($N823*'fnd base rates'!J$123)\n+($O823*'fnd base rates'!J$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,10)))\n*$R823","v":1137.18},{"$f":"(($D823*'fnd base rates'!K$110)\n+($E823*'fnd base rates'!K$111)\n+($F823*'fnd base rates'!K$112)\n+($G823*'fnd base rates'!K$113)\n+($H823*'fnd base rates'!K$114)\n+($I823*'fnd base rates'!K$115)\n+($J823*'fnd base rates'!K$119)\n+($K823*'fnd base rates'!K$120)\n+($M823*'fnd base rates'!K$122)\n+($N823*'fnd base rates'!K$123)\n+($O823*'fnd base rates'!K$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,11)))\n*$R823","v":1061.948261},{"$f":"(($D823*'fnd base rates'!L$110)\n+($E823*'fnd base rates'!L$111)\n+($F823*'fnd base rates'!L$112)\n+($G823*'fnd base rates'!L$113)\n+($H823*'fnd base rates'!L$114)\n+($I823*'fnd base rates'!L$115)\n+($J823*'fnd base rates'!L$119)\n+($K823*'fnd base rates'!L$120)\n+($M823*'fnd base rates'!L$122)\n+($N823*'fnd base rates'!L$123)\n+($O823*'fnd base rates'!L$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D823*'fnd base rates'!M$110)\n+($E823*'fnd base rates'!M$111)\n+($F823*'fnd base rates'!M$112)\n+($G823*'fnd base rates'!M$113)\n+($H823*'fnd base rates'!M$114)\n+($I823*'fnd base rates'!M$115)\n+($J823*'fnd base rates'!M$119)\n+($K823*'fnd base rates'!M$120)\n+($M823*'fnd base rates'!M$122)\n+($N823*'fnd base rates'!M$123)\n+($O823*'fnd base rates'!M$124)\n+($P823*VLOOKUP($S823+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3506262105,"3506","262","105",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3506,3506262128,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D824","v":0},{"$f":"'fnd enro'!E824","v":0},{"$f":"'fnd enro'!F824","v":0},{"$f":"'fnd enro'!G824","v":0},{"$f":"'fnd enro'!H824","v":0},{"$f":"'fnd enro'!I824","v":1},{"$f":"'fnd enro'!J824","v":0},{"$f":"'fnd enro'!K824","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L824","v":0},{"$f":"'fnd enro'!M824+'fnd enro'!N824","v":0},{"$f":"'fnd enro'!O824","v":0},{"$f":"'fnd enro'!P824","v":0},{"$f":"'fnd enro'!Q824+'fnd enro'!R824","v":0},{"$f":"'fnd enro'!T824","v":1},1,{"$f":"VALUE('fnd enro'!S824)","v":1},null,{"$f":"(($D824*'fnd base rates'!C$110)\n+($E824*'fnd base rates'!C$111)\n+($F824*'fnd base rates'!C$112)\n+($G824*'fnd base rates'!C$113)\n+($H824*'fnd base rates'!C$114)\n+($I824*'fnd base rates'!C$115)\n+($J824*'fnd base rates'!C$119)\n+($K824*'fnd base rates'!C$120)\n+($M824*'fnd base rates'!C$122)\n+($N824*'fnd base rates'!C$123)\n+($O824*'fnd base rates'!C$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,3)))\n*$R824","v":494.44874200000004},{"$f":"(($D824*'fnd base rates'!D$110)\n+($E824*'fnd base rates'!D$111)\n+($F824*'fnd base rates'!D$112)\n+($G824*'fnd base rates'!D$113)\n+($H824*'fnd base rates'!D$114)\n+($I824*'fnd base rates'!D$115)\n+($J824*'fnd base rates'!D$119)\n+($K824*'fnd base rates'!D$120)\n+($M824*'fnd base rates'!D$122)\n+($N824*'fnd base rates'!D$123)\n+($O824*'fnd base rates'!D$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,4)))\n*$R824","v":707.86},{"$f":"(($D824*'fnd base rates'!E$110)\n+($E824*'fnd base rates'!E$111)\n+($F824*'fnd base rates'!E$112)\n+($G824*'fnd base rates'!E$113)\n+($H824*'fnd base rates'!E$114)\n+($I824*'fnd base rates'!E$115)\n+($J824*'fnd base rates'!E$119)\n+($K824*'fnd base rates'!E$120)\n+($M824*'fnd base rates'!E$122)\n+($N824*'fnd base rates'!E$123)\n+($O824*'fnd base rates'!E$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,5)))\n*$R824","v":4538.6259250000003},{"$f":"(($D824*'fnd base rates'!F$110)\n+($E824*'fnd base rates'!F$111)\n+($F824*'fnd base rates'!F$112)\n+($G824*'fnd base rates'!F$113)\n+($H824*'fnd base rates'!F$114)\n+($I824*'fnd base rates'!F$115)\n+($J824*'fnd base rates'!F$119)\n+($K824*'fnd base rates'!F$120)\n+($M824*'fnd base rates'!F$122)\n+($N824*'fnd base rates'!F$123)\n+($O824*'fnd base rates'!F$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,6)))\n*$R824","v":814.73291500000005},{"$f":"(($D824*'fnd base rates'!G$110)\n+($E824*'fnd base rates'!G$111)\n+($F824*'fnd base rates'!G$112)\n+($G824*'fnd base rates'!G$113)\n+($H824*'fnd base rates'!G$114)\n+($I824*'fnd base rates'!G$115)\n+($J824*'fnd base rates'!G$119)\n+($K824*'fnd base rates'!G$120)\n+($M824*'fnd base rates'!G$122)\n+($N824*'fnd base rates'!G$123)\n+($O824*'fnd base rates'!G$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,7)))\n*$R824","v":151.32860299999999},{"$f":"(($D824*'fnd base rates'!H$110)\n+($E824*'fnd base rates'!H$111)\n+($F824*'fnd base rates'!H$112)\n+($G824*'fnd base rates'!H$113)\n+($H824*'fnd base rates'!H$114)\n+($I824*'fnd base rates'!H$115)\n+($J824*'fnd base rates'!H$119)\n+($K824*'fnd base rates'!H$120)\n+($M824*'fnd base rates'!H$122)\n+($N824*'fnd base rates'!H$123)\n+($O824*'fnd base rates'!H$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D824*'fnd base rates'!I$110)\n+($E824*'fnd base rates'!I$111)\n+($F824*'fnd base rates'!I$112)\n+($G824*'fnd base rates'!I$113)\n+($H824*'fnd base rates'!I$114)\n+($I824*'fnd base rates'!I$115)\n+($J824*'fnd base rates'!I$119)\n+($K824*'fnd base rates'!I$120)\n+($M824*'fnd base rates'!I$122)\n+($N824*'fnd base rates'!I$123)\n+($O824*'fnd base rates'!I$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,9)))\n*$R824","v":394.09},{"$f":"(($D824*'fnd base rates'!J$110)\n+($E824*'fnd base rates'!J$111)\n+($F824*'fnd base rates'!J$112)\n+($G824*'fnd base rates'!J$113)\n+($H824*'fnd base rates'!J$114)\n+($I824*'fnd base rates'!J$115)\n+($J824*'fnd base rates'!J$119)\n+($K824*'fnd base rates'!J$120)\n+($M824*'fnd base rates'!J$122)\n+($N824*'fnd base rates'!J$123)\n+($O824*'fnd base rates'!J$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,10)))\n*$R824","v":530.85},{"$f":"(($D824*'fnd base rates'!K$110)\n+($E824*'fnd base rates'!K$111)\n+($F824*'fnd base rates'!K$112)\n+($G824*'fnd base rates'!K$113)\n+($H824*'fnd base rates'!K$114)\n+($I824*'fnd base rates'!K$115)\n+($J824*'fnd base rates'!K$119)\n+($K824*'fnd base rates'!K$120)\n+($M824*'fnd base rates'!K$122)\n+($N824*'fnd base rates'!K$123)\n+($O824*'fnd base rates'!K$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,11)))\n*$R824","v":1061.948261},{"$f":"(($D824*'fnd base rates'!L$110)\n+($E824*'fnd base rates'!L$111)\n+($F824*'fnd base rates'!L$112)\n+($G824*'fnd base rates'!L$113)\n+($H824*'fnd base rates'!L$114)\n+($I824*'fnd base rates'!L$115)\n+($J824*'fnd base rates'!L$119)\n+($K824*'fnd base rates'!L$120)\n+($M824*'fnd base rates'!L$122)\n+($N824*'fnd base rates'!L$123)\n+($O824*'fnd base rates'!L$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D824*'fnd base rates'!M$110)\n+($E824*'fnd base rates'!M$111)\n+($F824*'fnd base rates'!M$112)\n+($G824*'fnd base rates'!M$113)\n+($H824*'fnd base rates'!M$114)\n+($I824*'fnd base rates'!M$115)\n+($J824*'fnd base rates'!M$119)\n+($K824*'fnd base rates'!M$120)\n+($M824*'fnd base rates'!M$122)\n+($N824*'fnd base rates'!M$123)\n+($O824*'fnd base rates'!M$124)\n+($P824*VLOOKUP($S824+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3506262128,"3506","262","128",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3506,3506262149,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D825","v":0},{"$f":"'fnd enro'!E825","v":0},{"$f":"'fnd enro'!F825","v":0},{"$f":"'fnd enro'!G825","v":0},{"$f":"'fnd enro'!H825","v":0},{"$f":"'fnd enro'!I825","v":3},{"$f":"'fnd enro'!J825","v":0},{"$f":"'fnd enro'!K825","v":0.1137},{"$f":"'fnd enro'!L825","v":0},{"$f":"'fnd enro'!M825+'fnd enro'!N825","v":0},{"$f":"'fnd enro'!O825","v":0},{"$f":"'fnd enro'!P825","v":0},{"$f":"'fnd enro'!Q825+'fnd enro'!R825","v":2},{"$f":"'fnd enro'!T825","v":3},1,{"$f":"VALUE('fnd enro'!S825)","v":10},null,{"$f":"(($D825*'fnd base rates'!C$110)\n+($E825*'fnd base rates'!C$111)\n+($F825*'fnd base rates'!C$112)\n+($G825*'fnd base rates'!C$113)\n+($H825*'fnd base rates'!C$114)\n+($I825*'fnd base rates'!C$115)\n+($J825*'fnd base rates'!C$119)\n+($K825*'fnd base rates'!C$120)\n+($M825*'fnd base rates'!C$122)\n+($N825*'fnd base rates'!C$123)\n+($O825*'fnd base rates'!C$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,3)))\n*$R825","v":1607.9462259999998},{"$f":"(($D825*'fnd base rates'!D$110)\n+($E825*'fnd base rates'!D$111)\n+($F825*'fnd base rates'!D$112)\n+($G825*'fnd base rates'!D$113)\n+($H825*'fnd base rates'!D$114)\n+($I825*'fnd base rates'!D$115)\n+($J825*'fnd base rates'!D$119)\n+($K825*'fnd base rates'!D$120)\n+($M825*'fnd base rates'!D$122)\n+($N825*'fnd base rates'!D$123)\n+($O825*'fnd base rates'!D$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,4)))\n*$R825","v":2713.96},{"$f":"(($D825*'fnd base rates'!E$110)\n+($E825*'fnd base rates'!E$111)\n+($F825*'fnd base rates'!E$112)\n+($G825*'fnd base rates'!E$113)\n+($H825*'fnd base rates'!E$114)\n+($I825*'fnd base rates'!E$115)\n+($J825*'fnd base rates'!E$119)\n+($K825*'fnd base rates'!E$120)\n+($M825*'fnd base rates'!E$122)\n+($N825*'fnd base rates'!E$123)\n+($O825*'fnd base rates'!E$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,5)))\n*$R825","v":19379.117774999999},{"$f":"(($D825*'fnd base rates'!F$110)\n+($E825*'fnd base rates'!F$111)\n+($F825*'fnd base rates'!F$112)\n+($G825*'fnd base rates'!F$113)\n+($H825*'fnd base rates'!F$114)\n+($I825*'fnd base rates'!F$115)\n+($J825*'fnd base rates'!F$119)\n+($K825*'fnd base rates'!F$120)\n+($M825*'fnd base rates'!F$122)\n+($N825*'fnd base rates'!F$123)\n+($O825*'fnd base rates'!F$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,6)))\n*$R825","v":2444.1987449999997},{"$f":"(($D825*'fnd base rates'!G$110)\n+($E825*'fnd base rates'!G$111)\n+($F825*'fnd base rates'!G$112)\n+($G825*'fnd base rates'!G$113)\n+($H825*'fnd base rates'!G$114)\n+($I825*'fnd base rates'!G$115)\n+($J825*'fnd base rates'!G$119)\n+($K825*'fnd base rates'!G$120)\n+($M825*'fnd base rates'!G$122)\n+($N825*'fnd base rates'!G$123)\n+($O825*'fnd base rates'!G$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,7)))\n*$R825","v":733.58580899999993},{"$f":"(($D825*'fnd base rates'!H$110)\n+($E825*'fnd base rates'!H$111)\n+($F825*'fnd base rates'!H$112)\n+($G825*'fnd base rates'!H$113)\n+($H825*'fnd base rates'!H$114)\n+($I825*'fnd base rates'!H$115)\n+($J825*'fnd base rates'!H$119)\n+($K825*'fnd base rates'!H$120)\n+($M825*'fnd base rates'!H$122)\n+($N825*'fnd base rates'!H$123)\n+($O825*'fnd base rates'!H$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,8)))","v":2340.5407340000002},{"$f":"(($D825*'fnd base rates'!I$110)\n+($E825*'fnd base rates'!I$111)\n+($F825*'fnd base rates'!I$112)\n+($G825*'fnd base rates'!I$113)\n+($H825*'fnd base rates'!I$114)\n+($I825*'fnd base rates'!I$115)\n+($J825*'fnd base rates'!I$119)\n+($K825*'fnd base rates'!I$120)\n+($M825*'fnd base rates'!I$122)\n+($N825*'fnd base rates'!I$123)\n+($O825*'fnd base rates'!I$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,9)))\n*$R825","v":1415.65},{"$f":"(($D825*'fnd base rates'!J$110)\n+($E825*'fnd base rates'!J$111)\n+($F825*'fnd base rates'!J$112)\n+($G825*'fnd base rates'!J$113)\n+($H825*'fnd base rates'!J$114)\n+($I825*'fnd base rates'!J$115)\n+($J825*'fnd base rates'!J$119)\n+($K825*'fnd base rates'!J$120)\n+($M825*'fnd base rates'!J$122)\n+($N825*'fnd base rates'!J$123)\n+($O825*'fnd base rates'!J$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,10)))\n*$R825","v":2805.21},{"$f":"(($D825*'fnd base rates'!K$110)\n+($E825*'fnd base rates'!K$111)\n+($F825*'fnd base rates'!K$112)\n+($G825*'fnd base rates'!K$113)\n+($H825*'fnd base rates'!K$114)\n+($I825*'fnd base rates'!K$115)\n+($J825*'fnd base rates'!K$119)\n+($K825*'fnd base rates'!K$120)\n+($M825*'fnd base rates'!K$122)\n+($N825*'fnd base rates'!K$123)\n+($O825*'fnd base rates'!K$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,11)))\n*$R825","v":3185.844783},{"$f":"(($D825*'fnd base rates'!L$110)\n+($E825*'fnd base rates'!L$111)\n+($F825*'fnd base rates'!L$112)\n+($G825*'fnd base rates'!L$113)\n+($H825*'fnd base rates'!L$114)\n+($I825*'fnd base rates'!L$115)\n+($J825*'fnd base rates'!L$119)\n+($K825*'fnd base rates'!L$120)\n+($M825*'fnd base rates'!L$122)\n+($N825*'fnd base rates'!L$123)\n+($O825*'fnd base rates'!L$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,12)))","v":4219.5390838866488},{"$f":"(($D825*'fnd base rates'!M$110)\n+($E825*'fnd base rates'!M$111)\n+($F825*'fnd base rates'!M$112)\n+($G825*'fnd base rates'!M$113)\n+($H825*'fnd base rates'!M$114)\n+($I825*'fnd base rates'!M$115)\n+($J825*'fnd base rates'!M$119)\n+($K825*'fnd base rates'!M$120)\n+($M825*'fnd base rates'!M$122)\n+($N825*'fnd base rates'!M$123)\n+($O825*'fnd base rates'!M$124)\n+($P825*VLOOKUP($S825+15,rate_basefnd,13)))","v":0},40845.59315588665,null,3506262149,"3506","262","149",1,3,40845.59315588665,13615,0,13615,null,null,null,null,null,13615,0,13615,253,13362,3,13359]
[3506,3506262163,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D826","v":0},{"$f":"'fnd enro'!E826","v":0},{"$f":"'fnd enro'!F826","v":0},{"$f":"'fnd enro'!G826","v":0},{"$f":"'fnd enro'!H826","v":59},{"$f":"'fnd enro'!I826","v":89},{"$f":"'fnd enro'!J826","v":0},{"$f":"'fnd enro'!K826","v":5.6092000000000004},{"$f":"'fnd enro'!L826","v":0},{"$f":"'fnd enro'!M826+'fnd enro'!N826","v":0},{"$f":"'fnd enro'!O826","v":28},{"$f":"'fnd enro'!P826","v":20},{"$f":"'fnd enro'!Q826+'fnd enro'!R826","v":62},{"$f":"'fnd enro'!T826","v":148},1,{"$f":"VALUE('fnd enro'!S826)","v":8},null,{"$f":"(($D826*'fnd base rates'!C$110)\n+($E826*'fnd base rates'!C$111)\n+($F826*'fnd base rates'!C$112)\n+($G826*'fnd base rates'!C$113)\n+($H826*'fnd base rates'!C$114)\n+($I826*'fnd base rates'!C$115)\n+($J826*'fnd base rates'!C$119)\n+($K826*'fnd base rates'!C$120)\n+($M826*'fnd base rates'!C$122)\n+($N826*'fnd base rates'!C$123)\n+($O826*'fnd base rates'!C$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,3)))\n*$R826","v":80984.633816000001},{"$f":"(($D826*'fnd base rates'!D$110)\n+($E826*'fnd base rates'!D$111)\n+($F826*'fnd base rates'!D$112)\n+($G826*'fnd base rates'!D$113)\n+($H826*'fnd base rates'!D$114)\n+($I826*'fnd base rates'!D$115)\n+($J826*'fnd base rates'!D$119)\n+($K826*'fnd base rates'!D$120)\n+($M826*'fnd base rates'!D$122)\n+($N826*'fnd base rates'!D$123)\n+($O826*'fnd base rates'!D$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,4)))\n*$R826","v":129465.12},{"$f":"(($D826*'fnd base rates'!E$110)\n+($E826*'fnd base rates'!E$111)\n+($F826*'fnd base rates'!E$112)\n+($G826*'fnd base rates'!E$113)\n+($H826*'fnd base rates'!E$114)\n+($I826*'fnd base rates'!E$115)\n+($J826*'fnd base rates'!E$119)\n+($K826*'fnd base rates'!E$120)\n+($M826*'fnd base rates'!E$122)\n+($N826*'fnd base rates'!E$123)\n+($O826*'fnd base rates'!E$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,5)))\n*$R826","v":813676.44689999986},{"$f":"(($D826*'fnd base rates'!F$110)\n+($E826*'fnd base rates'!F$111)\n+($F826*'fnd base rates'!F$112)\n+($G826*'fnd base rates'!F$113)\n+($H826*'fnd base rates'!F$114)\n+($I826*'fnd base rates'!F$115)\n+($J826*'fnd base rates'!F$119)\n+($K826*'fnd base rates'!F$120)\n+($M826*'fnd base rates'!F$122)\n+($N826*'fnd base rates'!F$123)\n+($O826*'fnd base rates'!F$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,6)))\n*$R826","v":133697.82141999999},{"$f":"(($D826*'fnd base rates'!G$110)\n+($E826*'fnd base rates'!G$111)\n+($F826*'fnd base rates'!G$112)\n+($G826*'fnd base rates'!G$113)\n+($H826*'fnd base rates'!G$114)\n+($I826*'fnd base rates'!G$115)\n+($J826*'fnd base rates'!G$119)\n+($K826*'fnd base rates'!G$120)\n+($M826*'fnd base rates'!G$122)\n+($N826*'fnd base rates'!G$123)\n+($O826*'fnd base rates'!G$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,7)))\n*$R826","v":32992.283243999998},{"$f":"(($D826*'fnd base rates'!H$110)\n+($E826*'fnd base rates'!H$111)\n+($F826*'fnd base rates'!H$112)\n+($G826*'fnd base rates'!H$113)\n+($H826*'fnd base rates'!H$114)\n+($I826*'fnd base rates'!H$115)\n+($J826*'fnd base rates'!H$119)\n+($K826*'fnd base rates'!H$120)\n+($M826*'fnd base rates'!H$122)\n+($N826*'fnd base rates'!H$123)\n+($O826*'fnd base rates'!H$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,8)))","v":103132.039544},{"$f":"(($D826*'fnd base rates'!I$110)\n+($E826*'fnd base rates'!I$111)\n+($F826*'fnd base rates'!I$112)\n+($G826*'fnd base rates'!I$113)\n+($H826*'fnd base rates'!I$114)\n+($I826*'fnd base rates'!I$115)\n+($J826*'fnd base rates'!I$119)\n+($K826*'fnd base rates'!I$120)\n+($M826*'fnd base rates'!I$122)\n+($N826*'fnd base rates'!I$123)\n+($O826*'fnd base rates'!I$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,9)))\n*$R826","v":63625.929999999993},{"$f":"(($D826*'fnd base rates'!J$110)\n+($E826*'fnd base rates'!J$111)\n+($F826*'fnd base rates'!J$112)\n+($G826*'fnd base rates'!J$113)\n+($H826*'fnd base rates'!J$114)\n+($I826*'fnd base rates'!J$115)\n+($J826*'fnd base rates'!J$119)\n+($K826*'fnd base rates'!J$120)\n+($M826*'fnd base rates'!J$122)\n+($N826*'fnd base rates'!J$123)\n+($O826*'fnd base rates'!J$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,10)))\n*$R826","v":97814.14},{"$f":"(($D826*'fnd base rates'!K$110)\n+($E826*'fnd base rates'!K$111)\n+($F826*'fnd base rates'!K$112)\n+($G826*'fnd base rates'!K$113)\n+($H826*'fnd base rates'!K$114)\n+($I826*'fnd base rates'!K$115)\n+($J826*'fnd base rates'!K$119)\n+($K826*'fnd base rates'!K$120)\n+($M826*'fnd base rates'!K$122)\n+($N826*'fnd base rates'!K$123)\n+($O826*'fnd base rates'!K$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,11)))\n*$R826","v":171255.28262799999},{"$f":"(($D826*'fnd base rates'!L$110)\n+($E826*'fnd base rates'!L$111)\n+($F826*'fnd base rates'!L$112)\n+($G826*'fnd base rates'!L$113)\n+($H826*'fnd base rates'!L$114)\n+($I826*'fnd base rates'!L$115)\n+($J826*'fnd base rates'!L$119)\n+($K826*'fnd base rates'!L$120)\n+($M826*'fnd base rates'!L$122)\n+($N826*'fnd base rates'!L$123)\n+($O826*'fnd base rates'!L$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,12)))","v":207136.40704120678},{"$f":"(($D826*'fnd base rates'!M$110)\n+($E826*'fnd base rates'!M$111)\n+($F826*'fnd base rates'!M$112)\n+($G826*'fnd base rates'!M$113)\n+($H826*'fnd base rates'!M$114)\n+($I826*'fnd base rates'!M$115)\n+($J826*'fnd base rates'!M$119)\n+($K826*'fnd base rates'!M$120)\n+($M826*'fnd base rates'!M$122)\n+($N826*'fnd base rates'!M$123)\n+($O826*'fnd base rates'!M$124)\n+($P826*VLOOKUP($S826+15,rate_basefnd,13)))","v":0},1833780.1045932064,null,3506262163,"3506","262","163",1,148,1833780.1045932064,12390,0,12390,null,null,null,null,null,12390,0,12390,-129,12519,314,12205]
[3506,3506262164,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D827","v":0},{"$f":"'fnd enro'!E827","v":0},{"$f":"'fnd enro'!F827","v":0},{"$f":"'fnd enro'!G827","v":0},{"$f":"'fnd enro'!H827","v":0},{"$f":"'fnd enro'!I827","v":1},{"$f":"'fnd enro'!J827","v":0},{"$f":"'fnd enro'!K827","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L827","v":0},{"$f":"'fnd enro'!M827+'fnd enro'!N827","v":0},{"$f":"'fnd enro'!O827","v":0},{"$f":"'fnd enro'!P827","v":0},{"$f":"'fnd enro'!Q827+'fnd enro'!R827","v":0},{"$f":"'fnd enro'!T827","v":1},1,{"$f":"VALUE('fnd enro'!S827)","v":1},null,{"$f":"(($D827*'fnd base rates'!C$110)\n+($E827*'fnd base rates'!C$111)\n+($F827*'fnd base rates'!C$112)\n+($G827*'fnd base rates'!C$113)\n+($H827*'fnd base rates'!C$114)\n+($I827*'fnd base rates'!C$115)\n+($J827*'fnd base rates'!C$119)\n+($K827*'fnd base rates'!C$120)\n+($M827*'fnd base rates'!C$122)\n+($N827*'fnd base rates'!C$123)\n+($O827*'fnd base rates'!C$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,3)))\n*$R827","v":494.44874200000004},{"$f":"(($D827*'fnd base rates'!D$110)\n+($E827*'fnd base rates'!D$111)\n+($F827*'fnd base rates'!D$112)\n+($G827*'fnd base rates'!D$113)\n+($H827*'fnd base rates'!D$114)\n+($I827*'fnd base rates'!D$115)\n+($J827*'fnd base rates'!D$119)\n+($K827*'fnd base rates'!D$120)\n+($M827*'fnd base rates'!D$122)\n+($N827*'fnd base rates'!D$123)\n+($O827*'fnd base rates'!D$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,4)))\n*$R827","v":707.86},{"$f":"(($D827*'fnd base rates'!E$110)\n+($E827*'fnd base rates'!E$111)\n+($F827*'fnd base rates'!E$112)\n+($G827*'fnd base rates'!E$113)\n+($H827*'fnd base rates'!E$114)\n+($I827*'fnd base rates'!E$115)\n+($J827*'fnd base rates'!E$119)\n+($K827*'fnd base rates'!E$120)\n+($M827*'fnd base rates'!E$122)\n+($N827*'fnd base rates'!E$123)\n+($O827*'fnd base rates'!E$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,5)))\n*$R827","v":4538.6259250000003},{"$f":"(($D827*'fnd base rates'!F$110)\n+($E827*'fnd base rates'!F$111)\n+($F827*'fnd base rates'!F$112)\n+($G827*'fnd base rates'!F$113)\n+($H827*'fnd base rates'!F$114)\n+($I827*'fnd base rates'!F$115)\n+($J827*'fnd base rates'!F$119)\n+($K827*'fnd base rates'!F$120)\n+($M827*'fnd base rates'!F$122)\n+($N827*'fnd base rates'!F$123)\n+($O827*'fnd base rates'!F$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,6)))\n*$R827","v":814.73291500000005},{"$f":"(($D827*'fnd base rates'!G$110)\n+($E827*'fnd base rates'!G$111)\n+($F827*'fnd base rates'!G$112)\n+($G827*'fnd base rates'!G$113)\n+($H827*'fnd base rates'!G$114)\n+($I827*'fnd base rates'!G$115)\n+($J827*'fnd base rates'!G$119)\n+($K827*'fnd base rates'!G$120)\n+($M827*'fnd base rates'!G$122)\n+($N827*'fnd base rates'!G$123)\n+($O827*'fnd base rates'!G$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,7)))\n*$R827","v":151.32860299999999},{"$f":"(($D827*'fnd base rates'!H$110)\n+($E827*'fnd base rates'!H$111)\n+($F827*'fnd base rates'!H$112)\n+($G827*'fnd base rates'!H$113)\n+($H827*'fnd base rates'!H$114)\n+($I827*'fnd base rates'!H$115)\n+($J827*'fnd base rates'!H$119)\n+($K827*'fnd base rates'!H$120)\n+($M827*'fnd base rates'!H$122)\n+($N827*'fnd base rates'!H$123)\n+($O827*'fnd base rates'!H$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D827*'fnd base rates'!I$110)\n+($E827*'fnd base rates'!I$111)\n+($F827*'fnd base rates'!I$112)\n+($G827*'fnd base rates'!I$113)\n+($H827*'fnd base rates'!I$114)\n+($I827*'fnd base rates'!I$115)\n+($J827*'fnd base rates'!I$119)\n+($K827*'fnd base rates'!I$120)\n+($M827*'fnd base rates'!I$122)\n+($N827*'fnd base rates'!I$123)\n+($O827*'fnd base rates'!I$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,9)))\n*$R827","v":394.09},{"$f":"(($D827*'fnd base rates'!J$110)\n+($E827*'fnd base rates'!J$111)\n+($F827*'fnd base rates'!J$112)\n+($G827*'fnd base rates'!J$113)\n+($H827*'fnd base rates'!J$114)\n+($I827*'fnd base rates'!J$115)\n+($J827*'fnd base rates'!J$119)\n+($K827*'fnd base rates'!J$120)\n+($M827*'fnd base rates'!J$122)\n+($N827*'fnd base rates'!J$123)\n+($O827*'fnd base rates'!J$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,10)))\n*$R827","v":530.85},{"$f":"(($D827*'fnd base rates'!K$110)\n+($E827*'fnd base rates'!K$111)\n+($F827*'fnd base rates'!K$112)\n+($G827*'fnd base rates'!K$113)\n+($H827*'fnd base rates'!K$114)\n+($I827*'fnd base rates'!K$115)\n+($J827*'fnd base rates'!K$119)\n+($K827*'fnd base rates'!K$120)\n+($M827*'fnd base rates'!K$122)\n+($N827*'fnd base rates'!K$123)\n+($O827*'fnd base rates'!K$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,11)))\n*$R827","v":1061.948261},{"$f":"(($D827*'fnd base rates'!L$110)\n+($E827*'fnd base rates'!L$111)\n+($F827*'fnd base rates'!L$112)\n+($G827*'fnd base rates'!L$113)\n+($H827*'fnd base rates'!L$114)\n+($I827*'fnd base rates'!L$115)\n+($J827*'fnd base rates'!L$119)\n+($K827*'fnd base rates'!L$120)\n+($M827*'fnd base rates'!L$122)\n+($N827*'fnd base rates'!L$123)\n+($O827*'fnd base rates'!L$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D827*'fnd base rates'!M$110)\n+($E827*'fnd base rates'!M$111)\n+($F827*'fnd base rates'!M$112)\n+($G827*'fnd base rates'!M$113)\n+($H827*'fnd base rates'!M$114)\n+($I827*'fnd base rates'!M$115)\n+($J827*'fnd base rates'!M$119)\n+($K827*'fnd base rates'!M$120)\n+($M827*'fnd base rates'!M$122)\n+($N827*'fnd base rates'!M$123)\n+($O827*'fnd base rates'!M$124)\n+($P827*VLOOKUP($S827+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3506262164,"3506","262","164",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3506,3506262165,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D828","v":0},{"$f":"'fnd enro'!E828","v":0},{"$f":"'fnd enro'!F828","v":0},{"$f":"'fnd enro'!G828","v":0},{"$f":"'fnd enro'!H828","v":14},{"$f":"'fnd enro'!I828","v":42},{"$f":"'fnd enro'!J828","v":0},{"$f":"'fnd enro'!K828","v":2.1223999999999998},{"$f":"'fnd enro'!L828","v":0},{"$f":"'fnd enro'!M828+'fnd enro'!N828","v":0},{"$f":"'fnd enro'!O828","v":5},{"$f":"'fnd enro'!P828","v":2},{"$f":"'fnd enro'!Q828+'fnd enro'!R828","v":16},{"$f":"'fnd enro'!T828","v":56},1,{"$f":"VALUE('fnd enro'!S828)","v":6},null,{"$f":"(($D828*'fnd base rates'!C$110)\n+($E828*'fnd base rates'!C$111)\n+($F828*'fnd base rates'!C$112)\n+($G828*'fnd base rates'!C$113)\n+($H828*'fnd base rates'!C$114)\n+($I828*'fnd base rates'!C$115)\n+($J828*'fnd base rates'!C$119)\n+($K828*'fnd base rates'!C$120)\n+($M828*'fnd base rates'!C$122)\n+($N828*'fnd base rates'!C$123)\n+($O828*'fnd base rates'!C$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,3)))\n*$R828","v":29217.949552000005},{"$f":"(($D828*'fnd base rates'!D$110)\n+($E828*'fnd base rates'!D$111)\n+($F828*'fnd base rates'!D$112)\n+($G828*'fnd base rates'!D$113)\n+($H828*'fnd base rates'!D$114)\n+($I828*'fnd base rates'!D$115)\n+($J828*'fnd base rates'!D$119)\n+($K828*'fnd base rates'!D$120)\n+($M828*'fnd base rates'!D$122)\n+($N828*'fnd base rates'!D$123)\n+($O828*'fnd base rates'!D$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,4)))\n*$R828","v":45035.01},{"$f":"(($D828*'fnd base rates'!E$110)\n+($E828*'fnd base rates'!E$111)\n+($F828*'fnd base rates'!E$112)\n+($G828*'fnd base rates'!E$113)\n+($H828*'fnd base rates'!E$114)\n+($I828*'fnd base rates'!E$115)\n+($J828*'fnd base rates'!E$119)\n+($K828*'fnd base rates'!E$120)\n+($M828*'fnd base rates'!E$122)\n+($N828*'fnd base rates'!E$123)\n+($O828*'fnd base rates'!E$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,5)))\n*$R828","v":285020.69180000003},{"$f":"(($D828*'fnd base rates'!F$110)\n+($E828*'fnd base rates'!F$111)\n+($F828*'fnd base rates'!F$112)\n+($G828*'fnd base rates'!F$113)\n+($H828*'fnd base rates'!F$114)\n+($I828*'fnd base rates'!F$115)\n+($J828*'fnd base rates'!F$119)\n+($K828*'fnd base rates'!F$120)\n+($M828*'fnd base rates'!F$122)\n+($N828*'fnd base rates'!F$123)\n+($O828*'fnd base rates'!F$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,6)))\n*$R828","v":48112.753239999998},{"$f":"(($D828*'fnd base rates'!G$110)\n+($E828*'fnd base rates'!G$111)\n+($F828*'fnd base rates'!G$112)\n+($G828*'fnd base rates'!G$113)\n+($H828*'fnd base rates'!G$114)\n+($I828*'fnd base rates'!G$115)\n+($J828*'fnd base rates'!G$119)\n+($K828*'fnd base rates'!G$120)\n+($M828*'fnd base rates'!G$122)\n+($N828*'fnd base rates'!G$123)\n+($O828*'fnd base rates'!G$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,7)))\n*$R828","v":10885.251768},{"$f":"(($D828*'fnd base rates'!H$110)\n+($E828*'fnd base rates'!H$111)\n+($F828*'fnd base rates'!H$112)\n+($G828*'fnd base rates'!H$113)\n+($H828*'fnd base rates'!H$114)\n+($I828*'fnd base rates'!H$115)\n+($J828*'fnd base rates'!H$119)\n+($K828*'fnd base rates'!H$120)\n+($M828*'fnd base rates'!H$122)\n+($N828*'fnd base rates'!H$123)\n+($O828*'fnd base rates'!H$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,8)))","v":40030.140368},{"$f":"(($D828*'fnd base rates'!I$110)\n+($E828*'fnd base rates'!I$111)\n+($F828*'fnd base rates'!I$112)\n+($G828*'fnd base rates'!I$113)\n+($H828*'fnd base rates'!I$114)\n+($I828*'fnd base rates'!I$115)\n+($J828*'fnd base rates'!I$119)\n+($K828*'fnd base rates'!I$120)\n+($M828*'fnd base rates'!I$122)\n+($N828*'fnd base rates'!I$123)\n+($O828*'fnd base rates'!I$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,9)))\n*$R828","v":23121.67},{"$f":"(($D828*'fnd base rates'!J$110)\n+($E828*'fnd base rates'!J$111)\n+($F828*'fnd base rates'!J$112)\n+($G828*'fnd base rates'!J$113)\n+($H828*'fnd base rates'!J$114)\n+($I828*'fnd base rates'!J$115)\n+($J828*'fnd base rates'!J$119)\n+($K828*'fnd base rates'!J$120)\n+($M828*'fnd base rates'!J$122)\n+($N828*'fnd base rates'!J$123)\n+($O828*'fnd base rates'!J$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,10)))\n*$R828","v":34531.21},{"$f":"(($D828*'fnd base rates'!K$110)\n+($E828*'fnd base rates'!K$111)\n+($F828*'fnd base rates'!K$112)\n+($G828*'fnd base rates'!K$113)\n+($H828*'fnd base rates'!K$114)\n+($I828*'fnd base rates'!K$115)\n+($J828*'fnd base rates'!K$119)\n+($K828*'fnd base rates'!K$120)\n+($M828*'fnd base rates'!K$122)\n+($N828*'fnd base rates'!K$123)\n+($O828*'fnd base rates'!K$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,11)))\n*$R828","v":61740.592616000002},{"$f":"(($D828*'fnd base rates'!L$110)\n+($E828*'fnd base rates'!L$111)\n+($F828*'fnd base rates'!L$112)\n+($G828*'fnd base rates'!L$113)\n+($H828*'fnd base rates'!L$114)\n+($I828*'fnd base rates'!L$115)\n+($J828*'fnd base rates'!L$119)\n+($K828*'fnd base rates'!L$120)\n+($M828*'fnd base rates'!L$122)\n+($N828*'fnd base rates'!L$123)\n+($O828*'fnd base rates'!L$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,12)))","v":71300.227158638634},{"$f":"(($D828*'fnd base rates'!M$110)\n+($E828*'fnd base rates'!M$111)\n+($F828*'fnd base rates'!M$112)\n+($G828*'fnd base rates'!M$113)\n+($H828*'fnd base rates'!M$114)\n+($I828*'fnd base rates'!M$115)\n+($J828*'fnd base rates'!M$119)\n+($K828*'fnd base rates'!M$120)\n+($M828*'fnd base rates'!M$122)\n+($N828*'fnd base rates'!M$123)\n+($O828*'fnd base rates'!M$124)\n+($P828*VLOOKUP($S828+15,rate_basefnd,13)))","v":0},648995.49650263879,null,3506262165,"3506","262","165",1,56,648995.49650263879,11589,0,11589,null,null,null,null,null,11589,0,11589,-21,11610,218,11392]
[3506,3506262176,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D829","v":0},{"$f":"'fnd enro'!E829","v":0},{"$f":"'fnd enro'!F829","v":0},{"$f":"'fnd enro'!G829","v":0},{"$f":"'fnd enro'!H829","v":2},{"$f":"'fnd enro'!I829","v":8},{"$f":"'fnd enro'!J829","v":0},{"$f":"'fnd enro'!K829","v":0.379},{"$f":"'fnd enro'!L829","v":0},{"$f":"'fnd enro'!M829+'fnd enro'!N829","v":0},{"$f":"'fnd enro'!O829","v":0},{"$f":"'fnd enro'!P829","v":1},{"$f":"'fnd enro'!Q829+'fnd enro'!R829","v":3},{"$f":"'fnd enro'!T829","v":10},1,{"$f":"VALUE('fnd enro'!S829)","v":6},null,{"$f":"(($D829*'fnd base rates'!C$110)\n+($E829*'fnd base rates'!C$111)\n+($F829*'fnd base rates'!C$112)\n+($G829*'fnd base rates'!C$113)\n+($H829*'fnd base rates'!C$114)\n+($I829*'fnd base rates'!C$115)\n+($J829*'fnd base rates'!C$119)\n+($K829*'fnd base rates'!C$120)\n+($M829*'fnd base rates'!C$122)\n+($N829*'fnd base rates'!C$123)\n+($O829*'fnd base rates'!C$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,3)))\n*$R829","v":5188.7474200000006},{"$f":"(($D829*'fnd base rates'!D$110)\n+($E829*'fnd base rates'!D$111)\n+($F829*'fnd base rates'!D$112)\n+($G829*'fnd base rates'!D$113)\n+($H829*'fnd base rates'!D$114)\n+($I829*'fnd base rates'!D$115)\n+($J829*'fnd base rates'!D$119)\n+($K829*'fnd base rates'!D$120)\n+($M829*'fnd base rates'!D$122)\n+($N829*'fnd base rates'!D$123)\n+($O829*'fnd base rates'!D$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,4)))\n*$R829","v":8015.9500000000007},{"$f":"(($D829*'fnd base rates'!E$110)\n+($E829*'fnd base rates'!E$111)\n+($F829*'fnd base rates'!E$112)\n+($G829*'fnd base rates'!E$113)\n+($H829*'fnd base rates'!E$114)\n+($I829*'fnd base rates'!E$115)\n+($J829*'fnd base rates'!E$119)\n+($K829*'fnd base rates'!E$120)\n+($M829*'fnd base rates'!E$122)\n+($N829*'fnd base rates'!E$123)\n+($O829*'fnd base rates'!E$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,5)))\n*$R829","v":51492.82925000001},{"$f":"(($D829*'fnd base rates'!F$110)\n+($E829*'fnd base rates'!F$111)\n+($F829*'fnd base rates'!F$112)\n+($G829*'fnd base rates'!F$113)\n+($H829*'fnd base rates'!F$114)\n+($I829*'fnd base rates'!F$115)\n+($J829*'fnd base rates'!F$119)\n+($K829*'fnd base rates'!F$120)\n+($M829*'fnd base rates'!F$122)\n+($N829*'fnd base rates'!F$123)\n+($O829*'fnd base rates'!F$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,6)))\n*$R829","v":8476.8591500000002},{"$f":"(($D829*'fnd base rates'!G$110)\n+($E829*'fnd base rates'!G$111)\n+($F829*'fnd base rates'!G$112)\n+($G829*'fnd base rates'!G$113)\n+($H829*'fnd base rates'!G$114)\n+($I829*'fnd base rates'!G$115)\n+($J829*'fnd base rates'!G$119)\n+($K829*'fnd base rates'!G$120)\n+($M829*'fnd base rates'!G$122)\n+($N829*'fnd base rates'!G$123)\n+($O829*'fnd base rates'!G$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,7)))\n*$R829","v":1941.48603},{"$f":"(($D829*'fnd base rates'!H$110)\n+($E829*'fnd base rates'!H$111)\n+($F829*'fnd base rates'!H$112)\n+($G829*'fnd base rates'!H$113)\n+($H829*'fnd base rates'!H$114)\n+($I829*'fnd base rates'!H$115)\n+($J829*'fnd base rates'!H$119)\n+($K829*'fnd base rates'!H$120)\n+($M829*'fnd base rates'!H$122)\n+($N829*'fnd base rates'!H$123)\n+($O829*'fnd base rates'!H$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,8)))","v":7245.8857799999996},{"$f":"(($D829*'fnd base rates'!I$110)\n+($E829*'fnd base rates'!I$111)\n+($F829*'fnd base rates'!I$112)\n+($G829*'fnd base rates'!I$113)\n+($H829*'fnd base rates'!I$114)\n+($I829*'fnd base rates'!I$115)\n+($J829*'fnd base rates'!I$119)\n+($K829*'fnd base rates'!I$120)\n+($M829*'fnd base rates'!I$122)\n+($N829*'fnd base rates'!I$123)\n+($O829*'fnd base rates'!I$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,9)))\n*$R829","v":4156.29},{"$f":"(($D829*'fnd base rates'!J$110)\n+($E829*'fnd base rates'!J$111)\n+($F829*'fnd base rates'!J$112)\n+($G829*'fnd base rates'!J$113)\n+($H829*'fnd base rates'!J$114)\n+($I829*'fnd base rates'!J$115)\n+($J829*'fnd base rates'!J$119)\n+($K829*'fnd base rates'!J$120)\n+($M829*'fnd base rates'!J$122)\n+($N829*'fnd base rates'!J$123)\n+($O829*'fnd base rates'!J$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,10)))\n*$R829","v":6386.48},{"$f":"(($D829*'fnd base rates'!K$110)\n+($E829*'fnd base rates'!K$111)\n+($F829*'fnd base rates'!K$112)\n+($G829*'fnd base rates'!K$113)\n+($H829*'fnd base rates'!K$114)\n+($I829*'fnd base rates'!K$115)\n+($J829*'fnd base rates'!K$119)\n+($K829*'fnd base rates'!K$120)\n+($M829*'fnd base rates'!K$122)\n+($N829*'fnd base rates'!K$123)\n+($O829*'fnd base rates'!K$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,11)))\n*$R829","v":10899.652609999999},{"$f":"(($D829*'fnd base rates'!L$110)\n+($E829*'fnd base rates'!L$111)\n+($F829*'fnd base rates'!L$112)\n+($G829*'fnd base rates'!L$113)\n+($H829*'fnd base rates'!L$114)\n+($I829*'fnd base rates'!L$115)\n+($J829*'fnd base rates'!L$119)\n+($K829*'fnd base rates'!L$120)\n+($M829*'fnd base rates'!L$122)\n+($N829*'fnd base rates'!L$123)\n+($O829*'fnd base rates'!L$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,12)))","v":12640.630411920429},{"$f":"(($D829*'fnd base rates'!M$110)\n+($E829*'fnd base rates'!M$111)\n+($F829*'fnd base rates'!M$112)\n+($G829*'fnd base rates'!M$113)\n+($H829*'fnd base rates'!M$114)\n+($I829*'fnd base rates'!M$115)\n+($J829*'fnd base rates'!M$119)\n+($K829*'fnd base rates'!M$120)\n+($M829*'fnd base rates'!M$122)\n+($N829*'fnd base rates'!M$123)\n+($O829*'fnd base rates'!M$124)\n+($P829*VLOOKUP($S829+15,rate_basefnd,13)))","v":0},116444.81065192043,null,3506262176,"3506","262","176",1,10,116444.81065192043,11644,0,11644,null,null,null,null,null,11644,0,11644,-78,11722,340,11382]
[3506,3506262178,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D830","v":0},{"$f":"'fnd enro'!E830","v":0},{"$f":"'fnd enro'!F830","v":0},{"$f":"'fnd enro'!G830","v":0},{"$f":"'fnd enro'!H830","v":4},{"$f":"'fnd enro'!I830","v":2},{"$f":"'fnd enro'!J830","v":0},{"$f":"'fnd enro'!K830","v":0.22739999999999999},{"$f":"'fnd enro'!L830","v":0},{"$f":"'fnd enro'!M830+'fnd enro'!N830","v":0},{"$f":"'fnd enro'!O830","v":1},{"$f":"'fnd enro'!P830","v":0},{"$f":"'fnd enro'!Q830+'fnd enro'!R830","v":3},{"$f":"'fnd enro'!T830","v":6},1,{"$f":"VALUE('fnd enro'!S830)","v":10},null,{"$f":"(($D830*'fnd base rates'!C$110)\n+($E830*'fnd base rates'!C$111)\n+($F830*'fnd base rates'!C$112)\n+($G830*'fnd base rates'!C$113)\n+($H830*'fnd base rates'!C$114)\n+($I830*'fnd base rates'!C$115)\n+($J830*'fnd base rates'!C$119)\n+($K830*'fnd base rates'!C$120)\n+($M830*'fnd base rates'!C$122)\n+($N830*'fnd base rates'!C$123)\n+($O830*'fnd base rates'!C$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,3)))\n*$R830","v":3247.8724520000001},{"$f":"(($D830*'fnd base rates'!D$110)\n+($E830*'fnd base rates'!D$111)\n+($F830*'fnd base rates'!D$112)\n+($G830*'fnd base rates'!D$113)\n+($H830*'fnd base rates'!D$114)\n+($I830*'fnd base rates'!D$115)\n+($J830*'fnd base rates'!D$119)\n+($K830*'fnd base rates'!D$120)\n+($M830*'fnd base rates'!D$122)\n+($N830*'fnd base rates'!D$123)\n+($O830*'fnd base rates'!D$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,4)))\n*$R830","v":5297.7199999999993},{"$f":"(($D830*'fnd base rates'!E$110)\n+($E830*'fnd base rates'!E$111)\n+($F830*'fnd base rates'!E$112)\n+($G830*'fnd base rates'!E$113)\n+($H830*'fnd base rates'!E$114)\n+($I830*'fnd base rates'!E$115)\n+($J830*'fnd base rates'!E$119)\n+($K830*'fnd base rates'!E$120)\n+($M830*'fnd base rates'!E$122)\n+($N830*'fnd base rates'!E$123)\n+($O830*'fnd base rates'!E$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,5)))\n*$R830","v":31655.155550000003},{"$f":"(($D830*'fnd base rates'!F$110)\n+($E830*'fnd base rates'!F$111)\n+($F830*'fnd base rates'!F$112)\n+($G830*'fnd base rates'!F$113)\n+($H830*'fnd base rates'!F$114)\n+($I830*'fnd base rates'!F$115)\n+($J830*'fnd base rates'!F$119)\n+($K830*'fnd base rates'!F$120)\n+($M830*'fnd base rates'!F$122)\n+($N830*'fnd base rates'!F$123)\n+($O830*'fnd base rates'!F$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,6)))\n*$R830","v":5454.8674900000005},{"$f":"(($D830*'fnd base rates'!G$110)\n+($E830*'fnd base rates'!G$111)\n+($F830*'fnd base rates'!G$112)\n+($G830*'fnd base rates'!G$113)\n+($H830*'fnd base rates'!G$114)\n+($I830*'fnd base rates'!G$115)\n+($J830*'fnd base rates'!G$119)\n+($K830*'fnd base rates'!G$120)\n+($M830*'fnd base rates'!G$122)\n+($N830*'fnd base rates'!G$123)\n+($O830*'fnd base rates'!G$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,7)))\n*$R830","v":1391.4216180000001},{"$f":"(($D830*'fnd base rates'!H$110)\n+($E830*'fnd base rates'!H$111)\n+($F830*'fnd base rates'!H$112)\n+($G830*'fnd base rates'!H$113)\n+($H830*'fnd base rates'!H$114)\n+($I830*'fnd base rates'!H$115)\n+($J830*'fnd base rates'!H$119)\n+($K830*'fnd base rates'!H$120)\n+($M830*'fnd base rates'!H$122)\n+($N830*'fnd base rates'!H$123)\n+($O830*'fnd base rates'!H$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,8)))","v":3650.0114680000001},{"$f":"(($D830*'fnd base rates'!I$110)\n+($E830*'fnd base rates'!I$111)\n+($F830*'fnd base rates'!I$112)\n+($G830*'fnd base rates'!I$113)\n+($H830*'fnd base rates'!I$114)\n+($I830*'fnd base rates'!I$115)\n+($J830*'fnd base rates'!I$119)\n+($K830*'fnd base rates'!I$120)\n+($M830*'fnd base rates'!I$122)\n+($N830*'fnd base rates'!I$123)\n+($O830*'fnd base rates'!I$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,9)))\n*$R830","v":2466.48},{"$f":"(($D830*'fnd base rates'!J$110)\n+($E830*'fnd base rates'!J$111)\n+($F830*'fnd base rates'!J$112)\n+($G830*'fnd base rates'!J$113)\n+($H830*'fnd base rates'!J$114)\n+($I830*'fnd base rates'!J$115)\n+($J830*'fnd base rates'!J$119)\n+($K830*'fnd base rates'!J$120)\n+($M830*'fnd base rates'!J$122)\n+($N830*'fnd base rates'!J$123)\n+($O830*'fnd base rates'!J$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,10)))\n*$R830","v":3825.1000000000004},{"$f":"(($D830*'fnd base rates'!K$110)\n+($E830*'fnd base rates'!K$111)\n+($F830*'fnd base rates'!K$112)\n+($G830*'fnd base rates'!K$113)\n+($H830*'fnd base rates'!K$114)\n+($I830*'fnd base rates'!K$115)\n+($J830*'fnd base rates'!K$119)\n+($K830*'fnd base rates'!K$120)\n+($M830*'fnd base rates'!K$122)\n+($N830*'fnd base rates'!K$123)\n+($O830*'fnd base rates'!K$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,11)))\n*$R830","v":6773.3195660000001},{"$f":"(($D830*'fnd base rates'!L$110)\n+($E830*'fnd base rates'!L$111)\n+($F830*'fnd base rates'!L$112)\n+($G830*'fnd base rates'!L$113)\n+($H830*'fnd base rates'!L$114)\n+($I830*'fnd base rates'!L$115)\n+($J830*'fnd base rates'!L$119)\n+($K830*'fnd base rates'!L$120)\n+($M830*'fnd base rates'!L$122)\n+($N830*'fnd base rates'!L$123)\n+($O830*'fnd base rates'!L$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,12)))","v":8639.935099036491},{"$f":"(($D830*'fnd base rates'!M$110)\n+($E830*'fnd base rates'!M$111)\n+($F830*'fnd base rates'!M$112)\n+($G830*'fnd base rates'!M$113)\n+($H830*'fnd base rates'!M$114)\n+($I830*'fnd base rates'!M$115)\n+($J830*'fnd base rates'!M$119)\n+($K830*'fnd base rates'!M$120)\n+($M830*'fnd base rates'!M$122)\n+($N830*'fnd base rates'!M$123)\n+($O830*'fnd base rates'!M$124)\n+($P830*VLOOKUP($S830+15,rate_basefnd,13)))","v":0},72401.883243036486,null,3506262178,"3506","262","178",1,6,72401.883243036486,12067,0,12067,null,null,null,null,null,12067,0,12067,131,11936,20,11916]
[3506,3506262229,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D831","v":0},{"$f":"'fnd enro'!E831","v":0},{"$f":"'fnd enro'!F831","v":0},{"$f":"'fnd enro'!G831","v":0},{"$f":"'fnd enro'!H831","v":7},{"$f":"'fnd enro'!I831","v":9},{"$f":"'fnd enro'!J831","v":0},{"$f":"'fnd enro'!K831","v":0.60640000000000005},{"$f":"'fnd enro'!L831","v":0},{"$f":"'fnd enro'!M831+'fnd enro'!N831","v":0},{"$f":"'fnd enro'!O831","v":2},{"$f":"'fnd enro'!P831","v":1},{"$f":"'fnd enro'!Q831+'fnd enro'!R831","v":4},{"$f":"'fnd enro'!T831","v":16},1,{"$f":"VALUE('fnd enro'!S831)","v":5},null,{"$f":"(($D831*'fnd base rates'!C$110)\n+($E831*'fnd base rates'!C$111)\n+($F831*'fnd base rates'!C$112)\n+($G831*'fnd base rates'!C$113)\n+($H831*'fnd base rates'!C$114)\n+($I831*'fnd base rates'!C$115)\n+($J831*'fnd base rates'!C$119)\n+($K831*'fnd base rates'!C$120)\n+($M831*'fnd base rates'!C$122)\n+($N831*'fnd base rates'!C$123)\n+($O831*'fnd base rates'!C$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,3)))\n*$R831","v":8386.2498720000003},{"$f":"(($D831*'fnd base rates'!D$110)\n+($E831*'fnd base rates'!D$111)\n+($F831*'fnd base rates'!D$112)\n+($G831*'fnd base rates'!D$113)\n+($H831*'fnd base rates'!D$114)\n+($I831*'fnd base rates'!D$115)\n+($J831*'fnd base rates'!D$119)\n+($K831*'fnd base rates'!D$120)\n+($M831*'fnd base rates'!D$122)\n+($N831*'fnd base rates'!D$123)\n+($O831*'fnd base rates'!D$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,4)))\n*$R831","v":12793.37},{"$f":"(($D831*'fnd base rates'!E$110)\n+($E831*'fnd base rates'!E$111)\n+($F831*'fnd base rates'!E$112)\n+($G831*'fnd base rates'!E$113)\n+($H831*'fnd base rates'!E$114)\n+($I831*'fnd base rates'!E$115)\n+($J831*'fnd base rates'!E$119)\n+($K831*'fnd base rates'!E$120)\n+($M831*'fnd base rates'!E$122)\n+($N831*'fnd base rates'!E$123)\n+($O831*'fnd base rates'!E$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,5)))\n*$R831","v":76269.024799999999},{"$f":"(($D831*'fnd base rates'!F$110)\n+($E831*'fnd base rates'!F$111)\n+($F831*'fnd base rates'!F$112)\n+($G831*'fnd base rates'!F$113)\n+($H831*'fnd base rates'!F$114)\n+($I831*'fnd base rates'!F$115)\n+($J831*'fnd base rates'!F$119)\n+($K831*'fnd base rates'!F$120)\n+($M831*'fnd base rates'!F$122)\n+($N831*'fnd base rates'!F$123)\n+($O831*'fnd base rates'!F$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,6)))\n*$R831","v":14197.086640000001},{"$f":"(($D831*'fnd base rates'!G$110)\n+($E831*'fnd base rates'!G$111)\n+($F831*'fnd base rates'!G$112)\n+($G831*'fnd base rates'!G$113)\n+($H831*'fnd base rates'!G$114)\n+($I831*'fnd base rates'!G$115)\n+($J831*'fnd base rates'!G$119)\n+($K831*'fnd base rates'!G$120)\n+($M831*'fnd base rates'!G$122)\n+($N831*'fnd base rates'!G$123)\n+($O831*'fnd base rates'!G$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,7)))\n*$R831","v":3059.7176480000003},{"$f":"(($D831*'fnd base rates'!H$110)\n+($E831*'fnd base rates'!H$111)\n+($F831*'fnd base rates'!H$112)\n+($G831*'fnd base rates'!H$113)\n+($H831*'fnd base rates'!H$114)\n+($I831*'fnd base rates'!H$115)\n+($J831*'fnd base rates'!H$119)\n+($K831*'fnd base rates'!H$120)\n+($M831*'fnd base rates'!H$122)\n+($N831*'fnd base rates'!H$123)\n+($O831*'fnd base rates'!H$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,8)))","v":10682.107247999998},{"$f":"(($D831*'fnd base rates'!I$110)\n+($E831*'fnd base rates'!I$111)\n+($F831*'fnd base rates'!I$112)\n+($G831*'fnd base rates'!I$113)\n+($H831*'fnd base rates'!I$114)\n+($I831*'fnd base rates'!I$115)\n+($J831*'fnd base rates'!I$119)\n+($K831*'fnd base rates'!I$120)\n+($M831*'fnd base rates'!I$122)\n+($N831*'fnd base rates'!I$123)\n+($O831*'fnd base rates'!I$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,9)))\n*$R831","v":6342.8799999999992},{"$f":"(($D831*'fnd base rates'!J$110)\n+($E831*'fnd base rates'!J$111)\n+($F831*'fnd base rates'!J$112)\n+($G831*'fnd base rates'!J$113)\n+($H831*'fnd base rates'!J$114)\n+($I831*'fnd base rates'!J$115)\n+($J831*'fnd base rates'!J$119)\n+($K831*'fnd base rates'!J$120)\n+($M831*'fnd base rates'!J$122)\n+($N831*'fnd base rates'!J$123)\n+($O831*'fnd base rates'!J$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,10)))\n*$R831","v":8526.9000000000015},{"$f":"(($D831*'fnd base rates'!K$110)\n+($E831*'fnd base rates'!K$111)\n+($F831*'fnd base rates'!K$112)\n+($G831*'fnd base rates'!K$113)\n+($H831*'fnd base rates'!K$114)\n+($I831*'fnd base rates'!K$115)\n+($J831*'fnd base rates'!K$119)\n+($K831*'fnd base rates'!K$120)\n+($M831*'fnd base rates'!K$122)\n+($N831*'fnd base rates'!K$123)\n+($O831*'fnd base rates'!K$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,11)))\n*$R831","v":17985.502175999998},{"$f":"(($D831*'fnd base rates'!L$110)\n+($E831*'fnd base rates'!L$111)\n+($F831*'fnd base rates'!L$112)\n+($G831*'fnd base rates'!L$113)\n+($H831*'fnd base rates'!L$114)\n+($I831*'fnd base rates'!L$115)\n+($J831*'fnd base rates'!L$119)\n+($K831*'fnd base rates'!L$120)\n+($M831*'fnd base rates'!L$122)\n+($N831*'fnd base rates'!L$123)\n+($O831*'fnd base rates'!L$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,12)))","v":20559.607243772716},{"$f":"(($D831*'fnd base rates'!M$110)\n+($E831*'fnd base rates'!M$111)\n+($F831*'fnd base rates'!M$112)\n+($G831*'fnd base rates'!M$113)\n+($H831*'fnd base rates'!M$114)\n+($I831*'fnd base rates'!M$115)\n+($J831*'fnd base rates'!M$119)\n+($K831*'fnd base rates'!M$120)\n+($M831*'fnd base rates'!M$122)\n+($N831*'fnd base rates'!M$123)\n+($O831*'fnd base rates'!M$124)\n+($P831*VLOOKUP($S831+15,rate_basefnd,13)))","v":0},178802.44562777271,null,3506262229,"3506","262","229",1,16,178802.44562777271,11175,0,11175,null,null,null,null,null,11175,0,11175,-134,11309,184,11125]
[3506,3506262248,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D832","v":0},{"$f":"'fnd enro'!E832","v":0},{"$f":"'fnd enro'!F832","v":0},{"$f":"'fnd enro'!G832","v":0},{"$f":"'fnd enro'!H832","v":5},{"$f":"'fnd enro'!I832","v":7},{"$f":"'fnd enro'!J832","v":0},{"$f":"'fnd enro'!K832","v":0.45479999999999998},{"$f":"'fnd enro'!L832","v":0},{"$f":"'fnd enro'!M832+'fnd enro'!N832","v":0},{"$f":"'fnd enro'!O832","v":2},{"$f":"'fnd enro'!P832","v":1},{"$f":"'fnd enro'!Q832+'fnd enro'!R832","v":4},{"$f":"'fnd enro'!T832","v":12},1,{"$f":"VALUE('fnd enro'!S832)","v":7},null,{"$f":"(($D832*'fnd base rates'!C$110)\n+($E832*'fnd base rates'!C$111)\n+($F832*'fnd base rates'!C$112)\n+($G832*'fnd base rates'!C$113)\n+($H832*'fnd base rates'!C$114)\n+($I832*'fnd base rates'!C$115)\n+($J832*'fnd base rates'!C$119)\n+($K832*'fnd base rates'!C$120)\n+($M832*'fnd base rates'!C$122)\n+($N832*'fnd base rates'!C$123)\n+($O832*'fnd base rates'!C$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,3)))\n*$R832","v":6428.4949040000001},{"$f":"(($D832*'fnd base rates'!D$110)\n+($E832*'fnd base rates'!D$111)\n+($F832*'fnd base rates'!D$112)\n+($G832*'fnd base rates'!D$113)\n+($H832*'fnd base rates'!D$114)\n+($I832*'fnd base rates'!D$115)\n+($J832*'fnd base rates'!D$119)\n+($K832*'fnd base rates'!D$120)\n+($M832*'fnd base rates'!D$122)\n+($N832*'fnd base rates'!D$123)\n+($O832*'fnd base rates'!D$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,4)))\n*$R832","v":10056.85},{"$f":"(($D832*'fnd base rates'!E$110)\n+($E832*'fnd base rates'!E$111)\n+($F832*'fnd base rates'!E$112)\n+($G832*'fnd base rates'!E$113)\n+($H832*'fnd base rates'!E$114)\n+($I832*'fnd base rates'!E$115)\n+($J832*'fnd base rates'!E$119)\n+($K832*'fnd base rates'!E$120)\n+($M832*'fnd base rates'!E$122)\n+($N832*'fnd base rates'!E$123)\n+($O832*'fnd base rates'!E$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,5)))\n*$R832","v":61729.22110000001},{"$f":"(($D832*'fnd base rates'!F$110)\n+($E832*'fnd base rates'!F$111)\n+($F832*'fnd base rates'!F$112)\n+($G832*'fnd base rates'!F$113)\n+($H832*'fnd base rates'!F$114)\n+($I832*'fnd base rates'!F$115)\n+($J832*'fnd base rates'!F$119)\n+($K832*'fnd base rates'!F$120)\n+($M832*'fnd base rates'!F$122)\n+($N832*'fnd base rates'!F$123)\n+($O832*'fnd base rates'!F$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,6)))\n*$R832","v":10737.414980000001},{"$f":"(($D832*'fnd base rates'!G$110)\n+($E832*'fnd base rates'!G$111)\n+($F832*'fnd base rates'!G$112)\n+($G832*'fnd base rates'!G$113)\n+($H832*'fnd base rates'!G$114)\n+($I832*'fnd base rates'!G$115)\n+($J832*'fnd base rates'!G$119)\n+($K832*'fnd base rates'!G$120)\n+($M832*'fnd base rates'!G$122)\n+($N832*'fnd base rates'!G$123)\n+($O832*'fnd base rates'!G$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,7)))\n*$R832","v":2490.9032360000001},{"$f":"(($D832*'fnd base rates'!H$110)\n+($E832*'fnd base rates'!H$111)\n+($F832*'fnd base rates'!H$112)\n+($G832*'fnd base rates'!H$113)\n+($H832*'fnd base rates'!H$114)\n+($I832*'fnd base rates'!H$115)\n+($J832*'fnd base rates'!H$119)\n+($K832*'fnd base rates'!H$120)\n+($M832*'fnd base rates'!H$122)\n+($N832*'fnd base rates'!H$123)\n+($O832*'fnd base rates'!H$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,8)))","v":8189.1529359999995},{"$f":"(($D832*'fnd base rates'!I$110)\n+($E832*'fnd base rates'!I$111)\n+($F832*'fnd base rates'!I$112)\n+($G832*'fnd base rates'!I$113)\n+($H832*'fnd base rates'!I$114)\n+($I832*'fnd base rates'!I$115)\n+($J832*'fnd base rates'!I$119)\n+($K832*'fnd base rates'!I$120)\n+($M832*'fnd base rates'!I$122)\n+($N832*'fnd base rates'!I$123)\n+($O832*'fnd base rates'!I$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,9)))\n*$R832","v":4963.4599999999991},{"$f":"(($D832*'fnd base rates'!J$110)\n+($E832*'fnd base rates'!J$111)\n+($F832*'fnd base rates'!J$112)\n+($G832*'fnd base rates'!J$113)\n+($H832*'fnd base rates'!J$114)\n+($I832*'fnd base rates'!J$115)\n+($J832*'fnd base rates'!J$119)\n+($K832*'fnd base rates'!J$120)\n+($M832*'fnd base rates'!J$122)\n+($N832*'fnd base rates'!J$123)\n+($O832*'fnd base rates'!J$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,10)))\n*$R832","v":7199.74},{"$f":"(($D832*'fnd base rates'!K$110)\n+($E832*'fnd base rates'!K$111)\n+($F832*'fnd base rates'!K$112)\n+($G832*'fnd base rates'!K$113)\n+($H832*'fnd base rates'!K$114)\n+($I832*'fnd base rates'!K$115)\n+($J832*'fnd base rates'!K$119)\n+($K832*'fnd base rates'!K$120)\n+($M832*'fnd base rates'!K$122)\n+($N832*'fnd base rates'!K$123)\n+($O832*'fnd base rates'!K$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,11)))\n*$R832","v":13678.309132},{"$f":"(($D832*'fnd base rates'!L$110)\n+($E832*'fnd base rates'!L$111)\n+($F832*'fnd base rates'!L$112)\n+($G832*'fnd base rates'!L$113)\n+($H832*'fnd base rates'!L$114)\n+($I832*'fnd base rates'!L$115)\n+($J832*'fnd base rates'!L$119)\n+($K832*'fnd base rates'!L$120)\n+($M832*'fnd base rates'!L$122)\n+($N832*'fnd base rates'!L$123)\n+($O832*'fnd base rates'!L$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,12)))","v":16122.584999625587},{"$f":"(($D832*'fnd base rates'!M$110)\n+($E832*'fnd base rates'!M$111)\n+($F832*'fnd base rates'!M$112)\n+($G832*'fnd base rates'!M$113)\n+($H832*'fnd base rates'!M$114)\n+($I832*'fnd base rates'!M$115)\n+($J832*'fnd base rates'!M$119)\n+($K832*'fnd base rates'!M$120)\n+($M832*'fnd base rates'!M$122)\n+($N832*'fnd base rates'!M$123)\n+($O832*'fnd base rates'!M$124)\n+($P832*VLOOKUP($S832+15,rate_basefnd,13)))","v":0},141596.13128762558,null,3506262248,"3506","262","248",1,12,141596.13128762558,11800,0,11800,null,null,null,null,null,11800,0,11800,-89,11889,279,11610]
[3506,3506262258,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D833","v":0},{"$f":"'fnd enro'!E833","v":0},{"$f":"'fnd enro'!F833","v":0},{"$f":"'fnd enro'!G833","v":0},{"$f":"'fnd enro'!H833","v":2},{"$f":"'fnd enro'!I833","v":5},{"$f":"'fnd enro'!J833","v":0},{"$f":"'fnd enro'!K833","v":0.26529999999999998},{"$f":"'fnd enro'!L833","v":0},{"$f":"'fnd enro'!M833+'fnd enro'!N833","v":0},{"$f":"'fnd enro'!O833","v":2},{"$f":"'fnd enro'!P833","v":1},{"$f":"'fnd enro'!Q833+'fnd enro'!R833","v":2},{"$f":"'fnd enro'!T833","v":7},1,{"$f":"VALUE('fnd enro'!S833)","v":6},null,{"$f":"(($D833*'fnd base rates'!C$110)\n+($E833*'fnd base rates'!C$111)\n+($F833*'fnd base rates'!C$112)\n+($G833*'fnd base rates'!C$113)\n+($H833*'fnd base rates'!C$114)\n+($I833*'fnd base rates'!C$115)\n+($J833*'fnd base rates'!C$119)\n+($K833*'fnd base rates'!C$120)\n+($M833*'fnd base rates'!C$122)\n+($N833*'fnd base rates'!C$123)\n+($O833*'fnd base rates'!C$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,3)))\n*$R833","v":3837.0711940000006},{"$f":"(($D833*'fnd base rates'!D$110)\n+($E833*'fnd base rates'!D$111)\n+($F833*'fnd base rates'!D$112)\n+($G833*'fnd base rates'!D$113)\n+($H833*'fnd base rates'!D$114)\n+($I833*'fnd base rates'!D$115)\n+($J833*'fnd base rates'!D$119)\n+($K833*'fnd base rates'!D$120)\n+($M833*'fnd base rates'!D$122)\n+($N833*'fnd base rates'!D$123)\n+($O833*'fnd base rates'!D$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,4)))\n*$R833","v":5952.83},{"$f":"(($D833*'fnd base rates'!E$110)\n+($E833*'fnd base rates'!E$111)\n+($F833*'fnd base rates'!E$112)\n+($G833*'fnd base rates'!E$113)\n+($H833*'fnd base rates'!E$114)\n+($I833*'fnd base rates'!E$115)\n+($J833*'fnd base rates'!E$119)\n+($K833*'fnd base rates'!E$120)\n+($M833*'fnd base rates'!E$122)\n+($N833*'fnd base rates'!E$123)\n+($O833*'fnd base rates'!E$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,5)))\n*$R833","v":37555.661475000001},{"$f":"(($D833*'fnd base rates'!F$110)\n+($E833*'fnd base rates'!F$111)\n+($F833*'fnd base rates'!F$112)\n+($G833*'fnd base rates'!F$113)\n+($H833*'fnd base rates'!F$114)\n+($I833*'fnd base rates'!F$115)\n+($J833*'fnd base rates'!F$119)\n+($K833*'fnd base rates'!F$120)\n+($M833*'fnd base rates'!F$122)\n+($N833*'fnd base rates'!F$123)\n+($O833*'fnd base rates'!F$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,6)))\n*$R833","v":6362.6404049999992},{"$f":"(($D833*'fnd base rates'!G$110)\n+($E833*'fnd base rates'!G$111)\n+($F833*'fnd base rates'!G$112)\n+($G833*'fnd base rates'!G$113)\n+($H833*'fnd base rates'!G$114)\n+($I833*'fnd base rates'!G$115)\n+($J833*'fnd base rates'!G$119)\n+($K833*'fnd base rates'!G$120)\n+($M833*'fnd base rates'!G$122)\n+($N833*'fnd base rates'!G$123)\n+($O833*'fnd base rates'!G$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,7)))\n*$R833","v":1454.1102209999999},{"$f":"(($D833*'fnd base rates'!H$110)\n+($E833*'fnd base rates'!H$111)\n+($F833*'fnd base rates'!H$112)\n+($G833*'fnd base rates'!H$113)\n+($H833*'fnd base rates'!H$114)\n+($I833*'fnd base rates'!H$115)\n+($J833*'fnd base rates'!H$119)\n+($K833*'fnd base rates'!H$120)\n+($M833*'fnd base rates'!H$122)\n+($N833*'fnd base rates'!H$123)\n+($O833*'fnd base rates'!H$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,8)))","v":5164.3150459999997},{"$f":"(($D833*'fnd base rates'!I$110)\n+($E833*'fnd base rates'!I$111)\n+($F833*'fnd base rates'!I$112)\n+($G833*'fnd base rates'!I$113)\n+($H833*'fnd base rates'!I$114)\n+($I833*'fnd base rates'!I$115)\n+($J833*'fnd base rates'!I$119)\n+($K833*'fnd base rates'!I$120)\n+($M833*'fnd base rates'!I$122)\n+($N833*'fnd base rates'!I$123)\n+($O833*'fnd base rates'!I$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,9)))\n*$R833","v":3008.9},{"$f":"(($D833*'fnd base rates'!J$110)\n+($E833*'fnd base rates'!J$111)\n+($F833*'fnd base rates'!J$112)\n+($G833*'fnd base rates'!J$113)\n+($H833*'fnd base rates'!J$114)\n+($I833*'fnd base rates'!J$115)\n+($J833*'fnd base rates'!J$119)\n+($K833*'fnd base rates'!J$120)\n+($M833*'fnd base rates'!J$122)\n+($N833*'fnd base rates'!J$123)\n+($O833*'fnd base rates'!J$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,10)))\n*$R833","v":4287.45},{"$f":"(($D833*'fnd base rates'!K$110)\n+($E833*'fnd base rates'!K$111)\n+($F833*'fnd base rates'!K$112)\n+($G833*'fnd base rates'!K$113)\n+($H833*'fnd base rates'!K$114)\n+($I833*'fnd base rates'!K$115)\n+($J833*'fnd base rates'!K$119)\n+($K833*'fnd base rates'!K$120)\n+($M833*'fnd base rates'!K$122)\n+($N833*'fnd base rates'!K$123)\n+($O833*'fnd base rates'!K$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,11)))\n*$R833","v":8279.4678270000004},{"$f":"(($D833*'fnd base rates'!L$110)\n+($E833*'fnd base rates'!L$111)\n+($F833*'fnd base rates'!L$112)\n+($G833*'fnd base rates'!L$113)\n+($H833*'fnd base rates'!L$114)\n+($I833*'fnd base rates'!L$115)\n+($J833*'fnd base rates'!L$119)\n+($K833*'fnd base rates'!L$120)\n+($M833*'fnd base rates'!L$122)\n+($N833*'fnd base rates'!L$123)\n+($O833*'fnd base rates'!L$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,12)))","v":9446.2713280337794},{"$f":"(($D833*'fnd base rates'!M$110)\n+($E833*'fnd base rates'!M$111)\n+($F833*'fnd base rates'!M$112)\n+($G833*'fnd base rates'!M$113)\n+($H833*'fnd base rates'!M$114)\n+($I833*'fnd base rates'!M$115)\n+($J833*'fnd base rates'!M$119)\n+($K833*'fnd base rates'!M$120)\n+($M833*'fnd base rates'!M$122)\n+($N833*'fnd base rates'!M$123)\n+($O833*'fnd base rates'!M$124)\n+($P833*VLOOKUP($S833+15,rate_basefnd,13)))","v":0},85348.717496033787,null,3506262258,"3506","262","258",1,7,85348.717496033787,12193,0,12193,null,null,null,null,null,12193,0,12193,-238,12431,13,12418]
[3506,3506262262,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D834","v":0},{"$f":"'fnd enro'!E834","v":0},{"$f":"'fnd enro'!F834","v":0},{"$f":"'fnd enro'!G834","v":0},{"$f":"'fnd enro'!H834","v":34},{"$f":"'fnd enro'!I834","v":40},{"$f":"'fnd enro'!J834","v":0},{"$f":"'fnd enro'!K834","v":2.8046000000000002},{"$f":"'fnd enro'!L834","v":0},{"$f":"'fnd enro'!M834+'fnd enro'!N834","v":0},{"$f":"'fnd enro'!O834","v":12},{"$f":"'fnd enro'!P834","v":4},{"$f":"'fnd enro'!Q834+'fnd enro'!R834","v":15},{"$f":"'fnd enro'!T834","v":74},1,{"$f":"VALUE('fnd enro'!S834)","v":4},null,{"$f":"(($D834*'fnd base rates'!C$110)\n+($E834*'fnd base rates'!C$111)\n+($F834*'fnd base rates'!C$112)\n+($G834*'fnd base rates'!C$113)\n+($H834*'fnd base rates'!C$114)\n+($I834*'fnd base rates'!C$115)\n+($J834*'fnd base rates'!C$119)\n+($K834*'fnd base rates'!C$120)\n+($M834*'fnd base rates'!C$122)\n+($N834*'fnd base rates'!C$123)\n+($O834*'fnd base rates'!C$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,3)))\n*$R834","v":38804.976908000004},{"$f":"(($D834*'fnd base rates'!D$110)\n+($E834*'fnd base rates'!D$111)\n+($F834*'fnd base rates'!D$112)\n+($G834*'fnd base rates'!D$113)\n+($H834*'fnd base rates'!D$114)\n+($I834*'fnd base rates'!D$115)\n+($J834*'fnd base rates'!D$119)\n+($K834*'fnd base rates'!D$120)\n+($M834*'fnd base rates'!D$122)\n+($N834*'fnd base rates'!D$123)\n+($O834*'fnd base rates'!D$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,4)))\n*$R834","v":58619.78},{"$f":"(($D834*'fnd base rates'!E$110)\n+($E834*'fnd base rates'!E$111)\n+($F834*'fnd base rates'!E$112)\n+($G834*'fnd base rates'!E$113)\n+($H834*'fnd base rates'!E$114)\n+($I834*'fnd base rates'!E$115)\n+($J834*'fnd base rates'!E$119)\n+($K834*'fnd base rates'!E$120)\n+($M834*'fnd base rates'!E$122)\n+($N834*'fnd base rates'!E$123)\n+($O834*'fnd base rates'!E$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,5)))\n*$R834","v":344164.42844999995},{"$f":"(($D834*'fnd base rates'!F$110)\n+($E834*'fnd base rates'!F$111)\n+($F834*'fnd base rates'!F$112)\n+($G834*'fnd base rates'!F$113)\n+($H834*'fnd base rates'!F$114)\n+($I834*'fnd base rates'!F$115)\n+($J834*'fnd base rates'!F$119)\n+($K834*'fnd base rates'!F$120)\n+($M834*'fnd base rates'!F$122)\n+($N834*'fnd base rates'!F$123)\n+($O834*'fnd base rates'!F$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,6)))\n*$R834","v":66197.855710000003},{"$f":"(($D834*'fnd base rates'!G$110)\n+($E834*'fnd base rates'!G$111)\n+($F834*'fnd base rates'!G$112)\n+($G834*'fnd base rates'!G$113)\n+($H834*'fnd base rates'!G$114)\n+($I834*'fnd base rates'!G$115)\n+($J834*'fnd base rates'!G$119)\n+($K834*'fnd base rates'!G$120)\n+($M834*'fnd base rates'!G$122)\n+($N834*'fnd base rates'!G$123)\n+($O834*'fnd base rates'!G$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,7)))\n*$R834","v":13827.556622},{"$f":"(($D834*'fnd base rates'!H$110)\n+($E834*'fnd base rates'!H$111)\n+($F834*'fnd base rates'!H$112)\n+($G834*'fnd base rates'!H$113)\n+($H834*'fnd base rates'!H$114)\n+($I834*'fnd base rates'!H$115)\n+($J834*'fnd base rates'!H$119)\n+($K834*'fnd base rates'!H$120)\n+($M834*'fnd base rates'!H$122)\n+($N834*'fnd base rates'!H$123)\n+($O834*'fnd base rates'!H$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,8)))","v":49146.344771999997},{"$f":"(($D834*'fnd base rates'!I$110)\n+($E834*'fnd base rates'!I$111)\n+($F834*'fnd base rates'!I$112)\n+($G834*'fnd base rates'!I$113)\n+($H834*'fnd base rates'!I$114)\n+($I834*'fnd base rates'!I$115)\n+($J834*'fnd base rates'!I$119)\n+($K834*'fnd base rates'!I$120)\n+($M834*'fnd base rates'!I$122)\n+($N834*'fnd base rates'!I$123)\n+($O834*'fnd base rates'!I$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,9)))\n*$R834","v":29001.399999999994},{"$f":"(($D834*'fnd base rates'!J$110)\n+($E834*'fnd base rates'!J$111)\n+($F834*'fnd base rates'!J$112)\n+($G834*'fnd base rates'!J$113)\n+($H834*'fnd base rates'!J$114)\n+($I834*'fnd base rates'!J$115)\n+($J834*'fnd base rates'!J$119)\n+($K834*'fnd base rates'!J$120)\n+($M834*'fnd base rates'!J$122)\n+($N834*'fnd base rates'!J$123)\n+($O834*'fnd base rates'!J$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,10)))\n*$R834","v":37106.129999999997},{"$f":"(($D834*'fnd base rates'!K$110)\n+($E834*'fnd base rates'!K$111)\n+($F834*'fnd base rates'!K$112)\n+($G834*'fnd base rates'!K$113)\n+($H834*'fnd base rates'!K$114)\n+($I834*'fnd base rates'!K$115)\n+($J834*'fnd base rates'!K$119)\n+($K834*'fnd base rates'!K$120)\n+($M834*'fnd base rates'!K$122)\n+($N834*'fnd base rates'!K$123)\n+($O834*'fnd base rates'!K$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,11)))\n*$R834","v":83871.011314000003},{"$f":"(($D834*'fnd base rates'!L$110)\n+($E834*'fnd base rates'!L$111)\n+($F834*'fnd base rates'!L$112)\n+($G834*'fnd base rates'!L$113)\n+($H834*'fnd base rates'!L$114)\n+($I834*'fnd base rates'!L$115)\n+($J834*'fnd base rates'!L$119)\n+($K834*'fnd base rates'!L$120)\n+($M834*'fnd base rates'!L$122)\n+($N834*'fnd base rates'!L$123)\n+($O834*'fnd base rates'!L$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,12)))","v":94383.246318274483},{"$f":"(($D834*'fnd base rates'!M$110)\n+($E834*'fnd base rates'!M$111)\n+($F834*'fnd base rates'!M$112)\n+($G834*'fnd base rates'!M$113)\n+($H834*'fnd base rates'!M$114)\n+($I834*'fnd base rates'!M$115)\n+($J834*'fnd base rates'!M$119)\n+($K834*'fnd base rates'!M$120)\n+($M834*'fnd base rates'!M$122)\n+($N834*'fnd base rates'!M$123)\n+($O834*'fnd base rates'!M$124)\n+($P834*VLOOKUP($S834+15,rate_basefnd,13)))","v":0},815122.73009427462,null,3506262262,"3506","262","262",1,74,815122.73009427462,11015,0,11015,null,null,null,null,null,11015,0,11015,-134,11149,131,11018]
[3506,3506262274,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D835","v":0},{"$f":"'fnd enro'!E835","v":0},{"$f":"'fnd enro'!F835","v":0},{"$f":"'fnd enro'!G835","v":0},{"$f":"'fnd enro'!H835","v":2},{"$f":"'fnd enro'!I835","v":1},{"$f":"'fnd enro'!J835","v":0},{"$f":"'fnd enro'!K835","v":0.1137},{"$f":"'fnd enro'!L835","v":0},{"$f":"'fnd enro'!M835+'fnd enro'!N835","v":0},{"$f":"'fnd enro'!O835","v":0},{"$f":"'fnd enro'!P835","v":1},{"$f":"'fnd enro'!Q835+'fnd enro'!R835","v":0},{"$f":"'fnd enro'!T835","v":3},1,{"$f":"VALUE('fnd enro'!S835)","v":1},null,{"$f":"(($D835*'fnd base rates'!C$110)\n+($E835*'fnd base rates'!C$111)\n+($F835*'fnd base rates'!C$112)\n+($G835*'fnd base rates'!C$113)\n+($H835*'fnd base rates'!C$114)\n+($I835*'fnd base rates'!C$115)\n+($J835*'fnd base rates'!C$119)\n+($K835*'fnd base rates'!C$120)\n+($M835*'fnd base rates'!C$122)\n+($N835*'fnd base rates'!C$123)\n+($O835*'fnd base rates'!C$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,3)))\n*$R835","v":1556.9362259999998},{"$f":"(($D835*'fnd base rates'!D$110)\n+($E835*'fnd base rates'!D$111)\n+($F835*'fnd base rates'!D$112)\n+($G835*'fnd base rates'!D$113)\n+($H835*'fnd base rates'!D$114)\n+($I835*'fnd base rates'!D$115)\n+($J835*'fnd base rates'!D$119)\n+($K835*'fnd base rates'!D$120)\n+($M835*'fnd base rates'!D$122)\n+($N835*'fnd base rates'!D$123)\n+($O835*'fnd base rates'!D$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,4)))\n*$R835","v":2252.37},{"$f":"(($D835*'fnd base rates'!E$110)\n+($E835*'fnd base rates'!E$111)\n+($F835*'fnd base rates'!E$112)\n+($G835*'fnd base rates'!E$113)\n+($H835*'fnd base rates'!E$114)\n+($I835*'fnd base rates'!E$115)\n+($J835*'fnd base rates'!E$119)\n+($K835*'fnd base rates'!E$120)\n+($M835*'fnd base rates'!E$122)\n+($N835*'fnd base rates'!E$123)\n+($O835*'fnd base rates'!E$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,5)))\n*$R835","v":11829.177775},{"$f":"(($D835*'fnd base rates'!F$110)\n+($E835*'fnd base rates'!F$111)\n+($F835*'fnd base rates'!F$112)\n+($G835*'fnd base rates'!F$113)\n+($H835*'fnd base rates'!F$114)\n+($I835*'fnd base rates'!F$115)\n+($J835*'fnd base rates'!F$119)\n+($K835*'fnd base rates'!F$120)\n+($M835*'fnd base rates'!F$122)\n+($N835*'fnd base rates'!F$123)\n+($O835*'fnd base rates'!F$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,6)))\n*$R835","v":2773.7287450000003},{"$f":"(($D835*'fnd base rates'!G$110)\n+($E835*'fnd base rates'!G$111)\n+($F835*'fnd base rates'!G$112)\n+($G835*'fnd base rates'!G$113)\n+($H835*'fnd base rates'!G$114)\n+($I835*'fnd base rates'!G$115)\n+($J835*'fnd base rates'!G$119)\n+($K835*'fnd base rates'!G$120)\n+($M835*'fnd base rates'!G$122)\n+($N835*'fnd base rates'!G$123)\n+($O835*'fnd base rates'!G$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,7)))\n*$R835","v":499.23580900000002},{"$f":"(($D835*'fnd base rates'!H$110)\n+($E835*'fnd base rates'!H$111)\n+($F835*'fnd base rates'!H$112)\n+($G835*'fnd base rates'!H$113)\n+($H835*'fnd base rates'!H$114)\n+($I835*'fnd base rates'!H$115)\n+($J835*'fnd base rates'!H$119)\n+($K835*'fnd base rates'!H$120)\n+($M835*'fnd base rates'!H$122)\n+($N835*'fnd base rates'!H$123)\n+($O835*'fnd base rates'!H$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,8)))","v":1825.920734},{"$f":"(($D835*'fnd base rates'!I$110)\n+($E835*'fnd base rates'!I$111)\n+($F835*'fnd base rates'!I$112)\n+($G835*'fnd base rates'!I$113)\n+($H835*'fnd base rates'!I$114)\n+($I835*'fnd base rates'!I$115)\n+($J835*'fnd base rates'!I$119)\n+($K835*'fnd base rates'!I$120)\n+($M835*'fnd base rates'!I$122)\n+($N835*'fnd base rates'!I$123)\n+($O835*'fnd base rates'!I$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,9)))\n*$R835","v":1078.04},{"$f":"(($D835*'fnd base rates'!J$110)\n+($E835*'fnd base rates'!J$111)\n+($F835*'fnd base rates'!J$112)\n+($G835*'fnd base rates'!J$113)\n+($H835*'fnd base rates'!J$114)\n+($I835*'fnd base rates'!J$115)\n+($J835*'fnd base rates'!J$119)\n+($K835*'fnd base rates'!J$120)\n+($M835*'fnd base rates'!J$122)\n+($N835*'fnd base rates'!J$123)\n+($O835*'fnd base rates'!J$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,10)))\n*$R835","v":1009.67},{"$f":"(($D835*'fnd base rates'!K$110)\n+($E835*'fnd base rates'!K$111)\n+($F835*'fnd base rates'!K$112)\n+($G835*'fnd base rates'!K$113)\n+($H835*'fnd base rates'!K$114)\n+($I835*'fnd base rates'!K$115)\n+($J835*'fnd base rates'!K$119)\n+($K835*'fnd base rates'!K$120)\n+($M835*'fnd base rates'!K$122)\n+($N835*'fnd base rates'!K$123)\n+($O835*'fnd base rates'!K$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,11)))\n*$R835","v":3466.0147830000001},{"$f":"(($D835*'fnd base rates'!L$110)\n+($E835*'fnd base rates'!L$111)\n+($F835*'fnd base rates'!L$112)\n+($G835*'fnd base rates'!L$113)\n+($H835*'fnd base rates'!L$114)\n+($I835*'fnd base rates'!L$115)\n+($J835*'fnd base rates'!L$119)\n+($K835*'fnd base rates'!L$120)\n+($M835*'fnd base rates'!L$122)\n+($N835*'fnd base rates'!L$123)\n+($O835*'fnd base rates'!L$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,12)))","v":3693.5125495182456},{"$f":"(($D835*'fnd base rates'!M$110)\n+($E835*'fnd base rates'!M$111)\n+($F835*'fnd base rates'!M$112)\n+($G835*'fnd base rates'!M$113)\n+($H835*'fnd base rates'!M$114)\n+($I835*'fnd base rates'!M$115)\n+($J835*'fnd base rates'!M$119)\n+($K835*'fnd base rates'!M$120)\n+($M835*'fnd base rates'!M$122)\n+($N835*'fnd base rates'!M$123)\n+($O835*'fnd base rates'!M$124)\n+($P835*VLOOKUP($S835+15,rate_basefnd,13)))","v":0},29984.606621518244,null,3506262274,"3506","262","274",1,3,29984.606621518244,9995,0,9995,null,null,null,null,null,9995,0,9995,-472,10467,14,10453]
[3506,3506262284,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D836","v":0},{"$f":"'fnd enro'!E836","v":0},{"$f":"'fnd enro'!F836","v":0},{"$f":"'fnd enro'!G836","v":0},{"$f":"'fnd enro'!H836","v":1},{"$f":"'fnd enro'!I836","v":2},{"$f":"'fnd enro'!J836","v":0},{"$f":"'fnd enro'!K836","v":0.1137},{"$f":"'fnd enro'!L836","v":0},{"$f":"'fnd enro'!M836+'fnd enro'!N836","v":0},{"$f":"'fnd enro'!O836","v":1},{"$f":"'fnd enro'!P836","v":0},{"$f":"'fnd enro'!Q836+'fnd enro'!R836","v":0},{"$f":"'fnd enro'!T836","v":3},1,{"$f":"VALUE('fnd enro'!S836)","v":1},null,{"$f":"(($D836*'fnd base rates'!C$110)\n+($E836*'fnd base rates'!C$111)\n+($F836*'fnd base rates'!C$112)\n+($G836*'fnd base rates'!C$113)\n+($H836*'fnd base rates'!C$114)\n+($I836*'fnd base rates'!C$115)\n+($J836*'fnd base rates'!C$119)\n+($K836*'fnd base rates'!C$120)\n+($M836*'fnd base rates'!C$122)\n+($N836*'fnd base rates'!C$123)\n+($O836*'fnd base rates'!C$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,3)))\n*$R836","v":1577.6262259999999},{"$f":"(($D836*'fnd base rates'!D$110)\n+($E836*'fnd base rates'!D$111)\n+($F836*'fnd base rates'!D$112)\n+($G836*'fnd base rates'!D$113)\n+($H836*'fnd base rates'!D$114)\n+($I836*'fnd base rates'!D$115)\n+($J836*'fnd base rates'!D$119)\n+($K836*'fnd base rates'!D$120)\n+($M836*'fnd base rates'!D$122)\n+($N836*'fnd base rates'!D$123)\n+($O836*'fnd base rates'!D$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,4)))\n*$R836","v":2288.5699999999997},{"$f":"(($D836*'fnd base rates'!E$110)\n+($E836*'fnd base rates'!E$111)\n+($F836*'fnd base rates'!E$112)\n+($G836*'fnd base rates'!E$113)\n+($H836*'fnd base rates'!E$114)\n+($I836*'fnd base rates'!E$115)\n+($J836*'fnd base rates'!E$119)\n+($K836*'fnd base rates'!E$120)\n+($M836*'fnd base rates'!E$122)\n+($N836*'fnd base rates'!E$123)\n+($O836*'fnd base rates'!E$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,5)))\n*$R836","v":13426.687775},{"$f":"(($D836*'fnd base rates'!F$110)\n+($E836*'fnd base rates'!F$111)\n+($F836*'fnd base rates'!F$112)\n+($G836*'fnd base rates'!F$113)\n+($H836*'fnd base rates'!F$114)\n+($I836*'fnd base rates'!F$115)\n+($J836*'fnd base rates'!F$119)\n+($K836*'fnd base rates'!F$120)\n+($M836*'fnd base rates'!F$122)\n+($N836*'fnd base rates'!F$123)\n+($O836*'fnd base rates'!F$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,6)))\n*$R836","v":2709.5587450000003},{"$f":"(($D836*'fnd base rates'!G$110)\n+($E836*'fnd base rates'!G$111)\n+($F836*'fnd base rates'!G$112)\n+($G836*'fnd base rates'!G$113)\n+($H836*'fnd base rates'!G$114)\n+($I836*'fnd base rates'!G$115)\n+($J836*'fnd base rates'!G$119)\n+($K836*'fnd base rates'!G$120)\n+($M836*'fnd base rates'!G$122)\n+($N836*'fnd base rates'!G$123)\n+($O836*'fnd base rates'!G$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,7)))\n*$R836","v":505.34580899999997},{"$f":"(($D836*'fnd base rates'!H$110)\n+($E836*'fnd base rates'!H$111)\n+($F836*'fnd base rates'!H$112)\n+($G836*'fnd base rates'!H$113)\n+($H836*'fnd base rates'!H$114)\n+($I836*'fnd base rates'!H$115)\n+($J836*'fnd base rates'!H$119)\n+($K836*'fnd base rates'!H$120)\n+($M836*'fnd base rates'!H$122)\n+($N836*'fnd base rates'!H$123)\n+($O836*'fnd base rates'!H$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,8)))","v":2133.6507339999998},{"$f":"(($D836*'fnd base rates'!I$110)\n+($E836*'fnd base rates'!I$111)\n+($F836*'fnd base rates'!I$112)\n+($G836*'fnd base rates'!I$113)\n+($H836*'fnd base rates'!I$114)\n+($I836*'fnd base rates'!I$115)\n+($J836*'fnd base rates'!I$119)\n+($K836*'fnd base rates'!I$120)\n+($M836*'fnd base rates'!I$122)\n+($N836*'fnd base rates'!I$123)\n+($O836*'fnd base rates'!I$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,9)))\n*$R836","v":1173.27},{"$f":"(($D836*'fnd base rates'!J$110)\n+($E836*'fnd base rates'!J$111)\n+($F836*'fnd base rates'!J$112)\n+($G836*'fnd base rates'!J$113)\n+($H836*'fnd base rates'!J$114)\n+($I836*'fnd base rates'!J$115)\n+($J836*'fnd base rates'!J$119)\n+($K836*'fnd base rates'!J$120)\n+($M836*'fnd base rates'!J$122)\n+($N836*'fnd base rates'!J$123)\n+($O836*'fnd base rates'!J$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,10)))\n*$R836","v":1315.48},{"$f":"(($D836*'fnd base rates'!K$110)\n+($E836*'fnd base rates'!K$111)\n+($F836*'fnd base rates'!K$112)\n+($G836*'fnd base rates'!K$113)\n+($H836*'fnd base rates'!K$114)\n+($I836*'fnd base rates'!K$115)\n+($J836*'fnd base rates'!K$119)\n+($K836*'fnd base rates'!K$120)\n+($M836*'fnd base rates'!K$122)\n+($N836*'fnd base rates'!K$123)\n+($O836*'fnd base rates'!K$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,11)))\n*$R836","v":3498.3747829999998},{"$f":"(($D836*'fnd base rates'!L$110)\n+($E836*'fnd base rates'!L$111)\n+($F836*'fnd base rates'!L$112)\n+($G836*'fnd base rates'!L$113)\n+($H836*'fnd base rates'!L$114)\n+($I836*'fnd base rates'!L$115)\n+($J836*'fnd base rates'!L$119)\n+($K836*'fnd base rates'!L$120)\n+($M836*'fnd base rates'!L$122)\n+($N836*'fnd base rates'!L$123)\n+($O836*'fnd base rates'!L$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,12)))","v":3648.4708167024473},{"$f":"(($D836*'fnd base rates'!M$110)\n+($E836*'fnd base rates'!M$111)\n+($F836*'fnd base rates'!M$112)\n+($G836*'fnd base rates'!M$113)\n+($H836*'fnd base rates'!M$114)\n+($I836*'fnd base rates'!M$115)\n+($J836*'fnd base rates'!M$119)\n+($K836*'fnd base rates'!M$120)\n+($M836*'fnd base rates'!M$122)\n+($N836*'fnd base rates'!M$123)\n+($O836*'fnd base rates'!M$124)\n+($P836*VLOOKUP($S836+15,rate_basefnd,13)))","v":0},32277.034888702445,null,3506262284,"3506","262","284",1,3,32277.034888702445,10759,0,10759,null,null,null,null,null,10759,0,10759,-116,10875,920,9955]
[3506,3506262295,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D837","v":0},{"$f":"'fnd enro'!E837","v":0},{"$f":"'fnd enro'!F837","v":0},{"$f":"'fnd enro'!G837","v":0},{"$f":"'fnd enro'!H837","v":1},{"$f":"'fnd enro'!I837","v":1},{"$f":"'fnd enro'!J837","v":0},{"$f":"'fnd enro'!K837","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L837","v":0},{"$f":"'fnd enro'!M837+'fnd enro'!N837","v":0},{"$f":"'fnd enro'!O837","v":0},{"$f":"'fnd enro'!P837","v":0},{"$f":"'fnd enro'!Q837+'fnd enro'!R837","v":0},{"$f":"'fnd enro'!T837","v":2},1,{"$f":"VALUE('fnd enro'!S837)","v":1},null,{"$f":"(($D837*'fnd base rates'!C$110)\n+($E837*'fnd base rates'!C$111)\n+($F837*'fnd base rates'!C$112)\n+($G837*'fnd base rates'!C$113)\n+($H837*'fnd base rates'!C$114)\n+($I837*'fnd base rates'!C$115)\n+($J837*'fnd base rates'!C$119)\n+($K837*'fnd base rates'!C$120)\n+($M837*'fnd base rates'!C$122)\n+($N837*'fnd base rates'!C$123)\n+($O837*'fnd base rates'!C$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,3)))\n*$R837","v":988.89748400000008},{"$f":"(($D837*'fnd base rates'!D$110)\n+($E837*'fnd base rates'!D$111)\n+($F837*'fnd base rates'!D$112)\n+($G837*'fnd base rates'!D$113)\n+($H837*'fnd base rates'!D$114)\n+($I837*'fnd base rates'!D$115)\n+($J837*'fnd base rates'!D$119)\n+($K837*'fnd base rates'!D$120)\n+($M837*'fnd base rates'!D$122)\n+($N837*'fnd base rates'!D$123)\n+($O837*'fnd base rates'!D$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,4)))\n*$R837","v":1415.72},{"$f":"(($D837*'fnd base rates'!E$110)\n+($E837*'fnd base rates'!E$111)\n+($F837*'fnd base rates'!E$112)\n+($G837*'fnd base rates'!E$113)\n+($H837*'fnd base rates'!E$114)\n+($I837*'fnd base rates'!E$115)\n+($J837*'fnd base rates'!E$119)\n+($K837*'fnd base rates'!E$120)\n+($M837*'fnd base rates'!E$122)\n+($N837*'fnd base rates'!E$123)\n+($O837*'fnd base rates'!E$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,5)))\n*$R837","v":7733.1618500000004},{"$f":"(($D837*'fnd base rates'!F$110)\n+($E837*'fnd base rates'!F$111)\n+($F837*'fnd base rates'!F$112)\n+($G837*'fnd base rates'!F$113)\n+($H837*'fnd base rates'!F$114)\n+($I837*'fnd base rates'!F$115)\n+($J837*'fnd base rates'!F$119)\n+($K837*'fnd base rates'!F$120)\n+($M837*'fnd base rates'!F$122)\n+($N837*'fnd base rates'!F$123)\n+($O837*'fnd base rates'!F$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,6)))\n*$R837","v":1729.8358300000002},{"$f":"(($D837*'fnd base rates'!G$110)\n+($E837*'fnd base rates'!G$111)\n+($F837*'fnd base rates'!G$112)\n+($G837*'fnd base rates'!G$113)\n+($H837*'fnd base rates'!G$114)\n+($I837*'fnd base rates'!G$115)\n+($J837*'fnd base rates'!G$119)\n+($K837*'fnd base rates'!G$120)\n+($M837*'fnd base rates'!G$122)\n+($N837*'fnd base rates'!G$123)\n+($O837*'fnd base rates'!G$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,7)))\n*$R837","v":306.88720599999999},{"$f":"(($D837*'fnd base rates'!H$110)\n+($E837*'fnd base rates'!H$111)\n+($F837*'fnd base rates'!H$112)\n+($G837*'fnd base rates'!H$113)\n+($H837*'fnd base rates'!H$114)\n+($I837*'fnd base rates'!H$115)\n+($J837*'fnd base rates'!H$119)\n+($K837*'fnd base rates'!H$120)\n+($M837*'fnd base rates'!H$122)\n+($N837*'fnd base rates'!H$123)\n+($O837*'fnd base rates'!H$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D837*'fnd base rates'!I$110)\n+($E837*'fnd base rates'!I$111)\n+($F837*'fnd base rates'!I$112)\n+($G837*'fnd base rates'!I$113)\n+($H837*'fnd base rates'!I$114)\n+($I837*'fnd base rates'!I$115)\n+($J837*'fnd base rates'!I$119)\n+($K837*'fnd base rates'!I$120)\n+($M837*'fnd base rates'!I$122)\n+($N837*'fnd base rates'!I$123)\n+($O837*'fnd base rates'!I$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,9)))\n*$R837","v":708.47},{"$f":"(($D837*'fnd base rates'!J$110)\n+($E837*'fnd base rates'!J$111)\n+($F837*'fnd base rates'!J$112)\n+($G837*'fnd base rates'!J$113)\n+($H837*'fnd base rates'!J$114)\n+($I837*'fnd base rates'!J$115)\n+($J837*'fnd base rates'!J$119)\n+($K837*'fnd base rates'!J$120)\n+($M837*'fnd base rates'!J$122)\n+($N837*'fnd base rates'!J$123)\n+($O837*'fnd base rates'!J$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,10)))\n*$R837","v":761.06000000000006},{"$f":"(($D837*'fnd base rates'!K$110)\n+($E837*'fnd base rates'!K$111)\n+($F837*'fnd base rates'!K$112)\n+($G837*'fnd base rates'!K$113)\n+($H837*'fnd base rates'!K$114)\n+($I837*'fnd base rates'!K$115)\n+($J837*'fnd base rates'!K$119)\n+($K837*'fnd base rates'!K$120)\n+($M837*'fnd base rates'!K$122)\n+($N837*'fnd base rates'!K$123)\n+($O837*'fnd base rates'!K$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,11)))\n*$R837","v":2153.5965219999998},{"$f":"(($D837*'fnd base rates'!L$110)\n+($E837*'fnd base rates'!L$111)\n+($F837*'fnd base rates'!L$112)\n+($G837*'fnd base rates'!L$113)\n+($H837*'fnd base rates'!L$114)\n+($I837*'fnd base rates'!L$115)\n+($J837*'fnd base rates'!L$119)\n+($K837*'fnd base rates'!L$120)\n+($M837*'fnd base rates'!L$122)\n+($N837*'fnd base rates'!L$123)\n+($O837*'fnd base rates'!L$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D837*'fnd base rates'!M$110)\n+($E837*'fnd base rates'!M$111)\n+($F837*'fnd base rates'!M$112)\n+($G837*'fnd base rates'!M$113)\n+($H837*'fnd base rates'!M$114)\n+($I837*'fnd base rates'!M$115)\n+($J837*'fnd base rates'!M$119)\n+($K837*'fnd base rates'!M$120)\n+($M837*'fnd base rates'!M$122)\n+($N837*'fnd base rates'!M$123)\n+($O837*'fnd base rates'!M$124)\n+($P837*VLOOKUP($S837+15,rate_basefnd,13)))","v":0},19340.997170073562,null,3506262295,"3506","262","295",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[3506,3506262305,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D838","v":0},{"$f":"'fnd enro'!E838","v":0},{"$f":"'fnd enro'!F838","v":0},{"$f":"'fnd enro'!G838","v":0},{"$f":"'fnd enro'!H838","v":0},{"$f":"'fnd enro'!I838","v":1},{"$f":"'fnd enro'!J838","v":0},{"$f":"'fnd enro'!K838","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L838","v":0},{"$f":"'fnd enro'!M838+'fnd enro'!N838","v":0},{"$f":"'fnd enro'!O838","v":0},{"$f":"'fnd enro'!P838","v":0},{"$f":"'fnd enro'!Q838+'fnd enro'!R838","v":0},{"$f":"'fnd enro'!T838","v":1},1,{"$f":"VALUE('fnd enro'!S838)","v":1},null,{"$f":"(($D838*'fnd base rates'!C$110)\n+($E838*'fnd base rates'!C$111)\n+($F838*'fnd base rates'!C$112)\n+($G838*'fnd base rates'!C$113)\n+($H838*'fnd base rates'!C$114)\n+($I838*'fnd base rates'!C$115)\n+($J838*'fnd base rates'!C$119)\n+($K838*'fnd base rates'!C$120)\n+($M838*'fnd base rates'!C$122)\n+($N838*'fnd base rates'!C$123)\n+($O838*'fnd base rates'!C$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,3)))\n*$R838","v":494.44874200000004},{"$f":"(($D838*'fnd base rates'!D$110)\n+($E838*'fnd base rates'!D$111)\n+($F838*'fnd base rates'!D$112)\n+($G838*'fnd base rates'!D$113)\n+($H838*'fnd base rates'!D$114)\n+($I838*'fnd base rates'!D$115)\n+($J838*'fnd base rates'!D$119)\n+($K838*'fnd base rates'!D$120)\n+($M838*'fnd base rates'!D$122)\n+($N838*'fnd base rates'!D$123)\n+($O838*'fnd base rates'!D$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,4)))\n*$R838","v":707.86},{"$f":"(($D838*'fnd base rates'!E$110)\n+($E838*'fnd base rates'!E$111)\n+($F838*'fnd base rates'!E$112)\n+($G838*'fnd base rates'!E$113)\n+($H838*'fnd base rates'!E$114)\n+($I838*'fnd base rates'!E$115)\n+($J838*'fnd base rates'!E$119)\n+($K838*'fnd base rates'!E$120)\n+($M838*'fnd base rates'!E$122)\n+($N838*'fnd base rates'!E$123)\n+($O838*'fnd base rates'!E$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,5)))\n*$R838","v":4538.6259250000003},{"$f":"(($D838*'fnd base rates'!F$110)\n+($E838*'fnd base rates'!F$111)\n+($F838*'fnd base rates'!F$112)\n+($G838*'fnd base rates'!F$113)\n+($H838*'fnd base rates'!F$114)\n+($I838*'fnd base rates'!F$115)\n+($J838*'fnd base rates'!F$119)\n+($K838*'fnd base rates'!F$120)\n+($M838*'fnd base rates'!F$122)\n+($N838*'fnd base rates'!F$123)\n+($O838*'fnd base rates'!F$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,6)))\n*$R838","v":814.73291500000005},{"$f":"(($D838*'fnd base rates'!G$110)\n+($E838*'fnd base rates'!G$111)\n+($F838*'fnd base rates'!G$112)\n+($G838*'fnd base rates'!G$113)\n+($H838*'fnd base rates'!G$114)\n+($I838*'fnd base rates'!G$115)\n+($J838*'fnd base rates'!G$119)\n+($K838*'fnd base rates'!G$120)\n+($M838*'fnd base rates'!G$122)\n+($N838*'fnd base rates'!G$123)\n+($O838*'fnd base rates'!G$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,7)))\n*$R838","v":151.32860299999999},{"$f":"(($D838*'fnd base rates'!H$110)\n+($E838*'fnd base rates'!H$111)\n+($F838*'fnd base rates'!H$112)\n+($G838*'fnd base rates'!H$113)\n+($H838*'fnd base rates'!H$114)\n+($I838*'fnd base rates'!H$115)\n+($J838*'fnd base rates'!H$119)\n+($K838*'fnd base rates'!H$120)\n+($M838*'fnd base rates'!H$122)\n+($N838*'fnd base rates'!H$123)\n+($O838*'fnd base rates'!H$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D838*'fnd base rates'!I$110)\n+($E838*'fnd base rates'!I$111)\n+($F838*'fnd base rates'!I$112)\n+($G838*'fnd base rates'!I$113)\n+($H838*'fnd base rates'!I$114)\n+($I838*'fnd base rates'!I$115)\n+($J838*'fnd base rates'!I$119)\n+($K838*'fnd base rates'!I$120)\n+($M838*'fnd base rates'!I$122)\n+($N838*'fnd base rates'!I$123)\n+($O838*'fnd base rates'!I$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,9)))\n*$R838","v":394.09},{"$f":"(($D838*'fnd base rates'!J$110)\n+($E838*'fnd base rates'!J$111)\n+($F838*'fnd base rates'!J$112)\n+($G838*'fnd base rates'!J$113)\n+($H838*'fnd base rates'!J$114)\n+($I838*'fnd base rates'!J$115)\n+($J838*'fnd base rates'!J$119)\n+($K838*'fnd base rates'!J$120)\n+($M838*'fnd base rates'!J$122)\n+($N838*'fnd base rates'!J$123)\n+($O838*'fnd base rates'!J$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,10)))\n*$R838","v":530.85},{"$f":"(($D838*'fnd base rates'!K$110)\n+($E838*'fnd base rates'!K$111)\n+($F838*'fnd base rates'!K$112)\n+($G838*'fnd base rates'!K$113)\n+($H838*'fnd base rates'!K$114)\n+($I838*'fnd base rates'!K$115)\n+($J838*'fnd base rates'!K$119)\n+($K838*'fnd base rates'!K$120)\n+($M838*'fnd base rates'!K$122)\n+($N838*'fnd base rates'!K$123)\n+($O838*'fnd base rates'!K$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,11)))\n*$R838","v":1061.948261},{"$f":"(($D838*'fnd base rates'!L$110)\n+($E838*'fnd base rates'!L$111)\n+($F838*'fnd base rates'!L$112)\n+($G838*'fnd base rates'!L$113)\n+($H838*'fnd base rates'!L$114)\n+($I838*'fnd base rates'!L$115)\n+($J838*'fnd base rates'!L$119)\n+($K838*'fnd base rates'!L$120)\n+($M838*'fnd base rates'!L$122)\n+($N838*'fnd base rates'!L$123)\n+($O838*'fnd base rates'!L$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D838*'fnd base rates'!M$110)\n+($E838*'fnd base rates'!M$111)\n+($F838*'fnd base rates'!M$112)\n+($G838*'fnd base rates'!M$113)\n+($H838*'fnd base rates'!M$114)\n+($I838*'fnd base rates'!M$115)\n+($J838*'fnd base rates'!M$119)\n+($K838*'fnd base rates'!M$120)\n+($M838*'fnd base rates'!M$122)\n+($N838*'fnd base rates'!M$123)\n+($O838*'fnd base rates'!M$124)\n+($P838*VLOOKUP($S838+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3506262305,"3506","262","305",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3506,3506262346,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D839","v":0},{"$f":"'fnd enro'!E839","v":0},{"$f":"'fnd enro'!F839","v":0},{"$f":"'fnd enro'!G839","v":0},{"$f":"'fnd enro'!H839","v":0},{"$f":"'fnd enro'!I839","v":2},{"$f":"'fnd enro'!J839","v":0},{"$f":"'fnd enro'!K839","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L839","v":0},{"$f":"'fnd enro'!M839+'fnd enro'!N839","v":0},{"$f":"'fnd enro'!O839","v":0},{"$f":"'fnd enro'!P839","v":0},{"$f":"'fnd enro'!Q839+'fnd enro'!R839","v":2},{"$f":"'fnd enro'!T839","v":2},1,{"$f":"VALUE('fnd enro'!S839)","v":10},null,{"$f":"(($D839*'fnd base rates'!C$110)\n+($E839*'fnd base rates'!C$111)\n+($F839*'fnd base rates'!C$112)\n+($G839*'fnd base rates'!C$113)\n+($H839*'fnd base rates'!C$114)\n+($I839*'fnd base rates'!C$115)\n+($J839*'fnd base rates'!C$119)\n+($K839*'fnd base rates'!C$120)\n+($M839*'fnd base rates'!C$122)\n+($N839*'fnd base rates'!C$123)\n+($O839*'fnd base rates'!C$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,3)))\n*$R839","v":1113.497484},{"$f":"(($D839*'fnd base rates'!D$110)\n+($E839*'fnd base rates'!D$111)\n+($F839*'fnd base rates'!D$112)\n+($G839*'fnd base rates'!D$113)\n+($H839*'fnd base rates'!D$114)\n+($I839*'fnd base rates'!D$115)\n+($J839*'fnd base rates'!D$119)\n+($K839*'fnd base rates'!D$120)\n+($M839*'fnd base rates'!D$122)\n+($N839*'fnd base rates'!D$123)\n+($O839*'fnd base rates'!D$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,4)))\n*$R839","v":2006.1},{"$f":"(($D839*'fnd base rates'!E$110)\n+($E839*'fnd base rates'!E$111)\n+($F839*'fnd base rates'!E$112)\n+($G839*'fnd base rates'!E$113)\n+($H839*'fnd base rates'!E$114)\n+($I839*'fnd base rates'!E$115)\n+($J839*'fnd base rates'!E$119)\n+($K839*'fnd base rates'!E$120)\n+($M839*'fnd base rates'!E$122)\n+($N839*'fnd base rates'!E$123)\n+($O839*'fnd base rates'!E$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,5)))\n*$R839","v":14840.49185},{"$f":"(($D839*'fnd base rates'!F$110)\n+($E839*'fnd base rates'!F$111)\n+($F839*'fnd base rates'!F$112)\n+($G839*'fnd base rates'!F$113)\n+($H839*'fnd base rates'!F$114)\n+($I839*'fnd base rates'!F$115)\n+($J839*'fnd base rates'!F$119)\n+($K839*'fnd base rates'!F$120)\n+($M839*'fnd base rates'!F$122)\n+($N839*'fnd base rates'!F$123)\n+($O839*'fnd base rates'!F$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,6)))\n*$R839","v":1629.4658300000001},{"$f":"(($D839*'fnd base rates'!G$110)\n+($E839*'fnd base rates'!G$111)\n+($F839*'fnd base rates'!G$112)\n+($G839*'fnd base rates'!G$113)\n+($H839*'fnd base rates'!G$114)\n+($I839*'fnd base rates'!G$115)\n+($J839*'fnd base rates'!G$119)\n+($K839*'fnd base rates'!G$120)\n+($M839*'fnd base rates'!G$122)\n+($N839*'fnd base rates'!G$123)\n+($O839*'fnd base rates'!G$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,7)))\n*$R839","v":582.257206},{"$f":"(($D839*'fnd base rates'!H$110)\n+($E839*'fnd base rates'!H$111)\n+($F839*'fnd base rates'!H$112)\n+($G839*'fnd base rates'!H$113)\n+($H839*'fnd base rates'!H$114)\n+($I839*'fnd base rates'!H$115)\n+($J839*'fnd base rates'!H$119)\n+($K839*'fnd base rates'!H$120)\n+($M839*'fnd base rates'!H$122)\n+($N839*'fnd base rates'!H$123)\n+($O839*'fnd base rates'!H$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D839*'fnd base rates'!I$110)\n+($E839*'fnd base rates'!I$111)\n+($F839*'fnd base rates'!I$112)\n+($G839*'fnd base rates'!I$113)\n+($H839*'fnd base rates'!I$114)\n+($I839*'fnd base rates'!I$115)\n+($J839*'fnd base rates'!I$119)\n+($K839*'fnd base rates'!I$120)\n+($M839*'fnd base rates'!I$122)\n+($N839*'fnd base rates'!I$123)\n+($O839*'fnd base rates'!I$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,9)))\n*$R839","v":1021.56},{"$f":"(($D839*'fnd base rates'!J$110)\n+($E839*'fnd base rates'!J$111)\n+($F839*'fnd base rates'!J$112)\n+($G839*'fnd base rates'!J$113)\n+($H839*'fnd base rates'!J$114)\n+($I839*'fnd base rates'!J$115)\n+($J839*'fnd base rates'!J$119)\n+($K839*'fnd base rates'!J$120)\n+($M839*'fnd base rates'!J$122)\n+($N839*'fnd base rates'!J$123)\n+($O839*'fnd base rates'!J$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,10)))\n*$R839","v":2274.36},{"$f":"(($D839*'fnd base rates'!K$110)\n+($E839*'fnd base rates'!K$111)\n+($F839*'fnd base rates'!K$112)\n+($G839*'fnd base rates'!K$113)\n+($H839*'fnd base rates'!K$114)\n+($I839*'fnd base rates'!K$115)\n+($J839*'fnd base rates'!K$119)\n+($K839*'fnd base rates'!K$120)\n+($M839*'fnd base rates'!K$122)\n+($N839*'fnd base rates'!K$123)\n+($O839*'fnd base rates'!K$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,11)))\n*$R839","v":2123.896522},{"$f":"(($D839*'fnd base rates'!L$110)\n+($E839*'fnd base rates'!L$111)\n+($F839*'fnd base rates'!L$112)\n+($G839*'fnd base rates'!L$113)\n+($H839*'fnd base rates'!L$114)\n+($I839*'fnd base rates'!L$115)\n+($J839*'fnd base rates'!L$119)\n+($K839*'fnd base rates'!L$120)\n+($M839*'fnd base rates'!L$122)\n+($N839*'fnd base rates'!L$123)\n+($O839*'fnd base rates'!L$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D839*'fnd base rates'!M$110)\n+($E839*'fnd base rates'!M$111)\n+($F839*'fnd base rates'!M$112)\n+($G839*'fnd base rates'!M$113)\n+($H839*'fnd base rates'!M$114)\n+($I839*'fnd base rates'!M$115)\n+($J839*'fnd base rates'!M$119)\n+($K839*'fnd base rates'!M$120)\n+($M839*'fnd base rates'!M$122)\n+($N839*'fnd base rates'!M$123)\n+($O839*'fnd base rates'!M$124)\n+($P839*VLOOKUP($S839+15,rate_basefnd,13)))","v":0},30290.055437257764,null,3506262346,"3506","262","346",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3506,3506262347,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D840","v":0},{"$f":"'fnd enro'!E840","v":0},{"$f":"'fnd enro'!F840","v":0},{"$f":"'fnd enro'!G840","v":0},{"$f":"'fnd enro'!H840","v":2},{"$f":"'fnd enro'!I840","v":3},{"$f":"'fnd enro'!J840","v":0},{"$f":"'fnd enro'!K840","v":0.1895},{"$f":"'fnd enro'!L840","v":0},{"$f":"'fnd enro'!M840+'fnd enro'!N840","v":0},{"$f":"'fnd enro'!O840","v":1},{"$f":"'fnd enro'!P840","v":0},{"$f":"'fnd enro'!Q840+'fnd enro'!R840","v":1},{"$f":"'fnd enro'!T840","v":5},1,{"$f":"VALUE('fnd enro'!S840)","v":4},null,{"$f":"(($D840*'fnd base rates'!C$110)\n+($E840*'fnd base rates'!C$111)\n+($F840*'fnd base rates'!C$112)\n+($G840*'fnd base rates'!C$113)\n+($H840*'fnd base rates'!C$114)\n+($I840*'fnd base rates'!C$115)\n+($J840*'fnd base rates'!C$119)\n+($K840*'fnd base rates'!C$120)\n+($M840*'fnd base rates'!C$122)\n+($N840*'fnd base rates'!C$123)\n+($O840*'fnd base rates'!C$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,3)))\n*$R840","v":2619.1937100000005},{"$f":"(($D840*'fnd base rates'!D$110)\n+($E840*'fnd base rates'!D$111)\n+($F840*'fnd base rates'!D$112)\n+($G840*'fnd base rates'!D$113)\n+($H840*'fnd base rates'!D$114)\n+($I840*'fnd base rates'!D$115)\n+($J840*'fnd base rates'!D$119)\n+($K840*'fnd base rates'!D$120)\n+($M840*'fnd base rates'!D$122)\n+($N840*'fnd base rates'!D$123)\n+($O840*'fnd base rates'!D$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,4)))\n*$R840","v":3953.83},{"$f":"(($D840*'fnd base rates'!E$110)\n+($E840*'fnd base rates'!E$111)\n+($F840*'fnd base rates'!E$112)\n+($G840*'fnd base rates'!E$113)\n+($H840*'fnd base rates'!E$114)\n+($I840*'fnd base rates'!E$115)\n+($J840*'fnd base rates'!E$119)\n+($K840*'fnd base rates'!E$120)\n+($M840*'fnd base rates'!E$122)\n+($N840*'fnd base rates'!E$123)\n+($O840*'fnd base rates'!E$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,5)))\n*$R840","v":23595.879625000001},{"$f":"(($D840*'fnd base rates'!F$110)\n+($E840*'fnd base rates'!F$111)\n+($F840*'fnd base rates'!F$112)\n+($G840*'fnd base rates'!F$113)\n+($H840*'fnd base rates'!F$114)\n+($I840*'fnd base rates'!F$115)\n+($J840*'fnd base rates'!F$119)\n+($K840*'fnd base rates'!F$120)\n+($M840*'fnd base rates'!F$122)\n+($N840*'fnd base rates'!F$123)\n+($O840*'fnd base rates'!F$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,6)))\n*$R840","v":4439.3945750000003},{"$f":"(($D840*'fnd base rates'!G$110)\n+($E840*'fnd base rates'!G$111)\n+($F840*'fnd base rates'!G$112)\n+($G840*'fnd base rates'!G$113)\n+($H840*'fnd base rates'!G$114)\n+($I840*'fnd base rates'!G$115)\n+($J840*'fnd base rates'!G$119)\n+($K840*'fnd base rates'!G$120)\n+($M840*'fnd base rates'!G$122)\n+($N840*'fnd base rates'!G$123)\n+($O840*'fnd base rates'!G$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,7)))\n*$R840","v":930.41301500000009},{"$f":"(($D840*'fnd base rates'!H$110)\n+($E840*'fnd base rates'!H$111)\n+($F840*'fnd base rates'!H$112)\n+($G840*'fnd base rates'!H$113)\n+($H840*'fnd base rates'!H$114)\n+($I840*'fnd base rates'!H$115)\n+($J840*'fnd base rates'!H$119)\n+($K840*'fnd base rates'!H$120)\n+($M840*'fnd base rates'!H$122)\n+($N840*'fnd base rates'!H$123)\n+($O840*'fnd base rates'!H$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,8)))","v":3401.6878899999997},{"$f":"(($D840*'fnd base rates'!I$110)\n+($E840*'fnd base rates'!I$111)\n+($F840*'fnd base rates'!I$112)\n+($G840*'fnd base rates'!I$113)\n+($H840*'fnd base rates'!I$114)\n+($I840*'fnd base rates'!I$115)\n+($J840*'fnd base rates'!I$119)\n+($K840*'fnd base rates'!I$120)\n+($M840*'fnd base rates'!I$122)\n+($N840*'fnd base rates'!I$123)\n+($O840*'fnd base rates'!I$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,9)))\n*$R840","v":1980.38},{"$f":"(($D840*'fnd base rates'!J$110)\n+($E840*'fnd base rates'!J$111)\n+($F840*'fnd base rates'!J$112)\n+($G840*'fnd base rates'!J$113)\n+($H840*'fnd base rates'!J$114)\n+($I840*'fnd base rates'!J$115)\n+($J840*'fnd base rates'!J$119)\n+($K840*'fnd base rates'!J$120)\n+($M840*'fnd base rates'!J$122)\n+($N840*'fnd base rates'!J$123)\n+($O840*'fnd base rates'!J$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,10)))\n*$R840","v":2589.1100000000006},{"$f":"(($D840*'fnd base rates'!K$110)\n+($E840*'fnd base rates'!K$111)\n+($F840*'fnd base rates'!K$112)\n+($G840*'fnd base rates'!K$113)\n+($H840*'fnd base rates'!K$114)\n+($I840*'fnd base rates'!K$115)\n+($J840*'fnd base rates'!K$119)\n+($K840*'fnd base rates'!K$120)\n+($M840*'fnd base rates'!K$122)\n+($N840*'fnd base rates'!K$123)\n+($O840*'fnd base rates'!K$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,11)))\n*$R840","v":5651.971305},{"$f":"(($D840*'fnd base rates'!L$110)\n+($E840*'fnd base rates'!L$111)\n+($F840*'fnd base rates'!L$112)\n+($G840*'fnd base rates'!L$113)\n+($H840*'fnd base rates'!L$114)\n+($I840*'fnd base rates'!L$115)\n+($J840*'fnd base rates'!L$119)\n+($K840*'fnd base rates'!L$120)\n+($M840*'fnd base rates'!L$122)\n+($N840*'fnd base rates'!L$123)\n+($O840*'fnd base rates'!L$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,12)))","v":6335.9719387760124},{"$f":"(($D840*'fnd base rates'!M$110)\n+($E840*'fnd base rates'!M$111)\n+($F840*'fnd base rates'!M$112)\n+($G840*'fnd base rates'!M$113)\n+($H840*'fnd base rates'!M$114)\n+($I840*'fnd base rates'!M$115)\n+($J840*'fnd base rates'!M$119)\n+($K840*'fnd base rates'!M$120)\n+($M840*'fnd base rates'!M$122)\n+($N840*'fnd base rates'!M$123)\n+($O840*'fnd base rates'!M$124)\n+($P840*VLOOKUP($S840+15,rate_basefnd,13)))","v":0},55497.83205877601,null,3506262347,"3506","262","347",1,5,55497.83205877601,11100,0,11100,null,null,null,null,null,11100,0,11100,-70,11170,13,11157]
[3507,3507201201,"CITY ON A HILL NEW BEDFORD",{"$f":"'fnd enro'!D841","v":0},{"$f":"'fnd enro'!E841","v":0},{"$f":"'fnd enro'!F841","v":0},{"$f":"'fnd enro'!G841","v":0},{"$f":"'fnd enro'!H841","v":0},{"$f":"'fnd enro'!I841","v":217},{"$f":"'fnd enro'!J841","v":0},{"$f":"'fnd enro'!K841","v":8.2242999999999995},{"$f":"'fnd enro'!L841","v":0},{"$f":"'fnd enro'!M841+'fnd enro'!N841","v":0},{"$f":"'fnd enro'!O841","v":0},{"$f":"'fnd enro'!P841","v":46},{"$f":"'fnd enro'!Q841+'fnd enro'!R841","v":164},{"$f":"'fnd enro'!T841","v":217},1,{"$f":"VALUE('fnd enro'!S841)","v":10},null,{"$f":"(($D841*'fnd base rates'!C$110)\n+($E841*'fnd base rates'!C$111)\n+($F841*'fnd base rates'!C$112)\n+($G841*'fnd base rates'!C$113)\n+($H841*'fnd base rates'!C$114)\n+($I841*'fnd base rates'!C$115)\n+($J841*'fnd base rates'!C$119)\n+($K841*'fnd base rates'!C$120)\n+($M841*'fnd base rates'!C$122)\n+($N841*'fnd base rates'!C$123)\n+($O841*'fnd base rates'!C$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,3)))\n*$R841","v":120897.71701399999},{"$f":"(($D841*'fnd base rates'!D$110)\n+($E841*'fnd base rates'!D$111)\n+($F841*'fnd base rates'!D$112)\n+($G841*'fnd base rates'!D$113)\n+($H841*'fnd base rates'!D$114)\n+($I841*'fnd base rates'!D$115)\n+($J841*'fnd base rates'!D$119)\n+($K841*'fnd base rates'!D$120)\n+($M841*'fnd base rates'!D$122)\n+($N841*'fnd base rates'!D$123)\n+($O841*'fnd base rates'!D$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,4)))\n*$R841","v":207941.12},{"$f":"(($D841*'fnd base rates'!E$110)\n+($E841*'fnd base rates'!E$111)\n+($F841*'fnd base rates'!E$112)\n+($G841*'fnd base rates'!E$113)\n+($H841*'fnd base rates'!E$114)\n+($I841*'fnd base rates'!E$115)\n+($J841*'fnd base rates'!E$119)\n+($K841*'fnd base rates'!E$120)\n+($M841*'fnd base rates'!E$122)\n+($N841*'fnd base rates'!E$123)\n+($O841*'fnd base rates'!E$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,5)))\n*$R841","v":1498935.5857249999},{"$f":"(($D841*'fnd base rates'!F$110)\n+($E841*'fnd base rates'!F$111)\n+($F841*'fnd base rates'!F$112)\n+($G841*'fnd base rates'!F$113)\n+($H841*'fnd base rates'!F$114)\n+($I841*'fnd base rates'!F$115)\n+($J841*'fnd base rates'!F$119)\n+($K841*'fnd base rates'!F$120)\n+($M841*'fnd base rates'!F$122)\n+($N841*'fnd base rates'!F$123)\n+($O841*'fnd base rates'!F$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,6)))\n*$R841","v":182721.38255499999},{"$f":"(($D841*'fnd base rates'!G$110)\n+($E841*'fnd base rates'!G$111)\n+($F841*'fnd base rates'!G$112)\n+($G841*'fnd base rates'!G$113)\n+($H841*'fnd base rates'!G$114)\n+($I841*'fnd base rates'!G$115)\n+($J841*'fnd base rates'!G$119)\n+($K841*'fnd base rates'!G$120)\n+($M841*'fnd base rates'!G$122)\n+($N841*'fnd base rates'!G$123)\n+($O841*'fnd base rates'!G$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,7)))\n*$R841","v":57457.846850999995},{"$f":"(($D841*'fnd base rates'!H$110)\n+($E841*'fnd base rates'!H$111)\n+($F841*'fnd base rates'!H$112)\n+($G841*'fnd base rates'!H$113)\n+($H841*'fnd base rates'!H$114)\n+($I841*'fnd base rates'!H$115)\n+($J841*'fnd base rates'!H$119)\n+($K841*'fnd base rates'!H$120)\n+($M841*'fnd base rates'!H$122)\n+($N841*'fnd base rates'!H$123)\n+($O841*'fnd base rates'!H$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,8)))","v":173944.50642599998},{"$f":"(($D841*'fnd base rates'!I$110)\n+($E841*'fnd base rates'!I$111)\n+($F841*'fnd base rates'!I$112)\n+($G841*'fnd base rates'!I$113)\n+($H841*'fnd base rates'!I$114)\n+($I841*'fnd base rates'!I$115)\n+($J841*'fnd base rates'!I$119)\n+($K841*'fnd base rates'!I$120)\n+($M841*'fnd base rates'!I$122)\n+($N841*'fnd base rates'!I$123)\n+($O841*'fnd base rates'!I$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,9)))\n*$R841","v":107193.43000000001},{"$f":"(($D841*'fnd base rates'!J$110)\n+($E841*'fnd base rates'!J$111)\n+($F841*'fnd base rates'!J$112)\n+($G841*'fnd base rates'!J$113)\n+($H841*'fnd base rates'!J$114)\n+($I841*'fnd base rates'!J$115)\n+($J841*'fnd base rates'!J$119)\n+($K841*'fnd base rates'!J$120)\n+($M841*'fnd base rates'!J$122)\n+($N841*'fnd base rates'!J$123)\n+($O841*'fnd base rates'!J$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,10)))\n*$R841","v":215478.97000000003},{"$f":"(($D841*'fnd base rates'!K$110)\n+($E841*'fnd base rates'!K$111)\n+($F841*'fnd base rates'!K$112)\n+($G841*'fnd base rates'!K$113)\n+($H841*'fnd base rates'!K$114)\n+($I841*'fnd base rates'!K$115)\n+($J841*'fnd base rates'!K$119)\n+($K841*'fnd base rates'!K$120)\n+($M841*'fnd base rates'!K$122)\n+($N841*'fnd base rates'!K$123)\n+($O841*'fnd base rates'!K$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,11)))\n*$R841","v":240598.192637},{"$f":"(($D841*'fnd base rates'!L$110)\n+($E841*'fnd base rates'!L$111)\n+($F841*'fnd base rates'!L$112)\n+($G841*'fnd base rates'!L$113)\n+($H841*'fnd base rates'!L$114)\n+($I841*'fnd base rates'!L$115)\n+($J841*'fnd base rates'!L$119)\n+($K841*'fnd base rates'!L$120)\n+($M841*'fnd base rates'!L$122)\n+($N841*'fnd base rates'!L$123)\n+($O841*'fnd base rates'!L$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,12)))","v":323534.19373446755},{"$f":"(($D841*'fnd base rates'!M$110)\n+($E841*'fnd base rates'!M$111)\n+($F841*'fnd base rates'!M$112)\n+($G841*'fnd base rates'!M$113)\n+($H841*'fnd base rates'!M$114)\n+($I841*'fnd base rates'!M$115)\n+($J841*'fnd base rates'!M$119)\n+($K841*'fnd base rates'!M$120)\n+($M841*'fnd base rates'!M$122)\n+($N841*'fnd base rates'!M$123)\n+($O841*'fnd base rates'!M$124)\n+($P841*VLOOKUP($S841+15,rate_basefnd,13)))","v":0},3128702.9449424674,null,3507201201,"3507","201","201",1,217,3128702.9449424674,14418,0,14418,null,null,null,null,null,14418,0,14418,-11,14429,46,14383]
[3508,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D842","v":0},{"$f":"'fnd enro'!E842","v":0},{"$f":"'fnd enro'!F842","v":0},{"$f":"'fnd enro'!G842","v":0},{"$f":"'fnd enro'!H842","v":0},{"$f":"'fnd enro'!I842","v":6},{"$f":"'fnd enro'!J842","v":0},{"$f":"'fnd enro'!K842","v":0.22739999999999999},{"$f":"'fnd enro'!L842","v":0},{"$f":"'fnd enro'!M842+'fnd enro'!N842","v":0},{"$f":"'fnd enro'!O842","v":0},{"$f":"'fnd enro'!P842","v":1},{"$f":"'fnd enro'!Q842+'fnd enro'!R842","v":5},{"$f":"'fnd enro'!T842","v":6},{"$f":"VLOOKUP(B842,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!S842)","v":10},null,{"$f":"(($D842*'fnd base rates'!C$110)\n+($E842*'fnd base rates'!C$111)\n+($F842*'fnd base rates'!C$112)\n+($G842*'fnd base rates'!C$113)\n+($H842*'fnd base rates'!C$114)\n+($I842*'fnd base rates'!C$115)\n+($J842*'fnd base rates'!C$119)\n+($K842*'fnd base rates'!C$120)\n+($M842*'fnd base rates'!C$122)\n+($N842*'fnd base rates'!C$123)\n+($O842*'fnd base rates'!C$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,3)))\n*$R842","v":3351.7824519999999},{"$f":"(($D842*'fnd base rates'!D$110)\n+($E842*'fnd base rates'!D$111)\n+($F842*'fnd base rates'!D$112)\n+($G842*'fnd base rates'!D$113)\n+($H842*'fnd base rates'!D$114)\n+($I842*'fnd base rates'!D$115)\n+($J842*'fnd base rates'!D$119)\n+($K842*'fnd base rates'!D$120)\n+($M842*'fnd base rates'!D$122)\n+($N842*'fnd base rates'!D$123)\n+($O842*'fnd base rates'!D$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,4)))\n*$R842","v":5851.9},{"$f":"(($D842*'fnd base rates'!E$110)\n+($E842*'fnd base rates'!E$111)\n+($F842*'fnd base rates'!E$112)\n+($G842*'fnd base rates'!E$113)\n+($H842*'fnd base rates'!E$114)\n+($I842*'fnd base rates'!E$115)\n+($J842*'fnd base rates'!E$119)\n+($K842*'fnd base rates'!E$120)\n+($M842*'fnd base rates'!E$122)\n+($N842*'fnd base rates'!E$123)\n+($O842*'fnd base rates'!E$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,5)))\n*$R842","v":42541.335550000003},{"$f":"(($D842*'fnd base rates'!F$110)\n+($E842*'fnd base rates'!F$111)\n+($F842*'fnd base rates'!F$112)\n+($G842*'fnd base rates'!F$113)\n+($H842*'fnd base rates'!F$114)\n+($I842*'fnd base rates'!F$115)\n+($J842*'fnd base rates'!F$119)\n+($K842*'fnd base rates'!F$120)\n+($M842*'fnd base rates'!F$122)\n+($N842*'fnd base rates'!F$123)\n+($O842*'fnd base rates'!F$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,6)))\n*$R842","v":5017.1874899999993},{"$f":"(($D842*'fnd base rates'!G$110)\n+($E842*'fnd base rates'!G$111)\n+($F842*'fnd base rates'!G$112)\n+($G842*'fnd base rates'!G$113)\n+($H842*'fnd base rates'!G$114)\n+($I842*'fnd base rates'!G$115)\n+($J842*'fnd base rates'!G$119)\n+($K842*'fnd base rates'!G$120)\n+($M842*'fnd base rates'!G$122)\n+($N842*'fnd base rates'!G$123)\n+($O842*'fnd base rates'!G$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,7)))\n*$R842","v":1643.761618},{"$f":"(($D842*'fnd base rates'!H$110)\n+($E842*'fnd base rates'!H$111)\n+($F842*'fnd base rates'!H$112)\n+($G842*'fnd base rates'!H$113)\n+($H842*'fnd base rates'!H$114)\n+($I842*'fnd base rates'!H$115)\n+($J842*'fnd base rates'!H$119)\n+($K842*'fnd base rates'!H$120)\n+($M842*'fnd base rates'!H$122)\n+($N842*'fnd base rates'!H$123)\n+($O842*'fnd base rates'!H$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,8)))","v":4794.4914679999993},{"$f":"(($D842*'fnd base rates'!I$110)\n+($E842*'fnd base rates'!I$111)\n+($F842*'fnd base rates'!I$112)\n+($G842*'fnd base rates'!I$113)\n+($H842*'fnd base rates'!I$114)\n+($I842*'fnd base rates'!I$115)\n+($J842*'fnd base rates'!I$119)\n+($K842*'fnd base rates'!I$120)\n+($M842*'fnd base rates'!I$122)\n+($N842*'fnd base rates'!I$123)\n+($O842*'fnd base rates'!I$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,9)))\n*$R842","v":3003.1800000000003},{"$f":"(($D842*'fnd base rates'!J$110)\n+($E842*'fnd base rates'!J$111)\n+($F842*'fnd base rates'!J$112)\n+($G842*'fnd base rates'!J$113)\n+($H842*'fnd base rates'!J$114)\n+($I842*'fnd base rates'!J$115)\n+($J842*'fnd base rates'!J$119)\n+($K842*'fnd base rates'!J$120)\n+($M842*'fnd base rates'!J$122)\n+($N842*'fnd base rates'!J$123)\n+($O842*'fnd base rates'!J$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,10)))\n*$R842","v":6235.1500000000005},{"$f":"(($D842*'fnd base rates'!K$110)\n+($E842*'fnd base rates'!K$111)\n+($F842*'fnd base rates'!K$112)\n+($G842*'fnd base rates'!K$113)\n+($H842*'fnd base rates'!K$114)\n+($I842*'fnd base rates'!K$115)\n+($J842*'fnd base rates'!K$119)\n+($K842*'fnd base rates'!K$120)\n+($M842*'fnd base rates'!K$122)\n+($N842*'fnd base rates'!K$123)\n+($O842*'fnd base rates'!K$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,11)))\n*$R842","v":6592.4595660000005},{"$f":"(($D842*'fnd base rates'!L$110)\n+($E842*'fnd base rates'!L$111)\n+($F842*'fnd base rates'!L$112)\n+($G842*'fnd base rates'!L$113)\n+($H842*'fnd base rates'!L$114)\n+($I842*'fnd base rates'!L$115)\n+($J842*'fnd base rates'!L$119)\n+($K842*'fnd base rates'!L$120)\n+($M842*'fnd base rates'!L$122)\n+($N842*'fnd base rates'!L$123)\n+($O842*'fnd base rates'!L$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,12)))","v":9107.5781677732975},{"$f":"(($D842*'fnd base rates'!M$110)\n+($E842*'fnd base rates'!M$111)\n+($F842*'fnd base rates'!M$112)\n+($G842*'fnd base rates'!M$113)\n+($H842*'fnd base rates'!M$114)\n+($I842*'fnd base rates'!M$115)\n+($J842*'fnd base rates'!M$119)\n+($K842*'fnd base rates'!M$120)\n+($M842*'fnd base rates'!M$122)\n+($N842*'fnd base rates'!M$123)\n+($O842*'fnd base rates'!M$124)\n+($P842*VLOOKUP($S842+15,rate_basefnd,13)))","v":0},88138.8263117733,null,{"$f":"B842","v":3508281061},"3508","281","061",1,{"$f":"enro","v":6},88138.8263117733,14690,0,14690,null,null,null,null,null,14690,0,14690,82,14608,22,14586]
[3508,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D843","v":0},{"$f":"'fnd enro'!E843","v":0},{"$f":"'fnd enro'!F843","v":0},{"$f":"'fnd enro'!G843","v":0},{"$f":"'fnd enro'!H843","v":0},{"$f":"'fnd enro'!I843","v":4},{"$f":"'fnd enro'!J843","v":0},{"$f":"'fnd enro'!K843","v":0.15160000000000001},{"$f":"'fnd enro'!L843","v":0},{"$f":"'fnd enro'!M843+'fnd enro'!N843","v":0},{"$f":"'fnd enro'!O843","v":0},{"$f":"'fnd enro'!P843","v":0},{"$f":"'fnd enro'!Q843+'fnd enro'!R843","v":4},{"$f":"'fnd enro'!T843","v":4},1,{"$f":"VALUE('fnd enro'!S843)","v":10},null,{"$f":"(($D843*'fnd base rates'!C$110)\n+($E843*'fnd base rates'!C$111)\n+($F843*'fnd base rates'!C$112)\n+($G843*'fnd base rates'!C$113)\n+($H843*'fnd base rates'!C$114)\n+($I843*'fnd base rates'!C$115)\n+($J843*'fnd base rates'!C$119)\n+($K843*'fnd base rates'!C$120)\n+($M843*'fnd base rates'!C$122)\n+($N843*'fnd base rates'!C$123)\n+($O843*'fnd base rates'!C$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,3)))\n*$R843","v":2226.994968},{"$f":"(($D843*'fnd base rates'!D$110)\n+($E843*'fnd base rates'!D$111)\n+($F843*'fnd base rates'!D$112)\n+($G843*'fnd base rates'!D$113)\n+($H843*'fnd base rates'!D$114)\n+($I843*'fnd base rates'!D$115)\n+($J843*'fnd base rates'!D$119)\n+($K843*'fnd base rates'!D$120)\n+($M843*'fnd base rates'!D$122)\n+($N843*'fnd base rates'!D$123)\n+($O843*'fnd base rates'!D$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,4)))\n*$R843","v":4012.2},{"$f":"(($D843*'fnd base rates'!E$110)\n+($E843*'fnd base rates'!E$111)\n+($F843*'fnd base rates'!E$112)\n+($G843*'fnd base rates'!E$113)\n+($H843*'fnd base rates'!E$114)\n+($I843*'fnd base rates'!E$115)\n+($J843*'fnd base rates'!E$119)\n+($K843*'fnd base rates'!E$120)\n+($M843*'fnd base rates'!E$122)\n+($N843*'fnd base rates'!E$123)\n+($O843*'fnd base rates'!E$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,5)))\n*$R843","v":29680.983700000001},{"$f":"(($D843*'fnd base rates'!F$110)\n+($E843*'fnd base rates'!F$111)\n+($F843*'fnd base rates'!F$112)\n+($G843*'fnd base rates'!F$113)\n+($H843*'fnd base rates'!F$114)\n+($I843*'fnd base rates'!F$115)\n+($J843*'fnd base rates'!F$119)\n+($K843*'fnd base rates'!F$120)\n+($M843*'fnd base rates'!F$122)\n+($N843*'fnd base rates'!F$123)\n+($O843*'fnd base rates'!F$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,6)))\n*$R843","v":3258.9316600000002},{"$f":"(($D843*'fnd base rates'!G$110)\n+($E843*'fnd base rates'!G$111)\n+($F843*'fnd base rates'!G$112)\n+($G843*'fnd base rates'!G$113)\n+($H843*'fnd base rates'!G$114)\n+($I843*'fnd base rates'!G$115)\n+($J843*'fnd base rates'!G$119)\n+($K843*'fnd base rates'!G$120)\n+($M843*'fnd base rates'!G$122)\n+($N843*'fnd base rates'!G$123)\n+($O843*'fnd base rates'!G$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,7)))\n*$R843","v":1164.514412},{"$f":"(($D843*'fnd base rates'!H$110)\n+($E843*'fnd base rates'!H$111)\n+($F843*'fnd base rates'!H$112)\n+($G843*'fnd base rates'!H$113)\n+($H843*'fnd base rates'!H$114)\n+($I843*'fnd base rates'!H$115)\n+($J843*'fnd base rates'!H$119)\n+($K843*'fnd base rates'!H$120)\n+($M843*'fnd base rates'!H$122)\n+($N843*'fnd base rates'!H$123)\n+($O843*'fnd base rates'!H$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,8)))","v":3149.2943119999995},{"$f":"(($D843*'fnd base rates'!I$110)\n+($E843*'fnd base rates'!I$111)\n+($F843*'fnd base rates'!I$112)\n+($G843*'fnd base rates'!I$113)\n+($H843*'fnd base rates'!I$114)\n+($I843*'fnd base rates'!I$115)\n+($J843*'fnd base rates'!I$119)\n+($K843*'fnd base rates'!I$120)\n+($M843*'fnd base rates'!I$122)\n+($N843*'fnd base rates'!I$123)\n+($O843*'fnd base rates'!I$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,9)))\n*$R843","v":2043.12},{"$f":"(($D843*'fnd base rates'!J$110)\n+($E843*'fnd base rates'!J$111)\n+($F843*'fnd base rates'!J$112)\n+($G843*'fnd base rates'!J$113)\n+($H843*'fnd base rates'!J$114)\n+($I843*'fnd base rates'!J$115)\n+($J843*'fnd base rates'!J$119)\n+($K843*'fnd base rates'!J$120)\n+($M843*'fnd base rates'!J$122)\n+($N843*'fnd base rates'!J$123)\n+($O843*'fnd base rates'!J$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,10)))\n*$R843","v":4548.72},{"$f":"(($D843*'fnd base rates'!K$110)\n+($E843*'fnd base rates'!K$111)\n+($F843*'fnd base rates'!K$112)\n+($G843*'fnd base rates'!K$113)\n+($H843*'fnd base rates'!K$114)\n+($I843*'fnd base rates'!K$115)\n+($J843*'fnd base rates'!K$119)\n+($K843*'fnd base rates'!K$120)\n+($M843*'fnd base rates'!K$122)\n+($N843*'fnd base rates'!K$123)\n+($O843*'fnd base rates'!K$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,11)))\n*$R843","v":4247.793044},{"$f":"(($D843*'fnd base rates'!L$110)\n+($E843*'fnd base rates'!L$111)\n+($F843*'fnd base rates'!L$112)\n+($G843*'fnd base rates'!L$113)\n+($H843*'fnd base rates'!L$114)\n+($I843*'fnd base rates'!L$115)\n+($J843*'fnd base rates'!L$119)\n+($K843*'fnd base rates'!L$120)\n+($M843*'fnd base rates'!L$122)\n+($N843*'fnd base rates'!L$123)\n+($O843*'fnd base rates'!L$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,12)))","v":6247.5587785155312},{"$f":"(($D843*'fnd base rates'!M$110)\n+($E843*'fnd base rates'!M$111)\n+($F843*'fnd base rates'!M$112)\n+($G843*'fnd base rates'!M$113)\n+($H843*'fnd base rates'!M$114)\n+($I843*'fnd base rates'!M$115)\n+($J843*'fnd base rates'!M$119)\n+($K843*'fnd base rates'!M$120)\n+($M843*'fnd base rates'!M$122)\n+($N843*'fnd base rates'!M$123)\n+($O843*'fnd base rates'!M$124)\n+($P843*VLOOKUP($S843+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U843:AE843)","v":60580.110874515529},null,3508281137,{"$f":"IF($B843<499999999,MID($B843,1,3),MID($B843,1,4))","v":"3508"},{"$f":"IF($B843<499999999,MID($B843,4,3),MID($B843,5,3))","v":"281"},{"$f":"IF($B843<499999999,MID($B843,7,3),MID($B843,8,3))","v":"137"},{"$f":"IF(VLOOKUP(VALUE(IF(AH843<499999999,MID(AH843,4,3),MID(AH843,5,3))),distinfo,4)=R843,1,0)","v":1},4,{"$f":"AF843","v":60580.110874515529},{"$f":"IF(OR(AF843=0,AM843=0),0,ROUND(AN843/AM843,0))","v":15145},{"$f":"AO843-AQ843","v":0},15145,null,null,null,null,null,15145,{"$f":"AW843-AY843","v":0},15145,{"$f":"AY843-BA843","v":380},14765,-2,14767]
[3508,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D844","v":0},{"$f":"'fnd enro'!E844","v":0},{"$f":"'fnd enro'!F844","v":0},{"$f":"'fnd enro'!G844","v":0},{"$f":"'fnd enro'!H844","v":0},{"$f":"'fnd enro'!I844","v":186},{"$f":"'fnd enro'!J844","v":0},{"$f":"'fnd enro'!K844","v":7.0494000000000003},{"$f":"'fnd enro'!L844","v":0},{"$f":"'fnd enro'!M844+'fnd enro'!N844","v":0},{"$f":"'fnd enro'!O844","v":0},{"$f":"'fnd enro'!P844","v":36},{"$f":"'fnd enro'!Q844+'fnd enro'!R844","v":172},{"$f":"'fnd enro'!T844","v":186},1,{"$f":"VALUE('fnd enro'!S844)","v":10},null,{"$f":"(($D844*'fnd base rates'!C$110)\n+($E844*'fnd base rates'!C$111)\n+($F844*'fnd base rates'!C$112)\n+($G844*'fnd base rates'!C$113)\n+($H844*'fnd base rates'!C$114)\n+($I844*'fnd base rates'!C$115)\n+($J844*'fnd base rates'!C$119)\n+($K844*'fnd base rates'!C$120)\n+($M844*'fnd base rates'!C$122)\n+($N844*'fnd base rates'!C$123)\n+($O844*'fnd base rates'!C$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,3)))\n*$R844","v":105332.306012},{"$f":"(($D844*'fnd base rates'!D$110)\n+($E844*'fnd base rates'!D$111)\n+($F844*'fnd base rates'!D$112)\n+($G844*'fnd base rates'!D$113)\n+($H844*'fnd base rates'!D$114)\n+($I844*'fnd base rates'!D$115)\n+($J844*'fnd base rates'!D$119)\n+($K844*'fnd base rates'!D$120)\n+($M844*'fnd base rates'!D$122)\n+($N844*'fnd base rates'!D$123)\n+($O844*'fnd base rates'!D$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,4)))\n*$R844","v":187071.08},{"$f":"(($D844*'fnd base rates'!E$110)\n+($E844*'fnd base rates'!E$111)\n+($F844*'fnd base rates'!E$112)\n+($G844*'fnd base rates'!E$113)\n+($H844*'fnd base rates'!E$114)\n+($I844*'fnd base rates'!E$115)\n+($J844*'fnd base rates'!E$119)\n+($K844*'fnd base rates'!E$120)\n+($M844*'fnd base rates'!E$122)\n+($N844*'fnd base rates'!E$123)\n+($O844*'fnd base rates'!E$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,5)))\n*$R844","v":1372276.3420499999},{"$f":"(($D844*'fnd base rates'!F$110)\n+($E844*'fnd base rates'!F$111)\n+($F844*'fnd base rates'!F$112)\n+($G844*'fnd base rates'!F$113)\n+($H844*'fnd base rates'!F$114)\n+($I844*'fnd base rates'!F$115)\n+($J844*'fnd base rates'!F$119)\n+($K844*'fnd base rates'!F$120)\n+($M844*'fnd base rates'!F$122)\n+($N844*'fnd base rates'!F$123)\n+($O844*'fnd base rates'!F$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,6)))\n*$R844","v":156176.76219000001},{"$f":"(($D844*'fnd base rates'!G$110)\n+($E844*'fnd base rates'!G$111)\n+($F844*'fnd base rates'!G$112)\n+($G844*'fnd base rates'!G$113)\n+($H844*'fnd base rates'!G$114)\n+($I844*'fnd base rates'!G$115)\n+($J844*'fnd base rates'!G$119)\n+($K844*'fnd base rates'!G$120)\n+($M844*'fnd base rates'!G$122)\n+($N844*'fnd base rates'!G$123)\n+($O844*'fnd base rates'!G$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,7)))\n*$R844","v":53517.160157999999},{"$f":"(($D844*'fnd base rates'!H$110)\n+($E844*'fnd base rates'!H$111)\n+($F844*'fnd base rates'!H$112)\n+($G844*'fnd base rates'!H$113)\n+($H844*'fnd base rates'!H$114)\n+($I844*'fnd base rates'!H$115)\n+($J844*'fnd base rates'!H$119)\n+($K844*'fnd base rates'!H$120)\n+($M844*'fnd base rates'!H$122)\n+($N844*'fnd base rates'!H$123)\n+($O844*'fnd base rates'!H$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,8)))","v":149453.44550799998},{"$f":"(($D844*'fnd base rates'!I$110)\n+($E844*'fnd base rates'!I$111)\n+($F844*'fnd base rates'!I$112)\n+($G844*'fnd base rates'!I$113)\n+($H844*'fnd base rates'!I$114)\n+($I844*'fnd base rates'!I$115)\n+($J844*'fnd base rates'!I$119)\n+($K844*'fnd base rates'!I$120)\n+($M844*'fnd base rates'!I$122)\n+($N844*'fnd base rates'!I$123)\n+($O844*'fnd base rates'!I$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,9)))\n*$R844","v":95358.25999999998},{"$f":"(($D844*'fnd base rates'!J$110)\n+($E844*'fnd base rates'!J$111)\n+($F844*'fnd base rates'!J$112)\n+($G844*'fnd base rates'!J$113)\n+($H844*'fnd base rates'!J$114)\n+($I844*'fnd base rates'!J$115)\n+($J844*'fnd base rates'!J$119)\n+($K844*'fnd base rates'!J$120)\n+($M844*'fnd base rates'!J$122)\n+($N844*'fnd base rates'!J$123)\n+($O844*'fnd base rates'!J$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,10)))\n*$R844","v":203689.26},{"$f":"(($D844*'fnd base rates'!K$110)\n+($E844*'fnd base rates'!K$111)\n+($F844*'fnd base rates'!K$112)\n+($G844*'fnd base rates'!K$113)\n+($H844*'fnd base rates'!K$114)\n+($I844*'fnd base rates'!K$115)\n+($J844*'fnd base rates'!K$119)\n+($K844*'fnd base rates'!K$120)\n+($M844*'fnd base rates'!K$122)\n+($N844*'fnd base rates'!K$123)\n+($O844*'fnd base rates'!K$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,11)))\n*$R844","v":205470.09654599999},{"$f":"(($D844*'fnd base rates'!L$110)\n+($E844*'fnd base rates'!L$111)\n+($F844*'fnd base rates'!L$112)\n+($G844*'fnd base rates'!L$113)\n+($H844*'fnd base rates'!L$114)\n+($I844*'fnd base rates'!L$115)\n+($J844*'fnd base rates'!L$119)\n+($K844*'fnd base rates'!L$120)\n+($M844*'fnd base rates'!L$122)\n+($N844*'fnd base rates'!L$123)\n+($O844*'fnd base rates'!L$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,12)))","v":291270.98320097226},{"$f":"(($D844*'fnd base rates'!M$110)\n+($E844*'fnd base rates'!M$111)\n+($F844*'fnd base rates'!M$112)\n+($G844*'fnd base rates'!M$113)\n+($H844*'fnd base rates'!M$114)\n+($I844*'fnd base rates'!M$115)\n+($J844*'fnd base rates'!M$119)\n+($K844*'fnd base rates'!M$120)\n+($M844*'fnd base rates'!M$122)\n+($N844*'fnd base rates'!M$123)\n+($O844*'fnd base rates'!M$124)\n+($P844*VLOOKUP($S844+15,rate_basefnd,13)))","v":0},2819615.6956649716,null,3508281281,"3508","281","281",1,186,2819615.6956649716,15159,0,15159,null,null,null,null,null,15159,0,15159,79,15080,58,15022]
[3508,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D845","v":0},{"$f":"'fnd enro'!E845","v":0},{"$f":"'fnd enro'!F845","v":0},{"$f":"'fnd enro'!G845","v":0},{"$f":"'fnd enro'!H845","v":0},{"$f":"'fnd enro'!I845","v":2},{"$f":"'fnd enro'!J845","v":0},{"$f":"'fnd enro'!K845","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L845","v":0},{"$f":"'fnd enro'!M845+'fnd enro'!N845","v":0},{"$f":"'fnd enro'!O845","v":0},{"$f":"'fnd enro'!P845","v":0},{"$f":"'fnd enro'!Q845+'fnd enro'!R845","v":2},{"$f":"'fnd enro'!T845","v":2},1,{"$f":"VALUE('fnd enro'!S845)","v":10},null,{"$f":"(($D845*'fnd base rates'!C$110)\n+($E845*'fnd base rates'!C$111)\n+($F845*'fnd base rates'!C$112)\n+($G845*'fnd base rates'!C$113)\n+($H845*'fnd base rates'!C$114)\n+($I845*'fnd base rates'!C$115)\n+($J845*'fnd base rates'!C$119)\n+($K845*'fnd base rates'!C$120)\n+($M845*'fnd base rates'!C$122)\n+($N845*'fnd base rates'!C$123)\n+($O845*'fnd base rates'!C$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,3)))\n*$R845","v":1113.497484},{"$f":"(($D845*'fnd base rates'!D$110)\n+($E845*'fnd base rates'!D$111)\n+($F845*'fnd base rates'!D$112)\n+($G845*'fnd base rates'!D$113)\n+($H845*'fnd base rates'!D$114)\n+($I845*'fnd base rates'!D$115)\n+($J845*'fnd base rates'!D$119)\n+($K845*'fnd base rates'!D$120)\n+($M845*'fnd base rates'!D$122)\n+($N845*'fnd base rates'!D$123)\n+($O845*'fnd base rates'!D$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,4)))\n*$R845","v":2006.1},{"$f":"(($D845*'fnd base rates'!E$110)\n+($E845*'fnd base rates'!E$111)\n+($F845*'fnd base rates'!E$112)\n+($G845*'fnd base rates'!E$113)\n+($H845*'fnd base rates'!E$114)\n+($I845*'fnd base rates'!E$115)\n+($J845*'fnd base rates'!E$119)\n+($K845*'fnd base rates'!E$120)\n+($M845*'fnd base rates'!E$122)\n+($N845*'fnd base rates'!E$123)\n+($O845*'fnd base rates'!E$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,5)))\n*$R845","v":14840.49185},{"$f":"(($D845*'fnd base rates'!F$110)\n+($E845*'fnd base rates'!F$111)\n+($F845*'fnd base rates'!F$112)\n+($G845*'fnd base rates'!F$113)\n+($H845*'fnd base rates'!F$114)\n+($I845*'fnd base rates'!F$115)\n+($J845*'fnd base rates'!F$119)\n+($K845*'fnd base rates'!F$120)\n+($M845*'fnd base rates'!F$122)\n+($N845*'fnd base rates'!F$123)\n+($O845*'fnd base rates'!F$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,6)))\n*$R845","v":1629.4658300000001},{"$f":"(($D845*'fnd base rates'!G$110)\n+($E845*'fnd base rates'!G$111)\n+($F845*'fnd base rates'!G$112)\n+($G845*'fnd base rates'!G$113)\n+($H845*'fnd base rates'!G$114)\n+($I845*'fnd base rates'!G$115)\n+($J845*'fnd base rates'!G$119)\n+($K845*'fnd base rates'!G$120)\n+($M845*'fnd base rates'!G$122)\n+($N845*'fnd base rates'!G$123)\n+($O845*'fnd base rates'!G$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,7)))\n*$R845","v":582.257206},{"$f":"(($D845*'fnd base rates'!H$110)\n+($E845*'fnd base rates'!H$111)\n+($F845*'fnd base rates'!H$112)\n+($G845*'fnd base rates'!H$113)\n+($H845*'fnd base rates'!H$114)\n+($I845*'fnd base rates'!H$115)\n+($J845*'fnd base rates'!H$119)\n+($K845*'fnd base rates'!H$120)\n+($M845*'fnd base rates'!H$122)\n+($N845*'fnd base rates'!H$123)\n+($O845*'fnd base rates'!H$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,8)))","v":1574.6471559999998},{"$f":"(($D845*'fnd base rates'!I$110)\n+($E845*'fnd base rates'!I$111)\n+($F845*'fnd base rates'!I$112)\n+($G845*'fnd base rates'!I$113)\n+($H845*'fnd base rates'!I$114)\n+($I845*'fnd base rates'!I$115)\n+($J845*'fnd base rates'!I$119)\n+($K845*'fnd base rates'!I$120)\n+($M845*'fnd base rates'!I$122)\n+($N845*'fnd base rates'!I$123)\n+($O845*'fnd base rates'!I$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,9)))\n*$R845","v":1021.56},{"$f":"(($D845*'fnd base rates'!J$110)\n+($E845*'fnd base rates'!J$111)\n+($F845*'fnd base rates'!J$112)\n+($G845*'fnd base rates'!J$113)\n+($H845*'fnd base rates'!J$114)\n+($I845*'fnd base rates'!J$115)\n+($J845*'fnd base rates'!J$119)\n+($K845*'fnd base rates'!J$120)\n+($M845*'fnd base rates'!J$122)\n+($N845*'fnd base rates'!J$123)\n+($O845*'fnd base rates'!J$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,10)))\n*$R845","v":2274.36},{"$f":"(($D845*'fnd base rates'!K$110)\n+($E845*'fnd base rates'!K$111)\n+($F845*'fnd base rates'!K$112)\n+($G845*'fnd base rates'!K$113)\n+($H845*'fnd base rates'!K$114)\n+($I845*'fnd base rates'!K$115)\n+($J845*'fnd base rates'!K$119)\n+($K845*'fnd base rates'!K$120)\n+($M845*'fnd base rates'!K$122)\n+($N845*'fnd base rates'!K$123)\n+($O845*'fnd base rates'!K$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,11)))\n*$R845","v":2123.896522},{"$f":"(($D845*'fnd base rates'!L$110)\n+($E845*'fnd base rates'!L$111)\n+($F845*'fnd base rates'!L$112)\n+($G845*'fnd base rates'!L$113)\n+($H845*'fnd base rates'!L$114)\n+($I845*'fnd base rates'!L$115)\n+($J845*'fnd base rates'!L$119)\n+($K845*'fnd base rates'!L$120)\n+($M845*'fnd base rates'!L$122)\n+($N845*'fnd base rates'!L$123)\n+($O845*'fnd base rates'!L$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,12)))","v":3123.7793892577656},{"$f":"(($D845*'fnd base rates'!M$110)\n+($E845*'fnd base rates'!M$111)\n+($F845*'fnd base rates'!M$112)\n+($G845*'fnd base rates'!M$113)\n+($H845*'fnd base rates'!M$114)\n+($I845*'fnd base rates'!M$115)\n+($J845*'fnd base rates'!M$119)\n+($K845*'fnd base rates'!M$120)\n+($M845*'fnd base rates'!M$122)\n+($N845*'fnd base rates'!M$123)\n+($O845*'fnd base rates'!M$124)\n+($P845*VLOOKUP($S845+15,rate_basefnd,13)))","v":0},30290.055437257764,null,3508281332,"3508","281","332",1,2,30290.055437257764,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3509,3509095072,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D846","v":0},{"$f":"'fnd enro'!E846","v":0},{"$f":"'fnd enro'!F846","v":0},{"$f":"'fnd enro'!G846","v":0},{"$f":"'fnd enro'!H846","v":1},{"$f":"'fnd enro'!I846","v":0},{"$f":"'fnd enro'!J846","v":0},{"$f":"'fnd enro'!K846","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L846","v":0},{"$f":"'fnd enro'!M846+'fnd enro'!N846","v":0},{"$f":"'fnd enro'!O846","v":0},{"$f":"'fnd enro'!P846","v":0},{"$f":"'fnd enro'!Q846+'fnd enro'!R846","v":1},{"$f":"'fnd enro'!T846","v":1},1,{"$f":"VALUE('fnd enro'!S846)","v":10},null,{"$f":"(($D846*'fnd base rates'!C$110)\n+($E846*'fnd base rates'!C$111)\n+($F846*'fnd base rates'!C$112)\n+($G846*'fnd base rates'!C$113)\n+($H846*'fnd base rates'!C$114)\n+($I846*'fnd base rates'!C$115)\n+($J846*'fnd base rates'!C$119)\n+($K846*'fnd base rates'!C$120)\n+($M846*'fnd base rates'!C$122)\n+($N846*'fnd base rates'!C$123)\n+($O846*'fnd base rates'!C$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,3)))\n*$R846","v":556.74874199999999},{"$f":"(($D846*'fnd base rates'!D$110)\n+($E846*'fnd base rates'!D$111)\n+($F846*'fnd base rates'!D$112)\n+($G846*'fnd base rates'!D$113)\n+($H846*'fnd base rates'!D$114)\n+($I846*'fnd base rates'!D$115)\n+($J846*'fnd base rates'!D$119)\n+($K846*'fnd base rates'!D$120)\n+($M846*'fnd base rates'!D$122)\n+($N846*'fnd base rates'!D$123)\n+($O846*'fnd base rates'!D$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,4)))\n*$R846","v":1003.05},{"$f":"(($D846*'fnd base rates'!E$110)\n+($E846*'fnd base rates'!E$111)\n+($F846*'fnd base rates'!E$112)\n+($G846*'fnd base rates'!E$113)\n+($H846*'fnd base rates'!E$114)\n+($I846*'fnd base rates'!E$115)\n+($J846*'fnd base rates'!E$119)\n+($K846*'fnd base rates'!E$120)\n+($M846*'fnd base rates'!E$122)\n+($N846*'fnd base rates'!E$123)\n+($O846*'fnd base rates'!E$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,5)))\n*$R846","v":6076.155925},{"$f":"(($D846*'fnd base rates'!F$110)\n+($E846*'fnd base rates'!F$111)\n+($F846*'fnd base rates'!F$112)\n+($G846*'fnd base rates'!F$113)\n+($H846*'fnd base rates'!F$114)\n+($I846*'fnd base rates'!F$115)\n+($J846*'fnd base rates'!F$119)\n+($K846*'fnd base rates'!F$120)\n+($M846*'fnd base rates'!F$122)\n+($N846*'fnd base rates'!F$123)\n+($O846*'fnd base rates'!F$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,6)))\n*$R846","v":915.10291500000005},{"$f":"(($D846*'fnd base rates'!G$110)\n+($E846*'fnd base rates'!G$111)\n+($F846*'fnd base rates'!G$112)\n+($G846*'fnd base rates'!G$113)\n+($H846*'fnd base rates'!G$114)\n+($I846*'fnd base rates'!G$115)\n+($J846*'fnd base rates'!G$119)\n+($K846*'fnd base rates'!G$120)\n+($M846*'fnd base rates'!G$122)\n+($N846*'fnd base rates'!G$123)\n+($O846*'fnd base rates'!G$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,7)))\n*$R846","v":295.35860300000002},{"$f":"(($D846*'fnd base rates'!H$110)\n+($E846*'fnd base rates'!H$111)\n+($F846*'fnd base rates'!H$112)\n+($G846*'fnd base rates'!H$113)\n+($H846*'fnd base rates'!H$114)\n+($I846*'fnd base rates'!H$115)\n+($J846*'fnd base rates'!H$119)\n+($K846*'fnd base rates'!H$120)\n+($M846*'fnd base rates'!H$122)\n+($N846*'fnd base rates'!H$123)\n+($O846*'fnd base rates'!H$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D846*'fnd base rates'!I$110)\n+($E846*'fnd base rates'!I$111)\n+($F846*'fnd base rates'!I$112)\n+($G846*'fnd base rates'!I$113)\n+($H846*'fnd base rates'!I$114)\n+($I846*'fnd base rates'!I$115)\n+($J846*'fnd base rates'!I$119)\n+($K846*'fnd base rates'!I$120)\n+($M846*'fnd base rates'!I$122)\n+($N846*'fnd base rates'!I$123)\n+($O846*'fnd base rates'!I$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,9)))\n*$R846","v":431.07},{"$f":"(($D846*'fnd base rates'!J$110)\n+($E846*'fnd base rates'!J$111)\n+($F846*'fnd base rates'!J$112)\n+($G846*'fnd base rates'!J$113)\n+($H846*'fnd base rates'!J$114)\n+($I846*'fnd base rates'!J$115)\n+($J846*'fnd base rates'!J$119)\n+($K846*'fnd base rates'!J$120)\n+($M846*'fnd base rates'!J$122)\n+($N846*'fnd base rates'!J$123)\n+($O846*'fnd base rates'!J$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,10)))\n*$R846","v":836.54000000000008},{"$f":"(($D846*'fnd base rates'!K$110)\n+($E846*'fnd base rates'!K$111)\n+($F846*'fnd base rates'!K$112)\n+($G846*'fnd base rates'!K$113)\n+($H846*'fnd base rates'!K$114)\n+($I846*'fnd base rates'!K$115)\n+($J846*'fnd base rates'!K$119)\n+($K846*'fnd base rates'!K$120)\n+($M846*'fnd base rates'!K$122)\n+($N846*'fnd base rates'!K$123)\n+($O846*'fnd base rates'!K$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,11)))\n*$R846","v":1091.648261},{"$f":"(($D846*'fnd base rates'!L$110)\n+($E846*'fnd base rates'!L$111)\n+($F846*'fnd base rates'!L$112)\n+($G846*'fnd base rates'!L$113)\n+($H846*'fnd base rates'!L$114)\n+($I846*'fnd base rates'!L$115)\n+($J846*'fnd base rates'!L$119)\n+($K846*'fnd base rates'!L$120)\n+($M846*'fnd base rates'!L$122)\n+($N846*'fnd base rates'!L$123)\n+($O846*'fnd base rates'!L$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D846*'fnd base rates'!M$110)\n+($E846*'fnd base rates'!M$111)\n+($F846*'fnd base rates'!M$112)\n+($G846*'fnd base rates'!M$113)\n+($H846*'fnd base rates'!M$114)\n+($I846*'fnd base rates'!M$115)\n+($J846*'fnd base rates'!M$119)\n+($K846*'fnd base rates'!M$120)\n+($M846*'fnd base rates'!M$122)\n+($N846*'fnd base rates'!M$123)\n+($O846*'fnd base rates'!M$124)\n+($P846*VLOOKUP($S846+15,rate_basefnd,13)))","v":0},13374.949451444683,null,3509095072,"3509","095","072",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[3509,3509095095,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D847","v":0},{"$f":"'fnd enro'!E847","v":0},{"$f":"'fnd enro'!F847","v":0},{"$f":"'fnd enro'!G847","v":0},{"$f":"'fnd enro'!H847","v":318},{"$f":"'fnd enro'!I847","v":145},{"$f":"'fnd enro'!J847","v":0},{"$f":"'fnd enro'!K847","v":17.547699999999999},{"$f":"'fnd enro'!L847","v":0},{"$f":"'fnd enro'!M847+'fnd enro'!N847","v":0},{"$f":"'fnd enro'!O847","v":104},{"$f":"'fnd enro'!P847","v":54},{"$f":"'fnd enro'!Q847+'fnd enro'!R847","v":302},{"$f":"'fnd enro'!T847","v":463},1,{"$f":"VALUE('fnd enro'!S847)","v":10},null,{"$f":"(($D847*'fnd base rates'!C$110)\n+($E847*'fnd base rates'!C$111)\n+($F847*'fnd base rates'!C$112)\n+($G847*'fnd base rates'!C$113)\n+($H847*'fnd base rates'!C$114)\n+($I847*'fnd base rates'!C$115)\n+($J847*'fnd base rates'!C$119)\n+($K847*'fnd base rates'!C$120)\n+($M847*'fnd base rates'!C$122)\n+($N847*'fnd base rates'!C$123)\n+($O847*'fnd base rates'!C$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,3)))\n*$R847","v":261523.34754599998},{"$f":"(($D847*'fnd base rates'!D$110)\n+($E847*'fnd base rates'!D$111)\n+($F847*'fnd base rates'!D$112)\n+($G847*'fnd base rates'!D$113)\n+($H847*'fnd base rates'!D$114)\n+($I847*'fnd base rates'!D$115)\n+($J847*'fnd base rates'!D$119)\n+($K847*'fnd base rates'!D$120)\n+($M847*'fnd base rates'!D$122)\n+($N847*'fnd base rates'!D$123)\n+($O847*'fnd base rates'!D$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,4)))\n*$R847","v":441000.18},{"$f":"(($D847*'fnd base rates'!E$110)\n+($E847*'fnd base rates'!E$111)\n+($F847*'fnd base rates'!E$112)\n+($G847*'fnd base rates'!E$113)\n+($H847*'fnd base rates'!E$114)\n+($I847*'fnd base rates'!E$115)\n+($J847*'fnd base rates'!E$119)\n+($K847*'fnd base rates'!E$120)\n+($M847*'fnd base rates'!E$122)\n+($N847*'fnd base rates'!E$123)\n+($O847*'fnd base rates'!E$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,5)))\n*$R847","v":2713001.943275},{"$f":"(($D847*'fnd base rates'!F$110)\n+($E847*'fnd base rates'!F$111)\n+($F847*'fnd base rates'!F$112)\n+($G847*'fnd base rates'!F$113)\n+($H847*'fnd base rates'!F$114)\n+($I847*'fnd base rates'!F$115)\n+($J847*'fnd base rates'!F$119)\n+($K847*'fnd base rates'!F$120)\n+($M847*'fnd base rates'!F$122)\n+($N847*'fnd base rates'!F$123)\n+($O847*'fnd base rates'!F$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,6)))\n*$R847","v":433252.61964499997},{"$f":"(($D847*'fnd base rates'!G$110)\n+($E847*'fnd base rates'!G$111)\n+($F847*'fnd base rates'!G$112)\n+($G847*'fnd base rates'!G$113)\n+($H847*'fnd base rates'!G$114)\n+($I847*'fnd base rates'!G$115)\n+($J847*'fnd base rates'!G$119)\n+($K847*'fnd base rates'!G$120)\n+($M847*'fnd base rates'!G$122)\n+($N847*'fnd base rates'!G$123)\n+($O847*'fnd base rates'!G$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,7)))\n*$R847","v":120518.06318900001},{"$f":"(($D847*'fnd base rates'!H$110)\n+($E847*'fnd base rates'!H$111)\n+($F847*'fnd base rates'!H$112)\n+($G847*'fnd base rates'!H$113)\n+($H847*'fnd base rates'!H$114)\n+($I847*'fnd base rates'!H$115)\n+($J847*'fnd base rates'!H$119)\n+($K847*'fnd base rates'!H$120)\n+($M847*'fnd base rates'!H$122)\n+($N847*'fnd base rates'!H$123)\n+($O847*'fnd base rates'!H$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,8)))","v":288668.20661399991},{"$f":"(($D847*'fnd base rates'!I$110)\n+($E847*'fnd base rates'!I$111)\n+($F847*'fnd base rates'!I$112)\n+($G847*'fnd base rates'!I$113)\n+($H847*'fnd base rates'!I$114)\n+($I847*'fnd base rates'!I$115)\n+($J847*'fnd base rates'!I$119)\n+($K847*'fnd base rates'!I$120)\n+($M847*'fnd base rates'!I$122)\n+($N847*'fnd base rates'!I$123)\n+($O847*'fnd base rates'!I$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,9)))\n*$R847","v":202690.37},{"$f":"(($D847*'fnd base rates'!J$110)\n+($E847*'fnd base rates'!J$111)\n+($F847*'fnd base rates'!J$112)\n+($G847*'fnd base rates'!J$113)\n+($H847*'fnd base rates'!J$114)\n+($I847*'fnd base rates'!J$115)\n+($J847*'fnd base rates'!J$119)\n+($K847*'fnd base rates'!J$120)\n+($M847*'fnd base rates'!J$122)\n+($N847*'fnd base rates'!J$123)\n+($O847*'fnd base rates'!J$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,10)))\n*$R847","v":336736.57},{"$f":"(($D847*'fnd base rates'!K$110)\n+($E847*'fnd base rates'!K$111)\n+($F847*'fnd base rates'!K$112)\n+($G847*'fnd base rates'!K$113)\n+($H847*'fnd base rates'!K$114)\n+($I847*'fnd base rates'!K$115)\n+($J847*'fnd base rates'!K$119)\n+($K847*'fnd base rates'!K$120)\n+($M847*'fnd base rates'!K$122)\n+($N847*'fnd base rates'!K$123)\n+($O847*'fnd base rates'!K$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,11)))\n*$R847","v":542462.54484300001},{"$f":"(($D847*'fnd base rates'!L$110)\n+($E847*'fnd base rates'!L$111)\n+($F847*'fnd base rates'!L$112)\n+($G847*'fnd base rates'!L$113)\n+($H847*'fnd base rates'!L$114)\n+($I847*'fnd base rates'!L$115)\n+($J847*'fnd base rates'!L$119)\n+($K847*'fnd base rates'!L$120)\n+($M847*'fnd base rates'!L$122)\n+($N847*'fnd base rates'!L$123)\n+($O847*'fnd base rates'!L$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,12)))","v":718413.3096485968},{"$f":"(($D847*'fnd base rates'!M$110)\n+($E847*'fnd base rates'!M$111)\n+($F847*'fnd base rates'!M$112)\n+($G847*'fnd base rates'!M$113)\n+($H847*'fnd base rates'!M$114)\n+($I847*'fnd base rates'!M$115)\n+($J847*'fnd base rates'!M$119)\n+($K847*'fnd base rates'!M$120)\n+($M847*'fnd base rates'!M$122)\n+($N847*'fnd base rates'!M$123)\n+($O847*'fnd base rates'!M$124)\n+($P847*VLOOKUP($S847+15,rate_basefnd,13)))","v":0},6058267.1547605973,null,3509095095,"3509","095","095",1,463,6058267.1547605973,13085,0,13085,null,null,null,null,null,13085,0,13085,5,13080,109,12971]
[3509,3509095201,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D848","v":0},{"$f":"'fnd enro'!E848","v":0},{"$f":"'fnd enro'!F848","v":0},{"$f":"'fnd enro'!G848","v":0},{"$f":"'fnd enro'!H848","v":0},{"$f":"'fnd enro'!I848","v":1},{"$f":"'fnd enro'!J848","v":0},{"$f":"'fnd enro'!K848","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L848","v":0},{"$f":"'fnd enro'!M848+'fnd enro'!N848","v":0},{"$f":"'fnd enro'!O848","v":0},{"$f":"'fnd enro'!P848","v":0},{"$f":"'fnd enro'!Q848+'fnd enro'!R848","v":0},{"$f":"'fnd enro'!T848","v":1},1,{"$f":"VALUE('fnd enro'!S848)","v":1},null,{"$f":"(($D848*'fnd base rates'!C$110)\n+($E848*'fnd base rates'!C$111)\n+($F848*'fnd base rates'!C$112)\n+($G848*'fnd base rates'!C$113)\n+($H848*'fnd base rates'!C$114)\n+($I848*'fnd base rates'!C$115)\n+($J848*'fnd base rates'!C$119)\n+($K848*'fnd base rates'!C$120)\n+($M848*'fnd base rates'!C$122)\n+($N848*'fnd base rates'!C$123)\n+($O848*'fnd base rates'!C$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,3)))\n*$R848","v":494.44874200000004},{"$f":"(($D848*'fnd base rates'!D$110)\n+($E848*'fnd base rates'!D$111)\n+($F848*'fnd base rates'!D$112)\n+($G848*'fnd base rates'!D$113)\n+($H848*'fnd base rates'!D$114)\n+($I848*'fnd base rates'!D$115)\n+($J848*'fnd base rates'!D$119)\n+($K848*'fnd base rates'!D$120)\n+($M848*'fnd base rates'!D$122)\n+($N848*'fnd base rates'!D$123)\n+($O848*'fnd base rates'!D$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,4)))\n*$R848","v":707.86},{"$f":"(($D848*'fnd base rates'!E$110)\n+($E848*'fnd base rates'!E$111)\n+($F848*'fnd base rates'!E$112)\n+($G848*'fnd base rates'!E$113)\n+($H848*'fnd base rates'!E$114)\n+($I848*'fnd base rates'!E$115)\n+($J848*'fnd base rates'!E$119)\n+($K848*'fnd base rates'!E$120)\n+($M848*'fnd base rates'!E$122)\n+($N848*'fnd base rates'!E$123)\n+($O848*'fnd base rates'!E$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,5)))\n*$R848","v":4538.6259250000003},{"$f":"(($D848*'fnd base rates'!F$110)\n+($E848*'fnd base rates'!F$111)\n+($F848*'fnd base rates'!F$112)\n+($G848*'fnd base rates'!F$113)\n+($H848*'fnd base rates'!F$114)\n+($I848*'fnd base rates'!F$115)\n+($J848*'fnd base rates'!F$119)\n+($K848*'fnd base rates'!F$120)\n+($M848*'fnd base rates'!F$122)\n+($N848*'fnd base rates'!F$123)\n+($O848*'fnd base rates'!F$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,6)))\n*$R848","v":814.73291500000005},{"$f":"(($D848*'fnd base rates'!G$110)\n+($E848*'fnd base rates'!G$111)\n+($F848*'fnd base rates'!G$112)\n+($G848*'fnd base rates'!G$113)\n+($H848*'fnd base rates'!G$114)\n+($I848*'fnd base rates'!G$115)\n+($J848*'fnd base rates'!G$119)\n+($K848*'fnd base rates'!G$120)\n+($M848*'fnd base rates'!G$122)\n+($N848*'fnd base rates'!G$123)\n+($O848*'fnd base rates'!G$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,7)))\n*$R848","v":151.32860299999999},{"$f":"(($D848*'fnd base rates'!H$110)\n+($E848*'fnd base rates'!H$111)\n+($F848*'fnd base rates'!H$112)\n+($G848*'fnd base rates'!H$113)\n+($H848*'fnd base rates'!H$114)\n+($I848*'fnd base rates'!H$115)\n+($J848*'fnd base rates'!H$119)\n+($K848*'fnd base rates'!H$120)\n+($M848*'fnd base rates'!H$122)\n+($N848*'fnd base rates'!H$123)\n+($O848*'fnd base rates'!H$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D848*'fnd base rates'!I$110)\n+($E848*'fnd base rates'!I$111)\n+($F848*'fnd base rates'!I$112)\n+($G848*'fnd base rates'!I$113)\n+($H848*'fnd base rates'!I$114)\n+($I848*'fnd base rates'!I$115)\n+($J848*'fnd base rates'!I$119)\n+($K848*'fnd base rates'!I$120)\n+($M848*'fnd base rates'!I$122)\n+($N848*'fnd base rates'!I$123)\n+($O848*'fnd base rates'!I$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,9)))\n*$R848","v":394.09},{"$f":"(($D848*'fnd base rates'!J$110)\n+($E848*'fnd base rates'!J$111)\n+($F848*'fnd base rates'!J$112)\n+($G848*'fnd base rates'!J$113)\n+($H848*'fnd base rates'!J$114)\n+($I848*'fnd base rates'!J$115)\n+($J848*'fnd base rates'!J$119)\n+($K848*'fnd base rates'!J$120)\n+($M848*'fnd base rates'!J$122)\n+($N848*'fnd base rates'!J$123)\n+($O848*'fnd base rates'!J$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,10)))\n*$R848","v":530.85},{"$f":"(($D848*'fnd base rates'!K$110)\n+($E848*'fnd base rates'!K$111)\n+($F848*'fnd base rates'!K$112)\n+($G848*'fnd base rates'!K$113)\n+($H848*'fnd base rates'!K$114)\n+($I848*'fnd base rates'!K$115)\n+($J848*'fnd base rates'!K$119)\n+($K848*'fnd base rates'!K$120)\n+($M848*'fnd base rates'!K$122)\n+($N848*'fnd base rates'!K$123)\n+($O848*'fnd base rates'!K$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,11)))\n*$R848","v":1061.948261},{"$f":"(($D848*'fnd base rates'!L$110)\n+($E848*'fnd base rates'!L$111)\n+($F848*'fnd base rates'!L$112)\n+($G848*'fnd base rates'!L$113)\n+($H848*'fnd base rates'!L$114)\n+($I848*'fnd base rates'!L$115)\n+($J848*'fnd base rates'!L$119)\n+($K848*'fnd base rates'!L$120)\n+($M848*'fnd base rates'!L$122)\n+($N848*'fnd base rates'!L$123)\n+($O848*'fnd base rates'!L$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D848*'fnd base rates'!M$110)\n+($E848*'fnd base rates'!M$111)\n+($F848*'fnd base rates'!M$112)\n+($G848*'fnd base rates'!M$113)\n+($H848*'fnd base rates'!M$114)\n+($I848*'fnd base rates'!M$115)\n+($J848*'fnd base rates'!M$119)\n+($K848*'fnd base rates'!M$120)\n+($M848*'fnd base rates'!M$122)\n+($N848*'fnd base rates'!M$123)\n+($O848*'fnd base rates'!M$124)\n+($P848*VLOOKUP($S848+15,rate_basefnd,13)))","v":0},10555.537718628882,null,3509095201,"3509","095","201",1,1,10555.537718628882,10556,0,10556,null,null,null,null,null,10556,0,10556,-1,10557,12,10545]
[3509,3509095763,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D849","v":0},{"$f":"'fnd enro'!E849","v":0},{"$f":"'fnd enro'!F849","v":0},{"$f":"'fnd enro'!G849","v":0},{"$f":"'fnd enro'!H849","v":0},{"$f":"'fnd enro'!I849","v":1},{"$f":"'fnd enro'!J849","v":0},{"$f":"'fnd enro'!K849","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L849","v":0},{"$f":"'fnd enro'!M849+'fnd enro'!N849","v":0},{"$f":"'fnd enro'!O849","v":0},{"$f":"'fnd enro'!P849","v":1},{"$f":"'fnd enro'!Q849+'fnd enro'!R849","v":0},{"$f":"'fnd enro'!T849","v":1},1,{"$f":"VALUE('fnd enro'!S849)","v":1},null,{"$f":"(($D849*'fnd base rates'!C$110)\n+($E849*'fnd base rates'!C$111)\n+($F849*'fnd base rates'!C$112)\n+($G849*'fnd base rates'!C$113)\n+($H849*'fnd base rates'!C$114)\n+($I849*'fnd base rates'!C$115)\n+($J849*'fnd base rates'!C$119)\n+($K849*'fnd base rates'!C$120)\n+($M849*'fnd base rates'!C$122)\n+($N849*'fnd base rates'!C$123)\n+($O849*'fnd base rates'!C$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,3)))\n*$R849","v":568.03874200000007},{"$f":"(($D849*'fnd base rates'!D$110)\n+($E849*'fnd base rates'!D$111)\n+($F849*'fnd base rates'!D$112)\n+($G849*'fnd base rates'!D$113)\n+($H849*'fnd base rates'!D$114)\n+($I849*'fnd base rates'!D$115)\n+($J849*'fnd base rates'!D$119)\n+($K849*'fnd base rates'!D$120)\n+($M849*'fnd base rates'!D$122)\n+($N849*'fnd base rates'!D$123)\n+($O849*'fnd base rates'!D$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,4)))\n*$R849","v":836.65},{"$f":"(($D849*'fnd base rates'!E$110)\n+($E849*'fnd base rates'!E$111)\n+($F849*'fnd base rates'!E$112)\n+($G849*'fnd base rates'!E$113)\n+($H849*'fnd base rates'!E$114)\n+($I849*'fnd base rates'!E$115)\n+($J849*'fnd base rates'!E$119)\n+($K849*'fnd base rates'!E$120)\n+($M849*'fnd base rates'!E$122)\n+($N849*'fnd base rates'!E$123)\n+($O849*'fnd base rates'!E$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,5)))\n*$R849","v":5440.1059249999998},{"$f":"(($D849*'fnd base rates'!F$110)\n+($E849*'fnd base rates'!F$111)\n+($F849*'fnd base rates'!F$112)\n+($G849*'fnd base rates'!F$113)\n+($H849*'fnd base rates'!F$114)\n+($I849*'fnd base rates'!F$115)\n+($J849*'fnd base rates'!F$119)\n+($K849*'fnd base rates'!F$120)\n+($M849*'fnd base rates'!F$122)\n+($N849*'fnd base rates'!F$123)\n+($O849*'fnd base rates'!F$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,6)))\n*$R849","v":943.52291500000001},{"$f":"(($D849*'fnd base rates'!G$110)\n+($E849*'fnd base rates'!G$111)\n+($F849*'fnd base rates'!G$112)\n+($G849*'fnd base rates'!G$113)\n+($H849*'fnd base rates'!G$114)\n+($I849*'fnd base rates'!G$115)\n+($J849*'fnd base rates'!G$119)\n+($K849*'fnd base rates'!G$120)\n+($M849*'fnd base rates'!G$122)\n+($N849*'fnd base rates'!G$123)\n+($O849*'fnd base rates'!G$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,7)))\n*$R849","v":188.11860299999998},{"$f":"(($D849*'fnd base rates'!H$110)\n+($E849*'fnd base rates'!H$111)\n+($F849*'fnd base rates'!H$112)\n+($G849*'fnd base rates'!H$113)\n+($H849*'fnd base rates'!H$114)\n+($I849*'fnd base rates'!H$115)\n+($J849*'fnd base rates'!H$119)\n+($K849*'fnd base rates'!H$120)\n+($M849*'fnd base rates'!H$122)\n+($N849*'fnd base rates'!H$123)\n+($O849*'fnd base rates'!H$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,8)))","v":857.87357799999995},{"$f":"(($D849*'fnd base rates'!I$110)\n+($E849*'fnd base rates'!I$111)\n+($F849*'fnd base rates'!I$112)\n+($G849*'fnd base rates'!I$113)\n+($H849*'fnd base rates'!I$114)\n+($I849*'fnd base rates'!I$115)\n+($J849*'fnd base rates'!I$119)\n+($K849*'fnd base rates'!I$120)\n+($M849*'fnd base rates'!I$122)\n+($N849*'fnd base rates'!I$123)\n+($O849*'fnd base rates'!I$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,9)))\n*$R849","v":449.28},{"$f":"(($D849*'fnd base rates'!J$110)\n+($E849*'fnd base rates'!J$111)\n+($F849*'fnd base rates'!J$112)\n+($G849*'fnd base rates'!J$113)\n+($H849*'fnd base rates'!J$114)\n+($I849*'fnd base rates'!J$115)\n+($J849*'fnd base rates'!J$119)\n+($K849*'fnd base rates'!J$120)\n+($M849*'fnd base rates'!J$122)\n+($N849*'fnd base rates'!J$123)\n+($O849*'fnd base rates'!J$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,10)))\n*$R849","v":549.25},{"$f":"(($D849*'fnd base rates'!K$110)\n+($E849*'fnd base rates'!K$111)\n+($F849*'fnd base rates'!K$112)\n+($G849*'fnd base rates'!K$113)\n+($H849*'fnd base rates'!K$114)\n+($I849*'fnd base rates'!K$115)\n+($J849*'fnd base rates'!K$119)\n+($K849*'fnd base rates'!K$120)\n+($M849*'fnd base rates'!K$122)\n+($N849*'fnd base rates'!K$123)\n+($O849*'fnd base rates'!K$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,11)))\n*$R849","v":1282.718261},{"$f":"(($D849*'fnd base rates'!L$110)\n+($E849*'fnd base rates'!L$111)\n+($F849*'fnd base rates'!L$112)\n+($G849*'fnd base rates'!L$113)\n+($H849*'fnd base rates'!L$114)\n+($I849*'fnd base rates'!L$115)\n+($J849*'fnd base rates'!L$119)\n+($K849*'fnd base rates'!L$120)\n+($M849*'fnd base rates'!L$122)\n+($N849*'fnd base rates'!L$123)\n+($O849*'fnd base rates'!L$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,12)))","v":1298.129694628883},{"$f":"(($D849*'fnd base rates'!M$110)\n+($E849*'fnd base rates'!M$111)\n+($F849*'fnd base rates'!M$112)\n+($G849*'fnd base rates'!M$113)\n+($H849*'fnd base rates'!M$114)\n+($I849*'fnd base rates'!M$115)\n+($J849*'fnd base rates'!M$119)\n+($K849*'fnd base rates'!M$120)\n+($M849*'fnd base rates'!M$122)\n+($N849*'fnd base rates'!M$123)\n+($O849*'fnd base rates'!M$124)\n+($P849*VLOOKUP($S849+15,rate_basefnd,13)))","v":0},12413.687718628884,null,3509095763,"3509","095","763",1,1,12413.687718628884,12414,0,12414,null,null,null,null,null,12414,0,12414,-1409,13823,3278,10545]
[3510,3510281061,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D850","v":0},{"$f":"'fnd enro'!E850","v":0},{"$f":"'fnd enro'!F850","v":0},{"$f":"'fnd enro'!G850","v":3},{"$f":"'fnd enro'!H850","v":0},{"$f":"'fnd enro'!I850","v":0},{"$f":"'fnd enro'!J850","v":0},{"$f":"'fnd enro'!K850","v":0.1137},{"$f":"'fnd enro'!L850","v":0},{"$f":"'fnd enro'!M850+'fnd enro'!N850","v":0},{"$f":"'fnd enro'!O850","v":0},{"$f":"'fnd enro'!P850","v":0},{"$f":"'fnd enro'!Q850+'fnd enro'!R850","v":2},{"$f":"'fnd enro'!T850","v":3},1,{"$f":"VALUE('fnd enro'!S850)","v":10},null,{"$f":"(($D850*'fnd base rates'!C$110)\n+($E850*'fnd base rates'!C$111)\n+($F850*'fnd base rates'!C$112)\n+($G850*'fnd base rates'!C$113)\n+($H850*'fnd base rates'!C$114)\n+($I850*'fnd base rates'!C$115)\n+($J850*'fnd base rates'!C$119)\n+($K850*'fnd base rates'!C$120)\n+($M850*'fnd base rates'!C$122)\n+($N850*'fnd base rates'!C$123)\n+($O850*'fnd base rates'!C$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,3)))\n*$R850","v":1607.9462259999998},{"$f":"(($D850*'fnd base rates'!D$110)\n+($E850*'fnd base rates'!D$111)\n+($F850*'fnd base rates'!D$112)\n+($G850*'fnd base rates'!D$113)\n+($H850*'fnd base rates'!D$114)\n+($I850*'fnd base rates'!D$115)\n+($J850*'fnd base rates'!D$119)\n+($K850*'fnd base rates'!D$120)\n+($M850*'fnd base rates'!D$122)\n+($N850*'fnd base rates'!D$123)\n+($O850*'fnd base rates'!D$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,4)))\n*$R850","v":2713.96},{"$f":"(($D850*'fnd base rates'!E$110)\n+($E850*'fnd base rates'!E$111)\n+($F850*'fnd base rates'!E$112)\n+($G850*'fnd base rates'!E$113)\n+($H850*'fnd base rates'!E$114)\n+($I850*'fnd base rates'!E$115)\n+($J850*'fnd base rates'!E$119)\n+($K850*'fnd base rates'!E$120)\n+($M850*'fnd base rates'!E$122)\n+($N850*'fnd base rates'!E$123)\n+($O850*'fnd base rates'!E$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,5)))\n*$R850","v":16515.257774999998},{"$f":"(($D850*'fnd base rates'!F$110)\n+($E850*'fnd base rates'!F$111)\n+($F850*'fnd base rates'!F$112)\n+($G850*'fnd base rates'!F$113)\n+($H850*'fnd base rates'!F$114)\n+($I850*'fnd base rates'!F$115)\n+($J850*'fnd base rates'!F$119)\n+($K850*'fnd base rates'!F$120)\n+($M850*'fnd base rates'!F$122)\n+($N850*'fnd base rates'!F$123)\n+($O850*'fnd base rates'!F$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,6)))\n*$R850","v":3444.9687450000001},{"$f":"(($D850*'fnd base rates'!G$110)\n+($E850*'fnd base rates'!G$111)\n+($F850*'fnd base rates'!G$112)\n+($G850*'fnd base rates'!G$113)\n+($H850*'fnd base rates'!G$114)\n+($I850*'fnd base rates'!G$115)\n+($J850*'fnd base rates'!G$119)\n+($K850*'fnd base rates'!G$120)\n+($M850*'fnd base rates'!G$122)\n+($N850*'fnd base rates'!G$123)\n+($O850*'fnd base rates'!G$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,7)))\n*$R850","v":713.875809},{"$f":"(($D850*'fnd base rates'!H$110)\n+($E850*'fnd base rates'!H$111)\n+($F850*'fnd base rates'!H$112)\n+($G850*'fnd base rates'!H$113)\n+($H850*'fnd base rates'!H$114)\n+($I850*'fnd base rates'!H$115)\n+($J850*'fnd base rates'!H$119)\n+($K850*'fnd base rates'!H$120)\n+($M850*'fnd base rates'!H$122)\n+($N850*'fnd base rates'!H$123)\n+($O850*'fnd base rates'!H$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D850*'fnd base rates'!I$110)\n+($E850*'fnd base rates'!I$111)\n+($F850*'fnd base rates'!I$112)\n+($G850*'fnd base rates'!I$113)\n+($H850*'fnd base rates'!I$114)\n+($I850*'fnd base rates'!I$115)\n+($J850*'fnd base rates'!I$119)\n+($K850*'fnd base rates'!I$120)\n+($M850*'fnd base rates'!I$122)\n+($N850*'fnd base rates'!I$123)\n+($O850*'fnd base rates'!I$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,9)))\n*$R850","v":941.94999999999993},{"$f":"(($D850*'fnd base rates'!J$110)\n+($E850*'fnd base rates'!J$111)\n+($F850*'fnd base rates'!J$112)\n+($G850*'fnd base rates'!J$113)\n+($H850*'fnd base rates'!J$114)\n+($I850*'fnd base rates'!J$115)\n+($J850*'fnd base rates'!J$119)\n+($K850*'fnd base rates'!J$120)\n+($M850*'fnd base rates'!J$122)\n+($N850*'fnd base rates'!J$123)\n+($O850*'fnd base rates'!J$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,10)))\n*$R850","v":1635.45},{"$f":"(($D850*'fnd base rates'!K$110)\n+($E850*'fnd base rates'!K$111)\n+($F850*'fnd base rates'!K$112)\n+($G850*'fnd base rates'!K$113)\n+($H850*'fnd base rates'!K$114)\n+($I850*'fnd base rates'!K$115)\n+($J850*'fnd base rates'!K$119)\n+($K850*'fnd base rates'!K$120)\n+($M850*'fnd base rates'!K$122)\n+($N850*'fnd base rates'!K$123)\n+($O850*'fnd base rates'!K$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,11)))\n*$R850","v":3047.4547829999997},{"$f":"(($D850*'fnd base rates'!L$110)\n+($E850*'fnd base rates'!L$111)\n+($F850*'fnd base rates'!L$112)\n+($G850*'fnd base rates'!L$113)\n+($H850*'fnd base rates'!L$114)\n+($I850*'fnd base rates'!L$115)\n+($J850*'fnd base rates'!L$119)\n+($K850*'fnd base rates'!L$120)\n+($M850*'fnd base rates'!L$122)\n+($N850*'fnd base rates'!L$123)\n+($O850*'fnd base rates'!L$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,12)))","v":4432.3314370108292},{"$f":"(($D850*'fnd base rates'!M$110)\n+($E850*'fnd base rates'!M$111)\n+($F850*'fnd base rates'!M$112)\n+($G850*'fnd base rates'!M$113)\n+($H850*'fnd base rates'!M$114)\n+($I850*'fnd base rates'!M$115)\n+($J850*'fnd base rates'!M$119)\n+($K850*'fnd base rates'!M$120)\n+($M850*'fnd base rates'!M$122)\n+($N850*'fnd base rates'!M$123)\n+($O850*'fnd base rates'!M$124)\n+($P850*VLOOKUP($S850+15,rate_basefnd,13)))","v":0},36548.125509010832,null,3510281061,"3510","281","061",1,3,36548.125509010832,12183,0,12183,null,null,null,null,null,12183,0,12183,253,11930,20,11910]
[3510,3510281210,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D851","v":0},{"$f":"'fnd enro'!E851","v":0},{"$f":"'fnd enro'!F851","v":0},{"$f":"'fnd enro'!G851","v":1},{"$f":"'fnd enro'!H851","v":0},{"$f":"'fnd enro'!I851","v":0},{"$f":"'fnd enro'!J851","v":0},{"$f":"'fnd enro'!K851","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L851","v":0},{"$f":"'fnd enro'!M851+'fnd enro'!N851","v":0},{"$f":"'fnd enro'!O851","v":0},{"$f":"'fnd enro'!P851","v":0},{"$f":"'fnd enro'!Q851+'fnd enro'!R851","v":1},{"$f":"'fnd enro'!T851","v":1},1,{"$f":"VALUE('fnd enro'!S851)","v":10},null,{"$f":"(($D851*'fnd base rates'!C$110)\n+($E851*'fnd base rates'!C$111)\n+($F851*'fnd base rates'!C$112)\n+($G851*'fnd base rates'!C$113)\n+($H851*'fnd base rates'!C$114)\n+($I851*'fnd base rates'!C$115)\n+($J851*'fnd base rates'!C$119)\n+($K851*'fnd base rates'!C$120)\n+($M851*'fnd base rates'!C$122)\n+($N851*'fnd base rates'!C$123)\n+($O851*'fnd base rates'!C$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,3)))\n*$R851","v":556.74874199999999},{"$f":"(($D851*'fnd base rates'!D$110)\n+($E851*'fnd base rates'!D$111)\n+($F851*'fnd base rates'!D$112)\n+($G851*'fnd base rates'!D$113)\n+($H851*'fnd base rates'!D$114)\n+($I851*'fnd base rates'!D$115)\n+($J851*'fnd base rates'!D$119)\n+($K851*'fnd base rates'!D$120)\n+($M851*'fnd base rates'!D$122)\n+($N851*'fnd base rates'!D$123)\n+($O851*'fnd base rates'!D$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,4)))\n*$R851","v":1003.05},{"$f":"(($D851*'fnd base rates'!E$110)\n+($E851*'fnd base rates'!E$111)\n+($F851*'fnd base rates'!E$112)\n+($G851*'fnd base rates'!E$113)\n+($H851*'fnd base rates'!E$114)\n+($I851*'fnd base rates'!E$115)\n+($J851*'fnd base rates'!E$119)\n+($K851*'fnd base rates'!E$120)\n+($M851*'fnd base rates'!E$122)\n+($N851*'fnd base rates'!E$123)\n+($O851*'fnd base rates'!E$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,5)))\n*$R851","v":6465.6259250000003},{"$f":"(($D851*'fnd base rates'!F$110)\n+($E851*'fnd base rates'!F$111)\n+($F851*'fnd base rates'!F$112)\n+($G851*'fnd base rates'!F$113)\n+($H851*'fnd base rates'!F$114)\n+($I851*'fnd base rates'!F$115)\n+($J851*'fnd base rates'!F$119)\n+($K851*'fnd base rates'!F$120)\n+($M851*'fnd base rates'!F$122)\n+($N851*'fnd base rates'!F$123)\n+($O851*'fnd base rates'!F$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,6)))\n*$R851","v":1148.3229150000002},{"$f":"(($D851*'fnd base rates'!G$110)\n+($E851*'fnd base rates'!G$111)\n+($F851*'fnd base rates'!G$112)\n+($G851*'fnd base rates'!G$113)\n+($H851*'fnd base rates'!G$114)\n+($I851*'fnd base rates'!G$115)\n+($J851*'fnd base rates'!G$119)\n+($K851*'fnd base rates'!G$120)\n+($M851*'fnd base rates'!G$122)\n+($N851*'fnd base rates'!G$123)\n+($O851*'fnd base rates'!G$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,7)))\n*$R851","v":284.55860300000001},{"$f":"(($D851*'fnd base rates'!H$110)\n+($E851*'fnd base rates'!H$111)\n+($F851*'fnd base rates'!H$112)\n+($G851*'fnd base rates'!H$113)\n+($H851*'fnd base rates'!H$114)\n+($I851*'fnd base rates'!H$115)\n+($J851*'fnd base rates'!H$119)\n+($K851*'fnd base rates'!H$120)\n+($M851*'fnd base rates'!H$122)\n+($N851*'fnd base rates'!H$123)\n+($O851*'fnd base rates'!H$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D851*'fnd base rates'!I$110)\n+($E851*'fnd base rates'!I$111)\n+($F851*'fnd base rates'!I$112)\n+($G851*'fnd base rates'!I$113)\n+($H851*'fnd base rates'!I$114)\n+($I851*'fnd base rates'!I$115)\n+($J851*'fnd base rates'!I$119)\n+($K851*'fnd base rates'!I$120)\n+($M851*'fnd base rates'!I$122)\n+($N851*'fnd base rates'!I$123)\n+($O851*'fnd base rates'!I$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,9)))\n*$R851","v":352.88},{"$f":"(($D851*'fnd base rates'!J$110)\n+($E851*'fnd base rates'!J$111)\n+($F851*'fnd base rates'!J$112)\n+($G851*'fnd base rates'!J$113)\n+($H851*'fnd base rates'!J$114)\n+($I851*'fnd base rates'!J$115)\n+($J851*'fnd base rates'!J$119)\n+($K851*'fnd base rates'!J$120)\n+($M851*'fnd base rates'!J$122)\n+($N851*'fnd base rates'!J$123)\n+($O851*'fnd base rates'!J$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,10)))\n*$R851","v":747.26},{"$f":"(($D851*'fnd base rates'!K$110)\n+($E851*'fnd base rates'!K$111)\n+($F851*'fnd base rates'!K$112)\n+($G851*'fnd base rates'!K$113)\n+($H851*'fnd base rates'!K$114)\n+($I851*'fnd base rates'!K$115)\n+($J851*'fnd base rates'!K$119)\n+($K851*'fnd base rates'!K$120)\n+($M851*'fnd base rates'!K$122)\n+($N851*'fnd base rates'!K$123)\n+($O851*'fnd base rates'!K$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,11)))\n*$R851","v":1015.818261},{"$f":"(($D851*'fnd base rates'!L$110)\n+($E851*'fnd base rates'!L$111)\n+($F851*'fnd base rates'!L$112)\n+($G851*'fnd base rates'!L$113)\n+($H851*'fnd base rates'!L$114)\n+($I851*'fnd base rates'!L$115)\n+($J851*'fnd base rates'!L$119)\n+($K851*'fnd base rates'!L$120)\n+($M851*'fnd base rates'!L$122)\n+($N851*'fnd base rates'!L$123)\n+($O851*'fnd base rates'!L$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,12)))","v":1632.8204790036098},{"$f":"(($D851*'fnd base rates'!M$110)\n+($E851*'fnd base rates'!M$111)\n+($F851*'fnd base rates'!M$112)\n+($G851*'fnd base rates'!M$113)\n+($H851*'fnd base rates'!M$114)\n+($I851*'fnd base rates'!M$115)\n+($J851*'fnd base rates'!M$119)\n+($K851*'fnd base rates'!M$120)\n+($M851*'fnd base rates'!M$122)\n+($N851*'fnd base rates'!M$123)\n+($O851*'fnd base rates'!M$124)\n+($P851*VLOOKUP($S851+15,rate_basefnd,13)))","v":0},13712.538503003609,null,3510281210,"3510","281","210",1,1,13712.538503003609,13713,0,13713,null,null,null,null,null,13713,0,13713,381,13332,24,13308]
[3510,3510281281,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D852","v":0},{"$f":"'fnd enro'!E852","v":0},{"$f":"'fnd enro'!F852","v":54},{"$f":"'fnd enro'!G852","v":209},{"$f":"'fnd enro'!H852","v":0},{"$f":"'fnd enro'!I852","v":0},{"$f":"'fnd enro'!J852","v":0},{"$f":"'fnd enro'!K852","v":9.9677000000000007},{"$f":"'fnd enro'!L852","v":0},{"$f":"'fnd enro'!M852+'fnd enro'!N852","v":56},{"$f":"'fnd enro'!O852","v":0},{"$f":"'fnd enro'!P852","v":0},{"$f":"'fnd enro'!Q852+'fnd enro'!R852","v":211},{"$f":"'fnd enro'!T852","v":263},1,{"$f":"VALUE('fnd enro'!S852)","v":10},null,{"$f":"(($D852*'fnd base rates'!C$110)\n+($E852*'fnd base rates'!C$111)\n+($F852*'fnd base rates'!C$112)\n+($G852*'fnd base rates'!C$113)\n+($H852*'fnd base rates'!C$114)\n+($I852*'fnd base rates'!C$115)\n+($J852*'fnd base rates'!C$119)\n+($K852*'fnd base rates'!C$120)\n+($M852*'fnd base rates'!C$122)\n+($N852*'fnd base rates'!C$123)\n+($O852*'fnd base rates'!C$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,3)))\n*$R852","v":148233.15914599999},{"$f":"(($D852*'fnd base rates'!D$110)\n+($E852*'fnd base rates'!D$111)\n+($F852*'fnd base rates'!D$112)\n+($G852*'fnd base rates'!D$113)\n+($H852*'fnd base rates'!D$114)\n+($I852*'fnd base rates'!D$115)\n+($J852*'fnd base rates'!D$119)\n+($K852*'fnd base rates'!D$120)\n+($M852*'fnd base rates'!D$122)\n+($N852*'fnd base rates'!D$123)\n+($O852*'fnd base rates'!D$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,4)))\n*$R852","v":257285.71},{"$f":"(($D852*'fnd base rates'!E$110)\n+($E852*'fnd base rates'!E$111)\n+($F852*'fnd base rates'!E$112)\n+($G852*'fnd base rates'!E$113)\n+($H852*'fnd base rates'!E$114)\n+($I852*'fnd base rates'!E$115)\n+($J852*'fnd base rates'!E$119)\n+($K852*'fnd base rates'!E$120)\n+($M852*'fnd base rates'!E$122)\n+($N852*'fnd base rates'!E$123)\n+($O852*'fnd base rates'!E$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,5)))\n*$R852","v":1612447.6982749999},{"$f":"(($D852*'fnd base rates'!F$110)\n+($E852*'fnd base rates'!F$111)\n+($F852*'fnd base rates'!F$112)\n+($G852*'fnd base rates'!F$113)\n+($H852*'fnd base rates'!F$114)\n+($I852*'fnd base rates'!F$115)\n+($J852*'fnd base rates'!F$119)\n+($K852*'fnd base rates'!F$120)\n+($M852*'fnd base rates'!F$122)\n+($N852*'fnd base rates'!F$123)\n+($O852*'fnd base rates'!F$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,6)))\n*$R852","v":310842.366645},{"$f":"(($D852*'fnd base rates'!G$110)\n+($E852*'fnd base rates'!G$111)\n+($F852*'fnd base rates'!G$112)\n+($G852*'fnd base rates'!G$113)\n+($H852*'fnd base rates'!G$114)\n+($I852*'fnd base rates'!G$115)\n+($J852*'fnd base rates'!G$119)\n+($K852*'fnd base rates'!G$120)\n+($M852*'fnd base rates'!G$122)\n+($N852*'fnd base rates'!G$123)\n+($O852*'fnd base rates'!G$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,7)))\n*$R852","v":70091.592589000007},{"$f":"(($D852*'fnd base rates'!H$110)\n+($E852*'fnd base rates'!H$111)\n+($F852*'fnd base rates'!H$112)\n+($G852*'fnd base rates'!H$113)\n+($H852*'fnd base rates'!H$114)\n+($I852*'fnd base rates'!H$115)\n+($J852*'fnd base rates'!H$119)\n+($K852*'fnd base rates'!H$120)\n+($M852*'fnd base rates'!H$122)\n+($N852*'fnd base rates'!H$123)\n+($O852*'fnd base rates'!H$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,8)))","v":138128.89101399999},{"$f":"(($D852*'fnd base rates'!I$110)\n+($E852*'fnd base rates'!I$111)\n+($F852*'fnd base rates'!I$112)\n+($G852*'fnd base rates'!I$113)\n+($H852*'fnd base rates'!I$114)\n+($I852*'fnd base rates'!I$115)\n+($J852*'fnd base rates'!I$119)\n+($K852*'fnd base rates'!I$120)\n+($M852*'fnd base rates'!I$122)\n+($N852*'fnd base rates'!I$123)\n+($O852*'fnd base rates'!I$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,9)))\n*$R852","v":90525.16},{"$f":"(($D852*'fnd base rates'!J$110)\n+($E852*'fnd base rates'!J$111)\n+($F852*'fnd base rates'!J$112)\n+($G852*'fnd base rates'!J$113)\n+($H852*'fnd base rates'!J$114)\n+($I852*'fnd base rates'!J$115)\n+($J852*'fnd base rates'!J$119)\n+($K852*'fnd base rates'!J$120)\n+($M852*'fnd base rates'!J$122)\n+($N852*'fnd base rates'!J$123)\n+($O852*'fnd base rates'!J$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,10)))\n*$R852","v":163726.62},{"$f":"(($D852*'fnd base rates'!K$110)\n+($E852*'fnd base rates'!K$111)\n+($F852*'fnd base rates'!K$112)\n+($G852*'fnd base rates'!K$113)\n+($H852*'fnd base rates'!K$114)\n+($I852*'fnd base rates'!K$115)\n+($J852*'fnd base rates'!K$119)\n+($K852*'fnd base rates'!K$120)\n+($M852*'fnd base rates'!K$122)\n+($N852*'fnd base rates'!K$123)\n+($O852*'fnd base rates'!K$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,11)))\n*$R852","v":282302.60264299996},{"$f":"(($D852*'fnd base rates'!L$110)\n+($E852*'fnd base rates'!L$111)\n+($F852*'fnd base rates'!L$112)\n+($G852*'fnd base rates'!L$113)\n+($H852*'fnd base rates'!L$114)\n+($I852*'fnd base rates'!L$115)\n+($J852*'fnd base rates'!L$119)\n+($K852*'fnd base rates'!L$120)\n+($M852*'fnd base rates'!L$122)\n+($N852*'fnd base rates'!L$123)\n+($O852*'fnd base rates'!L$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,12)))","v":419071.33454937796},{"$f":"(($D852*'fnd base rates'!M$110)\n+($E852*'fnd base rates'!M$111)\n+($F852*'fnd base rates'!M$112)\n+($G852*'fnd base rates'!M$113)\n+($H852*'fnd base rates'!M$114)\n+($I852*'fnd base rates'!M$115)\n+($J852*'fnd base rates'!M$119)\n+($K852*'fnd base rates'!M$120)\n+($M852*'fnd base rates'!M$122)\n+($N852*'fnd base rates'!M$123)\n+($O852*'fnd base rates'!M$124)\n+($P852*VLOOKUP($S852+15,rate_basefnd,13)))","v":0},3492655.134861378,null,3510281281,"3510","281","281",1,263,3492655.134861378,13280,0,13280,null,null,null,null,null,13280,0,13280,326,12954,88,12866]
[3510,3510281293,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D853","v":0},{"$f":"'fnd enro'!E853","v":0},{"$f":"'fnd enro'!F853","v":1},{"$f":"'fnd enro'!G853","v":0},{"$f":"'fnd enro'!H853","v":0},{"$f":"'fnd enro'!I853","v":0},{"$f":"'fnd enro'!J853","v":0},{"$f":"'fnd enro'!K853","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L853","v":0},{"$f":"'fnd enro'!M853+'fnd enro'!N853","v":0},{"$f":"'fnd enro'!O853","v":0},{"$f":"'fnd enro'!P853","v":0},{"$f":"'fnd enro'!Q853+'fnd enro'!R853","v":1},{"$f":"'fnd enro'!T853","v":1},1,{"$f":"VALUE('fnd enro'!S853)","v":10},null,{"$f":"(($D853*'fnd base rates'!C$110)\n+($E853*'fnd base rates'!C$111)\n+($F853*'fnd base rates'!C$112)\n+($G853*'fnd base rates'!C$113)\n+($H853*'fnd base rates'!C$114)\n+($I853*'fnd base rates'!C$115)\n+($J853*'fnd base rates'!C$119)\n+($K853*'fnd base rates'!C$120)\n+($M853*'fnd base rates'!C$122)\n+($N853*'fnd base rates'!C$123)\n+($O853*'fnd base rates'!C$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,3)))\n*$R853","v":556.74874199999999},{"$f":"(($D853*'fnd base rates'!D$110)\n+($E853*'fnd base rates'!D$111)\n+($F853*'fnd base rates'!D$112)\n+($G853*'fnd base rates'!D$113)\n+($H853*'fnd base rates'!D$114)\n+($I853*'fnd base rates'!D$115)\n+($J853*'fnd base rates'!D$119)\n+($K853*'fnd base rates'!D$120)\n+($M853*'fnd base rates'!D$122)\n+($N853*'fnd base rates'!D$123)\n+($O853*'fnd base rates'!D$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,4)))\n*$R853","v":1003.05},{"$f":"(($D853*'fnd base rates'!E$110)\n+($E853*'fnd base rates'!E$111)\n+($F853*'fnd base rates'!E$112)\n+($G853*'fnd base rates'!E$113)\n+($H853*'fnd base rates'!E$114)\n+($I853*'fnd base rates'!E$115)\n+($J853*'fnd base rates'!E$119)\n+($K853*'fnd base rates'!E$120)\n+($M853*'fnd base rates'!E$122)\n+($N853*'fnd base rates'!E$123)\n+($O853*'fnd base rates'!E$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,5)))\n*$R853","v":6465.6659250000002},{"$f":"(($D853*'fnd base rates'!F$110)\n+($E853*'fnd base rates'!F$111)\n+($F853*'fnd base rates'!F$112)\n+($G853*'fnd base rates'!F$113)\n+($H853*'fnd base rates'!F$114)\n+($I853*'fnd base rates'!F$115)\n+($J853*'fnd base rates'!F$119)\n+($K853*'fnd base rates'!F$120)\n+($M853*'fnd base rates'!F$122)\n+($N853*'fnd base rates'!F$123)\n+($O853*'fnd base rates'!F$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,6)))\n*$R853","v":1148.3229150000002},{"$f":"(($D853*'fnd base rates'!G$110)\n+($E853*'fnd base rates'!G$111)\n+($F853*'fnd base rates'!G$112)\n+($G853*'fnd base rates'!G$113)\n+($H853*'fnd base rates'!G$114)\n+($I853*'fnd base rates'!G$115)\n+($J853*'fnd base rates'!G$119)\n+($K853*'fnd base rates'!G$120)\n+($M853*'fnd base rates'!G$122)\n+($N853*'fnd base rates'!G$123)\n+($O853*'fnd base rates'!G$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,7)))\n*$R853","v":284.53860299999997},{"$f":"(($D853*'fnd base rates'!H$110)\n+($E853*'fnd base rates'!H$111)\n+($F853*'fnd base rates'!H$112)\n+($G853*'fnd base rates'!H$113)\n+($H853*'fnd base rates'!H$114)\n+($I853*'fnd base rates'!H$115)\n+($J853*'fnd base rates'!H$119)\n+($K853*'fnd base rates'!H$120)\n+($M853*'fnd base rates'!H$122)\n+($N853*'fnd base rates'!H$123)\n+($O853*'fnd base rates'!H$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D853*'fnd base rates'!I$110)\n+($E853*'fnd base rates'!I$111)\n+($F853*'fnd base rates'!I$112)\n+($G853*'fnd base rates'!I$113)\n+($H853*'fnd base rates'!I$114)\n+($I853*'fnd base rates'!I$115)\n+($J853*'fnd base rates'!I$119)\n+($K853*'fnd base rates'!I$120)\n+($M853*'fnd base rates'!I$122)\n+($N853*'fnd base rates'!I$123)\n+($O853*'fnd base rates'!I$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,9)))\n*$R853","v":352.88},{"$f":"(($D853*'fnd base rates'!J$110)\n+($E853*'fnd base rates'!J$111)\n+($F853*'fnd base rates'!J$112)\n+($G853*'fnd base rates'!J$113)\n+($H853*'fnd base rates'!J$114)\n+($I853*'fnd base rates'!J$115)\n+($J853*'fnd base rates'!J$119)\n+($K853*'fnd base rates'!J$120)\n+($M853*'fnd base rates'!J$122)\n+($N853*'fnd base rates'!J$123)\n+($O853*'fnd base rates'!J$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,10)))\n*$R853","v":700.30000000000007},{"$f":"(($D853*'fnd base rates'!K$110)\n+($E853*'fnd base rates'!K$111)\n+($F853*'fnd base rates'!K$112)\n+($G853*'fnd base rates'!K$113)\n+($H853*'fnd base rates'!K$114)\n+($I853*'fnd base rates'!K$115)\n+($J853*'fnd base rates'!K$119)\n+($K853*'fnd base rates'!K$120)\n+($M853*'fnd base rates'!K$122)\n+($N853*'fnd base rates'!K$123)\n+($O853*'fnd base rates'!K$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,11)))\n*$R853","v":1015.818261},{"$f":"(($D853*'fnd base rates'!L$110)\n+($E853*'fnd base rates'!L$111)\n+($F853*'fnd base rates'!L$112)\n+($G853*'fnd base rates'!L$113)\n+($H853*'fnd base rates'!L$114)\n+($I853*'fnd base rates'!L$115)\n+($J853*'fnd base rates'!L$119)\n+($K853*'fnd base rates'!L$120)\n+($M853*'fnd base rates'!L$122)\n+($N853*'fnd base rates'!L$123)\n+($O853*'fnd base rates'!L$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,12)))","v":1632.7861932893243},{"$f":"(($D853*'fnd base rates'!M$110)\n+($E853*'fnd base rates'!M$111)\n+($F853*'fnd base rates'!M$112)\n+($G853*'fnd base rates'!M$113)\n+($H853*'fnd base rates'!M$114)\n+($I853*'fnd base rates'!M$115)\n+($J853*'fnd base rates'!M$119)\n+($K853*'fnd base rates'!M$120)\n+($M853*'fnd base rates'!M$122)\n+($N853*'fnd base rates'!M$123)\n+($O853*'fnd base rates'!M$124)\n+($P853*VLOOKUP($S853+15,rate_basefnd,13)))","v":0},13665.564217289326,null,3510281293,"3510","281","293",1,1,13665.564217289326,13666,0,13666,null,null,null,null,null,13666,0,13666,381,13285,24,13261]
[3510,3510281332,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D854","v":0},{"$f":"'fnd enro'!E854","v":0},{"$f":"'fnd enro'!F854","v":0},{"$f":"'fnd enro'!G854","v":3},{"$f":"'fnd enro'!H854","v":0},{"$f":"'fnd enro'!I854","v":0},{"$f":"'fnd enro'!J854","v":0},{"$f":"'fnd enro'!K854","v":0.1137},{"$f":"'fnd enro'!L854","v":0},{"$f":"'fnd enro'!M854+'fnd enro'!N854","v":1},{"$f":"'fnd enro'!O854","v":0},{"$f":"'fnd enro'!P854","v":0},{"$f":"'fnd enro'!Q854+'fnd enro'!R854","v":2},{"$f":"'fnd enro'!T854","v":3},1,{"$f":"VALUE('fnd enro'!S854)","v":10},null,{"$f":"(($D854*'fnd base rates'!C$110)\n+($E854*'fnd base rates'!C$111)\n+($F854*'fnd base rates'!C$112)\n+($G854*'fnd base rates'!C$113)\n+($H854*'fnd base rates'!C$114)\n+($I854*'fnd base rates'!C$115)\n+($J854*'fnd base rates'!C$119)\n+($K854*'fnd base rates'!C$120)\n+($M854*'fnd base rates'!C$122)\n+($N854*'fnd base rates'!C$123)\n+($O854*'fnd base rates'!C$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,3)))\n*$R854","v":1698.0862259999999},{"$f":"(($D854*'fnd base rates'!D$110)\n+($E854*'fnd base rates'!D$111)\n+($F854*'fnd base rates'!D$112)\n+($G854*'fnd base rates'!D$113)\n+($H854*'fnd base rates'!D$114)\n+($I854*'fnd base rates'!D$115)\n+($J854*'fnd base rates'!D$119)\n+($K854*'fnd base rates'!D$120)\n+($M854*'fnd base rates'!D$122)\n+($N854*'fnd base rates'!D$123)\n+($O854*'fnd base rates'!D$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,4)))\n*$R854","v":2871.7},{"$f":"(($D854*'fnd base rates'!E$110)\n+($E854*'fnd base rates'!E$111)\n+($F854*'fnd base rates'!E$112)\n+($G854*'fnd base rates'!E$113)\n+($H854*'fnd base rates'!E$114)\n+($I854*'fnd base rates'!E$115)\n+($J854*'fnd base rates'!E$119)\n+($K854*'fnd base rates'!E$120)\n+($M854*'fnd base rates'!E$122)\n+($N854*'fnd base rates'!E$123)\n+($O854*'fnd base rates'!E$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,5)))\n*$R854","v":17619.367774999999},{"$f":"(($D854*'fnd base rates'!F$110)\n+($E854*'fnd base rates'!F$111)\n+($F854*'fnd base rates'!F$112)\n+($G854*'fnd base rates'!F$113)\n+($H854*'fnd base rates'!F$114)\n+($I854*'fnd base rates'!F$115)\n+($J854*'fnd base rates'!F$119)\n+($K854*'fnd base rates'!F$120)\n+($M854*'fnd base rates'!F$122)\n+($N854*'fnd base rates'!F$123)\n+($O854*'fnd base rates'!F$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,6)))\n*$R854","v":3602.7087449999999},{"$f":"(($D854*'fnd base rates'!G$110)\n+($E854*'fnd base rates'!G$111)\n+($F854*'fnd base rates'!G$112)\n+($G854*'fnd base rates'!G$113)\n+($H854*'fnd base rates'!G$114)\n+($I854*'fnd base rates'!G$115)\n+($J854*'fnd base rates'!G$119)\n+($K854*'fnd base rates'!G$120)\n+($M854*'fnd base rates'!G$122)\n+($N854*'fnd base rates'!G$123)\n+($O854*'fnd base rates'!G$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,7)))\n*$R854","v":758.93580900000006},{"$f":"(($D854*'fnd base rates'!H$110)\n+($E854*'fnd base rates'!H$111)\n+($F854*'fnd base rates'!H$112)\n+($G854*'fnd base rates'!H$113)\n+($H854*'fnd base rates'!H$114)\n+($I854*'fnd base rates'!H$115)\n+($J854*'fnd base rates'!H$119)\n+($K854*'fnd base rates'!H$120)\n+($M854*'fnd base rates'!H$122)\n+($N854*'fnd base rates'!H$123)\n+($O854*'fnd base rates'!H$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,8)))","v":1607.5907339999999},{"$f":"(($D854*'fnd base rates'!I$110)\n+($E854*'fnd base rates'!I$111)\n+($F854*'fnd base rates'!I$112)\n+($G854*'fnd base rates'!I$113)\n+($H854*'fnd base rates'!I$114)\n+($I854*'fnd base rates'!I$115)\n+($J854*'fnd base rates'!I$119)\n+($K854*'fnd base rates'!I$120)\n+($M854*'fnd base rates'!I$122)\n+($N854*'fnd base rates'!I$123)\n+($O854*'fnd base rates'!I$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,9)))\n*$R854","v":1009.55},{"$f":"(($D854*'fnd base rates'!J$110)\n+($E854*'fnd base rates'!J$111)\n+($F854*'fnd base rates'!J$112)\n+($G854*'fnd base rates'!J$113)\n+($H854*'fnd base rates'!J$114)\n+($I854*'fnd base rates'!J$115)\n+($J854*'fnd base rates'!J$119)\n+($K854*'fnd base rates'!J$120)\n+($M854*'fnd base rates'!J$122)\n+($N854*'fnd base rates'!J$123)\n+($O854*'fnd base rates'!J$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,10)))\n*$R854","v":1657.9900000000002},{"$f":"(($D854*'fnd base rates'!K$110)\n+($E854*'fnd base rates'!K$111)\n+($F854*'fnd base rates'!K$112)\n+($G854*'fnd base rates'!K$113)\n+($H854*'fnd base rates'!K$114)\n+($I854*'fnd base rates'!K$115)\n+($J854*'fnd base rates'!K$119)\n+($K854*'fnd base rates'!K$120)\n+($M854*'fnd base rates'!K$122)\n+($N854*'fnd base rates'!K$123)\n+($O854*'fnd base rates'!K$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,11)))\n*$R854","v":3317.8547829999998},{"$f":"(($D854*'fnd base rates'!L$110)\n+($E854*'fnd base rates'!L$111)\n+($F854*'fnd base rates'!L$112)\n+($G854*'fnd base rates'!L$113)\n+($H854*'fnd base rates'!L$114)\n+($I854*'fnd base rates'!L$115)\n+($J854*'fnd base rates'!L$119)\n+($K854*'fnd base rates'!L$120)\n+($M854*'fnd base rates'!L$122)\n+($N854*'fnd base rates'!L$123)\n+($O854*'fnd base rates'!L$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,12)))","v":4680.1914370108298},{"$f":"(($D854*'fnd base rates'!M$110)\n+($E854*'fnd base rates'!M$111)\n+($F854*'fnd base rates'!M$112)\n+($G854*'fnd base rates'!M$113)\n+($H854*'fnd base rates'!M$114)\n+($I854*'fnd base rates'!M$115)\n+($J854*'fnd base rates'!M$119)\n+($K854*'fnd base rates'!M$120)\n+($M854*'fnd base rates'!M$122)\n+($N854*'fnd base rates'!M$123)\n+($O854*'fnd base rates'!M$124)\n+($P854*VLOOKUP($S854+15,rate_basefnd,13)))","v":0},38823.97550901083,null,3510281332,"3510","281","332",1,3,38823.97550901083,12941,0,12941,null,null,null,null,null,12941,0,12941,286,12655,20,12635]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D855","v":0},{"$f":"'fnd enro'!E855","v":0},{"$f":"'fnd enro'!F855","v":0},{"$f":"'fnd enro'!G855","v":0},{"$f":"'fnd enro'!H855","v":1},{"$f":"'fnd enro'!I855","v":1},{"$f":"'fnd enro'!J855","v":0},{"$f":"'fnd enro'!K855","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L855","v":0},{"$f":"'fnd enro'!M855+'fnd enro'!N855","v":0},{"$f":"'fnd enro'!O855","v":0},{"$f":"'fnd enro'!P855","v":0},{"$f":"'fnd enro'!Q855+'fnd enro'!R855","v":1},{"$f":"'fnd enro'!T855","v":2},1,{"$f":"VALUE('fnd enro'!S855)","v":10},null,{"$f":"(($D855*'fnd base rates'!C$110)\n+($E855*'fnd base rates'!C$111)\n+($F855*'fnd base rates'!C$112)\n+($G855*'fnd base rates'!C$113)\n+($H855*'fnd base rates'!C$114)\n+($I855*'fnd base rates'!C$115)\n+($J855*'fnd base rates'!C$119)\n+($K855*'fnd base rates'!C$120)\n+($M855*'fnd base rates'!C$122)\n+($N855*'fnd base rates'!C$123)\n+($O855*'fnd base rates'!C$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,3)))\n*$R855","v":1051.197484},{"$f":"(($D855*'fnd base rates'!D$110)\n+($E855*'fnd base rates'!D$111)\n+($F855*'fnd base rates'!D$112)\n+($G855*'fnd base rates'!D$113)\n+($H855*'fnd base rates'!D$114)\n+($I855*'fnd base rates'!D$115)\n+($J855*'fnd base rates'!D$119)\n+($K855*'fnd base rates'!D$120)\n+($M855*'fnd base rates'!D$122)\n+($N855*'fnd base rates'!D$123)\n+($O855*'fnd base rates'!D$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,4)))\n*$R855","v":1710.91},{"$f":"(($D855*'fnd base rates'!E$110)\n+($E855*'fnd base rates'!E$111)\n+($F855*'fnd base rates'!E$112)\n+($G855*'fnd base rates'!E$113)\n+($H855*'fnd base rates'!E$114)\n+($I855*'fnd base rates'!E$115)\n+($J855*'fnd base rates'!E$119)\n+($K855*'fnd base rates'!E$120)\n+($M855*'fnd base rates'!E$122)\n+($N855*'fnd base rates'!E$123)\n+($O855*'fnd base rates'!E$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,5)))\n*$R855","v":10614.781849999999},{"$f":"(($D855*'fnd base rates'!F$110)\n+($E855*'fnd base rates'!F$111)\n+($F855*'fnd base rates'!F$112)\n+($G855*'fnd base rates'!F$113)\n+($H855*'fnd base rates'!F$114)\n+($I855*'fnd base rates'!F$115)\n+($J855*'fnd base rates'!F$119)\n+($K855*'fnd base rates'!F$120)\n+($M855*'fnd base rates'!F$122)\n+($N855*'fnd base rates'!F$123)\n+($O855*'fnd base rates'!F$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,6)))\n*$R855","v":1729.8358300000002},{"$f":"(($D855*'fnd base rates'!G$110)\n+($E855*'fnd base rates'!G$111)\n+($F855*'fnd base rates'!G$112)\n+($G855*'fnd base rates'!G$113)\n+($H855*'fnd base rates'!G$114)\n+($I855*'fnd base rates'!G$115)\n+($J855*'fnd base rates'!G$119)\n+($K855*'fnd base rates'!G$120)\n+($M855*'fnd base rates'!G$122)\n+($N855*'fnd base rates'!G$123)\n+($O855*'fnd base rates'!G$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,7)))\n*$R855","v":446.687206},{"$f":"(($D855*'fnd base rates'!H$110)\n+($E855*'fnd base rates'!H$111)\n+($F855*'fnd base rates'!H$112)\n+($G855*'fnd base rates'!H$113)\n+($H855*'fnd base rates'!H$114)\n+($I855*'fnd base rates'!H$115)\n+($J855*'fnd base rates'!H$119)\n+($K855*'fnd base rates'!H$120)\n+($M855*'fnd base rates'!H$122)\n+($N855*'fnd base rates'!H$123)\n+($O855*'fnd base rates'!H$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,8)))","v":1271.3471559999998},{"$f":"(($D855*'fnd base rates'!I$110)\n+($E855*'fnd base rates'!I$111)\n+($F855*'fnd base rates'!I$112)\n+($G855*'fnd base rates'!I$113)\n+($H855*'fnd base rates'!I$114)\n+($I855*'fnd base rates'!I$115)\n+($J855*'fnd base rates'!I$119)\n+($K855*'fnd base rates'!I$120)\n+($M855*'fnd base rates'!I$122)\n+($N855*'fnd base rates'!I$123)\n+($O855*'fnd base rates'!I$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,9)))\n*$R855","v":825.16000000000008},{"$f":"(($D855*'fnd base rates'!J$110)\n+($E855*'fnd base rates'!J$111)\n+($F855*'fnd base rates'!J$112)\n+($G855*'fnd base rates'!J$113)\n+($H855*'fnd base rates'!J$114)\n+($I855*'fnd base rates'!J$115)\n+($J855*'fnd base rates'!J$119)\n+($K855*'fnd base rates'!J$120)\n+($M855*'fnd base rates'!J$122)\n+($N855*'fnd base rates'!J$123)\n+($O855*'fnd base rates'!J$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,10)))\n*$R855","v":1367.39},{"$f":"(($D855*'fnd base rates'!K$110)\n+($E855*'fnd base rates'!K$111)\n+($F855*'fnd base rates'!K$112)\n+($G855*'fnd base rates'!K$113)\n+($H855*'fnd base rates'!K$114)\n+($I855*'fnd base rates'!K$115)\n+($J855*'fnd base rates'!K$119)\n+($K855*'fnd base rates'!K$120)\n+($M855*'fnd base rates'!K$122)\n+($N855*'fnd base rates'!K$123)\n+($O855*'fnd base rates'!K$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,11)))\n*$R855","v":2153.5965219999998},{"$f":"(($D855*'fnd base rates'!L$110)\n+($E855*'fnd base rates'!L$111)\n+($F855*'fnd base rates'!L$112)\n+($G855*'fnd base rates'!L$113)\n+($H855*'fnd base rates'!L$114)\n+($I855*'fnd base rates'!L$115)\n+($J855*'fnd base rates'!L$119)\n+($K855*'fnd base rates'!L$120)\n+($M855*'fnd base rates'!L$122)\n+($N855*'fnd base rates'!L$123)\n+($O855*'fnd base rates'!L$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,12)))","v":2759.5811220735645},{"$f":"(($D855*'fnd base rates'!M$110)\n+($E855*'fnd base rates'!M$111)\n+($F855*'fnd base rates'!M$112)\n+($G855*'fnd base rates'!M$113)\n+($H855*'fnd base rates'!M$114)\n+($I855*'fnd base rates'!M$115)\n+($J855*'fnd base rates'!M$119)\n+($K855*'fnd base rates'!M$120)\n+($M855*'fnd base rates'!M$122)\n+($N855*'fnd base rates'!M$123)\n+($O855*'fnd base rates'!M$124)\n+($P855*VLOOKUP($S855+15,rate_basefnd,13)))","v":0},23930.487170073564,null,3513044035,"3513","044","035",1,2,23930.487170073564,11965,0,11965,null,null,null,null,null,11965,0,11965,188,11777,-519,12296]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D856","v":0},{"$f":"'fnd enro'!E856","v":0},{"$f":"'fnd enro'!F856","v":0},{"$f":"'fnd enro'!G856","v":0},{"$f":"'fnd enro'!H856","v":264},{"$f":"'fnd enro'!I856","v":171},{"$f":"'fnd enro'!J856","v":0},{"$f":"'fnd enro'!K856","v":16.486499999999999},{"$f":"'fnd enro'!L856","v":0},{"$f":"'fnd enro'!M856+'fnd enro'!N856","v":0},{"$f":"'fnd enro'!O856","v":34},{"$f":"'fnd enro'!P856","v":20},{"$f":"'fnd enro'!Q856+'fnd enro'!R856","v":225},{"$f":"'fnd enro'!T856","v":435},1,{"$f":"VALUE('fnd enro'!S856)","v":10},null,{"$f":"(($D856*'fnd base rates'!C$110)\n+($E856*'fnd base rates'!C$111)\n+($F856*'fnd base rates'!C$112)\n+($G856*'fnd base rates'!C$113)\n+($H856*'fnd base rates'!C$114)\n+($I856*'fnd base rates'!C$115)\n+($J856*'fnd base rates'!C$119)\n+($K856*'fnd base rates'!C$120)\n+($M856*'fnd base rates'!C$122)\n+($N856*'fnd base rates'!C$123)\n+($O856*'fnd base rates'!C$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,3)))\n*$R856","v":233780.02276999995},{"$f":"(($D856*'fnd base rates'!D$110)\n+($E856*'fnd base rates'!D$111)\n+($F856*'fnd base rates'!D$112)\n+($G856*'fnd base rates'!D$113)\n+($H856*'fnd base rates'!D$114)\n+($I856*'fnd base rates'!D$115)\n+($J856*'fnd base rates'!D$119)\n+($K856*'fnd base rates'!D$120)\n+($M856*'fnd base rates'!D$122)\n+($N856*'fnd base rates'!D$123)\n+($O856*'fnd base rates'!D$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,4)))\n*$R856","v":382522.30999999994},{"$f":"(($D856*'fnd base rates'!E$110)\n+($E856*'fnd base rates'!E$111)\n+($F856*'fnd base rates'!E$112)\n+($G856*'fnd base rates'!E$113)\n+($H856*'fnd base rates'!E$114)\n+($I856*'fnd base rates'!E$115)\n+($J856*'fnd base rates'!E$119)\n+($K856*'fnd base rates'!E$120)\n+($M856*'fnd base rates'!E$122)\n+($N856*'fnd base rates'!E$123)\n+($O856*'fnd base rates'!E$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,5)))\n*$R856","v":2325123.217375},{"$f":"(($D856*'fnd base rates'!F$110)\n+($E856*'fnd base rates'!F$111)\n+($F856*'fnd base rates'!F$112)\n+($G856*'fnd base rates'!F$113)\n+($H856*'fnd base rates'!F$114)\n+($I856*'fnd base rates'!F$115)\n+($J856*'fnd base rates'!F$119)\n+($K856*'fnd base rates'!F$120)\n+($M856*'fnd base rates'!F$122)\n+($N856*'fnd base rates'!F$123)\n+($O856*'fnd base rates'!F$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,6)))\n*$R856","v":389091.95802499994},{"$f":"(($D856*'fnd base rates'!G$110)\n+($E856*'fnd base rates'!G$111)\n+($F856*'fnd base rates'!G$112)\n+($G856*'fnd base rates'!G$113)\n+($H856*'fnd base rates'!G$114)\n+($I856*'fnd base rates'!G$115)\n+($J856*'fnd base rates'!G$119)\n+($K856*'fnd base rates'!G$120)\n+($M856*'fnd base rates'!G$122)\n+($N856*'fnd base rates'!G$123)\n+($O856*'fnd base rates'!G$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,7)))\n*$R856","v":100737.88230500001},{"$f":"(($D856*'fnd base rates'!H$110)\n+($E856*'fnd base rates'!H$111)\n+($F856*'fnd base rates'!H$112)\n+($G856*'fnd base rates'!H$113)\n+($H856*'fnd base rates'!H$114)\n+($I856*'fnd base rates'!H$115)\n+($J856*'fnd base rates'!H$119)\n+($K856*'fnd base rates'!H$120)\n+($M856*'fnd base rates'!H$122)\n+($N856*'fnd base rates'!H$123)\n+($O856*'fnd base rates'!H$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,8)))","v":269417.93643},{"$f":"(($D856*'fnd base rates'!I$110)\n+($E856*'fnd base rates'!I$111)\n+($F856*'fnd base rates'!I$112)\n+($G856*'fnd base rates'!I$113)\n+($H856*'fnd base rates'!I$114)\n+($I856*'fnd base rates'!I$115)\n+($J856*'fnd base rates'!I$119)\n+($K856*'fnd base rates'!I$120)\n+($M856*'fnd base rates'!I$122)\n+($N856*'fnd base rates'!I$123)\n+($O856*'fnd base rates'!I$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,9)))\n*$R856","v":180148.9},{"$f":"(($D856*'fnd base rates'!J$110)\n+($E856*'fnd base rates'!J$111)\n+($F856*'fnd base rates'!J$112)\n+($G856*'fnd base rates'!J$113)\n+($H856*'fnd base rates'!J$114)\n+($I856*'fnd base rates'!J$115)\n+($J856*'fnd base rates'!J$119)\n+($K856*'fnd base rates'!J$120)\n+($M856*'fnd base rates'!J$122)\n+($N856*'fnd base rates'!J$123)\n+($O856*'fnd base rates'!J$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,10)))\n*$R856","v":289144.42000000004},{"$f":"(($D856*'fnd base rates'!K$110)\n+($E856*'fnd base rates'!K$111)\n+($F856*'fnd base rates'!K$112)\n+($G856*'fnd base rates'!K$113)\n+($H856*'fnd base rates'!K$114)\n+($I856*'fnd base rates'!K$115)\n+($J856*'fnd base rates'!K$119)\n+($K856*'fnd base rates'!K$120)\n+($M856*'fnd base rates'!K$122)\n+($N856*'fnd base rates'!K$123)\n+($O856*'fnd base rates'!K$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,11)))\n*$R856","v":483819.91353499994},{"$f":"(($D856*'fnd base rates'!L$110)\n+($E856*'fnd base rates'!L$111)\n+($F856*'fnd base rates'!L$112)\n+($G856*'fnd base rates'!L$113)\n+($H856*'fnd base rates'!L$114)\n+($I856*'fnd base rates'!L$115)\n+($J856*'fnd base rates'!L$119)\n+($K856*'fnd base rates'!L$120)\n+($M856*'fnd base rates'!L$122)\n+($N856*'fnd base rates'!L$123)\n+($O856*'fnd base rates'!L$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,12)))","v":621306.93462693505},{"$f":"(($D856*'fnd base rates'!M$110)\n+($E856*'fnd base rates'!M$111)\n+($F856*'fnd base rates'!M$112)\n+($G856*'fnd base rates'!M$113)\n+($H856*'fnd base rates'!M$114)\n+($I856*'fnd base rates'!M$115)\n+($J856*'fnd base rates'!M$119)\n+($K856*'fnd base rates'!M$120)\n+($M856*'fnd base rates'!M$122)\n+($N856*'fnd base rates'!M$123)\n+($O856*'fnd base rates'!M$124)\n+($P856*VLOOKUP($S856+15,rate_basefnd,13)))","v":0},5275093.4950669352,null,3513044044,"3513","044","044",1,435,5275093.4950669352,12127,0,12127,null,null,null,null,null,12127,0,12127,103,12024,-266,12290]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D857","v":0},{"$f":"'fnd enro'!E857","v":0},{"$f":"'fnd enro'!F857","v":0},{"$f":"'fnd enro'!G857","v":0},{"$f":"'fnd enro'!H857","v":1},{"$f":"'fnd enro'!I857","v":0},{"$f":"'fnd enro'!J857","v":0},{"$f":"'fnd enro'!K857","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L857","v":0},{"$f":"'fnd enro'!M857+'fnd enro'!N857","v":0},{"$f":"'fnd enro'!O857","v":0},{"$f":"'fnd enro'!P857","v":0},{"$f":"'fnd enro'!Q857+'fnd enro'!R857","v":1},{"$f":"'fnd enro'!T857","v":1},1,{"$f":"VALUE('fnd enro'!S857)","v":10},null,{"$f":"(($D857*'fnd base rates'!C$110)\n+($E857*'fnd base rates'!C$111)\n+($F857*'fnd base rates'!C$112)\n+($G857*'fnd base rates'!C$113)\n+($H857*'fnd base rates'!C$114)\n+($I857*'fnd base rates'!C$115)\n+($J857*'fnd base rates'!C$119)\n+($K857*'fnd base rates'!C$120)\n+($M857*'fnd base rates'!C$122)\n+($N857*'fnd base rates'!C$123)\n+($O857*'fnd base rates'!C$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,3)))\n*$R857","v":556.74874199999999},{"$f":"(($D857*'fnd base rates'!D$110)\n+($E857*'fnd base rates'!D$111)\n+($F857*'fnd base rates'!D$112)\n+($G857*'fnd base rates'!D$113)\n+($H857*'fnd base rates'!D$114)\n+($I857*'fnd base rates'!D$115)\n+($J857*'fnd base rates'!D$119)\n+($K857*'fnd base rates'!D$120)\n+($M857*'fnd base rates'!D$122)\n+($N857*'fnd base rates'!D$123)\n+($O857*'fnd base rates'!D$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,4)))\n*$R857","v":1003.05},{"$f":"(($D857*'fnd base rates'!E$110)\n+($E857*'fnd base rates'!E$111)\n+($F857*'fnd base rates'!E$112)\n+($G857*'fnd base rates'!E$113)\n+($H857*'fnd base rates'!E$114)\n+($I857*'fnd base rates'!E$115)\n+($J857*'fnd base rates'!E$119)\n+($K857*'fnd base rates'!E$120)\n+($M857*'fnd base rates'!E$122)\n+($N857*'fnd base rates'!E$123)\n+($O857*'fnd base rates'!E$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,5)))\n*$R857","v":6076.155925},{"$f":"(($D857*'fnd base rates'!F$110)\n+($E857*'fnd base rates'!F$111)\n+($F857*'fnd base rates'!F$112)\n+($G857*'fnd base rates'!F$113)\n+($H857*'fnd base rates'!F$114)\n+($I857*'fnd base rates'!F$115)\n+($J857*'fnd base rates'!F$119)\n+($K857*'fnd base rates'!F$120)\n+($M857*'fnd base rates'!F$122)\n+($N857*'fnd base rates'!F$123)\n+($O857*'fnd base rates'!F$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,6)))\n*$R857","v":915.10291500000005},{"$f":"(($D857*'fnd base rates'!G$110)\n+($E857*'fnd base rates'!G$111)\n+($F857*'fnd base rates'!G$112)\n+($G857*'fnd base rates'!G$113)\n+($H857*'fnd base rates'!G$114)\n+($I857*'fnd base rates'!G$115)\n+($J857*'fnd base rates'!G$119)\n+($K857*'fnd base rates'!G$120)\n+($M857*'fnd base rates'!G$122)\n+($N857*'fnd base rates'!G$123)\n+($O857*'fnd base rates'!G$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,7)))\n*$R857","v":295.35860300000002},{"$f":"(($D857*'fnd base rates'!H$110)\n+($E857*'fnd base rates'!H$111)\n+($F857*'fnd base rates'!H$112)\n+($G857*'fnd base rates'!H$113)\n+($H857*'fnd base rates'!H$114)\n+($I857*'fnd base rates'!H$115)\n+($J857*'fnd base rates'!H$119)\n+($K857*'fnd base rates'!H$120)\n+($M857*'fnd base rates'!H$122)\n+($N857*'fnd base rates'!H$123)\n+($O857*'fnd base rates'!H$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,8)))","v":505.45357799999999},{"$f":"(($D857*'fnd base rates'!I$110)\n+($E857*'fnd base rates'!I$111)\n+($F857*'fnd base rates'!I$112)\n+($G857*'fnd base rates'!I$113)\n+($H857*'fnd base rates'!I$114)\n+($I857*'fnd base rates'!I$115)\n+($J857*'fnd base rates'!I$119)\n+($K857*'fnd base rates'!I$120)\n+($M857*'fnd base rates'!I$122)\n+($N857*'fnd base rates'!I$123)\n+($O857*'fnd base rates'!I$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,9)))\n*$R857","v":431.07},{"$f":"(($D857*'fnd base rates'!J$110)\n+($E857*'fnd base rates'!J$111)\n+($F857*'fnd base rates'!J$112)\n+($G857*'fnd base rates'!J$113)\n+($H857*'fnd base rates'!J$114)\n+($I857*'fnd base rates'!J$115)\n+($J857*'fnd base rates'!J$119)\n+($K857*'fnd base rates'!J$120)\n+($M857*'fnd base rates'!J$122)\n+($N857*'fnd base rates'!J$123)\n+($O857*'fnd base rates'!J$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,10)))\n*$R857","v":836.54000000000008},{"$f":"(($D857*'fnd base rates'!K$110)\n+($E857*'fnd base rates'!K$111)\n+($F857*'fnd base rates'!K$112)\n+($G857*'fnd base rates'!K$113)\n+($H857*'fnd base rates'!K$114)\n+($I857*'fnd base rates'!K$115)\n+($J857*'fnd base rates'!K$119)\n+($K857*'fnd base rates'!K$120)\n+($M857*'fnd base rates'!K$122)\n+($N857*'fnd base rates'!K$123)\n+($O857*'fnd base rates'!K$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,11)))\n*$R857","v":1091.648261},{"$f":"(($D857*'fnd base rates'!L$110)\n+($E857*'fnd base rates'!L$111)\n+($F857*'fnd base rates'!L$112)\n+($G857*'fnd base rates'!L$113)\n+($H857*'fnd base rates'!L$114)\n+($I857*'fnd base rates'!L$115)\n+($J857*'fnd base rates'!L$119)\n+($K857*'fnd base rates'!L$120)\n+($M857*'fnd base rates'!L$122)\n+($N857*'fnd base rates'!L$123)\n+($O857*'fnd base rates'!L$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,12)))","v":1663.8214274446814},{"$f":"(($D857*'fnd base rates'!M$110)\n+($E857*'fnd base rates'!M$111)\n+($F857*'fnd base rates'!M$112)\n+($G857*'fnd base rates'!M$113)\n+($H857*'fnd base rates'!M$114)\n+($I857*'fnd base rates'!M$115)\n+($J857*'fnd base rates'!M$119)\n+($K857*'fnd base rates'!M$120)\n+($M857*'fnd base rates'!M$122)\n+($N857*'fnd base rates'!M$123)\n+($O857*'fnd base rates'!M$124)\n+($P857*VLOOKUP($S857+15,rate_basefnd,13)))","v":0},13374.949451444683,null,3513044095,"3513","044","095",1,1,13374.949451444683,13375,0,13375,null,null,null,null,null,13375,0,13375,378,12997,26,12971]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D858","v":0},{"$f":"'fnd enro'!E858","v":0},{"$f":"'fnd enro'!F858","v":0},{"$f":"'fnd enro'!G858","v":0},{"$f":"'fnd enro'!H858","v":46},{"$f":"'fnd enro'!I858","v":24},{"$f":"'fnd enro'!J858","v":0},{"$f":"'fnd enro'!K858","v":2.653},{"$f":"'fnd enro'!L858","v":0},{"$f":"'fnd enro'!M858+'fnd enro'!N858","v":0},{"$f":"'fnd enro'!O858","v":3},{"$f":"'fnd enro'!P858","v":0},{"$f":"'fnd enro'!Q858+'fnd enro'!R858","v":30},{"$f":"'fnd enro'!T858","v":70},1,{"$f":"VALUE('fnd enro'!S858)","v":8},null,{"$f":"(($D858*'fnd base rates'!C$110)\n+($E858*'fnd base rates'!C$111)\n+($F858*'fnd base rates'!C$112)\n+($G858*'fnd base rates'!C$113)\n+($H858*'fnd base rates'!C$114)\n+($I858*'fnd base rates'!C$115)\n+($J858*'fnd base rates'!C$119)\n+($K858*'fnd base rates'!C$120)\n+($M858*'fnd base rates'!C$122)\n+($N858*'fnd base rates'!C$123)\n+($O858*'fnd base rates'!C$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,3)))\n*$R858","v":36681.951939999992},{"$f":"(($D858*'fnd base rates'!D$110)\n+($E858*'fnd base rates'!D$111)\n+($F858*'fnd base rates'!D$112)\n+($G858*'fnd base rates'!D$113)\n+($H858*'fnd base rates'!D$114)\n+($I858*'fnd base rates'!D$115)\n+($J858*'fnd base rates'!D$119)\n+($K858*'fnd base rates'!D$120)\n+($M858*'fnd base rates'!D$122)\n+($N858*'fnd base rates'!D$123)\n+($O858*'fnd base rates'!D$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,4)))\n*$R858","v":58515.97},{"$f":"(($D858*'fnd base rates'!E$110)\n+($E858*'fnd base rates'!E$111)\n+($F858*'fnd base rates'!E$112)\n+($G858*'fnd base rates'!E$113)\n+($H858*'fnd base rates'!E$114)\n+($I858*'fnd base rates'!E$115)\n+($J858*'fnd base rates'!E$119)\n+($K858*'fnd base rates'!E$120)\n+($M858*'fnd base rates'!E$122)\n+($N858*'fnd base rates'!E$123)\n+($O858*'fnd base rates'!E$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,5)))\n*$R858","v":342031.17475000001},{"$f":"(($D858*'fnd base rates'!F$110)\n+($E858*'fnd base rates'!F$111)\n+($F858*'fnd base rates'!F$112)\n+($G858*'fnd base rates'!F$113)\n+($H858*'fnd base rates'!F$114)\n+($I858*'fnd base rates'!F$115)\n+($J858*'fnd base rates'!F$119)\n+($K858*'fnd base rates'!F$120)\n+($M858*'fnd base rates'!F$122)\n+($N858*'fnd base rates'!F$123)\n+($O858*'fnd base rates'!F$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,6)))\n*$R858","v":62143.294049999997},{"$f":"(($D858*'fnd base rates'!G$110)\n+($E858*'fnd base rates'!G$111)\n+($F858*'fnd base rates'!G$112)\n+($G858*'fnd base rates'!G$113)\n+($H858*'fnd base rates'!G$114)\n+($I858*'fnd base rates'!G$115)\n+($J858*'fnd base rates'!G$119)\n+($K858*'fnd base rates'!G$120)\n+($M858*'fnd base rates'!G$122)\n+($N858*'fnd base rates'!G$123)\n+($O858*'fnd base rates'!G$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,7)))\n*$R858","v":14940.57221},{"$f":"(($D858*'fnd base rates'!H$110)\n+($E858*'fnd base rates'!H$111)\n+($F858*'fnd base rates'!H$112)\n+($G858*'fnd base rates'!H$113)\n+($H858*'fnd base rates'!H$114)\n+($I858*'fnd base rates'!H$115)\n+($J858*'fnd base rates'!H$119)\n+($K858*'fnd base rates'!H$120)\n+($M858*'fnd base rates'!H$122)\n+($N858*'fnd base rates'!H$123)\n+($O858*'fnd base rates'!H$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,8)))","v":41615.050459999991},{"$f":"(($D858*'fnd base rates'!I$110)\n+($E858*'fnd base rates'!I$111)\n+($F858*'fnd base rates'!I$112)\n+($G858*'fnd base rates'!I$113)\n+($H858*'fnd base rates'!I$114)\n+($I858*'fnd base rates'!I$115)\n+($J858*'fnd base rates'!I$119)\n+($K858*'fnd base rates'!I$120)\n+($M858*'fnd base rates'!I$122)\n+($N858*'fnd base rates'!I$123)\n+($O858*'fnd base rates'!I$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,9)))\n*$R858","v":27480.07},{"$f":"(($D858*'fnd base rates'!J$110)\n+($E858*'fnd base rates'!J$111)\n+($F858*'fnd base rates'!J$112)\n+($G858*'fnd base rates'!J$113)\n+($H858*'fnd base rates'!J$114)\n+($I858*'fnd base rates'!J$115)\n+($J858*'fnd base rates'!J$119)\n+($K858*'fnd base rates'!J$120)\n+($M858*'fnd base rates'!J$122)\n+($N858*'fnd base rates'!J$123)\n+($O858*'fnd base rates'!J$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,10)))\n*$R858","v":40799.870000000003},{"$f":"(($D858*'fnd base rates'!K$110)\n+($E858*'fnd base rates'!K$111)\n+($F858*'fnd base rates'!K$112)\n+($G858*'fnd base rates'!K$113)\n+($H858*'fnd base rates'!K$114)\n+($I858*'fnd base rates'!K$115)\n+($J858*'fnd base rates'!K$119)\n+($K858*'fnd base rates'!K$120)\n+($M858*'fnd base rates'!K$122)\n+($N858*'fnd base rates'!K$123)\n+($O858*'fnd base rates'!K$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,11)))\n*$R858","v":76551.068270000003},{"$f":"(($D858*'fnd base rates'!L$110)\n+($E858*'fnd base rates'!L$111)\n+($F858*'fnd base rates'!L$112)\n+($G858*'fnd base rates'!L$113)\n+($H858*'fnd base rates'!L$114)\n+($I858*'fnd base rates'!L$115)\n+($J858*'fnd base rates'!L$119)\n+($K858*'fnd base rates'!L$120)\n+($M858*'fnd base rates'!L$122)\n+($N858*'fnd base rates'!L$123)\n+($O858*'fnd base rates'!L$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,12)))","v":95545.618333548555},{"$f":"(($D858*'fnd base rates'!M$110)\n+($E858*'fnd base rates'!M$111)\n+($F858*'fnd base rates'!M$112)\n+($G858*'fnd base rates'!M$113)\n+($H858*'fnd base rates'!M$114)\n+($I858*'fnd base rates'!M$115)\n+($J858*'fnd base rates'!M$119)\n+($K858*'fnd base rates'!M$120)\n+($M858*'fnd base rates'!M$122)\n+($N858*'fnd base rates'!M$123)\n+($O858*'fnd base rates'!M$124)\n+($P858*VLOOKUP($S858+15,rate_basefnd,13)))","v":0},796304.64001354855,null,3513044244,"3513","044","244",1,70,796304.64001354855,11376,0,11376,null,null,null,null,null,11376,0,11376,114,11262,-329,11591]
[3513,3513044251,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D859","v":0},{"$f":"'fnd enro'!E859","v":0},{"$f":"'fnd enro'!F859","v":0},{"$f":"'fnd enro'!G859","v":0},{"$f":"'fnd enro'!H859","v":1},{"$f":"'fnd enro'!I859","v":0},{"$f":"'fnd enro'!J859","v":0},{"$f":"'fnd enro'!K859","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L859","v":0},{"$f":"'fnd enro'!M859+'fnd enro'!N859","v":0},{"$f":"'fnd enro'!O859","v":0},{"$f":"'fnd enro'!P859","v":0},{"$f":"'fnd enro'!Q859+'fnd enro'!R859","v":0},{"$f":"'fnd enro'!T859","v":1},1,{"$f":"VALUE('fnd enro'!S859)","v":1},null,{"$f":"(($D859*'fnd base rates'!C$110)\n+($E859*'fnd base rates'!C$111)\n+($F859*'fnd base rates'!C$112)\n+($G859*'fnd base rates'!C$113)\n+($H859*'fnd base rates'!C$114)\n+($I859*'fnd base rates'!C$115)\n+($J859*'fnd base rates'!C$119)\n+($K859*'fnd base rates'!C$120)\n+($M859*'fnd base rates'!C$122)\n+($N859*'fnd base rates'!C$123)\n+($O859*'fnd base rates'!C$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,3)))\n*$R859","v":494.44874200000004},{"$f":"(($D859*'fnd base rates'!D$110)\n+($E859*'fnd base rates'!D$111)\n+($F859*'fnd base rates'!D$112)\n+($G859*'fnd base rates'!D$113)\n+($H859*'fnd base rates'!D$114)\n+($I859*'fnd base rates'!D$115)\n+($J859*'fnd base rates'!D$119)\n+($K859*'fnd base rates'!D$120)\n+($M859*'fnd base rates'!D$122)\n+($N859*'fnd base rates'!D$123)\n+($O859*'fnd base rates'!D$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,4)))\n*$R859","v":707.86},{"$f":"(($D859*'fnd base rates'!E$110)\n+($E859*'fnd base rates'!E$111)\n+($F859*'fnd base rates'!E$112)\n+($G859*'fnd base rates'!E$113)\n+($H859*'fnd base rates'!E$114)\n+($I859*'fnd base rates'!E$115)\n+($J859*'fnd base rates'!E$119)\n+($K859*'fnd base rates'!E$120)\n+($M859*'fnd base rates'!E$122)\n+($N859*'fnd base rates'!E$123)\n+($O859*'fnd base rates'!E$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,5)))\n*$R859","v":3194.5359250000001},{"$f":"(($D859*'fnd base rates'!F$110)\n+($E859*'fnd base rates'!F$111)\n+($F859*'fnd base rates'!F$112)\n+($G859*'fnd base rates'!F$113)\n+($H859*'fnd base rates'!F$114)\n+($I859*'fnd base rates'!F$115)\n+($J859*'fnd base rates'!F$119)\n+($K859*'fnd base rates'!F$120)\n+($M859*'fnd base rates'!F$122)\n+($N859*'fnd base rates'!F$123)\n+($O859*'fnd base rates'!F$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,6)))\n*$R859","v":915.10291500000005},{"$f":"(($D859*'fnd base rates'!G$110)\n+($E859*'fnd base rates'!G$111)\n+($F859*'fnd base rates'!G$112)\n+($G859*'fnd base rates'!G$113)\n+($H859*'fnd base rates'!G$114)\n+($I859*'fnd base rates'!G$115)\n+($J859*'fnd base rates'!G$119)\n+($K859*'fnd base rates'!G$120)\n+($M859*'fnd base rates'!G$122)\n+($N859*'fnd base rates'!G$123)\n+($O859*'fnd base rates'!G$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,7)))\n*$R859","v":155.55860300000001},{"$f":"(($D859*'fnd base rates'!H$110)\n+($E859*'fnd base rates'!H$111)\n+($F859*'fnd base rates'!H$112)\n+($G859*'fnd base rates'!H$113)\n+($H859*'fnd base rates'!H$114)\n+($I859*'fnd base rates'!H$115)\n+($J859*'fnd base rates'!H$119)\n+($K859*'fnd base rates'!H$120)\n+($M859*'fnd base rates'!H$122)\n+($N859*'fnd base rates'!H$123)\n+($O859*'fnd base rates'!H$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D859*'fnd base rates'!I$110)\n+($E859*'fnd base rates'!I$111)\n+($F859*'fnd base rates'!I$112)\n+($G859*'fnd base rates'!I$113)\n+($H859*'fnd base rates'!I$114)\n+($I859*'fnd base rates'!I$115)\n+($J859*'fnd base rates'!I$119)\n+($K859*'fnd base rates'!I$120)\n+($M859*'fnd base rates'!I$122)\n+($N859*'fnd base rates'!I$123)\n+($O859*'fnd base rates'!I$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,9)))\n*$R859","v":314.38},{"$f":"(($D859*'fnd base rates'!J$110)\n+($E859*'fnd base rates'!J$111)\n+($F859*'fnd base rates'!J$112)\n+($G859*'fnd base rates'!J$113)\n+($H859*'fnd base rates'!J$114)\n+($I859*'fnd base rates'!J$115)\n+($J859*'fnd base rates'!J$119)\n+($K859*'fnd base rates'!J$120)\n+($M859*'fnd base rates'!J$122)\n+($N859*'fnd base rates'!J$123)\n+($O859*'fnd base rates'!J$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,10)))\n*$R859","v":230.21},{"$f":"(($D859*'fnd base rates'!K$110)\n+($E859*'fnd base rates'!K$111)\n+($F859*'fnd base rates'!K$112)\n+($G859*'fnd base rates'!K$113)\n+($H859*'fnd base rates'!K$114)\n+($I859*'fnd base rates'!K$115)\n+($J859*'fnd base rates'!K$119)\n+($K859*'fnd base rates'!K$120)\n+($M859*'fnd base rates'!K$122)\n+($N859*'fnd base rates'!K$123)\n+($O859*'fnd base rates'!K$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,11)))\n*$R859","v":1091.648261},{"$f":"(($D859*'fnd base rates'!L$110)\n+($E859*'fnd base rates'!L$111)\n+($F859*'fnd base rates'!L$112)\n+($G859*'fnd base rates'!L$113)\n+($H859*'fnd base rates'!L$114)\n+($I859*'fnd base rates'!L$115)\n+($J859*'fnd base rates'!L$119)\n+($K859*'fnd base rates'!L$120)\n+($M859*'fnd base rates'!L$122)\n+($N859*'fnd base rates'!L$123)\n+($O859*'fnd base rates'!L$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D859*'fnd base rates'!M$110)\n+($E859*'fnd base rates'!M$111)\n+($F859*'fnd base rates'!M$112)\n+($G859*'fnd base rates'!M$113)\n+($H859*'fnd base rates'!M$114)\n+($I859*'fnd base rates'!M$115)\n+($J859*'fnd base rates'!M$119)\n+($K859*'fnd base rates'!M$120)\n+($M859*'fnd base rates'!M$122)\n+($N859*'fnd base rates'!M$123)\n+($O859*'fnd base rates'!M$124)\n+($P859*VLOOKUP($S859+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,3513044251,"3513","044","251",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D860","v":0},{"$f":"'fnd enro'!E860","v":0},{"$f":"'fnd enro'!F860","v":0},{"$f":"'fnd enro'!G860","v":0},{"$f":"'fnd enro'!H860","v":16},{"$f":"'fnd enro'!I860","v":5},{"$f":"'fnd enro'!J860","v":0},{"$f":"'fnd enro'!K860","v":0.79590000000000005},{"$f":"'fnd enro'!L860","v":0},{"$f":"'fnd enro'!M860+'fnd enro'!N860","v":0},{"$f":"'fnd enro'!O860","v":0},{"$f":"'fnd enro'!P860","v":0},{"$f":"'fnd enro'!Q860+'fnd enro'!R860","v":7},{"$f":"'fnd enro'!T860","v":21},1,{"$f":"VALUE('fnd enro'!S860)","v":7},null,{"$f":"(($D860*'fnd base rates'!C$110)\n+($E860*'fnd base rates'!C$111)\n+($F860*'fnd base rates'!C$112)\n+($G860*'fnd base rates'!C$113)\n+($H860*'fnd base rates'!C$114)\n+($I860*'fnd base rates'!C$115)\n+($J860*'fnd base rates'!C$119)\n+($K860*'fnd base rates'!C$120)\n+($M860*'fnd base rates'!C$122)\n+($N860*'fnd base rates'!C$123)\n+($O860*'fnd base rates'!C$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,3)))\n*$R860","v":10791.103582000002},{"$f":"(($D860*'fnd base rates'!D$110)\n+($E860*'fnd base rates'!D$111)\n+($F860*'fnd base rates'!D$112)\n+($G860*'fnd base rates'!D$113)\n+($H860*'fnd base rates'!D$114)\n+($I860*'fnd base rates'!D$115)\n+($J860*'fnd base rates'!D$119)\n+($K860*'fnd base rates'!D$120)\n+($M860*'fnd base rates'!D$122)\n+($N860*'fnd base rates'!D$123)\n+($O860*'fnd base rates'!D$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,4)))\n*$R860","v":16796.64},{"$f":"(($D860*'fnd base rates'!E$110)\n+($E860*'fnd base rates'!E$111)\n+($F860*'fnd base rates'!E$112)\n+($G860*'fnd base rates'!E$113)\n+($H860*'fnd base rates'!E$114)\n+($I860*'fnd base rates'!E$115)\n+($J860*'fnd base rates'!E$119)\n+($K860*'fnd base rates'!E$120)\n+($M860*'fnd base rates'!E$122)\n+($N860*'fnd base rates'!E$123)\n+($O860*'fnd base rates'!E$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,5)))\n*$R860","v":92661.744424999997},{"$f":"(($D860*'fnd base rates'!F$110)\n+($E860*'fnd base rates'!F$111)\n+($F860*'fnd base rates'!F$112)\n+($G860*'fnd base rates'!F$113)\n+($H860*'fnd base rates'!F$114)\n+($I860*'fnd base rates'!F$115)\n+($J860*'fnd base rates'!F$119)\n+($K860*'fnd base rates'!F$120)\n+($M860*'fnd base rates'!F$122)\n+($N860*'fnd base rates'!F$123)\n+($O860*'fnd base rates'!F$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,6)))\n*$R860","v":18715.311215000002},{"$f":"(($D860*'fnd base rates'!G$110)\n+($E860*'fnd base rates'!G$111)\n+($F860*'fnd base rates'!G$112)\n+($G860*'fnd base rates'!G$113)\n+($H860*'fnd base rates'!G$114)\n+($I860*'fnd base rates'!G$115)\n+($J860*'fnd base rates'!G$119)\n+($K860*'fnd base rates'!G$120)\n+($M860*'fnd base rates'!G$122)\n+($N860*'fnd base rates'!G$123)\n+($O860*'fnd base rates'!G$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,7)))\n*$R860","v":4160.4106630000006},{"$f":"(($D860*'fnd base rates'!H$110)\n+($E860*'fnd base rates'!H$111)\n+($F860*'fnd base rates'!H$112)\n+($G860*'fnd base rates'!H$113)\n+($H860*'fnd base rates'!H$114)\n+($I860*'fnd base rates'!H$115)\n+($J860*'fnd base rates'!H$119)\n+($K860*'fnd base rates'!H$120)\n+($M860*'fnd base rates'!H$122)\n+($N860*'fnd base rates'!H$123)\n+($O860*'fnd base rates'!H$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,8)))","v":11714.055137999998},{"$f":"(($D860*'fnd base rates'!I$110)\n+($E860*'fnd base rates'!I$111)\n+($F860*'fnd base rates'!I$112)\n+($G860*'fnd base rates'!I$113)\n+($H860*'fnd base rates'!I$114)\n+($I860*'fnd base rates'!I$115)\n+($J860*'fnd base rates'!I$119)\n+($K860*'fnd base rates'!I$120)\n+($M860*'fnd base rates'!I$122)\n+($N860*'fnd base rates'!I$123)\n+($O860*'fnd base rates'!I$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,9)))\n*$R860","v":7764.09},{"$f":"(($D860*'fnd base rates'!J$110)\n+($E860*'fnd base rates'!J$111)\n+($F860*'fnd base rates'!J$112)\n+($G860*'fnd base rates'!J$113)\n+($H860*'fnd base rates'!J$114)\n+($I860*'fnd base rates'!J$115)\n+($J860*'fnd base rates'!J$119)\n+($K860*'fnd base rates'!J$120)\n+($M860*'fnd base rates'!J$122)\n+($N860*'fnd base rates'!J$123)\n+($O860*'fnd base rates'!J$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,10)))\n*$R860","v":10305.209999999999},{"$f":"(($D860*'fnd base rates'!K$110)\n+($E860*'fnd base rates'!K$111)\n+($F860*'fnd base rates'!K$112)\n+($G860*'fnd base rates'!K$113)\n+($H860*'fnd base rates'!K$114)\n+($I860*'fnd base rates'!K$115)\n+($J860*'fnd base rates'!K$119)\n+($K860*'fnd base rates'!K$120)\n+($M860*'fnd base rates'!K$122)\n+($N860*'fnd base rates'!K$123)\n+($O860*'fnd base rates'!K$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,11)))\n*$R860","v":22776.113481},{"$f":"(($D860*'fnd base rates'!L$110)\n+($E860*'fnd base rates'!L$111)\n+($F860*'fnd base rates'!L$112)\n+($G860*'fnd base rates'!L$113)\n+($H860*'fnd base rates'!L$114)\n+($I860*'fnd base rates'!L$115)\n+($J860*'fnd base rates'!L$119)\n+($K860*'fnd base rates'!L$120)\n+($M860*'fnd base rates'!L$122)\n+($N860*'fnd base rates'!L$123)\n+($O860*'fnd base rates'!L$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,12)))","v":27691.971312259317},{"$f":"(($D860*'fnd base rates'!M$110)\n+($E860*'fnd base rates'!M$111)\n+($F860*'fnd base rates'!M$112)\n+($G860*'fnd base rates'!M$113)\n+($H860*'fnd base rates'!M$114)\n+($I860*'fnd base rates'!M$115)\n+($J860*'fnd base rates'!M$119)\n+($K860*'fnd base rates'!M$120)\n+($M860*'fnd base rates'!M$122)\n+($N860*'fnd base rates'!M$123)\n+($O860*'fnd base rates'!M$124)\n+($P860*VLOOKUP($S860+15,rate_basefnd,13)))","v":0},223376.64981625931,null,3513044293,"3513","044","293",1,21,223376.64981625931,10637,0,10637,null,null,null,null,null,10637,0,10637,84,10553,-234,10787]
[3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D861","v":0},{"$f":"'fnd enro'!E861","v":0},{"$f":"'fnd enro'!F861","v":0},{"$f":"'fnd enro'!G861","v":0},{"$f":"'fnd enro'!H861","v":2},{"$f":"'fnd enro'!I861","v":0},{"$f":"'fnd enro'!J861","v":0},{"$f":"'fnd enro'!K861","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L861","v":0},{"$f":"'fnd enro'!M861+'fnd enro'!N861","v":0},{"$f":"'fnd enro'!O861","v":0},{"$f":"'fnd enro'!P861","v":0},{"$f":"'fnd enro'!Q861+'fnd enro'!R861","v":0},{"$f":"'fnd enro'!T861","v":2},1,{"$f":"VALUE('fnd enro'!S861)","v":1},null,{"$f":"(($D861*'fnd base rates'!C$110)\n+($E861*'fnd base rates'!C$111)\n+($F861*'fnd base rates'!C$112)\n+($G861*'fnd base rates'!C$113)\n+($H861*'fnd base rates'!C$114)\n+($I861*'fnd base rates'!C$115)\n+($J861*'fnd base rates'!C$119)\n+($K861*'fnd base rates'!C$120)\n+($M861*'fnd base rates'!C$122)\n+($N861*'fnd base rates'!C$123)\n+($O861*'fnd base rates'!C$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,3)))\n*$R861","v":988.89748400000008},{"$f":"(($D861*'fnd base rates'!D$110)\n+($E861*'fnd base rates'!D$111)\n+($F861*'fnd base rates'!D$112)\n+($G861*'fnd base rates'!D$113)\n+($H861*'fnd base rates'!D$114)\n+($I861*'fnd base rates'!D$115)\n+($J861*'fnd base rates'!D$119)\n+($K861*'fnd base rates'!D$120)\n+($M861*'fnd base rates'!D$122)\n+($N861*'fnd base rates'!D$123)\n+($O861*'fnd base rates'!D$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,4)))\n*$R861","v":1415.72},{"$f":"(($D861*'fnd base rates'!E$110)\n+($E861*'fnd base rates'!E$111)\n+($F861*'fnd base rates'!E$112)\n+($G861*'fnd base rates'!E$113)\n+($H861*'fnd base rates'!E$114)\n+($I861*'fnd base rates'!E$115)\n+($J861*'fnd base rates'!E$119)\n+($K861*'fnd base rates'!E$120)\n+($M861*'fnd base rates'!E$122)\n+($N861*'fnd base rates'!E$123)\n+($O861*'fnd base rates'!E$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,5)))\n*$R861","v":6389.0718500000003},{"$f":"(($D861*'fnd base rates'!F$110)\n+($E861*'fnd base rates'!F$111)\n+($F861*'fnd base rates'!F$112)\n+($G861*'fnd base rates'!F$113)\n+($H861*'fnd base rates'!F$114)\n+($I861*'fnd base rates'!F$115)\n+($J861*'fnd base rates'!F$119)\n+($K861*'fnd base rates'!F$120)\n+($M861*'fnd base rates'!F$122)\n+($N861*'fnd base rates'!F$123)\n+($O861*'fnd base rates'!F$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,6)))\n*$R861","v":1830.2058300000001},{"$f":"(($D861*'fnd base rates'!G$110)\n+($E861*'fnd base rates'!G$111)\n+($F861*'fnd base rates'!G$112)\n+($G861*'fnd base rates'!G$113)\n+($H861*'fnd base rates'!G$114)\n+($I861*'fnd base rates'!G$115)\n+($J861*'fnd base rates'!G$119)\n+($K861*'fnd base rates'!G$120)\n+($M861*'fnd base rates'!G$122)\n+($N861*'fnd base rates'!G$123)\n+($O861*'fnd base rates'!G$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,7)))\n*$R861","v":311.11720600000001},{"$f":"(($D861*'fnd base rates'!H$110)\n+($E861*'fnd base rates'!H$111)\n+($F861*'fnd base rates'!H$112)\n+($G861*'fnd base rates'!H$113)\n+($H861*'fnd base rates'!H$114)\n+($I861*'fnd base rates'!H$115)\n+($J861*'fnd base rates'!H$119)\n+($K861*'fnd base rates'!H$120)\n+($M861*'fnd base rates'!H$122)\n+($N861*'fnd base rates'!H$123)\n+($O861*'fnd base rates'!H$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,8)))","v":968.04715599999997},{"$f":"(($D861*'fnd base rates'!I$110)\n+($E861*'fnd base rates'!I$111)\n+($F861*'fnd base rates'!I$112)\n+($G861*'fnd base rates'!I$113)\n+($H861*'fnd base rates'!I$114)\n+($I861*'fnd base rates'!I$115)\n+($J861*'fnd base rates'!I$119)\n+($K861*'fnd base rates'!I$120)\n+($M861*'fnd base rates'!I$122)\n+($N861*'fnd base rates'!I$123)\n+($O861*'fnd base rates'!I$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,9)))\n*$R861","v":628.76},{"$f":"(($D861*'fnd base rates'!J$110)\n+($E861*'fnd base rates'!J$111)\n+($F861*'fnd base rates'!J$112)\n+($G861*'fnd base rates'!J$113)\n+($H861*'fnd base rates'!J$114)\n+($I861*'fnd base rates'!J$115)\n+($J861*'fnd base rates'!J$119)\n+($K861*'fnd base rates'!J$120)\n+($M861*'fnd base rates'!J$122)\n+($N861*'fnd base rates'!J$123)\n+($O861*'fnd base rates'!J$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,10)))\n*$R861","v":460.42},{"$f":"(($D861*'fnd base rates'!K$110)\n+($E861*'fnd base rates'!K$111)\n+($F861*'fnd base rates'!K$112)\n+($G861*'fnd base rates'!K$113)\n+($H861*'fnd base rates'!K$114)\n+($I861*'fnd base rates'!K$115)\n+($J861*'fnd base rates'!K$119)\n+($K861*'fnd base rates'!K$120)\n+($M861*'fnd base rates'!K$122)\n+($N861*'fnd base rates'!K$123)\n+($O861*'fnd base rates'!K$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,11)))\n*$R861","v":2183.2965220000001},{"$f":"(($D861*'fnd base rates'!L$110)\n+($E861*'fnd base rates'!L$111)\n+($F861*'fnd base rates'!L$112)\n+($G861*'fnd base rates'!L$113)\n+($H861*'fnd base rates'!L$114)\n+($I861*'fnd base rates'!L$115)\n+($J861*'fnd base rates'!L$119)\n+($K861*'fnd base rates'!L$120)\n+($M861*'fnd base rates'!L$122)\n+($N861*'fnd base rates'!L$123)\n+($O861*'fnd base rates'!L$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,12)))","v":2395.382854889363},{"$f":"(($D861*'fnd base rates'!M$110)\n+($E861*'fnd base rates'!M$111)\n+($F861*'fnd base rates'!M$112)\n+($G861*'fnd base rates'!M$113)\n+($H861*'fnd base rates'!M$114)\n+($I861*'fnd base rates'!M$115)\n+($J861*'fnd base rates'!M$119)\n+($K861*'fnd base rates'!M$120)\n+($M861*'fnd base rates'!M$122)\n+($N861*'fnd base rates'!M$123)\n+($O861*'fnd base rates'!M$124)\n+($P861*VLOOKUP($S861+15,rate_basefnd,13)))","v":0},17570.918902889367,null,3513044323,"3513","044","323",1,2,17570.918902889367,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[3514,3514281281,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D862","v":0},{"$f":"'fnd enro'!E862","v":0},{"$f":"'fnd enro'!F862","v":0},{"$f":"'fnd enro'!G862","v":0},{"$f":"'fnd enro'!H862","v":178},{"$f":"'fnd enro'!I862","v":0},{"$f":"'fnd enro'!J862","v":0},{"$f":"'fnd enro'!K862","v":6.7462},{"$f":"'fnd enro'!L862","v":0},{"$f":"'fnd enro'!M862+'fnd enro'!N862","v":0},{"$f":"'fnd enro'!O862","v":44},{"$f":"'fnd enro'!P862","v":0},{"$f":"'fnd enro'!Q862+'fnd enro'!R862","v":155},{"$f":"'fnd enro'!T862","v":178},1,{"$f":"VALUE('fnd enro'!S862)","v":10},null,{"$f":"(($D862*'fnd base rates'!C$110)\n+($E862*'fnd base rates'!C$111)\n+($F862*'fnd base rates'!C$112)\n+($G862*'fnd base rates'!C$113)\n+($H862*'fnd base rates'!C$114)\n+($I862*'fnd base rates'!C$115)\n+($J862*'fnd base rates'!C$119)\n+($K862*'fnd base rates'!C$120)\n+($M862*'fnd base rates'!C$122)\n+($N862*'fnd base rates'!C$123)\n+($O862*'fnd base rates'!C$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,3)))\n*$R862","v":101816.69607600002},{"$f":"(($D862*'fnd base rates'!D$110)\n+($E862*'fnd base rates'!D$111)\n+($F862*'fnd base rates'!D$112)\n+($G862*'fnd base rates'!D$113)\n+($H862*'fnd base rates'!D$114)\n+($I862*'fnd base rates'!D$115)\n+($J862*'fnd base rates'!D$119)\n+($K862*'fnd base rates'!D$120)\n+($M862*'fnd base rates'!D$122)\n+($N862*'fnd base rates'!D$123)\n+($O862*'fnd base rates'!D$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,4)))\n*$R862","v":179013.09000000003},{"$f":"(($D862*'fnd base rates'!E$110)\n+($E862*'fnd base rates'!E$111)\n+($F862*'fnd base rates'!E$112)\n+($G862*'fnd base rates'!E$113)\n+($H862*'fnd base rates'!E$114)\n+($I862*'fnd base rates'!E$115)\n+($J862*'fnd base rates'!E$119)\n+($K862*'fnd base rates'!E$120)\n+($M862*'fnd base rates'!E$122)\n+($N862*'fnd base rates'!E$123)\n+($O862*'fnd base rates'!E$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,5)))\n*$R862","v":1066094.0946499999},{"$f":"(($D862*'fnd base rates'!F$110)\n+($E862*'fnd base rates'!F$111)\n+($F862*'fnd base rates'!F$112)\n+($G862*'fnd base rates'!F$113)\n+($H862*'fnd base rates'!F$114)\n+($I862*'fnd base rates'!F$115)\n+($J862*'fnd base rates'!F$119)\n+($K862*'fnd base rates'!F$120)\n+($M862*'fnd base rates'!F$122)\n+($N862*'fnd base rates'!F$123)\n+($O862*'fnd base rates'!F$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,6)))\n*$R862","v":170147.87887000002},{"$f":"(($D862*'fnd base rates'!G$110)\n+($E862*'fnd base rates'!G$111)\n+($F862*'fnd base rates'!G$112)\n+($G862*'fnd base rates'!G$113)\n+($H862*'fnd base rates'!G$114)\n+($I862*'fnd base rates'!G$115)\n+($J862*'fnd base rates'!G$119)\n+($K862*'fnd base rates'!G$120)\n+($M862*'fnd base rates'!G$122)\n+($N862*'fnd base rates'!G$123)\n+($O862*'fnd base rates'!G$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,7)))\n*$R862","v":51432.151334000002},{"$f":"(($D862*'fnd base rates'!H$110)\n+($E862*'fnd base rates'!H$111)\n+($F862*'fnd base rates'!H$112)\n+($G862*'fnd base rates'!H$113)\n+($H862*'fnd base rates'!H$114)\n+($I862*'fnd base rates'!H$115)\n+($J862*'fnd base rates'!H$119)\n+($K862*'fnd base rates'!H$120)\n+($M862*'fnd base rates'!H$122)\n+($N862*'fnd base rates'!H$123)\n+($O862*'fnd base rates'!H$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,8)))","v":94662.806883999991},{"$f":"(($D862*'fnd base rates'!I$110)\n+($E862*'fnd base rates'!I$111)\n+($F862*'fnd base rates'!I$112)\n+($G862*'fnd base rates'!I$113)\n+($H862*'fnd base rates'!I$114)\n+($I862*'fnd base rates'!I$115)\n+($J862*'fnd base rates'!I$119)\n+($K862*'fnd base rates'!I$120)\n+($M862*'fnd base rates'!I$122)\n+($N862*'fnd base rates'!I$123)\n+($O862*'fnd base rates'!I$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,9)))\n*$R862","v":77157.83},{"$f":"(($D862*'fnd base rates'!J$110)\n+($E862*'fnd base rates'!J$111)\n+($F862*'fnd base rates'!J$112)\n+($G862*'fnd base rates'!J$113)\n+($H862*'fnd base rates'!J$114)\n+($I862*'fnd base rates'!J$115)\n+($J862*'fnd base rates'!J$119)\n+($K862*'fnd base rates'!J$120)\n+($M862*'fnd base rates'!J$122)\n+($N862*'fnd base rates'!J$123)\n+($O862*'fnd base rates'!J$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,10)))\n*$R862","v":135995.61000000002},{"$f":"(($D862*'fnd base rates'!K$110)\n+($E862*'fnd base rates'!K$111)\n+($F862*'fnd base rates'!K$112)\n+($G862*'fnd base rates'!K$113)\n+($H862*'fnd base rates'!K$114)\n+($I862*'fnd base rates'!K$115)\n+($J862*'fnd base rates'!K$119)\n+($K862*'fnd base rates'!K$120)\n+($M862*'fnd base rates'!K$122)\n+($N862*'fnd base rates'!K$123)\n+($O862*'fnd base rates'!K$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,11)))\n*$R862","v":206757.91045799997},{"$f":"(($D862*'fnd base rates'!L$110)\n+($E862*'fnd base rates'!L$111)\n+($F862*'fnd base rates'!L$112)\n+($G862*'fnd base rates'!L$113)\n+($H862*'fnd base rates'!L$114)\n+($I862*'fnd base rates'!L$115)\n+($J862*'fnd base rates'!L$119)\n+($K862*'fnd base rates'!L$120)\n+($M862*'fnd base rates'!L$122)\n+($N862*'fnd base rates'!L$123)\n+($O862*'fnd base rates'!L$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,12)))","v":296846.66408515326},{"$f":"(($D862*'fnd base rates'!M$110)\n+($E862*'fnd base rates'!M$111)\n+($F862*'fnd base rates'!M$112)\n+($G862*'fnd base rates'!M$113)\n+($H862*'fnd base rates'!M$114)\n+($I862*'fnd base rates'!M$115)\n+($J862*'fnd base rates'!M$119)\n+($K862*'fnd base rates'!M$120)\n+($M862*'fnd base rates'!M$122)\n+($N862*'fnd base rates'!M$123)\n+($O862*'fnd base rates'!M$124)\n+($P862*VLOOKUP($S862+15,rate_basefnd,13)))","v":0},2379924.7323571537,null,3514281281,"3514","281","281",1,178,2379924.7323571537,13370,0,13370,null,null,null,null,null,13370,0,13370,244,13126,147,12979]
[3515,3515287043,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D863","v":0},{"$f":"'fnd enro'!E863","v":0},{"$f":"'fnd enro'!F863","v":0},{"$f":"'fnd enro'!G863","v":1},{"$f":"'fnd enro'!H863","v":0},{"$f":"'fnd enro'!I863","v":0},{"$f":"'fnd enro'!J863","v":0},{"$f":"'fnd enro'!K863","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L863","v":0},{"$f":"'fnd enro'!M863+'fnd enro'!N863","v":0},{"$f":"'fnd enro'!O863","v":0},{"$f":"'fnd enro'!P863","v":0},{"$f":"'fnd enro'!Q863+'fnd enro'!R863","v":0},{"$f":"'fnd enro'!T863","v":1},1,{"$f":"VALUE('fnd enro'!S863)","v":1},null,{"$f":"(($D863*'fnd base rates'!C$110)\n+($E863*'fnd base rates'!C$111)\n+($F863*'fnd base rates'!C$112)\n+($G863*'fnd base rates'!C$113)\n+($H863*'fnd base rates'!C$114)\n+($I863*'fnd base rates'!C$115)\n+($J863*'fnd base rates'!C$119)\n+($K863*'fnd base rates'!C$120)\n+($M863*'fnd base rates'!C$122)\n+($N863*'fnd base rates'!C$123)\n+($O863*'fnd base rates'!C$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,3)))\n*$R863","v":494.44874200000004},{"$f":"(($D863*'fnd base rates'!D$110)\n+($E863*'fnd base rates'!D$111)\n+($F863*'fnd base rates'!D$112)\n+($G863*'fnd base rates'!D$113)\n+($H863*'fnd base rates'!D$114)\n+($I863*'fnd base rates'!D$115)\n+($J863*'fnd base rates'!D$119)\n+($K863*'fnd base rates'!D$120)\n+($M863*'fnd base rates'!D$122)\n+($N863*'fnd base rates'!D$123)\n+($O863*'fnd base rates'!D$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,4)))\n*$R863","v":707.86},{"$f":"(($D863*'fnd base rates'!E$110)\n+($E863*'fnd base rates'!E$111)\n+($F863*'fnd base rates'!E$112)\n+($G863*'fnd base rates'!E$113)\n+($H863*'fnd base rates'!E$114)\n+($I863*'fnd base rates'!E$115)\n+($J863*'fnd base rates'!E$119)\n+($K863*'fnd base rates'!E$120)\n+($M863*'fnd base rates'!E$122)\n+($N863*'fnd base rates'!E$123)\n+($O863*'fnd base rates'!E$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,5)))\n*$R863","v":3584.0059249999999},{"$f":"(($D863*'fnd base rates'!F$110)\n+($E863*'fnd base rates'!F$111)\n+($F863*'fnd base rates'!F$112)\n+($G863*'fnd base rates'!F$113)\n+($H863*'fnd base rates'!F$114)\n+($I863*'fnd base rates'!F$115)\n+($J863*'fnd base rates'!F$119)\n+($K863*'fnd base rates'!F$120)\n+($M863*'fnd base rates'!F$122)\n+($N863*'fnd base rates'!F$123)\n+($O863*'fnd base rates'!F$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,6)))\n*$R863","v":1148.3229150000002},{"$f":"(($D863*'fnd base rates'!G$110)\n+($E863*'fnd base rates'!G$111)\n+($F863*'fnd base rates'!G$112)\n+($G863*'fnd base rates'!G$113)\n+($H863*'fnd base rates'!G$114)\n+($I863*'fnd base rates'!G$115)\n+($J863*'fnd base rates'!G$119)\n+($K863*'fnd base rates'!G$120)\n+($M863*'fnd base rates'!G$122)\n+($N863*'fnd base rates'!G$123)\n+($O863*'fnd base rates'!G$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,7)))\n*$R863","v":144.75860299999999},{"$f":"(($D863*'fnd base rates'!H$110)\n+($E863*'fnd base rates'!H$111)\n+($F863*'fnd base rates'!H$112)\n+($G863*'fnd base rates'!H$113)\n+($H863*'fnd base rates'!H$114)\n+($I863*'fnd base rates'!H$115)\n+($J863*'fnd base rates'!H$119)\n+($K863*'fnd base rates'!H$120)\n+($M863*'fnd base rates'!H$122)\n+($N863*'fnd base rates'!H$123)\n+($O863*'fnd base rates'!H$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D863*'fnd base rates'!I$110)\n+($E863*'fnd base rates'!I$111)\n+($F863*'fnd base rates'!I$112)\n+($G863*'fnd base rates'!I$113)\n+($H863*'fnd base rates'!I$114)\n+($I863*'fnd base rates'!I$115)\n+($J863*'fnd base rates'!I$119)\n+($K863*'fnd base rates'!I$120)\n+($M863*'fnd base rates'!I$122)\n+($N863*'fnd base rates'!I$123)\n+($O863*'fnd base rates'!I$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,9)))\n*$R863","v":236.19},{"$f":"(($D863*'fnd base rates'!J$110)\n+($E863*'fnd base rates'!J$111)\n+($F863*'fnd base rates'!J$112)\n+($G863*'fnd base rates'!J$113)\n+($H863*'fnd base rates'!J$114)\n+($I863*'fnd base rates'!J$115)\n+($J863*'fnd base rates'!J$119)\n+($K863*'fnd base rates'!J$120)\n+($M863*'fnd base rates'!J$122)\n+($N863*'fnd base rates'!J$123)\n+($O863*'fnd base rates'!J$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,10)))\n*$R863","v":140.93},{"$f":"(($D863*'fnd base rates'!K$110)\n+($E863*'fnd base rates'!K$111)\n+($F863*'fnd base rates'!K$112)\n+($G863*'fnd base rates'!K$113)\n+($H863*'fnd base rates'!K$114)\n+($I863*'fnd base rates'!K$115)\n+($J863*'fnd base rates'!K$119)\n+($K863*'fnd base rates'!K$120)\n+($M863*'fnd base rates'!K$122)\n+($N863*'fnd base rates'!K$123)\n+($O863*'fnd base rates'!K$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,11)))\n*$R863","v":1015.818261},{"$f":"(($D863*'fnd base rates'!L$110)\n+($E863*'fnd base rates'!L$111)\n+($F863*'fnd base rates'!L$112)\n+($G863*'fnd base rates'!L$113)\n+($H863*'fnd base rates'!L$114)\n+($I863*'fnd base rates'!L$115)\n+($J863*'fnd base rates'!L$119)\n+($K863*'fnd base rates'!L$120)\n+($M863*'fnd base rates'!L$122)\n+($N863*'fnd base rates'!L$123)\n+($O863*'fnd base rates'!L$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D863*'fnd base rates'!M$110)\n+($E863*'fnd base rates'!M$111)\n+($F863*'fnd base rates'!M$112)\n+($G863*'fnd base rates'!M$113)\n+($H863*'fnd base rates'!M$114)\n+($I863*'fnd base rates'!M$115)\n+($J863*'fnd base rates'!M$119)\n+($K863*'fnd base rates'!M$120)\n+($M863*'fnd base rates'!M$122)\n+($N863*'fnd base rates'!M$123)\n+($O863*'fnd base rates'!M$124)\n+($P863*VLOOKUP($S863+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,3515287043,"3515","287","043",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3515,3515287045,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D864","v":0},{"$f":"'fnd enro'!E864","v":0},{"$f":"'fnd enro'!F864","v":0},{"$f":"'fnd enro'!G864","v":1},{"$f":"'fnd enro'!H864","v":0},{"$f":"'fnd enro'!I864","v":0},{"$f":"'fnd enro'!J864","v":0},{"$f":"'fnd enro'!K864","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L864","v":0},{"$f":"'fnd enro'!M864+'fnd enro'!N864","v":0},{"$f":"'fnd enro'!O864","v":0},{"$f":"'fnd enro'!P864","v":0},{"$f":"'fnd enro'!Q864+'fnd enro'!R864","v":0},{"$f":"'fnd enro'!T864","v":1},1,{"$f":"VALUE('fnd enro'!S864)","v":1},null,{"$f":"(($D864*'fnd base rates'!C$110)\n+($E864*'fnd base rates'!C$111)\n+($F864*'fnd base rates'!C$112)\n+($G864*'fnd base rates'!C$113)\n+($H864*'fnd base rates'!C$114)\n+($I864*'fnd base rates'!C$115)\n+($J864*'fnd base rates'!C$119)\n+($K864*'fnd base rates'!C$120)\n+($M864*'fnd base rates'!C$122)\n+($N864*'fnd base rates'!C$123)\n+($O864*'fnd base rates'!C$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,3)))\n*$R864","v":494.44874200000004},{"$f":"(($D864*'fnd base rates'!D$110)\n+($E864*'fnd base rates'!D$111)\n+($F864*'fnd base rates'!D$112)\n+($G864*'fnd base rates'!D$113)\n+($H864*'fnd base rates'!D$114)\n+($I864*'fnd base rates'!D$115)\n+($J864*'fnd base rates'!D$119)\n+($K864*'fnd base rates'!D$120)\n+($M864*'fnd base rates'!D$122)\n+($N864*'fnd base rates'!D$123)\n+($O864*'fnd base rates'!D$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,4)))\n*$R864","v":707.86},{"$f":"(($D864*'fnd base rates'!E$110)\n+($E864*'fnd base rates'!E$111)\n+($F864*'fnd base rates'!E$112)\n+($G864*'fnd base rates'!E$113)\n+($H864*'fnd base rates'!E$114)\n+($I864*'fnd base rates'!E$115)\n+($J864*'fnd base rates'!E$119)\n+($K864*'fnd base rates'!E$120)\n+($M864*'fnd base rates'!E$122)\n+($N864*'fnd base rates'!E$123)\n+($O864*'fnd base rates'!E$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,5)))\n*$R864","v":3584.0059249999999},{"$f":"(($D864*'fnd base rates'!F$110)\n+($E864*'fnd base rates'!F$111)\n+($F864*'fnd base rates'!F$112)\n+($G864*'fnd base rates'!F$113)\n+($H864*'fnd base rates'!F$114)\n+($I864*'fnd base rates'!F$115)\n+($J864*'fnd base rates'!F$119)\n+($K864*'fnd base rates'!F$120)\n+($M864*'fnd base rates'!F$122)\n+($N864*'fnd base rates'!F$123)\n+($O864*'fnd base rates'!F$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,6)))\n*$R864","v":1148.3229150000002},{"$f":"(($D864*'fnd base rates'!G$110)\n+($E864*'fnd base rates'!G$111)\n+($F864*'fnd base rates'!G$112)\n+($G864*'fnd base rates'!G$113)\n+($H864*'fnd base rates'!G$114)\n+($I864*'fnd base rates'!G$115)\n+($J864*'fnd base rates'!G$119)\n+($K864*'fnd base rates'!G$120)\n+($M864*'fnd base rates'!G$122)\n+($N864*'fnd base rates'!G$123)\n+($O864*'fnd base rates'!G$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,7)))\n*$R864","v":144.75860299999999},{"$f":"(($D864*'fnd base rates'!H$110)\n+($E864*'fnd base rates'!H$111)\n+($F864*'fnd base rates'!H$112)\n+($G864*'fnd base rates'!H$113)\n+($H864*'fnd base rates'!H$114)\n+($I864*'fnd base rates'!H$115)\n+($J864*'fnd base rates'!H$119)\n+($K864*'fnd base rates'!H$120)\n+($M864*'fnd base rates'!H$122)\n+($N864*'fnd base rates'!H$123)\n+($O864*'fnd base rates'!H$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D864*'fnd base rates'!I$110)\n+($E864*'fnd base rates'!I$111)\n+($F864*'fnd base rates'!I$112)\n+($G864*'fnd base rates'!I$113)\n+($H864*'fnd base rates'!I$114)\n+($I864*'fnd base rates'!I$115)\n+($J864*'fnd base rates'!I$119)\n+($K864*'fnd base rates'!I$120)\n+($M864*'fnd base rates'!I$122)\n+($N864*'fnd base rates'!I$123)\n+($O864*'fnd base rates'!I$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,9)))\n*$R864","v":236.19},{"$f":"(($D864*'fnd base rates'!J$110)\n+($E864*'fnd base rates'!J$111)\n+($F864*'fnd base rates'!J$112)\n+($G864*'fnd base rates'!J$113)\n+($H864*'fnd base rates'!J$114)\n+($I864*'fnd base rates'!J$115)\n+($J864*'fnd base rates'!J$119)\n+($K864*'fnd base rates'!J$120)\n+($M864*'fnd base rates'!J$122)\n+($N864*'fnd base rates'!J$123)\n+($O864*'fnd base rates'!J$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,10)))\n*$R864","v":140.93},{"$f":"(($D864*'fnd base rates'!K$110)\n+($E864*'fnd base rates'!K$111)\n+($F864*'fnd base rates'!K$112)\n+($G864*'fnd base rates'!K$113)\n+($H864*'fnd base rates'!K$114)\n+($I864*'fnd base rates'!K$115)\n+($J864*'fnd base rates'!K$119)\n+($K864*'fnd base rates'!K$120)\n+($M864*'fnd base rates'!K$122)\n+($N864*'fnd base rates'!K$123)\n+($O864*'fnd base rates'!K$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,11)))\n*$R864","v":1015.818261},{"$f":"(($D864*'fnd base rates'!L$110)\n+($E864*'fnd base rates'!L$111)\n+($F864*'fnd base rates'!L$112)\n+($G864*'fnd base rates'!L$113)\n+($H864*'fnd base rates'!L$114)\n+($I864*'fnd base rates'!L$115)\n+($J864*'fnd base rates'!L$119)\n+($K864*'fnd base rates'!L$120)\n+($M864*'fnd base rates'!L$122)\n+($N864*'fnd base rates'!L$123)\n+($O864*'fnd base rates'!L$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D864*'fnd base rates'!M$110)\n+($E864*'fnd base rates'!M$111)\n+($F864*'fnd base rates'!M$112)\n+($G864*'fnd base rates'!M$113)\n+($H864*'fnd base rates'!M$114)\n+($I864*'fnd base rates'!M$115)\n+($J864*'fnd base rates'!M$119)\n+($K864*'fnd base rates'!M$120)\n+($M864*'fnd base rates'!M$122)\n+($N864*'fnd base rates'!M$123)\n+($O864*'fnd base rates'!M$124)\n+($P864*VLOOKUP($S864+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,3515287045,"3515","287","045",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3515,3515287135,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D865","v":0},{"$f":"'fnd enro'!E865","v":0},{"$f":"'fnd enro'!F865","v":3},{"$f":"'fnd enro'!G865","v":1},{"$f":"'fnd enro'!H865","v":0},{"$f":"'fnd enro'!I865","v":0},{"$f":"'fnd enro'!J865","v":0},{"$f":"'fnd enro'!K865","v":0.15160000000000001},{"$f":"'fnd enro'!L865","v":0},{"$f":"'fnd enro'!M865+'fnd enro'!N865","v":0},{"$f":"'fnd enro'!O865","v":0},{"$f":"'fnd enro'!P865","v":0},{"$f":"'fnd enro'!Q865+'fnd enro'!R865","v":1},{"$f":"'fnd enro'!T865","v":4},1,{"$f":"VALUE('fnd enro'!S865)","v":5},null,{"$f":"(($D865*'fnd base rates'!C$110)\n+($E865*'fnd base rates'!C$111)\n+($F865*'fnd base rates'!C$112)\n+($G865*'fnd base rates'!C$113)\n+($H865*'fnd base rates'!C$114)\n+($I865*'fnd base rates'!C$115)\n+($J865*'fnd base rates'!C$119)\n+($K865*'fnd base rates'!C$120)\n+($M865*'fnd base rates'!C$122)\n+($N865*'fnd base rates'!C$123)\n+($O865*'fnd base rates'!C$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,3)))\n*$R865","v":2031.0249680000002},{"$f":"(($D865*'fnd base rates'!D$110)\n+($E865*'fnd base rates'!D$111)\n+($F865*'fnd base rates'!D$112)\n+($G865*'fnd base rates'!D$113)\n+($H865*'fnd base rates'!D$114)\n+($I865*'fnd base rates'!D$115)\n+($J865*'fnd base rates'!D$119)\n+($K865*'fnd base rates'!D$120)\n+($M865*'fnd base rates'!D$122)\n+($N865*'fnd base rates'!D$123)\n+($O865*'fnd base rates'!D$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,4)))\n*$R865","v":3083.65},{"$f":"(($D865*'fnd base rates'!E$110)\n+($E865*'fnd base rates'!E$111)\n+($F865*'fnd base rates'!E$112)\n+($G865*'fnd base rates'!E$113)\n+($H865*'fnd base rates'!E$114)\n+($I865*'fnd base rates'!E$115)\n+($J865*'fnd base rates'!E$119)\n+($K865*'fnd base rates'!E$120)\n+($M865*'fnd base rates'!E$122)\n+($N865*'fnd base rates'!E$123)\n+($O865*'fnd base rates'!E$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,5)))\n*$R865","v":16798.233700000001},{"$f":"(($D865*'fnd base rates'!F$110)\n+($E865*'fnd base rates'!F$111)\n+($F865*'fnd base rates'!F$112)\n+($G865*'fnd base rates'!F$113)\n+($H865*'fnd base rates'!F$114)\n+($I865*'fnd base rates'!F$115)\n+($J865*'fnd base rates'!F$119)\n+($K865*'fnd base rates'!F$120)\n+($M865*'fnd base rates'!F$122)\n+($N865*'fnd base rates'!F$123)\n+($O865*'fnd base rates'!F$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,6)))\n*$R865","v":4593.2916600000008},{"$f":"(($D865*'fnd base rates'!G$110)\n+($E865*'fnd base rates'!G$111)\n+($F865*'fnd base rates'!G$112)\n+($G865*'fnd base rates'!G$113)\n+($H865*'fnd base rates'!G$114)\n+($I865*'fnd base rates'!G$115)\n+($J865*'fnd base rates'!G$119)\n+($K865*'fnd base rates'!G$120)\n+($M865*'fnd base rates'!G$122)\n+($N865*'fnd base rates'!G$123)\n+($O865*'fnd base rates'!G$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,7)))\n*$R865","v":698.42441200000007},{"$f":"(($D865*'fnd base rates'!H$110)\n+($E865*'fnd base rates'!H$111)\n+($F865*'fnd base rates'!H$112)\n+($G865*'fnd base rates'!H$113)\n+($H865*'fnd base rates'!H$114)\n+($I865*'fnd base rates'!H$115)\n+($J865*'fnd base rates'!H$119)\n+($K865*'fnd base rates'!H$120)\n+($M865*'fnd base rates'!H$122)\n+($N865*'fnd base rates'!H$123)\n+($O865*'fnd base rates'!H$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,8)))","v":1954.4043119999999},{"$f":"(($D865*'fnd base rates'!I$110)\n+($E865*'fnd base rates'!I$111)\n+($F865*'fnd base rates'!I$112)\n+($G865*'fnd base rates'!I$113)\n+($H865*'fnd base rates'!I$114)\n+($I865*'fnd base rates'!I$115)\n+($J865*'fnd base rates'!I$119)\n+($K865*'fnd base rates'!I$120)\n+($M865*'fnd base rates'!I$122)\n+($N865*'fnd base rates'!I$123)\n+($O865*'fnd base rates'!I$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,9)))\n*$R865","v":1044.46},{"$f":"(($D865*'fnd base rates'!J$110)\n+($E865*'fnd base rates'!J$111)\n+($F865*'fnd base rates'!J$112)\n+($G865*'fnd base rates'!J$113)\n+($H865*'fnd base rates'!J$114)\n+($I865*'fnd base rates'!J$115)\n+($J865*'fnd base rates'!J$119)\n+($K865*'fnd base rates'!J$120)\n+($M865*'fnd base rates'!J$122)\n+($N865*'fnd base rates'!J$123)\n+($O865*'fnd base rates'!J$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,10)))\n*$R865","v":940.89999999999986},{"$f":"(($D865*'fnd base rates'!K$110)\n+($E865*'fnd base rates'!K$111)\n+($F865*'fnd base rates'!K$112)\n+($G865*'fnd base rates'!K$113)\n+($H865*'fnd base rates'!K$114)\n+($I865*'fnd base rates'!K$115)\n+($J865*'fnd base rates'!K$119)\n+($K865*'fnd base rates'!K$120)\n+($M865*'fnd base rates'!K$122)\n+($N865*'fnd base rates'!K$123)\n+($O865*'fnd base rates'!K$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,11)))\n*$R865","v":4063.273044},{"$f":"(($D865*'fnd base rates'!L$110)\n+($E865*'fnd base rates'!L$111)\n+($F865*'fnd base rates'!L$112)\n+($G865*'fnd base rates'!L$113)\n+($H865*'fnd base rates'!L$114)\n+($I865*'fnd base rates'!L$115)\n+($J865*'fnd base rates'!L$119)\n+($K865*'fnd base rates'!L$120)\n+($M865*'fnd base rates'!L$122)\n+($N865*'fnd base rates'!L$123)\n+($O865*'fnd base rates'!L$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,12)))","v":5064.9190588715837},{"$f":"(($D865*'fnd base rates'!M$110)\n+($E865*'fnd base rates'!M$111)\n+($F865*'fnd base rates'!M$112)\n+($G865*'fnd base rates'!M$113)\n+($H865*'fnd base rates'!M$114)\n+($I865*'fnd base rates'!M$115)\n+($J865*'fnd base rates'!M$119)\n+($K865*'fnd base rates'!M$120)\n+($M865*'fnd base rates'!M$122)\n+($N865*'fnd base rates'!M$123)\n+($O865*'fnd base rates'!M$124)\n+($P865*VLOOKUP($S865+15,rate_basefnd,13)))","v":0},40272.581154871586,null,3515287135,"3515","287","135",1,4,40272.581154871586,10068,0,10068,null,null,null,null,null,10068,0,10068,-2,10070,13,10057]
[3515,3515287151,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D866","v":0},{"$f":"'fnd enro'!E866","v":0},{"$f":"'fnd enro'!F866","v":0},{"$f":"'fnd enro'!G866","v":1},{"$f":"'fnd enro'!H866","v":0},{"$f":"'fnd enro'!I866","v":0},{"$f":"'fnd enro'!J866","v":0},{"$f":"'fnd enro'!K866","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L866","v":0},{"$f":"'fnd enro'!M866+'fnd enro'!N866","v":0},{"$f":"'fnd enro'!O866","v":0},{"$f":"'fnd enro'!P866","v":0},{"$f":"'fnd enro'!Q866+'fnd enro'!R866","v":0},{"$f":"'fnd enro'!T866","v":1},1,{"$f":"VALUE('fnd enro'!S866)","v":1},null,{"$f":"(($D866*'fnd base rates'!C$110)\n+($E866*'fnd base rates'!C$111)\n+($F866*'fnd base rates'!C$112)\n+($G866*'fnd base rates'!C$113)\n+($H866*'fnd base rates'!C$114)\n+($I866*'fnd base rates'!C$115)\n+($J866*'fnd base rates'!C$119)\n+($K866*'fnd base rates'!C$120)\n+($M866*'fnd base rates'!C$122)\n+($N866*'fnd base rates'!C$123)\n+($O866*'fnd base rates'!C$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,3)))\n*$R866","v":494.44874200000004},{"$f":"(($D866*'fnd base rates'!D$110)\n+($E866*'fnd base rates'!D$111)\n+($F866*'fnd base rates'!D$112)\n+($G866*'fnd base rates'!D$113)\n+($H866*'fnd base rates'!D$114)\n+($I866*'fnd base rates'!D$115)\n+($J866*'fnd base rates'!D$119)\n+($K866*'fnd base rates'!D$120)\n+($M866*'fnd base rates'!D$122)\n+($N866*'fnd base rates'!D$123)\n+($O866*'fnd base rates'!D$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,4)))\n*$R866","v":707.86},{"$f":"(($D866*'fnd base rates'!E$110)\n+($E866*'fnd base rates'!E$111)\n+($F866*'fnd base rates'!E$112)\n+($G866*'fnd base rates'!E$113)\n+($H866*'fnd base rates'!E$114)\n+($I866*'fnd base rates'!E$115)\n+($J866*'fnd base rates'!E$119)\n+($K866*'fnd base rates'!E$120)\n+($M866*'fnd base rates'!E$122)\n+($N866*'fnd base rates'!E$123)\n+($O866*'fnd base rates'!E$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,5)))\n*$R866","v":3584.0059249999999},{"$f":"(($D866*'fnd base rates'!F$110)\n+($E866*'fnd base rates'!F$111)\n+($F866*'fnd base rates'!F$112)\n+($G866*'fnd base rates'!F$113)\n+($H866*'fnd base rates'!F$114)\n+($I866*'fnd base rates'!F$115)\n+($J866*'fnd base rates'!F$119)\n+($K866*'fnd base rates'!F$120)\n+($M866*'fnd base rates'!F$122)\n+($N866*'fnd base rates'!F$123)\n+($O866*'fnd base rates'!F$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,6)))\n*$R866","v":1148.3229150000002},{"$f":"(($D866*'fnd base rates'!G$110)\n+($E866*'fnd base rates'!G$111)\n+($F866*'fnd base rates'!G$112)\n+($G866*'fnd base rates'!G$113)\n+($H866*'fnd base rates'!G$114)\n+($I866*'fnd base rates'!G$115)\n+($J866*'fnd base rates'!G$119)\n+($K866*'fnd base rates'!G$120)\n+($M866*'fnd base rates'!G$122)\n+($N866*'fnd base rates'!G$123)\n+($O866*'fnd base rates'!G$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,7)))\n*$R866","v":144.75860299999999},{"$f":"(($D866*'fnd base rates'!H$110)\n+($E866*'fnd base rates'!H$111)\n+($F866*'fnd base rates'!H$112)\n+($G866*'fnd base rates'!H$113)\n+($H866*'fnd base rates'!H$114)\n+($I866*'fnd base rates'!H$115)\n+($J866*'fnd base rates'!H$119)\n+($K866*'fnd base rates'!H$120)\n+($M866*'fnd base rates'!H$122)\n+($N866*'fnd base rates'!H$123)\n+($O866*'fnd base rates'!H$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D866*'fnd base rates'!I$110)\n+($E866*'fnd base rates'!I$111)\n+($F866*'fnd base rates'!I$112)\n+($G866*'fnd base rates'!I$113)\n+($H866*'fnd base rates'!I$114)\n+($I866*'fnd base rates'!I$115)\n+($J866*'fnd base rates'!I$119)\n+($K866*'fnd base rates'!I$120)\n+($M866*'fnd base rates'!I$122)\n+($N866*'fnd base rates'!I$123)\n+($O866*'fnd base rates'!I$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,9)))\n*$R866","v":236.19},{"$f":"(($D866*'fnd base rates'!J$110)\n+($E866*'fnd base rates'!J$111)\n+($F866*'fnd base rates'!J$112)\n+($G866*'fnd base rates'!J$113)\n+($H866*'fnd base rates'!J$114)\n+($I866*'fnd base rates'!J$115)\n+($J866*'fnd base rates'!J$119)\n+($K866*'fnd base rates'!J$120)\n+($M866*'fnd base rates'!J$122)\n+($N866*'fnd base rates'!J$123)\n+($O866*'fnd base rates'!J$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,10)))\n*$R866","v":140.93},{"$f":"(($D866*'fnd base rates'!K$110)\n+($E866*'fnd base rates'!K$111)\n+($F866*'fnd base rates'!K$112)\n+($G866*'fnd base rates'!K$113)\n+($H866*'fnd base rates'!K$114)\n+($I866*'fnd base rates'!K$115)\n+($J866*'fnd base rates'!K$119)\n+($K866*'fnd base rates'!K$120)\n+($M866*'fnd base rates'!K$122)\n+($N866*'fnd base rates'!K$123)\n+($O866*'fnd base rates'!K$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,11)))\n*$R866","v":1015.818261},{"$f":"(($D866*'fnd base rates'!L$110)\n+($E866*'fnd base rates'!L$111)\n+($F866*'fnd base rates'!L$112)\n+($G866*'fnd base rates'!L$113)\n+($H866*'fnd base rates'!L$114)\n+($I866*'fnd base rates'!L$115)\n+($J866*'fnd base rates'!L$119)\n+($K866*'fnd base rates'!L$120)\n+($M866*'fnd base rates'!L$122)\n+($N866*'fnd base rates'!L$123)\n+($O866*'fnd base rates'!L$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,12)))","v":1166.6904790036099},{"$f":"(($D866*'fnd base rates'!M$110)\n+($E866*'fnd base rates'!M$111)\n+($F866*'fnd base rates'!M$112)\n+($G866*'fnd base rates'!M$113)\n+($H866*'fnd base rates'!M$114)\n+($I866*'fnd base rates'!M$115)\n+($J866*'fnd base rates'!M$119)\n+($K866*'fnd base rates'!M$120)\n+($M866*'fnd base rates'!M$122)\n+($N866*'fnd base rates'!M$123)\n+($O866*'fnd base rates'!M$124)\n+($P866*VLOOKUP($S866+15,rate_basefnd,13)))","v":0},9123.0485030036125,null,3515287151,"3515","287","151",1,1,9123.0485030036125,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3515,3515287191,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D867","v":0},{"$f":"'fnd enro'!E867","v":0},{"$f":"'fnd enro'!F867","v":8},{"$f":"'fnd enro'!G867","v":18},{"$f":"'fnd enro'!H867","v":0},{"$f":"'fnd enro'!I867","v":0},{"$f":"'fnd enro'!J867","v":0},{"$f":"'fnd enro'!K867","v":0.98540000000000005},{"$f":"'fnd enro'!L867","v":0},{"$f":"'fnd enro'!M867+'fnd enro'!N867","v":0},{"$f":"'fnd enro'!O867","v":0},{"$f":"'fnd enro'!P867","v":0},{"$f":"'fnd enro'!Q867+'fnd enro'!R867","v":6},{"$f":"'fnd enro'!T867","v":26},1,{"$f":"VALUE('fnd enro'!S867)","v":5},null,{"$f":"(($D867*'fnd base rates'!C$110)\n+($E867*'fnd base rates'!C$111)\n+($F867*'fnd base rates'!C$112)\n+($G867*'fnd base rates'!C$113)\n+($H867*'fnd base rates'!C$114)\n+($I867*'fnd base rates'!C$115)\n+($J867*'fnd base rates'!C$119)\n+($K867*'fnd base rates'!C$120)\n+($M867*'fnd base rates'!C$122)\n+($N867*'fnd base rates'!C$123)\n+($O867*'fnd base rates'!C$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,3)))\n*$R867","v":13175.047291999999},{"$f":"(($D867*'fnd base rates'!D$110)\n+($E867*'fnd base rates'!D$111)\n+($F867*'fnd base rates'!D$112)\n+($G867*'fnd base rates'!D$113)\n+($H867*'fnd base rates'!D$114)\n+($I867*'fnd base rates'!D$115)\n+($J867*'fnd base rates'!D$119)\n+($K867*'fnd base rates'!D$120)\n+($M867*'fnd base rates'!D$122)\n+($N867*'fnd base rates'!D$123)\n+($O867*'fnd base rates'!D$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,4)))\n*$R867","v":19917.62},{"$f":"(($D867*'fnd base rates'!E$110)\n+($E867*'fnd base rates'!E$111)\n+($F867*'fnd base rates'!E$112)\n+($G867*'fnd base rates'!E$113)\n+($H867*'fnd base rates'!E$114)\n+($I867*'fnd base rates'!E$115)\n+($J867*'fnd base rates'!E$119)\n+($K867*'fnd base rates'!E$120)\n+($M867*'fnd base rates'!E$122)\n+($N867*'fnd base rates'!E$123)\n+($O867*'fnd base rates'!E$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,5)))\n*$R867","v":107957.01405},{"$f":"(($D867*'fnd base rates'!F$110)\n+($E867*'fnd base rates'!F$111)\n+($F867*'fnd base rates'!F$112)\n+($G867*'fnd base rates'!F$113)\n+($H867*'fnd base rates'!F$114)\n+($I867*'fnd base rates'!F$115)\n+($J867*'fnd base rates'!F$119)\n+($K867*'fnd base rates'!F$120)\n+($M867*'fnd base rates'!F$122)\n+($N867*'fnd base rates'!F$123)\n+($O867*'fnd base rates'!F$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,6)))\n*$R867","v":29856.395790000002},{"$f":"(($D867*'fnd base rates'!G$110)\n+($E867*'fnd base rates'!G$111)\n+($F867*'fnd base rates'!G$112)\n+($G867*'fnd base rates'!G$113)\n+($H867*'fnd base rates'!G$114)\n+($I867*'fnd base rates'!G$115)\n+($J867*'fnd base rates'!G$119)\n+($K867*'fnd base rates'!G$120)\n+($M867*'fnd base rates'!G$122)\n+($N867*'fnd base rates'!G$123)\n+($O867*'fnd base rates'!G$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,7)))\n*$R867","v":4480.2636779999993},{"$f":"(($D867*'fnd base rates'!H$110)\n+($E867*'fnd base rates'!H$111)\n+($F867*'fnd base rates'!H$112)\n+($G867*'fnd base rates'!H$113)\n+($H867*'fnd base rates'!H$114)\n+($I867*'fnd base rates'!H$115)\n+($J867*'fnd base rates'!H$119)\n+($K867*'fnd base rates'!H$120)\n+($M867*'fnd base rates'!H$122)\n+($N867*'fnd base rates'!H$123)\n+($O867*'fnd base rates'!H$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,8)))","v":12694.473028},{"$f":"(($D867*'fnd base rates'!I$110)\n+($E867*'fnd base rates'!I$111)\n+($F867*'fnd base rates'!I$112)\n+($G867*'fnd base rates'!I$113)\n+($H867*'fnd base rates'!I$114)\n+($I867*'fnd base rates'!I$115)\n+($J867*'fnd base rates'!I$119)\n+($K867*'fnd base rates'!I$120)\n+($M867*'fnd base rates'!I$122)\n+($N867*'fnd base rates'!I$123)\n+($O867*'fnd base rates'!I$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,9)))\n*$R867","v":6739.14},{"$f":"(($D867*'fnd base rates'!J$110)\n+($E867*'fnd base rates'!J$111)\n+($F867*'fnd base rates'!J$112)\n+($G867*'fnd base rates'!J$113)\n+($H867*'fnd base rates'!J$114)\n+($I867*'fnd base rates'!J$115)\n+($J867*'fnd base rates'!J$119)\n+($K867*'fnd base rates'!J$120)\n+($M867*'fnd base rates'!J$122)\n+($N867*'fnd base rates'!J$123)\n+($O867*'fnd base rates'!J$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,10)))\n*$R867","v":6396.86},{"$f":"(($D867*'fnd base rates'!K$110)\n+($E867*'fnd base rates'!K$111)\n+($F867*'fnd base rates'!K$112)\n+($G867*'fnd base rates'!K$113)\n+($H867*'fnd base rates'!K$114)\n+($I867*'fnd base rates'!K$115)\n+($J867*'fnd base rates'!K$119)\n+($K867*'fnd base rates'!K$120)\n+($M867*'fnd base rates'!K$122)\n+($N867*'fnd base rates'!K$123)\n+($O867*'fnd base rates'!K$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,11)))\n*$R867","v":26411.274785999998},{"$f":"(($D867*'fnd base rates'!L$110)\n+($E867*'fnd base rates'!L$111)\n+($F867*'fnd base rates'!L$112)\n+($G867*'fnd base rates'!L$113)\n+($H867*'fnd base rates'!L$114)\n+($I867*'fnd base rates'!L$115)\n+($J867*'fnd base rates'!L$119)\n+($K867*'fnd base rates'!L$120)\n+($M867*'fnd base rates'!L$122)\n+($N867*'fnd base rates'!L$123)\n+($O867*'fnd base rates'!L$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,12)))","v":32723.238168379572},{"$f":"(($D867*'fnd base rates'!M$110)\n+($E867*'fnd base rates'!M$111)\n+($F867*'fnd base rates'!M$112)\n+($G867*'fnd base rates'!M$113)\n+($H867*'fnd base rates'!M$114)\n+($I867*'fnd base rates'!M$115)\n+($J867*'fnd base rates'!M$119)\n+($K867*'fnd base rates'!M$120)\n+($M867*'fnd base rates'!M$122)\n+($N867*'fnd base rates'!M$123)\n+($O867*'fnd base rates'!M$124)\n+($P867*VLOOKUP($S867+15,rate_basefnd,13)))","v":0},260351.32679237958,null,3515287191,"3515","287","191",1,26,260351.32679237958,10014,0,10014,null,null,null,null,null,10014,0,10014,-1,10015,12,10003]
[3515,3515287215,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D868","v":0},{"$f":"'fnd enro'!E868","v":0},{"$f":"'fnd enro'!F868","v":0},{"$f":"'fnd enro'!G868","v":5},{"$f":"'fnd enro'!H868","v":0},{"$f":"'fnd enro'!I868","v":0},{"$f":"'fnd enro'!J868","v":0},{"$f":"'fnd enro'!K868","v":0.1895},{"$f":"'fnd enro'!L868","v":0},{"$f":"'fnd enro'!M868+'fnd enro'!N868","v":0},{"$f":"'fnd enro'!O868","v":0},{"$f":"'fnd enro'!P868","v":0},{"$f":"'fnd enro'!Q868+'fnd enro'!R868","v":2},{"$f":"'fnd enro'!T868","v":5},1,{"$f":"VALUE('fnd enro'!S868)","v":8},null,{"$f":"(($D868*'fnd base rates'!C$110)\n+($E868*'fnd base rates'!C$111)\n+($F868*'fnd base rates'!C$112)\n+($G868*'fnd base rates'!C$113)\n+($H868*'fnd base rates'!C$114)\n+($I868*'fnd base rates'!C$115)\n+($J868*'fnd base rates'!C$119)\n+($K868*'fnd base rates'!C$120)\n+($M868*'fnd base rates'!C$122)\n+($N868*'fnd base rates'!C$123)\n+($O868*'fnd base rates'!C$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,3)))\n*$R868","v":2591.42371},{"$f":"(($D868*'fnd base rates'!D$110)\n+($E868*'fnd base rates'!D$111)\n+($F868*'fnd base rates'!D$112)\n+($G868*'fnd base rates'!D$113)\n+($H868*'fnd base rates'!D$114)\n+($I868*'fnd base rates'!D$115)\n+($J868*'fnd base rates'!D$119)\n+($K868*'fnd base rates'!D$120)\n+($M868*'fnd base rates'!D$122)\n+($N868*'fnd base rates'!D$123)\n+($O868*'fnd base rates'!D$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,4)))\n*$R868","v":4104.0200000000004},{"$f":"(($D868*'fnd base rates'!E$110)\n+($E868*'fnd base rates'!E$111)\n+($F868*'fnd base rates'!E$112)\n+($G868*'fnd base rates'!E$113)\n+($H868*'fnd base rates'!E$114)\n+($I868*'fnd base rates'!E$115)\n+($J868*'fnd base rates'!E$119)\n+($K868*'fnd base rates'!E$120)\n+($M868*'fnd base rates'!E$122)\n+($N868*'fnd base rates'!E$123)\n+($O868*'fnd base rates'!E$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,5)))\n*$R868","v":23432.749625},{"$f":"(($D868*'fnd base rates'!F$110)\n+($E868*'fnd base rates'!F$111)\n+($F868*'fnd base rates'!F$112)\n+($G868*'fnd base rates'!F$113)\n+($H868*'fnd base rates'!F$114)\n+($I868*'fnd base rates'!F$115)\n+($J868*'fnd base rates'!F$119)\n+($K868*'fnd base rates'!F$120)\n+($M868*'fnd base rates'!F$122)\n+($N868*'fnd base rates'!F$123)\n+($O868*'fnd base rates'!F$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,6)))\n*$R868","v":5741.6145750000005},{"$f":"(($D868*'fnd base rates'!G$110)\n+($E868*'fnd base rates'!G$111)\n+($F868*'fnd base rates'!G$112)\n+($G868*'fnd base rates'!G$113)\n+($H868*'fnd base rates'!G$114)\n+($I868*'fnd base rates'!G$115)\n+($J868*'fnd base rates'!G$119)\n+($K868*'fnd base rates'!G$120)\n+($M868*'fnd base rates'!G$122)\n+($N868*'fnd base rates'!G$123)\n+($O868*'fnd base rates'!G$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,7)))\n*$R868","v":991.23301500000002},{"$f":"(($D868*'fnd base rates'!H$110)\n+($E868*'fnd base rates'!H$111)\n+($F868*'fnd base rates'!H$112)\n+($G868*'fnd base rates'!H$113)\n+($H868*'fnd base rates'!H$114)\n+($I868*'fnd base rates'!H$115)\n+($J868*'fnd base rates'!H$119)\n+($K868*'fnd base rates'!H$120)\n+($M868*'fnd base rates'!H$122)\n+($N868*'fnd base rates'!H$123)\n+($O868*'fnd base rates'!H$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,8)))","v":2461.1178899999995},{"$f":"(($D868*'fnd base rates'!I$110)\n+($E868*'fnd base rates'!I$111)\n+($F868*'fnd base rates'!I$112)\n+($G868*'fnd base rates'!I$113)\n+($H868*'fnd base rates'!I$114)\n+($I868*'fnd base rates'!I$115)\n+($J868*'fnd base rates'!I$119)\n+($K868*'fnd base rates'!I$120)\n+($M868*'fnd base rates'!I$122)\n+($N868*'fnd base rates'!I$123)\n+($O868*'fnd base rates'!I$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,9)))\n*$R868","v":1404.17},{"$f":"(($D868*'fnd base rates'!J$110)\n+($E868*'fnd base rates'!J$111)\n+($F868*'fnd base rates'!J$112)\n+($G868*'fnd base rates'!J$113)\n+($H868*'fnd base rates'!J$114)\n+($I868*'fnd base rates'!J$115)\n+($J868*'fnd base rates'!J$119)\n+($K868*'fnd base rates'!J$120)\n+($M868*'fnd base rates'!J$122)\n+($N868*'fnd base rates'!J$123)\n+($O868*'fnd base rates'!J$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,10)))\n*$R868","v":1864.5900000000001},{"$f":"(($D868*'fnd base rates'!K$110)\n+($E868*'fnd base rates'!K$111)\n+($F868*'fnd base rates'!K$112)\n+($G868*'fnd base rates'!K$113)\n+($H868*'fnd base rates'!K$114)\n+($I868*'fnd base rates'!K$115)\n+($J868*'fnd base rates'!K$119)\n+($K868*'fnd base rates'!K$120)\n+($M868*'fnd base rates'!K$122)\n+($N868*'fnd base rates'!K$123)\n+($O868*'fnd base rates'!K$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,11)))\n*$R868","v":5079.0913049999999},{"$f":"(($D868*'fnd base rates'!L$110)\n+($E868*'fnd base rates'!L$111)\n+($F868*'fnd base rates'!L$112)\n+($G868*'fnd base rates'!L$113)\n+($H868*'fnd base rates'!L$114)\n+($I868*'fnd base rates'!L$115)\n+($J868*'fnd base rates'!L$119)\n+($K868*'fnd base rates'!L$120)\n+($M868*'fnd base rates'!L$122)\n+($N868*'fnd base rates'!L$123)\n+($O868*'fnd base rates'!L$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,12)))","v":6725.1723950180494},{"$f":"(($D868*'fnd base rates'!M$110)\n+($E868*'fnd base rates'!M$111)\n+($F868*'fnd base rates'!M$112)\n+($G868*'fnd base rates'!M$113)\n+($H868*'fnd base rates'!M$114)\n+($I868*'fnd base rates'!M$115)\n+($J868*'fnd base rates'!M$119)\n+($K868*'fnd base rates'!M$120)\n+($M868*'fnd base rates'!M$122)\n+($N868*'fnd base rates'!M$123)\n+($O868*'fnd base rates'!M$124)\n+($P868*VLOOKUP($S868+15,rate_basefnd,13)))","v":0},54395.182515018052,null,3515287215,"3515","287","215",1,5,54395.182515018052,10879,0,10879,null,null,null,null,null,10879,0,10879,121,10758,15,10743]
[3515,3515287227,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D869","v":0},{"$f":"'fnd enro'!E869","v":0},{"$f":"'fnd enro'!F869","v":2},{"$f":"'fnd enro'!G869","v":4},{"$f":"'fnd enro'!H869","v":0},{"$f":"'fnd enro'!I869","v":0},{"$f":"'fnd enro'!J869","v":0},{"$f":"'fnd enro'!K869","v":0.22739999999999999},{"$f":"'fnd enro'!L869","v":0},{"$f":"'fnd enro'!M869+'fnd enro'!N869","v":1},{"$f":"'fnd enro'!O869","v":0},{"$f":"'fnd enro'!P869","v":0},{"$f":"'fnd enro'!Q869+'fnd enro'!R869","v":3},{"$f":"'fnd enro'!T869","v":6},1,{"$f":"VALUE('fnd enro'!S869)","v":10},null,{"$f":"(($D869*'fnd base rates'!C$110)\n+($E869*'fnd base rates'!C$111)\n+($F869*'fnd base rates'!C$112)\n+($G869*'fnd base rates'!C$113)\n+($H869*'fnd base rates'!C$114)\n+($I869*'fnd base rates'!C$115)\n+($J869*'fnd base rates'!C$119)\n+($K869*'fnd base rates'!C$120)\n+($M869*'fnd base rates'!C$122)\n+($N869*'fnd base rates'!C$123)\n+($O869*'fnd base rates'!C$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,3)))\n*$R869","v":3243.7324519999997},{"$f":"(($D869*'fnd base rates'!D$110)\n+($E869*'fnd base rates'!D$111)\n+($F869*'fnd base rates'!D$112)\n+($G869*'fnd base rates'!D$113)\n+($H869*'fnd base rates'!D$114)\n+($I869*'fnd base rates'!D$115)\n+($J869*'fnd base rates'!D$119)\n+($K869*'fnd base rates'!D$120)\n+($M869*'fnd base rates'!D$122)\n+($N869*'fnd base rates'!D$123)\n+($O869*'fnd base rates'!D$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,4)))\n*$R869","v":5290.4699999999993},{"$f":"(($D869*'fnd base rates'!E$110)\n+($E869*'fnd base rates'!E$111)\n+($F869*'fnd base rates'!E$112)\n+($G869*'fnd base rates'!E$113)\n+($H869*'fnd base rates'!E$114)\n+($I869*'fnd base rates'!E$115)\n+($J869*'fnd base rates'!E$119)\n+($K869*'fnd base rates'!E$120)\n+($M869*'fnd base rates'!E$122)\n+($N869*'fnd base rates'!E$123)\n+($O869*'fnd base rates'!E$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,5)))\n*$R869","v":31253.085550000003},{"$f":"(($D869*'fnd base rates'!F$110)\n+($E869*'fnd base rates'!F$111)\n+($F869*'fnd base rates'!F$112)\n+($G869*'fnd base rates'!F$113)\n+($H869*'fnd base rates'!F$114)\n+($I869*'fnd base rates'!F$115)\n+($J869*'fnd base rates'!F$119)\n+($K869*'fnd base rates'!F$120)\n+($M869*'fnd base rates'!F$122)\n+($N869*'fnd base rates'!F$123)\n+($O869*'fnd base rates'!F$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,6)))\n*$R869","v":7047.67749},{"$f":"(($D869*'fnd base rates'!G$110)\n+($E869*'fnd base rates'!G$111)\n+($F869*'fnd base rates'!G$112)\n+($G869*'fnd base rates'!G$113)\n+($H869*'fnd base rates'!G$114)\n+($I869*'fnd base rates'!G$115)\n+($J869*'fnd base rates'!G$119)\n+($K869*'fnd base rates'!G$120)\n+($M869*'fnd base rates'!G$122)\n+($N869*'fnd base rates'!G$123)\n+($O869*'fnd base rates'!G$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,7)))\n*$R869","v":1332.971618},{"$f":"(($D869*'fnd base rates'!H$110)\n+($E869*'fnd base rates'!H$111)\n+($F869*'fnd base rates'!H$112)\n+($G869*'fnd base rates'!H$113)\n+($H869*'fnd base rates'!H$114)\n+($I869*'fnd base rates'!H$115)\n+($J869*'fnd base rates'!H$119)\n+($K869*'fnd base rates'!H$120)\n+($M869*'fnd base rates'!H$122)\n+($N869*'fnd base rates'!H$123)\n+($O869*'fnd base rates'!H$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,8)))","v":3081.0914679999996},{"$f":"(($D869*'fnd base rates'!I$110)\n+($E869*'fnd base rates'!I$111)\n+($F869*'fnd base rates'!I$112)\n+($G869*'fnd base rates'!I$113)\n+($H869*'fnd base rates'!I$114)\n+($I869*'fnd base rates'!I$115)\n+($J869*'fnd base rates'!I$119)\n+($K869*'fnd base rates'!I$120)\n+($M869*'fnd base rates'!I$122)\n+($N869*'fnd base rates'!I$123)\n+($O869*'fnd base rates'!I$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,9)))\n*$R869","v":1834.8099999999997},{"$f":"(($D869*'fnd base rates'!J$110)\n+($E869*'fnd base rates'!J$111)\n+($F869*'fnd base rates'!J$112)\n+($G869*'fnd base rates'!J$113)\n+($H869*'fnd base rates'!J$114)\n+($I869*'fnd base rates'!J$115)\n+($J869*'fnd base rates'!J$119)\n+($K869*'fnd base rates'!J$120)\n+($M869*'fnd base rates'!J$122)\n+($N869*'fnd base rates'!J$123)\n+($O869*'fnd base rates'!J$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,10)))\n*$R869","v":2593.1900000000005},{"$f":"(($D869*'fnd base rates'!K$110)\n+($E869*'fnd base rates'!K$111)\n+($F869*'fnd base rates'!K$112)\n+($G869*'fnd base rates'!K$113)\n+($H869*'fnd base rates'!K$114)\n+($I869*'fnd base rates'!K$115)\n+($J869*'fnd base rates'!K$119)\n+($K869*'fnd base rates'!K$120)\n+($M869*'fnd base rates'!K$122)\n+($N869*'fnd base rates'!K$123)\n+($O869*'fnd base rates'!K$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,11)))\n*$R869","v":6365.309565999999},{"$f":"(($D869*'fnd base rates'!L$110)\n+($E869*'fnd base rates'!L$111)\n+($F869*'fnd base rates'!L$112)\n+($G869*'fnd base rates'!L$113)\n+($H869*'fnd base rates'!L$114)\n+($I869*'fnd base rates'!L$115)\n+($J869*'fnd base rates'!L$119)\n+($K869*'fnd base rates'!L$120)\n+($M869*'fnd base rates'!L$122)\n+($N869*'fnd base rates'!L$123)\n+($O869*'fnd base rates'!L$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,12)))","v":8646.3243025930879},{"$f":"(($D869*'fnd base rates'!M$110)\n+($E869*'fnd base rates'!M$111)\n+($F869*'fnd base rates'!M$112)\n+($G869*'fnd base rates'!M$113)\n+($H869*'fnd base rates'!M$114)\n+($I869*'fnd base rates'!M$115)\n+($J869*'fnd base rates'!M$119)\n+($K869*'fnd base rates'!M$120)\n+($M869*'fnd base rates'!M$122)\n+($N869*'fnd base rates'!M$123)\n+($O869*'fnd base rates'!M$124)\n+($P869*VLOOKUP($S869+15,rate_basefnd,13)))","v":0},70688.662446593095,null,3515287227,"3515","287","227",1,6,70688.662446593095,11781,0,11781,null,null,null,null,null,11781,0,11781,205,11576,19,11557]
[3515,3515287277,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D870","v":0},{"$f":"'fnd enro'!E870","v":0},{"$f":"'fnd enro'!F870","v":11},{"$f":"'fnd enro'!G870","v":72},{"$f":"'fnd enro'!H870","v":0},{"$f":"'fnd enro'!I870","v":0},{"$f":"'fnd enro'!J870","v":0},{"$f":"'fnd enro'!K870","v":3.1457000000000002},{"$f":"'fnd enro'!L870","v":0},{"$f":"'fnd enro'!M870+'fnd enro'!N870","v":11},{"$f":"'fnd enro'!O870","v":0},{"$f":"'fnd enro'!P870","v":0},{"$f":"'fnd enro'!Q870+'fnd enro'!R870","v":39},{"$f":"'fnd enro'!T870","v":83},1,{"$f":"VALUE('fnd enro'!S870)","v":9},null,{"$f":"(($D870*'fnd base rates'!C$110)\n+($E870*'fnd base rates'!C$111)\n+($F870*'fnd base rates'!C$112)\n+($G870*'fnd base rates'!C$113)\n+($H870*'fnd base rates'!C$114)\n+($I870*'fnd base rates'!C$115)\n+($J870*'fnd base rates'!C$119)\n+($K870*'fnd base rates'!C$120)\n+($M870*'fnd base rates'!C$122)\n+($N870*'fnd base rates'!C$123)\n+($O870*'fnd base rates'!C$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,3)))\n*$R870","v":44407.835586000001},{"$f":"(($D870*'fnd base rates'!D$110)\n+($E870*'fnd base rates'!D$111)\n+($F870*'fnd base rates'!D$112)\n+($G870*'fnd base rates'!D$113)\n+($H870*'fnd base rates'!D$114)\n+($I870*'fnd base rates'!D$115)\n+($J870*'fnd base rates'!D$119)\n+($K870*'fnd base rates'!D$120)\n+($M870*'fnd base rates'!D$122)\n+($N870*'fnd base rates'!D$123)\n+($O870*'fnd base rates'!D$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,4)))\n*$R870","v":71749.549999999988},{"$f":"(($D870*'fnd base rates'!E$110)\n+($E870*'fnd base rates'!E$111)\n+($F870*'fnd base rates'!E$112)\n+($G870*'fnd base rates'!E$113)\n+($H870*'fnd base rates'!E$114)\n+($I870*'fnd base rates'!E$115)\n+($J870*'fnd base rates'!E$119)\n+($K870*'fnd base rates'!E$120)\n+($M870*'fnd base rates'!E$122)\n+($N870*'fnd base rates'!E$123)\n+($O870*'fnd base rates'!E$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,5)))\n*$R870","v":419558.75177500001},{"$f":"(($D870*'fnd base rates'!F$110)\n+($E870*'fnd base rates'!F$111)\n+($F870*'fnd base rates'!F$112)\n+($G870*'fnd base rates'!F$113)\n+($H870*'fnd base rates'!F$114)\n+($I870*'fnd base rates'!F$115)\n+($J870*'fnd base rates'!F$119)\n+($K870*'fnd base rates'!F$120)\n+($M870*'fnd base rates'!F$122)\n+($N870*'fnd base rates'!F$123)\n+($O870*'fnd base rates'!F$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,6)))\n*$R870","v":97045.941945000013},{"$f":"(($D870*'fnd base rates'!G$110)\n+($E870*'fnd base rates'!G$111)\n+($F870*'fnd base rates'!G$112)\n+($G870*'fnd base rates'!G$113)\n+($H870*'fnd base rates'!G$114)\n+($I870*'fnd base rates'!G$115)\n+($J870*'fnd base rates'!G$119)\n+($K870*'fnd base rates'!G$120)\n+($M870*'fnd base rates'!G$122)\n+($N870*'fnd base rates'!G$123)\n+($O870*'fnd base rates'!G$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,7)))\n*$R870","v":17844.044048999996},{"$f":"(($D870*'fnd base rates'!H$110)\n+($E870*'fnd base rates'!H$111)\n+($F870*'fnd base rates'!H$112)\n+($G870*'fnd base rates'!H$113)\n+($H870*'fnd base rates'!H$114)\n+($I870*'fnd base rates'!H$115)\n+($J870*'fnd base rates'!H$119)\n+($K870*'fnd base rates'!H$120)\n+($M870*'fnd base rates'!H$122)\n+($N870*'fnd base rates'!H$123)\n+($O870*'fnd base rates'!H$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,8)))","v":42230.656974000005},{"$f":"(($D870*'fnd base rates'!I$110)\n+($E870*'fnd base rates'!I$111)\n+($F870*'fnd base rates'!I$112)\n+($G870*'fnd base rates'!I$113)\n+($H870*'fnd base rates'!I$114)\n+($I870*'fnd base rates'!I$115)\n+($J870*'fnd base rates'!I$119)\n+($K870*'fnd base rates'!I$120)\n+($M870*'fnd base rates'!I$122)\n+($N870*'fnd base rates'!I$123)\n+($O870*'fnd base rates'!I$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,9)))\n*$R870","v":24799.22},{"$f":"(($D870*'fnd base rates'!J$110)\n+($E870*'fnd base rates'!J$111)\n+($F870*'fnd base rates'!J$112)\n+($G870*'fnd base rates'!J$113)\n+($H870*'fnd base rates'!J$114)\n+($I870*'fnd base rates'!J$115)\n+($J870*'fnd base rates'!J$119)\n+($K870*'fnd base rates'!J$120)\n+($M870*'fnd base rates'!J$122)\n+($N870*'fnd base rates'!J$123)\n+($O870*'fnd base rates'!J$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,10)))\n*$R870","v":34561.42},{"$f":"(($D870*'fnd base rates'!K$110)\n+($E870*'fnd base rates'!K$111)\n+($F870*'fnd base rates'!K$112)\n+($G870*'fnd base rates'!K$113)\n+($H870*'fnd base rates'!K$114)\n+($I870*'fnd base rates'!K$115)\n+($J870*'fnd base rates'!K$119)\n+($K870*'fnd base rates'!K$120)\n+($M870*'fnd base rates'!K$122)\n+($N870*'fnd base rates'!K$123)\n+($O870*'fnd base rates'!K$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,11)))\n*$R870","v":87287.315662999987},{"$f":"(($D870*'fnd base rates'!L$110)\n+($E870*'fnd base rates'!L$111)\n+($F870*'fnd base rates'!L$112)\n+($G870*'fnd base rates'!L$113)\n+($H870*'fnd base rates'!L$114)\n+($I870*'fnd base rates'!L$115)\n+($J870*'fnd base rates'!L$119)\n+($K870*'fnd base rates'!L$120)\n+($M870*'fnd base rates'!L$122)\n+($N870*'fnd base rates'!L$123)\n+($O870*'fnd base rates'!L$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,12)))","v":117345.00261444248},{"$f":"(($D870*'fnd base rates'!M$110)\n+($E870*'fnd base rates'!M$111)\n+($F870*'fnd base rates'!M$112)\n+($G870*'fnd base rates'!M$113)\n+($H870*'fnd base rates'!M$114)\n+($I870*'fnd base rates'!M$115)\n+($J870*'fnd base rates'!M$119)\n+($K870*'fnd base rates'!M$120)\n+($M870*'fnd base rates'!M$122)\n+($N870*'fnd base rates'!M$123)\n+($O870*'fnd base rates'!M$124)\n+($P870*VLOOKUP($S870+15,rate_basefnd,13)))","v":0},956829.73860644258,null,3515287277,"3515","287","277",1,83,956829.73860644258,11528,0,11528,null,null,null,null,null,11528,0,11528,174,11354,57,11297]
[3515,3515287287,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D871","v":0},{"$f":"'fnd enro'!E871","v":0},{"$f":"'fnd enro'!F871","v":1},{"$f":"'fnd enro'!G871","v":10},{"$f":"'fnd enro'!H871","v":0},{"$f":"'fnd enro'!I871","v":0},{"$f":"'fnd enro'!J871","v":0},{"$f":"'fnd enro'!K871","v":0.41689999999999999},{"$f":"'fnd enro'!L871","v":0},{"$f":"'fnd enro'!M871+'fnd enro'!N871","v":0},{"$f":"'fnd enro'!O871","v":0},{"$f":"'fnd enro'!P871","v":0},{"$f":"'fnd enro'!Q871+'fnd enro'!R871","v":1},{"$f":"'fnd enro'!T871","v":11},1,{"$f":"VALUE('fnd enro'!S871)","v":2},null,{"$f":"(($D871*'fnd base rates'!C$110)\n+($E871*'fnd base rates'!C$111)\n+($F871*'fnd base rates'!C$112)\n+($G871*'fnd base rates'!C$113)\n+($H871*'fnd base rates'!C$114)\n+($I871*'fnd base rates'!C$115)\n+($J871*'fnd base rates'!C$119)\n+($K871*'fnd base rates'!C$120)\n+($M871*'fnd base rates'!C$122)\n+($N871*'fnd base rates'!C$123)\n+($O871*'fnd base rates'!C$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,3)))\n*$R871","v":5490.4761619999999},{"$f":"(($D871*'fnd base rates'!D$110)\n+($E871*'fnd base rates'!D$111)\n+($F871*'fnd base rates'!D$112)\n+($G871*'fnd base rates'!D$113)\n+($H871*'fnd base rates'!D$114)\n+($I871*'fnd base rates'!D$115)\n+($J871*'fnd base rates'!D$119)\n+($K871*'fnd base rates'!D$120)\n+($M871*'fnd base rates'!D$122)\n+($N871*'fnd base rates'!D$123)\n+($O871*'fnd base rates'!D$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,4)))\n*$R871","v":8030.66},{"$f":"(($D871*'fnd base rates'!E$110)\n+($E871*'fnd base rates'!E$111)\n+($F871*'fnd base rates'!E$112)\n+($G871*'fnd base rates'!E$113)\n+($H871*'fnd base rates'!E$114)\n+($I871*'fnd base rates'!E$115)\n+($J871*'fnd base rates'!E$119)\n+($K871*'fnd base rates'!E$120)\n+($M871*'fnd base rates'!E$122)\n+($N871*'fnd base rates'!E$123)\n+($O871*'fnd base rates'!E$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,5)))\n*$R871","v":41808.025174999995},{"$f":"(($D871*'fnd base rates'!F$110)\n+($E871*'fnd base rates'!F$111)\n+($F871*'fnd base rates'!F$112)\n+($G871*'fnd base rates'!F$113)\n+($H871*'fnd base rates'!F$114)\n+($I871*'fnd base rates'!F$115)\n+($J871*'fnd base rates'!F$119)\n+($K871*'fnd base rates'!F$120)\n+($M871*'fnd base rates'!F$122)\n+($N871*'fnd base rates'!F$123)\n+($O871*'fnd base rates'!F$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,6)))\n*$R871","v":12631.552065},{"$f":"(($D871*'fnd base rates'!G$110)\n+($E871*'fnd base rates'!G$111)\n+($F871*'fnd base rates'!G$112)\n+($G871*'fnd base rates'!G$113)\n+($H871*'fnd base rates'!G$114)\n+($I871*'fnd base rates'!G$115)\n+($J871*'fnd base rates'!G$119)\n+($K871*'fnd base rates'!G$120)\n+($M871*'fnd base rates'!G$122)\n+($N871*'fnd base rates'!G$123)\n+($O871*'fnd base rates'!G$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,7)))\n*$R871","v":1707.9846330000003},{"$f":"(($D871*'fnd base rates'!H$110)\n+($E871*'fnd base rates'!H$111)\n+($F871*'fnd base rates'!H$112)\n+($G871*'fnd base rates'!H$113)\n+($H871*'fnd base rates'!H$114)\n+($I871*'fnd base rates'!H$115)\n+($J871*'fnd base rates'!H$119)\n+($K871*'fnd base rates'!H$120)\n+($M871*'fnd base rates'!H$122)\n+($N871*'fnd base rates'!H$123)\n+($O871*'fnd base rates'!H$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,8)))","v":5341.9893579999989},{"$f":"(($D871*'fnd base rates'!I$110)\n+($E871*'fnd base rates'!I$111)\n+($F871*'fnd base rates'!I$112)\n+($G871*'fnd base rates'!I$113)\n+($H871*'fnd base rates'!I$114)\n+($I871*'fnd base rates'!I$115)\n+($J871*'fnd base rates'!I$119)\n+($K871*'fnd base rates'!I$120)\n+($M871*'fnd base rates'!I$122)\n+($N871*'fnd base rates'!I$123)\n+($O871*'fnd base rates'!I$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,9)))\n*$R871","v":2694.6200000000003},{"$f":"(($D871*'fnd base rates'!J$110)\n+($E871*'fnd base rates'!J$111)\n+($F871*'fnd base rates'!J$112)\n+($G871*'fnd base rates'!J$113)\n+($H871*'fnd base rates'!J$114)\n+($I871*'fnd base rates'!J$115)\n+($J871*'fnd base rates'!J$119)\n+($K871*'fnd base rates'!J$120)\n+($M871*'fnd base rates'!J$122)\n+($N871*'fnd base rates'!J$123)\n+($O871*'fnd base rates'!J$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,10)))\n*$R871","v":2004.88},{"$f":"(($D871*'fnd base rates'!K$110)\n+($E871*'fnd base rates'!K$111)\n+($F871*'fnd base rates'!K$112)\n+($G871*'fnd base rates'!K$113)\n+($H871*'fnd base rates'!K$114)\n+($I871*'fnd base rates'!K$115)\n+($J871*'fnd base rates'!K$119)\n+($K871*'fnd base rates'!K$120)\n+($M871*'fnd base rates'!K$122)\n+($N871*'fnd base rates'!K$123)\n+($O871*'fnd base rates'!K$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,11)))\n*$R871","v":11174.000871},{"$f":"(($D871*'fnd base rates'!L$110)\n+($E871*'fnd base rates'!L$111)\n+($F871*'fnd base rates'!L$112)\n+($G871*'fnd base rates'!L$113)\n+($H871*'fnd base rates'!L$114)\n+($I871*'fnd base rates'!L$115)\n+($J871*'fnd base rates'!L$119)\n+($K871*'fnd base rates'!L$120)\n+($M871*'fnd base rates'!L$122)\n+($N871*'fnd base rates'!L$123)\n+($O871*'fnd base rates'!L$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,12)))","v":13219.180983325423},{"$f":"(($D871*'fnd base rates'!M$110)\n+($E871*'fnd base rates'!M$111)\n+($F871*'fnd base rates'!M$112)\n+($G871*'fnd base rates'!M$113)\n+($H871*'fnd base rates'!M$114)\n+($I871*'fnd base rates'!M$115)\n+($J871*'fnd base rates'!M$119)\n+($K871*'fnd base rates'!M$120)\n+($M871*'fnd base rates'!M$122)\n+($N871*'fnd base rates'!M$123)\n+($O871*'fnd base rates'!M$124)\n+($P871*VLOOKUP($S871+15,rate_basefnd,13)))","v":0},104103.36924732542,null,3515287287,"3515","287","287",1,11,104103.36924732542,9464,0,9464,null,null,null,null,null,9464,0,9464,-2,9466,13,9453]
[3515,3515287306,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D872","v":0},{"$f":"'fnd enro'!E872","v":0},{"$f":"'fnd enro'!F872","v":0},{"$f":"'fnd enro'!G872","v":3},{"$f":"'fnd enro'!H872","v":0},{"$f":"'fnd enro'!I872","v":0},{"$f":"'fnd enro'!J872","v":0},{"$f":"'fnd enro'!K872","v":0.1137},{"$f":"'fnd enro'!L872","v":0},{"$f":"'fnd enro'!M872+'fnd enro'!N872","v":0},{"$f":"'fnd enro'!O872","v":0},{"$f":"'fnd enro'!P872","v":0},{"$f":"'fnd enro'!Q872+'fnd enro'!R872","v":0},{"$f":"'fnd enro'!T872","v":3},1,{"$f":"VALUE('fnd enro'!S872)","v":1},null,{"$f":"(($D872*'fnd base rates'!C$110)\n+($E872*'fnd base rates'!C$111)\n+($F872*'fnd base rates'!C$112)\n+($G872*'fnd base rates'!C$113)\n+($H872*'fnd base rates'!C$114)\n+($I872*'fnd base rates'!C$115)\n+($J872*'fnd base rates'!C$119)\n+($K872*'fnd base rates'!C$120)\n+($M872*'fnd base rates'!C$122)\n+($N872*'fnd base rates'!C$123)\n+($O872*'fnd base rates'!C$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,3)))\n*$R872","v":1483.3462259999999},{"$f":"(($D872*'fnd base rates'!D$110)\n+($E872*'fnd base rates'!D$111)\n+($F872*'fnd base rates'!D$112)\n+($G872*'fnd base rates'!D$113)\n+($H872*'fnd base rates'!D$114)\n+($I872*'fnd base rates'!D$115)\n+($J872*'fnd base rates'!D$119)\n+($K872*'fnd base rates'!D$120)\n+($M872*'fnd base rates'!D$122)\n+($N872*'fnd base rates'!D$123)\n+($O872*'fnd base rates'!D$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,4)))\n*$R872","v":2123.58},{"$f":"(($D872*'fnd base rates'!E$110)\n+($E872*'fnd base rates'!E$111)\n+($F872*'fnd base rates'!E$112)\n+($G872*'fnd base rates'!E$113)\n+($H872*'fnd base rates'!E$114)\n+($I872*'fnd base rates'!E$115)\n+($J872*'fnd base rates'!E$119)\n+($K872*'fnd base rates'!E$120)\n+($M872*'fnd base rates'!E$122)\n+($N872*'fnd base rates'!E$123)\n+($O872*'fnd base rates'!E$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,5)))\n*$R872","v":10752.017775},{"$f":"(($D872*'fnd base rates'!F$110)\n+($E872*'fnd base rates'!F$111)\n+($F872*'fnd base rates'!F$112)\n+($G872*'fnd base rates'!F$113)\n+($H872*'fnd base rates'!F$114)\n+($I872*'fnd base rates'!F$115)\n+($J872*'fnd base rates'!F$119)\n+($K872*'fnd base rates'!F$120)\n+($M872*'fnd base rates'!F$122)\n+($N872*'fnd base rates'!F$123)\n+($O872*'fnd base rates'!F$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,6)))\n*$R872","v":3444.9687450000001},{"$f":"(($D872*'fnd base rates'!G$110)\n+($E872*'fnd base rates'!G$111)\n+($F872*'fnd base rates'!G$112)\n+($G872*'fnd base rates'!G$113)\n+($H872*'fnd base rates'!G$114)\n+($I872*'fnd base rates'!G$115)\n+($J872*'fnd base rates'!G$119)\n+($K872*'fnd base rates'!G$120)\n+($M872*'fnd base rates'!G$122)\n+($N872*'fnd base rates'!G$123)\n+($O872*'fnd base rates'!G$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,7)))\n*$R872","v":434.27580899999998},{"$f":"(($D872*'fnd base rates'!H$110)\n+($E872*'fnd base rates'!H$111)\n+($F872*'fnd base rates'!H$112)\n+($G872*'fnd base rates'!H$113)\n+($H872*'fnd base rates'!H$114)\n+($I872*'fnd base rates'!H$115)\n+($J872*'fnd base rates'!H$119)\n+($K872*'fnd base rates'!H$120)\n+($M872*'fnd base rates'!H$122)\n+($N872*'fnd base rates'!H$123)\n+($O872*'fnd base rates'!H$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,8)))","v":1452.0707339999999},{"$f":"(($D872*'fnd base rates'!I$110)\n+($E872*'fnd base rates'!I$111)\n+($F872*'fnd base rates'!I$112)\n+($G872*'fnd base rates'!I$113)\n+($H872*'fnd base rates'!I$114)\n+($I872*'fnd base rates'!I$115)\n+($J872*'fnd base rates'!I$119)\n+($K872*'fnd base rates'!I$120)\n+($M872*'fnd base rates'!I$122)\n+($N872*'fnd base rates'!I$123)\n+($O872*'fnd base rates'!I$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,9)))\n*$R872","v":708.56999999999994},{"$f":"(($D872*'fnd base rates'!J$110)\n+($E872*'fnd base rates'!J$111)\n+($F872*'fnd base rates'!J$112)\n+($G872*'fnd base rates'!J$113)\n+($H872*'fnd base rates'!J$114)\n+($I872*'fnd base rates'!J$115)\n+($J872*'fnd base rates'!J$119)\n+($K872*'fnd base rates'!J$120)\n+($M872*'fnd base rates'!J$122)\n+($N872*'fnd base rates'!J$123)\n+($O872*'fnd base rates'!J$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,10)))\n*$R872","v":422.79},{"$f":"(($D872*'fnd base rates'!K$110)\n+($E872*'fnd base rates'!K$111)\n+($F872*'fnd base rates'!K$112)\n+($G872*'fnd base rates'!K$113)\n+($H872*'fnd base rates'!K$114)\n+($I872*'fnd base rates'!K$115)\n+($J872*'fnd base rates'!K$119)\n+($K872*'fnd base rates'!K$120)\n+($M872*'fnd base rates'!K$122)\n+($N872*'fnd base rates'!K$123)\n+($O872*'fnd base rates'!K$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,11)))\n*$R872","v":3047.4547829999997},{"$f":"(($D872*'fnd base rates'!L$110)\n+($E872*'fnd base rates'!L$111)\n+($F872*'fnd base rates'!L$112)\n+($G872*'fnd base rates'!L$113)\n+($H872*'fnd base rates'!L$114)\n+($I872*'fnd base rates'!L$115)\n+($J872*'fnd base rates'!L$119)\n+($K872*'fnd base rates'!L$120)\n+($M872*'fnd base rates'!L$122)\n+($N872*'fnd base rates'!L$123)\n+($O872*'fnd base rates'!L$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,12)))","v":3500.0714370108294},{"$f":"(($D872*'fnd base rates'!M$110)\n+($E872*'fnd base rates'!M$111)\n+($F872*'fnd base rates'!M$112)\n+($G872*'fnd base rates'!M$113)\n+($H872*'fnd base rates'!M$114)\n+($I872*'fnd base rates'!M$115)\n+($J872*'fnd base rates'!M$119)\n+($K872*'fnd base rates'!M$120)\n+($M872*'fnd base rates'!M$122)\n+($N872*'fnd base rates'!M$123)\n+($O872*'fnd base rates'!M$124)\n+($P872*VLOOKUP($S872+15,rate_basefnd,13)))","v":0},27369.145509010832,null,3515287306,"3515","287","306",1,3,27369.145509010832,9123,0,9123,null,null,null,null,null,9123,0,9123,-2,9125,13,9112]
[3515,3515287316,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D873","v":0},{"$f":"'fnd enro'!E873","v":0},{"$f":"'fnd enro'!F873","v":2},{"$f":"'fnd enro'!G873","v":7},{"$f":"'fnd enro'!H873","v":0},{"$f":"'fnd enro'!I873","v":0},{"$f":"'fnd enro'!J873","v":0},{"$f":"'fnd enro'!K873","v":0.34110000000000001},{"$f":"'fnd enro'!L873","v":0},{"$f":"'fnd enro'!M873+'fnd enro'!N873","v":1},{"$f":"'fnd enro'!O873","v":0},{"$f":"'fnd enro'!P873","v":0},{"$f":"'fnd enro'!Q873+'fnd enro'!R873","v":4},{"$f":"'fnd enro'!T873","v":9},1,{"$f":"VALUE('fnd enro'!S873)","v":9},null,{"$f":"(($D873*'fnd base rates'!C$110)\n+($E873*'fnd base rates'!C$111)\n+($F873*'fnd base rates'!C$112)\n+($G873*'fnd base rates'!C$113)\n+($H873*'fnd base rates'!C$114)\n+($I873*'fnd base rates'!C$115)\n+($J873*'fnd base rates'!C$119)\n+($K873*'fnd base rates'!C$120)\n+($M873*'fnd base rates'!C$122)\n+($N873*'fnd base rates'!C$123)\n+($O873*'fnd base rates'!C$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,3)))\n*$R873","v":4783.9786780000013},{"$f":"(($D873*'fnd base rates'!D$110)\n+($E873*'fnd base rates'!D$111)\n+($F873*'fnd base rates'!D$112)\n+($G873*'fnd base rates'!D$113)\n+($H873*'fnd base rates'!D$114)\n+($I873*'fnd base rates'!D$115)\n+($J873*'fnd base rates'!D$119)\n+($K873*'fnd base rates'!D$120)\n+($M873*'fnd base rates'!D$122)\n+($N873*'fnd base rates'!D$123)\n+($O873*'fnd base rates'!D$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,4)))\n*$R873","v":7683.56},{"$f":"(($D873*'fnd base rates'!E$110)\n+($E873*'fnd base rates'!E$111)\n+($F873*'fnd base rates'!E$112)\n+($G873*'fnd base rates'!E$113)\n+($H873*'fnd base rates'!E$114)\n+($I873*'fnd base rates'!E$115)\n+($J873*'fnd base rates'!E$119)\n+($K873*'fnd base rates'!E$120)\n+($M873*'fnd base rates'!E$122)\n+($N873*'fnd base rates'!E$123)\n+($O873*'fnd base rates'!E$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,5)))\n*$R873","v":44636.203324999995},{"$f":"(($D873*'fnd base rates'!F$110)\n+($E873*'fnd base rates'!F$111)\n+($F873*'fnd base rates'!F$112)\n+($G873*'fnd base rates'!F$113)\n+($H873*'fnd base rates'!F$114)\n+($I873*'fnd base rates'!F$115)\n+($J873*'fnd base rates'!F$119)\n+($K873*'fnd base rates'!F$120)\n+($M873*'fnd base rates'!F$122)\n+($N873*'fnd base rates'!F$123)\n+($O873*'fnd base rates'!F$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,6)))\n*$R873","v":10492.646235},{"$f":"(($D873*'fnd base rates'!G$110)\n+($E873*'fnd base rates'!G$111)\n+($F873*'fnd base rates'!G$112)\n+($G873*'fnd base rates'!G$113)\n+($H873*'fnd base rates'!G$114)\n+($I873*'fnd base rates'!G$115)\n+($J873*'fnd base rates'!G$119)\n+($K873*'fnd base rates'!G$120)\n+($M873*'fnd base rates'!G$122)\n+($N873*'fnd base rates'!G$123)\n+($O873*'fnd base rates'!G$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,7)))\n*$R873","v":1894.8874269999997},{"$f":"(($D873*'fnd base rates'!H$110)\n+($E873*'fnd base rates'!H$111)\n+($F873*'fnd base rates'!H$112)\n+($G873*'fnd base rates'!H$113)\n+($H873*'fnd base rates'!H$114)\n+($I873*'fnd base rates'!H$115)\n+($J873*'fnd base rates'!H$119)\n+($K873*'fnd base rates'!H$120)\n+($M873*'fnd base rates'!H$122)\n+($N873*'fnd base rates'!H$123)\n+($O873*'fnd base rates'!H$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,8)))","v":4552.7122020000006},{"$f":"(($D873*'fnd base rates'!I$110)\n+($E873*'fnd base rates'!I$111)\n+($F873*'fnd base rates'!I$112)\n+($G873*'fnd base rates'!I$113)\n+($H873*'fnd base rates'!I$114)\n+($I873*'fnd base rates'!I$115)\n+($J873*'fnd base rates'!I$119)\n+($K873*'fnd base rates'!I$120)\n+($M873*'fnd base rates'!I$122)\n+($N873*'fnd base rates'!I$123)\n+($O873*'fnd base rates'!I$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,9)))\n*$R873","v":2649.91},{"$f":"(($D873*'fnd base rates'!J$110)\n+($E873*'fnd base rates'!J$111)\n+($F873*'fnd base rates'!J$112)\n+($G873*'fnd base rates'!J$113)\n+($H873*'fnd base rates'!J$114)\n+($I873*'fnd base rates'!J$115)\n+($J873*'fnd base rates'!J$119)\n+($K873*'fnd base rates'!J$120)\n+($M873*'fnd base rates'!J$122)\n+($N873*'fnd base rates'!J$123)\n+($O873*'fnd base rates'!J$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,10)))\n*$R873","v":3569.59},{"$f":"(($D873*'fnd base rates'!K$110)\n+($E873*'fnd base rates'!K$111)\n+($F873*'fnd base rates'!K$112)\n+($G873*'fnd base rates'!K$113)\n+($H873*'fnd base rates'!K$114)\n+($I873*'fnd base rates'!K$115)\n+($J873*'fnd base rates'!K$119)\n+($K873*'fnd base rates'!K$120)\n+($M873*'fnd base rates'!K$122)\n+($N873*'fnd base rates'!K$123)\n+($O873*'fnd base rates'!K$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,11)))\n*$R873","v":9412.7643489999991},{"$f":"(($D873*'fnd base rates'!L$110)\n+($E873*'fnd base rates'!L$111)\n+($F873*'fnd base rates'!L$112)\n+($G873*'fnd base rates'!L$113)\n+($H873*'fnd base rates'!L$114)\n+($I873*'fnd base rates'!L$115)\n+($J873*'fnd base rates'!L$119)\n+($K873*'fnd base rates'!L$120)\n+($M873*'fnd base rates'!L$122)\n+($N873*'fnd base rates'!L$123)\n+($O873*'fnd base rates'!L$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,12)))","v":12571.965739603918},{"$f":"(($D873*'fnd base rates'!M$110)\n+($E873*'fnd base rates'!M$111)\n+($F873*'fnd base rates'!M$112)\n+($G873*'fnd base rates'!M$113)\n+($H873*'fnd base rates'!M$114)\n+($I873*'fnd base rates'!M$115)\n+($J873*'fnd base rates'!M$119)\n+($K873*'fnd base rates'!M$120)\n+($M873*'fnd base rates'!M$122)\n+($N873*'fnd base rates'!M$123)\n+($O873*'fnd base rates'!M$124)\n+($P873*VLOOKUP($S873+15,rate_basefnd,13)))","v":0},102248.2179556039,null,3515287316,"3515","287","316",1,9,102248.2179556039,11361,0,11361,null,null,null,null,null,11361,0,11361,163,11198,16,11182]
[3515,3515287658,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D874","v":0},{"$f":"'fnd enro'!E874","v":0},{"$f":"'fnd enro'!F874","v":1},{"$f":"'fnd enro'!G874","v":5},{"$f":"'fnd enro'!H874","v":0},{"$f":"'fnd enro'!I874","v":0},{"$f":"'fnd enro'!J874","v":0},{"$f":"'fnd enro'!K874","v":0.22739999999999999},{"$f":"'fnd enro'!L874","v":0},{"$f":"'fnd enro'!M874+'fnd enro'!N874","v":0},{"$f":"'fnd enro'!O874","v":0},{"$f":"'fnd enro'!P874","v":0},{"$f":"'fnd enro'!Q874+'fnd enro'!R874","v":1},{"$f":"'fnd enro'!T874","v":6},1,{"$f":"VALUE('fnd enro'!S874)","v":3},null,{"$f":"(($D874*'fnd base rates'!C$110)\n+($E874*'fnd base rates'!C$111)\n+($F874*'fnd base rates'!C$112)\n+($G874*'fnd base rates'!C$113)\n+($H874*'fnd base rates'!C$114)\n+($I874*'fnd base rates'!C$115)\n+($J874*'fnd base rates'!C$119)\n+($K874*'fnd base rates'!C$120)\n+($M874*'fnd base rates'!C$122)\n+($N874*'fnd base rates'!C$123)\n+($O874*'fnd base rates'!C$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,3)))\n*$R874","v":3018.7924519999997},{"$f":"(($D874*'fnd base rates'!D$110)\n+($E874*'fnd base rates'!D$111)\n+($F874*'fnd base rates'!D$112)\n+($G874*'fnd base rates'!D$113)\n+($H874*'fnd base rates'!D$114)\n+($I874*'fnd base rates'!D$115)\n+($J874*'fnd base rates'!D$119)\n+($K874*'fnd base rates'!D$120)\n+($M874*'fnd base rates'!D$122)\n+($N874*'fnd base rates'!D$123)\n+($O874*'fnd base rates'!D$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,4)))\n*$R874","v":4494.03},{"$f":"(($D874*'fnd base rates'!E$110)\n+($E874*'fnd base rates'!E$111)\n+($F874*'fnd base rates'!E$112)\n+($G874*'fnd base rates'!E$113)\n+($H874*'fnd base rates'!E$114)\n+($I874*'fnd base rates'!E$115)\n+($J874*'fnd base rates'!E$119)\n+($K874*'fnd base rates'!E$120)\n+($M874*'fnd base rates'!E$122)\n+($N874*'fnd base rates'!E$123)\n+($O874*'fnd base rates'!E$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,5)))\n*$R874","v":23914.045550000003},{"$f":"(($D874*'fnd base rates'!F$110)\n+($E874*'fnd base rates'!F$111)\n+($F874*'fnd base rates'!F$112)\n+($G874*'fnd base rates'!F$113)\n+($H874*'fnd base rates'!F$114)\n+($I874*'fnd base rates'!F$115)\n+($J874*'fnd base rates'!F$119)\n+($K874*'fnd base rates'!F$120)\n+($M874*'fnd base rates'!F$122)\n+($N874*'fnd base rates'!F$123)\n+($O874*'fnd base rates'!F$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,6)))\n*$R874","v":6889.9374900000003},{"$f":"(($D874*'fnd base rates'!G$110)\n+($E874*'fnd base rates'!G$111)\n+($F874*'fnd base rates'!G$112)\n+($G874*'fnd base rates'!G$113)\n+($H874*'fnd base rates'!G$114)\n+($I874*'fnd base rates'!G$115)\n+($J874*'fnd base rates'!G$119)\n+($K874*'fnd base rates'!G$120)\n+($M874*'fnd base rates'!G$122)\n+($N874*'fnd base rates'!G$123)\n+($O874*'fnd base rates'!G$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,7)))\n*$R874","v":985.45161799999994},{"$f":"(($D874*'fnd base rates'!H$110)\n+($E874*'fnd base rates'!H$111)\n+($F874*'fnd base rates'!H$112)\n+($G874*'fnd base rates'!H$113)\n+($H874*'fnd base rates'!H$114)\n+($I874*'fnd base rates'!H$115)\n+($J874*'fnd base rates'!H$119)\n+($K874*'fnd base rates'!H$120)\n+($M874*'fnd base rates'!H$122)\n+($N874*'fnd base rates'!H$123)\n+($O874*'fnd base rates'!H$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,8)))","v":2922.0614679999994},{"$f":"(($D874*'fnd base rates'!I$110)\n+($E874*'fnd base rates'!I$111)\n+($F874*'fnd base rates'!I$112)\n+($G874*'fnd base rates'!I$113)\n+($H874*'fnd base rates'!I$114)\n+($I874*'fnd base rates'!I$115)\n+($J874*'fnd base rates'!I$119)\n+($K874*'fnd base rates'!I$120)\n+($M874*'fnd base rates'!I$122)\n+($N874*'fnd base rates'!I$123)\n+($O874*'fnd base rates'!I$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,9)))\n*$R874","v":1514.73},{"$f":"(($D874*'fnd base rates'!J$110)\n+($E874*'fnd base rates'!J$111)\n+($F874*'fnd base rates'!J$112)\n+($G874*'fnd base rates'!J$113)\n+($H874*'fnd base rates'!J$114)\n+($I874*'fnd base rates'!J$115)\n+($J874*'fnd base rates'!J$119)\n+($K874*'fnd base rates'!J$120)\n+($M874*'fnd base rates'!J$122)\n+($N874*'fnd base rates'!J$123)\n+($O874*'fnd base rates'!J$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,10)))\n*$R874","v":1305.71},{"$f":"(($D874*'fnd base rates'!K$110)\n+($E874*'fnd base rates'!K$111)\n+($F874*'fnd base rates'!K$112)\n+($G874*'fnd base rates'!K$113)\n+($H874*'fnd base rates'!K$114)\n+($I874*'fnd base rates'!K$115)\n+($J874*'fnd base rates'!K$119)\n+($K874*'fnd base rates'!K$120)\n+($M874*'fnd base rates'!K$122)\n+($N874*'fnd base rates'!K$123)\n+($O874*'fnd base rates'!K$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,11)))\n*$R874","v":6094.9095660000003},{"$f":"(($D874*'fnd base rates'!L$110)\n+($E874*'fnd base rates'!L$111)\n+($F874*'fnd base rates'!L$112)\n+($G874*'fnd base rates'!L$113)\n+($H874*'fnd base rates'!L$114)\n+($I874*'fnd base rates'!L$115)\n+($J874*'fnd base rates'!L$119)\n+($K874*'fnd base rates'!L$120)\n+($M874*'fnd base rates'!L$122)\n+($N874*'fnd base rates'!L$123)\n+($O874*'fnd base rates'!L$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,12)))","v":7389.9385883073728},{"$f":"(($D874*'fnd base rates'!M$110)\n+($E874*'fnd base rates'!M$111)\n+($F874*'fnd base rates'!M$112)\n+($G874*'fnd base rates'!M$113)\n+($H874*'fnd base rates'!M$114)\n+($I874*'fnd base rates'!M$115)\n+($J874*'fnd base rates'!M$119)\n+($K874*'fnd base rates'!M$120)\n+($M874*'fnd base rates'!M$122)\n+($N874*'fnd base rates'!M$123)\n+($O874*'fnd base rates'!M$124)\n+($P874*VLOOKUP($S874+15,rate_basefnd,13)))","v":0},58529.606732307373,null,3515287658,"3515","287","658",1,6,58529.606732307373,9755,0,9755,null,null,null,null,null,9755,0,9755,-2,9757,13,9744]
[3515,3515287767,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D875","v":0},{"$f":"'fnd enro'!E875","v":0},{"$f":"'fnd enro'!F875","v":11},{"$f":"'fnd enro'!G875","v":30},{"$f":"'fnd enro'!H875","v":0},{"$f":"'fnd enro'!I875","v":0},{"$f":"'fnd enro'!J875","v":0},{"$f":"'fnd enro'!K875","v":1.5539000000000001},{"$f":"'fnd enro'!L875","v":0},{"$f":"'fnd enro'!M875+'fnd enro'!N875","v":0},{"$f":"'fnd enro'!O875","v":0},{"$f":"'fnd enro'!P875","v":0},{"$f":"'fnd enro'!Q875+'fnd enro'!R875","v":10},{"$f":"'fnd enro'!T875","v":41},1,{"$f":"VALUE('fnd enro'!S875)","v":5},null,{"$f":"(($D875*'fnd base rates'!C$110)\n+($E875*'fnd base rates'!C$111)\n+($F875*'fnd base rates'!C$112)\n+($G875*'fnd base rates'!C$113)\n+($H875*'fnd base rates'!C$114)\n+($I875*'fnd base rates'!C$115)\n+($J875*'fnd base rates'!C$119)\n+($K875*'fnd base rates'!C$120)\n+($M875*'fnd base rates'!C$122)\n+($N875*'fnd base rates'!C$123)\n+($O875*'fnd base rates'!C$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,3)))\n*$R875","v":20804.698422000001},{"$f":"(($D875*'fnd base rates'!D$110)\n+($E875*'fnd base rates'!D$111)\n+($F875*'fnd base rates'!D$112)\n+($G875*'fnd base rates'!D$113)\n+($H875*'fnd base rates'!D$114)\n+($I875*'fnd base rates'!D$115)\n+($J875*'fnd base rates'!D$119)\n+($K875*'fnd base rates'!D$120)\n+($M875*'fnd base rates'!D$122)\n+($N875*'fnd base rates'!D$123)\n+($O875*'fnd base rates'!D$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,4)))\n*$R875","v":31544.359999999997},{"$f":"(($D875*'fnd base rates'!E$110)\n+($E875*'fnd base rates'!E$111)\n+($F875*'fnd base rates'!E$112)\n+($G875*'fnd base rates'!E$113)\n+($H875*'fnd base rates'!E$114)\n+($I875*'fnd base rates'!E$115)\n+($J875*'fnd base rates'!E$119)\n+($K875*'fnd base rates'!E$120)\n+($M875*'fnd base rates'!E$122)\n+($N875*'fnd base rates'!E$123)\n+($O875*'fnd base rates'!E$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,5)))\n*$R875","v":171565.582925},{"$f":"(($D875*'fnd base rates'!F$110)\n+($E875*'fnd base rates'!F$111)\n+($F875*'fnd base rates'!F$112)\n+($G875*'fnd base rates'!F$113)\n+($H875*'fnd base rates'!F$114)\n+($I875*'fnd base rates'!F$115)\n+($J875*'fnd base rates'!F$119)\n+($K875*'fnd base rates'!F$120)\n+($M875*'fnd base rates'!F$122)\n+($N875*'fnd base rates'!F$123)\n+($O875*'fnd base rates'!F$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,6)))\n*$R875","v":47081.239515000008},{"$f":"(($D875*'fnd base rates'!G$110)\n+($E875*'fnd base rates'!G$111)\n+($F875*'fnd base rates'!G$112)\n+($G875*'fnd base rates'!G$113)\n+($H875*'fnd base rates'!G$114)\n+($I875*'fnd base rates'!G$115)\n+($J875*'fnd base rates'!G$119)\n+($K875*'fnd base rates'!G$120)\n+($M875*'fnd base rates'!G$122)\n+($N875*'fnd base rates'!G$123)\n+($O875*'fnd base rates'!G$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,7)))\n*$R875","v":7129.3827229999997},{"$f":"(($D875*'fnd base rates'!H$110)\n+($E875*'fnd base rates'!H$111)\n+($F875*'fnd base rates'!H$112)\n+($G875*'fnd base rates'!H$113)\n+($H875*'fnd base rates'!H$114)\n+($I875*'fnd base rates'!H$115)\n+($J875*'fnd base rates'!H$119)\n+($K875*'fnd base rates'!H$120)\n+($M875*'fnd base rates'!H$122)\n+($N875*'fnd base rates'!H$123)\n+($O875*'fnd base rates'!H$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,8)))","v":20028.066697999999},{"$f":"(($D875*'fnd base rates'!I$110)\n+($E875*'fnd base rates'!I$111)\n+($F875*'fnd base rates'!I$112)\n+($G875*'fnd base rates'!I$113)\n+($H875*'fnd base rates'!I$114)\n+($I875*'fnd base rates'!I$115)\n+($J875*'fnd base rates'!I$119)\n+($K875*'fnd base rates'!I$120)\n+($M875*'fnd base rates'!I$122)\n+($N875*'fnd base rates'!I$123)\n+($O875*'fnd base rates'!I$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,9)))\n*$R875","v":10680.79},{"$f":"(($D875*'fnd base rates'!J$110)\n+($E875*'fnd base rates'!J$111)\n+($F875*'fnd base rates'!J$112)\n+($G875*'fnd base rates'!J$113)\n+($H875*'fnd base rates'!J$114)\n+($I875*'fnd base rates'!J$115)\n+($J875*'fnd base rates'!J$119)\n+($K875*'fnd base rates'!J$120)\n+($M875*'fnd base rates'!J$122)\n+($N875*'fnd base rates'!J$123)\n+($O875*'fnd base rates'!J$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,10)))\n*$R875","v":10442.17},{"$f":"(($D875*'fnd base rates'!K$110)\n+($E875*'fnd base rates'!K$111)\n+($F875*'fnd base rates'!K$112)\n+($G875*'fnd base rates'!K$113)\n+($H875*'fnd base rates'!K$114)\n+($I875*'fnd base rates'!K$115)\n+($J875*'fnd base rates'!K$119)\n+($K875*'fnd base rates'!K$120)\n+($M875*'fnd base rates'!K$122)\n+($N875*'fnd base rates'!K$123)\n+($O875*'fnd base rates'!K$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,11)))\n*$R875","v":41648.548701000007},{"$f":"(($D875*'fnd base rates'!L$110)\n+($E875*'fnd base rates'!L$111)\n+($F875*'fnd base rates'!L$112)\n+($G875*'fnd base rates'!L$113)\n+($H875*'fnd base rates'!L$114)\n+($I875*'fnd base rates'!L$115)\n+($J875*'fnd base rates'!L$119)\n+($K875*'fnd base rates'!L$120)\n+($M875*'fnd base rates'!L$122)\n+($N875*'fnd base rates'!L$123)\n+($O875*'fnd base rates'!L$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,12)))","v":51816.532496290863},{"$f":"(($D875*'fnd base rates'!M$110)\n+($E875*'fnd base rates'!M$111)\n+($F875*'fnd base rates'!M$112)\n+($G875*'fnd base rates'!M$113)\n+($H875*'fnd base rates'!M$114)\n+($I875*'fnd base rates'!M$115)\n+($J875*'fnd base rates'!M$119)\n+($K875*'fnd base rates'!M$120)\n+($M875*'fnd base rates'!M$122)\n+($N875*'fnd base rates'!M$123)\n+($O875*'fnd base rates'!M$124)\n+($P875*VLOOKUP($S875+15,rate_basefnd,13)))","v":0},412741.37148029084,null,3515287767,"3515","287","767",1,41,412741.37148029084,10067,0,10067,null,null,null,null,null,10067,0,10067,-2,10069,13,10056]
[3515,3515287778,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D876","v":0},{"$f":"'fnd enro'!E876","v":0},{"$f":"'fnd enro'!F876","v":1},{"$f":"'fnd enro'!G876","v":2},{"$f":"'fnd enro'!H876","v":0},{"$f":"'fnd enro'!I876","v":0},{"$f":"'fnd enro'!J876","v":0},{"$f":"'fnd enro'!K876","v":0.1137},{"$f":"'fnd enro'!L876","v":0},{"$f":"'fnd enro'!M876+'fnd enro'!N876","v":0},{"$f":"'fnd enro'!O876","v":0},{"$f":"'fnd enro'!P876","v":0},{"$f":"'fnd enro'!Q876+'fnd enro'!R876","v":2},{"$f":"'fnd enro'!T876","v":3},1,{"$f":"VALUE('fnd enro'!S876)","v":10},null,{"$f":"(($D876*'fnd base rates'!C$110)\n+($E876*'fnd base rates'!C$111)\n+($F876*'fnd base rates'!C$112)\n+($G876*'fnd base rates'!C$113)\n+($H876*'fnd base rates'!C$114)\n+($I876*'fnd base rates'!C$115)\n+($J876*'fnd base rates'!C$119)\n+($K876*'fnd base rates'!C$120)\n+($M876*'fnd base rates'!C$122)\n+($N876*'fnd base rates'!C$123)\n+($O876*'fnd base rates'!C$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,3)))\n*$R876","v":1607.9462259999998},{"$f":"(($D876*'fnd base rates'!D$110)\n+($E876*'fnd base rates'!D$111)\n+($F876*'fnd base rates'!D$112)\n+($G876*'fnd base rates'!D$113)\n+($H876*'fnd base rates'!D$114)\n+($I876*'fnd base rates'!D$115)\n+($J876*'fnd base rates'!D$119)\n+($K876*'fnd base rates'!D$120)\n+($M876*'fnd base rates'!D$122)\n+($N876*'fnd base rates'!D$123)\n+($O876*'fnd base rates'!D$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,4)))\n*$R876","v":2713.96},{"$f":"(($D876*'fnd base rates'!E$110)\n+($E876*'fnd base rates'!E$111)\n+($F876*'fnd base rates'!E$112)\n+($G876*'fnd base rates'!E$113)\n+($H876*'fnd base rates'!E$114)\n+($I876*'fnd base rates'!E$115)\n+($J876*'fnd base rates'!E$119)\n+($K876*'fnd base rates'!E$120)\n+($M876*'fnd base rates'!E$122)\n+($N876*'fnd base rates'!E$123)\n+($O876*'fnd base rates'!E$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,5)))\n*$R876","v":16515.297774999999},{"$f":"(($D876*'fnd base rates'!F$110)\n+($E876*'fnd base rates'!F$111)\n+($F876*'fnd base rates'!F$112)\n+($G876*'fnd base rates'!F$113)\n+($H876*'fnd base rates'!F$114)\n+($I876*'fnd base rates'!F$115)\n+($J876*'fnd base rates'!F$119)\n+($K876*'fnd base rates'!F$120)\n+($M876*'fnd base rates'!F$122)\n+($N876*'fnd base rates'!F$123)\n+($O876*'fnd base rates'!F$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,6)))\n*$R876","v":3444.9687450000001},{"$f":"(($D876*'fnd base rates'!G$110)\n+($E876*'fnd base rates'!G$111)\n+($F876*'fnd base rates'!G$112)\n+($G876*'fnd base rates'!G$113)\n+($H876*'fnd base rates'!G$114)\n+($I876*'fnd base rates'!G$115)\n+($J876*'fnd base rates'!G$119)\n+($K876*'fnd base rates'!G$120)\n+($M876*'fnd base rates'!G$122)\n+($N876*'fnd base rates'!G$123)\n+($O876*'fnd base rates'!G$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,7)))\n*$R876","v":713.85580899999991},{"$f":"(($D876*'fnd base rates'!H$110)\n+($E876*'fnd base rates'!H$111)\n+($F876*'fnd base rates'!H$112)\n+($G876*'fnd base rates'!H$113)\n+($H876*'fnd base rates'!H$114)\n+($I876*'fnd base rates'!H$115)\n+($J876*'fnd base rates'!H$119)\n+($K876*'fnd base rates'!H$120)\n+($M876*'fnd base rates'!H$122)\n+($N876*'fnd base rates'!H$123)\n+($O876*'fnd base rates'!H$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,8)))","v":1494.9307339999998},{"$f":"(($D876*'fnd base rates'!I$110)\n+($E876*'fnd base rates'!I$111)\n+($F876*'fnd base rates'!I$112)\n+($G876*'fnd base rates'!I$113)\n+($H876*'fnd base rates'!I$114)\n+($I876*'fnd base rates'!I$115)\n+($J876*'fnd base rates'!I$119)\n+($K876*'fnd base rates'!I$120)\n+($M876*'fnd base rates'!I$122)\n+($N876*'fnd base rates'!I$123)\n+($O876*'fnd base rates'!I$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,9)))\n*$R876","v":941.94999999999993},{"$f":"(($D876*'fnd base rates'!J$110)\n+($E876*'fnd base rates'!J$111)\n+($F876*'fnd base rates'!J$112)\n+($G876*'fnd base rates'!J$113)\n+($H876*'fnd base rates'!J$114)\n+($I876*'fnd base rates'!J$115)\n+($J876*'fnd base rates'!J$119)\n+($K876*'fnd base rates'!J$120)\n+($M876*'fnd base rates'!J$122)\n+($N876*'fnd base rates'!J$123)\n+($O876*'fnd base rates'!J$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,10)))\n*$R876","v":1588.4900000000002},{"$f":"(($D876*'fnd base rates'!K$110)\n+($E876*'fnd base rates'!K$111)\n+($F876*'fnd base rates'!K$112)\n+($G876*'fnd base rates'!K$113)\n+($H876*'fnd base rates'!K$114)\n+($I876*'fnd base rates'!K$115)\n+($J876*'fnd base rates'!K$119)\n+($K876*'fnd base rates'!K$120)\n+($M876*'fnd base rates'!K$122)\n+($N876*'fnd base rates'!K$123)\n+($O876*'fnd base rates'!K$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,11)))\n*$R876","v":3047.4547829999997},{"$f":"(($D876*'fnd base rates'!L$110)\n+($E876*'fnd base rates'!L$111)\n+($F876*'fnd base rates'!L$112)\n+($G876*'fnd base rates'!L$113)\n+($H876*'fnd base rates'!L$114)\n+($I876*'fnd base rates'!L$115)\n+($J876*'fnd base rates'!L$119)\n+($K876*'fnd base rates'!L$120)\n+($M876*'fnd base rates'!L$122)\n+($N876*'fnd base rates'!L$123)\n+($O876*'fnd base rates'!L$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,12)))","v":4432.2971512965441},{"$f":"(($D876*'fnd base rates'!M$110)\n+($E876*'fnd base rates'!M$111)\n+($F876*'fnd base rates'!M$112)\n+($G876*'fnd base rates'!M$113)\n+($H876*'fnd base rates'!M$114)\n+($I876*'fnd base rates'!M$115)\n+($J876*'fnd base rates'!M$119)\n+($K876*'fnd base rates'!M$120)\n+($M876*'fnd base rates'!M$122)\n+($N876*'fnd base rates'!M$123)\n+($O876*'fnd base rates'!M$124)\n+($P876*VLOOKUP($S876+15,rate_basefnd,13)))","v":0},36501.151223296547,null,3515287778,"3515","287","778",1,3,36501.151223296547,12167,0,12167,null,null,null,null,null,12167,0,12167,253,11914,20,11894]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D877","v":0},{"$f":"'fnd enro'!E877","v":0},{"$f":"'fnd enro'!F877","v":0},{"$f":"'fnd enro'!G877","v":0},{"$f":"'fnd enro'!H877","v":26},{"$f":"'fnd enro'!I877","v":2},{"$f":"'fnd enro'!J877","v":0},{"$f":"'fnd enro'!K877","v":1.0611999999999999},{"$f":"'fnd enro'!L877","v":0},{"$f":"'fnd enro'!M877+'fnd enro'!N877","v":0},{"$f":"'fnd enro'!O877","v":1},{"$f":"'fnd enro'!P877","v":0},{"$f":"'fnd enro'!Q877+'fnd enro'!R877","v":7},{"$f":"'fnd enro'!T877","v":28},1,{"$f":"VALUE('fnd enro'!S877)","v":5},null,{"$f":"(($D877*'fnd base rates'!C$110)\n+($E877*'fnd base rates'!C$111)\n+($F877*'fnd base rates'!C$112)\n+($G877*'fnd base rates'!C$113)\n+($H877*'fnd base rates'!C$114)\n+($I877*'fnd base rates'!C$115)\n+($J877*'fnd base rates'!C$119)\n+($K877*'fnd base rates'!C$120)\n+($M877*'fnd base rates'!C$122)\n+($N877*'fnd base rates'!C$123)\n+($O877*'fnd base rates'!C$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,3)))\n*$R877","v":14311.454776000002},{"$f":"(($D877*'fnd base rates'!D$110)\n+($E877*'fnd base rates'!D$111)\n+($F877*'fnd base rates'!D$112)\n+($G877*'fnd base rates'!D$113)\n+($H877*'fnd base rates'!D$114)\n+($I877*'fnd base rates'!D$115)\n+($J877*'fnd base rates'!D$119)\n+($K877*'fnd base rates'!D$120)\n+($M877*'fnd base rates'!D$122)\n+($N877*'fnd base rates'!D$123)\n+($O877*'fnd base rates'!D$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,4)))\n*$R877","v":21750.540000000005},{"$f":"(($D877*'fnd base rates'!E$110)\n+($E877*'fnd base rates'!E$111)\n+($F877*'fnd base rates'!E$112)\n+($G877*'fnd base rates'!E$113)\n+($H877*'fnd base rates'!E$114)\n+($I877*'fnd base rates'!E$115)\n+($J877*'fnd base rates'!E$119)\n+($K877*'fnd base rates'!E$120)\n+($M877*'fnd base rates'!E$122)\n+($N877*'fnd base rates'!E$123)\n+($O877*'fnd base rates'!E$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,5)))\n*$R877","v":110524.7159},{"$f":"(($D877*'fnd base rates'!F$110)\n+($E877*'fnd base rates'!F$111)\n+($F877*'fnd base rates'!F$112)\n+($G877*'fnd base rates'!F$113)\n+($H877*'fnd base rates'!F$114)\n+($I877*'fnd base rates'!F$115)\n+($J877*'fnd base rates'!F$119)\n+($K877*'fnd base rates'!F$120)\n+($M877*'fnd base rates'!F$122)\n+($N877*'fnd base rates'!F$123)\n+($O877*'fnd base rates'!F$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,6)))\n*$R877","v":25587.13162},{"$f":"(($D877*'fnd base rates'!G$110)\n+($E877*'fnd base rates'!G$111)\n+($F877*'fnd base rates'!G$112)\n+($G877*'fnd base rates'!G$113)\n+($H877*'fnd base rates'!G$114)\n+($I877*'fnd base rates'!G$115)\n+($J877*'fnd base rates'!G$119)\n+($K877*'fnd base rates'!G$120)\n+($M877*'fnd base rates'!G$122)\n+($N877*'fnd base rates'!G$123)\n+($O877*'fnd base rates'!G$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,7)))\n*$R877","v":5230.4608840000001},{"$f":"(($D877*'fnd base rates'!H$110)\n+($E877*'fnd base rates'!H$111)\n+($F877*'fnd base rates'!H$112)\n+($G877*'fnd base rates'!H$113)\n+($H877*'fnd base rates'!H$114)\n+($I877*'fnd base rates'!H$115)\n+($J877*'fnd base rates'!H$119)\n+($K877*'fnd base rates'!H$120)\n+($M877*'fnd base rates'!H$122)\n+($N877*'fnd base rates'!H$123)\n+($O877*'fnd base rates'!H$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,8)))","v":14362.410183999998},{"$f":"(($D877*'fnd base rates'!I$110)\n+($E877*'fnd base rates'!I$111)\n+($F877*'fnd base rates'!I$112)\n+($G877*'fnd base rates'!I$113)\n+($H877*'fnd base rates'!I$114)\n+($I877*'fnd base rates'!I$115)\n+($J877*'fnd base rates'!I$119)\n+($K877*'fnd base rates'!I$120)\n+($M877*'fnd base rates'!I$122)\n+($N877*'fnd base rates'!I$123)\n+($O877*'fnd base rates'!I$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,9)))\n*$R877","v":9730.6699999999983},{"$f":"(($D877*'fnd base rates'!J$110)\n+($E877*'fnd base rates'!J$111)\n+($F877*'fnd base rates'!J$112)\n+($G877*'fnd base rates'!J$113)\n+($H877*'fnd base rates'!J$114)\n+($I877*'fnd base rates'!J$115)\n+($J877*'fnd base rates'!J$119)\n+($K877*'fnd base rates'!J$120)\n+($M877*'fnd base rates'!J$122)\n+($N877*'fnd base rates'!J$123)\n+($O877*'fnd base rates'!J$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,10)))\n*$R877","v":10697.15},{"$f":"(($D877*'fnd base rates'!K$110)\n+($E877*'fnd base rates'!K$111)\n+($F877*'fnd base rates'!K$112)\n+($G877*'fnd base rates'!K$113)\n+($H877*'fnd base rates'!K$114)\n+($I877*'fnd base rates'!K$115)\n+($J877*'fnd base rates'!K$119)\n+($K877*'fnd base rates'!K$120)\n+($M877*'fnd base rates'!K$122)\n+($N877*'fnd base rates'!K$123)\n+($O877*'fnd base rates'!K$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,11)))\n*$R877","v":30789.581308000004},{"$f":"(($D877*'fnd base rates'!L$110)\n+($E877*'fnd base rates'!L$111)\n+($F877*'fnd base rates'!L$112)\n+($G877*'fnd base rates'!L$113)\n+($H877*'fnd base rates'!L$114)\n+($I877*'fnd base rates'!L$115)\n+($J877*'fnd base rates'!L$119)\n+($K877*'fnd base rates'!L$120)\n+($M877*'fnd base rates'!L$122)\n+($N877*'fnd base rates'!L$123)\n+($O877*'fnd base rates'!L$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,12)))","v":36378.576502819487},{"$f":"(($D877*'fnd base rates'!M$110)\n+($E877*'fnd base rates'!M$111)\n+($F877*'fnd base rates'!M$112)\n+($G877*'fnd base rates'!M$113)\n+($H877*'fnd base rates'!M$114)\n+($I877*'fnd base rates'!M$115)\n+($J877*'fnd base rates'!M$119)\n+($K877*'fnd base rates'!M$120)\n+($M877*'fnd base rates'!M$122)\n+($N877*'fnd base rates'!M$123)\n+($O877*'fnd base rates'!M$124)\n+($P877*VLOOKUP($S877+15,rate_basefnd,13)))","v":0},279362.69117481948,null,3516332005,"3516","332","005",1,28,279362.69117481948,9977,0,9977,null,null,null,null,null,9977,0,9977,-16,9993,14,9979]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D878","v":0},{"$f":"'fnd enro'!E878","v":0},{"$f":"'fnd enro'!F878","v":0},{"$f":"'fnd enro'!G878","v":0},{"$f":"'fnd enro'!H878","v":13},{"$f":"'fnd enro'!I878","v":1},{"$f":"'fnd enro'!J878","v":0},{"$f":"'fnd enro'!K878","v":0.53059999999999996},{"$f":"'fnd enro'!L878","v":0},{"$f":"'fnd enro'!M878+'fnd enro'!N878","v":0},{"$f":"'fnd enro'!O878","v":1},{"$f":"'fnd enro'!P878","v":0},{"$f":"'fnd enro'!Q878+'fnd enro'!R878","v":7},{"$f":"'fnd enro'!T878","v":14},1,{"$f":"VALUE('fnd enro'!S878)","v":10},null,{"$f":"(($D878*'fnd base rates'!C$110)\n+($E878*'fnd base rates'!C$111)\n+($F878*'fnd base rates'!C$112)\n+($G878*'fnd base rates'!C$113)\n+($H878*'fnd base rates'!C$114)\n+($I878*'fnd base rates'!C$115)\n+($J878*'fnd base rates'!C$119)\n+($K878*'fnd base rates'!C$120)\n+($M878*'fnd base rates'!C$122)\n+($N878*'fnd base rates'!C$123)\n+($O878*'fnd base rates'!C$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,3)))\n*$R878","v":7452.6623880000006},{"$f":"(($D878*'fnd base rates'!D$110)\n+($E878*'fnd base rates'!D$111)\n+($F878*'fnd base rates'!D$112)\n+($G878*'fnd base rates'!D$113)\n+($H878*'fnd base rates'!D$114)\n+($I878*'fnd base rates'!D$115)\n+($J878*'fnd base rates'!D$119)\n+($K878*'fnd base rates'!D$120)\n+($M878*'fnd base rates'!D$122)\n+($N878*'fnd base rates'!D$123)\n+($O878*'fnd base rates'!D$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,4)))\n*$R878","v":12141.36},{"$f":"(($D878*'fnd base rates'!E$110)\n+($E878*'fnd base rates'!E$111)\n+($F878*'fnd base rates'!E$112)\n+($G878*'fnd base rates'!E$113)\n+($H878*'fnd base rates'!E$114)\n+($I878*'fnd base rates'!E$115)\n+($J878*'fnd base rates'!E$119)\n+($K878*'fnd base rates'!E$120)\n+($M878*'fnd base rates'!E$122)\n+($N878*'fnd base rates'!E$123)\n+($O878*'fnd base rates'!E$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,5)))\n*$R878","v":67393.832949999996},{"$f":"(($D878*'fnd base rates'!F$110)\n+($E878*'fnd base rates'!F$111)\n+($F878*'fnd base rates'!F$112)\n+($G878*'fnd base rates'!F$113)\n+($H878*'fnd base rates'!F$114)\n+($I878*'fnd base rates'!F$115)\n+($J878*'fnd base rates'!F$119)\n+($K878*'fnd base rates'!F$120)\n+($M878*'fnd base rates'!F$122)\n+($N878*'fnd base rates'!F$123)\n+($O878*'fnd base rates'!F$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,6)))\n*$R878","v":12876.060809999999},{"$f":"(($D878*'fnd base rates'!G$110)\n+($E878*'fnd base rates'!G$111)\n+($F878*'fnd base rates'!G$112)\n+($G878*'fnd base rates'!G$113)\n+($H878*'fnd base rates'!G$114)\n+($I878*'fnd base rates'!G$115)\n+($J878*'fnd base rates'!G$119)\n+($K878*'fnd base rates'!G$120)\n+($M878*'fnd base rates'!G$122)\n+($N878*'fnd base rates'!G$123)\n+($O878*'fnd base rates'!G$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,7)))\n*$R878","v":3199.3204420000002},{"$f":"(($D878*'fnd base rates'!H$110)\n+($E878*'fnd base rates'!H$111)\n+($F878*'fnd base rates'!H$112)\n+($G878*'fnd base rates'!H$113)\n+($H878*'fnd base rates'!H$114)\n+($I878*'fnd base rates'!H$115)\n+($J878*'fnd base rates'!H$119)\n+($K878*'fnd base rates'!H$120)\n+($M878*'fnd base rates'!H$122)\n+($N878*'fnd base rates'!H$123)\n+($O878*'fnd base rates'!H$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,8)))","v":7326.0500919999995},{"$f":"(($D878*'fnd base rates'!I$110)\n+($E878*'fnd base rates'!I$111)\n+($F878*'fnd base rates'!I$112)\n+($G878*'fnd base rates'!I$113)\n+($H878*'fnd base rates'!I$114)\n+($I878*'fnd base rates'!I$115)\n+($J878*'fnd base rates'!I$119)\n+($K878*'fnd base rates'!I$120)\n+($M878*'fnd base rates'!I$122)\n+($N878*'fnd base rates'!I$123)\n+($O878*'fnd base rates'!I$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,9)))\n*$R878","v":5368.57},{"$f":"(($D878*'fnd base rates'!J$110)\n+($E878*'fnd base rates'!J$111)\n+($F878*'fnd base rates'!J$112)\n+($G878*'fnd base rates'!J$113)\n+($H878*'fnd base rates'!J$114)\n+($I878*'fnd base rates'!J$115)\n+($J878*'fnd base rates'!J$119)\n+($K878*'fnd base rates'!J$120)\n+($M878*'fnd base rates'!J$122)\n+($N878*'fnd base rates'!J$123)\n+($O878*'fnd base rates'!J$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,10)))\n*$R878","v":7791.4600000000009},{"$f":"(($D878*'fnd base rates'!K$110)\n+($E878*'fnd base rates'!K$111)\n+($F878*'fnd base rates'!K$112)\n+($G878*'fnd base rates'!K$113)\n+($H878*'fnd base rates'!K$114)\n+($I878*'fnd base rates'!K$115)\n+($J878*'fnd base rates'!K$119)\n+($K878*'fnd base rates'!K$120)\n+($M878*'fnd base rates'!K$122)\n+($N878*'fnd base rates'!K$123)\n+($O878*'fnd base rates'!K$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,11)))\n*$R878","v":15536.205654000001},{"$f":"(($D878*'fnd base rates'!L$110)\n+($E878*'fnd base rates'!L$111)\n+($F878*'fnd base rates'!L$112)\n+($G878*'fnd base rates'!L$113)\n+($H878*'fnd base rates'!L$114)\n+($I878*'fnd base rates'!L$115)\n+($J878*'fnd base rates'!L$119)\n+($K878*'fnd base rates'!L$120)\n+($M878*'fnd base rates'!L$122)\n+($N878*'fnd base rates'!L$123)\n+($O878*'fnd base rates'!L$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,12)))","v":20187.918251409741},{"$f":"(($D878*'fnd base rates'!M$110)\n+($E878*'fnd base rates'!M$111)\n+($F878*'fnd base rates'!M$112)\n+($G878*'fnd base rates'!M$113)\n+($H878*'fnd base rates'!M$114)\n+($I878*'fnd base rates'!M$115)\n+($J878*'fnd base rates'!M$119)\n+($K878*'fnd base rates'!M$120)\n+($M878*'fnd base rates'!M$122)\n+($N878*'fnd base rates'!M$123)\n+($O878*'fnd base rates'!M$124)\n+($P878*VLOOKUP($S878+15,rate_basefnd,13)))","v":0},159273.44058740974,null,3516332061,"3516","332","061",1,14,159273.44058740974,11377,0,11377,null,null,null,null,null,11377,0,11377,163,11214,20,11194]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D879","v":0},{"$f":"'fnd enro'!E879","v":0},{"$f":"'fnd enro'!F879","v":0},{"$f":"'fnd enro'!G879","v":0},{"$f":"'fnd enro'!H879","v":0},{"$f":"'fnd enro'!I879","v":1},{"$f":"'fnd enro'!J879","v":0},{"$f":"'fnd enro'!K879","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L879","v":0},{"$f":"'fnd enro'!M879+'fnd enro'!N879","v":0},{"$f":"'fnd enro'!O879","v":0},{"$f":"'fnd enro'!P879","v":1},{"$f":"'fnd enro'!Q879+'fnd enro'!R879","v":1},{"$f":"'fnd enro'!T879","v":1},1,{"$f":"VALUE('fnd enro'!S879)","v":10},null,{"$f":"(($D879*'fnd base rates'!C$110)\n+($E879*'fnd base rates'!C$111)\n+($F879*'fnd base rates'!C$112)\n+($G879*'fnd base rates'!C$113)\n+($H879*'fnd base rates'!C$114)\n+($I879*'fnd base rates'!C$115)\n+($J879*'fnd base rates'!C$119)\n+($K879*'fnd base rates'!C$120)\n+($M879*'fnd base rates'!C$122)\n+($N879*'fnd base rates'!C$123)\n+($O879*'fnd base rates'!C$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,3)))\n*$R879","v":630.33874200000002},{"$f":"(($D879*'fnd base rates'!D$110)\n+($E879*'fnd base rates'!D$111)\n+($F879*'fnd base rates'!D$112)\n+($G879*'fnd base rates'!D$113)\n+($H879*'fnd base rates'!D$114)\n+($I879*'fnd base rates'!D$115)\n+($J879*'fnd base rates'!D$119)\n+($K879*'fnd base rates'!D$120)\n+($M879*'fnd base rates'!D$122)\n+($N879*'fnd base rates'!D$123)\n+($O879*'fnd base rates'!D$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,4)))\n*$R879","v":1131.8399999999999},{"$f":"(($D879*'fnd base rates'!E$110)\n+($E879*'fnd base rates'!E$111)\n+($F879*'fnd base rates'!E$112)\n+($G879*'fnd base rates'!E$113)\n+($H879*'fnd base rates'!E$114)\n+($I879*'fnd base rates'!E$115)\n+($J879*'fnd base rates'!E$119)\n+($K879*'fnd base rates'!E$120)\n+($M879*'fnd base rates'!E$122)\n+($N879*'fnd base rates'!E$123)\n+($O879*'fnd base rates'!E$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,5)))\n*$R879","v":8321.7259249999988},{"$f":"(($D879*'fnd base rates'!F$110)\n+($E879*'fnd base rates'!F$111)\n+($F879*'fnd base rates'!F$112)\n+($G879*'fnd base rates'!F$113)\n+($H879*'fnd base rates'!F$114)\n+($I879*'fnd base rates'!F$115)\n+($J879*'fnd base rates'!F$119)\n+($K879*'fnd base rates'!F$120)\n+($M879*'fnd base rates'!F$122)\n+($N879*'fnd base rates'!F$123)\n+($O879*'fnd base rates'!F$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,6)))\n*$R879","v":943.52291500000001},{"$f":"(($D879*'fnd base rates'!G$110)\n+($E879*'fnd base rates'!G$111)\n+($F879*'fnd base rates'!G$112)\n+($G879*'fnd base rates'!G$113)\n+($H879*'fnd base rates'!G$114)\n+($I879*'fnd base rates'!G$115)\n+($J879*'fnd base rates'!G$119)\n+($K879*'fnd base rates'!G$120)\n+($M879*'fnd base rates'!G$122)\n+($N879*'fnd base rates'!G$123)\n+($O879*'fnd base rates'!G$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,7)))\n*$R879","v":327.91860299999996},{"$f":"(($D879*'fnd base rates'!H$110)\n+($E879*'fnd base rates'!H$111)\n+($F879*'fnd base rates'!H$112)\n+($G879*'fnd base rates'!H$113)\n+($H879*'fnd base rates'!H$114)\n+($I879*'fnd base rates'!H$115)\n+($J879*'fnd base rates'!H$119)\n+($K879*'fnd base rates'!H$120)\n+($M879*'fnd base rates'!H$122)\n+($N879*'fnd base rates'!H$123)\n+($O879*'fnd base rates'!H$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,8)))","v":879.3035779999999},{"$f":"(($D879*'fnd base rates'!I$110)\n+($E879*'fnd base rates'!I$111)\n+($F879*'fnd base rates'!I$112)\n+($G879*'fnd base rates'!I$113)\n+($H879*'fnd base rates'!I$114)\n+($I879*'fnd base rates'!I$115)\n+($J879*'fnd base rates'!I$119)\n+($K879*'fnd base rates'!I$120)\n+($M879*'fnd base rates'!I$122)\n+($N879*'fnd base rates'!I$123)\n+($O879*'fnd base rates'!I$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,9)))\n*$R879","v":565.97},{"$f":"(($D879*'fnd base rates'!J$110)\n+($E879*'fnd base rates'!J$111)\n+($F879*'fnd base rates'!J$112)\n+($G879*'fnd base rates'!J$113)\n+($H879*'fnd base rates'!J$114)\n+($I879*'fnd base rates'!J$115)\n+($J879*'fnd base rates'!J$119)\n+($K879*'fnd base rates'!J$120)\n+($M879*'fnd base rates'!J$122)\n+($N879*'fnd base rates'!J$123)\n+($O879*'fnd base rates'!J$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,10)))\n*$R879","v":1155.58},{"$f":"(($D879*'fnd base rates'!K$110)\n+($E879*'fnd base rates'!K$111)\n+($F879*'fnd base rates'!K$112)\n+($G879*'fnd base rates'!K$113)\n+($H879*'fnd base rates'!K$114)\n+($I879*'fnd base rates'!K$115)\n+($J879*'fnd base rates'!K$119)\n+($K879*'fnd base rates'!K$120)\n+($M879*'fnd base rates'!K$122)\n+($N879*'fnd base rates'!K$123)\n+($O879*'fnd base rates'!K$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,11)))\n*$R879","v":1282.718261},{"$f":"(($D879*'fnd base rates'!L$110)\n+($E879*'fnd base rates'!L$111)\n+($F879*'fnd base rates'!L$112)\n+($G879*'fnd base rates'!L$113)\n+($H879*'fnd base rates'!L$114)\n+($I879*'fnd base rates'!L$115)\n+($J879*'fnd base rates'!L$119)\n+($K879*'fnd base rates'!L$120)\n+($M879*'fnd base rates'!L$122)\n+($N879*'fnd base rates'!L$123)\n+($O879*'fnd base rates'!L$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,12)))","v":1764.2596946288832},{"$f":"(($D879*'fnd base rates'!M$110)\n+($E879*'fnd base rates'!M$111)\n+($F879*'fnd base rates'!M$112)\n+($G879*'fnd base rates'!M$113)\n+($H879*'fnd base rates'!M$114)\n+($I879*'fnd base rates'!M$115)\n+($J879*'fnd base rates'!M$119)\n+($K879*'fnd base rates'!M$120)\n+($M879*'fnd base rates'!M$122)\n+($N879*'fnd base rates'!M$123)\n+($O879*'fnd base rates'!M$124)\n+($P879*VLOOKUP($S879+15,rate_basefnd,13)))","v":0},17003.177718628882,null,3516332087,"3516","332","087",1,1,17003.177718628882,17003,0,17003,null,null,null,null,null,17003,0,17003,-1027,18030,23,18007]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D880","v":0},{"$f":"'fnd enro'!E880","v":0},{"$f":"'fnd enro'!F880","v":0},{"$f":"'fnd enro'!G880","v":0},{"$f":"'fnd enro'!H880","v":31},{"$f":"'fnd enro'!I880","v":7},{"$f":"'fnd enro'!J880","v":0},{"$f":"'fnd enro'!K880","v":1.4401999999999999},{"$f":"'fnd enro'!L880","v":0},{"$f":"'fnd enro'!M880+'fnd enro'!N880","v":0},{"$f":"'fnd enro'!O880","v":8},{"$f":"'fnd enro'!P880","v":1},{"$f":"'fnd enro'!Q880+'fnd enro'!R880","v":24},{"$f":"'fnd enro'!T880","v":38},1,{"$f":"VALUE('fnd enro'!S880)","v":10},null,{"$f":"(($D880*'fnd base rates'!C$110)\n+($E880*'fnd base rates'!C$111)\n+($F880*'fnd base rates'!C$112)\n+($G880*'fnd base rates'!C$113)\n+($H880*'fnd base rates'!C$114)\n+($I880*'fnd base rates'!C$115)\n+($J880*'fnd base rates'!C$119)\n+($K880*'fnd base rates'!C$120)\n+($M880*'fnd base rates'!C$122)\n+($N880*'fnd base rates'!C$123)\n+($O880*'fnd base rates'!C$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,3)))\n*$R880","v":21112.082196000003},{"$f":"(($D880*'fnd base rates'!D$110)\n+($E880*'fnd base rates'!D$111)\n+($F880*'fnd base rates'!D$112)\n+($G880*'fnd base rates'!D$113)\n+($H880*'fnd base rates'!D$114)\n+($I880*'fnd base rates'!D$115)\n+($J880*'fnd base rates'!D$119)\n+($K880*'fnd base rates'!D$120)\n+($M880*'fnd base rates'!D$122)\n+($N880*'fnd base rates'!D$123)\n+($O880*'fnd base rates'!D$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,4)))\n*$R880","v":35431.949999999997},{"$f":"(($D880*'fnd base rates'!E$110)\n+($E880*'fnd base rates'!E$111)\n+($F880*'fnd base rates'!E$112)\n+($G880*'fnd base rates'!E$113)\n+($H880*'fnd base rates'!E$114)\n+($I880*'fnd base rates'!E$115)\n+($J880*'fnd base rates'!E$119)\n+($K880*'fnd base rates'!E$120)\n+($M880*'fnd base rates'!E$122)\n+($N880*'fnd base rates'!E$123)\n+($O880*'fnd base rates'!E$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,5)))\n*$R880","v":210100.55515000003},{"$f":"(($D880*'fnd base rates'!F$110)\n+($E880*'fnd base rates'!F$111)\n+($F880*'fnd base rates'!F$112)\n+($G880*'fnd base rates'!F$113)\n+($H880*'fnd base rates'!F$114)\n+($I880*'fnd base rates'!F$115)\n+($J880*'fnd base rates'!F$119)\n+($K880*'fnd base rates'!F$120)\n+($M880*'fnd base rates'!F$122)\n+($N880*'fnd base rates'!F$123)\n+($O880*'fnd base rates'!F$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,6)))\n*$R880","v":35520.030769999998},{"$f":"(($D880*'fnd base rates'!G$110)\n+($E880*'fnd base rates'!G$111)\n+($F880*'fnd base rates'!G$112)\n+($G880*'fnd base rates'!G$113)\n+($H880*'fnd base rates'!G$114)\n+($I880*'fnd base rates'!G$115)\n+($J880*'fnd base rates'!G$119)\n+($K880*'fnd base rates'!G$120)\n+($M880*'fnd base rates'!G$122)\n+($N880*'fnd base rates'!G$123)\n+($O880*'fnd base rates'!G$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,7)))\n*$R880","v":9650.6469140000008},{"$f":"(($D880*'fnd base rates'!H$110)\n+($E880*'fnd base rates'!H$111)\n+($F880*'fnd base rates'!H$112)\n+($G880*'fnd base rates'!H$113)\n+($H880*'fnd base rates'!H$114)\n+($I880*'fnd base rates'!H$115)\n+($J880*'fnd base rates'!H$119)\n+($K880*'fnd base rates'!H$120)\n+($M880*'fnd base rates'!H$122)\n+($N880*'fnd base rates'!H$123)\n+($O880*'fnd base rates'!H$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,8)))","v":21915.005964},{"$f":"(($D880*'fnd base rates'!I$110)\n+($E880*'fnd base rates'!I$111)\n+($F880*'fnd base rates'!I$112)\n+($G880*'fnd base rates'!I$113)\n+($H880*'fnd base rates'!I$114)\n+($I880*'fnd base rates'!I$115)\n+($J880*'fnd base rates'!I$119)\n+($K880*'fnd base rates'!I$120)\n+($M880*'fnd base rates'!I$122)\n+($N880*'fnd base rates'!I$123)\n+($O880*'fnd base rates'!I$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,9)))\n*$R880","v":15925.84},{"$f":"(($D880*'fnd base rates'!J$110)\n+($E880*'fnd base rates'!J$111)\n+($F880*'fnd base rates'!J$112)\n+($G880*'fnd base rates'!J$113)\n+($H880*'fnd base rates'!J$114)\n+($I880*'fnd base rates'!J$115)\n+($J880*'fnd base rates'!J$119)\n+($K880*'fnd base rates'!J$120)\n+($M880*'fnd base rates'!J$122)\n+($N880*'fnd base rates'!J$123)\n+($O880*'fnd base rates'!J$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,10)))\n*$R880","v":25611.340000000004},{"$f":"(($D880*'fnd base rates'!K$110)\n+($E880*'fnd base rates'!K$111)\n+($F880*'fnd base rates'!K$112)\n+($G880*'fnd base rates'!K$113)\n+($H880*'fnd base rates'!K$114)\n+($I880*'fnd base rates'!K$115)\n+($J880*'fnd base rates'!K$119)\n+($K880*'fnd base rates'!K$120)\n+($M880*'fnd base rates'!K$122)\n+($N880*'fnd base rates'!K$123)\n+($O880*'fnd base rates'!K$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,11)))\n*$R880","v":43758.143917999994},{"$f":"(($D880*'fnd base rates'!L$110)\n+($E880*'fnd base rates'!L$111)\n+($F880*'fnd base rates'!L$112)\n+($G880*'fnd base rates'!L$113)\n+($H880*'fnd base rates'!L$114)\n+($I880*'fnd base rates'!L$115)\n+($J880*'fnd base rates'!L$119)\n+($K880*'fnd base rates'!L$120)\n+($M880*'fnd base rates'!L$122)\n+($N880*'fnd base rates'!L$123)\n+($O880*'fnd base rates'!L$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,12)))","v":58262.3221131873},{"$f":"(($D880*'fnd base rates'!M$110)\n+($E880*'fnd base rates'!M$111)\n+($F880*'fnd base rates'!M$112)\n+($G880*'fnd base rates'!M$113)\n+($H880*'fnd base rates'!M$114)\n+($I880*'fnd base rates'!M$115)\n+($J880*'fnd base rates'!M$119)\n+($K880*'fnd base rates'!M$120)\n+($M880*'fnd base rates'!M$122)\n+($N880*'fnd base rates'!M$123)\n+($O880*'fnd base rates'!M$124)\n+($P880*VLOOKUP($S880+15,rate_basefnd,13)))","v":0},477287.91702518734,null,3516332137,"3516","332","137",1,38,477287.91702518734,12560,0,12560,null,null,null,null,null,12560,0,12560,129,12431,76,12355]
[3516,3516332159,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D881","v":0},{"$f":"'fnd enro'!E881","v":0},{"$f":"'fnd enro'!F881","v":0},{"$f":"'fnd enro'!G881","v":0},{"$f":"'fnd enro'!H881","v":1},{"$f":"'fnd enro'!I881","v":0},{"$f":"'fnd enro'!J881","v":0},{"$f":"'fnd enro'!K881","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L881","v":0},{"$f":"'fnd enro'!M881+'fnd enro'!N881","v":0},{"$f":"'fnd enro'!O881","v":0},{"$f":"'fnd enro'!P881","v":0},{"$f":"'fnd enro'!Q881+'fnd enro'!R881","v":0},{"$f":"'fnd enro'!T881","v":1},1,{"$f":"VALUE('fnd enro'!S881)","v":1},null,{"$f":"(($D881*'fnd base rates'!C$110)\n+($E881*'fnd base rates'!C$111)\n+($F881*'fnd base rates'!C$112)\n+($G881*'fnd base rates'!C$113)\n+($H881*'fnd base rates'!C$114)\n+($I881*'fnd base rates'!C$115)\n+($J881*'fnd base rates'!C$119)\n+($K881*'fnd base rates'!C$120)\n+($M881*'fnd base rates'!C$122)\n+($N881*'fnd base rates'!C$123)\n+($O881*'fnd base rates'!C$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,3)))\n*$R881","v":494.44874200000004},{"$f":"(($D881*'fnd base rates'!D$110)\n+($E881*'fnd base rates'!D$111)\n+($F881*'fnd base rates'!D$112)\n+($G881*'fnd base rates'!D$113)\n+($H881*'fnd base rates'!D$114)\n+($I881*'fnd base rates'!D$115)\n+($J881*'fnd base rates'!D$119)\n+($K881*'fnd base rates'!D$120)\n+($M881*'fnd base rates'!D$122)\n+($N881*'fnd base rates'!D$123)\n+($O881*'fnd base rates'!D$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,4)))\n*$R881","v":707.86},{"$f":"(($D881*'fnd base rates'!E$110)\n+($E881*'fnd base rates'!E$111)\n+($F881*'fnd base rates'!E$112)\n+($G881*'fnd base rates'!E$113)\n+($H881*'fnd base rates'!E$114)\n+($I881*'fnd base rates'!E$115)\n+($J881*'fnd base rates'!E$119)\n+($K881*'fnd base rates'!E$120)\n+($M881*'fnd base rates'!E$122)\n+($N881*'fnd base rates'!E$123)\n+($O881*'fnd base rates'!E$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,5)))\n*$R881","v":3194.5359250000001},{"$f":"(($D881*'fnd base rates'!F$110)\n+($E881*'fnd base rates'!F$111)\n+($F881*'fnd base rates'!F$112)\n+($G881*'fnd base rates'!F$113)\n+($H881*'fnd base rates'!F$114)\n+($I881*'fnd base rates'!F$115)\n+($J881*'fnd base rates'!F$119)\n+($K881*'fnd base rates'!F$120)\n+($M881*'fnd base rates'!F$122)\n+($N881*'fnd base rates'!F$123)\n+($O881*'fnd base rates'!F$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,6)))\n*$R881","v":915.10291500000005},{"$f":"(($D881*'fnd base rates'!G$110)\n+($E881*'fnd base rates'!G$111)\n+($F881*'fnd base rates'!G$112)\n+($G881*'fnd base rates'!G$113)\n+($H881*'fnd base rates'!G$114)\n+($I881*'fnd base rates'!G$115)\n+($J881*'fnd base rates'!G$119)\n+($K881*'fnd base rates'!G$120)\n+($M881*'fnd base rates'!G$122)\n+($N881*'fnd base rates'!G$123)\n+($O881*'fnd base rates'!G$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,7)))\n*$R881","v":155.55860300000001},{"$f":"(($D881*'fnd base rates'!H$110)\n+($E881*'fnd base rates'!H$111)\n+($F881*'fnd base rates'!H$112)\n+($G881*'fnd base rates'!H$113)\n+($H881*'fnd base rates'!H$114)\n+($I881*'fnd base rates'!H$115)\n+($J881*'fnd base rates'!H$119)\n+($K881*'fnd base rates'!H$120)\n+($M881*'fnd base rates'!H$122)\n+($N881*'fnd base rates'!H$123)\n+($O881*'fnd base rates'!H$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D881*'fnd base rates'!I$110)\n+($E881*'fnd base rates'!I$111)\n+($F881*'fnd base rates'!I$112)\n+($G881*'fnd base rates'!I$113)\n+($H881*'fnd base rates'!I$114)\n+($I881*'fnd base rates'!I$115)\n+($J881*'fnd base rates'!I$119)\n+($K881*'fnd base rates'!I$120)\n+($M881*'fnd base rates'!I$122)\n+($N881*'fnd base rates'!I$123)\n+($O881*'fnd base rates'!I$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,9)))\n*$R881","v":314.38},{"$f":"(($D881*'fnd base rates'!J$110)\n+($E881*'fnd base rates'!J$111)\n+($F881*'fnd base rates'!J$112)\n+($G881*'fnd base rates'!J$113)\n+($H881*'fnd base rates'!J$114)\n+($I881*'fnd base rates'!J$115)\n+($J881*'fnd base rates'!J$119)\n+($K881*'fnd base rates'!J$120)\n+($M881*'fnd base rates'!J$122)\n+($N881*'fnd base rates'!J$123)\n+($O881*'fnd base rates'!J$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,10)))\n*$R881","v":230.21},{"$f":"(($D881*'fnd base rates'!K$110)\n+($E881*'fnd base rates'!K$111)\n+($F881*'fnd base rates'!K$112)\n+($G881*'fnd base rates'!K$113)\n+($H881*'fnd base rates'!K$114)\n+($I881*'fnd base rates'!K$115)\n+($J881*'fnd base rates'!K$119)\n+($K881*'fnd base rates'!K$120)\n+($M881*'fnd base rates'!K$122)\n+($N881*'fnd base rates'!K$123)\n+($O881*'fnd base rates'!K$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,11)))\n*$R881","v":1091.648261},{"$f":"(($D881*'fnd base rates'!L$110)\n+($E881*'fnd base rates'!L$111)\n+($F881*'fnd base rates'!L$112)\n+($G881*'fnd base rates'!L$113)\n+($H881*'fnd base rates'!L$114)\n+($I881*'fnd base rates'!L$115)\n+($J881*'fnd base rates'!L$119)\n+($K881*'fnd base rates'!L$120)\n+($M881*'fnd base rates'!L$122)\n+($N881*'fnd base rates'!L$123)\n+($O881*'fnd base rates'!L$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D881*'fnd base rates'!M$110)\n+($E881*'fnd base rates'!M$111)\n+($F881*'fnd base rates'!M$112)\n+($G881*'fnd base rates'!M$113)\n+($H881*'fnd base rates'!M$114)\n+($I881*'fnd base rates'!M$115)\n+($J881*'fnd base rates'!M$119)\n+($K881*'fnd base rates'!M$120)\n+($M881*'fnd base rates'!M$122)\n+($N881*'fnd base rates'!M$123)\n+($O881*'fnd base rates'!M$124)\n+($P881*VLOOKUP($S881+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,3516332159,"3516","332","159",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D882","v":0},{"$f":"'fnd enro'!E882","v":0},{"$f":"'fnd enro'!F882","v":0},{"$f":"'fnd enro'!G882","v":0},{"$f":"'fnd enro'!H882","v":1},{"$f":"'fnd enro'!I882","v":1},{"$f":"'fnd enro'!J882","v":0},{"$f":"'fnd enro'!K882","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L882","v":0},{"$f":"'fnd enro'!M882+'fnd enro'!N882","v":0},{"$f":"'fnd enro'!O882","v":0},{"$f":"'fnd enro'!P882","v":0},{"$f":"'fnd enro'!Q882+'fnd enro'!R882","v":0},{"$f":"'fnd enro'!T882","v":2},1,{"$f":"VALUE('fnd enro'!S882)","v":1},null,{"$f":"(($D882*'fnd base rates'!C$110)\n+($E882*'fnd base rates'!C$111)\n+($F882*'fnd base rates'!C$112)\n+($G882*'fnd base rates'!C$113)\n+($H882*'fnd base rates'!C$114)\n+($I882*'fnd base rates'!C$115)\n+($J882*'fnd base rates'!C$119)\n+($K882*'fnd base rates'!C$120)\n+($M882*'fnd base rates'!C$122)\n+($N882*'fnd base rates'!C$123)\n+($O882*'fnd base rates'!C$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,3)))\n*$R882","v":988.89748400000008},{"$f":"(($D882*'fnd base rates'!D$110)\n+($E882*'fnd base rates'!D$111)\n+($F882*'fnd base rates'!D$112)\n+($G882*'fnd base rates'!D$113)\n+($H882*'fnd base rates'!D$114)\n+($I882*'fnd base rates'!D$115)\n+($J882*'fnd base rates'!D$119)\n+($K882*'fnd base rates'!D$120)\n+($M882*'fnd base rates'!D$122)\n+($N882*'fnd base rates'!D$123)\n+($O882*'fnd base rates'!D$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,4)))\n*$R882","v":1415.72},{"$f":"(($D882*'fnd base rates'!E$110)\n+($E882*'fnd base rates'!E$111)\n+($F882*'fnd base rates'!E$112)\n+($G882*'fnd base rates'!E$113)\n+($H882*'fnd base rates'!E$114)\n+($I882*'fnd base rates'!E$115)\n+($J882*'fnd base rates'!E$119)\n+($K882*'fnd base rates'!E$120)\n+($M882*'fnd base rates'!E$122)\n+($N882*'fnd base rates'!E$123)\n+($O882*'fnd base rates'!E$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,5)))\n*$R882","v":7733.1618500000004},{"$f":"(($D882*'fnd base rates'!F$110)\n+($E882*'fnd base rates'!F$111)\n+($F882*'fnd base rates'!F$112)\n+($G882*'fnd base rates'!F$113)\n+($H882*'fnd base rates'!F$114)\n+($I882*'fnd base rates'!F$115)\n+($J882*'fnd base rates'!F$119)\n+($K882*'fnd base rates'!F$120)\n+($M882*'fnd base rates'!F$122)\n+($N882*'fnd base rates'!F$123)\n+($O882*'fnd base rates'!F$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,6)))\n*$R882","v":1729.8358300000002},{"$f":"(($D882*'fnd base rates'!G$110)\n+($E882*'fnd base rates'!G$111)\n+($F882*'fnd base rates'!G$112)\n+($G882*'fnd base rates'!G$113)\n+($H882*'fnd base rates'!G$114)\n+($I882*'fnd base rates'!G$115)\n+($J882*'fnd base rates'!G$119)\n+($K882*'fnd base rates'!G$120)\n+($M882*'fnd base rates'!G$122)\n+($N882*'fnd base rates'!G$123)\n+($O882*'fnd base rates'!G$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,7)))\n*$R882","v":306.88720599999999},{"$f":"(($D882*'fnd base rates'!H$110)\n+($E882*'fnd base rates'!H$111)\n+($F882*'fnd base rates'!H$112)\n+($G882*'fnd base rates'!H$113)\n+($H882*'fnd base rates'!H$114)\n+($I882*'fnd base rates'!H$115)\n+($J882*'fnd base rates'!H$119)\n+($K882*'fnd base rates'!H$120)\n+($M882*'fnd base rates'!H$122)\n+($N882*'fnd base rates'!H$123)\n+($O882*'fnd base rates'!H$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,8)))","v":1249.9171559999997},{"$f":"(($D882*'fnd base rates'!I$110)\n+($E882*'fnd base rates'!I$111)\n+($F882*'fnd base rates'!I$112)\n+($G882*'fnd base rates'!I$113)\n+($H882*'fnd base rates'!I$114)\n+($I882*'fnd base rates'!I$115)\n+($J882*'fnd base rates'!I$119)\n+($K882*'fnd base rates'!I$120)\n+($M882*'fnd base rates'!I$122)\n+($N882*'fnd base rates'!I$123)\n+($O882*'fnd base rates'!I$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,9)))\n*$R882","v":708.47},{"$f":"(($D882*'fnd base rates'!J$110)\n+($E882*'fnd base rates'!J$111)\n+($F882*'fnd base rates'!J$112)\n+($G882*'fnd base rates'!J$113)\n+($H882*'fnd base rates'!J$114)\n+($I882*'fnd base rates'!J$115)\n+($J882*'fnd base rates'!J$119)\n+($K882*'fnd base rates'!J$120)\n+($M882*'fnd base rates'!J$122)\n+($N882*'fnd base rates'!J$123)\n+($O882*'fnd base rates'!J$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,10)))\n*$R882","v":761.06000000000006},{"$f":"(($D882*'fnd base rates'!K$110)\n+($E882*'fnd base rates'!K$111)\n+($F882*'fnd base rates'!K$112)\n+($G882*'fnd base rates'!K$113)\n+($H882*'fnd base rates'!K$114)\n+($I882*'fnd base rates'!K$115)\n+($J882*'fnd base rates'!K$119)\n+($K882*'fnd base rates'!K$120)\n+($M882*'fnd base rates'!K$122)\n+($N882*'fnd base rates'!K$123)\n+($O882*'fnd base rates'!K$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,11)))\n*$R882","v":2153.5965219999998},{"$f":"(($D882*'fnd base rates'!L$110)\n+($E882*'fnd base rates'!L$111)\n+($F882*'fnd base rates'!L$112)\n+($G882*'fnd base rates'!L$113)\n+($H882*'fnd base rates'!L$114)\n+($I882*'fnd base rates'!L$115)\n+($J882*'fnd base rates'!L$119)\n+($K882*'fnd base rates'!L$120)\n+($M882*'fnd base rates'!L$122)\n+($N882*'fnd base rates'!L$123)\n+($O882*'fnd base rates'!L$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,12)))","v":2293.4511220735644},{"$f":"(($D882*'fnd base rates'!M$110)\n+($E882*'fnd base rates'!M$111)\n+($F882*'fnd base rates'!M$112)\n+($G882*'fnd base rates'!M$113)\n+($H882*'fnd base rates'!M$114)\n+($I882*'fnd base rates'!M$115)\n+($J882*'fnd base rates'!M$119)\n+($K882*'fnd base rates'!M$120)\n+($M882*'fnd base rates'!M$122)\n+($N882*'fnd base rates'!M$123)\n+($O882*'fnd base rates'!M$124)\n+($P882*VLOOKUP($S882+15,rate_basefnd,13)))","v":0},19340.997170073562,null,3516332278,"3516","332","278",1,2,19340.997170073562,9670,0,9670,null,null,null,null,null,9670,0,9670,-3,9673,13,9660]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D883","v":0},{"$f":"'fnd enro'!E883","v":0},{"$f":"'fnd enro'!F883","v":0},{"$f":"'fnd enro'!G883","v":0},{"$f":"'fnd enro'!H883","v":36},{"$f":"'fnd enro'!I883","v":14},{"$f":"'fnd enro'!J883","v":0},{"$f":"'fnd enro'!K883","v":1.895},{"$f":"'fnd enro'!L883","v":0},{"$f":"'fnd enro'!M883+'fnd enro'!N883","v":0},{"$f":"'fnd enro'!O883","v":8},{"$f":"'fnd enro'!P883","v":1},{"$f":"'fnd enro'!Q883+'fnd enro'!R883","v":38},{"$f":"'fnd enro'!T883","v":50},1,{"$f":"VALUE('fnd enro'!S883)","v":10},null,{"$f":"(($D883*'fnd base rates'!C$110)\n+($E883*'fnd base rates'!C$111)\n+($F883*'fnd base rates'!C$112)\n+($G883*'fnd base rates'!C$113)\n+($H883*'fnd base rates'!C$114)\n+($I883*'fnd base rates'!C$115)\n+($J883*'fnd base rates'!C$119)\n+($K883*'fnd base rates'!C$120)\n+($M883*'fnd base rates'!C$122)\n+($N883*'fnd base rates'!C$123)\n+($O883*'fnd base rates'!C$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,3)))\n*$R883","v":27917.667100000002},{"$f":"(($D883*'fnd base rates'!D$110)\n+($E883*'fnd base rates'!D$111)\n+($F883*'fnd base rates'!D$112)\n+($G883*'fnd base rates'!D$113)\n+($H883*'fnd base rates'!D$114)\n+($I883*'fnd base rates'!D$115)\n+($J883*'fnd base rates'!D$119)\n+($K883*'fnd base rates'!D$120)\n+($M883*'fnd base rates'!D$122)\n+($N883*'fnd base rates'!D$123)\n+($O883*'fnd base rates'!D$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,4)))\n*$R883","v":48058.93},{"$f":"(($D883*'fnd base rates'!E$110)\n+($E883*'fnd base rates'!E$111)\n+($F883*'fnd base rates'!E$112)\n+($G883*'fnd base rates'!E$113)\n+($H883*'fnd base rates'!E$114)\n+($I883*'fnd base rates'!E$115)\n+($J883*'fnd base rates'!E$119)\n+($K883*'fnd base rates'!E$120)\n+($M883*'fnd base rates'!E$122)\n+($N883*'fnd base rates'!E$123)\n+($O883*'fnd base rates'!E$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,5)))\n*$R883","v":298186.29625000001},{"$f":"(($D883*'fnd base rates'!F$110)\n+($E883*'fnd base rates'!F$111)\n+($F883*'fnd base rates'!F$112)\n+($G883*'fnd base rates'!F$113)\n+($H883*'fnd base rates'!F$114)\n+($I883*'fnd base rates'!F$115)\n+($J883*'fnd base rates'!F$119)\n+($K883*'fnd base rates'!F$120)\n+($M883*'fnd base rates'!F$122)\n+($N883*'fnd base rates'!F$123)\n+($O883*'fnd base rates'!F$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,6)))\n*$R883","v":45798.675750000002},{"$f":"(($D883*'fnd base rates'!G$110)\n+($E883*'fnd base rates'!G$111)\n+($F883*'fnd base rates'!G$112)\n+($G883*'fnd base rates'!G$113)\n+($H883*'fnd base rates'!G$114)\n+($I883*'fnd base rates'!G$115)\n+($J883*'fnd base rates'!G$119)\n+($K883*'fnd base rates'!G$120)\n+($M883*'fnd base rates'!G$122)\n+($N883*'fnd base rates'!G$123)\n+($O883*'fnd base rates'!G$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,7)))\n*$R883","v":13444.940150000002},{"$f":"(($D883*'fnd base rates'!H$110)\n+($E883*'fnd base rates'!H$111)\n+($F883*'fnd base rates'!H$112)\n+($G883*'fnd base rates'!H$113)\n+($H883*'fnd base rates'!H$114)\n+($I883*'fnd base rates'!H$115)\n+($J883*'fnd base rates'!H$119)\n+($K883*'fnd base rates'!H$120)\n+($M883*'fnd base rates'!H$122)\n+($N883*'fnd base rates'!H$123)\n+($O883*'fnd base rates'!H$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,8)))","v":29996.3989},{"$f":"(($D883*'fnd base rates'!I$110)\n+($E883*'fnd base rates'!I$111)\n+($F883*'fnd base rates'!I$112)\n+($G883*'fnd base rates'!I$113)\n+($H883*'fnd base rates'!I$114)\n+($I883*'fnd base rates'!I$115)\n+($J883*'fnd base rates'!I$119)\n+($K883*'fnd base rates'!I$120)\n+($M883*'fnd base rates'!I$122)\n+($N883*'fnd base rates'!I$123)\n+($O883*'fnd base rates'!I$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,9)))\n*$R883","v":21890.03},{"$f":"(($D883*'fnd base rates'!J$110)\n+($E883*'fnd base rates'!J$111)\n+($F883*'fnd base rates'!J$112)\n+($G883*'fnd base rates'!J$113)\n+($H883*'fnd base rates'!J$114)\n+($I883*'fnd base rates'!J$115)\n+($J883*'fnd base rates'!J$119)\n+($K883*'fnd base rates'!J$120)\n+($M883*'fnd base rates'!J$122)\n+($N883*'fnd base rates'!J$123)\n+($O883*'fnd base rates'!J$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,10)))\n*$R883","v":38966.959999999999},{"$f":"(($D883*'fnd base rates'!K$110)\n+($E883*'fnd base rates'!K$111)\n+($F883*'fnd base rates'!K$112)\n+($G883*'fnd base rates'!K$113)\n+($H883*'fnd base rates'!K$114)\n+($I883*'fnd base rates'!K$115)\n+($J883*'fnd base rates'!K$119)\n+($K883*'fnd base rates'!K$120)\n+($M883*'fnd base rates'!K$122)\n+($N883*'fnd base rates'!K$123)\n+($O883*'fnd base rates'!K$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,11)))\n*$R883","v":56650.023049999996},{"$f":"(($D883*'fnd base rates'!L$110)\n+($E883*'fnd base rates'!L$111)\n+($F883*'fnd base rates'!L$112)\n+($G883*'fnd base rates'!L$113)\n+($H883*'fnd base rates'!L$114)\n+($I883*'fnd base rates'!L$115)\n+($J883*'fnd base rates'!L$119)\n+($K883*'fnd base rates'!L$120)\n+($M883*'fnd base rates'!L$122)\n+($N883*'fnd base rates'!L$123)\n+($O883*'fnd base rates'!L$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,12)))","v":78446.917112812895},{"$f":"(($D883*'fnd base rates'!M$110)\n+($E883*'fnd base rates'!M$111)\n+($F883*'fnd base rates'!M$112)\n+($G883*'fnd base rates'!M$113)\n+($H883*'fnd base rates'!M$114)\n+($I883*'fnd base rates'!M$115)\n+($J883*'fnd base rates'!M$119)\n+($K883*'fnd base rates'!M$120)\n+($M883*'fnd base rates'!M$122)\n+($N883*'fnd base rates'!M$123)\n+($O883*'fnd base rates'!M$124)\n+($P883*VLOOKUP($S883+15,rate_basefnd,13)))","v":0},659356.83831281296,null,3516332281,"3516","332","281",1,50,659356.83831281296,13187,0,13187,null,null,null,null,null,13187,0,13187,204,12983,77,12906]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D884","v":0},{"$f":"'fnd enro'!E884","v":0},{"$f":"'fnd enro'!F884","v":0},{"$f":"'fnd enro'!G884","v":0},{"$f":"'fnd enro'!H884","v":35},{"$f":"'fnd enro'!I884","v":10},{"$f":"'fnd enro'!J884","v":0},{"$f":"'fnd enro'!K884","v":1.7055},{"$f":"'fnd enro'!L884","v":0},{"$f":"'fnd enro'!M884+'fnd enro'!N884","v":0},{"$f":"'fnd enro'!O884","v":0},{"$f":"'fnd enro'!P884","v":1},{"$f":"'fnd enro'!Q884+'fnd enro'!R884","v":15},{"$f":"'fnd enro'!T884","v":45},1,{"$f":"VALUE('fnd enro'!S884)","v":7},null,{"$f":"(($D884*'fnd base rates'!C$110)\n+($E884*'fnd base rates'!C$111)\n+($F884*'fnd base rates'!C$112)\n+($G884*'fnd base rates'!C$113)\n+($H884*'fnd base rates'!C$114)\n+($I884*'fnd base rates'!C$115)\n+($J884*'fnd base rates'!C$119)\n+($K884*'fnd base rates'!C$120)\n+($M884*'fnd base rates'!C$122)\n+($N884*'fnd base rates'!C$123)\n+($O884*'fnd base rates'!C$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,3)))\n*$R884","v":23197.383389999999},{"$f":"(($D884*'fnd base rates'!D$110)\n+($E884*'fnd base rates'!D$111)\n+($F884*'fnd base rates'!D$112)\n+($G884*'fnd base rates'!D$113)\n+($H884*'fnd base rates'!D$114)\n+($I884*'fnd base rates'!D$115)\n+($J884*'fnd base rates'!D$119)\n+($K884*'fnd base rates'!D$120)\n+($M884*'fnd base rates'!D$122)\n+($N884*'fnd base rates'!D$123)\n+($O884*'fnd base rates'!D$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,4)))\n*$R884","v":36121.590000000004},{"$f":"(($D884*'fnd base rates'!E$110)\n+($E884*'fnd base rates'!E$111)\n+($F884*'fnd base rates'!E$112)\n+($G884*'fnd base rates'!E$113)\n+($H884*'fnd base rates'!E$114)\n+($I884*'fnd base rates'!E$115)\n+($J884*'fnd base rates'!E$119)\n+($K884*'fnd base rates'!E$120)\n+($M884*'fnd base rates'!E$122)\n+($N884*'fnd base rates'!E$123)\n+($O884*'fnd base rates'!E$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,5)))\n*$R884","v":198502.29662499999},{"$f":"(($D884*'fnd base rates'!F$110)\n+($E884*'fnd base rates'!F$111)\n+($F884*'fnd base rates'!F$112)\n+($G884*'fnd base rates'!F$113)\n+($H884*'fnd base rates'!F$114)\n+($I884*'fnd base rates'!F$115)\n+($J884*'fnd base rates'!F$119)\n+($K884*'fnd base rates'!F$120)\n+($M884*'fnd base rates'!F$122)\n+($N884*'fnd base rates'!F$123)\n+($O884*'fnd base rates'!F$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,6)))\n*$R884","v":40304.721174999999},{"$f":"(($D884*'fnd base rates'!G$110)\n+($E884*'fnd base rates'!G$111)\n+($F884*'fnd base rates'!G$112)\n+($G884*'fnd base rates'!G$113)\n+($H884*'fnd base rates'!G$114)\n+($I884*'fnd base rates'!G$115)\n+($J884*'fnd base rates'!G$119)\n+($K884*'fnd base rates'!G$120)\n+($M884*'fnd base rates'!G$122)\n+($N884*'fnd base rates'!G$123)\n+($O884*'fnd base rates'!G$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,7)))\n*$R884","v":8954.9771349999992},{"$f":"(($D884*'fnd base rates'!H$110)\n+($E884*'fnd base rates'!H$111)\n+($F884*'fnd base rates'!H$112)\n+($G884*'fnd base rates'!H$113)\n+($H884*'fnd base rates'!H$114)\n+($I884*'fnd base rates'!H$115)\n+($J884*'fnd base rates'!H$119)\n+($K884*'fnd base rates'!H$120)\n+($M884*'fnd base rates'!H$122)\n+($N884*'fnd base rates'!H$123)\n+($O884*'fnd base rates'!H$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,8)))","v":24992.191009999999},{"$f":"(($D884*'fnd base rates'!I$110)\n+($E884*'fnd base rates'!I$111)\n+($F884*'fnd base rates'!I$112)\n+($G884*'fnd base rates'!I$113)\n+($H884*'fnd base rates'!I$114)\n+($I884*'fnd base rates'!I$115)\n+($J884*'fnd base rates'!I$119)\n+($K884*'fnd base rates'!I$120)\n+($M884*'fnd base rates'!I$122)\n+($N884*'fnd base rates'!I$123)\n+($O884*'fnd base rates'!I$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,9)))\n*$R884","v":16635.59},{"$f":"(($D884*'fnd base rates'!J$110)\n+($E884*'fnd base rates'!J$111)\n+($F884*'fnd base rates'!J$112)\n+($G884*'fnd base rates'!J$113)\n+($H884*'fnd base rates'!J$114)\n+($I884*'fnd base rates'!J$115)\n+($J884*'fnd base rates'!J$119)\n+($K884*'fnd base rates'!J$120)\n+($M884*'fnd base rates'!J$122)\n+($N884*'fnd base rates'!J$123)\n+($O884*'fnd base rates'!J$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,10)))\n*$R884","v":21886.25},{"$f":"(($D884*'fnd base rates'!K$110)\n+($E884*'fnd base rates'!K$111)\n+($F884*'fnd base rates'!K$112)\n+($G884*'fnd base rates'!K$113)\n+($H884*'fnd base rates'!K$114)\n+($I884*'fnd base rates'!K$115)\n+($J884*'fnd base rates'!K$119)\n+($K884*'fnd base rates'!K$120)\n+($M884*'fnd base rates'!K$122)\n+($N884*'fnd base rates'!K$123)\n+($O884*'fnd base rates'!K$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,11)))\n*$R884","v":49047.941745000004},{"$f":"(($D884*'fnd base rates'!L$110)\n+($E884*'fnd base rates'!L$111)\n+($F884*'fnd base rates'!L$112)\n+($G884*'fnd base rates'!L$113)\n+($H884*'fnd base rates'!L$114)\n+($I884*'fnd base rates'!L$115)\n+($J884*'fnd base rates'!L$119)\n+($K884*'fnd base rates'!L$120)\n+($M884*'fnd base rates'!L$122)\n+($N884*'fnd base rates'!L$123)\n+($O884*'fnd base rates'!L$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,12)))","v":59615.11690685268},{"$f":"(($D884*'fnd base rates'!M$110)\n+($E884*'fnd base rates'!M$111)\n+($F884*'fnd base rates'!M$112)\n+($G884*'fnd base rates'!M$113)\n+($H884*'fnd base rates'!M$114)\n+($I884*'fnd base rates'!M$115)\n+($J884*'fnd base rates'!M$119)\n+($K884*'fnd base rates'!M$120)\n+($M884*'fnd base rates'!M$122)\n+($N884*'fnd base rates'!M$123)\n+($O884*'fnd base rates'!M$124)\n+($P884*VLOOKUP($S884+15,rate_basefnd,13)))","v":0},479258.05798685271,null,3516332325,"3516","332","325",1,45,479258.05798685271,10650,0,10650,null,null,null,null,null,10650,0,10650,53,10597,16,10581]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D885","v":0},{"$f":"'fnd enro'!E885","v":0},{"$f":"'fnd enro'!F885","v":0},{"$f":"'fnd enro'!G885","v":0},{"$f":"'fnd enro'!H885","v":24},{"$f":"'fnd enro'!I885","v":4},{"$f":"'fnd enro'!J885","v":0},{"$f":"'fnd enro'!K885","v":1.0611999999999999},{"$f":"'fnd enro'!L885","v":0},{"$f":"'fnd enro'!M885+'fnd enro'!N885","v":0},{"$f":"'fnd enro'!O885","v":2},{"$f":"'fnd enro'!P885","v":2},{"$f":"'fnd enro'!Q885+'fnd enro'!R885","v":17},{"$f":"'fnd enro'!T885","v":28},1,{"$f":"VALUE('fnd enro'!S885)","v":10},null,{"$f":"(($D885*'fnd base rates'!C$110)\n+($E885*'fnd base rates'!C$111)\n+($F885*'fnd base rates'!C$112)\n+($G885*'fnd base rates'!C$113)\n+($H885*'fnd base rates'!C$114)\n+($I885*'fnd base rates'!C$115)\n+($J885*'fnd base rates'!C$119)\n+($K885*'fnd base rates'!C$120)\n+($M885*'fnd base rates'!C$122)\n+($N885*'fnd base rates'!C$123)\n+($O885*'fnd base rates'!C$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,3)))\n*$R885","v":15239.404775999999},{"$f":"(($D885*'fnd base rates'!D$110)\n+($E885*'fnd base rates'!D$111)\n+($F885*'fnd base rates'!D$112)\n+($G885*'fnd base rates'!D$113)\n+($H885*'fnd base rates'!D$114)\n+($I885*'fnd base rates'!D$115)\n+($J885*'fnd base rates'!D$119)\n+($K885*'fnd base rates'!D$120)\n+($M885*'fnd base rates'!D$122)\n+($N885*'fnd base rates'!D$123)\n+($O885*'fnd base rates'!D$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,4)))\n*$R885","v":25425.87},{"$f":"(($D885*'fnd base rates'!E$110)\n+($E885*'fnd base rates'!E$111)\n+($F885*'fnd base rates'!E$112)\n+($G885*'fnd base rates'!E$113)\n+($H885*'fnd base rates'!E$114)\n+($I885*'fnd base rates'!E$115)\n+($J885*'fnd base rates'!E$119)\n+($K885*'fnd base rates'!E$120)\n+($M885*'fnd base rates'!E$122)\n+($N885*'fnd base rates'!E$123)\n+($O885*'fnd base rates'!E$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,5)))\n*$R885","v":147923.66590000002},{"$f":"(($D885*'fnd base rates'!F$110)\n+($E885*'fnd base rates'!F$111)\n+($F885*'fnd base rates'!F$112)\n+($G885*'fnd base rates'!F$113)\n+($H885*'fnd base rates'!F$114)\n+($I885*'fnd base rates'!F$115)\n+($J885*'fnd base rates'!F$119)\n+($K885*'fnd base rates'!F$120)\n+($M885*'fnd base rates'!F$122)\n+($N885*'fnd base rates'!F$123)\n+($O885*'fnd base rates'!F$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,6)))\n*$R885","v":25808.961620000002},{"$f":"(($D885*'fnd base rates'!G$110)\n+($E885*'fnd base rates'!G$111)\n+($F885*'fnd base rates'!G$112)\n+($G885*'fnd base rates'!G$113)\n+($H885*'fnd base rates'!G$114)\n+($I885*'fnd base rates'!G$115)\n+($J885*'fnd base rates'!G$119)\n+($K885*'fnd base rates'!G$120)\n+($M885*'fnd base rates'!G$122)\n+($N885*'fnd base rates'!G$123)\n+($O885*'fnd base rates'!G$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,7)))\n*$R885","v":6883.1608840000008},{"$f":"(($D885*'fnd base rates'!H$110)\n+($E885*'fnd base rates'!H$111)\n+($F885*'fnd base rates'!H$112)\n+($G885*'fnd base rates'!H$113)\n+($H885*'fnd base rates'!H$114)\n+($I885*'fnd base rates'!H$115)\n+($J885*'fnd base rates'!H$119)\n+($K885*'fnd base rates'!H$120)\n+($M885*'fnd base rates'!H$122)\n+($N885*'fnd base rates'!H$123)\n+($O885*'fnd base rates'!H$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,8)))","v":15464.090183999999},{"$f":"(($D885*'fnd base rates'!I$110)\n+($E885*'fnd base rates'!I$111)\n+($F885*'fnd base rates'!I$112)\n+($G885*'fnd base rates'!I$113)\n+($H885*'fnd base rates'!I$114)\n+($I885*'fnd base rates'!I$115)\n+($J885*'fnd base rates'!I$119)\n+($K885*'fnd base rates'!I$120)\n+($M885*'fnd base rates'!I$122)\n+($N885*'fnd base rates'!I$123)\n+($O885*'fnd base rates'!I$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,9)))\n*$R885","v":11357.009999999998},{"$f":"(($D885*'fnd base rates'!J$110)\n+($E885*'fnd base rates'!J$111)\n+($F885*'fnd base rates'!J$112)\n+($G885*'fnd base rates'!J$113)\n+($H885*'fnd base rates'!J$114)\n+($I885*'fnd base rates'!J$115)\n+($J885*'fnd base rates'!J$119)\n+($K885*'fnd base rates'!J$120)\n+($M885*'fnd base rates'!J$122)\n+($N885*'fnd base rates'!J$123)\n+($O885*'fnd base rates'!J$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,10)))\n*$R885","v":18039.990000000002},{"$f":"(($D885*'fnd base rates'!K$110)\n+($E885*'fnd base rates'!K$111)\n+($F885*'fnd base rates'!K$112)\n+($G885*'fnd base rates'!K$113)\n+($H885*'fnd base rates'!K$114)\n+($I885*'fnd base rates'!K$115)\n+($J885*'fnd base rates'!K$119)\n+($K885*'fnd base rates'!K$120)\n+($M885*'fnd base rates'!K$122)\n+($N885*'fnd base rates'!K$123)\n+($O885*'fnd base rates'!K$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,11)))\n*$R885","v":31454.551308000002},{"$f":"(($D885*'fnd base rates'!L$110)\n+($E885*'fnd base rates'!L$111)\n+($F885*'fnd base rates'!L$112)\n+($G885*'fnd base rates'!L$113)\n+($H885*'fnd base rates'!L$114)\n+($I885*'fnd base rates'!L$115)\n+($J885*'fnd base rates'!L$119)\n+($K885*'fnd base rates'!L$120)\n+($M885*'fnd base rates'!L$122)\n+($N885*'fnd base rates'!L$123)\n+($O885*'fnd base rates'!L$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,12)))","v":41975.103037187881},{"$f":"(($D885*'fnd base rates'!M$110)\n+($E885*'fnd base rates'!M$111)\n+($F885*'fnd base rates'!M$112)\n+($G885*'fnd base rates'!M$113)\n+($H885*'fnd base rates'!M$114)\n+($I885*'fnd base rates'!M$115)\n+($J885*'fnd base rates'!M$119)\n+($K885*'fnd base rates'!M$120)\n+($M885*'fnd base rates'!M$122)\n+($N885*'fnd base rates'!M$123)\n+($O885*'fnd base rates'!M$124)\n+($P885*VLOOKUP($S885+15,rate_basefnd,13)))","v":0},339571.80770918797,null,3516332332,"3516","332","332",1,28,339571.80770918797,12128,0,12128,null,null,null,null,null,12128,0,12128,104,12024,21,12003]
[3516,3516332672,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D886","v":0},{"$f":"'fnd enro'!E886","v":0},{"$f":"'fnd enro'!F886","v":0},{"$f":"'fnd enro'!G886","v":0},{"$f":"'fnd enro'!H886","v":0},{"$f":"'fnd enro'!I886","v":1},{"$f":"'fnd enro'!J886","v":0},{"$f":"'fnd enro'!K886","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L886","v":0},{"$f":"'fnd enro'!M886+'fnd enro'!N886","v":0},{"$f":"'fnd enro'!O886","v":0},{"$f":"'fnd enro'!P886","v":0},{"$f":"'fnd enro'!Q886+'fnd enro'!R886","v":1},{"$f":"'fnd enro'!T886","v":1},1,{"$f":"VALUE('fnd enro'!S886)","v":10},null,{"$f":"(($D886*'fnd base rates'!C$110)\n+($E886*'fnd base rates'!C$111)\n+($F886*'fnd base rates'!C$112)\n+($G886*'fnd base rates'!C$113)\n+($H886*'fnd base rates'!C$114)\n+($I886*'fnd base rates'!C$115)\n+($J886*'fnd base rates'!C$119)\n+($K886*'fnd base rates'!C$120)\n+($M886*'fnd base rates'!C$122)\n+($N886*'fnd base rates'!C$123)\n+($O886*'fnd base rates'!C$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,3)))\n*$R886","v":556.74874199999999},{"$f":"(($D886*'fnd base rates'!D$110)\n+($E886*'fnd base rates'!D$111)\n+($F886*'fnd base rates'!D$112)\n+($G886*'fnd base rates'!D$113)\n+($H886*'fnd base rates'!D$114)\n+($I886*'fnd base rates'!D$115)\n+($J886*'fnd base rates'!D$119)\n+($K886*'fnd base rates'!D$120)\n+($M886*'fnd base rates'!D$122)\n+($N886*'fnd base rates'!D$123)\n+($O886*'fnd base rates'!D$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,4)))\n*$R886","v":1003.05},{"$f":"(($D886*'fnd base rates'!E$110)\n+($E886*'fnd base rates'!E$111)\n+($F886*'fnd base rates'!E$112)\n+($G886*'fnd base rates'!E$113)\n+($H886*'fnd base rates'!E$114)\n+($I886*'fnd base rates'!E$115)\n+($J886*'fnd base rates'!E$119)\n+($K886*'fnd base rates'!E$120)\n+($M886*'fnd base rates'!E$122)\n+($N886*'fnd base rates'!E$123)\n+($O886*'fnd base rates'!E$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,5)))\n*$R886","v":7420.2459250000002},{"$f":"(($D886*'fnd base rates'!F$110)\n+($E886*'fnd base rates'!F$111)\n+($F886*'fnd base rates'!F$112)\n+($G886*'fnd base rates'!F$113)\n+($H886*'fnd base rates'!F$114)\n+($I886*'fnd base rates'!F$115)\n+($J886*'fnd base rates'!F$119)\n+($K886*'fnd base rates'!F$120)\n+($M886*'fnd base rates'!F$122)\n+($N886*'fnd base rates'!F$123)\n+($O886*'fnd base rates'!F$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,6)))\n*$R886","v":814.73291500000005},{"$f":"(($D886*'fnd base rates'!G$110)\n+($E886*'fnd base rates'!G$111)\n+($F886*'fnd base rates'!G$112)\n+($G886*'fnd base rates'!G$113)\n+($H886*'fnd base rates'!G$114)\n+($I886*'fnd base rates'!G$115)\n+($J886*'fnd base rates'!G$119)\n+($K886*'fnd base rates'!G$120)\n+($M886*'fnd base rates'!G$122)\n+($N886*'fnd base rates'!G$123)\n+($O886*'fnd base rates'!G$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,7)))\n*$R886","v":291.128603},{"$f":"(($D886*'fnd base rates'!H$110)\n+($E886*'fnd base rates'!H$111)\n+($F886*'fnd base rates'!H$112)\n+($G886*'fnd base rates'!H$113)\n+($H886*'fnd base rates'!H$114)\n+($I886*'fnd base rates'!H$115)\n+($J886*'fnd base rates'!H$119)\n+($K886*'fnd base rates'!H$120)\n+($M886*'fnd base rates'!H$122)\n+($N886*'fnd base rates'!H$123)\n+($O886*'fnd base rates'!H$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D886*'fnd base rates'!I$110)\n+($E886*'fnd base rates'!I$111)\n+($F886*'fnd base rates'!I$112)\n+($G886*'fnd base rates'!I$113)\n+($H886*'fnd base rates'!I$114)\n+($I886*'fnd base rates'!I$115)\n+($J886*'fnd base rates'!I$119)\n+($K886*'fnd base rates'!I$120)\n+($M886*'fnd base rates'!I$122)\n+($N886*'fnd base rates'!I$123)\n+($O886*'fnd base rates'!I$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,9)))\n*$R886","v":510.78},{"$f":"(($D886*'fnd base rates'!J$110)\n+($E886*'fnd base rates'!J$111)\n+($F886*'fnd base rates'!J$112)\n+($G886*'fnd base rates'!J$113)\n+($H886*'fnd base rates'!J$114)\n+($I886*'fnd base rates'!J$115)\n+($J886*'fnd base rates'!J$119)\n+($K886*'fnd base rates'!J$120)\n+($M886*'fnd base rates'!J$122)\n+($N886*'fnd base rates'!J$123)\n+($O886*'fnd base rates'!J$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,10)))\n*$R886","v":1137.18},{"$f":"(($D886*'fnd base rates'!K$110)\n+($E886*'fnd base rates'!K$111)\n+($F886*'fnd base rates'!K$112)\n+($G886*'fnd base rates'!K$113)\n+($H886*'fnd base rates'!K$114)\n+($I886*'fnd base rates'!K$115)\n+($J886*'fnd base rates'!K$119)\n+($K886*'fnd base rates'!K$120)\n+($M886*'fnd base rates'!K$122)\n+($N886*'fnd base rates'!K$123)\n+($O886*'fnd base rates'!K$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,11)))\n*$R886","v":1061.948261},{"$f":"(($D886*'fnd base rates'!L$110)\n+($E886*'fnd base rates'!L$111)\n+($F886*'fnd base rates'!L$112)\n+($G886*'fnd base rates'!L$113)\n+($H886*'fnd base rates'!L$114)\n+($I886*'fnd base rates'!L$115)\n+($J886*'fnd base rates'!L$119)\n+($K886*'fnd base rates'!L$120)\n+($M886*'fnd base rates'!L$122)\n+($N886*'fnd base rates'!L$123)\n+($O886*'fnd base rates'!L$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D886*'fnd base rates'!M$110)\n+($E886*'fnd base rates'!M$111)\n+($F886*'fnd base rates'!M$112)\n+($G886*'fnd base rates'!M$113)\n+($H886*'fnd base rates'!M$114)\n+($I886*'fnd base rates'!M$115)\n+($J886*'fnd base rates'!M$119)\n+($K886*'fnd base rates'!M$120)\n+($M886*'fnd base rates'!M$122)\n+($N886*'fnd base rates'!M$123)\n+($O886*'fnd base rates'!M$124)\n+($P886*VLOOKUP($S886+15,rate_basefnd,13)))","v":0},15145.027718628882,null,3516332672,"3516","332","672",1,1,15145.027718628882,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3516,3516332680,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D887","v":0},{"$f":"'fnd enro'!E887","v":0},{"$f":"'fnd enro'!F887","v":0},{"$f":"'fnd enro'!G887","v":0},{"$f":"'fnd enro'!H887","v":1},{"$f":"'fnd enro'!I887","v":0},{"$f":"'fnd enro'!J887","v":0},{"$f":"'fnd enro'!K887","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L887","v":0},{"$f":"'fnd enro'!M887+'fnd enro'!N887","v":0},{"$f":"'fnd enro'!O887","v":0},{"$f":"'fnd enro'!P887","v":0},{"$f":"'fnd enro'!Q887+'fnd enro'!R887","v":0},{"$f":"'fnd enro'!T887","v":1},1,{"$f":"VALUE('fnd enro'!S887)","v":1},null,{"$f":"(($D887*'fnd base rates'!C$110)\n+($E887*'fnd base rates'!C$111)\n+($F887*'fnd base rates'!C$112)\n+($G887*'fnd base rates'!C$113)\n+($H887*'fnd base rates'!C$114)\n+($I887*'fnd base rates'!C$115)\n+($J887*'fnd base rates'!C$119)\n+($K887*'fnd base rates'!C$120)\n+($M887*'fnd base rates'!C$122)\n+($N887*'fnd base rates'!C$123)\n+($O887*'fnd base rates'!C$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,3)))\n*$R887","v":494.44874200000004},{"$f":"(($D887*'fnd base rates'!D$110)\n+($E887*'fnd base rates'!D$111)\n+($F887*'fnd base rates'!D$112)\n+($G887*'fnd base rates'!D$113)\n+($H887*'fnd base rates'!D$114)\n+($I887*'fnd base rates'!D$115)\n+($J887*'fnd base rates'!D$119)\n+($K887*'fnd base rates'!D$120)\n+($M887*'fnd base rates'!D$122)\n+($N887*'fnd base rates'!D$123)\n+($O887*'fnd base rates'!D$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,4)))\n*$R887","v":707.86},{"$f":"(($D887*'fnd base rates'!E$110)\n+($E887*'fnd base rates'!E$111)\n+($F887*'fnd base rates'!E$112)\n+($G887*'fnd base rates'!E$113)\n+($H887*'fnd base rates'!E$114)\n+($I887*'fnd base rates'!E$115)\n+($J887*'fnd base rates'!E$119)\n+($K887*'fnd base rates'!E$120)\n+($M887*'fnd base rates'!E$122)\n+($N887*'fnd base rates'!E$123)\n+($O887*'fnd base rates'!E$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,5)))\n*$R887","v":3194.5359250000001},{"$f":"(($D887*'fnd base rates'!F$110)\n+($E887*'fnd base rates'!F$111)\n+($F887*'fnd base rates'!F$112)\n+($G887*'fnd base rates'!F$113)\n+($H887*'fnd base rates'!F$114)\n+($I887*'fnd base rates'!F$115)\n+($J887*'fnd base rates'!F$119)\n+($K887*'fnd base rates'!F$120)\n+($M887*'fnd base rates'!F$122)\n+($N887*'fnd base rates'!F$123)\n+($O887*'fnd base rates'!F$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,6)))\n*$R887","v":915.10291500000005},{"$f":"(($D887*'fnd base rates'!G$110)\n+($E887*'fnd base rates'!G$111)\n+($F887*'fnd base rates'!G$112)\n+($G887*'fnd base rates'!G$113)\n+($H887*'fnd base rates'!G$114)\n+($I887*'fnd base rates'!G$115)\n+($J887*'fnd base rates'!G$119)\n+($K887*'fnd base rates'!G$120)\n+($M887*'fnd base rates'!G$122)\n+($N887*'fnd base rates'!G$123)\n+($O887*'fnd base rates'!G$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,7)))\n*$R887","v":155.55860300000001},{"$f":"(($D887*'fnd base rates'!H$110)\n+($E887*'fnd base rates'!H$111)\n+($F887*'fnd base rates'!H$112)\n+($G887*'fnd base rates'!H$113)\n+($H887*'fnd base rates'!H$114)\n+($I887*'fnd base rates'!H$115)\n+($J887*'fnd base rates'!H$119)\n+($K887*'fnd base rates'!H$120)\n+($M887*'fnd base rates'!H$122)\n+($N887*'fnd base rates'!H$123)\n+($O887*'fnd base rates'!H$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,8)))","v":484.02357799999999},{"$f":"(($D887*'fnd base rates'!I$110)\n+($E887*'fnd base rates'!I$111)\n+($F887*'fnd base rates'!I$112)\n+($G887*'fnd base rates'!I$113)\n+($H887*'fnd base rates'!I$114)\n+($I887*'fnd base rates'!I$115)\n+($J887*'fnd base rates'!I$119)\n+($K887*'fnd base rates'!I$120)\n+($M887*'fnd base rates'!I$122)\n+($N887*'fnd base rates'!I$123)\n+($O887*'fnd base rates'!I$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,9)))\n*$R887","v":314.38},{"$f":"(($D887*'fnd base rates'!J$110)\n+($E887*'fnd base rates'!J$111)\n+($F887*'fnd base rates'!J$112)\n+($G887*'fnd base rates'!J$113)\n+($H887*'fnd base rates'!J$114)\n+($I887*'fnd base rates'!J$115)\n+($J887*'fnd base rates'!J$119)\n+($K887*'fnd base rates'!J$120)\n+($M887*'fnd base rates'!J$122)\n+($N887*'fnd base rates'!J$123)\n+($O887*'fnd base rates'!J$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,10)))\n*$R887","v":230.21},{"$f":"(($D887*'fnd base rates'!K$110)\n+($E887*'fnd base rates'!K$111)\n+($F887*'fnd base rates'!K$112)\n+($G887*'fnd base rates'!K$113)\n+($H887*'fnd base rates'!K$114)\n+($I887*'fnd base rates'!K$115)\n+($J887*'fnd base rates'!K$119)\n+($K887*'fnd base rates'!K$120)\n+($M887*'fnd base rates'!K$122)\n+($N887*'fnd base rates'!K$123)\n+($O887*'fnd base rates'!K$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,11)))\n*$R887","v":1091.648261},{"$f":"(($D887*'fnd base rates'!L$110)\n+($E887*'fnd base rates'!L$111)\n+($F887*'fnd base rates'!L$112)\n+($G887*'fnd base rates'!L$113)\n+($H887*'fnd base rates'!L$114)\n+($I887*'fnd base rates'!L$115)\n+($J887*'fnd base rates'!L$119)\n+($K887*'fnd base rates'!L$120)\n+($M887*'fnd base rates'!L$122)\n+($N887*'fnd base rates'!L$123)\n+($O887*'fnd base rates'!L$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,12)))","v":1197.6914274446815},{"$f":"(($D887*'fnd base rates'!M$110)\n+($E887*'fnd base rates'!M$111)\n+($F887*'fnd base rates'!M$112)\n+($G887*'fnd base rates'!M$113)\n+($H887*'fnd base rates'!M$114)\n+($I887*'fnd base rates'!M$115)\n+($J887*'fnd base rates'!M$119)\n+($K887*'fnd base rates'!M$120)\n+($M887*'fnd base rates'!M$122)\n+($N887*'fnd base rates'!M$123)\n+($O887*'fnd base rates'!M$124)\n+($P887*VLOOKUP($S887+15,rate_basefnd,13)))","v":0},8785.4594514446835,null,3516332680,"3516","332","680",1,1,8785.4594514446835,8785,0,8785,null,null,null,null,null,8785,0,8785,-5,8790,15,8775]
[3517,3517239036,"MAP ACADEMY",{"$f":"'fnd enro'!D888","v":0},{"$f":"'fnd enro'!E888","v":0},{"$f":"'fnd enro'!F888","v":0},{"$f":"'fnd enro'!G888","v":0},{"$f":"'fnd enro'!H888","v":0},{"$f":"'fnd enro'!I888","v":2},{"$f":"'fnd enro'!J888","v":0},{"$f":"'fnd enro'!K888","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L888","v":0},{"$f":"'fnd enro'!M888+'fnd enro'!N888","v":0},{"$f":"'fnd enro'!O888","v":0},{"$f":"'fnd enro'!P888","v":0},{"$f":"'fnd enro'!Q888+'fnd enro'!R888","v":1},{"$f":"'fnd enro'!T888","v":2},1.036,{"$f":"VALUE('fnd enro'!S888)","v":10},null,{"$f":"(($D888*'fnd base rates'!C$110)\n+($E888*'fnd base rates'!C$111)\n+($F888*'fnd base rates'!C$112)\n+($G888*'fnd base rates'!C$113)\n+($H888*'fnd base rates'!C$114)\n+($I888*'fnd base rates'!C$115)\n+($J888*'fnd base rates'!C$119)\n+($K888*'fnd base rates'!C$120)\n+($M888*'fnd base rates'!C$122)\n+($N888*'fnd base rates'!C$123)\n+($O888*'fnd base rates'!C$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,3)))\n*$R888","v":1089.040593424},{"$f":"(($D888*'fnd base rates'!D$110)\n+($E888*'fnd base rates'!D$111)\n+($F888*'fnd base rates'!D$112)\n+($G888*'fnd base rates'!D$113)\n+($H888*'fnd base rates'!D$114)\n+($I888*'fnd base rates'!D$115)\n+($J888*'fnd base rates'!D$119)\n+($K888*'fnd base rates'!D$120)\n+($M888*'fnd base rates'!D$122)\n+($N888*'fnd base rates'!D$123)\n+($O888*'fnd base rates'!D$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,4)))\n*$R888","v":1772.5027600000001},{"$f":"(($D888*'fnd base rates'!E$110)\n+($E888*'fnd base rates'!E$111)\n+($F888*'fnd base rates'!E$112)\n+($G888*'fnd base rates'!E$113)\n+($H888*'fnd base rates'!E$114)\n+($I888*'fnd base rates'!E$115)\n+($J888*'fnd base rates'!E$119)\n+($K888*'fnd base rates'!E$120)\n+($M888*'fnd base rates'!E$122)\n+($N888*'fnd base rates'!E$123)\n+($O888*'fnd base rates'!E$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,5)))\n*$R888","v":12389.3912366},{"$f":"(($D888*'fnd base rates'!F$110)\n+($E888*'fnd base rates'!F$111)\n+($F888*'fnd base rates'!F$112)\n+($G888*'fnd base rates'!F$113)\n+($H888*'fnd base rates'!F$114)\n+($I888*'fnd base rates'!F$115)\n+($J888*'fnd base rates'!F$119)\n+($K888*'fnd base rates'!F$120)\n+($M888*'fnd base rates'!F$122)\n+($N888*'fnd base rates'!F$123)\n+($O888*'fnd base rates'!F$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,6)))\n*$R888","v":1688.1265998800002},{"$f":"(($D888*'fnd base rates'!G$110)\n+($E888*'fnd base rates'!G$111)\n+($F888*'fnd base rates'!G$112)\n+($G888*'fnd base rates'!G$113)\n+($H888*'fnd base rates'!G$114)\n+($I888*'fnd base rates'!G$115)\n+($J888*'fnd base rates'!G$119)\n+($K888*'fnd base rates'!G$120)\n+($M888*'fnd base rates'!G$122)\n+($N888*'fnd base rates'!G$123)\n+($O888*'fnd base rates'!G$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,7)))\n*$R888","v":458.38566541599999},{"$f":"(($D888*'fnd base rates'!H$110)\n+($E888*'fnd base rates'!H$111)\n+($F888*'fnd base rates'!H$112)\n+($G888*'fnd base rates'!H$113)\n+($H888*'fnd base rates'!H$114)\n+($I888*'fnd base rates'!H$115)\n+($J888*'fnd base rates'!H$119)\n+($K888*'fnd base rates'!H$120)\n+($M888*'fnd base rates'!H$122)\n+($N888*'fnd base rates'!H$123)\n+($O888*'fnd base rates'!H$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D888*'fnd base rates'!I$110)\n+($E888*'fnd base rates'!I$111)\n+($F888*'fnd base rates'!I$112)\n+($G888*'fnd base rates'!I$113)\n+($H888*'fnd base rates'!I$114)\n+($I888*'fnd base rates'!I$115)\n+($J888*'fnd base rates'!I$119)\n+($K888*'fnd base rates'!I$120)\n+($M888*'fnd base rates'!I$122)\n+($N888*'fnd base rates'!I$123)\n+($O888*'fnd base rates'!I$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,9)))\n*$R888","v":937.44531999999992},{"$f":"(($D888*'fnd base rates'!J$110)\n+($E888*'fnd base rates'!J$111)\n+($F888*'fnd base rates'!J$112)\n+($G888*'fnd base rates'!J$113)\n+($H888*'fnd base rates'!J$114)\n+($I888*'fnd base rates'!J$115)\n+($J888*'fnd base rates'!J$119)\n+($K888*'fnd base rates'!J$120)\n+($M888*'fnd base rates'!J$122)\n+($N888*'fnd base rates'!J$123)\n+($O888*'fnd base rates'!J$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,10)))\n*$R888","v":1728.0790800000002},{"$f":"(($D888*'fnd base rates'!K$110)\n+($E888*'fnd base rates'!K$111)\n+($F888*'fnd base rates'!K$112)\n+($G888*'fnd base rates'!K$113)\n+($H888*'fnd base rates'!K$114)\n+($I888*'fnd base rates'!K$115)\n+($J888*'fnd base rates'!K$119)\n+($K888*'fnd base rates'!K$120)\n+($M888*'fnd base rates'!K$122)\n+($N888*'fnd base rates'!K$123)\n+($O888*'fnd base rates'!K$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,11)))\n*$R888","v":2200.3567967920003},{"$f":"(($D888*'fnd base rates'!L$110)\n+($E888*'fnd base rates'!L$111)\n+($F888*'fnd base rates'!L$112)\n+($G888*'fnd base rates'!L$113)\n+($H888*'fnd base rates'!L$114)\n+($I888*'fnd base rates'!L$115)\n+($J888*'fnd base rates'!L$119)\n+($K888*'fnd base rates'!L$120)\n+($M888*'fnd base rates'!L$122)\n+($N888*'fnd base rates'!L$123)\n+($O888*'fnd base rates'!L$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D888*'fnd base rates'!M$110)\n+($E888*'fnd base rates'!M$111)\n+($F888*'fnd base rates'!M$112)\n+($G888*'fnd base rates'!M$113)\n+($H888*'fnd base rates'!M$114)\n+($I888*'fnd base rates'!M$115)\n+($J888*'fnd base rates'!M$119)\n+($K888*'fnd base rates'!M$120)\n+($M888*'fnd base rates'!M$122)\n+($N888*'fnd base rates'!M$123)\n+($O888*'fnd base rates'!M$124)\n+($P888*VLOOKUP($S888+15,rate_basefnd,13)))","v":0},26474.194597369766,null,3517239036,"3517","239","036",1,2,26474.194597369766,13237,0,13237,null,null,null,null,null,13237,0,13237,196,13041,18,13023]
[3517,3517239044,"MAP ACADEMY",{"$f":"'fnd enro'!D889","v":0},{"$f":"'fnd enro'!E889","v":0},{"$f":"'fnd enro'!F889","v":0},{"$f":"'fnd enro'!G889","v":0},{"$f":"'fnd enro'!H889","v":0},{"$f":"'fnd enro'!I889","v":1},{"$f":"'fnd enro'!J889","v":0},{"$f":"'fnd enro'!K889","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L889","v":0},{"$f":"'fnd enro'!M889+'fnd enro'!N889","v":0},{"$f":"'fnd enro'!O889","v":0},{"$f":"'fnd enro'!P889","v":0},{"$f":"'fnd enro'!Q889+'fnd enro'!R889","v":0},{"$f":"'fnd enro'!T889","v":1},1.036,{"$f":"VALUE('fnd enro'!S889)","v":1},null,{"$f":"(($D889*'fnd base rates'!C$110)\n+($E889*'fnd base rates'!C$111)\n+($F889*'fnd base rates'!C$112)\n+($G889*'fnd base rates'!C$113)\n+($H889*'fnd base rates'!C$114)\n+($I889*'fnd base rates'!C$115)\n+($J889*'fnd base rates'!C$119)\n+($K889*'fnd base rates'!C$120)\n+($M889*'fnd base rates'!C$122)\n+($N889*'fnd base rates'!C$123)\n+($O889*'fnd base rates'!C$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,3)))\n*$R889","v":512.24889671200003},{"$f":"(($D889*'fnd base rates'!D$110)\n+($E889*'fnd base rates'!D$111)\n+($F889*'fnd base rates'!D$112)\n+($G889*'fnd base rates'!D$113)\n+($H889*'fnd base rates'!D$114)\n+($I889*'fnd base rates'!D$115)\n+($J889*'fnd base rates'!D$119)\n+($K889*'fnd base rates'!D$120)\n+($M889*'fnd base rates'!D$122)\n+($N889*'fnd base rates'!D$123)\n+($O889*'fnd base rates'!D$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,4)))\n*$R889","v":733.34296000000006},{"$f":"(($D889*'fnd base rates'!E$110)\n+($E889*'fnd base rates'!E$111)\n+($F889*'fnd base rates'!E$112)\n+($G889*'fnd base rates'!E$113)\n+($H889*'fnd base rates'!E$114)\n+($I889*'fnd base rates'!E$115)\n+($J889*'fnd base rates'!E$119)\n+($K889*'fnd base rates'!E$120)\n+($M889*'fnd base rates'!E$122)\n+($N889*'fnd base rates'!E$123)\n+($O889*'fnd base rates'!E$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,5)))\n*$R889","v":4702.0164583000005},{"$f":"(($D889*'fnd base rates'!F$110)\n+($E889*'fnd base rates'!F$111)\n+($F889*'fnd base rates'!F$112)\n+($G889*'fnd base rates'!F$113)\n+($H889*'fnd base rates'!F$114)\n+($I889*'fnd base rates'!F$115)\n+($J889*'fnd base rates'!F$119)\n+($K889*'fnd base rates'!F$120)\n+($M889*'fnd base rates'!F$122)\n+($N889*'fnd base rates'!F$123)\n+($O889*'fnd base rates'!F$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,6)))\n*$R889","v":844.06329994000009},{"$f":"(($D889*'fnd base rates'!G$110)\n+($E889*'fnd base rates'!G$111)\n+($F889*'fnd base rates'!G$112)\n+($G889*'fnd base rates'!G$113)\n+($H889*'fnd base rates'!G$114)\n+($I889*'fnd base rates'!G$115)\n+($J889*'fnd base rates'!G$119)\n+($K889*'fnd base rates'!G$120)\n+($M889*'fnd base rates'!G$122)\n+($N889*'fnd base rates'!G$123)\n+($O889*'fnd base rates'!G$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,7)))\n*$R889","v":156.77643270799999},{"$f":"(($D889*'fnd base rates'!H$110)\n+($E889*'fnd base rates'!H$111)\n+($F889*'fnd base rates'!H$112)\n+($G889*'fnd base rates'!H$113)\n+($H889*'fnd base rates'!H$114)\n+($I889*'fnd base rates'!H$115)\n+($J889*'fnd base rates'!H$119)\n+($K889*'fnd base rates'!H$120)\n+($M889*'fnd base rates'!H$122)\n+($N889*'fnd base rates'!H$123)\n+($O889*'fnd base rates'!H$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D889*'fnd base rates'!I$110)\n+($E889*'fnd base rates'!I$111)\n+($F889*'fnd base rates'!I$112)\n+($G889*'fnd base rates'!I$113)\n+($H889*'fnd base rates'!I$114)\n+($I889*'fnd base rates'!I$115)\n+($J889*'fnd base rates'!I$119)\n+($K889*'fnd base rates'!I$120)\n+($M889*'fnd base rates'!I$122)\n+($N889*'fnd base rates'!I$123)\n+($O889*'fnd base rates'!I$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,9)))\n*$R889","v":408.27724000000001},{"$f":"(($D889*'fnd base rates'!J$110)\n+($E889*'fnd base rates'!J$111)\n+($F889*'fnd base rates'!J$112)\n+($G889*'fnd base rates'!J$113)\n+($H889*'fnd base rates'!J$114)\n+($I889*'fnd base rates'!J$115)\n+($J889*'fnd base rates'!J$119)\n+($K889*'fnd base rates'!J$120)\n+($M889*'fnd base rates'!J$122)\n+($N889*'fnd base rates'!J$123)\n+($O889*'fnd base rates'!J$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,10)))\n*$R889","v":549.9606},{"$f":"(($D889*'fnd base rates'!K$110)\n+($E889*'fnd base rates'!K$111)\n+($F889*'fnd base rates'!K$112)\n+($G889*'fnd base rates'!K$113)\n+($H889*'fnd base rates'!K$114)\n+($I889*'fnd base rates'!K$115)\n+($J889*'fnd base rates'!K$119)\n+($K889*'fnd base rates'!K$120)\n+($M889*'fnd base rates'!K$122)\n+($N889*'fnd base rates'!K$123)\n+($O889*'fnd base rates'!K$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,11)))\n*$R889","v":1100.1783983960001},{"$f":"(($D889*'fnd base rates'!L$110)\n+($E889*'fnd base rates'!L$111)\n+($F889*'fnd base rates'!L$112)\n+($G889*'fnd base rates'!L$113)\n+($H889*'fnd base rates'!L$114)\n+($I889*'fnd base rates'!L$115)\n+($J889*'fnd base rates'!L$119)\n+($K889*'fnd base rates'!L$120)\n+($M889*'fnd base rates'!L$122)\n+($N889*'fnd base rates'!L$123)\n+($O889*'fnd base rates'!L$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D889*'fnd base rates'!M$110)\n+($E889*'fnd base rates'!M$111)\n+($F889*'fnd base rates'!M$112)\n+($G889*'fnd base rates'!M$113)\n+($H889*'fnd base rates'!M$114)\n+($I889*'fnd base rates'!M$115)\n+($J889*'fnd base rates'!M$119)\n+($K889*'fnd base rates'!M$120)\n+($M889*'fnd base rates'!M$122)\n+($N889*'fnd base rates'!M$123)\n+($O889*'fnd base rates'!M$124)\n+($P889*VLOOKUP($S889+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239044,"3517","239","044",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239052,"MAP ACADEMY",{"$f":"'fnd enro'!D890","v":0},{"$f":"'fnd enro'!E890","v":0},{"$f":"'fnd enro'!F890","v":0},{"$f":"'fnd enro'!G890","v":0},{"$f":"'fnd enro'!H890","v":0},{"$f":"'fnd enro'!I890","v":5},{"$f":"'fnd enro'!J890","v":0},{"$f":"'fnd enro'!K890","v":0.1895},{"$f":"'fnd enro'!L890","v":0},{"$f":"'fnd enro'!M890+'fnd enro'!N890","v":0},{"$f":"'fnd enro'!O890","v":0},{"$f":"'fnd enro'!P890","v":0},{"$f":"'fnd enro'!Q890+'fnd enro'!R890","v":3},{"$f":"'fnd enro'!T890","v":5},1.036,{"$f":"VALUE('fnd enro'!S890)","v":10},null,{"$f":"(($D890*'fnd base rates'!C$110)\n+($E890*'fnd base rates'!C$111)\n+($F890*'fnd base rates'!C$112)\n+($G890*'fnd base rates'!C$113)\n+($H890*'fnd base rates'!C$114)\n+($I890*'fnd base rates'!C$115)\n+($J890*'fnd base rates'!C$119)\n+($K890*'fnd base rates'!C$120)\n+($M890*'fnd base rates'!C$122)\n+($N890*'fnd base rates'!C$123)\n+($O890*'fnd base rates'!C$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,3)))\n*$R890","v":2754.8728835600004},{"$f":"(($D890*'fnd base rates'!D$110)\n+($E890*'fnd base rates'!D$111)\n+($F890*'fnd base rates'!D$112)\n+($G890*'fnd base rates'!D$113)\n+($H890*'fnd base rates'!D$114)\n+($I890*'fnd base rates'!D$115)\n+($J890*'fnd base rates'!D$119)\n+($K890*'fnd base rates'!D$120)\n+($M890*'fnd base rates'!D$122)\n+($N890*'fnd base rates'!D$123)\n+($O890*'fnd base rates'!D$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,4)))\n*$R890","v":4584.1653200000001},{"$f":"(($D890*'fnd base rates'!E$110)\n+($E890*'fnd base rates'!E$111)\n+($F890*'fnd base rates'!E$112)\n+($G890*'fnd base rates'!E$113)\n+($H890*'fnd base rates'!E$114)\n+($I890*'fnd base rates'!E$115)\n+($J890*'fnd base rates'!E$119)\n+($K890*'fnd base rates'!E$120)\n+($M890*'fnd base rates'!E$122)\n+($N890*'fnd base rates'!E$123)\n+($O890*'fnd base rates'!E$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,5)))\n*$R890","v":32466.157251500004},{"$f":"(($D890*'fnd base rates'!F$110)\n+($E890*'fnd base rates'!F$111)\n+($F890*'fnd base rates'!F$112)\n+($G890*'fnd base rates'!F$113)\n+($H890*'fnd base rates'!F$114)\n+($I890*'fnd base rates'!F$115)\n+($J890*'fnd base rates'!F$119)\n+($K890*'fnd base rates'!F$120)\n+($M890*'fnd base rates'!F$122)\n+($N890*'fnd base rates'!F$123)\n+($O890*'fnd base rates'!F$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,6)))\n*$R890","v":4220.3164997000003},{"$f":"(($D890*'fnd base rates'!G$110)\n+($E890*'fnd base rates'!G$111)\n+($F890*'fnd base rates'!G$112)\n+($G890*'fnd base rates'!G$113)\n+($H890*'fnd base rates'!G$114)\n+($I890*'fnd base rates'!G$115)\n+($J890*'fnd base rates'!G$119)\n+($K890*'fnd base rates'!G$120)\n+($M890*'fnd base rates'!G$122)\n+($N890*'fnd base rates'!G$123)\n+($O890*'fnd base rates'!G$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,7)))\n*$R890","v":1218.3805635399999},{"$f":"(($D890*'fnd base rates'!H$110)\n+($E890*'fnd base rates'!H$111)\n+($F890*'fnd base rates'!H$112)\n+($G890*'fnd base rates'!H$113)\n+($H890*'fnd base rates'!H$114)\n+($I890*'fnd base rates'!H$115)\n+($J890*'fnd base rates'!H$119)\n+($K890*'fnd base rates'!H$120)\n+($M890*'fnd base rates'!H$122)\n+($N890*'fnd base rates'!H$123)\n+($O890*'fnd base rates'!H$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,8)))","v":3893.7578899999999},{"$f":"(($D890*'fnd base rates'!I$110)\n+($E890*'fnd base rates'!I$111)\n+($F890*'fnd base rates'!I$112)\n+($G890*'fnd base rates'!I$113)\n+($H890*'fnd base rates'!I$114)\n+($I890*'fnd base rates'!I$115)\n+($J890*'fnd base rates'!I$119)\n+($K890*'fnd base rates'!I$120)\n+($M890*'fnd base rates'!I$122)\n+($N890*'fnd base rates'!I$123)\n+($O890*'fnd base rates'!I$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,9)))\n*$R890","v":2404.05872},{"$f":"(($D890*'fnd base rates'!J$110)\n+($E890*'fnd base rates'!J$111)\n+($F890*'fnd base rates'!J$112)\n+($G890*'fnd base rates'!J$113)\n+($H890*'fnd base rates'!J$114)\n+($I890*'fnd base rates'!J$115)\n+($J890*'fnd base rates'!J$119)\n+($K890*'fnd base rates'!J$120)\n+($M890*'fnd base rates'!J$122)\n+($N890*'fnd base rates'!J$123)\n+($O890*'fnd base rates'!J$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,10)))\n*$R890","v":4634.27664},{"$f":"(($D890*'fnd base rates'!K$110)\n+($E890*'fnd base rates'!K$111)\n+($F890*'fnd base rates'!K$112)\n+($G890*'fnd base rates'!K$113)\n+($H890*'fnd base rates'!K$114)\n+($I890*'fnd base rates'!K$115)\n+($J890*'fnd base rates'!K$119)\n+($K890*'fnd base rates'!K$120)\n+($M890*'fnd base rates'!K$122)\n+($N890*'fnd base rates'!K$123)\n+($O890*'fnd base rates'!K$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,11)))\n*$R890","v":5500.8919919800001},{"$f":"(($D890*'fnd base rates'!L$110)\n+($E890*'fnd base rates'!L$111)\n+($F890*'fnd base rates'!L$112)\n+($G890*'fnd base rates'!L$113)\n+($H890*'fnd base rates'!L$114)\n+($I890*'fnd base rates'!L$115)\n+($J890*'fnd base rates'!L$119)\n+($K890*'fnd base rates'!L$120)\n+($M890*'fnd base rates'!L$122)\n+($N890*'fnd base rates'!L$123)\n+($O890*'fnd base rates'!L$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,12)))","v":6877.1884731444152},{"$f":"(($D890*'fnd base rates'!M$110)\n+($E890*'fnd base rates'!M$111)\n+($F890*'fnd base rates'!M$112)\n+($G890*'fnd base rates'!M$113)\n+($H890*'fnd base rates'!M$114)\n+($I890*'fnd base rates'!M$115)\n+($J890*'fnd base rates'!M$119)\n+($K890*'fnd base rates'!M$120)\n+($M890*'fnd base rates'!M$122)\n+($N890*'fnd base rates'!M$123)\n+($O890*'fnd base rates'!M$124)\n+($P890*VLOOKUP($S890+15,rate_basefnd,13)))","v":0},68554.066233424412,null,3517239052,"3517","239","052",1,5,68554.066233424412,13711,0,13711,null,null,null,null,null,13711,0,13711,235,13476,20,13456]
[3517,3517239096,"MAP ACADEMY",{"$f":"'fnd enro'!D891","v":0},{"$f":"'fnd enro'!E891","v":0},{"$f":"'fnd enro'!F891","v":0},{"$f":"'fnd enro'!G891","v":0},{"$f":"'fnd enro'!H891","v":0},{"$f":"'fnd enro'!I891","v":1},{"$f":"'fnd enro'!J891","v":0},{"$f":"'fnd enro'!K891","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L891","v":0},{"$f":"'fnd enro'!M891+'fnd enro'!N891","v":0},{"$f":"'fnd enro'!O891","v":0},{"$f":"'fnd enro'!P891","v":0},{"$f":"'fnd enro'!Q891+'fnd enro'!R891","v":1},{"$f":"'fnd enro'!T891","v":1},1.036,{"$f":"VALUE('fnd enro'!S891)","v":10},null,{"$f":"(($D891*'fnd base rates'!C$110)\n+($E891*'fnd base rates'!C$111)\n+($F891*'fnd base rates'!C$112)\n+($G891*'fnd base rates'!C$113)\n+($H891*'fnd base rates'!C$114)\n+($I891*'fnd base rates'!C$115)\n+($J891*'fnd base rates'!C$119)\n+($K891*'fnd base rates'!C$120)\n+($M891*'fnd base rates'!C$122)\n+($N891*'fnd base rates'!C$123)\n+($O891*'fnd base rates'!C$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,3)))\n*$R891","v":576.79169671199998},{"$f":"(($D891*'fnd base rates'!D$110)\n+($E891*'fnd base rates'!D$111)\n+($F891*'fnd base rates'!D$112)\n+($G891*'fnd base rates'!D$113)\n+($H891*'fnd base rates'!D$114)\n+($I891*'fnd base rates'!D$115)\n+($J891*'fnd base rates'!D$119)\n+($K891*'fnd base rates'!D$120)\n+($M891*'fnd base rates'!D$122)\n+($N891*'fnd base rates'!D$123)\n+($O891*'fnd base rates'!D$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,4)))\n*$R891","v":1039.1597999999999},{"$f":"(($D891*'fnd base rates'!E$110)\n+($E891*'fnd base rates'!E$111)\n+($F891*'fnd base rates'!E$112)\n+($G891*'fnd base rates'!E$113)\n+($H891*'fnd base rates'!E$114)\n+($I891*'fnd base rates'!E$115)\n+($J891*'fnd base rates'!E$119)\n+($K891*'fnd base rates'!E$120)\n+($M891*'fnd base rates'!E$122)\n+($N891*'fnd base rates'!E$123)\n+($O891*'fnd base rates'!E$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,5)))\n*$R891","v":7687.3747783000008},{"$f":"(($D891*'fnd base rates'!F$110)\n+($E891*'fnd base rates'!F$111)\n+($F891*'fnd base rates'!F$112)\n+($G891*'fnd base rates'!F$113)\n+($H891*'fnd base rates'!F$114)\n+($I891*'fnd base rates'!F$115)\n+($J891*'fnd base rates'!F$119)\n+($K891*'fnd base rates'!F$120)\n+($M891*'fnd base rates'!F$122)\n+($N891*'fnd base rates'!F$123)\n+($O891*'fnd base rates'!F$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,6)))\n*$R891","v":844.06329994000009},{"$f":"(($D891*'fnd base rates'!G$110)\n+($E891*'fnd base rates'!G$111)\n+($F891*'fnd base rates'!G$112)\n+($G891*'fnd base rates'!G$113)\n+($H891*'fnd base rates'!G$114)\n+($I891*'fnd base rates'!G$115)\n+($J891*'fnd base rates'!G$119)\n+($K891*'fnd base rates'!G$120)\n+($M891*'fnd base rates'!G$122)\n+($N891*'fnd base rates'!G$123)\n+($O891*'fnd base rates'!G$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,7)))\n*$R891","v":301.60923270800004},{"$f":"(($D891*'fnd base rates'!H$110)\n+($E891*'fnd base rates'!H$111)\n+($F891*'fnd base rates'!H$112)\n+($G891*'fnd base rates'!H$113)\n+($H891*'fnd base rates'!H$114)\n+($I891*'fnd base rates'!H$115)\n+($J891*'fnd base rates'!H$119)\n+($K891*'fnd base rates'!H$120)\n+($M891*'fnd base rates'!H$122)\n+($N891*'fnd base rates'!H$123)\n+($O891*'fnd base rates'!H$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D891*'fnd base rates'!I$110)\n+($E891*'fnd base rates'!I$111)\n+($F891*'fnd base rates'!I$112)\n+($G891*'fnd base rates'!I$113)\n+($H891*'fnd base rates'!I$114)\n+($I891*'fnd base rates'!I$115)\n+($J891*'fnd base rates'!I$119)\n+($K891*'fnd base rates'!I$120)\n+($M891*'fnd base rates'!I$122)\n+($N891*'fnd base rates'!I$123)\n+($O891*'fnd base rates'!I$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,9)))\n*$R891","v":529.16808000000003},{"$f":"(($D891*'fnd base rates'!J$110)\n+($E891*'fnd base rates'!J$111)\n+($F891*'fnd base rates'!J$112)\n+($G891*'fnd base rates'!J$113)\n+($H891*'fnd base rates'!J$114)\n+($I891*'fnd base rates'!J$115)\n+($J891*'fnd base rates'!J$119)\n+($K891*'fnd base rates'!J$120)\n+($M891*'fnd base rates'!J$122)\n+($N891*'fnd base rates'!J$123)\n+($O891*'fnd base rates'!J$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,10)))\n*$R891","v":1178.1184800000001},{"$f":"(($D891*'fnd base rates'!K$110)\n+($E891*'fnd base rates'!K$111)\n+($F891*'fnd base rates'!K$112)\n+($G891*'fnd base rates'!K$113)\n+($H891*'fnd base rates'!K$114)\n+($I891*'fnd base rates'!K$115)\n+($J891*'fnd base rates'!K$119)\n+($K891*'fnd base rates'!K$120)\n+($M891*'fnd base rates'!K$122)\n+($N891*'fnd base rates'!K$123)\n+($O891*'fnd base rates'!K$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,11)))\n*$R891","v":1100.1783983960001},{"$f":"(($D891*'fnd base rates'!L$110)\n+($E891*'fnd base rates'!L$111)\n+($F891*'fnd base rates'!L$112)\n+($G891*'fnd base rates'!L$113)\n+($H891*'fnd base rates'!L$114)\n+($I891*'fnd base rates'!L$115)\n+($J891*'fnd base rates'!L$119)\n+($K891*'fnd base rates'!L$120)\n+($M891*'fnd base rates'!L$122)\n+($N891*'fnd base rates'!L$123)\n+($O891*'fnd base rates'!L$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D891*'fnd base rates'!M$110)\n+($E891*'fnd base rates'!M$111)\n+($F891*'fnd base rates'!M$112)\n+($G891*'fnd base rates'!M$113)\n+($H891*'fnd base rates'!M$114)\n+($I891*'fnd base rates'!M$115)\n+($J891*'fnd base rates'!M$119)\n+($K891*'fnd base rates'!M$120)\n+($M891*'fnd base rates'!M$122)\n+($N891*'fnd base rates'!M$123)\n+($O891*'fnd base rates'!M$124)\n+($P891*VLOOKUP($S891+15,rate_basefnd,13)))","v":0},15605.677038684884,null,3517239096,"3517","239","096",1,1,15605.677038684884,15606,0,15606,null,null,null,null,null,15606,0,15606,393,15213,24,15189]
[3517,3517239099,"MAP ACADEMY",{"$f":"'fnd enro'!D892","v":0},{"$f":"'fnd enro'!E892","v":0},{"$f":"'fnd enro'!F892","v":0},{"$f":"'fnd enro'!G892","v":0},{"$f":"'fnd enro'!H892","v":0},{"$f":"'fnd enro'!I892","v":1},{"$f":"'fnd enro'!J892","v":0},{"$f":"'fnd enro'!K892","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L892","v":0},{"$f":"'fnd enro'!M892+'fnd enro'!N892","v":0},{"$f":"'fnd enro'!O892","v":0},{"$f":"'fnd enro'!P892","v":0},{"$f":"'fnd enro'!Q892+'fnd enro'!R892","v":0},{"$f":"'fnd enro'!T892","v":1},1.036,{"$f":"VALUE('fnd enro'!S892)","v":1},null,{"$f":"(($D892*'fnd base rates'!C$110)\n+($E892*'fnd base rates'!C$111)\n+($F892*'fnd base rates'!C$112)\n+($G892*'fnd base rates'!C$113)\n+($H892*'fnd base rates'!C$114)\n+($I892*'fnd base rates'!C$115)\n+($J892*'fnd base rates'!C$119)\n+($K892*'fnd base rates'!C$120)\n+($M892*'fnd base rates'!C$122)\n+($N892*'fnd base rates'!C$123)\n+($O892*'fnd base rates'!C$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,3)))\n*$R892","v":512.24889671200003},{"$f":"(($D892*'fnd base rates'!D$110)\n+($E892*'fnd base rates'!D$111)\n+($F892*'fnd base rates'!D$112)\n+($G892*'fnd base rates'!D$113)\n+($H892*'fnd base rates'!D$114)\n+($I892*'fnd base rates'!D$115)\n+($J892*'fnd base rates'!D$119)\n+($K892*'fnd base rates'!D$120)\n+($M892*'fnd base rates'!D$122)\n+($N892*'fnd base rates'!D$123)\n+($O892*'fnd base rates'!D$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,4)))\n*$R892","v":733.34296000000006},{"$f":"(($D892*'fnd base rates'!E$110)\n+($E892*'fnd base rates'!E$111)\n+($F892*'fnd base rates'!E$112)\n+($G892*'fnd base rates'!E$113)\n+($H892*'fnd base rates'!E$114)\n+($I892*'fnd base rates'!E$115)\n+($J892*'fnd base rates'!E$119)\n+($K892*'fnd base rates'!E$120)\n+($M892*'fnd base rates'!E$122)\n+($N892*'fnd base rates'!E$123)\n+($O892*'fnd base rates'!E$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,5)))\n*$R892","v":4702.0164583000005},{"$f":"(($D892*'fnd base rates'!F$110)\n+($E892*'fnd base rates'!F$111)\n+($F892*'fnd base rates'!F$112)\n+($G892*'fnd base rates'!F$113)\n+($H892*'fnd base rates'!F$114)\n+($I892*'fnd base rates'!F$115)\n+($J892*'fnd base rates'!F$119)\n+($K892*'fnd base rates'!F$120)\n+($M892*'fnd base rates'!F$122)\n+($N892*'fnd base rates'!F$123)\n+($O892*'fnd base rates'!F$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,6)))\n*$R892","v":844.06329994000009},{"$f":"(($D892*'fnd base rates'!G$110)\n+($E892*'fnd base rates'!G$111)\n+($F892*'fnd base rates'!G$112)\n+($G892*'fnd base rates'!G$113)\n+($H892*'fnd base rates'!G$114)\n+($I892*'fnd base rates'!G$115)\n+($J892*'fnd base rates'!G$119)\n+($K892*'fnd base rates'!G$120)\n+($M892*'fnd base rates'!G$122)\n+($N892*'fnd base rates'!G$123)\n+($O892*'fnd base rates'!G$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,7)))\n*$R892","v":156.77643270799999},{"$f":"(($D892*'fnd base rates'!H$110)\n+($E892*'fnd base rates'!H$111)\n+($F892*'fnd base rates'!H$112)\n+($G892*'fnd base rates'!H$113)\n+($H892*'fnd base rates'!H$114)\n+($I892*'fnd base rates'!H$115)\n+($J892*'fnd base rates'!H$119)\n+($K892*'fnd base rates'!H$120)\n+($M892*'fnd base rates'!H$122)\n+($N892*'fnd base rates'!H$123)\n+($O892*'fnd base rates'!H$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D892*'fnd base rates'!I$110)\n+($E892*'fnd base rates'!I$111)\n+($F892*'fnd base rates'!I$112)\n+($G892*'fnd base rates'!I$113)\n+($H892*'fnd base rates'!I$114)\n+($I892*'fnd base rates'!I$115)\n+($J892*'fnd base rates'!I$119)\n+($K892*'fnd base rates'!I$120)\n+($M892*'fnd base rates'!I$122)\n+($N892*'fnd base rates'!I$123)\n+($O892*'fnd base rates'!I$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,9)))\n*$R892","v":408.27724000000001},{"$f":"(($D892*'fnd base rates'!J$110)\n+($E892*'fnd base rates'!J$111)\n+($F892*'fnd base rates'!J$112)\n+($G892*'fnd base rates'!J$113)\n+($H892*'fnd base rates'!J$114)\n+($I892*'fnd base rates'!J$115)\n+($J892*'fnd base rates'!J$119)\n+($K892*'fnd base rates'!J$120)\n+($M892*'fnd base rates'!J$122)\n+($N892*'fnd base rates'!J$123)\n+($O892*'fnd base rates'!J$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,10)))\n*$R892","v":549.9606},{"$f":"(($D892*'fnd base rates'!K$110)\n+($E892*'fnd base rates'!K$111)\n+($F892*'fnd base rates'!K$112)\n+($G892*'fnd base rates'!K$113)\n+($H892*'fnd base rates'!K$114)\n+($I892*'fnd base rates'!K$115)\n+($J892*'fnd base rates'!K$119)\n+($K892*'fnd base rates'!K$120)\n+($M892*'fnd base rates'!K$122)\n+($N892*'fnd base rates'!K$123)\n+($O892*'fnd base rates'!K$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,11)))\n*$R892","v":1100.1783983960001},{"$f":"(($D892*'fnd base rates'!L$110)\n+($E892*'fnd base rates'!L$111)\n+($F892*'fnd base rates'!L$112)\n+($G892*'fnd base rates'!L$113)\n+($H892*'fnd base rates'!L$114)\n+($I892*'fnd base rates'!L$115)\n+($J892*'fnd base rates'!L$119)\n+($K892*'fnd base rates'!L$120)\n+($M892*'fnd base rates'!L$122)\n+($N892*'fnd base rates'!L$123)\n+($O892*'fnd base rates'!L$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D892*'fnd base rates'!M$110)\n+($E892*'fnd base rates'!M$111)\n+($F892*'fnd base rates'!M$112)\n+($G892*'fnd base rates'!M$113)\n+($H892*'fnd base rates'!M$114)\n+($I892*'fnd base rates'!M$115)\n+($J892*'fnd base rates'!M$119)\n+($K892*'fnd base rates'!M$120)\n+($M892*'fnd base rates'!M$122)\n+($N892*'fnd base rates'!M$123)\n+($O892*'fnd base rates'!M$124)\n+($P892*VLOOKUP($S892+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239099,"3517","239","099",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239165,"MAP ACADEMY",{"$f":"'fnd enro'!D893","v":0},{"$f":"'fnd enro'!E893","v":0},{"$f":"'fnd enro'!F893","v":0},{"$f":"'fnd enro'!G893","v":0},{"$f":"'fnd enro'!H893","v":0},{"$f":"'fnd enro'!I893","v":1},{"$f":"'fnd enro'!J893","v":0},{"$f":"'fnd enro'!K893","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L893","v":0},{"$f":"'fnd enro'!M893+'fnd enro'!N893","v":0},{"$f":"'fnd enro'!O893","v":0},{"$f":"'fnd enro'!P893","v":0},{"$f":"'fnd enro'!Q893+'fnd enro'!R893","v":0},{"$f":"'fnd enro'!T893","v":1},1.036,{"$f":"VALUE('fnd enro'!S893)","v":1},null,{"$f":"(($D893*'fnd base rates'!C$110)\n+($E893*'fnd base rates'!C$111)\n+($F893*'fnd base rates'!C$112)\n+($G893*'fnd base rates'!C$113)\n+($H893*'fnd base rates'!C$114)\n+($I893*'fnd base rates'!C$115)\n+($J893*'fnd base rates'!C$119)\n+($K893*'fnd base rates'!C$120)\n+($M893*'fnd base rates'!C$122)\n+($N893*'fnd base rates'!C$123)\n+($O893*'fnd base rates'!C$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,3)))\n*$R893","v":512.24889671200003},{"$f":"(($D893*'fnd base rates'!D$110)\n+($E893*'fnd base rates'!D$111)\n+($F893*'fnd base rates'!D$112)\n+($G893*'fnd base rates'!D$113)\n+($H893*'fnd base rates'!D$114)\n+($I893*'fnd base rates'!D$115)\n+($J893*'fnd base rates'!D$119)\n+($K893*'fnd base rates'!D$120)\n+($M893*'fnd base rates'!D$122)\n+($N893*'fnd base rates'!D$123)\n+($O893*'fnd base rates'!D$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,4)))\n*$R893","v":733.34296000000006},{"$f":"(($D893*'fnd base rates'!E$110)\n+($E893*'fnd base rates'!E$111)\n+($F893*'fnd base rates'!E$112)\n+($G893*'fnd base rates'!E$113)\n+($H893*'fnd base rates'!E$114)\n+($I893*'fnd base rates'!E$115)\n+($J893*'fnd base rates'!E$119)\n+($K893*'fnd base rates'!E$120)\n+($M893*'fnd base rates'!E$122)\n+($N893*'fnd base rates'!E$123)\n+($O893*'fnd base rates'!E$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,5)))\n*$R893","v":4702.0164583000005},{"$f":"(($D893*'fnd base rates'!F$110)\n+($E893*'fnd base rates'!F$111)\n+($F893*'fnd base rates'!F$112)\n+($G893*'fnd base rates'!F$113)\n+($H893*'fnd base rates'!F$114)\n+($I893*'fnd base rates'!F$115)\n+($J893*'fnd base rates'!F$119)\n+($K893*'fnd base rates'!F$120)\n+($M893*'fnd base rates'!F$122)\n+($N893*'fnd base rates'!F$123)\n+($O893*'fnd base rates'!F$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,6)))\n*$R893","v":844.06329994000009},{"$f":"(($D893*'fnd base rates'!G$110)\n+($E893*'fnd base rates'!G$111)\n+($F893*'fnd base rates'!G$112)\n+($G893*'fnd base rates'!G$113)\n+($H893*'fnd base rates'!G$114)\n+($I893*'fnd base rates'!G$115)\n+($J893*'fnd base rates'!G$119)\n+($K893*'fnd base rates'!G$120)\n+($M893*'fnd base rates'!G$122)\n+($N893*'fnd base rates'!G$123)\n+($O893*'fnd base rates'!G$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,7)))\n*$R893","v":156.77643270799999},{"$f":"(($D893*'fnd base rates'!H$110)\n+($E893*'fnd base rates'!H$111)\n+($F893*'fnd base rates'!H$112)\n+($G893*'fnd base rates'!H$113)\n+($H893*'fnd base rates'!H$114)\n+($I893*'fnd base rates'!H$115)\n+($J893*'fnd base rates'!H$119)\n+($K893*'fnd base rates'!H$120)\n+($M893*'fnd base rates'!H$122)\n+($N893*'fnd base rates'!H$123)\n+($O893*'fnd base rates'!H$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D893*'fnd base rates'!I$110)\n+($E893*'fnd base rates'!I$111)\n+($F893*'fnd base rates'!I$112)\n+($G893*'fnd base rates'!I$113)\n+($H893*'fnd base rates'!I$114)\n+($I893*'fnd base rates'!I$115)\n+($J893*'fnd base rates'!I$119)\n+($K893*'fnd base rates'!I$120)\n+($M893*'fnd base rates'!I$122)\n+($N893*'fnd base rates'!I$123)\n+($O893*'fnd base rates'!I$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,9)))\n*$R893","v":408.27724000000001},{"$f":"(($D893*'fnd base rates'!J$110)\n+($E893*'fnd base rates'!J$111)\n+($F893*'fnd base rates'!J$112)\n+($G893*'fnd base rates'!J$113)\n+($H893*'fnd base rates'!J$114)\n+($I893*'fnd base rates'!J$115)\n+($J893*'fnd base rates'!J$119)\n+($K893*'fnd base rates'!J$120)\n+($M893*'fnd base rates'!J$122)\n+($N893*'fnd base rates'!J$123)\n+($O893*'fnd base rates'!J$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,10)))\n*$R893","v":549.9606},{"$f":"(($D893*'fnd base rates'!K$110)\n+($E893*'fnd base rates'!K$111)\n+($F893*'fnd base rates'!K$112)\n+($G893*'fnd base rates'!K$113)\n+($H893*'fnd base rates'!K$114)\n+($I893*'fnd base rates'!K$115)\n+($J893*'fnd base rates'!K$119)\n+($K893*'fnd base rates'!K$120)\n+($M893*'fnd base rates'!K$122)\n+($N893*'fnd base rates'!K$123)\n+($O893*'fnd base rates'!K$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,11)))\n*$R893","v":1100.1783983960001},{"$f":"(($D893*'fnd base rates'!L$110)\n+($E893*'fnd base rates'!L$111)\n+($F893*'fnd base rates'!L$112)\n+($G893*'fnd base rates'!L$113)\n+($H893*'fnd base rates'!L$114)\n+($I893*'fnd base rates'!L$115)\n+($J893*'fnd base rates'!L$119)\n+($K893*'fnd base rates'!L$120)\n+($M893*'fnd base rates'!L$122)\n+($N893*'fnd base rates'!L$123)\n+($O893*'fnd base rates'!L$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D893*'fnd base rates'!M$110)\n+($E893*'fnd base rates'!M$111)\n+($F893*'fnd base rates'!M$112)\n+($G893*'fnd base rates'!M$113)\n+($H893*'fnd base rates'!M$114)\n+($I893*'fnd base rates'!M$115)\n+($J893*'fnd base rates'!M$119)\n+($K893*'fnd base rates'!M$120)\n+($M893*'fnd base rates'!M$122)\n+($N893*'fnd base rates'!M$123)\n+($O893*'fnd base rates'!M$124)\n+($P893*VLOOKUP($S893+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239165,"3517","239","165",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239167,"MAP ACADEMY",{"$f":"'fnd enro'!D894","v":0},{"$f":"'fnd enro'!E894","v":0},{"$f":"'fnd enro'!F894","v":0},{"$f":"'fnd enro'!G894","v":0},{"$f":"'fnd enro'!H894","v":0},{"$f":"'fnd enro'!I894","v":1},{"$f":"'fnd enro'!J894","v":0},{"$f":"'fnd enro'!K894","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L894","v":0},{"$f":"'fnd enro'!M894+'fnd enro'!N894","v":0},{"$f":"'fnd enro'!O894","v":0},{"$f":"'fnd enro'!P894","v":0},{"$f":"'fnd enro'!Q894+'fnd enro'!R894","v":1},{"$f":"'fnd enro'!T894","v":1},1.036,{"$f":"VALUE('fnd enro'!S894)","v":10},null,{"$f":"(($D894*'fnd base rates'!C$110)\n+($E894*'fnd base rates'!C$111)\n+($F894*'fnd base rates'!C$112)\n+($G894*'fnd base rates'!C$113)\n+($H894*'fnd base rates'!C$114)\n+($I894*'fnd base rates'!C$115)\n+($J894*'fnd base rates'!C$119)\n+($K894*'fnd base rates'!C$120)\n+($M894*'fnd base rates'!C$122)\n+($N894*'fnd base rates'!C$123)\n+($O894*'fnd base rates'!C$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,3)))\n*$R894","v":576.79169671199998},{"$f":"(($D894*'fnd base rates'!D$110)\n+($E894*'fnd base rates'!D$111)\n+($F894*'fnd base rates'!D$112)\n+($G894*'fnd base rates'!D$113)\n+($H894*'fnd base rates'!D$114)\n+($I894*'fnd base rates'!D$115)\n+($J894*'fnd base rates'!D$119)\n+($K894*'fnd base rates'!D$120)\n+($M894*'fnd base rates'!D$122)\n+($N894*'fnd base rates'!D$123)\n+($O894*'fnd base rates'!D$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,4)))\n*$R894","v":1039.1597999999999},{"$f":"(($D894*'fnd base rates'!E$110)\n+($E894*'fnd base rates'!E$111)\n+($F894*'fnd base rates'!E$112)\n+($G894*'fnd base rates'!E$113)\n+($H894*'fnd base rates'!E$114)\n+($I894*'fnd base rates'!E$115)\n+($J894*'fnd base rates'!E$119)\n+($K894*'fnd base rates'!E$120)\n+($M894*'fnd base rates'!E$122)\n+($N894*'fnd base rates'!E$123)\n+($O894*'fnd base rates'!E$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,5)))\n*$R894","v":7687.3747783000008},{"$f":"(($D894*'fnd base rates'!F$110)\n+($E894*'fnd base rates'!F$111)\n+($F894*'fnd base rates'!F$112)\n+($G894*'fnd base rates'!F$113)\n+($H894*'fnd base rates'!F$114)\n+($I894*'fnd base rates'!F$115)\n+($J894*'fnd base rates'!F$119)\n+($K894*'fnd base rates'!F$120)\n+($M894*'fnd base rates'!F$122)\n+($N894*'fnd base rates'!F$123)\n+($O894*'fnd base rates'!F$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,6)))\n*$R894","v":844.06329994000009},{"$f":"(($D894*'fnd base rates'!G$110)\n+($E894*'fnd base rates'!G$111)\n+($F894*'fnd base rates'!G$112)\n+($G894*'fnd base rates'!G$113)\n+($H894*'fnd base rates'!G$114)\n+($I894*'fnd base rates'!G$115)\n+($J894*'fnd base rates'!G$119)\n+($K894*'fnd base rates'!G$120)\n+($M894*'fnd base rates'!G$122)\n+($N894*'fnd base rates'!G$123)\n+($O894*'fnd base rates'!G$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,7)))\n*$R894","v":301.60923270800004},{"$f":"(($D894*'fnd base rates'!H$110)\n+($E894*'fnd base rates'!H$111)\n+($F894*'fnd base rates'!H$112)\n+($G894*'fnd base rates'!H$113)\n+($H894*'fnd base rates'!H$114)\n+($I894*'fnd base rates'!H$115)\n+($J894*'fnd base rates'!H$119)\n+($K894*'fnd base rates'!H$120)\n+($M894*'fnd base rates'!H$122)\n+($N894*'fnd base rates'!H$123)\n+($O894*'fnd base rates'!H$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D894*'fnd base rates'!I$110)\n+($E894*'fnd base rates'!I$111)\n+($F894*'fnd base rates'!I$112)\n+($G894*'fnd base rates'!I$113)\n+($H894*'fnd base rates'!I$114)\n+($I894*'fnd base rates'!I$115)\n+($J894*'fnd base rates'!I$119)\n+($K894*'fnd base rates'!I$120)\n+($M894*'fnd base rates'!I$122)\n+($N894*'fnd base rates'!I$123)\n+($O894*'fnd base rates'!I$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,9)))\n*$R894","v":529.16808000000003},{"$f":"(($D894*'fnd base rates'!J$110)\n+($E894*'fnd base rates'!J$111)\n+($F894*'fnd base rates'!J$112)\n+($G894*'fnd base rates'!J$113)\n+($H894*'fnd base rates'!J$114)\n+($I894*'fnd base rates'!J$115)\n+($J894*'fnd base rates'!J$119)\n+($K894*'fnd base rates'!J$120)\n+($M894*'fnd base rates'!J$122)\n+($N894*'fnd base rates'!J$123)\n+($O894*'fnd base rates'!J$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,10)))\n*$R894","v":1178.1184800000001},{"$f":"(($D894*'fnd base rates'!K$110)\n+($E894*'fnd base rates'!K$111)\n+($F894*'fnd base rates'!K$112)\n+($G894*'fnd base rates'!K$113)\n+($H894*'fnd base rates'!K$114)\n+($I894*'fnd base rates'!K$115)\n+($J894*'fnd base rates'!K$119)\n+($K894*'fnd base rates'!K$120)\n+($M894*'fnd base rates'!K$122)\n+($N894*'fnd base rates'!K$123)\n+($O894*'fnd base rates'!K$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,11)))\n*$R894","v":1100.1783983960001},{"$f":"(($D894*'fnd base rates'!L$110)\n+($E894*'fnd base rates'!L$111)\n+($F894*'fnd base rates'!L$112)\n+($G894*'fnd base rates'!L$113)\n+($H894*'fnd base rates'!L$114)\n+($I894*'fnd base rates'!L$115)\n+($J894*'fnd base rates'!L$119)\n+($K894*'fnd base rates'!L$120)\n+($M894*'fnd base rates'!L$122)\n+($N894*'fnd base rates'!L$123)\n+($O894*'fnd base rates'!L$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D894*'fnd base rates'!M$110)\n+($E894*'fnd base rates'!M$111)\n+($F894*'fnd base rates'!M$112)\n+($G894*'fnd base rates'!M$113)\n+($H894*'fnd base rates'!M$114)\n+($I894*'fnd base rates'!M$115)\n+($J894*'fnd base rates'!M$119)\n+($K894*'fnd base rates'!M$120)\n+($M894*'fnd base rates'!M$122)\n+($N894*'fnd base rates'!M$123)\n+($O894*'fnd base rates'!M$124)\n+($P894*VLOOKUP($S894+15,rate_basefnd,13)))","v":0},15605.677038684884,null,3517239167,"3517","239","167",1,1,15605.677038684884,15606,0,15606,null,null,null,null,null,15606,0,15606,393,15213,24,15189]
[3517,3517239171,"MAP ACADEMY",{"$f":"'fnd enro'!D895","v":0},{"$f":"'fnd enro'!E895","v":0},{"$f":"'fnd enro'!F895","v":0},{"$f":"'fnd enro'!G895","v":0},{"$f":"'fnd enro'!H895","v":0},{"$f":"'fnd enro'!I895","v":2},{"$f":"'fnd enro'!J895","v":0},{"$f":"'fnd enro'!K895","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L895","v":0},{"$f":"'fnd enro'!M895+'fnd enro'!N895","v":0},{"$f":"'fnd enro'!O895","v":0},{"$f":"'fnd enro'!P895","v":0},{"$f":"'fnd enro'!Q895+'fnd enro'!R895","v":1},{"$f":"'fnd enro'!T895","v":2},1.036,{"$f":"VALUE('fnd enro'!S895)","v":10},null,{"$f":"(($D895*'fnd base rates'!C$110)\n+($E895*'fnd base rates'!C$111)\n+($F895*'fnd base rates'!C$112)\n+($G895*'fnd base rates'!C$113)\n+($H895*'fnd base rates'!C$114)\n+($I895*'fnd base rates'!C$115)\n+($J895*'fnd base rates'!C$119)\n+($K895*'fnd base rates'!C$120)\n+($M895*'fnd base rates'!C$122)\n+($N895*'fnd base rates'!C$123)\n+($O895*'fnd base rates'!C$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,3)))\n*$R895","v":1089.040593424},{"$f":"(($D895*'fnd base rates'!D$110)\n+($E895*'fnd base rates'!D$111)\n+($F895*'fnd base rates'!D$112)\n+($G895*'fnd base rates'!D$113)\n+($H895*'fnd base rates'!D$114)\n+($I895*'fnd base rates'!D$115)\n+($J895*'fnd base rates'!D$119)\n+($K895*'fnd base rates'!D$120)\n+($M895*'fnd base rates'!D$122)\n+($N895*'fnd base rates'!D$123)\n+($O895*'fnd base rates'!D$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,4)))\n*$R895","v":1772.5027600000001},{"$f":"(($D895*'fnd base rates'!E$110)\n+($E895*'fnd base rates'!E$111)\n+($F895*'fnd base rates'!E$112)\n+($G895*'fnd base rates'!E$113)\n+($H895*'fnd base rates'!E$114)\n+($I895*'fnd base rates'!E$115)\n+($J895*'fnd base rates'!E$119)\n+($K895*'fnd base rates'!E$120)\n+($M895*'fnd base rates'!E$122)\n+($N895*'fnd base rates'!E$123)\n+($O895*'fnd base rates'!E$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,5)))\n*$R895","v":12389.3912366},{"$f":"(($D895*'fnd base rates'!F$110)\n+($E895*'fnd base rates'!F$111)\n+($F895*'fnd base rates'!F$112)\n+($G895*'fnd base rates'!F$113)\n+($H895*'fnd base rates'!F$114)\n+($I895*'fnd base rates'!F$115)\n+($J895*'fnd base rates'!F$119)\n+($K895*'fnd base rates'!F$120)\n+($M895*'fnd base rates'!F$122)\n+($N895*'fnd base rates'!F$123)\n+($O895*'fnd base rates'!F$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,6)))\n*$R895","v":1688.1265998800002},{"$f":"(($D895*'fnd base rates'!G$110)\n+($E895*'fnd base rates'!G$111)\n+($F895*'fnd base rates'!G$112)\n+($G895*'fnd base rates'!G$113)\n+($H895*'fnd base rates'!G$114)\n+($I895*'fnd base rates'!G$115)\n+($J895*'fnd base rates'!G$119)\n+($K895*'fnd base rates'!G$120)\n+($M895*'fnd base rates'!G$122)\n+($N895*'fnd base rates'!G$123)\n+($O895*'fnd base rates'!G$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,7)))\n*$R895","v":458.38566541599999},{"$f":"(($D895*'fnd base rates'!H$110)\n+($E895*'fnd base rates'!H$111)\n+($F895*'fnd base rates'!H$112)\n+($G895*'fnd base rates'!H$113)\n+($H895*'fnd base rates'!H$114)\n+($I895*'fnd base rates'!H$115)\n+($J895*'fnd base rates'!H$119)\n+($K895*'fnd base rates'!H$120)\n+($M895*'fnd base rates'!H$122)\n+($N895*'fnd base rates'!H$123)\n+($O895*'fnd base rates'!H$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,8)))","v":1553.2171559999999},{"$f":"(($D895*'fnd base rates'!I$110)\n+($E895*'fnd base rates'!I$111)\n+($F895*'fnd base rates'!I$112)\n+($G895*'fnd base rates'!I$113)\n+($H895*'fnd base rates'!I$114)\n+($I895*'fnd base rates'!I$115)\n+($J895*'fnd base rates'!I$119)\n+($K895*'fnd base rates'!I$120)\n+($M895*'fnd base rates'!I$122)\n+($N895*'fnd base rates'!I$123)\n+($O895*'fnd base rates'!I$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,9)))\n*$R895","v":937.44531999999992},{"$f":"(($D895*'fnd base rates'!J$110)\n+($E895*'fnd base rates'!J$111)\n+($F895*'fnd base rates'!J$112)\n+($G895*'fnd base rates'!J$113)\n+($H895*'fnd base rates'!J$114)\n+($I895*'fnd base rates'!J$115)\n+($J895*'fnd base rates'!J$119)\n+($K895*'fnd base rates'!J$120)\n+($M895*'fnd base rates'!J$122)\n+($N895*'fnd base rates'!J$123)\n+($O895*'fnd base rates'!J$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,10)))\n*$R895","v":1728.0790800000002},{"$f":"(($D895*'fnd base rates'!K$110)\n+($E895*'fnd base rates'!K$111)\n+($F895*'fnd base rates'!K$112)\n+($G895*'fnd base rates'!K$113)\n+($H895*'fnd base rates'!K$114)\n+($I895*'fnd base rates'!K$115)\n+($J895*'fnd base rates'!K$119)\n+($K895*'fnd base rates'!K$120)\n+($M895*'fnd base rates'!K$122)\n+($N895*'fnd base rates'!K$123)\n+($O895*'fnd base rates'!K$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,11)))\n*$R895","v":2200.3567967920003},{"$f":"(($D895*'fnd base rates'!L$110)\n+($E895*'fnd base rates'!L$111)\n+($F895*'fnd base rates'!L$112)\n+($G895*'fnd base rates'!L$113)\n+($H895*'fnd base rates'!L$114)\n+($I895*'fnd base rates'!L$115)\n+($J895*'fnd base rates'!L$119)\n+($K895*'fnd base rates'!L$120)\n+($M895*'fnd base rates'!L$122)\n+($N895*'fnd base rates'!L$123)\n+($O895*'fnd base rates'!L$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,12)))","v":2657.649389257766},{"$f":"(($D895*'fnd base rates'!M$110)\n+($E895*'fnd base rates'!M$111)\n+($F895*'fnd base rates'!M$112)\n+($G895*'fnd base rates'!M$113)\n+($H895*'fnd base rates'!M$114)\n+($I895*'fnd base rates'!M$115)\n+($J895*'fnd base rates'!M$119)\n+($K895*'fnd base rates'!M$120)\n+($M895*'fnd base rates'!M$122)\n+($N895*'fnd base rates'!M$123)\n+($O895*'fnd base rates'!M$124)\n+($P895*VLOOKUP($S895+15,rate_basefnd,13)))","v":0},26474.194597369766,null,3517239171,"3517","239","171",1,2,26474.194597369766,13237,0,13237,null,null,null,null,null,13237,0,13237,196,13041,18,13023]
[3517,3517239182,"MAP ACADEMY",{"$f":"'fnd enro'!D896","v":0},{"$f":"'fnd enro'!E896","v":0},{"$f":"'fnd enro'!F896","v":0},{"$f":"'fnd enro'!G896","v":0},{"$f":"'fnd enro'!H896","v":0},{"$f":"'fnd enro'!I896","v":4},{"$f":"'fnd enro'!J896","v":0},{"$f":"'fnd enro'!K896","v":0.15160000000000001},{"$f":"'fnd enro'!L896","v":0},{"$f":"'fnd enro'!M896+'fnd enro'!N896","v":0},{"$f":"'fnd enro'!O896","v":0},{"$f":"'fnd enro'!P896","v":0},{"$f":"'fnd enro'!Q896+'fnd enro'!R896","v":1},{"$f":"'fnd enro'!T896","v":4},1.036,{"$f":"VALUE('fnd enro'!S896)","v":5},null,{"$f":"(($D896*'fnd base rates'!C$110)\n+($E896*'fnd base rates'!C$111)\n+($F896*'fnd base rates'!C$112)\n+($G896*'fnd base rates'!C$113)\n+($H896*'fnd base rates'!C$114)\n+($I896*'fnd base rates'!C$115)\n+($J896*'fnd base rates'!C$119)\n+($K896*'fnd base rates'!C$120)\n+($M896*'fnd base rates'!C$122)\n+($N896*'fnd base rates'!C$123)\n+($O896*'fnd base rates'!C$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,3)))\n*$R896","v":2104.1418668480001},{"$f":"(($D896*'fnd base rates'!D$110)\n+($E896*'fnd base rates'!D$111)\n+($F896*'fnd base rates'!D$112)\n+($G896*'fnd base rates'!D$113)\n+($H896*'fnd base rates'!D$114)\n+($I896*'fnd base rates'!D$115)\n+($J896*'fnd base rates'!D$119)\n+($K896*'fnd base rates'!D$120)\n+($M896*'fnd base rates'!D$122)\n+($N896*'fnd base rates'!D$123)\n+($O896*'fnd base rates'!D$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,4)))\n*$R896","v":3194.6614000000004},{"$f":"(($D896*'fnd base rates'!E$110)\n+($E896*'fnd base rates'!E$111)\n+($F896*'fnd base rates'!E$112)\n+($G896*'fnd base rates'!E$113)\n+($H896*'fnd base rates'!E$114)\n+($I896*'fnd base rates'!E$115)\n+($J896*'fnd base rates'!E$119)\n+($K896*'fnd base rates'!E$120)\n+($M896*'fnd base rates'!E$122)\n+($N896*'fnd base rates'!E$123)\n+($O896*'fnd base rates'!E$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,5)))\n*$R896","v":21358.791073200002},{"$f":"(($D896*'fnd base rates'!F$110)\n+($E896*'fnd base rates'!F$111)\n+($F896*'fnd base rates'!F$112)\n+($G896*'fnd base rates'!F$113)\n+($H896*'fnd base rates'!F$114)\n+($I896*'fnd base rates'!F$115)\n+($J896*'fnd base rates'!F$119)\n+($K896*'fnd base rates'!F$120)\n+($M896*'fnd base rates'!F$122)\n+($N896*'fnd base rates'!F$123)\n+($O896*'fnd base rates'!F$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,6)))\n*$R896","v":3376.2531997600004},{"$f":"(($D896*'fnd base rates'!G$110)\n+($E896*'fnd base rates'!G$111)\n+($F896*'fnd base rates'!G$112)\n+($G896*'fnd base rates'!G$113)\n+($H896*'fnd base rates'!G$114)\n+($I896*'fnd base rates'!G$115)\n+($J896*'fnd base rates'!G$119)\n+($K896*'fnd base rates'!G$120)\n+($M896*'fnd base rates'!G$122)\n+($N896*'fnd base rates'!G$123)\n+($O896*'fnd base rates'!G$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,7)))\n*$R896","v":750.85593083200001},{"$f":"(($D896*'fnd base rates'!H$110)\n+($E896*'fnd base rates'!H$111)\n+($F896*'fnd base rates'!H$112)\n+($G896*'fnd base rates'!H$113)\n+($H896*'fnd base rates'!H$114)\n+($I896*'fnd base rates'!H$115)\n+($J896*'fnd base rates'!H$119)\n+($K896*'fnd base rates'!H$120)\n+($M896*'fnd base rates'!H$122)\n+($N896*'fnd base rates'!H$123)\n+($O896*'fnd base rates'!H$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,8)))","v":3081.8843119999997},{"$f":"(($D896*'fnd base rates'!I$110)\n+($E896*'fnd base rates'!I$111)\n+($F896*'fnd base rates'!I$112)\n+($G896*'fnd base rates'!I$113)\n+($H896*'fnd base rates'!I$114)\n+($I896*'fnd base rates'!I$115)\n+($J896*'fnd base rates'!I$119)\n+($K896*'fnd base rates'!I$120)\n+($M896*'fnd base rates'!I$122)\n+($N896*'fnd base rates'!I$123)\n+($O896*'fnd base rates'!I$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,9)))\n*$R896","v":1736.39816},{"$f":"(($D896*'fnd base rates'!J$110)\n+($E896*'fnd base rates'!J$111)\n+($F896*'fnd base rates'!J$112)\n+($G896*'fnd base rates'!J$113)\n+($H896*'fnd base rates'!J$114)\n+($I896*'fnd base rates'!J$115)\n+($J896*'fnd base rates'!J$119)\n+($K896*'fnd base rates'!J$120)\n+($M896*'fnd base rates'!J$122)\n+($N896*'fnd base rates'!J$123)\n+($O896*'fnd base rates'!J$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,10)))\n*$R896","v":2736.5525600000001},{"$f":"(($D896*'fnd base rates'!K$110)\n+($E896*'fnd base rates'!K$111)\n+($F896*'fnd base rates'!K$112)\n+($G896*'fnd base rates'!K$113)\n+($H896*'fnd base rates'!K$114)\n+($I896*'fnd base rates'!K$115)\n+($J896*'fnd base rates'!K$119)\n+($K896*'fnd base rates'!K$120)\n+($M896*'fnd base rates'!K$122)\n+($N896*'fnd base rates'!K$123)\n+($O896*'fnd base rates'!K$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,11)))\n*$R896","v":4400.7135935840006},{"$f":"(($D896*'fnd base rates'!L$110)\n+($E896*'fnd base rates'!L$111)\n+($F896*'fnd base rates'!L$112)\n+($G896*'fnd base rates'!L$113)\n+($H896*'fnd base rates'!L$114)\n+($I896*'fnd base rates'!L$115)\n+($J896*'fnd base rates'!L$119)\n+($K896*'fnd base rates'!L$120)\n+($M896*'fnd base rates'!L$122)\n+($N896*'fnd base rates'!L$123)\n+($O896*'fnd base rates'!L$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,12)))","v":4781.2987785155319},{"$f":"(($D896*'fnd base rates'!M$110)\n+($E896*'fnd base rates'!M$111)\n+($F896*'fnd base rates'!M$112)\n+($G896*'fnd base rates'!M$113)\n+($H896*'fnd base rates'!M$114)\n+($I896*'fnd base rates'!M$115)\n+($J896*'fnd base rates'!M$119)\n+($K896*'fnd base rates'!M$120)\n+($M896*'fnd base rates'!M$122)\n+($N896*'fnd base rates'!M$123)\n+($O896*'fnd base rates'!M$124)\n+($P896*VLOOKUP($S896+15,rate_basefnd,13)))","v":0},47521.550874739536,null,3517239182,"3517","239","182",1,4,47521.550874739536,11880,0,11880,null,null,null,null,null,11880,0,11880,-2,11882,13,11869]
[3517,3517239201,"MAP ACADEMY",{"$f":"'fnd enro'!D897","v":0},{"$f":"'fnd enro'!E897","v":0},{"$f":"'fnd enro'!F897","v":0},{"$f":"'fnd enro'!G897","v":0},{"$f":"'fnd enro'!H897","v":0},{"$f":"'fnd enro'!I897","v":1},{"$f":"'fnd enro'!J897","v":0},{"$f":"'fnd enro'!K897","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L897","v":0},{"$f":"'fnd enro'!M897+'fnd enro'!N897","v":0},{"$f":"'fnd enro'!O897","v":0},{"$f":"'fnd enro'!P897","v":0},{"$f":"'fnd enro'!Q897+'fnd enro'!R897","v":0},{"$f":"'fnd enro'!T897","v":1},1.036,{"$f":"VALUE('fnd enro'!S897)","v":1},null,{"$f":"(($D897*'fnd base rates'!C$110)\n+($E897*'fnd base rates'!C$111)\n+($F897*'fnd base rates'!C$112)\n+($G897*'fnd base rates'!C$113)\n+($H897*'fnd base rates'!C$114)\n+($I897*'fnd base rates'!C$115)\n+($J897*'fnd base rates'!C$119)\n+($K897*'fnd base rates'!C$120)\n+($M897*'fnd base rates'!C$122)\n+($N897*'fnd base rates'!C$123)\n+($O897*'fnd base rates'!C$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,3)))\n*$R897","v":512.24889671200003},{"$f":"(($D897*'fnd base rates'!D$110)\n+($E897*'fnd base rates'!D$111)\n+($F897*'fnd base rates'!D$112)\n+($G897*'fnd base rates'!D$113)\n+($H897*'fnd base rates'!D$114)\n+($I897*'fnd base rates'!D$115)\n+($J897*'fnd base rates'!D$119)\n+($K897*'fnd base rates'!D$120)\n+($M897*'fnd base rates'!D$122)\n+($N897*'fnd base rates'!D$123)\n+($O897*'fnd base rates'!D$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,4)))\n*$R897","v":733.34296000000006},{"$f":"(($D897*'fnd base rates'!E$110)\n+($E897*'fnd base rates'!E$111)\n+($F897*'fnd base rates'!E$112)\n+($G897*'fnd base rates'!E$113)\n+($H897*'fnd base rates'!E$114)\n+($I897*'fnd base rates'!E$115)\n+($J897*'fnd base rates'!E$119)\n+($K897*'fnd base rates'!E$120)\n+($M897*'fnd base rates'!E$122)\n+($N897*'fnd base rates'!E$123)\n+($O897*'fnd base rates'!E$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,5)))\n*$R897","v":4702.0164583000005},{"$f":"(($D897*'fnd base rates'!F$110)\n+($E897*'fnd base rates'!F$111)\n+($F897*'fnd base rates'!F$112)\n+($G897*'fnd base rates'!F$113)\n+($H897*'fnd base rates'!F$114)\n+($I897*'fnd base rates'!F$115)\n+($J897*'fnd base rates'!F$119)\n+($K897*'fnd base rates'!F$120)\n+($M897*'fnd base rates'!F$122)\n+($N897*'fnd base rates'!F$123)\n+($O897*'fnd base rates'!F$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,6)))\n*$R897","v":844.06329994000009},{"$f":"(($D897*'fnd base rates'!G$110)\n+($E897*'fnd base rates'!G$111)\n+($F897*'fnd base rates'!G$112)\n+($G897*'fnd base rates'!G$113)\n+($H897*'fnd base rates'!G$114)\n+($I897*'fnd base rates'!G$115)\n+($J897*'fnd base rates'!G$119)\n+($K897*'fnd base rates'!G$120)\n+($M897*'fnd base rates'!G$122)\n+($N897*'fnd base rates'!G$123)\n+($O897*'fnd base rates'!G$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,7)))\n*$R897","v":156.77643270799999},{"$f":"(($D897*'fnd base rates'!H$110)\n+($E897*'fnd base rates'!H$111)\n+($F897*'fnd base rates'!H$112)\n+($G897*'fnd base rates'!H$113)\n+($H897*'fnd base rates'!H$114)\n+($I897*'fnd base rates'!H$115)\n+($J897*'fnd base rates'!H$119)\n+($K897*'fnd base rates'!H$120)\n+($M897*'fnd base rates'!H$122)\n+($N897*'fnd base rates'!H$123)\n+($O897*'fnd base rates'!H$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D897*'fnd base rates'!I$110)\n+($E897*'fnd base rates'!I$111)\n+($F897*'fnd base rates'!I$112)\n+($G897*'fnd base rates'!I$113)\n+($H897*'fnd base rates'!I$114)\n+($I897*'fnd base rates'!I$115)\n+($J897*'fnd base rates'!I$119)\n+($K897*'fnd base rates'!I$120)\n+($M897*'fnd base rates'!I$122)\n+($N897*'fnd base rates'!I$123)\n+($O897*'fnd base rates'!I$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,9)))\n*$R897","v":408.27724000000001},{"$f":"(($D897*'fnd base rates'!J$110)\n+($E897*'fnd base rates'!J$111)\n+($F897*'fnd base rates'!J$112)\n+($G897*'fnd base rates'!J$113)\n+($H897*'fnd base rates'!J$114)\n+($I897*'fnd base rates'!J$115)\n+($J897*'fnd base rates'!J$119)\n+($K897*'fnd base rates'!J$120)\n+($M897*'fnd base rates'!J$122)\n+($N897*'fnd base rates'!J$123)\n+($O897*'fnd base rates'!J$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,10)))\n*$R897","v":549.9606},{"$f":"(($D897*'fnd base rates'!K$110)\n+($E897*'fnd base rates'!K$111)\n+($F897*'fnd base rates'!K$112)\n+($G897*'fnd base rates'!K$113)\n+($H897*'fnd base rates'!K$114)\n+($I897*'fnd base rates'!K$115)\n+($J897*'fnd base rates'!K$119)\n+($K897*'fnd base rates'!K$120)\n+($M897*'fnd base rates'!K$122)\n+($N897*'fnd base rates'!K$123)\n+($O897*'fnd base rates'!K$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,11)))\n*$R897","v":1100.1783983960001},{"$f":"(($D897*'fnd base rates'!L$110)\n+($E897*'fnd base rates'!L$111)\n+($F897*'fnd base rates'!L$112)\n+($G897*'fnd base rates'!L$113)\n+($H897*'fnd base rates'!L$114)\n+($I897*'fnd base rates'!L$115)\n+($J897*'fnd base rates'!L$119)\n+($K897*'fnd base rates'!L$120)\n+($M897*'fnd base rates'!L$122)\n+($N897*'fnd base rates'!L$123)\n+($O897*'fnd base rates'!L$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D897*'fnd base rates'!M$110)\n+($E897*'fnd base rates'!M$111)\n+($F897*'fnd base rates'!M$112)\n+($G897*'fnd base rates'!M$113)\n+($H897*'fnd base rates'!M$114)\n+($I897*'fnd base rates'!M$115)\n+($J897*'fnd base rates'!M$119)\n+($K897*'fnd base rates'!M$120)\n+($M897*'fnd base rates'!M$122)\n+($N897*'fnd base rates'!M$123)\n+($O897*'fnd base rates'!M$124)\n+($P897*VLOOKUP($S897+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239201,"3517","239","201",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239231,"MAP ACADEMY",{"$f":"'fnd enro'!D898","v":0},{"$f":"'fnd enro'!E898","v":0},{"$f":"'fnd enro'!F898","v":0},{"$f":"'fnd enro'!G898","v":0},{"$f":"'fnd enro'!H898","v":0},{"$f":"'fnd enro'!I898","v":7},{"$f":"'fnd enro'!J898","v":0},{"$f":"'fnd enro'!K898","v":0.26529999999999998},{"$f":"'fnd enro'!L898","v":0},{"$f":"'fnd enro'!M898+'fnd enro'!N898","v":0},{"$f":"'fnd enro'!O898","v":0},{"$f":"'fnd enro'!P898","v":0},{"$f":"'fnd enro'!Q898+'fnd enro'!R898","v":4},{"$f":"'fnd enro'!T898","v":7},1.036,{"$f":"VALUE('fnd enro'!S898)","v":10},null,{"$f":"(($D898*'fnd base rates'!C$110)\n+($E898*'fnd base rates'!C$111)\n+($F898*'fnd base rates'!C$112)\n+($G898*'fnd base rates'!C$113)\n+($H898*'fnd base rates'!C$114)\n+($I898*'fnd base rates'!C$115)\n+($J898*'fnd base rates'!C$119)\n+($K898*'fnd base rates'!C$120)\n+($M898*'fnd base rates'!C$122)\n+($N898*'fnd base rates'!C$123)\n+($O898*'fnd base rates'!C$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,3)))\n*$R898","v":3843.9134769840002},{"$f":"(($D898*'fnd base rates'!D$110)\n+($E898*'fnd base rates'!D$111)\n+($F898*'fnd base rates'!D$112)\n+($G898*'fnd base rates'!D$113)\n+($H898*'fnd base rates'!D$114)\n+($I898*'fnd base rates'!D$115)\n+($J898*'fnd base rates'!D$119)\n+($K898*'fnd base rates'!D$120)\n+($M898*'fnd base rates'!D$122)\n+($N898*'fnd base rates'!D$123)\n+($O898*'fnd base rates'!D$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,4)))\n*$R898","v":6356.6680800000013},{"$f":"(($D898*'fnd base rates'!E$110)\n+($E898*'fnd base rates'!E$111)\n+($F898*'fnd base rates'!E$112)\n+($G898*'fnd base rates'!E$113)\n+($H898*'fnd base rates'!E$114)\n+($I898*'fnd base rates'!E$115)\n+($J898*'fnd base rates'!E$119)\n+($K898*'fnd base rates'!E$120)\n+($M898*'fnd base rates'!E$122)\n+($N898*'fnd base rates'!E$123)\n+($O898*'fnd base rates'!E$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,5)))\n*$R898","v":44855.548488100001},{"$f":"(($D898*'fnd base rates'!F$110)\n+($E898*'fnd base rates'!F$111)\n+($F898*'fnd base rates'!F$112)\n+($G898*'fnd base rates'!F$113)\n+($H898*'fnd base rates'!F$114)\n+($I898*'fnd base rates'!F$115)\n+($J898*'fnd base rates'!F$119)\n+($K898*'fnd base rates'!F$120)\n+($M898*'fnd base rates'!F$122)\n+($N898*'fnd base rates'!F$123)\n+($O898*'fnd base rates'!F$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,6)))\n*$R898","v":5908.4430995800003},{"$f":"(($D898*'fnd base rates'!G$110)\n+($E898*'fnd base rates'!G$111)\n+($F898*'fnd base rates'!G$112)\n+($G898*'fnd base rates'!G$113)\n+($H898*'fnd base rates'!G$114)\n+($I898*'fnd base rates'!G$115)\n+($J898*'fnd base rates'!G$119)\n+($K898*'fnd base rates'!G$120)\n+($M898*'fnd base rates'!G$122)\n+($N898*'fnd base rates'!G$123)\n+($O898*'fnd base rates'!G$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,7)))\n*$R898","v":1676.7662289560001},{"$f":"(($D898*'fnd base rates'!H$110)\n+($E898*'fnd base rates'!H$111)\n+($F898*'fnd base rates'!H$112)\n+($G898*'fnd base rates'!H$113)\n+($H898*'fnd base rates'!H$114)\n+($I898*'fnd base rates'!H$115)\n+($J898*'fnd base rates'!H$119)\n+($K898*'fnd base rates'!H$120)\n+($M898*'fnd base rates'!H$122)\n+($N898*'fnd base rates'!H$123)\n+($O898*'fnd base rates'!H$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,8)))","v":5446.9750460000005},{"$f":"(($D898*'fnd base rates'!I$110)\n+($E898*'fnd base rates'!I$111)\n+($F898*'fnd base rates'!I$112)\n+($G898*'fnd base rates'!I$113)\n+($H898*'fnd base rates'!I$114)\n+($I898*'fnd base rates'!I$115)\n+($J898*'fnd base rates'!I$119)\n+($K898*'fnd base rates'!I$120)\n+($M898*'fnd base rates'!I$122)\n+($N898*'fnd base rates'!I$123)\n+($O898*'fnd base rates'!I$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,9)))\n*$R898","v":3341.5040399999993},{"$f":"(($D898*'fnd base rates'!J$110)\n+($E898*'fnd base rates'!J$111)\n+($F898*'fnd base rates'!J$112)\n+($G898*'fnd base rates'!J$113)\n+($H898*'fnd base rates'!J$114)\n+($I898*'fnd base rates'!J$115)\n+($J898*'fnd base rates'!J$119)\n+($K898*'fnd base rates'!J$120)\n+($M898*'fnd base rates'!J$122)\n+($N898*'fnd base rates'!J$123)\n+($O898*'fnd base rates'!J$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,10)))\n*$R898","v":6362.3557200000005},{"$f":"(($D898*'fnd base rates'!K$110)\n+($E898*'fnd base rates'!K$111)\n+($F898*'fnd base rates'!K$112)\n+($G898*'fnd base rates'!K$113)\n+($H898*'fnd base rates'!K$114)\n+($I898*'fnd base rates'!K$115)\n+($J898*'fnd base rates'!K$119)\n+($K898*'fnd base rates'!K$120)\n+($M898*'fnd base rates'!K$122)\n+($N898*'fnd base rates'!K$123)\n+($O898*'fnd base rates'!K$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,11)))\n*$R898","v":7701.2487887719999},{"$f":"(($D898*'fnd base rates'!L$110)\n+($E898*'fnd base rates'!L$111)\n+($F898*'fnd base rates'!L$112)\n+($G898*'fnd base rates'!L$113)\n+($H898*'fnd base rates'!L$114)\n+($I898*'fnd base rates'!L$115)\n+($J898*'fnd base rates'!L$119)\n+($K898*'fnd base rates'!L$120)\n+($M898*'fnd base rates'!L$122)\n+($N898*'fnd base rates'!L$123)\n+($O898*'fnd base rates'!L$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,12)))","v":9534.8378624021807},{"$f":"(($D898*'fnd base rates'!M$110)\n+($E898*'fnd base rates'!M$111)\n+($F898*'fnd base rates'!M$112)\n+($G898*'fnd base rates'!M$113)\n+($H898*'fnd base rates'!M$114)\n+($I898*'fnd base rates'!M$115)\n+($J898*'fnd base rates'!M$119)\n+($K898*'fnd base rates'!M$120)\n+($M898*'fnd base rates'!M$122)\n+($N898*'fnd base rates'!M$123)\n+($O898*'fnd base rates'!M$124)\n+($P898*VLOOKUP($S898+15,rate_basefnd,13)))","v":0},95028.260830794214,null,3517239231,"3517","239","231",1,7,95028.260830794214,13575,0,13575,null,null,null,null,null,13575,0,13575,223,13352,20,13332]
[3517,3517239239,"MAP ACADEMY",{"$f":"'fnd enro'!D899","v":0},{"$f":"'fnd enro'!E899","v":0},{"$f":"'fnd enro'!F899","v":0},{"$f":"'fnd enro'!G899","v":0},{"$f":"'fnd enro'!H899","v":0},{"$f":"'fnd enro'!I899","v":72},{"$f":"'fnd enro'!J899","v":0},{"$f":"'fnd enro'!K899","v":2.7288000000000001},{"$f":"'fnd enro'!L899","v":0},{"$f":"'fnd enro'!M899+'fnd enro'!N899","v":0},{"$f":"'fnd enro'!O899","v":0},{"$f":"'fnd enro'!P899","v":0},{"$f":"'fnd enro'!Q899+'fnd enro'!R899","v":43},{"$f":"'fnd enro'!T899","v":72},1.036,{"$f":"VALUE('fnd enro'!S899)","v":10},null,{"$f":"(($D899*'fnd base rates'!C$110)\n+($E899*'fnd base rates'!C$111)\n+($F899*'fnd base rates'!C$112)\n+($G899*'fnd base rates'!C$113)\n+($H899*'fnd base rates'!C$114)\n+($I899*'fnd base rates'!C$115)\n+($J899*'fnd base rates'!C$119)\n+($K899*'fnd base rates'!C$120)\n+($M899*'fnd base rates'!C$122)\n+($N899*'fnd base rates'!C$123)\n+($O899*'fnd base rates'!C$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,3)))\n*$R899","v":39657.260963264001},{"$f":"(($D899*'fnd base rates'!D$110)\n+($E899*'fnd base rates'!D$111)\n+($F899*'fnd base rates'!D$112)\n+($G899*'fnd base rates'!D$113)\n+($H899*'fnd base rates'!D$114)\n+($I899*'fnd base rates'!D$115)\n+($J899*'fnd base rates'!D$119)\n+($K899*'fnd base rates'!D$120)\n+($M899*'fnd base rates'!D$122)\n+($N899*'fnd base rates'!D$123)\n+($O899*'fnd base rates'!D$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,4)))\n*$R899","v":65950.817240000004},{"$f":"(($D899*'fnd base rates'!E$110)\n+($E899*'fnd base rates'!E$111)\n+($F899*'fnd base rates'!E$112)\n+($G899*'fnd base rates'!E$113)\n+($H899*'fnd base rates'!E$114)\n+($I899*'fnd base rates'!E$115)\n+($J899*'fnd base rates'!E$119)\n+($K899*'fnd base rates'!E$120)\n+($M899*'fnd base rates'!E$122)\n+($N899*'fnd base rates'!E$123)\n+($O899*'fnd base rates'!E$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,5)))\n*$R899","v":466915.59275759995},{"$f":"(($D899*'fnd base rates'!F$110)\n+($E899*'fnd base rates'!F$111)\n+($F899*'fnd base rates'!F$112)\n+($G899*'fnd base rates'!F$113)\n+($H899*'fnd base rates'!F$114)\n+($I899*'fnd base rates'!F$115)\n+($J899*'fnd base rates'!F$119)\n+($K899*'fnd base rates'!F$120)\n+($M899*'fnd base rates'!F$122)\n+($N899*'fnd base rates'!F$123)\n+($O899*'fnd base rates'!F$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,6)))\n*$R899","v":60772.557595680009},{"$f":"(($D899*'fnd base rates'!G$110)\n+($E899*'fnd base rates'!G$111)\n+($F899*'fnd base rates'!G$112)\n+($G899*'fnd base rates'!G$113)\n+($H899*'fnd base rates'!G$114)\n+($I899*'fnd base rates'!G$115)\n+($J899*'fnd base rates'!G$119)\n+($K899*'fnd base rates'!G$120)\n+($M899*'fnd base rates'!G$122)\n+($N899*'fnd base rates'!G$123)\n+($O899*'fnd base rates'!G$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,7)))\n*$R899","v":17515.713554976002},{"$f":"(($D899*'fnd base rates'!H$110)\n+($E899*'fnd base rates'!H$111)\n+($F899*'fnd base rates'!H$112)\n+($G899*'fnd base rates'!H$113)\n+($H899*'fnd base rates'!H$114)\n+($I899*'fnd base rates'!H$115)\n+($J899*'fnd base rates'!H$119)\n+($K899*'fnd base rates'!H$120)\n+($M899*'fnd base rates'!H$122)\n+($N899*'fnd base rates'!H$123)\n+($O899*'fnd base rates'!H$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,8)))","v":56065.827615999995},{"$f":"(($D899*'fnd base rates'!I$110)\n+($E899*'fnd base rates'!I$111)\n+($F899*'fnd base rates'!I$112)\n+($G899*'fnd base rates'!I$113)\n+($H899*'fnd base rates'!I$114)\n+($I899*'fnd base rates'!I$115)\n+($J899*'fnd base rates'!I$119)\n+($K899*'fnd base rates'!I$120)\n+($M899*'fnd base rates'!I$122)\n+($N899*'fnd base rates'!I$123)\n+($O899*'fnd base rates'!I$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,9)))\n*$R899","v":34594.267400000004},{"$f":"(($D899*'fnd base rates'!J$110)\n+($E899*'fnd base rates'!J$111)\n+($F899*'fnd base rates'!J$112)\n+($G899*'fnd base rates'!J$113)\n+($H899*'fnd base rates'!J$114)\n+($I899*'fnd base rates'!J$115)\n+($J899*'fnd base rates'!J$119)\n+($K899*'fnd base rates'!J$120)\n+($M899*'fnd base rates'!J$122)\n+($N899*'fnd base rates'!J$123)\n+($O899*'fnd base rates'!J$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,10)))\n*$R899","v":66607.952040000004},{"$f":"(($D899*'fnd base rates'!K$110)\n+($E899*'fnd base rates'!K$111)\n+($F899*'fnd base rates'!K$112)\n+($G899*'fnd base rates'!K$113)\n+($H899*'fnd base rates'!K$114)\n+($I899*'fnd base rates'!K$115)\n+($J899*'fnd base rates'!K$119)\n+($K899*'fnd base rates'!K$120)\n+($M899*'fnd base rates'!K$122)\n+($N899*'fnd base rates'!K$123)\n+($O899*'fnd base rates'!K$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,11)))\n*$R899","v":79212.844684512005},{"$f":"(($D899*'fnd base rates'!L$110)\n+($E899*'fnd base rates'!L$111)\n+($F899*'fnd base rates'!L$112)\n+($G899*'fnd base rates'!L$113)\n+($H899*'fnd base rates'!L$114)\n+($I899*'fnd base rates'!L$115)\n+($J899*'fnd base rates'!L$119)\n+($K899*'fnd base rates'!L$120)\n+($M899*'fnd base rates'!L$122)\n+($N899*'fnd base rates'!L$123)\n+($O899*'fnd base rates'!L$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,12)))","v":98938.288013279569},{"$f":"(($D899*'fnd base rates'!M$110)\n+($E899*'fnd base rates'!M$111)\n+($F899*'fnd base rates'!M$112)\n+($G899*'fnd base rates'!M$113)\n+($H899*'fnd base rates'!M$114)\n+($I899*'fnd base rates'!M$115)\n+($J899*'fnd base rates'!M$119)\n+($K899*'fnd base rates'!M$120)\n+($M899*'fnd base rates'!M$122)\n+($N899*'fnd base rates'!M$123)\n+($O899*'fnd base rates'!M$124)\n+($P899*VLOOKUP($S899+15,rate_basefnd,13)))","v":0},986231.12186531152,null,3517239239,"3517","239","239",1,72,986231.12186531152,13698,0,13698,null,null,null,null,null,13698,0,13698,234,13464,20,13444]
[3517,3517239243,"MAP ACADEMY",{"$f":"'fnd enro'!D900","v":0},{"$f":"'fnd enro'!E900","v":0},{"$f":"'fnd enro'!F900","v":0},{"$f":"'fnd enro'!G900","v":0},{"$f":"'fnd enro'!H900","v":0},{"$f":"'fnd enro'!I900","v":1},{"$f":"'fnd enro'!J900","v":0},{"$f":"'fnd enro'!K900","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L900","v":0},{"$f":"'fnd enro'!M900+'fnd enro'!N900","v":0},{"$f":"'fnd enro'!O900","v":0},{"$f":"'fnd enro'!P900","v":0},{"$f":"'fnd enro'!Q900+'fnd enro'!R900","v":0},{"$f":"'fnd enro'!T900","v":1},1.036,{"$f":"VALUE('fnd enro'!S900)","v":1},null,{"$f":"(($D900*'fnd base rates'!C$110)\n+($E900*'fnd base rates'!C$111)\n+($F900*'fnd base rates'!C$112)\n+($G900*'fnd base rates'!C$113)\n+($H900*'fnd base rates'!C$114)\n+($I900*'fnd base rates'!C$115)\n+($J900*'fnd base rates'!C$119)\n+($K900*'fnd base rates'!C$120)\n+($M900*'fnd base rates'!C$122)\n+($N900*'fnd base rates'!C$123)\n+($O900*'fnd base rates'!C$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,3)))\n*$R900","v":512.24889671200003},{"$f":"(($D900*'fnd base rates'!D$110)\n+($E900*'fnd base rates'!D$111)\n+($F900*'fnd base rates'!D$112)\n+($G900*'fnd base rates'!D$113)\n+($H900*'fnd base rates'!D$114)\n+($I900*'fnd base rates'!D$115)\n+($J900*'fnd base rates'!D$119)\n+($K900*'fnd base rates'!D$120)\n+($M900*'fnd base rates'!D$122)\n+($N900*'fnd base rates'!D$123)\n+($O900*'fnd base rates'!D$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,4)))\n*$R900","v":733.34296000000006},{"$f":"(($D900*'fnd base rates'!E$110)\n+($E900*'fnd base rates'!E$111)\n+($F900*'fnd base rates'!E$112)\n+($G900*'fnd base rates'!E$113)\n+($H900*'fnd base rates'!E$114)\n+($I900*'fnd base rates'!E$115)\n+($J900*'fnd base rates'!E$119)\n+($K900*'fnd base rates'!E$120)\n+($M900*'fnd base rates'!E$122)\n+($N900*'fnd base rates'!E$123)\n+($O900*'fnd base rates'!E$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,5)))\n*$R900","v":4702.0164583000005},{"$f":"(($D900*'fnd base rates'!F$110)\n+($E900*'fnd base rates'!F$111)\n+($F900*'fnd base rates'!F$112)\n+($G900*'fnd base rates'!F$113)\n+($H900*'fnd base rates'!F$114)\n+($I900*'fnd base rates'!F$115)\n+($J900*'fnd base rates'!F$119)\n+($K900*'fnd base rates'!F$120)\n+($M900*'fnd base rates'!F$122)\n+($N900*'fnd base rates'!F$123)\n+($O900*'fnd base rates'!F$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,6)))\n*$R900","v":844.06329994000009},{"$f":"(($D900*'fnd base rates'!G$110)\n+($E900*'fnd base rates'!G$111)\n+($F900*'fnd base rates'!G$112)\n+($G900*'fnd base rates'!G$113)\n+($H900*'fnd base rates'!G$114)\n+($I900*'fnd base rates'!G$115)\n+($J900*'fnd base rates'!G$119)\n+($K900*'fnd base rates'!G$120)\n+($M900*'fnd base rates'!G$122)\n+($N900*'fnd base rates'!G$123)\n+($O900*'fnd base rates'!G$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,7)))\n*$R900","v":156.77643270799999},{"$f":"(($D900*'fnd base rates'!H$110)\n+($E900*'fnd base rates'!H$111)\n+($F900*'fnd base rates'!H$112)\n+($G900*'fnd base rates'!H$113)\n+($H900*'fnd base rates'!H$114)\n+($I900*'fnd base rates'!H$115)\n+($J900*'fnd base rates'!H$119)\n+($K900*'fnd base rates'!H$120)\n+($M900*'fnd base rates'!H$122)\n+($N900*'fnd base rates'!H$123)\n+($O900*'fnd base rates'!H$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D900*'fnd base rates'!I$110)\n+($E900*'fnd base rates'!I$111)\n+($F900*'fnd base rates'!I$112)\n+($G900*'fnd base rates'!I$113)\n+($H900*'fnd base rates'!I$114)\n+($I900*'fnd base rates'!I$115)\n+($J900*'fnd base rates'!I$119)\n+($K900*'fnd base rates'!I$120)\n+($M900*'fnd base rates'!I$122)\n+($N900*'fnd base rates'!I$123)\n+($O900*'fnd base rates'!I$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,9)))\n*$R900","v":408.27724000000001},{"$f":"(($D900*'fnd base rates'!J$110)\n+($E900*'fnd base rates'!J$111)\n+($F900*'fnd base rates'!J$112)\n+($G900*'fnd base rates'!J$113)\n+($H900*'fnd base rates'!J$114)\n+($I900*'fnd base rates'!J$115)\n+($J900*'fnd base rates'!J$119)\n+($K900*'fnd base rates'!J$120)\n+($M900*'fnd base rates'!J$122)\n+($N900*'fnd base rates'!J$123)\n+($O900*'fnd base rates'!J$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,10)))\n*$R900","v":549.9606},{"$f":"(($D900*'fnd base rates'!K$110)\n+($E900*'fnd base rates'!K$111)\n+($F900*'fnd base rates'!K$112)\n+($G900*'fnd base rates'!K$113)\n+($H900*'fnd base rates'!K$114)\n+($I900*'fnd base rates'!K$115)\n+($J900*'fnd base rates'!K$119)\n+($K900*'fnd base rates'!K$120)\n+($M900*'fnd base rates'!K$122)\n+($N900*'fnd base rates'!K$123)\n+($O900*'fnd base rates'!K$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,11)))\n*$R900","v":1100.1783983960001},{"$f":"(($D900*'fnd base rates'!L$110)\n+($E900*'fnd base rates'!L$111)\n+($F900*'fnd base rates'!L$112)\n+($G900*'fnd base rates'!L$113)\n+($H900*'fnd base rates'!L$114)\n+($I900*'fnd base rates'!L$115)\n+($J900*'fnd base rates'!L$119)\n+($K900*'fnd base rates'!L$120)\n+($M900*'fnd base rates'!L$122)\n+($N900*'fnd base rates'!L$123)\n+($O900*'fnd base rates'!L$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D900*'fnd base rates'!M$110)\n+($E900*'fnd base rates'!M$111)\n+($F900*'fnd base rates'!M$112)\n+($G900*'fnd base rates'!M$113)\n+($H900*'fnd base rates'!M$114)\n+($I900*'fnd base rates'!M$115)\n+($J900*'fnd base rates'!M$119)\n+($K900*'fnd base rates'!M$120)\n+($M900*'fnd base rates'!M$122)\n+($N900*'fnd base rates'!M$123)\n+($O900*'fnd base rates'!M$124)\n+($P900*VLOOKUP($S900+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239243,"3517","239","243",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239293,"MAP ACADEMY",{"$f":"'fnd enro'!D901","v":0},{"$f":"'fnd enro'!E901","v":0},{"$f":"'fnd enro'!F901","v":0},{"$f":"'fnd enro'!G901","v":0},{"$f":"'fnd enro'!H901","v":0},{"$f":"'fnd enro'!I901","v":6},{"$f":"'fnd enro'!J901","v":0},{"$f":"'fnd enro'!K901","v":0.22739999999999999},{"$f":"'fnd enro'!L901","v":0},{"$f":"'fnd enro'!M901+'fnd enro'!N901","v":0},{"$f":"'fnd enro'!O901","v":0},{"$f":"'fnd enro'!P901","v":0},{"$f":"'fnd enro'!Q901+'fnd enro'!R901","v":4},{"$f":"'fnd enro'!T901","v":6},1.036,{"$f":"VALUE('fnd enro'!S901)","v":10},null,{"$f":"(($D901*'fnd base rates'!C$110)\n+($E901*'fnd base rates'!C$111)\n+($F901*'fnd base rates'!C$112)\n+($G901*'fnd base rates'!C$113)\n+($H901*'fnd base rates'!C$114)\n+($I901*'fnd base rates'!C$115)\n+($J901*'fnd base rates'!C$119)\n+($K901*'fnd base rates'!C$120)\n+($M901*'fnd base rates'!C$122)\n+($N901*'fnd base rates'!C$123)\n+($O901*'fnd base rates'!C$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,3)))\n*$R901","v":3331.6645802719995},{"$f":"(($D901*'fnd base rates'!D$110)\n+($E901*'fnd base rates'!D$111)\n+($F901*'fnd base rates'!D$112)\n+($G901*'fnd base rates'!D$113)\n+($H901*'fnd base rates'!D$114)\n+($I901*'fnd base rates'!D$115)\n+($J901*'fnd base rates'!D$119)\n+($K901*'fnd base rates'!D$120)\n+($M901*'fnd base rates'!D$122)\n+($N901*'fnd base rates'!D$123)\n+($O901*'fnd base rates'!D$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,4)))\n*$R901","v":5623.3251200000004},{"$f":"(($D901*'fnd base rates'!E$110)\n+($E901*'fnd base rates'!E$111)\n+($F901*'fnd base rates'!E$112)\n+($G901*'fnd base rates'!E$113)\n+($H901*'fnd base rates'!E$114)\n+($I901*'fnd base rates'!E$115)\n+($J901*'fnd base rates'!E$119)\n+($K901*'fnd base rates'!E$120)\n+($M901*'fnd base rates'!E$122)\n+($N901*'fnd base rates'!E$123)\n+($O901*'fnd base rates'!E$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,5)))\n*$R901","v":40153.532029800001},{"$f":"(($D901*'fnd base rates'!F$110)\n+($E901*'fnd base rates'!F$111)\n+($F901*'fnd base rates'!F$112)\n+($G901*'fnd base rates'!F$113)\n+($H901*'fnd base rates'!F$114)\n+($I901*'fnd base rates'!F$115)\n+($J901*'fnd base rates'!F$119)\n+($K901*'fnd base rates'!F$120)\n+($M901*'fnd base rates'!F$122)\n+($N901*'fnd base rates'!F$123)\n+($O901*'fnd base rates'!F$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,6)))\n*$R901","v":5064.3797996399999},{"$f":"(($D901*'fnd base rates'!G$110)\n+($E901*'fnd base rates'!G$111)\n+($F901*'fnd base rates'!G$112)\n+($G901*'fnd base rates'!G$113)\n+($H901*'fnd base rates'!G$114)\n+($I901*'fnd base rates'!G$115)\n+($J901*'fnd base rates'!G$119)\n+($K901*'fnd base rates'!G$120)\n+($M901*'fnd base rates'!G$122)\n+($N901*'fnd base rates'!G$123)\n+($O901*'fnd base rates'!G$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,7)))\n*$R901","v":1519.9897962479999},{"$f":"(($D901*'fnd base rates'!H$110)\n+($E901*'fnd base rates'!H$111)\n+($F901*'fnd base rates'!H$112)\n+($G901*'fnd base rates'!H$113)\n+($H901*'fnd base rates'!H$114)\n+($I901*'fnd base rates'!H$115)\n+($J901*'fnd base rates'!H$119)\n+($K901*'fnd base rates'!H$120)\n+($M901*'fnd base rates'!H$122)\n+($N901*'fnd base rates'!H$123)\n+($O901*'fnd base rates'!H$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,8)))","v":4681.0814680000003},{"$f":"(($D901*'fnd base rates'!I$110)\n+($E901*'fnd base rates'!I$111)\n+($F901*'fnd base rates'!I$112)\n+($G901*'fnd base rates'!I$113)\n+($H901*'fnd base rates'!I$114)\n+($I901*'fnd base rates'!I$115)\n+($J901*'fnd base rates'!I$119)\n+($K901*'fnd base rates'!I$120)\n+($M901*'fnd base rates'!I$122)\n+($N901*'fnd base rates'!I$123)\n+($O901*'fnd base rates'!I$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,9)))\n*$R901","v":2933.2268000000004},{"$f":"(($D901*'fnd base rates'!J$110)\n+($E901*'fnd base rates'!J$111)\n+($F901*'fnd base rates'!J$112)\n+($G901*'fnd base rates'!J$113)\n+($H901*'fnd base rates'!J$114)\n+($I901*'fnd base rates'!J$115)\n+($J901*'fnd base rates'!J$119)\n+($K901*'fnd base rates'!J$120)\n+($M901*'fnd base rates'!J$122)\n+($N901*'fnd base rates'!J$123)\n+($O901*'fnd base rates'!J$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,10)))\n*$R901","v":5812.3951200000001},{"$f":"(($D901*'fnd base rates'!K$110)\n+($E901*'fnd base rates'!K$111)\n+($F901*'fnd base rates'!K$112)\n+($G901*'fnd base rates'!K$113)\n+($H901*'fnd base rates'!K$114)\n+($I901*'fnd base rates'!K$115)\n+($J901*'fnd base rates'!K$119)\n+($K901*'fnd base rates'!K$120)\n+($M901*'fnd base rates'!K$122)\n+($N901*'fnd base rates'!K$123)\n+($O901*'fnd base rates'!K$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,11)))\n*$R901","v":6601.0703903760004},{"$f":"(($D901*'fnd base rates'!L$110)\n+($E901*'fnd base rates'!L$111)\n+($F901*'fnd base rates'!L$112)\n+($G901*'fnd base rates'!L$113)\n+($H901*'fnd base rates'!L$114)\n+($I901*'fnd base rates'!L$115)\n+($J901*'fnd base rates'!L$119)\n+($K901*'fnd base rates'!L$120)\n+($M901*'fnd base rates'!L$122)\n+($N901*'fnd base rates'!L$123)\n+($O901*'fnd base rates'!L$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,12)))","v":8439.0781677732975},{"$f":"(($D901*'fnd base rates'!M$110)\n+($E901*'fnd base rates'!M$111)\n+($F901*'fnd base rates'!M$112)\n+($G901*'fnd base rates'!M$113)\n+($H901*'fnd base rates'!M$114)\n+($I901*'fnd base rates'!M$115)\n+($J901*'fnd base rates'!M$119)\n+($K901*'fnd base rates'!M$120)\n+($M901*'fnd base rates'!M$122)\n+($N901*'fnd base rates'!M$123)\n+($O901*'fnd base rates'!M$124)\n+($P901*VLOOKUP($S901+15,rate_basefnd,13)))","v":0},84159.743272109306,null,3517239293,"3517","239","293",1,6,84159.743272109306,14027,0,14027,null,null,null,null,null,14027,0,14027,262,13765,20,13745]
[3517,3517239310,"MAP ACADEMY",{"$f":"'fnd enro'!D902","v":0},{"$f":"'fnd enro'!E902","v":0},{"$f":"'fnd enro'!F902","v":0},{"$f":"'fnd enro'!G902","v":0},{"$f":"'fnd enro'!H902","v":0},{"$f":"'fnd enro'!I902","v":12},{"$f":"'fnd enro'!J902","v":0},{"$f":"'fnd enro'!K902","v":0.45479999999999998},{"$f":"'fnd enro'!L902","v":0},{"$f":"'fnd enro'!M902+'fnd enro'!N902","v":0},{"$f":"'fnd enro'!O902","v":0},{"$f":"'fnd enro'!P902","v":0},{"$f":"'fnd enro'!Q902+'fnd enro'!R902","v":9},{"$f":"'fnd enro'!T902","v":12},1.036,{"$f":"VALUE('fnd enro'!S902)","v":10},null,{"$f":"(($D902*'fnd base rates'!C$110)\n+($E902*'fnd base rates'!C$111)\n+($F902*'fnd base rates'!C$112)\n+($G902*'fnd base rates'!C$113)\n+($H902*'fnd base rates'!C$114)\n+($I902*'fnd base rates'!C$115)\n+($J902*'fnd base rates'!C$119)\n+($K902*'fnd base rates'!C$120)\n+($M902*'fnd base rates'!C$122)\n+($N902*'fnd base rates'!C$123)\n+($O902*'fnd base rates'!C$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,3)))\n*$R902","v":6727.8719605439992},{"$f":"(($D902*'fnd base rates'!D$110)\n+($E902*'fnd base rates'!D$111)\n+($F902*'fnd base rates'!D$112)\n+($G902*'fnd base rates'!D$113)\n+($H902*'fnd base rates'!D$114)\n+($I902*'fnd base rates'!D$115)\n+($J902*'fnd base rates'!D$119)\n+($K902*'fnd base rates'!D$120)\n+($M902*'fnd base rates'!D$122)\n+($N902*'fnd base rates'!D$123)\n+($O902*'fnd base rates'!D$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,4)))\n*$R902","v":11552.467079999999},{"$f":"(($D902*'fnd base rates'!E$110)\n+($E902*'fnd base rates'!E$111)\n+($F902*'fnd base rates'!E$112)\n+($G902*'fnd base rates'!E$113)\n+($H902*'fnd base rates'!E$114)\n+($I902*'fnd base rates'!E$115)\n+($J902*'fnd base rates'!E$119)\n+($K902*'fnd base rates'!E$120)\n+($M902*'fnd base rates'!E$122)\n+($N902*'fnd base rates'!E$123)\n+($O902*'fnd base rates'!E$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,5)))\n*$R902","v":83292.422379600015},{"$f":"(($D902*'fnd base rates'!F$110)\n+($E902*'fnd base rates'!F$111)\n+($F902*'fnd base rates'!F$112)\n+($G902*'fnd base rates'!F$113)\n+($H902*'fnd base rates'!F$114)\n+($I902*'fnd base rates'!F$115)\n+($J902*'fnd base rates'!F$119)\n+($K902*'fnd base rates'!F$120)\n+($M902*'fnd base rates'!F$122)\n+($N902*'fnd base rates'!F$123)\n+($O902*'fnd base rates'!F$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,6)))\n*$R902","v":10128.75959928},{"$f":"(($D902*'fnd base rates'!G$110)\n+($E902*'fnd base rates'!G$111)\n+($F902*'fnd base rates'!G$112)\n+($G902*'fnd base rates'!G$113)\n+($H902*'fnd base rates'!G$114)\n+($I902*'fnd base rates'!G$115)\n+($J902*'fnd base rates'!G$119)\n+($K902*'fnd base rates'!G$120)\n+($M902*'fnd base rates'!G$122)\n+($N902*'fnd base rates'!G$123)\n+($O902*'fnd base rates'!G$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,7)))\n*$R902","v":3184.812392496},{"$f":"(($D902*'fnd base rates'!H$110)\n+($E902*'fnd base rates'!H$111)\n+($F902*'fnd base rates'!H$112)\n+($G902*'fnd base rates'!H$113)\n+($H902*'fnd base rates'!H$114)\n+($I902*'fnd base rates'!H$115)\n+($J902*'fnd base rates'!H$119)\n+($K902*'fnd base rates'!H$120)\n+($M902*'fnd base rates'!H$122)\n+($N902*'fnd base rates'!H$123)\n+($O902*'fnd base rates'!H$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,8)))","v":9383.5929360000009},{"$f":"(($D902*'fnd base rates'!I$110)\n+($E902*'fnd base rates'!I$111)\n+($F902*'fnd base rates'!I$112)\n+($G902*'fnd base rates'!I$113)\n+($H902*'fnd base rates'!I$114)\n+($I902*'fnd base rates'!I$115)\n+($J902*'fnd base rates'!I$119)\n+($K902*'fnd base rates'!I$120)\n+($M902*'fnd base rates'!I$122)\n+($N902*'fnd base rates'!I$123)\n+($O902*'fnd base rates'!I$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,9)))\n*$R902","v":5987.3444399999998},{"$f":"(($D902*'fnd base rates'!J$110)\n+($E902*'fnd base rates'!J$111)\n+($F902*'fnd base rates'!J$112)\n+($G902*'fnd base rates'!J$113)\n+($H902*'fnd base rates'!J$114)\n+($I902*'fnd base rates'!J$115)\n+($J902*'fnd base rates'!J$119)\n+($K902*'fnd base rates'!J$120)\n+($M902*'fnd base rates'!J$122)\n+($N902*'fnd base rates'!J$123)\n+($O902*'fnd base rates'!J$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,10)))\n*$R902","v":12252.948120000003},{"$f":"(($D902*'fnd base rates'!K$110)\n+($E902*'fnd base rates'!K$111)\n+($F902*'fnd base rates'!K$112)\n+($G902*'fnd base rates'!K$113)\n+($H902*'fnd base rates'!K$114)\n+($I902*'fnd base rates'!K$115)\n+($J902*'fnd base rates'!K$119)\n+($K902*'fnd base rates'!K$120)\n+($M902*'fnd base rates'!K$122)\n+($N902*'fnd base rates'!K$123)\n+($O902*'fnd base rates'!K$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,11)))\n*$R902","v":13202.140780752001},{"$f":"(($D902*'fnd base rates'!L$110)\n+($E902*'fnd base rates'!L$111)\n+($F902*'fnd base rates'!L$112)\n+($G902*'fnd base rates'!L$113)\n+($H902*'fnd base rates'!L$114)\n+($I902*'fnd base rates'!L$115)\n+($J902*'fnd base rates'!L$119)\n+($K902*'fnd base rates'!L$120)\n+($M902*'fnd base rates'!L$122)\n+($N902*'fnd base rates'!L$123)\n+($O902*'fnd base rates'!L$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,12)))","v":17344.286335546596},{"$f":"(($D902*'fnd base rates'!M$110)\n+($E902*'fnd base rates'!M$111)\n+($F902*'fnd base rates'!M$112)\n+($G902*'fnd base rates'!M$113)\n+($H902*'fnd base rates'!M$114)\n+($I902*'fnd base rates'!M$115)\n+($J902*'fnd base rates'!M$119)\n+($K902*'fnd base rates'!M$120)\n+($M902*'fnd base rates'!M$122)\n+($N902*'fnd base rates'!M$123)\n+($O902*'fnd base rates'!M$124)\n+($P902*VLOOKUP($S902+15,rate_basefnd,13)))","v":0},173056.64602421864,null,3517239310,"3517","239","310",1,12,173056.64602421864,14421,0,14421,null,null,null,null,null,14421,0,14421,294,14127,21,14106]
[3517,3517239336,"MAP ACADEMY",{"$f":"'fnd enro'!D903","v":0},{"$f":"'fnd enro'!E903","v":0},{"$f":"'fnd enro'!F903","v":0},{"$f":"'fnd enro'!G903","v":0},{"$f":"'fnd enro'!H903","v":0},{"$f":"'fnd enro'!I903","v":1},{"$f":"'fnd enro'!J903","v":0},{"$f":"'fnd enro'!K903","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L903","v":0},{"$f":"'fnd enro'!M903+'fnd enro'!N903","v":0},{"$f":"'fnd enro'!O903","v":0},{"$f":"'fnd enro'!P903","v":0},{"$f":"'fnd enro'!Q903+'fnd enro'!R903","v":1},{"$f":"'fnd enro'!T903","v":1},1.036,{"$f":"VALUE('fnd enro'!S903)","v":10},null,{"$f":"(($D903*'fnd base rates'!C$110)\n+($E903*'fnd base rates'!C$111)\n+($F903*'fnd base rates'!C$112)\n+($G903*'fnd base rates'!C$113)\n+($H903*'fnd base rates'!C$114)\n+($I903*'fnd base rates'!C$115)\n+($J903*'fnd base rates'!C$119)\n+($K903*'fnd base rates'!C$120)\n+($M903*'fnd base rates'!C$122)\n+($N903*'fnd base rates'!C$123)\n+($O903*'fnd base rates'!C$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,3)))\n*$R903","v":576.79169671199998},{"$f":"(($D903*'fnd base rates'!D$110)\n+($E903*'fnd base rates'!D$111)\n+($F903*'fnd base rates'!D$112)\n+($G903*'fnd base rates'!D$113)\n+($H903*'fnd base rates'!D$114)\n+($I903*'fnd base rates'!D$115)\n+($J903*'fnd base rates'!D$119)\n+($K903*'fnd base rates'!D$120)\n+($M903*'fnd base rates'!D$122)\n+($N903*'fnd base rates'!D$123)\n+($O903*'fnd base rates'!D$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,4)))\n*$R903","v":1039.1597999999999},{"$f":"(($D903*'fnd base rates'!E$110)\n+($E903*'fnd base rates'!E$111)\n+($F903*'fnd base rates'!E$112)\n+($G903*'fnd base rates'!E$113)\n+($H903*'fnd base rates'!E$114)\n+($I903*'fnd base rates'!E$115)\n+($J903*'fnd base rates'!E$119)\n+($K903*'fnd base rates'!E$120)\n+($M903*'fnd base rates'!E$122)\n+($N903*'fnd base rates'!E$123)\n+($O903*'fnd base rates'!E$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,5)))\n*$R903","v":7687.3747783000008},{"$f":"(($D903*'fnd base rates'!F$110)\n+($E903*'fnd base rates'!F$111)\n+($F903*'fnd base rates'!F$112)\n+($G903*'fnd base rates'!F$113)\n+($H903*'fnd base rates'!F$114)\n+($I903*'fnd base rates'!F$115)\n+($J903*'fnd base rates'!F$119)\n+($K903*'fnd base rates'!F$120)\n+($M903*'fnd base rates'!F$122)\n+($N903*'fnd base rates'!F$123)\n+($O903*'fnd base rates'!F$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,6)))\n*$R903","v":844.06329994000009},{"$f":"(($D903*'fnd base rates'!G$110)\n+($E903*'fnd base rates'!G$111)\n+($F903*'fnd base rates'!G$112)\n+($G903*'fnd base rates'!G$113)\n+($H903*'fnd base rates'!G$114)\n+($I903*'fnd base rates'!G$115)\n+($J903*'fnd base rates'!G$119)\n+($K903*'fnd base rates'!G$120)\n+($M903*'fnd base rates'!G$122)\n+($N903*'fnd base rates'!G$123)\n+($O903*'fnd base rates'!G$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,7)))\n*$R903","v":301.60923270800004},{"$f":"(($D903*'fnd base rates'!H$110)\n+($E903*'fnd base rates'!H$111)\n+($F903*'fnd base rates'!H$112)\n+($G903*'fnd base rates'!H$113)\n+($H903*'fnd base rates'!H$114)\n+($I903*'fnd base rates'!H$115)\n+($J903*'fnd base rates'!H$119)\n+($K903*'fnd base rates'!H$120)\n+($M903*'fnd base rates'!H$122)\n+($N903*'fnd base rates'!H$123)\n+($O903*'fnd base rates'!H$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D903*'fnd base rates'!I$110)\n+($E903*'fnd base rates'!I$111)\n+($F903*'fnd base rates'!I$112)\n+($G903*'fnd base rates'!I$113)\n+($H903*'fnd base rates'!I$114)\n+($I903*'fnd base rates'!I$115)\n+($J903*'fnd base rates'!I$119)\n+($K903*'fnd base rates'!I$120)\n+($M903*'fnd base rates'!I$122)\n+($N903*'fnd base rates'!I$123)\n+($O903*'fnd base rates'!I$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,9)))\n*$R903","v":529.16808000000003},{"$f":"(($D903*'fnd base rates'!J$110)\n+($E903*'fnd base rates'!J$111)\n+($F903*'fnd base rates'!J$112)\n+($G903*'fnd base rates'!J$113)\n+($H903*'fnd base rates'!J$114)\n+($I903*'fnd base rates'!J$115)\n+($J903*'fnd base rates'!J$119)\n+($K903*'fnd base rates'!J$120)\n+($M903*'fnd base rates'!J$122)\n+($N903*'fnd base rates'!J$123)\n+($O903*'fnd base rates'!J$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,10)))\n*$R903","v":1178.1184800000001},{"$f":"(($D903*'fnd base rates'!K$110)\n+($E903*'fnd base rates'!K$111)\n+($F903*'fnd base rates'!K$112)\n+($G903*'fnd base rates'!K$113)\n+($H903*'fnd base rates'!K$114)\n+($I903*'fnd base rates'!K$115)\n+($J903*'fnd base rates'!K$119)\n+($K903*'fnd base rates'!K$120)\n+($M903*'fnd base rates'!K$122)\n+($N903*'fnd base rates'!K$123)\n+($O903*'fnd base rates'!K$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,11)))\n*$R903","v":1100.1783983960001},{"$f":"(($D903*'fnd base rates'!L$110)\n+($E903*'fnd base rates'!L$111)\n+($F903*'fnd base rates'!L$112)\n+($G903*'fnd base rates'!L$113)\n+($H903*'fnd base rates'!L$114)\n+($I903*'fnd base rates'!L$115)\n+($J903*'fnd base rates'!L$119)\n+($K903*'fnd base rates'!L$120)\n+($M903*'fnd base rates'!L$122)\n+($N903*'fnd base rates'!L$123)\n+($O903*'fnd base rates'!L$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D903*'fnd base rates'!M$110)\n+($E903*'fnd base rates'!M$111)\n+($F903*'fnd base rates'!M$112)\n+($G903*'fnd base rates'!M$113)\n+($H903*'fnd base rates'!M$114)\n+($I903*'fnd base rates'!M$115)\n+($J903*'fnd base rates'!M$119)\n+($K903*'fnd base rates'!M$120)\n+($M903*'fnd base rates'!M$122)\n+($N903*'fnd base rates'!M$123)\n+($O903*'fnd base rates'!M$124)\n+($P903*VLOOKUP($S903+15,rate_basefnd,13)))","v":0},15605.677038684884,null,3517239336,"3517","239","336",1,1,15605.677038684884,15606,0,15606,null,null,null,null,null,15606,0,15606,393,15213,24,15189]
[3517,3517239625,"MAP ACADEMY",{"$f":"'fnd enro'!D904","v":0},{"$f":"'fnd enro'!E904","v":0},{"$f":"'fnd enro'!F904","v":0},{"$f":"'fnd enro'!G904","v":0},{"$f":"'fnd enro'!H904","v":0},{"$f":"'fnd enro'!I904","v":1},{"$f":"'fnd enro'!J904","v":0},{"$f":"'fnd enro'!K904","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L904","v":0},{"$f":"'fnd enro'!M904+'fnd enro'!N904","v":0},{"$f":"'fnd enro'!O904","v":0},{"$f":"'fnd enro'!P904","v":0},{"$f":"'fnd enro'!Q904+'fnd enro'!R904","v":0},{"$f":"'fnd enro'!T904","v":1},1.036,{"$f":"VALUE('fnd enro'!S904)","v":1},null,{"$f":"(($D904*'fnd base rates'!C$110)\n+($E904*'fnd base rates'!C$111)\n+($F904*'fnd base rates'!C$112)\n+($G904*'fnd base rates'!C$113)\n+($H904*'fnd base rates'!C$114)\n+($I904*'fnd base rates'!C$115)\n+($J904*'fnd base rates'!C$119)\n+($K904*'fnd base rates'!C$120)\n+($M904*'fnd base rates'!C$122)\n+($N904*'fnd base rates'!C$123)\n+($O904*'fnd base rates'!C$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,3)))\n*$R904","v":512.24889671200003},{"$f":"(($D904*'fnd base rates'!D$110)\n+($E904*'fnd base rates'!D$111)\n+($F904*'fnd base rates'!D$112)\n+($G904*'fnd base rates'!D$113)\n+($H904*'fnd base rates'!D$114)\n+($I904*'fnd base rates'!D$115)\n+($J904*'fnd base rates'!D$119)\n+($K904*'fnd base rates'!D$120)\n+($M904*'fnd base rates'!D$122)\n+($N904*'fnd base rates'!D$123)\n+($O904*'fnd base rates'!D$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,4)))\n*$R904","v":733.34296000000006},{"$f":"(($D904*'fnd base rates'!E$110)\n+($E904*'fnd base rates'!E$111)\n+($F904*'fnd base rates'!E$112)\n+($G904*'fnd base rates'!E$113)\n+($H904*'fnd base rates'!E$114)\n+($I904*'fnd base rates'!E$115)\n+($J904*'fnd base rates'!E$119)\n+($K904*'fnd base rates'!E$120)\n+($M904*'fnd base rates'!E$122)\n+($N904*'fnd base rates'!E$123)\n+($O904*'fnd base rates'!E$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,5)))\n*$R904","v":4702.0164583000005},{"$f":"(($D904*'fnd base rates'!F$110)\n+($E904*'fnd base rates'!F$111)\n+($F904*'fnd base rates'!F$112)\n+($G904*'fnd base rates'!F$113)\n+($H904*'fnd base rates'!F$114)\n+($I904*'fnd base rates'!F$115)\n+($J904*'fnd base rates'!F$119)\n+($K904*'fnd base rates'!F$120)\n+($M904*'fnd base rates'!F$122)\n+($N904*'fnd base rates'!F$123)\n+($O904*'fnd base rates'!F$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,6)))\n*$R904","v":844.06329994000009},{"$f":"(($D904*'fnd base rates'!G$110)\n+($E904*'fnd base rates'!G$111)\n+($F904*'fnd base rates'!G$112)\n+($G904*'fnd base rates'!G$113)\n+($H904*'fnd base rates'!G$114)\n+($I904*'fnd base rates'!G$115)\n+($J904*'fnd base rates'!G$119)\n+($K904*'fnd base rates'!G$120)\n+($M904*'fnd base rates'!G$122)\n+($N904*'fnd base rates'!G$123)\n+($O904*'fnd base rates'!G$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,7)))\n*$R904","v":156.77643270799999},{"$f":"(($D904*'fnd base rates'!H$110)\n+($E904*'fnd base rates'!H$111)\n+($F904*'fnd base rates'!H$112)\n+($G904*'fnd base rates'!H$113)\n+($H904*'fnd base rates'!H$114)\n+($I904*'fnd base rates'!H$115)\n+($J904*'fnd base rates'!H$119)\n+($K904*'fnd base rates'!H$120)\n+($M904*'fnd base rates'!H$122)\n+($N904*'fnd base rates'!H$123)\n+($O904*'fnd base rates'!H$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D904*'fnd base rates'!I$110)\n+($E904*'fnd base rates'!I$111)\n+($F904*'fnd base rates'!I$112)\n+($G904*'fnd base rates'!I$113)\n+($H904*'fnd base rates'!I$114)\n+($I904*'fnd base rates'!I$115)\n+($J904*'fnd base rates'!I$119)\n+($K904*'fnd base rates'!I$120)\n+($M904*'fnd base rates'!I$122)\n+($N904*'fnd base rates'!I$123)\n+($O904*'fnd base rates'!I$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,9)))\n*$R904","v":408.27724000000001},{"$f":"(($D904*'fnd base rates'!J$110)\n+($E904*'fnd base rates'!J$111)\n+($F904*'fnd base rates'!J$112)\n+($G904*'fnd base rates'!J$113)\n+($H904*'fnd base rates'!J$114)\n+($I904*'fnd base rates'!J$115)\n+($J904*'fnd base rates'!J$119)\n+($K904*'fnd base rates'!J$120)\n+($M904*'fnd base rates'!J$122)\n+($N904*'fnd base rates'!J$123)\n+($O904*'fnd base rates'!J$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,10)))\n*$R904","v":549.9606},{"$f":"(($D904*'fnd base rates'!K$110)\n+($E904*'fnd base rates'!K$111)\n+($F904*'fnd base rates'!K$112)\n+($G904*'fnd base rates'!K$113)\n+($H904*'fnd base rates'!K$114)\n+($I904*'fnd base rates'!K$115)\n+($J904*'fnd base rates'!K$119)\n+($K904*'fnd base rates'!K$120)\n+($M904*'fnd base rates'!K$122)\n+($N904*'fnd base rates'!K$123)\n+($O904*'fnd base rates'!K$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,11)))\n*$R904","v":1100.1783983960001},{"$f":"(($D904*'fnd base rates'!L$110)\n+($E904*'fnd base rates'!L$111)\n+($F904*'fnd base rates'!L$112)\n+($G904*'fnd base rates'!L$113)\n+($H904*'fnd base rates'!L$114)\n+($I904*'fnd base rates'!L$115)\n+($J904*'fnd base rates'!L$119)\n+($K904*'fnd base rates'!L$120)\n+($M904*'fnd base rates'!L$122)\n+($N904*'fnd base rates'!L$123)\n+($O904*'fnd base rates'!L$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D904*'fnd base rates'!M$110)\n+($E904*'fnd base rates'!M$111)\n+($F904*'fnd base rates'!M$112)\n+($G904*'fnd base rates'!M$113)\n+($H904*'fnd base rates'!M$114)\n+($I904*'fnd base rates'!M$115)\n+($J904*'fnd base rates'!M$119)\n+($K904*'fnd base rates'!M$120)\n+($M904*'fnd base rates'!M$122)\n+($N904*'fnd base rates'!M$123)\n+($O904*'fnd base rates'!M$124)\n+($P904*VLOOKUP($S904+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239625,"3517","239","625",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239740,"MAP ACADEMY",{"$f":"'fnd enro'!D905","v":0},{"$f":"'fnd enro'!E905","v":0},{"$f":"'fnd enro'!F905","v":0},{"$f":"'fnd enro'!G905","v":0},{"$f":"'fnd enro'!H905","v":0},{"$f":"'fnd enro'!I905","v":1},{"$f":"'fnd enro'!J905","v":0},{"$f":"'fnd enro'!K905","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L905","v":0},{"$f":"'fnd enro'!M905+'fnd enro'!N905","v":0},{"$f":"'fnd enro'!O905","v":0},{"$f":"'fnd enro'!P905","v":0},{"$f":"'fnd enro'!Q905+'fnd enro'!R905","v":0},{"$f":"'fnd enro'!T905","v":1},1.036,{"$f":"VALUE('fnd enro'!S905)","v":1},null,{"$f":"(($D905*'fnd base rates'!C$110)\n+($E905*'fnd base rates'!C$111)\n+($F905*'fnd base rates'!C$112)\n+($G905*'fnd base rates'!C$113)\n+($H905*'fnd base rates'!C$114)\n+($I905*'fnd base rates'!C$115)\n+($J905*'fnd base rates'!C$119)\n+($K905*'fnd base rates'!C$120)\n+($M905*'fnd base rates'!C$122)\n+($N905*'fnd base rates'!C$123)\n+($O905*'fnd base rates'!C$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,3)))\n*$R905","v":512.24889671200003},{"$f":"(($D905*'fnd base rates'!D$110)\n+($E905*'fnd base rates'!D$111)\n+($F905*'fnd base rates'!D$112)\n+($G905*'fnd base rates'!D$113)\n+($H905*'fnd base rates'!D$114)\n+($I905*'fnd base rates'!D$115)\n+($J905*'fnd base rates'!D$119)\n+($K905*'fnd base rates'!D$120)\n+($M905*'fnd base rates'!D$122)\n+($N905*'fnd base rates'!D$123)\n+($O905*'fnd base rates'!D$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,4)))\n*$R905","v":733.34296000000006},{"$f":"(($D905*'fnd base rates'!E$110)\n+($E905*'fnd base rates'!E$111)\n+($F905*'fnd base rates'!E$112)\n+($G905*'fnd base rates'!E$113)\n+($H905*'fnd base rates'!E$114)\n+($I905*'fnd base rates'!E$115)\n+($J905*'fnd base rates'!E$119)\n+($K905*'fnd base rates'!E$120)\n+($M905*'fnd base rates'!E$122)\n+($N905*'fnd base rates'!E$123)\n+($O905*'fnd base rates'!E$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,5)))\n*$R905","v":4702.0164583000005},{"$f":"(($D905*'fnd base rates'!F$110)\n+($E905*'fnd base rates'!F$111)\n+($F905*'fnd base rates'!F$112)\n+($G905*'fnd base rates'!F$113)\n+($H905*'fnd base rates'!F$114)\n+($I905*'fnd base rates'!F$115)\n+($J905*'fnd base rates'!F$119)\n+($K905*'fnd base rates'!F$120)\n+($M905*'fnd base rates'!F$122)\n+($N905*'fnd base rates'!F$123)\n+($O905*'fnd base rates'!F$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,6)))\n*$R905","v":844.06329994000009},{"$f":"(($D905*'fnd base rates'!G$110)\n+($E905*'fnd base rates'!G$111)\n+($F905*'fnd base rates'!G$112)\n+($G905*'fnd base rates'!G$113)\n+($H905*'fnd base rates'!G$114)\n+($I905*'fnd base rates'!G$115)\n+($J905*'fnd base rates'!G$119)\n+($K905*'fnd base rates'!G$120)\n+($M905*'fnd base rates'!G$122)\n+($N905*'fnd base rates'!G$123)\n+($O905*'fnd base rates'!G$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,7)))\n*$R905","v":156.77643270799999},{"$f":"(($D905*'fnd base rates'!H$110)\n+($E905*'fnd base rates'!H$111)\n+($F905*'fnd base rates'!H$112)\n+($G905*'fnd base rates'!H$113)\n+($H905*'fnd base rates'!H$114)\n+($I905*'fnd base rates'!H$115)\n+($J905*'fnd base rates'!H$119)\n+($K905*'fnd base rates'!H$120)\n+($M905*'fnd base rates'!H$122)\n+($N905*'fnd base rates'!H$123)\n+($O905*'fnd base rates'!H$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,8)))","v":765.89357799999993},{"$f":"(($D905*'fnd base rates'!I$110)\n+($E905*'fnd base rates'!I$111)\n+($F905*'fnd base rates'!I$112)\n+($G905*'fnd base rates'!I$113)\n+($H905*'fnd base rates'!I$114)\n+($I905*'fnd base rates'!I$115)\n+($J905*'fnd base rates'!I$119)\n+($K905*'fnd base rates'!I$120)\n+($M905*'fnd base rates'!I$122)\n+($N905*'fnd base rates'!I$123)\n+($O905*'fnd base rates'!I$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,9)))\n*$R905","v":408.27724000000001},{"$f":"(($D905*'fnd base rates'!J$110)\n+($E905*'fnd base rates'!J$111)\n+($F905*'fnd base rates'!J$112)\n+($G905*'fnd base rates'!J$113)\n+($H905*'fnd base rates'!J$114)\n+($I905*'fnd base rates'!J$115)\n+($J905*'fnd base rates'!J$119)\n+($K905*'fnd base rates'!J$120)\n+($M905*'fnd base rates'!J$122)\n+($N905*'fnd base rates'!J$123)\n+($O905*'fnd base rates'!J$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,10)))\n*$R905","v":549.9606},{"$f":"(($D905*'fnd base rates'!K$110)\n+($E905*'fnd base rates'!K$111)\n+($F905*'fnd base rates'!K$112)\n+($G905*'fnd base rates'!K$113)\n+($H905*'fnd base rates'!K$114)\n+($I905*'fnd base rates'!K$115)\n+($J905*'fnd base rates'!K$119)\n+($K905*'fnd base rates'!K$120)\n+($M905*'fnd base rates'!K$122)\n+($N905*'fnd base rates'!K$123)\n+($O905*'fnd base rates'!K$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,11)))\n*$R905","v":1100.1783983960001},{"$f":"(($D905*'fnd base rates'!L$110)\n+($E905*'fnd base rates'!L$111)\n+($F905*'fnd base rates'!L$112)\n+($G905*'fnd base rates'!L$113)\n+($H905*'fnd base rates'!L$114)\n+($I905*'fnd base rates'!L$115)\n+($J905*'fnd base rates'!L$119)\n+($K905*'fnd base rates'!L$120)\n+($M905*'fnd base rates'!L$122)\n+($N905*'fnd base rates'!L$123)\n+($O905*'fnd base rates'!L$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,12)))","v":1095.7596946288829},{"$f":"(($D905*'fnd base rates'!M$110)\n+($E905*'fnd base rates'!M$111)\n+($F905*'fnd base rates'!M$112)\n+($G905*'fnd base rates'!M$113)\n+($H905*'fnd base rates'!M$114)\n+($I905*'fnd base rates'!M$115)\n+($J905*'fnd base rates'!M$119)\n+($K905*'fnd base rates'!M$120)\n+($M905*'fnd base rates'!M$122)\n+($N905*'fnd base rates'!M$123)\n+($O905*'fnd base rates'!M$124)\n+($P905*VLOOKUP($S905+15,rate_basefnd,13)))","v":0},10868.517558684885,null,3517239740,"3517","239","740",1,1,10868.517558684885,10869,0,10869,null,null,null,null,null,10869,0,10869,-1,10870,13,10857]
[3517,3517239760,"MAP ACADEMY",{"$f":"'fnd enro'!D906","v":0},{"$f":"'fnd enro'!E906","v":0},{"$f":"'fnd enro'!F906","v":0},{"$f":"'fnd enro'!G906","v":0},{"$f":"'fnd enro'!H906","v":0},{"$f":"'fnd enro'!I906","v":9},{"$f":"'fnd enro'!J906","v":0},{"$f":"'fnd enro'!K906","v":0.34110000000000001},{"$f":"'fnd enro'!L906","v":0},{"$f":"'fnd enro'!M906+'fnd enro'!N906","v":0},{"$f":"'fnd enro'!O906","v":0},{"$f":"'fnd enro'!P906","v":0},{"$f":"'fnd enro'!Q906+'fnd enro'!R906","v":5},{"$f":"'fnd enro'!T906","v":9},{"$f":"VLOOKUP(B906,charterinfo_b,6)","v":1.036},{"$f":"VALUE('fnd enro'!S906)","v":10},null,{"$f":"(($D906*'fnd base rates'!C$110)\n+($E906*'fnd base rates'!C$111)\n+($F906*'fnd base rates'!C$112)\n+($G906*'fnd base rates'!C$113)\n+($H906*'fnd base rates'!C$114)\n+($I906*'fnd base rates'!C$115)\n+($J906*'fnd base rates'!C$119)\n+($K906*'fnd base rates'!C$120)\n+($M906*'fnd base rates'!C$122)\n+($N906*'fnd base rates'!C$123)\n+($O906*'fnd base rates'!C$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,3)))\n*$R906","v":4932.954070408},{"$f":"(($D906*'fnd base rates'!D$110)\n+($E906*'fnd base rates'!D$111)\n+($F906*'fnd base rates'!D$112)\n+($G906*'fnd base rates'!D$113)\n+($H906*'fnd base rates'!D$114)\n+($I906*'fnd base rates'!D$115)\n+($J906*'fnd base rates'!D$119)\n+($K906*'fnd base rates'!D$120)\n+($M906*'fnd base rates'!D$122)\n+($N906*'fnd base rates'!D$123)\n+($O906*'fnd base rates'!D$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,4)))\n*$R906","v":8129.1708399999998},{"$f":"(($D906*'fnd base rates'!E$110)\n+($E906*'fnd base rates'!E$111)\n+($F906*'fnd base rates'!E$112)\n+($G906*'fnd base rates'!E$113)\n+($H906*'fnd base rates'!E$114)\n+($I906*'fnd base rates'!E$115)\n+($J906*'fnd base rates'!E$119)\n+($K906*'fnd base rates'!E$120)\n+($M906*'fnd base rates'!E$122)\n+($N906*'fnd base rates'!E$123)\n+($O906*'fnd base rates'!E$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,5)))\n*$R906","v":57244.939724699994},{"$f":"(($D906*'fnd base rates'!F$110)\n+($E906*'fnd base rates'!F$111)\n+($F906*'fnd base rates'!F$112)\n+($G906*'fnd base rates'!F$113)\n+($H906*'fnd base rates'!F$114)\n+($I906*'fnd base rates'!F$115)\n+($J906*'fnd base rates'!F$119)\n+($K906*'fnd base rates'!F$120)\n+($M906*'fnd base rates'!F$122)\n+($N906*'fnd base rates'!F$123)\n+($O906*'fnd base rates'!F$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,6)))\n*$R906","v":7596.5696994600012},{"$f":"(($D906*'fnd base rates'!G$110)\n+($E906*'fnd base rates'!G$111)\n+($F906*'fnd base rates'!G$112)\n+($G906*'fnd base rates'!G$113)\n+($H906*'fnd base rates'!G$114)\n+($I906*'fnd base rates'!G$115)\n+($J906*'fnd base rates'!G$119)\n+($K906*'fnd base rates'!G$120)\n+($M906*'fnd base rates'!G$122)\n+($N906*'fnd base rates'!G$123)\n+($O906*'fnd base rates'!G$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,7)))\n*$R906","v":2135.1518943719998},{"$f":"(($D906*'fnd base rates'!H$110)\n+($E906*'fnd base rates'!H$111)\n+($F906*'fnd base rates'!H$112)\n+($G906*'fnd base rates'!H$113)\n+($H906*'fnd base rates'!H$114)\n+($I906*'fnd base rates'!H$115)\n+($J906*'fnd base rates'!H$119)\n+($K906*'fnd base rates'!H$120)\n+($M906*'fnd base rates'!H$122)\n+($N906*'fnd base rates'!H$123)\n+($O906*'fnd base rates'!H$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,8)))","v":7000.1922019999993},{"$f":"(($D906*'fnd base rates'!I$110)\n+($E906*'fnd base rates'!I$111)\n+($F906*'fnd base rates'!I$112)\n+($G906*'fnd base rates'!I$113)\n+($H906*'fnd base rates'!I$114)\n+($I906*'fnd base rates'!I$115)\n+($J906*'fnd base rates'!I$119)\n+($K906*'fnd base rates'!I$120)\n+($M906*'fnd base rates'!I$122)\n+($N906*'fnd base rates'!I$123)\n+($O906*'fnd base rates'!I$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,9)))\n*$R906","v":4278.9493600000005},{"$f":"(($D906*'fnd base rates'!J$110)\n+($E906*'fnd base rates'!J$111)\n+($F906*'fnd base rates'!J$112)\n+($G906*'fnd base rates'!J$113)\n+($H906*'fnd base rates'!J$114)\n+($I906*'fnd base rates'!J$115)\n+($J906*'fnd base rates'!J$119)\n+($K906*'fnd base rates'!J$120)\n+($M906*'fnd base rates'!J$122)\n+($N906*'fnd base rates'!J$123)\n+($O906*'fnd base rates'!J$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,10)))\n*$R906","v":8090.4348000000018},{"$f":"(($D906*'fnd base rates'!K$110)\n+($E906*'fnd base rates'!K$111)\n+($F906*'fnd base rates'!K$112)\n+($G906*'fnd base rates'!K$113)\n+($H906*'fnd base rates'!K$114)\n+($I906*'fnd base rates'!K$115)\n+($J906*'fnd base rates'!K$119)\n+($K906*'fnd base rates'!K$120)\n+($M906*'fnd base rates'!K$122)\n+($N906*'fnd base rates'!K$123)\n+($O906*'fnd base rates'!K$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,11)))\n*$R906","v":9901.6055855640006},{"$f":"(($D906*'fnd base rates'!L$110)\n+($E906*'fnd base rates'!L$111)\n+($F906*'fnd base rates'!L$112)\n+($G906*'fnd base rates'!L$113)\n+($H906*'fnd base rates'!L$114)\n+($I906*'fnd base rates'!L$115)\n+($J906*'fnd base rates'!L$119)\n+($K906*'fnd base rates'!L$120)\n+($M906*'fnd base rates'!L$122)\n+($N906*'fnd base rates'!L$123)\n+($O906*'fnd base rates'!L$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,12)))","v":12192.487251659946},{"$f":"(($D906*'fnd base rates'!M$110)\n+($E906*'fnd base rates'!M$111)\n+($F906*'fnd base rates'!M$112)\n+($G906*'fnd base rates'!M$113)\n+($H906*'fnd base rates'!M$114)\n+($I906*'fnd base rates'!M$115)\n+($J906*'fnd base rates'!M$119)\n+($K906*'fnd base rates'!M$120)\n+($M906*'fnd base rates'!M$122)\n+($N906*'fnd base rates'!M$123)\n+($O906*'fnd base rates'!M$124)\n+($P906*VLOOKUP($S906+15,rate_basefnd,13)))","v":0},121502.45542816394,null,{"$f":"B906","v":3517239760},"3517","239","760",1,{"$f":"enro","v":9},121502.45542816394,13500,0,13500,null,null,null,null,null,13500,0,13500,217,13283,19,13264]
[3517,3517239780,"MAP ACADEMY",{"$f":"'fnd enro'!D907","v":0},{"$f":"'fnd enro'!E907","v":0},{"$f":"'fnd enro'!F907","v":0},{"$f":"'fnd enro'!G907","v":0},{"$f":"'fnd enro'!H907","v":0},{"$f":"'fnd enro'!I907","v":1},{"$f":"'fnd enro'!J907","v":0},{"$f":"'fnd enro'!K907","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L907","v":0},{"$f":"'fnd enro'!M907+'fnd enro'!N907","v":0},{"$f":"'fnd enro'!O907","v":0},{"$f":"'fnd enro'!P907","v":0},{"$f":"'fnd enro'!Q907+'fnd enro'!R907","v":1},{"$f":"'fnd enro'!T907","v":1},1.036,{"$f":"VALUE('fnd enro'!S907)","v":10},null,{"$f":"(($D907*'fnd base rates'!C$110)\n+($E907*'fnd base rates'!C$111)\n+($F907*'fnd base rates'!C$112)\n+($G907*'fnd base rates'!C$113)\n+($H907*'fnd base rates'!C$114)\n+($I907*'fnd base rates'!C$115)\n+($J907*'fnd base rates'!C$119)\n+($K907*'fnd base rates'!C$120)\n+($M907*'fnd base rates'!C$122)\n+($N907*'fnd base rates'!C$123)\n+($O907*'fnd base rates'!C$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,3)))\n*$R907","v":576.79169671199998},{"$f":"(($D907*'fnd base rates'!D$110)\n+($E907*'fnd base rates'!D$111)\n+($F907*'fnd base rates'!D$112)\n+($G907*'fnd base rates'!D$113)\n+($H907*'fnd base rates'!D$114)\n+($I907*'fnd base rates'!D$115)\n+($J907*'fnd base rates'!D$119)\n+($K907*'fnd base rates'!D$120)\n+($M907*'fnd base rates'!D$122)\n+($N907*'fnd base rates'!D$123)\n+($O907*'fnd base rates'!D$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,4)))\n*$R907","v":1039.1597999999999},{"$f":"(($D907*'fnd base rates'!E$110)\n+($E907*'fnd base rates'!E$111)\n+($F907*'fnd base rates'!E$112)\n+($G907*'fnd base rates'!E$113)\n+($H907*'fnd base rates'!E$114)\n+($I907*'fnd base rates'!E$115)\n+($J907*'fnd base rates'!E$119)\n+($K907*'fnd base rates'!E$120)\n+($M907*'fnd base rates'!E$122)\n+($N907*'fnd base rates'!E$123)\n+($O907*'fnd base rates'!E$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,5)))\n*$R907","v":7687.3747783000008},{"$f":"(($D907*'fnd base rates'!F$110)\n+($E907*'fnd base rates'!F$111)\n+($F907*'fnd base rates'!F$112)\n+($G907*'fnd base rates'!F$113)\n+($H907*'fnd base rates'!F$114)\n+($I907*'fnd base rates'!F$115)\n+($J907*'fnd base rates'!F$119)\n+($K907*'fnd base rates'!F$120)\n+($M907*'fnd base rates'!F$122)\n+($N907*'fnd base rates'!F$123)\n+($O907*'fnd base rates'!F$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,6)))\n*$R907","v":844.06329994000009},{"$f":"(($D907*'fnd base rates'!G$110)\n+($E907*'fnd base rates'!G$111)\n+($F907*'fnd base rates'!G$112)\n+($G907*'fnd base rates'!G$113)\n+($H907*'fnd base rates'!G$114)\n+($I907*'fnd base rates'!G$115)\n+($J907*'fnd base rates'!G$119)\n+($K907*'fnd base rates'!G$120)\n+($M907*'fnd base rates'!G$122)\n+($N907*'fnd base rates'!G$123)\n+($O907*'fnd base rates'!G$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,7)))\n*$R907","v":301.60923270800004},{"$f":"(($D907*'fnd base rates'!H$110)\n+($E907*'fnd base rates'!H$111)\n+($F907*'fnd base rates'!H$112)\n+($G907*'fnd base rates'!H$113)\n+($H907*'fnd base rates'!H$114)\n+($I907*'fnd base rates'!H$115)\n+($J907*'fnd base rates'!H$119)\n+($K907*'fnd base rates'!H$120)\n+($M907*'fnd base rates'!H$122)\n+($N907*'fnd base rates'!H$123)\n+($O907*'fnd base rates'!H$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,8)))","v":787.32357799999988},{"$f":"(($D907*'fnd base rates'!I$110)\n+($E907*'fnd base rates'!I$111)\n+($F907*'fnd base rates'!I$112)\n+($G907*'fnd base rates'!I$113)\n+($H907*'fnd base rates'!I$114)\n+($I907*'fnd base rates'!I$115)\n+($J907*'fnd base rates'!I$119)\n+($K907*'fnd base rates'!I$120)\n+($M907*'fnd base rates'!I$122)\n+($N907*'fnd base rates'!I$123)\n+($O907*'fnd base rates'!I$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,9)))\n*$R907","v":529.16808000000003},{"$f":"(($D907*'fnd base rates'!J$110)\n+($E907*'fnd base rates'!J$111)\n+($F907*'fnd base rates'!J$112)\n+($G907*'fnd base rates'!J$113)\n+($H907*'fnd base rates'!J$114)\n+($I907*'fnd base rates'!J$115)\n+($J907*'fnd base rates'!J$119)\n+($K907*'fnd base rates'!J$120)\n+($M907*'fnd base rates'!J$122)\n+($N907*'fnd base rates'!J$123)\n+($O907*'fnd base rates'!J$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,10)))\n*$R907","v":1178.1184800000001},{"$f":"(($D907*'fnd base rates'!K$110)\n+($E907*'fnd base rates'!K$111)\n+($F907*'fnd base rates'!K$112)\n+($G907*'fnd base rates'!K$113)\n+($H907*'fnd base rates'!K$114)\n+($I907*'fnd base rates'!K$115)\n+($J907*'fnd base rates'!K$119)\n+($K907*'fnd base rates'!K$120)\n+($M907*'fnd base rates'!K$122)\n+($N907*'fnd base rates'!K$123)\n+($O907*'fnd base rates'!K$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,11)))\n*$R907","v":1100.1783983960001},{"$f":"(($D907*'fnd base rates'!L$110)\n+($E907*'fnd base rates'!L$111)\n+($F907*'fnd base rates'!L$112)\n+($G907*'fnd base rates'!L$113)\n+($H907*'fnd base rates'!L$114)\n+($I907*'fnd base rates'!L$115)\n+($J907*'fnd base rates'!L$119)\n+($K907*'fnd base rates'!L$120)\n+($M907*'fnd base rates'!L$122)\n+($N907*'fnd base rates'!L$123)\n+($O907*'fnd base rates'!L$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,12)))","v":1561.8896946288828},{"$f":"(($D907*'fnd base rates'!M$110)\n+($E907*'fnd base rates'!M$111)\n+($F907*'fnd base rates'!M$112)\n+($G907*'fnd base rates'!M$113)\n+($H907*'fnd base rates'!M$114)\n+($I907*'fnd base rates'!M$115)\n+($J907*'fnd base rates'!M$119)\n+($K907*'fnd base rates'!M$120)\n+($M907*'fnd base rates'!M$122)\n+($N907*'fnd base rates'!M$123)\n+($O907*'fnd base rates'!M$124)\n+($P907*VLOOKUP($S907+15,rate_basefnd,13)))","v":0},{"$f":"SUM(U907:AE907)","v":15605.677038684884},null,3517239780,{"$f":"IF($B907<499999999,MID($B907,1,3),MID($B907,1,4))","v":"3517"},{"$f":"IF($B907<499999999,MID($B907,4,3),MID($B907,5,3))","v":"239"},{"$f":"IF($B907<499999999,MID($B907,7,3),MID($B907,8,3))","v":"780"},{"$f":"IF(VLOOKUP(VALUE(IF(AH907<499999999,MID(AH907,4,3),MID(AH907,5,3))),distinfo,4)=R907,1,0)","v":1},1,{"$f":"AF907","v":15605.677038684884},{"$f":"IF(OR(AF907=0,AM907=0),0,ROUND(AN907/AM907,0))","v":15606},{"$f":"AO907-AQ907","v":0},15606,null,null,null,null,null,15606,{"$f":"AW907-AY907","v":0},15606,{"$f":"AY907-BA907","v":393},15213,24,15189]
[3518,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D908","v":0},{"$f":"'fnd enro'!E908","v":0},{"$f":"'fnd enro'!F908","v":0},{"$f":"'fnd enro'!G908","v":0},{"$f":"'fnd enro'!H908","v":0},{"$f":"'fnd enro'!I908","v":6},{"$f":"'fnd enro'!J908","v":0},{"$f":"'fnd enro'!K908","v":0.22739999999999999},{"$f":"'fnd enro'!L908","v":0},{"$f":"'fnd enro'!M908+'fnd enro'!N908","v":0},{"$f":"'fnd enro'!O908","v":0},{"$f":"'fnd enro'!P908","v":0},{"$f":"'fnd enro'!Q908+'fnd enro'!R908","v":6},{"$f":"'fnd enro'!T908","v":6},1,{"$f":"VALUE('fnd enro'!S908)","v":10},null,{"$f":"(($D908*'fnd base rates'!C$110)\n+($E908*'fnd base rates'!C$111)\n+($F908*'fnd base rates'!C$112)\n+($G908*'fnd base rates'!C$113)\n+($H908*'fnd base rates'!C$114)\n+($I908*'fnd base rates'!C$115)\n+($J908*'fnd base rates'!C$119)\n+($K908*'fnd base rates'!C$120)\n+($M908*'fnd base rates'!C$122)\n+($N908*'fnd base rates'!C$123)\n+($O908*'fnd base rates'!C$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,3)))\n*$R908","v":3340.4924519999995},{"$f":"(($D908*'fnd base rates'!D$110)\n+($E908*'fnd base rates'!D$111)\n+($F908*'fnd base rates'!D$112)\n+($G908*'fnd base rates'!D$113)\n+($H908*'fnd base rates'!D$114)\n+($I908*'fnd base rates'!D$115)\n+($J908*'fnd base rates'!D$119)\n+($K908*'fnd base rates'!D$120)\n+($M908*'fnd base rates'!D$122)\n+($N908*'fnd base rates'!D$123)\n+($O908*'fnd base rates'!D$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,4)))\n*$R908","v":6018.2999999999993},{"$f":"(($D908*'fnd base rates'!E$110)\n+($E908*'fnd base rates'!E$111)\n+($F908*'fnd base rates'!E$112)\n+($G908*'fnd base rates'!E$113)\n+($H908*'fnd base rates'!E$114)\n+($I908*'fnd base rates'!E$115)\n+($J908*'fnd base rates'!E$119)\n+($K908*'fnd base rates'!E$120)\n+($M908*'fnd base rates'!E$122)\n+($N908*'fnd base rates'!E$123)\n+($O908*'fnd base rates'!E$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,5)))\n*$R908","v":44521.475550000003},{"$f":"(($D908*'fnd base rates'!F$110)\n+($E908*'fnd base rates'!F$111)\n+($F908*'fnd base rates'!F$112)\n+($G908*'fnd base rates'!F$113)\n+($H908*'fnd base rates'!F$114)\n+($I908*'fnd base rates'!F$115)\n+($J908*'fnd base rates'!F$119)\n+($K908*'fnd base rates'!F$120)\n+($M908*'fnd base rates'!F$122)\n+($N908*'fnd base rates'!F$123)\n+($O908*'fnd base rates'!F$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,6)))\n*$R908","v":4888.3974899999994},{"$f":"(($D908*'fnd base rates'!G$110)\n+($E908*'fnd base rates'!G$111)\n+($F908*'fnd base rates'!G$112)\n+($G908*'fnd base rates'!G$113)\n+($H908*'fnd base rates'!G$114)\n+($I908*'fnd base rates'!G$115)\n+($J908*'fnd base rates'!G$119)\n+($K908*'fnd base rates'!G$120)\n+($M908*'fnd base rates'!G$122)\n+($N908*'fnd base rates'!G$123)\n+($O908*'fnd base rates'!G$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,7)))\n*$R908","v":1746.771618},{"$f":"(($D908*'fnd base rates'!H$110)\n+($E908*'fnd base rates'!H$111)\n+($F908*'fnd base rates'!H$112)\n+($G908*'fnd base rates'!H$113)\n+($H908*'fnd base rates'!H$114)\n+($I908*'fnd base rates'!H$115)\n+($J908*'fnd base rates'!H$119)\n+($K908*'fnd base rates'!H$120)\n+($M908*'fnd base rates'!H$122)\n+($N908*'fnd base rates'!H$123)\n+($O908*'fnd base rates'!H$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,8)))","v":4723.941468},{"$f":"(($D908*'fnd base rates'!I$110)\n+($E908*'fnd base rates'!I$111)\n+($F908*'fnd base rates'!I$112)\n+($G908*'fnd base rates'!I$113)\n+($H908*'fnd base rates'!I$114)\n+($I908*'fnd base rates'!I$115)\n+($J908*'fnd base rates'!I$119)\n+($K908*'fnd base rates'!I$120)\n+($M908*'fnd base rates'!I$122)\n+($N908*'fnd base rates'!I$123)\n+($O908*'fnd base rates'!I$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,9)))\n*$R908","v":3064.68},{"$f":"(($D908*'fnd base rates'!J$110)\n+($E908*'fnd base rates'!J$111)\n+($F908*'fnd base rates'!J$112)\n+($G908*'fnd base rates'!J$113)\n+($H908*'fnd base rates'!J$114)\n+($I908*'fnd base rates'!J$115)\n+($J908*'fnd base rates'!J$119)\n+($K908*'fnd base rates'!J$120)\n+($M908*'fnd base rates'!J$122)\n+($N908*'fnd base rates'!J$123)\n+($O908*'fnd base rates'!J$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,10)))\n*$R908","v":6823.0800000000008},{"$f":"(($D908*'fnd base rates'!K$110)\n+($E908*'fnd base rates'!K$111)\n+($F908*'fnd base rates'!K$112)\n+($G908*'fnd base rates'!K$113)\n+($H908*'fnd base rates'!K$114)\n+($I908*'fnd base rates'!K$115)\n+($J908*'fnd base rates'!K$119)\n+($K908*'fnd base rates'!K$120)\n+($M908*'fnd base rates'!K$122)\n+($N908*'fnd base rates'!K$123)\n+($O908*'fnd base rates'!K$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,11)))\n*$R908","v":6371.689566},{"$f":"(($D908*'fnd base rates'!L$110)\n+($E908*'fnd base rates'!L$111)\n+($F908*'fnd base rates'!L$112)\n+($G908*'fnd base rates'!L$113)\n+($H908*'fnd base rates'!L$114)\n+($I908*'fnd base rates'!L$115)\n+($J908*'fnd base rates'!L$119)\n+($K908*'fnd base rates'!L$120)\n+($M908*'fnd base rates'!L$122)\n+($N908*'fnd base rates'!L$123)\n+($O908*'fnd base rates'!L$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,12)))","v":9371.3381677732978},{"$f":"(($D908*'fnd base rates'!M$110)\n+($E908*'fnd base rates'!M$111)\n+($F908*'fnd base rates'!M$112)\n+($G908*'fnd base rates'!M$113)\n+($H908*'fnd base rates'!M$114)\n+($I908*'fnd base rates'!M$115)\n+($J908*'fnd base rates'!M$119)\n+($K908*'fnd base rates'!M$120)\n+($M908*'fnd base rates'!M$122)\n+($N908*'fnd base rates'!M$123)\n+($O908*'fnd base rates'!M$124)\n+($P908*VLOOKUP($S908+15,rate_basefnd,13)))","v":0},90870.166311773297,null,3518149128,"3518","149","128",1,6,90870.166311773297,15145,0,15145,null,null,null,null,null,15145,0,15145,380,14765,24,14741]
[3518,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D909","v":0},{"$f":"'fnd enro'!E909","v":0},{"$f":"'fnd enro'!F909","v":0},{"$f":"'fnd enro'!G909","v":0},{"$f":"'fnd enro'!H909","v":0},{"$f":"'fnd enro'!I909","v":103},{"$f":"'fnd enro'!J909","v":0},{"$f":"'fnd enro'!K909","v":3.9037000000000002},{"$f":"'fnd enro'!L909","v":0},{"$f":"'fnd enro'!M909+'fnd enro'!N909","v":0},{"$f":"'fnd enro'!O909","v":0},{"$f":"'fnd enro'!P909","v":28},{"$f":"'fnd enro'!Q909+'fnd enro'!R909","v":71},{"$f":"'fnd enro'!T909","v":103},1,{"$f":"VALUE('fnd enro'!S909)","v":10},null,{"$f":"(($D909*'fnd base rates'!C$110)\n+($E909*'fnd base rates'!C$111)\n+($F909*'fnd base rates'!C$112)\n+($G909*'fnd base rates'!C$113)\n+($H909*'fnd base rates'!C$114)\n+($I909*'fnd base rates'!C$115)\n+($J909*'fnd base rates'!C$119)\n+($K909*'fnd base rates'!C$120)\n+($M909*'fnd base rates'!C$122)\n+($N909*'fnd base rates'!C$123)\n+($O909*'fnd base rates'!C$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,3)))\n*$R909","v":57412.040426},{"$f":"(($D909*'fnd base rates'!D$110)\n+($E909*'fnd base rates'!D$111)\n+($F909*'fnd base rates'!D$112)\n+($G909*'fnd base rates'!D$113)\n+($H909*'fnd base rates'!D$114)\n+($I909*'fnd base rates'!D$115)\n+($J909*'fnd base rates'!D$119)\n+($K909*'fnd base rates'!D$120)\n+($M909*'fnd base rates'!D$122)\n+($N909*'fnd base rates'!D$123)\n+($O909*'fnd base rates'!D$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,4)))\n*$R909","v":97474.19},{"$f":"(($D909*'fnd base rates'!E$110)\n+($E909*'fnd base rates'!E$111)\n+($F909*'fnd base rates'!E$112)\n+($G909*'fnd base rates'!E$113)\n+($H909*'fnd base rates'!E$114)\n+($I909*'fnd base rates'!E$115)\n+($J909*'fnd base rates'!E$119)\n+($K909*'fnd base rates'!E$120)\n+($M909*'fnd base rates'!E$122)\n+($N909*'fnd base rates'!E$123)\n+($O909*'fnd base rates'!E$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,5)))\n*$R909","v":697314.93027500005},{"$f":"(($D909*'fnd base rates'!F$110)\n+($E909*'fnd base rates'!F$111)\n+($F909*'fnd base rates'!F$112)\n+($G909*'fnd base rates'!F$113)\n+($H909*'fnd base rates'!F$114)\n+($I909*'fnd base rates'!F$115)\n+($J909*'fnd base rates'!F$119)\n+($K909*'fnd base rates'!F$120)\n+($M909*'fnd base rates'!F$122)\n+($N909*'fnd base rates'!F$123)\n+($O909*'fnd base rates'!F$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,6)))\n*$R909","v":87523.610244999989},{"$f":"(($D909*'fnd base rates'!G$110)\n+($E909*'fnd base rates'!G$111)\n+($F909*'fnd base rates'!G$112)\n+($G909*'fnd base rates'!G$113)\n+($H909*'fnd base rates'!G$114)\n+($I909*'fnd base rates'!G$115)\n+($J909*'fnd base rates'!G$119)\n+($K909*'fnd base rates'!G$120)\n+($M909*'fnd base rates'!G$122)\n+($N909*'fnd base rates'!G$123)\n+($O909*'fnd base rates'!G$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,7)))\n*$R909","v":26542.766108999997},{"$f":"(($D909*'fnd base rates'!H$110)\n+($E909*'fnd base rates'!H$111)\n+($F909*'fnd base rates'!H$112)\n+($G909*'fnd base rates'!H$113)\n+($H909*'fnd base rates'!H$114)\n+($I909*'fnd base rates'!H$115)\n+($J909*'fnd base rates'!H$119)\n+($K909*'fnd base rates'!H$120)\n+($M909*'fnd base rates'!H$122)\n+($N909*'fnd base rates'!H$123)\n+($O909*'fnd base rates'!H$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,8)))","v":82984.008533999993},{"$f":"(($D909*'fnd base rates'!I$110)\n+($E909*'fnd base rates'!I$111)\n+($F909*'fnd base rates'!I$112)\n+($G909*'fnd base rates'!I$113)\n+($H909*'fnd base rates'!I$114)\n+($I909*'fnd base rates'!I$115)\n+($J909*'fnd base rates'!I$119)\n+($K909*'fnd base rates'!I$120)\n+($M909*'fnd base rates'!I$122)\n+($N909*'fnd base rates'!I$123)\n+($O909*'fnd base rates'!I$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,9)))\n*$R909","v":50421.579999999994},{"$f":"(($D909*'fnd base rates'!J$110)\n+($E909*'fnd base rates'!J$111)\n+($F909*'fnd base rates'!J$112)\n+($G909*'fnd base rates'!J$113)\n+($H909*'fnd base rates'!J$114)\n+($I909*'fnd base rates'!J$115)\n+($J909*'fnd base rates'!J$119)\n+($K909*'fnd base rates'!J$120)\n+($M909*'fnd base rates'!J$122)\n+($N909*'fnd base rates'!J$123)\n+($O909*'fnd base rates'!J$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,10)))\n*$R909","v":98242.18},{"$f":"(($D909*'fnd base rates'!K$110)\n+($E909*'fnd base rates'!K$111)\n+($F909*'fnd base rates'!K$112)\n+($G909*'fnd base rates'!K$113)\n+($H909*'fnd base rates'!K$114)\n+($I909*'fnd base rates'!K$115)\n+($J909*'fnd base rates'!K$119)\n+($K909*'fnd base rates'!K$120)\n+($M909*'fnd base rates'!K$122)\n+($N909*'fnd base rates'!K$123)\n+($O909*'fnd base rates'!K$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,11)))\n*$R909","v":115562.230883},{"$f":"(($D909*'fnd base rates'!L$110)\n+($E909*'fnd base rates'!L$111)\n+($F909*'fnd base rates'!L$112)\n+($G909*'fnd base rates'!L$113)\n+($H909*'fnd base rates'!L$114)\n+($I909*'fnd base rates'!L$115)\n+($J909*'fnd base rates'!L$119)\n+($K909*'fnd base rates'!L$120)\n+($M909*'fnd base rates'!L$122)\n+($N909*'fnd base rates'!L$123)\n+($O909*'fnd base rates'!L$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,12)))","v":151624.83854677496},{"$f":"(($D909*'fnd base rates'!M$110)\n+($E909*'fnd base rates'!M$111)\n+($F909*'fnd base rates'!M$112)\n+($G909*'fnd base rates'!M$113)\n+($H909*'fnd base rates'!M$114)\n+($I909*'fnd base rates'!M$115)\n+($J909*'fnd base rates'!M$119)\n+($K909*'fnd base rates'!M$120)\n+($M909*'fnd base rates'!M$122)\n+($N909*'fnd base rates'!M$123)\n+($O909*'fnd base rates'!M$124)\n+($P909*VLOOKUP($S909+15,rate_basefnd,13)))","v":0},1465102.375018775,null,3518149149,"3518","149","149",1,103,1465102.375018775,14224,0,14224,null,null,null,null,null,14224,0,14224,-121,14345,66,14279]
[3518,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D910","v":0},{"$f":"'fnd enro'!E910","v":0},{"$f":"'fnd enro'!F910","v":0},{"$f":"'fnd enro'!G910","v":0},{"$f":"'fnd enro'!H910","v":0},{"$f":"'fnd enro'!I910","v":6},{"$f":"'fnd enro'!J910","v":0},{"$f":"'fnd enro'!K910","v":0.22739999999999999},{"$f":"'fnd enro'!L910","v":0},{"$f":"'fnd enro'!M910+'fnd enro'!N910","v":0},{"$f":"'fnd enro'!O910","v":0},{"$f":"'fnd enro'!P910","v":3},{"$f":"'fnd enro'!Q910+'fnd enro'!R910","v":5},{"$f":"'fnd enro'!T910","v":6},1,{"$f":"VALUE('fnd enro'!S910)","v":10},null,{"$f":"(($D910*'fnd base rates'!C$110)\n+($E910*'fnd base rates'!C$111)\n+($F910*'fnd base rates'!C$112)\n+($G910*'fnd base rates'!C$113)\n+($H910*'fnd base rates'!C$114)\n+($I910*'fnd base rates'!C$115)\n+($J910*'fnd base rates'!C$119)\n+($K910*'fnd base rates'!C$120)\n+($M910*'fnd base rates'!C$122)\n+($N910*'fnd base rates'!C$123)\n+($O910*'fnd base rates'!C$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,3)))\n*$R910","v":3498.9624519999998},{"$f":"(($D910*'fnd base rates'!D$110)\n+($E910*'fnd base rates'!D$111)\n+($F910*'fnd base rates'!D$112)\n+($G910*'fnd base rates'!D$113)\n+($H910*'fnd base rates'!D$114)\n+($I910*'fnd base rates'!D$115)\n+($J910*'fnd base rates'!D$119)\n+($K910*'fnd base rates'!D$120)\n+($M910*'fnd base rates'!D$122)\n+($N910*'fnd base rates'!D$123)\n+($O910*'fnd base rates'!D$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,4)))\n*$R910","v":6109.48},{"$f":"(($D910*'fnd base rates'!E$110)\n+($E910*'fnd base rates'!E$111)\n+($F910*'fnd base rates'!E$112)\n+($G910*'fnd base rates'!E$113)\n+($H910*'fnd base rates'!E$114)\n+($I910*'fnd base rates'!E$115)\n+($J910*'fnd base rates'!E$119)\n+($K910*'fnd base rates'!E$120)\n+($M910*'fnd base rates'!E$122)\n+($N910*'fnd base rates'!E$123)\n+($O910*'fnd base rates'!E$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,5)))\n*$R910","v":44344.295549999995},{"$f":"(($D910*'fnd base rates'!F$110)\n+($E910*'fnd base rates'!F$111)\n+($F910*'fnd base rates'!F$112)\n+($G910*'fnd base rates'!F$113)\n+($H910*'fnd base rates'!F$114)\n+($I910*'fnd base rates'!F$115)\n+($J910*'fnd base rates'!F$119)\n+($K910*'fnd base rates'!F$120)\n+($M910*'fnd base rates'!F$122)\n+($N910*'fnd base rates'!F$123)\n+($O910*'fnd base rates'!F$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,6)))\n*$R910","v":5274.7674899999993},{"$f":"(($D910*'fnd base rates'!G$110)\n+($E910*'fnd base rates'!G$111)\n+($F910*'fnd base rates'!G$112)\n+($G910*'fnd base rates'!G$113)\n+($H910*'fnd base rates'!G$114)\n+($I910*'fnd base rates'!G$115)\n+($J910*'fnd base rates'!G$119)\n+($K910*'fnd base rates'!G$120)\n+($M910*'fnd base rates'!G$122)\n+($N910*'fnd base rates'!G$123)\n+($O910*'fnd base rates'!G$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,7)))\n*$R910","v":1717.3416179999999},{"$f":"(($D910*'fnd base rates'!H$110)\n+($E910*'fnd base rates'!H$111)\n+($F910*'fnd base rates'!H$112)\n+($G910*'fnd base rates'!H$113)\n+($H910*'fnd base rates'!H$114)\n+($I910*'fnd base rates'!H$115)\n+($J910*'fnd base rates'!H$119)\n+($K910*'fnd base rates'!H$120)\n+($M910*'fnd base rates'!H$122)\n+($N910*'fnd base rates'!H$123)\n+($O910*'fnd base rates'!H$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,8)))","v":4978.4514679999993},{"$f":"(($D910*'fnd base rates'!I$110)\n+($E910*'fnd base rates'!I$111)\n+($F910*'fnd base rates'!I$112)\n+($G910*'fnd base rates'!I$113)\n+($H910*'fnd base rates'!I$114)\n+($I910*'fnd base rates'!I$115)\n+($J910*'fnd base rates'!I$119)\n+($K910*'fnd base rates'!I$120)\n+($M910*'fnd base rates'!I$122)\n+($N910*'fnd base rates'!I$123)\n+($O910*'fnd base rates'!I$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,9)))\n*$R910","v":3113.5600000000004},{"$f":"(($D910*'fnd base rates'!J$110)\n+($E910*'fnd base rates'!J$111)\n+($F910*'fnd base rates'!J$112)\n+($G910*'fnd base rates'!J$113)\n+($H910*'fnd base rates'!J$114)\n+($I910*'fnd base rates'!J$115)\n+($J910*'fnd base rates'!J$119)\n+($K910*'fnd base rates'!J$120)\n+($M910*'fnd base rates'!J$122)\n+($N910*'fnd base rates'!J$123)\n+($O910*'fnd base rates'!J$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,10)))\n*$R910","v":6271.9500000000007},{"$f":"(($D910*'fnd base rates'!K$110)\n+($E910*'fnd base rates'!K$111)\n+($F910*'fnd base rates'!K$112)\n+($G910*'fnd base rates'!K$113)\n+($H910*'fnd base rates'!K$114)\n+($I910*'fnd base rates'!K$115)\n+($J910*'fnd base rates'!K$119)\n+($K910*'fnd base rates'!K$120)\n+($M910*'fnd base rates'!K$122)\n+($N910*'fnd base rates'!K$123)\n+($O910*'fnd base rates'!K$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,11)))\n*$R910","v":7033.9995660000004},{"$f":"(($D910*'fnd base rates'!L$110)\n+($E910*'fnd base rates'!L$111)\n+($F910*'fnd base rates'!L$112)\n+($G910*'fnd base rates'!L$113)\n+($H910*'fnd base rates'!L$114)\n+($I910*'fnd base rates'!L$115)\n+($J910*'fnd base rates'!L$119)\n+($K910*'fnd base rates'!L$120)\n+($M910*'fnd base rates'!L$122)\n+($N910*'fnd base rates'!L$123)\n+($O910*'fnd base rates'!L$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,12)))","v":9512.3181677732973},{"$f":"(($D910*'fnd base rates'!M$110)\n+($E910*'fnd base rates'!M$111)\n+($F910*'fnd base rates'!M$112)\n+($G910*'fnd base rates'!M$113)\n+($H910*'fnd base rates'!M$114)\n+($I910*'fnd base rates'!M$115)\n+($J910*'fnd base rates'!M$119)\n+($K910*'fnd base rates'!M$120)\n+($M910*'fnd base rates'!M$122)\n+($N910*'fnd base rates'!M$123)\n+($O910*'fnd base rates'!M$124)\n+($P910*VLOOKUP($S910+15,rate_basefnd,13)))","v":0},91855.126311773274,null,3518149160,"3518","149","160",1,6,91855.126311773274,15309,0,15309,null,null,null,null,null,15309,0,15309,-387,15696,0,15696]
[3518,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D911","v":0},{"$f":"'fnd enro'!E911","v":0},{"$f":"'fnd enro'!F911","v":0},{"$f":"'fnd enro'!G911","v":0},{"$f":"'fnd enro'!H911","v":0},{"$f":"'fnd enro'!I911","v":4},{"$f":"'fnd enro'!J911","v":0},{"$f":"'fnd enro'!K911","v":0.15160000000000001},{"$f":"'fnd enro'!L911","v":0},{"$f":"'fnd enro'!M911+'fnd enro'!N911","v":0},{"$f":"'fnd enro'!O911","v":0},{"$f":"'fnd enro'!P911","v":1},{"$f":"'fnd enro'!Q911+'fnd enro'!R911","v":2},{"$f":"'fnd enro'!T911","v":4},1,{"$f":"VALUE('fnd enro'!S911)","v":10},null,{"$f":"(($D911*'fnd base rates'!C$110)\n+($E911*'fnd base rates'!C$111)\n+($F911*'fnd base rates'!C$112)\n+($G911*'fnd base rates'!C$113)\n+($H911*'fnd base rates'!C$114)\n+($I911*'fnd base rates'!C$115)\n+($J911*'fnd base rates'!C$119)\n+($K911*'fnd base rates'!C$120)\n+($M911*'fnd base rates'!C$122)\n+($N911*'fnd base rates'!C$123)\n+($O911*'fnd base rates'!C$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,3)))\n*$R911","v":2175.9849680000002},{"$f":"(($D911*'fnd base rates'!D$110)\n+($E911*'fnd base rates'!D$111)\n+($F911*'fnd base rates'!D$112)\n+($G911*'fnd base rates'!D$113)\n+($H911*'fnd base rates'!D$114)\n+($I911*'fnd base rates'!D$115)\n+($J911*'fnd base rates'!D$119)\n+($K911*'fnd base rates'!D$120)\n+($M911*'fnd base rates'!D$122)\n+($N911*'fnd base rates'!D$123)\n+($O911*'fnd base rates'!D$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,4)))\n*$R911","v":3550.61},{"$f":"(($D911*'fnd base rates'!E$110)\n+($E911*'fnd base rates'!E$111)\n+($F911*'fnd base rates'!E$112)\n+($G911*'fnd base rates'!E$113)\n+($H911*'fnd base rates'!E$114)\n+($I911*'fnd base rates'!E$115)\n+($J911*'fnd base rates'!E$119)\n+($K911*'fnd base rates'!E$120)\n+($M911*'fnd base rates'!E$122)\n+($N911*'fnd base rates'!E$123)\n+($O911*'fnd base rates'!E$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,5)))\n*$R911","v":24819.223700000002},{"$f":"(($D911*'fnd base rates'!F$110)\n+($E911*'fnd base rates'!F$111)\n+($F911*'fnd base rates'!F$112)\n+($G911*'fnd base rates'!F$113)\n+($H911*'fnd base rates'!F$114)\n+($I911*'fnd base rates'!F$115)\n+($J911*'fnd base rates'!F$119)\n+($K911*'fnd base rates'!F$120)\n+($M911*'fnd base rates'!F$122)\n+($N911*'fnd base rates'!F$123)\n+($O911*'fnd base rates'!F$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,6)))\n*$R911","v":3387.7216600000002},{"$f":"(($D911*'fnd base rates'!G$110)\n+($E911*'fnd base rates'!G$111)\n+($F911*'fnd base rates'!G$112)\n+($G911*'fnd base rates'!G$113)\n+($H911*'fnd base rates'!G$114)\n+($I911*'fnd base rates'!G$115)\n+($J911*'fnd base rates'!G$119)\n+($K911*'fnd base rates'!G$120)\n+($M911*'fnd base rates'!G$122)\n+($N911*'fnd base rates'!G$123)\n+($O911*'fnd base rates'!G$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,7)))\n*$R911","v":921.70441199999993},{"$f":"(($D911*'fnd base rates'!H$110)\n+($E911*'fnd base rates'!H$111)\n+($F911*'fnd base rates'!H$112)\n+($G911*'fnd base rates'!H$113)\n+($H911*'fnd base rates'!H$114)\n+($I911*'fnd base rates'!H$115)\n+($J911*'fnd base rates'!H$119)\n+($K911*'fnd base rates'!H$120)\n+($M911*'fnd base rates'!H$122)\n+($N911*'fnd base rates'!H$123)\n+($O911*'fnd base rates'!H$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,8)))","v":3198.4143119999999},{"$f":"(($D911*'fnd base rates'!I$110)\n+($E911*'fnd base rates'!I$111)\n+($F911*'fnd base rates'!I$112)\n+($G911*'fnd base rates'!I$113)\n+($H911*'fnd base rates'!I$114)\n+($I911*'fnd base rates'!I$115)\n+($J911*'fnd base rates'!I$119)\n+($K911*'fnd base rates'!I$120)\n+($M911*'fnd base rates'!I$122)\n+($N911*'fnd base rates'!I$123)\n+($O911*'fnd base rates'!I$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,9)))\n*$R911","v":1864.9299999999998},{"$f":"(($D911*'fnd base rates'!J$110)\n+($E911*'fnd base rates'!J$111)\n+($F911*'fnd base rates'!J$112)\n+($G911*'fnd base rates'!J$113)\n+($H911*'fnd base rates'!J$114)\n+($I911*'fnd base rates'!J$115)\n+($J911*'fnd base rates'!J$119)\n+($K911*'fnd base rates'!J$120)\n+($M911*'fnd base rates'!J$122)\n+($N911*'fnd base rates'!J$123)\n+($O911*'fnd base rates'!J$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,10)))\n*$R911","v":3354.46},{"$f":"(($D911*'fnd base rates'!K$110)\n+($E911*'fnd base rates'!K$111)\n+($F911*'fnd base rates'!K$112)\n+($G911*'fnd base rates'!K$113)\n+($H911*'fnd base rates'!K$114)\n+($I911*'fnd base rates'!K$115)\n+($J911*'fnd base rates'!K$119)\n+($K911*'fnd base rates'!K$120)\n+($M911*'fnd base rates'!K$122)\n+($N911*'fnd base rates'!K$123)\n+($O911*'fnd base rates'!K$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,11)))\n*$R911","v":4468.5630440000004},{"$f":"(($D911*'fnd base rates'!L$110)\n+($E911*'fnd base rates'!L$111)\n+($F911*'fnd base rates'!L$112)\n+($G911*'fnd base rates'!L$113)\n+($H911*'fnd base rates'!L$114)\n+($I911*'fnd base rates'!L$115)\n+($J911*'fnd base rates'!L$119)\n+($K911*'fnd base rates'!L$120)\n+($M911*'fnd base rates'!L$122)\n+($N911*'fnd base rates'!L$123)\n+($O911*'fnd base rates'!L$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,12)))","v":5517.6687785155318},{"$f":"(($D911*'fnd base rates'!M$110)\n+($E911*'fnd base rates'!M$111)\n+($F911*'fnd base rates'!M$112)\n+($G911*'fnd base rates'!M$113)\n+($H911*'fnd base rates'!M$114)\n+($I911*'fnd base rates'!M$115)\n+($J911*'fnd base rates'!M$119)\n+($K911*'fnd base rates'!M$120)\n+($M911*'fnd base rates'!M$122)\n+($N911*'fnd base rates'!M$123)\n+($O911*'fnd base rates'!M$124)\n+($P911*VLOOKUP($S911+15,rate_basefnd,13)))","v":0},53259.280874515534,null,3518149181,"3518","149","181",1,4,53259.280874515534,13315,0,13315,null,null,null,null,null,13315,0,13315,-162,13477,18,13459]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check",1087.0835,1087.0835,{"$f":"W914-X914","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1763.98,1763.98,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10869.391250000001,10869.391250000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1778.3987500000003,1778.3987500000003,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449.31274999999999,449.31274999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1454.9064999999978,1454.9064999999978,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827.94,827.94,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1387.3600000000001,1387.3600000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2256.0792500000002,2256.0792500000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2716.9312563649696,2716.9312563649696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24591.383256364967]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,W914:W933)","v":24591.383256364967},{"$f":"SUBTOTAL(9,X914:X933)","v":49182.766512729933}]

{"sheet":"fnd enro","index":3,"n_rows":916,"n_cols":45,"rows_kept":916,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"SUM(D10:I911)","v":43548},null,null,null,null,null,null,{"$f":"SUM(M10:P911)","v":5761},null,{"$f":"SUM(Q10:R911)","v":20762},null,null,null,"Source:  20 - PROJc  fnd enro, with blank columns removed - chalocsend changes see NOTES",null,null,null,null,null,null,{"$f":"SUM(X10:AC911)","v":43548},null,null,null,null,{"$f":"SUM(AE10:AH911)","v":5837},null,{"$f":"SUM(AI10:AJ911)","v":20912}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pk half",null,"pk half"]
["FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMS OCTOBER 1 DATA"]
[null,null,null,"A l l    P u p i l s",null,null,null,null,null,"Voke","Sped",null,"Eng Lang Learners",null,null,null,"EcoDis",null,"Deciles","TOTAL",null,null,null," A l l    P u p i l s",null,null,null,null,null,"Voke","Early ELP",null,null,null,"EcoDis",null,"Decile",null,"Campus","Sending"]
["LEA","chalocsend","charter school","PK","K2","KF","G1-5","G6-8","G9-12","Reg","In","Tuit","PK","KF-5","G6-8","G9-12","PK","KF-12","All","Enro",null,"chalocsend","charter school","PK","K2","K","G1-5","G6-8","G9-12","Reg","PK","KF-5","G6-8","G9-12","PK","KF-12","Rank",null,"LEA","LEA","Decile"," "]
[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," "]
[409,409201072,"ALMA DEL MAR",{"$f":"ROUND(X10,0)","v":0},{"$f":"ROUND(Y10,0)","v":0},0,2,0,{"$f":"ROUND(AC10,0)","v":0},{"$f":"ROUND(AD10,0)","v":0},{"$f":"ROUND(0.0379*(SUM(Z10:AC10)+(Y10*0.5))+0.0479*AD10,4)","v":7.5800000000000006E-2},null,{"$f":"ROUND(AE10*0.5,0)","v":0},{"$f":"ROUND(AF10,0)","v":0},{"$f":"ROUND(AG10,0)","v":0},{"$f":"ROUND(AH10,0)","v":0},{"$f":"ROUND(AI10*0.5,0)","v":0},{"$f":"ROUND(AJ10,0)","v":1},{"$f":"AK10","v":10},{"$f":"SUM(F10:I10)+ROUND(D10*0.5,0)+ROUND(E10*0.5,0)","v":2},null,409201072,"ALMA DEL MAR",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,201,72,10,null,{"$f":"B10","v":409201072},{"$f":"V10","v":409201072},{"$f":"AM10","v":201}]
[409,409201094,"ALMA DEL MAR",{"$f":"ROUND(X11,0)","v":0},{"$f":"ROUND(Y11,0)","v":0},{"$f":"ROUND(Z11,0)","v":0},{"$f":"ROUND(AA11,0)","v":1},{"$f":"ROUND(AB11,0)","v":0},{"$f":"ROUND(AC11,0)","v":0},{"$f":"ROUND(AD11,0)","v":0},3.7900000000000003E-2,null,{"$f":"ROUND(AE11*0.5,0)","v":0},{"$f":"ROUND(AF11,0)","v":0},{"$f":"ROUND(AG11,0)","v":0},{"$f":"ROUND(AH11,0)","v":0},{"$f":"ROUND(AI11*0.5,0)","v":0},{"$f":"ROUND(AJ11,0)","v":1},{"$f":"AO11","v":10},1,null,409201094,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,201,94,10,null,{"$f":"B11","v":409201094},{"$f":"V11","v":409201094},{"$f":"AM11","v":201}]
[409,409201095,"ALMA DEL MAR",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,409201095,"ALMA DEL MAR",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,201,95,10,null,409201095,409201095,201]
[409,409201201,"ALMA DEL MAR",0,0,53,246,135,0,0,16.448599999999999,null,0,98,9,0,0,296,10,434,null,409201201,"ALMA DEL MAR",0,0,53,246,135,0,0,0,98,9,0,0,296,10,null,201,201,10,null,409201201,409201201,201]
[409,409201293,"ALMA DEL MAR",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,409201293,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,201,293,1,null,409201293,409201293,201]
[409,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,201,331,1,null,409201331,409201331,201]
[410,410035035,"EXCEL ACADEMY",0,0,0,93,221,256,0,21.603000000000002,null,0,29,24,29,0,297,10,570,null,410035035,"EXCEL ACADEMY",0,0,0,93,221,256,0,0,29,24,29,0,297,10,null,35,35,10,null,410035035,410035035,35]
[410,410035057,"EXCEL ACADEMY",0,0,0,18,107,271,0,15.0084,null,0,4,7,16,0,223,10,396,null,410035057,"EXCEL ACADEMY",0,0,0,18,107,271,0,0,4,7,16,0,223,10,null,35,57,10,null,410035057,410035057,35]
[410,410035071,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,410035071,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,71,1,null,410035071,410035071,35]
[410,410035093,"EXCEL ACADEMY",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,0,0,5,9,11,null,410035093,"EXCEL ACADEMY",0,0,0,0,3,8,0,0,0,0,0,0,5,9,null,35,93,9,null,410035093,410035093,35]
[410,410035155,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,410035155,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,155,1,null,410035155,410035155,35]
[410,410035163,"EXCEL ACADEMY",0,0,0,1,3,15,0,0.72009999999999996,null,0,0,0,0,0,5,5,19,null,410035163,"EXCEL ACADEMY",0,0,0,1,3,15,0,0,0,0,0,0,5,5,null,35,163,5,null,410035163,410035163,35]
[410,410035165,"EXCEL ACADEMY",0,0,0,1,1,2,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,410035165,"EXCEL ACADEMY",0,0,0,1,1,2,0,0,0,0,0,0,0,1,null,35,165,1,null,410035165,410035165,35]
[410,410035176,"EXCEL ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,410035176,"EXCEL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,35,176,10,null,410035176,410035176,35]
[410,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,217,1,null,410035217,410035217,35]
[410,410035248,"EXCEL ACADEMY",0,0,0,2,13,26,0,1.5539000000000001,null,0,2,2,3,0,16,8,41,null,410035248,"EXCEL ACADEMY",0,0,0,2,13,26,0,0,2,2,3,0,16,8,null,35,248,8,null,410035248,410035248,35]
[410,410035262,"EXCEL ACADEMY",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,0,0,0,6,10,9,null,410035262,"EXCEL ACADEMY",0,0,0,0,3,6,0,0,0,0,0,0,6,10,null,35,262,10,null,410035262,410035262,35]
[410,410035274,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,410035274,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,274,10,null,410035274,410035274,35]
[410,410035346,"EXCEL ACADEMY",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,2,0,5,9,11,null,410035346,"EXCEL ACADEMY",0,0,0,0,3,8,0,0,0,0,2,0,5,9,null,35,346,9,null,410035346,410035346,35]
[410,410057035,"EXCEL ACADEMY",0,0,0,0,9,0,0,0.34110000000000001,null,0,0,4,0,0,7,10,9,null,410057035,"EXCEL ACADEMY",0,0,0,0,9,0,0,0,0,4,0,0,7,10,null,57,35,10,null,410057035,410057035,57]
[410,410057057,"EXCEL ACADEMY",0,0,0,55,147,0,0,7.6558000000000002,null,0,10,22,0,0,125,10,202,null,410057057,"EXCEL ACADEMY",0,0,0,55,147,0,0,0,10,22,0,0,125,10,null,57,57,10,null,410057057,410057057,57]
[410,410057093,"EXCEL ACADEMY",0,0,0,0,6,0,0,0.22739999999999999,null,0,0,1,0,0,4,10,6,null,410057093,"EXCEL ACADEMY",0,0,0,0,6,0,0,0,0,1,0,0,4,10,null,57,93,10,null,410057093,410057093,57]
[410,410057163,"EXCEL ACADEMY",0,0,0,2,3,0,0,0.1895,null,0,0,0,0,0,2,8,5,null,410057163,"EXCEL ACADEMY",0,0,0,2,3,0,0,0,0,0,0,0,2,8,null,57,163,8,null,410057163,410057163,57]
[410,410057176,"EXCEL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,410057176,"EXCEL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,57,176,10,null,410057176,410057176,57]
[410,410057248,"EXCEL ACADEMY",0,0,0,0,6,0,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,410057248,"EXCEL ACADEMY",0,0,0,0,6,0,0,0,0,0,0,0,1,3,null,57,248,3,null,410057248,410057248,57]
[410,410057262,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,410057262,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,57,262,1,null,410057262,410057262,57]
[412,412035016,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,412035016,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,35,16,10,null,412035016,412035016,35]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,69,221,198,0,18.495200000000001,null,0,19,29,13,0,247,10,488,null,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,69,221,198,0,0,19,29,13,0,247,10,null,35,35,10,null,412035035,412035035,35]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,3,0,0.22739999999999999,null,0,0,0,0,0,3,10,6,null,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,3,0,0,0,0,0,0,3,10,null,35,44,10,null,412035044,412035044,35]
[412,412035057,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,412035057,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,35,57,10,null,412035057,412035057,35]
[412,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,73,10,null,412035073,412035073,35]
[412,412035189,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,412035189,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,1,0,0,0,0,0,0,1,10,null,35,189,10,null,412035189,412035189,35]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,5,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,5,0,0,0,0,0,0,2,7,null,35,220,7,null,412035220,412035220,35]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,8,0,0.34110000000000001,null,0,0,0,1,0,5,10,9,null,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,0,8,0,0,0,0,1,0,5,10,null,35,244,10,null,412035244,412035244,35]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,3,0,0.22739999999999999,null,0,0,0,0,0,0,1,6,null,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,3,3,0,0,0,0,0,0,0,1,null,35,285,1,null,412035285,412035285,35]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,293,1,null,412035293,412035293,35]
[412,412035314,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,412035314,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,314,1,null,412035314,412035314,35]
[412,412035335,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,412035335,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,335,1,null,412035335,412035335,35]
[412,412035336,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,412035336,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,336,1,null,412035336,412035336,35]
[413,413114091,"FOUR RIVERS",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,413114091,"FOUR RIVERS",0,0,0,0,0,4,0,0,0,0,0,0,2,10,null,114,91,10,null,413114091,413114091,114]
[413,413114114,"FOUR RIVERS",0,0,0,0,27,38,0,2.4634999999999998,null,0,0,0,0,0,24,8,65,null,413114114,"FOUR RIVERS",0,0,0,0,27,38,0,0,0,0,0,0,24,8,null,114,114,8,null,413114114,413114114,114]
[413,413114210,"FOUR RIVERS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,413114210,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,114,210,1,null,413114210,413114210,114]
[413,413114253,"FOUR RIVERS",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,0,1,3,null,413114253,"FOUR RIVERS",0,0,0,0,1,2,0,0,0,0,0,0,0,1,null,114,253,1,null,413114253,413114253,114]
[413,413114670,"FOUR RIVERS",0,0,0,0,10,18,0,1.0611999999999999,null,0,0,0,0,0,3,2,28,null,413114670,"FOUR RIVERS",0,0,0,0,10,18,0,0,0,0,0,0,3,2,null,114,670,2,null,413114670,413114670,114]
[413,413114674,"FOUR RIVERS",0,0,0,0,14,27,0,1.5539000000000001,null,0,0,0,0,0,12,6,41,null,413114674,"FOUR RIVERS",0,0,0,0,14,27,0,0,0,0,0,0,12,6,null,114,674,6,null,413114674,413114674,114]
[413,413114683,"FOUR RIVERS",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,413114683,"FOUR RIVERS",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,114,683,1,null,413114683,413114683,114]
[413,413114717,"FOUR RIVERS",0,0,0,0,10,37,0,1.7813000000000001,null,0,0,0,0,0,18,8,47,null,413114717,"FOUR RIVERS",0,0,0,0,10,37,0,0,0,0,0,0,18,8,null,114,717,8,null,413114717,413114717,114]
[413,413114720,"FOUR RIVERS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,413114720,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,114,720,1,null,413114720,413114720,114]
[413,413114750,"FOUR RIVERS",0,0,0,0,10,11,0,0.79590000000000005,null,0,0,0,0,0,4,4,21,null,413114750,"FOUR RIVERS",0,0,0,0,10,11,0,0,0,0,0,0,4,4,null,114,750,4,null,413114750,413114750,114]
[413,413114755,"FOUR RIVERS",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,413114755,"FOUR RIVERS",0,0,0,0,2,4,0,0,0,0,0,0,2,7,null,114,755,7,null,413114755,413114755,114]
[414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,0,1,3,null,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,2,1,0,0,0,0,0,0,0,1,null,603,63,1,null,414603063,414603063,603]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,603,98,10,null,414603098,414603098,603]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,52,21,0,2.7667000000000002,null,0,0,0,0,0,44,10,73,null,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,52,21,0,0,0,0,0,0,44,10,null,603,209,10,null,414603209,414603209,603]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,90,85,0,6.6325000000000003,null,0,0,0,2,0,91,10,175,null,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,90,85,0,0,0,0,2,0,91,10,null,603,236,10,null,414603236,414603236,603]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,0,1,3,null,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,2,0,0,0,0,0,0,0,1,null,603,263,1,null,414603263,414603263,603]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,46,37,0,3.1457000000000002,null,0,0,0,1,0,36,9,83,null,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,46,37,0,0,0,0,1,0,36,9,null,603,603,9,null,414603603,414603603,603]
[414,414603618,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,414603618,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,603,618,10,null,414603618,414603618,603]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,14,8,0,0.83379999999999999,null,0,0,0,0,0,6,6,22,null,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,14,8,0,0,0,0,0,0,6,6,null,603,635,6,null,414603635,414603635,603]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,10,0,0.60640000000000005,null,0,0,0,0,0,6,8,16,null,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,10,0,0,0,0,0,0,6,8,null,603,715,8,null,414603715,414603715,603]
[416,416035035,"BOSTON PREPARATORY",0,0,0,0,231,275,0,19.177399999999999,null,0,0,69,44,0,276,10,506,null,416035035,"BOSTON PREPARATORY",0,0,0,0,231,275,0,0,0,69,44,0,276,10,null,35,35,10,null,416035035,416035035,35]
[416,416035044,"BOSTON PREPARATORY",0,0,0,0,2,3,0,0.1895,null,0,0,0,1,0,2,8,5,null,416035044,"BOSTON PREPARATORY",0,0,0,0,2,3,0,0,0,0,1,0,2,8,null,35,44,8,null,416035044,416035044,35]
[416,416035073,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,1,10,1,null,416035073,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,0,1,10,null,35,73,10,null,416035073,416035073,35]
[416,416035244,"BOSTON PREPARATORY",0,0,0,0,3,5,0,0.30320000000000003,null,0,0,2,1,0,4,10,8,null,416035244,"BOSTON PREPARATORY",0,0,0,0,3,5,0,0,0,2,1,0,4,10,null,35,244,10,null,416035244,416035244,35]
[416,416035285,"BOSTON PREPARATORY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,0,1,3,null,416035285,"BOSTON PREPARATORY",0,0,0,0,0,3,0,0,0,0,0,0,0,1,null,35,285,1,null,416035285,416035285,35]
[416,416035305,"BOSTON PREPARATORY",0,0,0,0,0,2,0,{"$f":"ROUND(0.0379*(SUM(Z74:AC74)+(Y74*0.5))+0.0479*AD74,4)","v":7.5800000000000006E-2},null,0,0,0,0,0,2,10,{"$f":"SUM(F74:I74)+ROUND(D74*0.5,0)+ROUND(E74*0.5,0)","v":2},null,416035305,"BOSTON PREPARATORY",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,35,305,10,null,416035305,416035305,35]
[416,416035307,"BOSTON PREPARATORY",{"$f":"ROUND(X75,0)","v":0},{"$f":"ROUND(Y75,0)","v":0},{"$f":"ROUND(Z75,0)","v":0},{"$f":"ROUND(AA75,0)","v":0},{"$f":"ROUND(AB75,0)","v":0},{"$f":"ROUND(AC75,0)","v":1},{"$f":"ROUND(AD75,0)","v":0},3.7900000000000003E-2,null,{"$f":"ROUND(AE75*0.5,0)","v":0},{"$f":"ROUND(AF75,0)","v":0},{"$f":"ROUND(AG75,0)","v":0},{"$f":"ROUND(AH75,0)","v":0},{"$f":"ROUND(AI75*0.5,0)","v":0},{"$f":"ROUND(AJ75,0)","v":0},{"$f":"AO75","v":1},1,null,416035307,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,307,1,null,{"$f":"B75","v":416035307},{"$f":"V75","v":416035307},{"$f":"AM75","v":35}]
[417,417035035,"BRIDGE BOSTON",35,0,36,190,61,0,0,10.8773,null,7,66,5,0,9,198,10,305,null,417035035,"BRIDGE BOSTON",35,0,36,190,61,0,0,13,66,5,0,18,198,10,null,35,35,10,null,417035035,417035035,35]
[417,417035100,"BRIDGE BOSTON",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,417035100,"BRIDGE BOSTON",0,0,1,2,0,0,0,0,0,0,0,0,3,10,null,35,100,10,null,417035100,417035100,35]
[417,417035122,"BRIDGE BOSTON",1,0,0,1,1,0,0,7.5800000000000006E-2,null,1,0,1,0,1,2,10,3,null,417035122,"BRIDGE BOSTON",1,0,0,1,1,0,0,1,0,1,0,1,2,10,null,35,122,10,null,417035122,417035122,35]
[417,417035133,"BRIDGE BOSTON",1,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,2,null,417035133,"BRIDGE BOSTON",1,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,133,1,null,417035133,417035133,35]
[417,417035211,"BRIDGE BOSTON",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,417035211,"BRIDGE BOSTON",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,35,211,10,null,417035211,417035211,35]
[417,417035244,"BRIDGE BOSTON",1,0,0,4,1,0,0,0.1895,null,1,2,1,0,0,3,10,6,null,417035244,"BRIDGE BOSTON",1,0,0,4,1,0,0,1,2,1,0,0,3,10,null,35,244,10,null,417035244,417035244,35]
[417,417035293,"BRIDGE BOSTON",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,417035293,"BRIDGE BOSTON",0,0,0,2,0,0,0,0,0,0,0,0,2,10,null,35,293,10,null,417035293,417035293,35]
[418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0.34110000000000001,null,0,0,0,0,0,2,5,9,null,418100014,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0,0,0,0,0,2,5,null,100,14,5,null,418100014,418100014,100]
[418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,341,0,0,12.9239,null,0,0,11,0,0,98,6,341,null,418100100,"CHRISTA MCAULIFFE",0,0,0,0,341,0,0,0,0,11,0,0,98,6,null,100,100,6,null,418100100,418100100,100]
[418,418100101,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,418100101,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,100,101,1,null,418100101,418100101,100]
[418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0.34110000000000001,null,0,0,0,0,0,2,5,9,null,418100136,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0,0,0,0,0,2,5,null,100,136,5,null,418100136,418100136,100]
[418,418100139,"CHRISTA MCAULIFFE",0,0,0,0,6,0,0,0.22739999999999999,null,0,0,0,0,0,0,1,6,null,418100139,"CHRISTA MCAULIFFE",0,0,0,0,6,0,0,0,0,0,0,0,0,1,null,100,139,1,null,418100139,418100139,100]
[418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,418100170,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,0,1,10,null,100,170,10,null,418100170,418100170,100]
[418,418100187,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,418100187,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,100,187,1,null,418100187,418100187,100]
[418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,28,0,0,1.0611999999999999,null,0,0,1,0,0,3,2,28,null,418100198,"CHRISTA MCAULIFFE",0,0,0,0,28,0,0,0,0,1,0,0,3,2,null,100,198,2,null,418100198,418100198,100]
[418,418100288,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,418100288,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,100,288,1,null,418100288,418100288,100]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,176,0,0,6.6703999999999999,null,0,0,17,0,0,130,10,176,null,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,176,0,0,0,0,17,0,0,130,10,null,35,35,10,null,419035035,419035035,35]
[419,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,3,0,0,0,0,0,0,0,3,10,null,35,49,10,null,419035049,419035049,35]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,3,0,0,0,0,0,0,0,3,10,null,35,243,10,null,419035243,419035243,35]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0.1895,null,0,0,0,0,0,2,8,5,null,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0,0,0,0,0,2,8,null,35,244,8,null,419035244,419035244,35]
[419,419035274,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,419035274,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,2,10,null,35,274,10,null,419035274,419035274,35]
[419,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,2,10,null,35,285,10,null,419035285,419035285,35]
[420,420049010,"BENJAMIN BANNEKER",0,0,1,4,0,0,0,0.1895,null,0,1,0,0,0,3,10,5,null,420049010,"BENJAMIN BANNEKER",0,0,1,4,0,0,0,0,1,0,0,0,3,10,null,49,10,10,null,420049010,420049010,49]
[420,420049014,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,420049014,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,49,14,1,null,420049014,420049014,49]
[420,420049023,"BENJAMIN BANNEKER",1,0,0,0,0,0,0,0,null,0,0,0,0,0,0,1,1,null,420049023,"BENJAMIN BANNEKER",1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,49,23,1,null,420049023,420049023,49]
[420,420049026,"BENJAMIN BANNEKER",1,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,1,10,2,null,420049026,"BENJAMIN BANNEKER",1,0,0,1,0,0,0,0,0,0,0,1,1,10,null,49,26,10,null,420049026,420049026,49]
[420,420049031,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,420049031,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,49,31,1,null,420049031,420049031,49]
[420,420049035,"BENJAMIN BANNEKER",2,0,1,56,11,0,0,2.5771999999999999,null,0,0,0,0,1,45,10,69,null,420049035,"BENJAMIN BANNEKER",2,0,1,56,11,0,0,0,0,0,0,2,45,10,null,49,35,10,null,420049035,420049035,49]
[420,420049044,"BENJAMIN BANNEKER",0,0,1,1,2,0,0,0.15160000000000001,null,0,0,0,0,0,3,10,4,null,420049044,"BENJAMIN BANNEKER",0,0,1,1,2,0,0,0,0,0,0,0,3,10,null,49,44,10,null,420049044,420049044,49]
[420,420049049,"BENJAMIN BANNEKER",19,0,37,103,23,0,0,6.1776999999999997,null,0,13,1,0,4,105,10,173,null,420049049,"BENJAMIN BANNEKER",19,0,37,103,23,0,0,0,13,1,0,8,105,10,null,49,49,10,null,420049049,420049049,49]
[420,420049057,"BENJAMIN BANNEKER",1,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,1,1,8,5,null,420049057,"BENJAMIN BANNEKER",1,0,0,4,0,0,0,0,0,0,0,1,1,8,null,49,57,8,null,420049057,420049057,49]
[420,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,67,1,null,420049067,420049067,49]
[420,420049079,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,420049079,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,49,79,1,null,420049079,420049079,49]
[420,420049093,"BENJAMIN BANNEKER",0,0,0,19,6,0,0,0.94750000000000001,null,0,1,0,0,0,16,10,25,null,420049093,"BENJAMIN BANNEKER",0,0,0,19,6,0,0,0,1,0,0,0,16,10,null,49,93,10,null,420049093,420049093,49]
[420,420049133,"BENJAMIN BANNEKER",0,0,1,0,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,420049133,"BENJAMIN BANNEKER",0,0,1,0,1,0,0,0,0,0,0,0,0,1,null,49,133,1,null,420049133,420049133,49]
[420,420049160,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,420049160,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,160,1,null,420049160,420049160,49]
[420,420049165,"BENJAMIN BANNEKER",0,0,1,9,1,0,0,0.41689999999999999,null,0,0,1,0,0,7,10,11,null,420049165,"BENJAMIN BANNEKER",0,0,1,9,1,0,0,0,0,1,0,0,7,10,null,49,165,10,null,420049165,420049165,49]
[420,420049176,"BENJAMIN BANNEKER",0,0,2,8,1,0,0,0.41689999999999999,null,0,0,0,0,0,1,2,11,null,420049176,"BENJAMIN BANNEKER",0,0,2,8,1,0,0,0,0,0,0,0,1,2,null,49,176,2,null,420049176,420049176,49]
[420,420049181,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,1,0,0,0,0,1,2,null,420049181,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,1,0,0,0,0,1,null,49,181,1,null,420049181,420049181,49]
[420,420049199,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,1,0,0,0,2,10,2,null,420049199,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,1,0,0,0,2,10,null,49,199,10,null,420049199,420049199,49]
[420,420049207,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,420049207,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,0,2,10,null,49,207,10,null,420049207,420049207,49]
[420,420049220,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,420049220,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,49,220,10,null,420049220,420049220,49]
[420,420049243,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,420049243,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,49,243,10,null,420049243,420049243,49]
[420,420049244,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,420049244,"BENJAMIN BANNEKER",0,0,0,4,0,0,0,0,0,0,0,0,0,1,null,49,244,1,null,420049244,420049244,49]
[420,420049248,"BENJAMIN BANNEKER",0,0,1,5,2,0,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,420049248,"BENJAMIN BANNEKER",0,0,1,5,2,0,0,0,0,0,0,0,0,1,null,49,248,1,null,420049248,420049248,49]
[420,420049308,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,420049308,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,308,1,null,420049308,420049308,49]
[420,420049314,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,420049314,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,49,314,10,null,420049314,420049314,49]
[420,420049347,"BENJAMIN BANNEKER",0,0,0,5,0,0,0,0.1895,null,0,0,0,0,0,3,10,5,null,420049347,"BENJAMIN BANNEKER",0,0,0,5,0,0,0,0,0,0,0,0,3,10,null,49,347,10,null,420049347,420049347,49]
[420,420049616,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,420049616,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,616,1,null,420049616,420049616,49]
[420,420049625,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,420049625,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,49,625,10,null,420049625,420049625,49]
[426,426149009,"COMMUNITY DAY - GATEWAY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,426149009,"COMMUNITY DAY - GATEWAY",0,0,0,3,0,0,0,0,0,0,0,0,2,10,null,149,9,10,null,426149009,426149009,149]
[426,426149079,"COMMUNITY DAY - GATEWAY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,426149079,"COMMUNITY DAY - GATEWAY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,149,79,1,null,426149079,426149079,149]
[426,426149128,"COMMUNITY DAY - GATEWAY",0,0,1,4,1,0,0,0.22739999999999999,null,0,2,0,0,0,4,10,6,null,426149128,"COMMUNITY DAY - GATEWAY",0,0,1,4,1,0,0,0,2,0,0,0,4,10,null,149,128,10,null,426149128,426149128,149]
[426,426149149,"COMMUNITY DAY - GATEWAY",40,0,40,189,67,0,0,11.218400000000001,null,7,64,7,0,14,169,10,316,null,426149149,"COMMUNITY DAY - GATEWAY",40,0,40,189,67,0,0,14,64,7,0,28,169,10,null,149,149,10,null,426149149,426149149,149]
[426,426149181,"COMMUNITY DAY - GATEWAY",0,0,1,9,2,0,0,0.45479999999999998,null,0,0,0,0,0,4,7,12,null,426149181,"COMMUNITY DAY - GATEWAY",0,0,1,9,2,0,0,0,0,0,0,0,4,7,null,149,181,7,null,426149181,426149181,149]
[426,426149211,"COMMUNITY DAY - GATEWAY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,426149211,"COMMUNITY DAY - GATEWAY",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,149,211,10,null,426149211,426149211,149]
[428,428035035,"BROOKE",0,0,153,789,452,205,0,60.6021,null,0,92,9,3,0,898,10,1599,null,428035035,"BROOKE",0,0,153,789,452,205,0,0,92,9,3,0,898,10,null,35,35,10,null,428035035,428035035,35]
[428,428035044,"BROOKE",0,0,1,6,5,1,0,0.49270000000000003,null,0,0,0,0,0,1,1,13,null,428035044,"BROOKE",0,0,1,6,5,1,0,0,0,0,0,0,1,1,null,35,44,1,null,428035044,428035044,35]
[428,428035050,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,428035050,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,35,50,10,null,428035050,428035050,35]
[428,428035057,"BROOKE",0,0,16,82,45,17,0,6.0640000000000001,null,0,18,0,0,0,82,10,160,null,428035057,"BROOKE",0,0,16,82,45,17,0,0,18,0,0,0,82,10,null,35,57,10,null,428035057,428035057,35]
[428,428035073,"BROOKE",0,0,0,1,3,1,0,0.1895,null,0,0,0,0,0,1,4,5,null,428035073,"BROOKE",0,0,0,1,3,1,0,0,0,0,0,0,1,4,null,35,73,4,null,428035073,428035073,35]
[428,428035088,"BROOKE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,428035088,"BROOKE",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,35,88,1,null,428035088,428035088,35]
[428,428035093,"BROOKE",0,0,0,1,2,0,0,{"$f":"ROUND(0.0379*(SUM(Z138:AC138)+(Y138*0.5))+0.0479*AD138,4)","v":0.1137},null,0,0,0,0,0,2,10,{"$f":"SUM(F138:I138)+ROUND(D138*0.5,0)+ROUND(E138*0.5,0)","v":3},null,428035093,"BROOKE",0,0,0,1,2,0,0,0,0,0,0,0,2,10,null,35,93,10,null,428035093,428035093,35]
[428,428035133,"BROOKE",{"$f":"ROUND(X139,0)","v":0},{"$f":"ROUND(Y139,0)","v":0},{"$f":"ROUND(Z139,0)","v":0},{"$f":"ROUND(AA139,0)","v":1},{"$f":"ROUND(AB139,0)","v":1},{"$f":"ROUND(AC139,0)","v":0},{"$f":"ROUND(AD139,0)","v":0},7.5800000000000006E-2,null,{"$f":"ROUND(AE139*0.5,0)","v":0},{"$f":"ROUND(AF139,0)","v":0},{"$f":"ROUND(AG139,0)","v":0},{"$f":"ROUND(AH139,0)","v":0},{"$f":"ROUND(AI139*0.5,0)","v":0},{"$f":"ROUND(AJ139,0)","v":2},{"$f":"AO139","v":10},2,null,428035133,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,35,133,10,null,{"$f":"B139","v":428035133},{"$f":"V139","v":428035133},{"$f":"AM139","v":35}]
[428,428035163,"BROOKE",0,0,0,4,4,3,0,0.41689999999999999,null,0,0,0,0,0,1,2,11,null,428035163,"BROOKE",0,0,0,4,4,3,0,0,0,0,0,0,1,2,null,35,163,2,null,428035163,428035163,35]
[428,428035165,"BROOKE",0,0,1,3,0,0,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,428035165,"BROOKE",0,0,1,3,0,0,0,0,0,0,0,0,2,10,null,35,165,10,null,428035165,428035165,35]
[428,428035176,"BROOKE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,428035176,"BROOKE",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,35,176,10,null,428035176,428035176,35]
[428,428035189,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,428035189,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,189,1,null,428035189,428035189,35]
[428,428035220,"BROOKE",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,2,10,3,null,428035220,"BROOKE",0,0,0,0,2,1,0,0,0,0,0,0,2,10,null,35,220,10,null,428035220,428035220,35]
[428,428035243,"BROOKE",0,0,1,4,0,0,0,0.1895,null,0,0,0,0,0,4,10,5,null,428035243,"BROOKE",0,0,1,4,0,0,0,0,0,0,0,0,4,10,null,35,243,10,null,428035243,428035243,35]
[428,428035244,"BROOKE",0,0,1,6,7,1,0,0.56850000000000001,null,0,1,0,0,0,6,8,15,null,428035244,"BROOKE",0,0,1,6,7,1,0,0,1,0,0,0,6,8,null,35,244,8,null,428035244,428035244,35]
[428,428035248,"BROOKE",0,0,0,11,6,2,0,0.72009999999999996,null,0,0,0,0,0,10,10,19,null,428035248,"BROOKE",0,0,0,11,6,2,0,0,0,0,0,0,10,10,null,35,248,10,null,428035248,428035248,35]
[428,428035336,"BROOKE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,428035336,"BROOKE",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,35,336,1,null,428035336,428035336,35]
[428,428035346,"BROOKE",0,0,2,3,2,1,0,0.30320000000000003,null,0,3,0,0,0,5,10,8,null,428035346,"BROOKE",0,0,2,3,2,1,0,0,3,0,0,0,5,10,null,35,346,10,null,428035346,428035346,35]
[428,428035348,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,428035348,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,35,348,10,null,428035348,428035348,35]
[429,429163030,"KIPP ACADEMY LYNN",0,0,0,0,4,3,0,0.26529999999999998,null,0,0,0,0,0,7,10,7,null,429163030,"KIPP ACADEMY LYNN",0,0,0,0,4,3,0,0,0,0,0,0,7,10,null,163,30,10,null,429163030,429163030,163]
[429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,163,35,10,null,429163035,429163035,163]
[429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,1,10,1,null,429163057,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,0,0,1,0,0,1,10,null,163,57,10,null,429163057,429163057,163]
[429,429163163,"KIPP ACADEMY LYNN",0,0,120,478,349,454,0,53.097900000000003,null,0,144,68,56,0,842,10,1401,null,429163163,"KIPP ACADEMY LYNN",0,0,120,478,349,454,0,0,144,68,56,0,842,10,null,163,163,10,null,429163163,429163163,163]
[429,429163164,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,429163164,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,163,164,10,null,429163164,429163164,163]
[429,429163168,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,429163168,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,163,168,1,null,429163168,429163168,163]
[429,429163229,"KIPP ACADEMY LYNN",0,0,1,4,3,4,0,0.45479999999999998,null,0,1,0,0,0,9,10,12,null,429163229,"KIPP ACADEMY LYNN",0,0,1,4,3,4,0,0,1,0,0,0,9,10,null,163,229,10,null,429163229,429163229,163]
[429,429163248,"KIPP ACADEMY LYNN",0,0,0,1,2,2,0,0.1895,null,0,0,1,0,0,2,8,5,null,429163248,"KIPP ACADEMY LYNN",0,0,0,1,2,2,0,0,0,1,0,0,2,8,null,163,248,8,null,429163248,429163248,163]
[429,429163258,"KIPP ACADEMY LYNN",0,0,1,1,4,7,0,0.49270000000000003,null,0,0,2,0,0,11,10,13,null,429163258,"KIPP ACADEMY LYNN",0,0,1,1,4,7,0,0,0,2,0,0,11,10,null,163,258,10,null,429163258,429163258,163]
[429,429163262,"KIPP ACADEMY LYNN",0,0,0,2,2,2,0,0.22739999999999999,null,0,0,1,0,0,2,7,6,null,429163262,"KIPP ACADEMY LYNN",0,0,0,2,2,2,0,0,0,1,0,0,2,7,null,163,262,7,null,429163262,429163262,163]
[429,429163291,"KIPP ACADEMY LYNN",0,0,0,2,1,4,0,0.26529999999999998,null,0,1,1,0,0,4,10,7,null,429163291,"KIPP ACADEMY LYNN",0,0,0,2,1,4,0,0,1,1,0,0,4,10,null,163,291,10,null,429163291,429163291,163]
[430,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,9,1,null,430170009,430170009,170]
[430,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,12,0,0.45479999999999998,null,0,0,0,0,0,0,1,12,null,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,12,0,0,0,0,0,0,0,1,null,170,14,1,null,430170014,430170014,170]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0.1137,null,0,0,1,0,0,0,1,3,null,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0,0,1,0,0,0,1,null,170,25,1,null,430170025,430170025,170]
[430,430170056,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170056,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,56,1,null,430170056,430170056,170]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,39,29,0,2.5771999999999999,null,0,0,3,0,0,4,1,68,null,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,39,29,0,0,0,3,0,0,4,1,null,170,64,1,null,430170064,430170064,170]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,8,0,0.49270000000000003,null,0,0,0,0,0,0,1,13,null,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,8,0,0,0,0,0,0,0,1,null,170,100,1,null,430170100,430170100,170]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,18,0,0.83379999999999999,null,0,0,0,0,0,0,1,22,null,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,18,0,0,0,0,0,0,0,1,null,170,110,1,null,430170110,430170110,170]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,170,136,1,null,430170136,430170136,170]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,7,0,0.26529999999999998,null,0,0,0,0,0,0,1,7,null,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,7,0,0,0,0,0,0,0,1,null,170,139,1,null,430170139,430170139,170]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,72,62,0,5.0785999999999998,null,0,0,8,0,0,11,1,134,null,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,72,62,0,0,0,8,0,0,11,1,null,170,141,1,null,430170141,430170141,170]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,170,153,10,null,430170153,430170153,170]
[430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,170,158,1,null,430170158,430170158,170]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,238,309,0,20.731300000000001,null,0,0,23,5,0,55,2,547,null,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,238,309,0,0,0,23,5,0,55,2,null,170,170,2,null,430170170,430170170,170]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,24,25,0,1.8571,null,0,0,2,0,0,4,1,49,null,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,24,25,0,0,0,2,0,0,4,1,null,170,174,1,null,430170174,430170174,170]
[430,430170177,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170177,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,177,1,null,430170177,430170177,170]
[430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,185,1,null,430170185,430170185,170]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,170,198,1,null,430170198,430170198,170]
[430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,1,10,null,170,213,10,null,430170213,430170213,170]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,21,0,0.90959999999999996,null,0,0,0,0,0,0,1,24,null,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,21,0,0,0,0,0,0,0,1,null,170,271,1,null,430170271,430170271,170]
[430,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,0,0,0,0,0,0,0,1,7,null,170,276,7,null,430170276,430170276,170]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,170,288,1,null,430170288,430170288,170]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,7,0,0.41689999999999999,null,0,0,0,1,0,2,4,11,null,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,7,0,0,0,0,1,0,2,4,null,170,321,4,null,430170321,430170321,170]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,0,0,0,1,5,null,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,1,null,170,322,1,null,430170322,430170322,170]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,13,0,0.56850000000000001,null,0,0,0,1,0,3,4,15,null,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,13,0,0,0,0,1,0,3,4,null,170,348,4,null,430170348,430170348,170]
[430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,616,1,null,430170616,430170616,170]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,9,0,0.379,null,0,0,0,0,0,0,1,10,null,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,9,0,0,0,0,0,0,0,1,null,170,620,1,null,430170620,430170620,170]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,695,1,null,430170695,430170695,170]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,0,1,null,170,710,1,null,430170710,430170710,170]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,6,6,0,0.45479999999999998,null,0,0,0,0,0,1,1,12,null,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,6,6,0,0,0,0,0,0,1,1,null,170,725,1,null,430170725,430170725,170]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,15,0,0.56850000000000001,null,0,0,0,0,0,1,1,15,null,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,15,0,0,0,0,0,0,1,1,null,170,730,1,null,430170730,430170730,170]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,170,735,1,null,430170735,430170735,170]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,170,775,1,null,430170775,430170775,170]
[431,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",1,0,0,1,3,0,0,0.15160000000000001,null,1,0,0,0,0,0,1,5,null,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",1,0,0,1,3,0,0,1,0,0,0,0,0,1,null,149,128,1,null,431149128,431149128,149]
[431,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",40,0,41,197,63,0,0,11.4079,null,12,76,4,0,11,183,10,321,null,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",40,0,41,197,63,0,0,24,76,4,0,22,183,10,null,149,149,10,null,431149149,431149149,149]
[431,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,1,11,2,0,0,0.53059999999999996,null,0,1,0,0,0,9,10,14,null,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,1,11,2,0,0,0,1,0,0,0,9,10,null,149,181,10,null,431149181,431149181,149]
[432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,60,0,0,2.274,null,0,0,1,0,0,11,4,60,null,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,60,0,0,0,0,1,0,0,11,4,null,712,20,4,null,432712020,432712020,712]
[432,432712036,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,432712036,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,712,36,1,null,432712036,432712036,712]
[432,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,2,0,0,0,0,0,0,0,2,10,null,712,96,10,null,432712096,432712096,712]
[432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,712,172,1,null,432712172,432712172,712]
[432,432712242,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,432712242,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,712,242,1,null,432712242,432712242,712]
[432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,12,0,0,{"$f":"ROUND(0.0379*(SUM(Z202:AC202)+(Y202*0.5))+0.0479*AD202,4)","v":0.45479999999999998},null,0,0,0,0,0,1,1,{"$f":"SUM(F202:I202)+ROUND(D202*0.5,0)+ROUND(E202*0.5,0)","v":12},null,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,12,0,0,0,0,0,0,0,1,1,null,712,261,1,null,432712261,432712261,712]
[432,432712300,"CAPE COD LIGHTHOUSE",{"$f":"ROUND(X203,0)","v":0},{"$f":"ROUND(Y203,0)","v":0},{"$f":"ROUND(Z203,0)","v":0},{"$f":"ROUND(AA203,0)","v":0},{"$f":"ROUND(AB203,0)","v":3},{"$f":"ROUND(AC203,0)","v":0},{"$f":"ROUND(AD203,0)","v":0},0.1137,null,{"$f":"ROUND(AE203*0.5,0)","v":0},{"$f":"ROUND(AF203,0)","v":0},{"$f":"ROUND(AG203,0)","v":0},{"$f":"ROUND(AH203,0)","v":0},{"$f":"ROUND(AI203*0.5,0)","v":0},{"$f":"ROUND(AJ203,0)","v":0},{"$f":"AO203","v":1},3,null,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,3,0,0,0,0,0,0,0,0,1,null,712,300,1,null,{"$f":"B203","v":432712300},{"$f":"V203","v":432712300},{"$f":"AM203","v":712}]
[432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,62,0,0,2.3498000000000001,null,0,0,0,0,0,15,5,62,null,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,62,0,0,0,0,0,0,0,15,5,null,712,645,5,null,432712645,432712645,712]
[432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,56,0,0,2.1223999999999998,null,0,0,0,0,0,15,5,56,null,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,56,0,0,0,0,0,0,0,15,5,null,712,660,5,null,432712660,432712660,712]
[432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,44,0,0,1.6676,null,0,0,0,0,0,14,7,44,null,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,44,0,0,0,0,0,0,0,14,7,null,712,712,7,null,432712712,432712712,712]
[435,435301031,"INNOVATION ACADEMY",0,0,0,14,38,68,0,4.548,null,0,1,0,0,0,10,1,120,null,435301031,"INNOVATION ACADEMY",0,0,0,14,38,68,0,0,1,0,0,0,10,1,null,301,31,1,null,435301031,435301031,301]
[435,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,301,48,1,null,435301048,435301048,301]
[435,435301056,"INNOVATION ACADEMY",0,0,0,17,27,58,0,3.8658000000000001,null,0,0,1,0,0,7,1,102,null,435301056,"INNOVATION ACADEMY",0,0,0,17,27,58,0,0,0,1,0,0,7,1,null,301,56,1,null,435301056,435301056,301]
[435,435301079,"INNOVATION ACADEMY",0,0,0,20,69,75,0,6.2156000000000002,null,0,2,1,1,0,18,2,164,null,435301079,"INNOVATION ACADEMY",0,0,0,20,69,75,0,0,2,1,1,0,18,2,null,301,79,2,null,435301079,435301079,301]
[435,435301128,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,435301128,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,301,128,10,null,435301128,435301128,301]
[435,435301160,"INNOVATION ACADEMY",0,0,0,32,99,109,0,9.0960000000000001,null,0,2,1,4,0,60,5,240,null,435301160,"INNOVATION ACADEMY",0,0,0,32,99,109,0,0,2,1,4,0,60,5,null,301,160,5,null,435301160,435301160,301]
[435,435301181,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,435301181,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,301,181,1,null,435301181,435301181,301]
[435,435301211,"INNOVATION ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,435301211,"INNOVATION ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,301,211,10,null,435301211,435301211,301]
[435,435301295,"INNOVATION ACADEMY",0,0,0,10,29,26,0,2.4634999999999998,null,0,0,0,0,0,8,3,65,null,435301295,"INNOVATION ACADEMY",0,0,0,10,29,26,0,0,0,0,0,0,8,3,null,301,295,3,null,435301295,435301295,301]
[435,435301301,"INNOVATION ACADEMY",0,0,0,3,26,42,0,2.6909000000000001,null,0,0,0,1,0,5,1,71,null,435301301,"INNOVATION ACADEMY",0,0,0,3,26,42,0,0,0,0,1,0,5,1,null,301,301,1,null,435301301,435301301,301]
[435,435301326,"INNOVATION ACADEMY",0,0,0,1,3,5,0,0.34110000000000001,null,0,0,0,0,0,0,1,9,null,435301326,"INNOVATION ACADEMY",0,0,0,1,3,5,0,0,0,0,0,0,0,1,null,301,326,1,null,435301326,435301326,301]
[435,435301673,"INNOVATION ACADEMY",0,0,0,3,7,6,0,0.60640000000000005,null,0,0,0,0,0,2,3,16,null,435301673,"INNOVATION ACADEMY",0,0,0,3,7,6,0,0,0,0,0,0,2,3,null,301,673,3,null,435301673,435301673,301]
[435,435301725,"INNOVATION ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,435301725,"INNOVATION ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,301,725,1,null,435301725,435301725,301]
[435,435301735,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,435301735,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,301,735,1,null,435301735,435301735,301]
[436,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,1,1,null,436049001,436049001,49]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,13,38,0,1.9329000000000001,null,0,0,2,0,0,18,8,51,null,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,13,38,0,0,0,2,0,0,18,8,null,49,35,8,null,436049035,436049035,49]
[436,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,2,10,3,null,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,2,0,0,0,0,0,0,2,10,null,49,44,10,null,436049044,436049044,49]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,95,82,0,6.7083000000000004,null,0,0,4,4,0,91,10,177,null,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,95,82,0,0,0,4,4,0,91,10,null,49,49,10,null,436049049,436049049,49]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0,0,0,0,0,0,1,null,49,57,1,null,436049057,436049057,49]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,8,0,0.379,null,0,0,0,0,0,5,10,10,null,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,8,0,0,0,0,0,0,5,10,null,49,93,10,null,436049093,436049093,49]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,49,133,1,null,436049133,436049133,49]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,149,1,null,436049149,436049149,49]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,49,155,1,null,436049155,436049155,49]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,163,1,null,436049163,436049163,49]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,8,20,0,1.0611999999999999,null,0,0,1,0,0,9,7,28,null,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,8,20,0,0,0,1,0,0,9,7,null,49,165,7,null,436049165,436049165,49]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,5,12,0,0.64429999999999998,null,0,0,2,0,0,9,10,17,null,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,5,12,0,0,0,2,0,0,9,10,null,49,176,10,null,436049176,436049176,49]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,49,199,10,null,436049199,436049199,49]
[436,436049243,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,436049243,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,49,243,1,null,436049243,436049243,49]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,4,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,4,0,0,0,0,0,0,0,1,null,49,244,1,null,436049244,436049244,49]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,1,4,5,null,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,3,0,0,0,0,0,0,1,4,null,49,248,4,null,436049248,436049248,49]
[436,436049262,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,436049262,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,2,10,null,49,262,10,null,436049262,436049262,49]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,3,0,0.26529999999999998,null,0,0,0,0,0,5,10,7,null,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,3,0,0,0,0,0,0,5,10,null,49,274,10,null,436049274,436049274,49]
[436,436049284,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,436049284,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,284,1,null,436049284,436049284,49]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0,0,0,0,0,2,10,null,49,308,10,null,436049308,436049308,49]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,336,1,null,436049336,436049336,49]
[436,436049346,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,436049346,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,346,1,null,436049346,436049346,49]
[436,436049625,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,436049625,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,2,10,null,49,625,10,null,436049625,436049625,49]
[437,437035035,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,265,0,10.0435,null,0,0,0,38,0,169,10,265,null,437035035,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,265,0,0,0,0,38,0,169,10,null,35,35,10,null,437035035,437035035,35]
[437,437035093,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,437035093,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,93,10,null,437035093,437035093,35]
[437,437035100,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,437035100,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,100,10,null,437035100,437035100,35]
[437,437035163,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,437035163,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,163,1,null,437035163,437035163,35]
[437,437035189,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,437035189,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,189,10,null,437035189,437035189,35]
[437,437035243,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,437035243,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,243,1,null,437035243,437035243,35]
[437,437035244,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,437035244,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,244,10,null,437035244,437035244,35]
[438,438035035,"CODMAN ACADEMY",20,0,19,96,54,145,0,11.900600000000001,null,0,11,4,5,7,206,10,324,null,438035035,"CODMAN ACADEMY",20,0,19,96,54,145,0,0,11,4,5,14,206,10,null,35,35,10,null,438035035,438035035,35]
[438,438035057,"CODMAN ACADEMY",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,438035057,"CODMAN ACADEMY",0,0,0,1,0,1,0,0,0,0,0,0,0,1,null,35,57,1,null,438035057,438035057,35]
[438,438035244,"CODMAN ACADEMY",0,0,1,1,1,3,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,438035244,"CODMAN ACADEMY",0,0,1,1,1,3,0,0,0,0,0,0,1,3,null,35,244,3,null,438035244,438035244,35]
[439,439035035,"CONSERVATORY LAB",50,0,52,245,89,0,0,14.6294,null,0,54,12,0,12,225,10,411,null,439035035,"CONSERVATORY LAB",50,0,52,245,89,0,0,0,54,12,0,24,225,10,null,35,35,10,null,439035035,439035035,35]
[439,439035133,"CONSERVATORY LAB",1,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,2,null,439035133,"CONSERVATORY LAB",1,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,133,1,null,439035133,439035133,35]
[439,439035244,"CONSERVATORY LAB",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,0,1,1,null,439035244,"CONSERVATORY LAB",0,0,0,0,1,0,0,0,0,1,0,0,0,1,null,35,244,1,null,439035244,439035244,35]
[439,439035665,"CONSERVATORY LAB",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,439035665,"CONSERVATORY LAB",0,0,0,2,0,0,0,0,0,0,0,0,2,10,null,35,665,10,null,439035665,439035665,35]
[440,440149009,"COMMUNITY DAY - PROSPECT",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,440149009,"COMMUNITY DAY - PROSPECT",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,149,9,10,null,440149009,440149009,149]
[440,440149149,"COMMUNITY DAY - PROSPECT",18,0,43,228,88,0,0,13.6061,null,2,108,8,0,4,219,10,368,null,440149149,"COMMUNITY DAY - PROSPECT",18,0,43,228,88,0,0,3,108,8,0,7,219,10,null,149,149,10,null,440149149,440149149,149]
[440,440149160,"COMMUNITY DAY - PROSPECT",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,1,10,1,null,440149160,"COMMUNITY DAY - PROSPECT",0,0,0,0,1,0,0,0,0,1,0,0,1,10,null,149,160,10,null,440149160,440149160,149]
[440,440149181,"COMMUNITY DAY - PROSPECT",2,0,1,9,6,0,0,0.60640000000000005,null,0,1,1,0,0,7,8,17,null,440149181,"COMMUNITY DAY - PROSPECT",2,0,1,9,6,0,0,0,1,1,0,0,7,8,null,149,181,8,null,440149181,440149181,149]
[440,440149211,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,0,1,1,null,440149211,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,149,211,1,null,440149211,440149211,149]
[441,441281005,"SABIS INTERNATIONAL",0,0,0,1,0,3,0,0.15160000000000001,null,0,0,0,0,0,3,10,4,null,441281005,"SABIS INTERNATIONAL",0,0,0,1,0,3,0,0,0,0,0,0,3,10,null,281,5,10,null,441281005,441281005,281]
[441,441281061,"SABIS INTERNATIONAL",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,441281061,"SABIS INTERNATIONAL",0,0,0,1,0,1,0,0,0,0,0,0,0,1,null,281,61,1,null,441281061,441281061,281]
[441,441281087,"SABIS INTERNATIONAL",0,0,0,2,0,2,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,441281087,"SABIS INTERNATIONAL",0,0,0,2,0,2,0,0,0,0,0,0,1,5,null,281,87,5,null,441281087,441281087,281]
[441,441281137,"SABIS INTERNATIONAL",0,0,0,4,1,0,0,{"$f":"ROUND(0.0379*(SUM(Z266:AC266)+(Y266*0.5))+0.0479*AD266,4)","v":0.1895},null,0,0,0,0,0,5,10,{"$f":"SUM(F266:I266)+ROUND(D266*0.5,0)+ROUND(E266*0.5,0)","v":5},null,441281137,"SABIS INTERNATIONAL",0,0,0,4,1,0,0,0,0,0,0,0,5,10,null,281,137,10,null,441281137,441281137,281]
[441,441281159,"SABIS INTERNATIONAL",{"$f":"ROUND(X267,0)","v":0},{"$f":"ROUND(Y267,0)","v":0},{"$f":"ROUND(Z267,0)","v":0},{"$f":"ROUND(AA267,0)","v":0},{"$f":"ROUND(AB267,0)","v":1},{"$f":"ROUND(AC267,0)","v":1},{"$f":"ROUND(AD267,0)","v":0},7.5800000000000006E-2,null,{"$f":"ROUND(AE267*0.5,0)","v":0},{"$f":"ROUND(AF267,0)","v":0},{"$f":"ROUND(AG267,0)","v":0},{"$f":"ROUND(AH267,0)","v":0},{"$f":"ROUND(AI267*0.5,0)","v":0},{"$f":"ROUND(AJ267,0)","v":1},{"$f":"AO267","v":10},2,null,441281159,"SABIS INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,281,159,10,null,{"$f":"B267","v":441281159},{"$f":"V267","v":441281159},{"$f":"AM267","v":281}]
[441,441281161,"SABIS INTERNATIONAL",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,441281161,"SABIS INTERNATIONAL",0,0,0,2,1,0,0,0,0,0,0,0,2,10,null,281,161,10,null,441281161,441281161,281]
[441,441281227,"SABIS INTERNATIONAL",0,0,1,1,0,1,0,0.1137,null,0,0,0,0,0,1,7,3,null,441281227,"SABIS INTERNATIONAL",0,0,1,1,0,1,0,0,0,0,0,0,1,7,null,281,227,7,null,441281227,441281227,281]
[441,441281281,"SABIS INTERNATIONAL",0,0,103,648,382,418,0,58.782899999999998,null,0,63,5,8,0,710,9,1551,null,441281281,"SABIS INTERNATIONAL",0,0,103,648,382,418,0,0,63,5,8,0,710,9,null,281,281,9,null,441281281,441281281,281]
[441,441281332,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,441281332,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,281,332,1,null,441281332,441281332,281]
[441,441281680,"SABIS INTERNATIONAL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,441281680,"SABIS INTERNATIONAL",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,281,680,10,null,441281680,441281680,281]
[444,444035001,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,444035001,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,1,1,null,444035001,444035001,35]
[444,444035035,"NEIGHBORHOOD HOUSE",39,0,40,232,196,125,0,22.474699999999999,null,0,47,17,9,8,283,9,613,null,444035035,"NEIGHBORHOOD HOUSE",39,0,40,232,196,125,0,0,47,17,9,15,283,9,null,35,35,9,null,444035035,444035035,35]
[444,444035044,"NEIGHBORHOOD HOUSE",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,444035044,"NEIGHBORHOOD HOUSE",0,0,0,0,2,0,0,0,0,0,0,0,0,1,null,35,44,1,null,444035044,444035044,35]
[444,444035199,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,444035199,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,35,199,10,null,444035199,444035199,35]
[444,444035220,"NEIGHBORHOOD HOUSE",1,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,2,null,444035220,"NEIGHBORHOOD HOUSE",1,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,220,1,null,444035220,444035220,35]
[444,444035244,"NEIGHBORHOOD HOUSE",0,0,0,2,3,1,0,0.22739999999999999,null,0,0,0,1,0,4,10,6,null,444035244,"NEIGHBORHOOD HOUSE",0,0,0,2,3,1,0,0,0,0,1,0,4,10,null,35,244,10,null,444035244,444035244,35]
[444,444035336,"NEIGHBORHOOD HOUSE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,444035336,"NEIGHBORHOOD HOUSE",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,35,336,1,null,444035336,444035336,35]
[445,445348017,"ABBY KELLEY FOSTER",0,0,0,0,4,2,0,0.22739999999999999,null,0,0,0,0,0,3,10,6,null,445348017,"ABBY KELLEY FOSTER",0,0,0,0,4,2,0,0,0,0,0,0,3,10,null,348,17,10,null,445348017,445348017,348]
[445,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,348,64,1,null,445348064,445348064,348]
[445,445348110,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,445348110,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,348,110,1,null,445348110,445348110,348]
[445,445348151,"ABBY KELLEY FOSTER",0,0,2,1,2,4,0,0.34110000000000001,null,0,0,0,0,0,1,2,9,null,445348151,"ABBY KELLEY FOSTER",0,0,2,1,2,4,0,0,0,0,0,0,1,2,null,348,151,2,null,445348151,445348151,348]
[445,445348153,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,445348153,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,348,153,1,null,445348153,445348153,348]
[445,445348186,"ABBY KELLEY FOSTER",0,0,0,3,0,2,0,0.1895,null,0,1,0,0,0,2,8,5,null,445348186,"ABBY KELLEY FOSTER",0,0,0,3,0,2,0,0,1,0,0,0,2,8,null,348,186,8,null,445348186,445348186,348]
[445,445348226,"ABBY KELLEY FOSTER",0,0,2,15,4,9,0,1.137,null,0,4,0,0,0,10,7,30,null,445348226,"ABBY KELLEY FOSTER",0,0,2,15,4,9,0,0,4,0,0,0,10,7,null,348,226,7,null,445348226,445348226,348]
[445,445348271,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0.1137,null,0,0,0,0,0,2,10,3,null,445348271,"ABBY KELLEY FOSTER",0,0,0,2,0,1,0,0,0,0,0,0,2,10,null,348,271,10,null,445348271,445348271,348]
[445,445348316,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,445348316,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,348,316,1,null,445348316,445348316,348]
[445,445348322,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,445348322,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,348,322,1,null,445348322,445348322,348]
[445,445348348,"ABBY KELLEY FOSTER",0,0,113,554,338,348,0,51.278700000000001,null,0,123,8,5,0,656,9,1353,null,445348348,"ABBY KELLEY FOSTER",0,0,113,554,338,348,0,0,123,8,5,0,656,9,null,348,348,9,null,445348348,445348348,348]
[445,445348735,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,445348735,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,348,735,1,null,445348735,445348735,348]
[445,445348767,"ABBY KELLEY FOSTER",0,0,0,2,1,1,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,445348767,"ABBY KELLEY FOSTER",0,0,0,2,1,1,0,0,0,0,0,0,0,1,null,348,767,1,null,445348767,445348767,348]
[445,445348775,"ABBY KELLEY FOSTER",0,0,0,3,3,4,0,0.379,null,0,0,0,0,0,2,4,10,null,445348775,"ABBY KELLEY FOSTER",0,0,0,3,3,4,0,0,0,0,0,0,2,4,null,348,775,4,null,445348775,445348775,348]
[446,446099016,"FOXBOROUGH REGIONAL",0,0,32,153,104,61,0,13.265000000000001,null,0,11,3,0,0,70,4,350,null,446099016,"FOXBOROUGH REGIONAL",0,0,32,153,104,61,0,0,11,3,0,0,70,4,null,99,16,4,null,446099016,446099016,99]
[446,446099018,"FOXBOROUGH REGIONAL",0,0,0,1,2,3,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,446099018,"FOXBOROUGH REGIONAL",0,0,0,1,2,3,0,0,0,0,0,0,2,7,null,99,18,7,null,446099018,446099018,99]
[446,446099035,"FOXBOROUGH REGIONAL",0,0,0,1,2,3,0,0.22739999999999999,null,0,0,0,1,0,5,10,6,null,446099035,"FOXBOROUGH REGIONAL",0,0,0,1,2,3,0,0,0,0,1,0,5,10,null,99,35,10,null,446099035,446099035,99]
[446,446099044,"FOXBOROUGH REGIONAL",0,0,45,214,145,113,0,19.5943,null,0,52,14,9,0,215,8,517,null,446099044,"FOXBOROUGH REGIONAL",0,0,45,214,145,113,0,0,52,14,9,0,215,8,null,99,44,8,null,446099044,446099044,99]
[446,446099050,"FOXBOROUGH REGIONAL",0,0,1,4,3,1,0,0.34110000000000001,null,0,2,2,0,0,1,2,9,null,446099050,"FOXBOROUGH REGIONAL",0,0,1,4,3,1,0,0,2,2,0,0,1,2,null,99,50,2,null,446099050,446099050,99]
[446,446099073,"FOXBOROUGH REGIONAL",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,446099073,"FOXBOROUGH REGIONAL",0,0,0,3,0,0,0,0,0,0,0,0,3,10,null,99,73,10,null,446099073,446099073,99]
[446,446099083,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0.15160000000000001,null,0,1,0,0,0,1,5,4,null,446099083,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0,1,0,0,0,1,5,null,99,83,5,null,446099083,446099083,99]
[446,446099088,"FOXBOROUGH REGIONAL",0,0,0,7,7,7,0,0.79590000000000005,null,0,0,0,0,0,7,7,21,null,446099088,"FOXBOROUGH REGIONAL",0,0,0,7,7,7,0,0,0,0,0,0,7,7,null,99,88,7,null,446099088,446099088,99]
[446,446099099,"FOXBOROUGH REGIONAL",0,0,12,61,19,24,0,4.3963999999999999,null,0,8,0,0,0,20,4,116,null,446099099,"FOXBOROUGH REGIONAL",0,0,12,61,19,24,0,0,8,0,0,0,20,4,null,99,99,4,null,446099099,446099099,99]
[446,446099133,"FOXBOROUGH REGIONAL",0,0,0,2,0,2,0,0.15160000000000001,null,0,1,0,1,0,4,10,4,null,446099133,"FOXBOROUGH REGIONAL",0,0,0,2,0,2,0,0,1,0,1,0,4,10,null,99,133,10,null,446099133,446099133,99]
[446,446099167,"FOXBOROUGH REGIONAL",0,0,9,33,21,15,0,2.9561999999999999,null,0,4,0,0,0,20,5,78,null,446099167,"FOXBOROUGH REGIONAL",0,0,9,33,21,15,0,0,4,0,0,0,20,5,null,99,167,5,null,446099167,446099167,99]
[446,446099170,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,446099170,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,99,170,1,null,446099170,446099170,99]
[446,446099177,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,446099177,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,0,0,0,0,0,2,10,null,99,177,10,null,446099177,446099177,99]
[446,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,1,10,1,null,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,1,0,0,1,10,null,99,182,10,null,446099182,446099182,99]
[446,446099208,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,446099208,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,99,208,1,null,446099208,446099208,99]
[446,446099212,"FOXBOROUGH REGIONAL",0,0,17,73,30,17,0,5.1923000000000004,null,0,6,0,0,0,29,4,137,null,446099212,"FOXBOROUGH REGIONAL",0,0,17,73,30,17,0,0,6,0,0,0,29,4,null,99,212,4,null,446099212,446099212,99]
[446,446099218,"FOXBOROUGH REGIONAL",0,0,4,32,36,21,0,3.5247000000000002,null,0,3,2,0,0,12,3,93,null,446099218,"FOXBOROUGH REGIONAL",0,0,4,32,36,21,0,0,3,2,0,0,12,3,null,99,218,3,null,446099218,446099218,99]
[446,446099220,"FOXBOROUGH REGIONAL",0,0,7,11,8,3,0,1.0991,null,0,4,0,0,0,9,7,29,null,446099220,"FOXBOROUGH REGIONAL",0,0,7,11,8,3,0,0,4,0,0,0,9,7,null,99,220,7,null,446099220,446099220,99]
[446,446099238,"FOXBOROUGH REGIONAL",0,0,3,22,3,0,0,1.0611999999999999,null,0,1,0,0,0,5,4,28,null,446099238,"FOXBOROUGH REGIONAL",0,0,3,22,3,0,0,0,1,0,0,0,5,4,null,99,238,4,null,446099238,446099238,99]
[446,446099244,"FOXBOROUGH REGIONAL",0,0,0,13,9,7,0,1.0991,null,0,1,1,0,0,10,7,29,null,446099244,"FOXBOROUGH REGIONAL",0,0,0,13,9,7,0,0,1,1,0,0,10,7,null,99,244,7,null,446099244,446099244,99]
[446,446099266,"FOXBOROUGH REGIONAL",0,0,0,4,1,0,0,0.1895,null,0,0,0,0,0,0,1,5,null,446099266,"FOXBOROUGH REGIONAL",0,0,0,4,1,0,0,0,0,0,0,0,0,1,null,99,266,1,null,446099266,446099266,99]
[446,446099285,"FOXBOROUGH REGIONAL",0,0,8,65,23,16,0,4.2447999999999997,null,0,13,1,1,0,22,4,112,null,446099285,"FOXBOROUGH REGIONAL",0,0,8,65,23,16,0,0,13,1,1,0,22,4,null,99,285,4,null,446099285,446099285,99]
[446,446099293,"FOXBOROUGH REGIONAL",0,0,2,7,6,3,0,0.68220000000000003,null,0,0,0,0,0,9,10,18,null,446099293,"FOXBOROUGH REGIONAL",0,0,2,7,6,3,0,0,0,0,0,0,9,10,null,99,293,10,null,446099293,446099293,99]
[446,446099307,"FOXBOROUGH REGIONAL",0,0,4,14,7,1,0,0.98540000000000005,null,0,2,1,0,0,8,6,26,null,446099307,"FOXBOROUGH REGIONAL",0,0,4,14,7,1,0,0,2,1,0,0,8,6,null,99,307,6,null,446099307,446099307,99]
[446,446099323,"FOXBOROUGH REGIONAL",0,0,0,2,0,1,0,0.1137,null,0,1,0,0,0,0,1,3,null,446099323,"FOXBOROUGH REGIONAL",0,0,0,2,0,1,0,0,1,0,0,0,0,1,null,99,323,1,null,446099323,446099323,99]
[446,446099336,"FOXBOROUGH REGIONAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,446099336,"FOXBOROUGH REGIONAL",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,99,336,10,null,446099336,446099336,99]
[446,446099350,"FOXBOROUGH REGIONAL",0,0,1,5,0,0,0,0.22739999999999999,null,0,1,0,0,0,2,7,6,null,446099350,"FOXBOROUGH REGIONAL",0,0,1,5,0,0,0,0,1,0,0,0,2,7,null,99,350,7,null,446099350,446099350,99]
[446,446099352,"FOXBOROUGH REGIONAL",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,446099352,"FOXBOROUGH REGIONAL",0,0,0,0,2,0,0,0,0,0,0,0,0,1,null,99,352,1,null,446099352,446099352,99]
[446,446099625,"FOXBOROUGH REGIONAL",0,0,0,4,3,4,0,0.41689999999999999,null,0,3,0,0,0,7,10,11,null,446099625,"FOXBOROUGH REGIONAL",0,0,0,4,3,4,0,0,3,0,0,0,7,10,null,99,625,10,null,446099625,446099625,99]
[446,446099650,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,446099650,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,99,650,10,null,446099650,446099650,99]
[446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,3,4,0,0.26529999999999998,null,0,0,0,0,0,1,3,7,null,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,3,4,0,0,0,0,0,0,1,3,null,99,690,3,null,446099690,446099690,99]
[447,447101016,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,447101016,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,101,16,1,null,447101016,447101016,101]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,10,31,10,0,0,1.9329000000000001,null,0,3,0,0,0,10,4,51,null,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,10,31,10,0,0,0,3,0,0,0,10,4,null,101,25,4,null,447101025,447101025,101]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,27,180,103,0,0,11.749000000000001,null,0,14,0,0,0,15,1,310,null,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,27,180,103,0,0,0,14,0,0,0,15,1,null,101,101,1,null,447101101,447101101,101]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,0,1,1,null,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,0,1,0,0,0,0,1,null,101,136,1,null,447101136,447101136,101]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,101,138,1,null,447101138,447101138,101]
[447,447101139,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,{"$f":"ROUND(0.0379*(SUM(Z330:AC330)+(Y330*0.5))+0.0479*AD330,4)","v":3.7900000000000003E-2},null,0,0,0,0,0,0,1,{"$f":"SUM(F330:I330)+ROUND(D330*0.5,0)+ROUND(E330*0.5,0)","v":1},null,447101139,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,101,139,1,null,447101139,447101139,101]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"ROUND(X331,0)","v":0},{"$f":"ROUND(Y331,0)","v":0},{"$f":"ROUND(Z331,0)","v":2},{"$f":"ROUND(AA331,0)","v":1},{"$f":"ROUND(AB331,0)","v":7},{"$f":"ROUND(AC331,0)","v":0},{"$f":"ROUND(AD331,0)","v":0},0.379,null,{"$f":"ROUND(AE331*0.5,0)","v":0},{"$f":"ROUND(AF331,0)","v":0},{"$f":"ROUND(AG331,0)","v":0},{"$f":"ROUND(AH331,0)","v":0},{"$f":"ROUND(AI331*0.5,0)","v":0},{"$f":"ROUND(AJ331,0)","v":0},{"$f":"AO331","v":1},10,null,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,1,7,0,0,0,0,0,0,0,0,1,null,101,177,1,null,{"$f":"B331","v":447101177},{"$f":"V331","v":447101177},{"$f":"AM331","v":101}]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,4,14,9,0,0,1.0233000000000001,null,0,4,0,0,0,5,4,27,null,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,4,14,9,0,0,0,4,0,0,0,5,4,null,101,185,4,null,447101185,447101185,101]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,2,0,0,0,0,0,0,0,1,7,null,101,187,7,null,447101187,447101187,101]
[447,447101198,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,447101198,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,101,198,10,null,447101198,447101198,101]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,101,208,1,null,447101208,447101208,101]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,101,212,1,null,447101212,447101212,101]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,0,1,0,0,0,1,10,null,101,214,10,null,447101214,447101214,101]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,2,0,0,0,0,0,0,0,0,1,null,101,220,1,null,447101220,447101220,101]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,4,1,0,0,0.26529999999999998,null,0,0,0,0,0,1,3,7,null,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,4,1,0,0,0,0,0,0,0,1,3,null,101,238,3,null,447101238,447101238,101]
[447,447101265,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,447101265,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,101,265,1,null,447101265,447101265,101]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0,0,0,0,0,1,7,null,101,307,7,null,447101307,447101307,101]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,13,5,0,0,0.79590000000000005,null,0,1,0,0,0,2,2,21,null,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,13,5,0,0,0,1,0,0,0,2,2,null,101,350,2,null,447101350,447101350,101]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,3,0,0,0,0.1895,null,0,0,0,0,0,2,8,5,null,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,3,0,0,0,0,0,0,0,0,2,8,null,101,622,8,null,447101622,447101622,101]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,6,0,0,0.22739999999999999,null,0,0,1,0,0,1,3,6,null,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,6,0,0,0,0,1,0,0,1,3,null,101,690,3,null,447101690,447101690,101]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,101,710,1,null,447101710,447101710,101]
[449,449035035,"BOSTON COLLEGIATE",0,0,0,92,279,294,0,25.203499999999998,null,0,6,15,7,0,247,8,665,null,449035035,"BOSTON COLLEGIATE",0,0,0,92,279,294,0,0,6,15,7,0,247,8,null,35,35,8,null,449035035,449035035,35]
[449,449035044,"BOSTON COLLEGIATE",0,0,0,1,1,3,0,0.1895,null,0,0,0,0,0,2,8,5,null,449035044,"BOSTON COLLEGIATE",0,0,0,1,1,3,0,0,0,0,0,0,2,8,null,35,44,8,null,449035044,449035044,35]
[449,449035073,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,449035073,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,35,73,10,null,449035073,449035073,35]
[449,449035133,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,449035133,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,133,1,null,449035133,449035133,35]
[449,449035243,"BOSTON COLLEGIATE",0,0,0,1,1,3,0,0.1895,null,0,0,0,0,0,2,8,5,null,449035243,"BOSTON COLLEGIATE",0,0,0,1,1,3,0,0,0,0,0,0,2,8,null,35,243,8,null,449035243,449035243,35]
[449,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,4,0,0,0,0,0,0,2,7,null,35,244,7,null,449035244,449035244,35]
[449,449035285,"BOSTON COLLEGIATE",0,0,0,0,1,5,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,449035285,"BOSTON COLLEGIATE",0,0,0,0,1,5,0,0,0,0,0,0,2,7,null,35,285,7,null,449035285,449035285,35]
[449,449035336,"BOSTON COLLEGIATE",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,1,7,3,null,449035336,"BOSTON COLLEGIATE",0,0,0,0,1,2,0,0,0,0,0,0,1,7,null,35,336,7,null,449035336,449035336,35]
[450,450086008,"HILLTOWN COOPERATIVE",0,0,1,5,0,0,0,0.22739999999999999,null,0,0,0,0,0,0,1,6,null,450086008,"HILLTOWN COOPERATIVE",0,0,1,5,0,0,0,0,0,0,0,0,0,1,null,86,8,1,null,450086008,450086008,86]
[450,450086086,"HILLTOWN COOPERATIVE",0,0,10,28,31,0,0,2.6151,null,0,0,0,0,0,15,4,69,null,450086086,"HILLTOWN COOPERATIVE",0,0,10,28,31,0,0,0,0,0,0,0,15,4,null,86,86,4,null,450086086,450086086,86]
[450,450086117,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,450086117,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,86,117,10,null,450086117,450086117,86]
[450,450086127,"HILLTOWN COOPERATIVE",0,0,0,2,6,0,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,450086127,"HILLTOWN COOPERATIVE",0,0,0,2,6,0,0,0,0,0,0,0,0,1,null,86,127,1,null,450086127,450086127,86]
[450,450086137,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,450086137,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,86,137,10,null,450086137,450086137,86]
[450,450086210,"HILLTOWN COOPERATIVE",0,0,6,52,37,0,0,3.6004999999999998,null,0,0,0,0,0,18,4,95,null,450086210,"HILLTOWN COOPERATIVE",0,0,6,52,37,0,0,0,0,0,0,0,18,4,null,86,210,4,null,450086210,450086210,86]
[450,450086275,"HILLTOWN COOPERATIVE",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,450086275,"HILLTOWN COOPERATIVE",0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,86,275,1,null,450086275,450086275,86]
[450,450086278,"HILLTOWN COOPERATIVE",0,0,3,2,4,0,0,0.34110000000000001,null,0,0,0,0,0,2,5,9,null,450086278,"HILLTOWN COOPERATIVE",0,0,3,2,4,0,0,0,0,0,0,0,2,5,null,86,278,5,null,450086278,450086278,86]
[450,450086327,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,450086327,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,86,327,1,null,450086327,450086327,86]
[450,450086340,"HILLTOWN COOPERATIVE",0,0,0,10,1,0,0,0.41689999999999999,null,0,0,0,0,0,0,1,11,null,450086340,"HILLTOWN COOPERATIVE",0,0,0,10,1,0,0,0,0,0,0,0,0,1,null,86,340,1,null,450086340,450086340,86]
[450,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,86,605,1,null,450086605,450086605,86]
[450,450086632,"HILLTOWN COOPERATIVE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,450086632,"HILLTOWN COOPERATIVE",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,86,632,1,null,450086632,450086632,86]
[450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,9,0,0,0.34110000000000001,null,0,0,0,0,0,0,1,9,null,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,9,0,0,0,0,0,0,0,0,1,null,86,683,1,null,450086683,450086683,86]
[453,453137005,"HOLYOKE COMMUNITY",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,453137005,"HOLYOKE COMMUNITY",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,137,5,10,null,453137005,453137005,137]
[453,453137061,"HOLYOKE COMMUNITY",0,0,5,35,19,0,0,2.2361,null,0,7,4,0,0,41,10,59,null,453137061,"HOLYOKE COMMUNITY",0,0,5,35,19,0,0,0,7,4,0,0,41,10,null,137,61,10,null,453137061,453137061,137]
[453,453137086,"HOLYOKE COMMUNITY",0,0,0,2,2,0,0,0.15160000000000001,null,0,1,0,0,0,2,10,4,null,453137086,"HOLYOKE COMMUNITY",0,0,0,2,2,0,0,0,1,0,0,0,2,10,null,137,86,10,null,453137086,453137086,137]
[453,453137137,"HOLYOKE COMMUNITY",0,0,65,313,168,0,0,20.6934,null,0,63,13,0,0,418,10,546,null,453137137,"HOLYOKE COMMUNITY",0,0,65,313,168,0,0,0,63,13,0,0,418,10,null,137,137,10,null,453137137,453137137,137]
[453,453137210,"HOLYOKE COMMUNITY",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,453137210,"HOLYOKE COMMUNITY",0,0,0,2,1,0,0,0,0,0,0,0,3,10,null,137,210,10,null,453137210,453137210,137]
[453,453137227,"HOLYOKE COMMUNITY",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,0,4,10,4,null,453137227,"HOLYOKE COMMUNITY",0,0,0,2,2,0,0,0,0,0,0,0,4,10,null,137,227,10,null,453137227,453137227,137]
[453,453137278,"HOLYOKE COMMUNITY",0,0,1,5,1,0,0,0.26529999999999998,null,0,4,1,0,0,5,10,7,null,453137278,"HOLYOKE COMMUNITY",0,0,1,5,1,0,0,0,4,1,0,0,5,10,null,137,278,10,null,453137278,453137278,137]
[453,453137281,"HOLYOKE COMMUNITY",0,0,5,46,22,0,0,2.7667000000000002,null,0,12,1,0,0,56,10,73,null,453137281,"HOLYOKE COMMUNITY",0,0,5,46,22,0,0,0,12,1,0,0,56,10,null,137,281,10,null,453137281,453137281,137]
[453,453137309,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,453137309,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,137,309,10,null,453137309,453137309,137]
[453,453137325,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,453137325,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,137,325,1,null,453137325,453137325,137]
[453,453137332,"HOLYOKE COMMUNITY",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,453137332,"HOLYOKE COMMUNITY",0,0,0,4,0,0,0,0,0,0,0,0,2,10,null,137,332,10,null,453137332,453137332,137]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,0,3,0,0,0,0,0,0,0,1,7,null,149,9,7,null,454149009,454149009,149]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,7,1,0,0,0.30320000000000003,null,0,0,0,0,0,6,10,8,null,454149128,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,7,1,0,0,0,0,0,0,0,6,10,null,149,128,10,null,454149128,454149128,149]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",81,0,78,390,163,0,0,23.914899999999999,null,23,164,0,0,28,433,10,672,null,454149149,"LAWRENCE FAMILY DEVELOPMENT",81,0,78,390,163,0,0,45,164,0,0,56,433,10,null,149,149,10,null,454149149,454149149,149]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",4,0,6,14,13,0,0,1.2506999999999999,null,1,2,0,0,1,18,10,35,null,454149181,"LAWRENCE FAMILY DEVELOPMENT",4,0,6,14,13,0,0,2,2,0,0,1,18,10,null,149,181,10,null,454149181,454149181,149]
[455,455128007,"HILL VIEW MONTESSORI",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,455128007,"HILL VIEW MONTESSORI",0,0,0,0,2,0,0,0,0,0,0,0,0,1,null,128,7,1,null,455128007,455128007,128]
[455,455128128,"HILL VIEW MONTESSORI",0,0,36,173,92,0,0,11.4079,null,0,24,9,0,0,65,4,301,null,455128128,"HILL VIEW MONTESSORI",0,0,36,173,92,0,0,0,24,9,0,0,65,4,null,128,128,4,null,455128128,455128128,128]
[455,455128745,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,455128745,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,128,745,10,null,455128745,455128745,128]
[456,456160009,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,456160009,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,9,1,null,456160009,456160009,160]
[456,456160031,"LOWELL COMMUNITY",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,456160031,"LOWELL COMMUNITY",0,0,0,4,0,0,0,0,0,0,0,0,2,10,null,160,31,10,null,456160031,456160031,160]
[456,456160056,"LOWELL COMMUNITY",0,0,0,2,3,0,0,0.1895,null,0,0,1,0,0,1,4,5,null,456160056,"LOWELL COMMUNITY",0,0,0,2,3,0,0,0,0,1,0,0,1,4,null,160,56,4,null,456160056,456160056,160]
[456,456160079,"LOWELL COMMUNITY",1,0,2,16,11,0,0,1.0991,null,1,9,5,0,0,14,9,30,null,456160079,"LOWELL COMMUNITY",1,0,2,16,11,0,0,1,9,5,0,0,14,9,null,160,79,9,null,456160079,456160079,160]
[456,456160128,"LOWELL COMMUNITY",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,456160128,"LOWELL COMMUNITY",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,160,128,1,null,456160128,456160128,160]
[456,456160149,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,0,1,1,null,456160149,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,160,149,1,null,456160149,456160149,160]
[456,456160160,"LOWELL COMMUNITY",38,0,93,416,212,0,0,27.325900000000001,null,11,303,91,0,8,415,10,740,null,456160160,"LOWELL COMMUNITY",38,0,93,416,212,0,0,21,303,91,0,16,415,10,null,160,160,10,null,456160160,456160160,160]
[456,456160170,"LOWELL COMMUNITY",0,0,1,1,1,0,0,0.1137,null,0,2,1,0,0,0,1,3,null,456160170,"LOWELL COMMUNITY",0,0,1,1,1,0,0,0,2,1,0,0,0,1,null,160,170,1,null,456160170,456160170,160]
[456,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,160,181,1,null,456160181,456160181,160]
[456,456160262,"LOWELL COMMUNITY",0,0,0,1,0,0,0,{"$f":"ROUND(0.0379*(SUM(Z394:AC394)+(Y394*0.5))+0.0479*AD394,4)","v":3.7900000000000003E-2},null,0,1,0,0,0,0,1,{"$f":"SUM(F394:I394)+ROUND(D394*0.5,0)+ROUND(E394*0.5,0)","v":1},null,456160262,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,160,262,1,null,456160262,456160262,160]
[456,456160295,"LOWELL COMMUNITY",{"$f":"ROUND(X395,0)","v":0},{"$f":"ROUND(Y395,0)","v":0},{"$f":"ROUND(Z395,0)","v":0},{"$f":"ROUND(AA395,0)","v":7},{"$f":"ROUND(AB395,0)","v":0},{"$f":"ROUND(AC395,0)","v":0},{"$f":"ROUND(AD395,0)","v":0},0.26529999999999998,null,{"$f":"ROUND(AE395*0.5,0)","v":0},{"$f":"ROUND(AF395,0)","v":3},{"$f":"ROUND(AG395,0)","v":0},{"$f":"ROUND(AH395,0)","v":0},{"$f":"ROUND(AI395*0.5,0)","v":0},{"$f":"ROUND(AJ395,0)","v":3},{"$f":"AO395","v":8},7,null,456160295,"LOWELL COMMUNITY",0,0,0,7,0,0,0,0,3,0,0,0,3,8,null,160,295,8,null,{"$f":"B395","v":456160295},{"$f":"V395","v":456160295},{"$f":"AM395","v":160}]
[456,456160301,"LOWELL COMMUNITY",1,0,0,2,1,0,0,0.1137,null,0,1,0,0,1,2,10,4,null,456160301,"LOWELL COMMUNITY",1,0,0,2,1,0,0,0,1,0,0,1,2,10,null,160,301,10,null,456160301,456160301,160]
[456,456160616,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,0,1,1,null,456160616,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,1,0,0,0,1,null,160,616,1,null,456160616,456160616,160]
[456,456160673,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,456160673,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,160,673,10,null,456160673,456160673,160]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,160,31,10,null,458160031,458160031,160]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,0,0,1,4,5,null,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,1,4,null,160,79,4,null,458160079,458160079,160]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,72,0,2.7288000000000001,null,0,0,0,8,0,55,10,72,null,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,72,0,0,0,0,8,0,55,10,null,160,160,10,null,458160160,458160160,160]
[458,458160181,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,458160181,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,160,181,1,null,458160181,458160181,160]
[458,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,2,10,3,null,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,2,10,null,160,301,10,null,458160301,458160301,160]
[463,463035035,"KIPP ACADEMY BOSTON",0,0,63,339,188,0,0,22.361000000000001,null,0,118,45,0,0,427,10,590,null,463035035,"KIPP ACADEMY BOSTON",0,0,63,339,188,0,0,0,118,45,0,0,427,10,null,35,35,10,null,463035035,463035035,35]
[463,463035036,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,463035036,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,35,36,10,null,463035036,463035036,35]
[463,463035057,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,463035057,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,35,57,10,null,463035057,463035057,35]
[463,463035244,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,463035244,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,0,0,0,0,0,2,10,null,35,244,10,null,463035244,463035244,35]
[464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,464168030,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,168,30,1,null,464168030,464168030,168]
[464,464168071,"MARBLEHEAD COMMUNITY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,464168071,"MARBLEHEAD COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,168,71,1,null,464168071,464168071,168]
[464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,2,15,0,0,0.64429999999999998,null,0,0,0,0,0,8,9,17,null,464168163,"MARBLEHEAD COMMUNITY",0,0,0,2,15,0,0,0,0,0,0,0,8,9,null,168,163,9,null,464168163,464168163,168]
[464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,75,88,0,0,6.1776999999999997,null,0,3,0,0,0,21,3,163,null,464168168,"MARBLEHEAD COMMUNITY",0,0,0,75,88,0,0,0,3,0,0,0,21,3,null,168,168,3,null,464168168,464168168,168]
[464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,464168196,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,168,196,1,null,464168196,464168196,168]
[464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,1,8,0,0,0.34110000000000001,null,0,0,0,0,0,4,9,9,null,464168229,"MARBLEHEAD COMMUNITY",0,0,0,1,8,0,0,0,0,0,0,0,4,9,null,168,229,9,null,464168229,464168229,168]
[464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,6,10,0,0,0.60640000000000005,null,0,0,0,0,0,4,5,16,null,464168258,"MARBLEHEAD COMMUNITY",0,0,0,6,10,0,0,0,0,0,0,0,4,5,null,168,258,5,null,464168258,464168258,168]
[464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,10,7,0,0,0.64429999999999998,null,0,0,0,0,0,0,1,17,null,464168291,"MARBLEHEAD COMMUNITY",0,0,0,10,7,0,0,0,0,0,0,0,0,1,null,168,291,1,null,464168291,464168291,168]
[466,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,700,96,1,null,466700096,466700096,700]
[466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,29,0,1.0991,null,0,0,0,1,0,11,8,29,null,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,29,0,0,0,0,1,0,11,8,null,700,700,8,null,466700700,466700700,700]
[466,466774089,"MARTHA'S VINEYARD",0,0,2,19,22,0,0,1.6296999999999999,null,0,1,3,0,0,17,8,43,null,466774089,"MARTHA'S VINEYARD",0,0,2,19,22,0,0,0,1,3,0,0,17,8,null,774,89,8,null,466774089,466774089,774]
[466,466774221,"MARTHA'S VINEYARD",0,0,3,17,12,0,0,1.2128000000000001,null,0,1,2,0,0,14,9,32,null,466774221,"MARTHA'S VINEYARD",0,0,3,17,12,0,0,0,1,2,0,0,14,9,null,774,221,9,null,466774221,466774221,774]
[466,466774296,"MARTHA'S VINEYARD",0,0,2,14,11,0,0,1.0233000000000001,null,0,0,0,0,0,12,9,27,null,466774296,"MARTHA'S VINEYARD",0,0,2,14,11,0,0,0,0,0,0,0,12,9,null,774,296,9,null,466774296,466774296,774]
[466,466774774,"MARTHA'S VINEYARD",0,0,8,26,15,0,0,1.8571,null,0,0,0,0,0,15,6,49,null,466774774,"MARTHA'S VINEYARD",0,0,8,26,15,0,0,0,0,0,0,0,15,6,null,774,774,6,null,466774774,466774774,774]
[469,469035035,"MATCH",52,0,90,471,283,303,0,43.471299999999999,null,11,200,62,40,17,774,10,1173,null,469035035,"MATCH",52,0,90,471,283,303,0,22,200,62,40,34,774,10,null,35,35,10,null,469035035,469035035,35]
[469,469035044,"MATCH",0,0,0,2,0,1,0,0.1137,null,0,1,0,0,0,2,10,3,null,469035044,"MATCH",0,0,0,2,0,1,0,0,1,0,0,0,2,10,null,35,44,10,null,469035044,469035044,35]
[469,469035050,"MATCH",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,469035050,"MATCH",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,50,1,null,469035050,469035050,35]
[469,469035073,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,469035073,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,73,10,null,469035073,469035073,35]
[469,469035093,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,469035093,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,93,1,null,469035093,469035093,35]
[469,469035163,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,469035163,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,163,10,null,469035163,469035163,35]
[469,469035165,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,469035165,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,165,1,null,469035165,469035165,35]
[469,469035207,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,469035207,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,207,10,null,469035207,469035207,35]
[469,469035220,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,469035220,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,220,10,null,469035220,469035220,35]
[469,469035243,"MATCH",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,469035243,"MATCH",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,35,243,10,null,469035243,469035243,35]
[469,469035244,"MATCH",0,0,0,2,0,5,0,0.26529999999999998,null,0,0,0,0,0,3,8,7,null,469035244,"MATCH",0,0,0,2,0,5,0,0,0,0,0,0,3,8,null,35,244,8,null,469035244,469035244,35]
[469,469035285,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,469035285,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,285,1,null,469035285,469035285,35]
[470,470165009,"MYSTIC VALLEY REGIONAL",0,0,1,3,0,0,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,470165009,"MYSTIC VALLEY REGIONAL",0,0,1,3,0,0,0,0,0,0,0,0,1,5,null,165,9,5,null,470165009,470165009,165]
[470,470165035,"MYSTIC VALLEY REGIONAL",0,0,1,0,2,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,470165035,"MYSTIC VALLEY REGIONAL",0,0,1,0,2,0,0,0,0,0,0,0,0,1,null,165,35,1,null,470165035,470165035,165]
[470,470165057,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,470165057,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,0,0,0,0,0,0,0,1,7,null,165,57,7,null,470165057,470165057,165]
[470,470165093,"MYSTIC VALLEY REGIONAL",0,0,4,96,40,43,0,6.9356999999999998,null,0,3,0,0,0,54,6,183,null,470165093,"MYSTIC VALLEY REGIONAL",0,0,4,96,40,43,0,0,3,0,0,0,54,6,null,165,93,6,null,470165093,470165093,165]
[470,470165163,"MYSTIC VALLEY REGIONAL",0,0,1,10,6,6,0,0.87170000000000003,null,0,0,0,0,0,7,6,23,null,470165163,"MYSTIC VALLEY REGIONAL",0,0,1,10,6,6,0,0,0,0,0,0,7,6,null,165,163,6,null,470165163,470165163,165]
[470,470165164,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,470165164,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,0,0,0,0,0,0,0,2,10,null,165,164,10,null,470165164,470165164,165]
[470,470165165,"MYSTIC VALLEY REGIONAL",0,0,52,302,174,136,0,25.165600000000001,null,0,23,1,0,0,202,6,664,null,470165165,"MYSTIC VALLEY REGIONAL",0,0,52,302,174,136,0,0,23,1,0,0,202,6,null,165,165,6,null,470165165,470165165,165]
[470,470165176,"MYSTIC VALLEY REGIONAL",0,0,42,102,50,40,0,8.8686000000000007,null,0,4,0,0,0,59,5,234,null,470165176,"MYSTIC VALLEY REGIONAL",0,0,42,102,50,40,0,0,4,0,0,0,59,5,null,165,176,5,null,470165176,470165176,165]
[470,470165177,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,470165177,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,165,177,1,null,470165177,470165177,165]
[470,470165178,"MYSTIC VALLEY REGIONAL",0,0,25,74,54,63,0,8.1864000000000008,null,0,3,1,0,0,20,2,216,null,470165178,"MYSTIC VALLEY REGIONAL",0,0,25,74,54,63,0,0,3,1,0,0,20,2,null,165,178,2,null,470165178,470165178,165]
[470,470165229,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,6,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,470165229,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,6,0,0,0,0,0,0,0,1,null,165,229,1,null,470165229,470165229,165]
[470,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,165,246,10,null,470165246,470165246,165]
[470,470165248,"MYSTIC VALLEY REGIONAL",0,0,1,9,6,7,0,0.87170000000000003,null,0,0,0,0,0,4,4,23,null,470165248,"MYSTIC VALLEY REGIONAL",0,0,1,9,6,7,0,0,0,0,0,0,4,4,null,165,248,4,null,470165248,470165248,165]
[470,470165262,"MYSTIC VALLEY REGIONAL",0,0,3,26,18,15,0,2.3498000000000001,null,0,1,0,0,0,11,4,62,null,470165262,"MYSTIC VALLEY REGIONAL",0,0,3,26,18,15,0,0,1,0,0,0,11,4,null,165,262,4,null,470165262,470165262,165]
[470,470165284,"MYSTIC VALLEY REGIONAL",0,0,13,26,23,17,0,2.9941,null,0,0,0,0,0,8,2,79,null,470165284,"MYSTIC VALLEY REGIONAL",0,0,13,26,23,17,0,0,0,0,0,0,8,2,null,165,284,2,null,470165284,470165284,165]
[470,470165305,"MYSTIC VALLEY REGIONAL",0,0,7,24,18,10,0,2.2361,null,0,1,0,0,0,8,3,59,null,470165305,"MYSTIC VALLEY REGIONAL",0,0,7,24,18,10,0,0,1,0,0,0,8,3,null,165,305,3,null,470165305,470165305,165]
[470,470165314,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,470165314,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,165,314,10,null,470165314,470165314,165]
[470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,4,0,1,0,0.1895,null,0,0,0,0,0,0,1,5,null,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,4,0,1,0,0,0,0,0,0,0,1,null,165,342,1,null,470165342,470165342,165]
[470,470165344,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,470165344,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,165,344,1,null,470165344,470165344,165]
[470,470165347,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,470165347,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,1,0,0,0,0,0,0,1,10,null,165,347,10,null,470165347,470165347,165]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,97,57,10,null,474097057,474097057,97]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,92,119,0,7.9969000000000001,null,0,0,4,1,0,116,10,211,null,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,92,119,0,0,0,4,1,0,116,10,null,97,97,10,null,474097097,474097097,97]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,8,13,0,0.79590000000000005,null,0,0,0,0,0,12,10,21,null,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,8,13,0,0,0,0,0,0,12,10,null,97,103,10,null,474097103,474097103,97]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,25,0,1.3644000000000001,null,0,0,0,0,0,10,6,36,null,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,25,0,0,0,0,0,0,10,6,null,97,153,6,null,474097153,474097153,97]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,6,9,0,{"$f":"ROUND(0.0379*(SUM(Z458:AC458)+(Y458*0.5))+0.0479*AD458,4)","v":0.56850000000000001},null,0,0,0,0,0,2,3,{"$f":"SUM(F458:I458)+ROUND(D458*0.5,0)+ROUND(E458*0.5,0)","v":15},null,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,6,9,0,0,0,0,0,0,2,3,null,97,162,3,null,474097162,474097162,97]
[474,474097326,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"ROUND(X459,0)","v":0},{"$f":"ROUND(Y459,0)","v":0},{"$f":"ROUND(Z459,0)","v":0},{"$f":"ROUND(AA459,0)","v":0},{"$f":"ROUND(AB459,0)","v":0},{"$f":"ROUND(AC459,0)","v":1},{"$f":"ROUND(AD459,0)","v":0},3.7900000000000003E-2,null,{"$f":"ROUND(AE459*0.5,0)","v":0},{"$f":"ROUND(AF459,0)","v":0},{"$f":"ROUND(AG459,0)","v":0},{"$f":"ROUND(AH459,0)","v":0},{"$f":"ROUND(AI459*0.5,0)","v":0},{"$f":"ROUND(AJ459,0)","v":0},{"$f":"AO459","v":1},1,null,474097326,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,97,326,1,null,{"$f":"B459","v":474097326},{"$f":"V459","v":474097326},{"$f":"AM459","v":97}]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,12,18,0,1.137,null,0,0,0,0,0,10,7,30,null,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,12,18,0,0,0,0,0,0,10,7,null,97,343,7,null,474097343,474097343,97]
[474,474097600,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,474097600,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,97,600,1,null,474097600,474097600,97]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,0,0,0,1,6,null,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,4,0,0,0,0,0,0,0,1,null,97,610,1,null,474097610,474097610,97]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,97,615,1,null,474097615,474097615,97]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,97,616,1,null,474097616,474097616,97]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,4,0,0.30320000000000003,null,0,0,0,0,0,3,8,8,null,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,4,0,0,0,0,0,0,3,8,null,97,720,8,null,474097720,474097720,97]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,14,0,0.72009999999999996,null,0,0,0,0,0,1,1,19,null,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,14,0,0,0,0,0,0,1,1,null,97,735,1,null,474097735,474097735,97]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,9,0,0.53059999999999996,null,0,0,0,0,0,1,1,14,null,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,9,0,0,0,0,0,0,1,1,null,97,753,1,null,474097753,474097753,97]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,3,0,0,0,0,0,0,1,5,null,97,775,5,null,474097775,474097775,97]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,0,1,3,null,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,2,0,0,0,0,0,0,0,1,null,352,64,1,null,478352064,478352064,352]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,352,67,1,null,478352067,478352067,352]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,2,10,3,null,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0,0,0,0,0,2,10,null,352,97,10,null,478352097,478352097,352]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,9,0,0.64429999999999998,null,0,0,0,0,0,1,1,17,null,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,9,0,0,0,0,0,0,1,1,null,352,125,1,null,478352125,478352125,352]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,36,0,1.9329000000000001,null,0,0,0,0,0,7,3,51,null,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,36,0,0,0,0,0,0,7,3,null,352,153,3,null,478352153,478352153,352]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,21,36,0,2.1602999999999999,null,0,0,0,0,0,6,2,57,null,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,21,36,0,0,0,0,0,0,6,2,null,352,158,2,null,478352158,478352158,352]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,9,0,0.41689999999999999,null,0,0,0,0,0,1,2,11,null,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,9,0,0,0,0,0,0,1,2,null,352,162,2,null,478352162,478352162,352]
[478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,352,170,1,null,478352170,478352170,352]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,5,0,0.34110000000000001,null,0,0,0,0,0,0,1,9,null,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,5,0,0,0,0,0,0,0,1,null,352,174,1,null,478352174,478352174,352]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,352,288,1,null,478352288,478352288,352]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,0,1,5,null,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0,0,0,0,0,0,1,null,352,326,1,null,478352326,478352326,352]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,9,0,0.41689999999999999,null,0,0,0,0,0,2,4,11,null,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,9,0,0,0,0,0,0,2,4,null,352,348,4,null,478352348,478352348,352]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,2,0,0.30320000000000003,null,0,0,0,0,0,2,5,8,null,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,6,2,0,0,0,0,0,0,2,5,null,352,352,5,null,478352352,478352352,352]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,12,0,0.75800000000000001,null,0,0,0,0,0,2,2,20,null,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,12,0,0,0,0,0,0,2,2,null,352,600,2,null,478352600,478352600,352]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,0,1,5,null,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0,0,0,0,0,0,1,null,352,610,1,null,478352610,478352610,352]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,21,41,0,2.3498000000000001,null,0,0,0,0,0,7,2,62,null,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,21,41,0,0,0,0,0,0,7,2,null,352,616,2,null,478352616,478352616,352]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,352,620,1,null,478352620,478352620,352]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,4,0,0,0,0,0,0,0,1,null,352,640,1,null,478352640,478352640,352]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,14,17,0,1.1749000000000001,null,0,0,0,0,0,0,1,31,null,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,14,17,0,0,0,0,0,0,0,1,null,352,673,1,null,478352673,478352673,352]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,352,695,1,null,478352695,478352695,352]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,0,1,5,null,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0,0,0,0,0,0,1,null,352,720,1,null,478352720,478352720,352]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,11,0,0.72009999999999996,null,0,0,0,0,0,4,4,19,null,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,11,0,0,0,0,0,0,4,4,null,352,725,4,null,478352725,478352725,352]
[478,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,352,730,1,null,478352730,478352730,352]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,27,0,1.5918000000000001,null,0,0,0,0,0,3,1,42,null,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,27,0,0,0,0,0,0,3,1,null,352,735,1,null,478352735,478352735,352]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,5,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,5,0,0,0,0,0,0,1,3,null,352,753,3,null,478352753,478352753,352]
[478,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,352,755,1,null,478352755,478352755,352]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,11,0,0.75800000000000001,null,0,0,0,0,0,0,1,20,null,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,11,0,0,0,0,0,0,0,1,null,352,775,1,null,478352775,478352775,352]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,1,4,5,null,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,3,0,0,0,0,0,0,1,4,null,278,5,4,null,479278005,479278005,278]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,17,0,0.79590000000000005,null,0,0,0,0,0,1,1,21,null,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,17,0,0,0,0,0,0,1,1,null,278,24,1,null,479278024,479278024,278]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,11,23,0,1.2886,null,0,0,0,0,0,19,10,34,null,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,11,23,0,0,0,0,0,0,19,10,null,278,61,10,null,479278061,479278061,278]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,6,4,0,0.379,null,0,0,0,0,0,1,2,10,null,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,6,4,0,0,0,0,0,0,1,2,null,278,86,2,null,479278086,479278086,278]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,2,0,0.1895,null,0,0,0,0,0,1,4,5,null,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,2,0,0,0,0,0,0,1,4,null,278,87,4,null,479278087,479278087,278]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,278,91,1,null,479278091,479278091,278]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,1,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,1,0,0,0,0,0,0,1,5,null,278,111,5,null,479278111,479278111,278]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,6,0,0.379,null,0,0,0,0,0,3,6,10,null,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,6,0,0,0,0,0,0,3,6,null,278,114,6,null,479278114,479278114,278]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,0,0,2,4,11,null,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,8,0,0,0,0,0,0,2,4,null,278,117,4,null,479278117,479278117,278]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,1,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,1,0,0,0,0,0,0,0,1,null,278,127,1,null,479278127,479278127,278]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,13,0,0.83379999999999999,null,0,0,0,0,0,12,10,22,null,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,13,0,0,0,0,0,0,12,10,null,278,137,10,null,479278137,479278137,278]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,0,1,3,null,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,0,0,1,null,278,159,1,null,479278159,479278159,278]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,4,0,0.1895,null,0,0,0,0,0,0,1,5,null,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,4,0,0,0,0,0,0,0,1,null,278,161,1,null,479278161,479278161,278]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,0,1,5,null,278,191,5,null,479278191,479278191,278]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,15,25,0,1.516,null,0,0,0,0,0,11,6,40,null,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,15,25,0,0,0,0,0,0,11,6,null,278,210,6,null,479278210,479278210,278]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,1,7,3,null,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,0,1,7,null,278,227,7,null,479278227,479278227,278]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,33,0,1.9329000000000001,null,0,0,2,0,0,11,4,51,null,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,33,0,0,0,2,0,0,11,4,null,278,278,4,null,479278278,479278278,278]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,14,40,0,2.0466000000000002,null,0,0,0,0,0,31,10,54,null,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,14,40,0,0,0,0,0,0,31,10,null,278,281,10,null,479278281,479278281,278]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,278,309,10,null,479278309,479278309,278]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0.30320000000000003,null,0,0,0,0,0,2,5,8,null,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0,0,0,0,0,2,5,null,278,325,5,null,479278325,479278325,278]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,7,0,0.30320000000000003,null,0,0,0,0,0,1,3,8,null,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,7,0,0,0,0,0,0,1,3,null,278,332,3,null,479278332,479278332,278]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,23,29,0,1.9708000000000001,null,0,0,0,0,0,8,3,52,null,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,23,29,0,0,0,0,0,0,8,3,null,278,605,3,null,479278605,479278605,278]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,0,1,3,null,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,0,0,1,null,278,635,1,null,479278635,479278635,278]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,11,0,0.60640000000000005,null,0,0,0,0,0,1,1,16,null,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,11,0,0,0,0,0,0,1,1,null,278,670,1,null,479278670,479278670,278]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,2,10,3,null,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,2,10,null,278,672,10,null,479278672,479278672,278]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,278,674,10,null,479278674,479278674,278]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,2,0,{"$f":"ROUND(0.0379*(SUM(Z522:AC522)+(Y522*0.5))+0.0479*AD522,4)","v":0.15160000000000001},null,0,0,0,0,0,1,5,{"$f":"SUM(F522:I522)+ROUND(D522*0.5,0)+ROUND(E522*0.5,0)","v":4},null,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,2,0,0,0,0,0,0,1,5,null,278,680,5,null,479278680,479278680,278]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",{"$f":"ROUND(X523,0)","v":0},{"$f":"ROUND(Y523,0)","v":0},{"$f":"ROUND(Z523,0)","v":0},{"$f":"ROUND(AA523,0)","v":0},{"$f":"ROUND(AB523,0)","v":3},{"$f":"ROUND(AC523,0)","v":7},{"$f":"ROUND(AD523,0)","v":0},0.379,null,{"$f":"ROUND(AE523*0.5,0)","v":0},{"$f":"ROUND(AF523,0)","v":0},{"$f":"ROUND(AG523,0)","v":0},{"$f":"ROUND(AH523,0)","v":0},{"$f":"ROUND(AI523*0.5,0)","v":0},{"$f":"ROUND(AJ523,0)","v":1},{"$f":"AO523","v":2},10,null,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,7,0,0,0,0,0,0,1,2,null,278,683,2,null,{"$f":"B523","v":479278683},{"$f":"V523","v":479278683},{"$f":"AM523","v":278}]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,278,717,10,null,479278717,479278717,278]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,278,755,10,null,479278755,479278755,278]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,1,7,3,null,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,0,1,7,null,278,766,7,null,479278766,479278766,278]
[481,481035035,"BOSTON RENAISSANCE",112,0,132,587,70,0,0,29.903099999999998,null,7,101,2,0,29,472,10,845,null,481035035,"BOSTON RENAISSANCE",112,0,132,587,70,0,0,13,101,2,0,58,472,10,null,35,35,10,null,481035035,481035035,35]
[481,481035044,"BOSTON RENAISSANCE",0,0,1,5,0,0,0,0.22739999999999999,null,0,2,0,0,0,4,10,6,null,481035044,"BOSTON RENAISSANCE",0,0,1,5,0,0,0,0,2,0,0,0,4,10,null,35,44,10,null,481035044,481035044,35]
[481,481035050,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,481035050,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,35,50,10,null,481035050,481035050,35]
[481,481035073,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0.1137,null,0,2,0,0,0,0,1,3,null,481035073,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0,2,0,0,0,0,1,null,35,73,1,null,481035073,481035073,35]
[481,481035153,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,1,0,10,1,null,481035153,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,1,0,10,null,35,153,10,null,481035153,481035153,35]
[481,481035189,"BOSTON RENAISSANCE",1,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,2,null,481035189,"BOSTON RENAISSANCE",1,0,1,0,0,0,0,0,0,0,0,0,0,1,null,35,189,1,null,481035189,481035189,35]
[481,481035207,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,481035207,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,35,207,1,null,481035207,481035207,35]
[481,481035212,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,2,null,481035212,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,212,1,null,481035212,481035212,35]
[481,481035220,"BOSTON RENAISSANCE",0,0,0,5,0,0,0,0.1895,null,0,0,0,0,0,1,4,5,null,481035220,"BOSTON RENAISSANCE",0,0,0,5,0,0,0,0,0,0,0,0,1,4,null,35,220,4,null,481035220,481035220,35]
[481,481035243,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,3,10,3,null,481035243,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0,0,0,0,0,3,10,null,35,243,10,null,481035243,481035243,35]
[481,481035244,"BOSTON RENAISSANCE",0,0,2,14,3,0,0,0.72009999999999996,null,0,0,0,0,0,12,10,19,null,481035244,"BOSTON RENAISSANCE",0,0,2,14,3,0,0,0,0,0,0,0,12,10,null,35,244,10,null,481035244,481035244,35]
[481,481035285,"BOSTON RENAISSANCE",1,0,0,3,0,0,0,0.1137,null,0,1,0,0,0,1,5,4,null,481035285,"BOSTON RENAISSANCE",1,0,0,3,0,0,0,0,1,0,0,0,1,5,null,35,285,5,null,481035285,481035285,35]
[481,481035307,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,481035307,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,35,307,1,null,481035307,481035307,35]
[481,481035350,"BOSTON RENAISSANCE",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,481035350,"BOSTON RENAISSANCE",0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,35,350,1,null,481035350,481035350,35]
[481,481035780,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,481035780,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,780,1,null,481035780,481035780,35]
[482,482204007,"RIVER VALLEY",0,0,9,24,17,0,0,1.895,null,0,0,0,0,0,5,2,50,null,482204007,"RIVER VALLEY",0,0,9,24,17,0,0,0,0,0,0,0,5,2,null,204,7,2,null,482204007,482204007,204]
[482,482204038,"RIVER VALLEY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,482204038,"RIVER VALLEY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,204,38,1,null,482204038,482204038,204]
[482,482204105,"RIVER VALLEY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,482204105,"RIVER VALLEY",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,204,105,1,null,482204105,482204105,204]
[482,482204204,"RIVER VALLEY",0,0,14,99,53,0,0,6.2914000000000003,null,0,0,0,0,0,11,1,166,null,482204204,"RIVER VALLEY",0,0,14,99,53,0,0,0,0,0,0,0,11,1,null,204,204,1,null,482204204,482204204,204]
[482,482204705,"RIVER VALLEY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,482204705,"RIVER VALLEY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,204,705,1,null,482204705,482204705,204]
[482,482204745,"RIVER VALLEY",0,0,2,11,8,0,0,0.79590000000000005,null,0,0,0,0,0,3,3,21,null,482204745,"RIVER VALLEY",0,0,2,11,8,0,0,0,0,0,0,0,3,3,null,204,745,3,null,482204745,482204745,204]
[482,482204773,"RIVER VALLEY",0,0,7,27,13,0,0,1.7813000000000001,null,0,0,0,0,0,9,4,47,null,482204773,"RIVER VALLEY",0,0,7,27,13,0,0,0,0,0,0,0,9,4,null,204,773,4,null,482204773,482204773,204]
[483,483239020,"RISING TIDE",0,0,0,2,3,1,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,483239020,"RISING TIDE",0,0,0,2,3,1,0,0,0,0,0,0,1,3,null,239,20,3,null,483239020,483239020,239]
[483,483239036,"RISING TIDE",0,0,0,6,14,9,0,1.0991,null,0,0,0,0,0,4,3,29,null,483239036,"RISING TIDE",0,0,0,6,14,9,0,0,0,0,0,0,4,3,null,239,36,3,null,483239036,483239036,239]
[483,483239052,"RISING TIDE",0,0,0,6,9,12,0,1.0233000000000001,null,0,0,0,0,0,2,1,27,null,483239052,"RISING TIDE",0,0,0,6,9,12,0,0,0,0,0,0,2,1,null,239,52,1,null,483239052,483239052,239]
[483,483239082,"RISING TIDE",0,0,0,1,2,3,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,483239082,"RISING TIDE",0,0,0,1,2,3,0,0,0,0,0,0,1,3,null,239,82,3,null,483239082,483239082,239]
[483,483239118,"RISING TIDE",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,483239118,"RISING TIDE",0,0,0,2,1,0,0,0,0,0,0,0,0,1,null,239,118,1,null,483239118,483239118,239]
[483,483239145,"RISING TIDE",0,0,0,8,2,0,0,0.379,null,0,0,0,0,0,0,1,10,null,483239145,"RISING TIDE",0,0,0,8,2,0,0,0,0,0,0,0,0,1,null,239,145,1,null,483239145,483239145,239]
[483,483239171,"RISING TIDE",0,0,0,1,4,4,0,0.34110000000000001,null,0,0,0,0,0,2,5,9,null,483239171,"RISING TIDE",0,0,0,1,4,4,0,0,0,0,0,0,2,5,null,239,171,5,null,483239171,483239171,239]
[483,483239172,"RISING TIDE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,483239172,"RISING TIDE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,239,172,1,null,483239172,483239172,239]
[483,483239173,"RISING TIDE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,483239173,"RISING TIDE",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,239,173,10,null,483239173,483239173,239]
[483,483239182,"RISING TIDE",0,0,0,3,10,17,0,1.137,null,0,0,0,0,0,1,1,30,null,483239182,"RISING TIDE",0,0,0,3,10,17,0,0,0,0,0,0,1,1,null,239,182,1,null,483239182,483239182,239]
[483,483239201,"RISING TIDE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,483239201,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,239,201,10,null,483239201,483239201,239]
[483,483239231,"RISING TIDE",0,0,0,1,1,7,0,0.34110000000000001,null,0,0,0,0,0,1,2,9,null,483239231,"RISING TIDE",0,0,0,1,1,7,0,0,0,0,0,0,1,2,null,239,231,2,null,483239231,483239231,239]
[483,483239239,"RISING TIDE",0,0,0,53,188,163,0,15.3116,null,0,0,0,0,0,50,3,404,null,483239239,"RISING TIDE",0,0,0,53,188,163,0,0,0,0,0,0,50,3,null,239,239,3,null,483239239,483239239,239]
[483,483239240,"RISING TIDE",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,483239240,"RISING TIDE",0,0,0,0,3,0,0,0,0,0,0,0,1,7,null,239,240,7,null,483239240,483239240,239]
[483,483239250,"RISING TIDE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,483239250,"RISING TIDE",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,239,250,1,null,483239250,483239250,239]
[483,483239261,"RISING TIDE",0,0,0,0,4,2,0,0.22739999999999999,null,0,0,0,0,0,2,7,6,null,483239261,"RISING TIDE",0,0,0,0,4,2,0,0,0,0,0,0,2,7,null,239,261,7,null,483239261,483239261,239]
[483,483239310,"RISING TIDE",0,0,0,11,21,20,0,1.9708000000000001,null,0,0,0,0,0,20,8,52,null,483239310,"RISING TIDE",0,0,0,11,21,20,0,0,0,0,0,0,20,8,null,239,310,8,null,483239310,483239310,239]
[483,483239625,"RISING TIDE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,483239625,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,239,625,1,null,483239625,483239625,239]
[483,483239665,"RISING TIDE",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,0,0,4,8,11,null,483239665,"RISING TIDE",0,0,0,0,3,8,0,0,0,0,0,0,4,8,null,239,665,8,null,483239665,483239665,239]
[483,483239760,"RISING TIDE",0,0,0,0,10,35,0,1.7055,null,0,0,0,0,0,6,3,45,null,483239760,"RISING TIDE",0,0,0,0,10,35,0,0,0,0,0,0,6,3,null,239,760,3,null,483239760,483239760,239]
[484,484035018,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,0,1,1,null,484035018,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,0,0,1,null,35,18,1,null,484035018,484035018,35]
[484,484035035,"ROXBURY PREPARATORY",0,0,0,221,716,562,0,56.812100000000001,null,0,35,189,87,0,1001,10,1499,null,484035035,"ROXBURY PREPARATORY",0,0,0,221,716,562,0,0,35,189,87,0,1001,10,null,35,35,10,null,484035035,484035035,35]
[484,484035040,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,0,1,10,1,null,484035040,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,0,1,10,null,35,40,10,null,484035040,484035040,35]
[484,484035044,"ROXBURY PREPARATORY",0,0,0,1,1,3,0,0.1895,null,0,0,0,0,0,0,1,5,null,484035044,"ROXBURY PREPARATORY",0,0,0,1,1,3,0,0,0,0,0,0,0,1,null,35,44,1,null,484035044,484035044,35]
[484,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,35,50,10,null,484035050,484035050,35]
[484,484035057,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,484035057,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,57,1,null,484035057,484035057,35]
[484,484035093,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,484035093,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,35,93,1,null,484035093,484035093,35]
[484,484035133,"ROXBURY PREPARATORY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,1,0,0,1,2,null,484035133,"ROXBURY PREPARATORY",0,0,0,0,1,1,0,0,0,0,1,0,0,1,null,35,133,1,null,484035133,484035133,35]
[484,484035189,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,484035189,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,35,189,1,null,484035189,484035189,35]
[484,484035239,"ROXBURY PREPARATORY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,484035239,"ROXBURY PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,35,239,10,null,484035239,484035239,35]
[484,484035243,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,1,0,0,1,10,2,null,484035243,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,0,0,1,0,0,1,10,null,35,243,10,null,484035243,484035243,35]
[484,484035244,"ROXBURY PREPARATORY",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,2,10,3,null,484035244,"ROXBURY PREPARATORY",0,0,0,0,2,1,0,0,0,0,0,0,2,10,null,35,244,10,null,484035244,484035244,35]
[485,485258030,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,485258030,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,258,30,10,null,485258030,485258030,258]
[485,485258035,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,485258035,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,258,35,1,null,485258035,485258035,258]
[485,485258071,"SALEM ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,485258071,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,258,71,10,null,485258071,485258071,258]
[485,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,258,107,1,null,485258107,485258107,258]
[485,485258163,"SALEM ACADEMY",0,0,0,0,2,11,0,0.49270000000000003,null,0,0,0,0,0,5,8,13,null,485258163,"SALEM ACADEMY",0,0,0,0,2,11,0,0,0,0,0,0,5,8,null,258,163,8,null,485258163,485258163,258]
[485,485258168,"SALEM ACADEMY",0,0,0,0,0,1,0,{"$f":"ROUND(0.0379*(SUM(Z586:AC586)+(Y586*0.5))+0.0479*AD586,4)","v":3.7900000000000003E-2},null,0,0,0,0,0,1,10,{"$f":"SUM(F586:I586)+ROUND(D586*0.5,0)+ROUND(E586*0.5,0)","v":1},null,485258168,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,258,168,10,null,485258168,485258168,258]
[485,485258229,"SALEM ACADEMY",{"$f":"ROUND(X587,0)","v":0},{"$f":"ROUND(Y587,0)","v":0},{"$f":"ROUND(Z587,0)","v":0},{"$f":"ROUND(AA587,0)","v":0},{"$f":"ROUND(AB587,0)","v":3},{"$f":"ROUND(AC587,0)","v":11},{"$f":"ROUND(AD587,0)","v":0},0.53059999999999996,null,{"$f":"ROUND(AE587*0.5,0)","v":0},{"$f":"ROUND(AF587,0)","v":0},{"$f":"ROUND(AG587,0)","v":0},{"$f":"ROUND(AH587,0)","v":0},{"$f":"ROUND(AI587*0.5,0)","v":0},{"$f":"ROUND(AJ587,0)","v":8},{"$f":"AO587","v":10},14,null,485258229,"SALEM ACADEMY",0,0,0,0,3,11,0,0,0,0,0,0,8,10,null,258,229,10,null,{"$f":"B587","v":485258229},{"$f":"V587","v":485258229},{"$f":"AM587","v":258}]
[485,485258248,"SALEM ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,485258248,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,258,248,1,null,485258248,485258248,258]
[485,485258258,"SALEM ACADEMY",0,0,0,0,213,240,0,17.168700000000001,null,0,0,11,12,0,166,8,453,null,485258258,"SALEM ACADEMY",0,0,0,0,213,240,0,0,0,11,12,0,166,8,null,258,258,8,null,485258258,485258258,258]
[485,485258291,"SALEM ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,485258291,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,258,291,1,null,485258291,485258291,258]
[485,485258675,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,485258675,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,258,675,1,null,485258675,485258675,258]
[486,486348151,"SEVEN HILLS",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,1,0,0,0,0,1,2,null,486348151,"SEVEN HILLS",0,0,0,2,0,0,0,0,1,0,0,0,0,1,null,348,151,1,null,486348151,486348151,348]
[486,486348186,"SEVEN HILLS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,486348186,"SEVEN HILLS",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,348,186,10,null,486348186,486348186,348]
[486,486348214,"SEVEN HILLS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,486348214,"SEVEN HILLS",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,348,214,1,null,486348214,486348214,348]
[486,486348271,"SEVEN HILLS",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,486348271,"SEVEN HILLS",0,0,1,0,0,0,0,0,0,0,0,0,1,10,null,348,271,10,null,486348271,486348271,348]
[486,486348316,"SEVEN HILLS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,486348316,"SEVEN HILLS",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,348,316,1,null,486348316,486348316,348]
[486,486348348,"SEVEN HILLS",0,0,77,391,196,0,0,25.165600000000001,null,0,151,23,0,0,480,10,664,null,486348348,"SEVEN HILLS",0,0,77,391,196,0,0,0,151,23,0,0,480,10,null,348,348,10,null,486348348,486348348,348]
[487,487049010,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049010,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,49,10,10,null,487049010,487049010,49]
[487,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,0,1,3,null,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,1,null,49,31,1,null,487049031,487049031,49]
[487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,16,25,0,1.5539000000000001,null,0,0,0,0,0,22,10,41,null,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,16,25,0,0,0,0,0,0,22,10,null,49,35,10,null,487049035,487049035,49]
[487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,44,1,null,487049044,487049044,49]
[487,487049046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,49,46,10,null,487049046,487049046,49]
[487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,24,34,0,2.1981999999999999,null,0,0,1,0,0,34,10,58,null,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,24,34,0,0,0,1,0,0,34,10,null,49,49,10,null,487049049,487049049,49]
[487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,2,7,0,0.34110000000000001,null,0,0,0,1,0,0,1,9,null,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,2,7,0,0,0,0,1,0,0,1,null,49,57,1,null,487049057,487049057,49]
[487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,16,47,0,2.3877000000000002,null,0,0,1,3,0,23,8,63,null,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,16,47,0,0,0,1,3,0,23,8,null,49,93,8,null,487049093,487049093,49]
[487,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,128,1,null,487049128,487049128,49]
[487,487049149,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487049149,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,149,1,null,487049149,487049149,49]
[487,487049153,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487049153,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,153,1,null,487049153,487049153,49]
[487,487049160,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487049160,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,160,1,null,487049160,487049160,49]
[487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,3,9,0,0.45479999999999998,null,0,0,1,1,0,6,10,12,null,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,3,9,0,0,0,1,1,0,6,10,null,49,163,10,null,487049163,487049163,49]
[487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,25,22,0,1.7813000000000001,null,0,0,1,1,0,19,8,47,null,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,25,22,0,0,0,1,1,0,19,8,null,49,165,8,null,487049165,487049165,49]
[487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,14,41,0,2.0844999999999998,null,0,0,1,2,0,23,8,55,null,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,14,41,0,0,0,1,2,0,23,8,null,49,176,8,null,487049176,487049176,49]
[487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,178,1,null,487049178,487049178,49]
[487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,49,181,10,null,487049181,487049181,49]
[487,487049211,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049211,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,49,211,10,null,487049211,487049211,49]
[487,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,49,243,10,null,487049243,487049243,49]
[487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,5,8,0,0.49270000000000003,null,0,0,0,0,0,4,6,13,null,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,5,8,0,0,0,0,0,0,4,6,null,49,244,6,null,487049244,487049244,49]
[487,487049246,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487049246,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,49,246,10,null,487049246,487049246,49]
[487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,4,9,0,0.49270000000000003,null,0,0,1,0,0,5,8,13,null,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,4,9,0,0,0,1,0,0,5,8,null,49,248,8,null,487049248,487049248,49]
[487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,5,5,0,0.379,null,0,0,0,0,0,5,10,10,null,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,5,5,0,0,0,0,0,0,5,10,null,49,262,10,null,487049262,487049262,49]
[487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,52,96,0,5.6092000000000004,null,0,0,5,4,0,70,9,148,null,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,52,96,0,0,0,5,4,0,70,9,null,49,274,9,null,487049274,487049274,49]
[487,487049284,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487049284,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,49,284,1,null,487049284,487049284,49]
[487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,2,10,null,49,308,10,null,487049308,487049308,49]
[487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,49,314,1,null,487049314,487049314,49]
[487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,2,10,3,null,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0,0,0,0,0,2,10,null,49,347,10,null,487049347,487049347,49]
[487,487274010,"PROSPECT HILL ACADEMY",0,0,2,1,0,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,487274010,"PROSPECT HILL ACADEMY",0,0,2,1,0,0,0,0,0,0,0,0,0,1,null,274,10,1,null,487274010,487274010,274]
[487,487274031,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487274031,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,1,null,274,31,1,null,487274031,487274031,274]
[487,487274035,"PROSPECT HILL ACADEMY",0,0,6,13,3,0,0,0.83379999999999999,null,0,1,0,0,0,14,10,22,null,487274035,"PROSPECT HILL ACADEMY",0,0,6,13,3,0,0,0,1,0,0,0,14,10,null,274,35,10,null,487274035,487274035,274]
[487,487274040,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487274040,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,274,40,1,null,487274040,487274040,274]
[487,487274044,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487274044,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,274,44,1,null,487274044,487274044,274]
[487,487274046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487274046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,274,46,10,null,487274046,487274046,274]
[487,487274048,"PROSPECT HILL ACADEMY",0,0,1,0,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487274048,"PROSPECT HILL ACADEMY",0,0,1,0,1,0,0,0,0,0,0,0,0,1,null,274,48,1,null,487274048,487274048,274]
[487,487274049,"PROSPECT HILL ACADEMY",0,0,13,61,14,0,0,3.3351999999999999,null,0,11,2,0,0,52,10,88,null,487274049,"PROSPECT HILL ACADEMY",0,0,13,61,14,0,0,0,11,2,0,0,52,10,null,274,49,10,null,487274049,487274049,274]
[487,487274057,"PROSPECT HILL ACADEMY",0,0,6,11,1,0,0,0.68220000000000003,null,0,4,1,0,0,9,10,18,null,487274057,"PROSPECT HILL ACADEMY",0,0,6,11,1,0,0,0,4,1,0,0,9,10,null,274,57,10,null,487274057,487274057,274]
[487,487274093,"PROSPECT HILL ACADEMY",0,0,4,32,8,0,0,1.6676,null,0,11,3,0,0,26,10,44,null,487274093,"PROSPECT HILL ACADEMY",0,0,4,32,8,0,0,0,11,3,0,0,26,10,null,274,93,10,null,487274093,487274093,274]
[487,487274095,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487274095,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,0,0,0,0,0,1,10,null,274,95,10,null,487274095,487274095,274]
[487,487274128,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487274128,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,274,128,1,null,487274128,487274128,274]
[487,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,274,149,1,null,487274149,487274149,274]
[487,487274163,"PROSPECT HILL ACADEMY",0,0,2,9,3,0,0,0.53059999999999996,null,0,3,1,0,0,4,6,14,null,487274163,"PROSPECT HILL ACADEMY",0,0,2,9,3,0,0,0,3,1,0,0,4,6,null,274,163,6,null,487274163,487274163,274]
[487,487274165,"PROSPECT HILL ACADEMY",0,0,0,41,12,0,0,2.0087000000000002,null,0,7,2,0,0,27,10,53,null,487274165,"PROSPECT HILL ACADEMY",0,0,0,41,12,0,0,0,7,2,0,0,27,10,null,274,165,10,null,487274165,487274165,274]
[487,487274176,"PROSPECT HILL ACADEMY",0,0,11,48,8,0,0,2.5392999999999999,null,0,17,1,0,0,35,10,67,null,487274176,"PROSPECT HILL ACADEMY",0,0,11,48,8,0,0,0,17,1,0,0,35,10,null,274,176,10,null,487274176,487274176,274]
[487,487274178,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487274178,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,274,178,10,null,487274178,487274178,274]
[487,487274181,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,0,3,10,4,null,487274181,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0,0,0,0,0,3,10,null,274,181,10,null,487274181,487274181,274]
[487,487274182,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,487274182,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,274,182,1,null,487274182,487274182,274]
[487,487274198,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487274198,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,274,198,10,null,487274198,487274198,274]
[487,487274229,"PROSPECT HILL ACADEMY",0,0,2,0,2,0,0,0.15160000000000001,null,0,2,0,0,0,0,1,4,null,487274229,"PROSPECT HILL ACADEMY",0,0,2,0,2,0,0,0,2,0,0,0,0,1,null,274,229,1,null,487274229,487274229,274]
[487,487274243,"PROSPECT HILL ACADEMY",0,0,2,1,0,0,0,0.1137,null,0,0,0,0,0,1,7,3,null,487274243,"PROSPECT HILL ACADEMY",0,0,2,1,0,0,0,0,0,0,0,0,1,7,null,274,243,7,null,487274243,487274243,274]
[487,487274244,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,487274244,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0,0,0,0,0,0,1,null,274,244,1,null,487274244,487274244,274]
[487,487274248,"PROSPECT HILL ACADEMY",0,0,3,12,0,0,0,0.56850000000000001,null,0,3,0,0,0,6,8,15,null,487274248,"PROSPECT HILL ACADEMY",0,0,3,12,0,0,0,0,3,0,0,0,6,8,null,274,248,8,null,487274248,487274248,274]
[487,487274262,"PROSPECT HILL ACADEMY",0,0,0,6,0,0,0,{"$f":"ROUND(0.0379*(SUM(Z650:AC650)+(Y650*0.5))+0.0479*AD650,4)","v":0.22739999999999999},null,0,1,0,0,0,2,7,{"$f":"SUM(F650:I650)+ROUND(D650*0.5,0)+ROUND(E650*0.5,0)","v":6},null,487274262,"PROSPECT HILL ACADEMY",0,0,0,6,0,0,0,0,1,0,0,0,2,7,null,274,262,7,null,487274262,487274262,274]
[487,487274274,"PROSPECT HILL ACADEMY",{"$f":"ROUND(X651,0)","v":0},{"$f":"ROUND(Y651,0)","v":0},{"$f":"ROUND(Z651,0)","v":24},{"$f":"ROUND(AA651,0)","v":197},{"$f":"ROUND(AB651,0)","v":34},{"$f":"ROUND(AC651,0)","v":0},{"$f":"ROUND(AD651,0)","v":0},9.6645000000000003,null,{"$f":"ROUND(AE651*0.5,0)","v":0},{"$f":"ROUND(AF651,0)","v":55},{"$f":"ROUND(AG651,0)","v":7},{"$f":"ROUND(AH651,0)","v":0},{"$f":"ROUND(AI651*0.5,0)","v":0},{"$f":"ROUND(AJ651,0)","v":147},{"$f":"AO651","v":10},255,null,487274274,"PROSPECT HILL ACADEMY",0,0,24,197,34,0,0,0,55,7,0,0,147,10,null,274,274,10,null,{"$f":"B651","v":487274274},{"$f":"V651","v":487274274},{"$f":"AM651","v":274}]
[487,487274284,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,487274284,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,274,284,10,null,487274284,487274284,274]
[487,487274285,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,487274285,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,274,285,1,null,487274285,487274285,274]
[487,487274308,"PROSPECT HILL ACADEMY",0,0,1,3,1,0,0,0.1895,null,0,1,0,0,0,1,4,5,null,487274308,"PROSPECT HILL ACADEMY",0,0,1,3,1,0,0,0,1,0,0,0,1,4,null,274,308,4,null,487274308,487274308,274]
[487,487274347,"PROSPECT HILL ACADEMY",0,0,0,4,2,0,0,0.22739999999999999,null,0,1,0,0,0,3,10,6,null,487274347,"PROSPECT HILL ACADEMY",0,0,0,4,2,0,0,0,1,0,0,0,3,10,null,274,347,10,null,487274347,487274347,274]
[488,488219001,"SOUTH SHORE",0,0,1,9,7,12,0,1.0991,null,0,1,0,0,0,5,4,29,null,488219001,"SOUTH SHORE",0,0,1,9,7,12,0,0,1,0,0,0,5,4,null,219,1,4,null,488219001,488219001,219]
[488,488219018,"SOUTH SHORE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,1,10,1,null,488219018,"SOUTH SHORE",0,0,0,1,0,0,0,0,1,0,0,0,1,10,null,219,18,10,null,488219018,488219018,219]
[488,488219035,"SOUTH SHORE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,488219035,"SOUTH SHORE",0,0,0,0,1,1,0,0,0,0,0,0,2,10,null,219,35,10,null,488219035,488219035,219]
[488,488219040,"SOUTH SHORE",0,0,3,4,2,5,0,0.53059999999999996,null,0,0,0,0,0,9,10,14,null,488219040,"SOUTH SHORE",0,0,3,4,2,5,0,0,0,0,0,0,9,10,null,219,40,10,null,488219040,488219040,219]
[488,488219044,"SOUTH SHORE",0,0,5,29,34,25,0,3.5247000000000002,null,0,16,8,5,0,50,10,93,null,488219044,"SOUTH SHORE",0,0,5,29,34,25,0,0,16,8,5,0,50,10,null,219,44,10,null,488219044,488219044,219]
[488,488219052,"SOUTH SHORE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,488219052,"SOUTH SHORE",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,219,52,10,null,488219052,488219052,219]
[488,488219065,"SOUTH SHORE",0,0,0,2,0,3,0,0.1895,null,0,0,0,0,0,0,1,5,null,488219065,"SOUTH SHORE",0,0,0,2,0,3,0,0,0,0,0,0,0,1,null,219,65,1,null,488219065,488219065,219]
[488,488219082,"SOUTH SHORE",0,0,0,2,1,2,0,0.1895,null,0,0,0,0,0,1,4,5,null,488219082,"SOUTH SHORE",0,0,0,2,1,2,0,0,0,0,0,0,1,4,null,219,82,4,null,488219082,488219082,219]
[488,488219083,"SOUTH SHORE",0,0,0,2,1,1,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,488219083,"SOUTH SHORE",0,0,0,2,1,1,0,0,0,0,0,0,0,1,null,219,83,1,null,488219083,488219083,219]
[488,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,219,118,1,null,488219118,488219118,219]
[488,488219122,"SOUTH SHORE",0,0,1,7,6,9,0,0.87170000000000003,null,0,0,0,0,0,3,3,23,null,488219122,"SOUTH SHORE",0,0,1,7,6,9,0,0,0,0,0,0,3,3,null,219,122,3,null,488219122,488219122,219]
[488,488219131,"SOUTH SHORE",0,0,0,2,1,5,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,488219131,"SOUTH SHORE",0,0,0,2,1,5,0,0,0,0,0,0,0,1,null,219,131,1,null,488219131,488219131,219]
[488,488219133,"SOUTH SHORE",0,0,2,5,8,13,0,1.0611999999999999,null,0,3,0,1,0,5,4,28,null,488219133,"SOUTH SHORE",0,0,2,5,8,13,0,0,3,0,1,0,5,4,null,219,133,4,null,488219133,488219133,219]
[488,488219142,"SOUTH SHORE",0,0,1,11,6,11,0,1.0991,null,0,1,0,0,0,6,4,29,null,488219142,"SOUTH SHORE",0,0,1,11,6,11,0,0,1,0,0,0,6,4,null,219,142,4,null,488219142,488219142,219]
[488,488219145,"SOUTH SHORE",0,0,0,6,1,0,0,0.26529999999999998,null,0,0,0,0,0,1,3,7,null,488219145,"SOUTH SHORE",0,0,0,6,1,0,0,0,0,0,0,0,1,3,null,219,145,3,null,488219145,488219145,219]
[488,488219167,"SOUTH SHORE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,488219167,"SOUTH SHORE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,219,167,1,null,488219167,488219167,219]
[488,488219171,"SOUTH SHORE",0,0,0,7,1,7,0,0.56850000000000001,null,0,0,0,0,0,3,4,15,null,488219171,"SOUTH SHORE",0,0,0,7,1,7,0,0,0,0,0,0,3,4,null,219,171,4,null,488219171,488219171,219]
[488,488219189,"SOUTH SHORE",0,0,0,3,0,1,0,0.15160000000000001,null,0,2,0,0,0,3,10,4,null,488219189,"SOUTH SHORE",0,0,0,3,0,1,0,0,2,0,0,0,3,10,null,219,189,10,null,488219189,488219189,219]
[488,488219219,"SOUTH SHORE",0,0,2,4,2,0,0,0.30320000000000003,null,0,2,0,0,0,2,5,8,null,488219219,"SOUTH SHORE",0,0,2,4,2,0,0,0,2,0,0,0,2,5,null,219,219,5,null,488219219,488219219,219]
[488,488219231,"SOUTH SHORE",0,0,4,7,4,14,0,1.0991,null,0,0,0,0,0,4,3,29,null,488219231,"SOUTH SHORE",0,0,4,7,4,14,0,0,0,0,0,0,4,3,null,219,231,3,null,488219231,488219231,219]
[488,488219239,"SOUTH SHORE",0,0,0,4,1,3,0,0.30320000000000003,null,0,0,0,0,0,0,1,8,null,488219239,"SOUTH SHORE",0,0,0,4,1,3,0,0,0,0,0,0,0,1,null,219,239,1,null,488219239,488219239,219]
[488,488219243,"SOUTH SHORE",0,0,0,13,8,1,0,0.83379999999999999,null,0,3,0,0,0,4,4,22,null,488219243,"SOUTH SHORE",0,0,0,13,8,1,0,0,3,0,0,0,4,4,null,219,243,4,null,488219243,488219243,219]
[488,488219244,"SOUTH SHORE",0,0,14,49,52,60,0,6.6325000000000003,null,0,28,8,6,0,54,6,175,null,488219244,"SOUTH SHORE",0,0,14,49,52,60,0,0,28,8,6,0,54,6,null,219,244,6,null,488219244,488219244,219]
[488,488219251,"SOUTH SHORE",0,0,7,50,20,21,0,3.7141999999999999,null,0,5,1,0,0,21,4,98,null,488219251,"SOUTH SHORE",0,0,7,50,20,21,0,0,5,1,0,0,21,4,null,219,251,4,null,488219251,488219251,219]
[488,488219264,"SOUTH SHORE",0,0,3,9,2,9,0,0.87170000000000003,null,0,0,0,0,0,1,1,23,null,488219264,"SOUTH SHORE",0,0,3,9,2,9,0,0,0,0,0,0,1,1,null,219,264,1,null,488219264,488219264,219]
[488,488219293,"SOUTH SHORE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,488219293,"SOUTH SHORE",0,0,0,1,1,0,0,0,0,0,0,0,2,10,null,219,293,10,null,488219293,488219293,219]
[488,488219336,"SOUTH SHORE",0,0,29,105,57,59,0,9.4749999999999996,null,0,23,1,0,0,45,4,250,null,488219336,"SOUTH SHORE",0,0,29,105,57,59,0,0,23,1,0,0,45,4,null,219,336,4,null,488219336,488219336,219]
[488,488219625,"SOUTH SHORE",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,488219625,"SOUTH SHORE",0,0,0,2,2,0,0,0,0,0,0,0,0,1,null,219,625,1,null,488219625,488219625,219]
[488,488219760,"SOUTH SHORE",0,0,0,0,3,3,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,488219760,"SOUTH SHORE",0,0,0,0,3,3,0,0,0,0,0,0,1,3,null,219,760,3,null,488219760,488219760,219]
[488,488219780,"SOUTH SHORE",0,0,2,18,12,12,0,1.6676,null,0,0,0,0,0,17,8,44,null,488219780,"SOUTH SHORE",0,0,2,18,12,12,0,0,0,0,0,0,17,8,null,219,780,8,null,488219780,488219780,219]
[489,489020020,"STURGIS",0,0,0,0,0,175,0,6.6325000000000003,null,0,0,0,1,0,37,4,175,null,489020020,"STURGIS",0,0,0,0,0,175,0,0,0,0,1,0,37,4,null,20,20,4,null,489020020,489020020,20]
[489,489020036,"STURGIS",0,0,0,0,0,113,0,4.2827000000000002,null,0,0,0,1,0,21,4,113,null,489020036,"STURGIS",0,0,0,0,0,113,0,0,0,0,1,0,21,4,null,20,36,4,null,489020036,489020036,20]
[489,489020052,"STURGIS",0,0,0,0,0,9,0,0.34110000000000001,null,0,0,0,0,0,2,5,9,null,489020052,"STURGIS",0,0,0,0,0,9,0,0,0,0,0,0,2,5,null,20,52,5,null,489020052,489020052,20]
[489,489020096,"STURGIS",0,0,0,0,0,87,0,3.2972999999999999,null,0,0,0,0,0,19,4,87,null,489020096,"STURGIS",0,0,0,0,0,87,0,0,0,0,0,0,19,4,null,20,96,4,null,489020096,489020096,20]
[489,489020172,"STURGIS",0,0,0,0,0,49,0,1.8571,null,0,0,0,1,0,5,2,49,null,489020172,"STURGIS",0,0,0,0,0,49,0,0,0,0,1,0,5,2,null,20,172,2,null,489020172,489020172,20]
[489,489020182,"STURGIS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,489020182,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,20,182,10,null,489020182,489020182,20]
[489,489020201,"STURGIS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,489020201,"STURGIS",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,20,201,10,null,489020201,489020201,20]
[489,489020239,"STURGIS",0,0,0,0,0,66,0,2.5013999999999998,null,0,0,0,0,0,8,3,66,null,489020239,"STURGIS",0,0,0,0,0,66,0,0,0,0,0,0,8,3,null,20,239,3,null,489020239,489020239,20]
[489,489020242,"STURGIS",0,0,0,0,0,7,0,0.26529999999999998,null,0,0,0,1,0,4,10,7,null,489020242,"STURGIS",0,0,0,0,0,7,0,0,0,0,1,0,4,10,null,20,242,10,null,489020242,489020242,20]
[489,489020261,"STURGIS",0,0,0,0,0,187,0,7.0872999999999999,null,0,0,0,0,0,26,3,187,null,489020261,"STURGIS",0,0,0,0,0,187,0,0,0,0,0,0,26,3,null,20,261,3,null,489020261,489020261,20]
[489,489020264,"STURGIS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,489020264,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,20,264,1,null,489020264,489020264,20]
[489,489020300,"STURGIS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,489020300,"STURGIS",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,20,300,1,null,489020300,489020300,20]
[489,489020310,"STURGIS",0,0,0,0,0,23,0,0.87170000000000003,null,0,0,0,0,0,2,1,23,null,489020310,"STURGIS",0,0,0,0,0,23,0,0,0,0,0,0,2,1,null,20,310,1,null,489020310,489020310,20]
[489,489020645,"STURGIS",0,0,0,0,0,67,0,2.5392999999999999,null,0,0,0,0,0,17,5,67,null,489020645,"STURGIS",0,0,0,0,0,67,0,0,0,0,0,0,17,5,null,20,645,5,null,489020645,489020645,20]
[489,489020660,"STURGIS",0,0,0,0,0,15,0,0.56850000000000001,null,0,0,0,0,0,5,7,15,null,489020660,"STURGIS",0,0,0,0,0,15,0,0,0,0,0,0,5,7,null,20,660,7,null,489020660,489020660,20]
[489,489020712,"STURGIS",0,0,0,0,0,31,0,1.1749000000000001,null,0,0,0,0,0,3,2,31,null,489020712,"STURGIS",0,0,0,0,0,31,0,0,0,0,0,0,3,2,null,20,712,2,null,489020712,489020712,20]
[489,489020740,"STURGIS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,489020740,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,20,740,1,null,489020740,489020740,20]
[491,491095095,"ATLANTIS",0,0,106,548,325,291,0,48.133000000000003,null,0,84,20,32,0,639,10,1270,null,491095095,"ATLANTIS",0,0,106,548,325,291,0,0,84,20,32,0,639,10,null,95,95,10,null,491095095,491095095,95]
[491,491095201,"ATLANTIS",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,491095201,"ATLANTIS",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,95,201,1,null,491095201,491095201,95]
[491,491095218,"ATLANTIS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,491095218,"ATLANTIS",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,95,218,10,null,491095218,491095218,95]
[491,491095273,"ATLANTIS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,491095273,"ATLANTIS",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,95,273,1,null,491095273,491095273,95]
[491,491095292,"ATLANTIS",0,0,1,1,2,3,0,0.26529999999999998,null,0,0,0,0,0,0,1,7,null,491095292,"ATLANTIS",0,0,1,1,2,3,0,0,0,0,0,0,0,1,null,95,292,1,null,491095292,491095292,95]
[491,491095331,"ATLANTIS",0,0,2,1,1,5,0,0.34110000000000001,null,0,0,0,0,0,5,10,9,null,491095331,"ATLANTIS",0,0,2,1,1,5,0,0,0,0,0,0,5,10,null,95,331,10,null,491095331,491095331,95]
[491,491095650,"ATLANTIS",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,491095650,"ATLANTIS",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,95,650,10,null,491095650,491095650,95]
[491,491095763,"ATLANTIS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,491095763,"ATLANTIS",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,95,763,10,null,491095763,491095763,95]
[492,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,6,0,0,0,0.22739999999999999,null,0,0,0,0,0,6,10,6,null,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,6,0,0,0,0,0,0,0,0,6,10,null,281,137,10,null,492281137,492281137,281]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,64,301,0,0,0,13.833500000000001,null,0,90,0,0,0,291,10,365,null,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,64,301,0,0,0,0,90,0,0,0,291,10,null,281,281,10,null,492281281,492281281,281]
[492,492281325,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,492281325,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,281,325,10,null,492281325,492281325,281]
[493,493057035,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,31,0,{"$f":"ROUND(0.0379*(SUM(Z714:AC714)+(Y714*0.5))+0.0479*AD714,4)","v":1.1749000000000001},null,0,0,0,16,0,15,9,{"$f":"SUM(F714:I714)+ROUND(D714*0.5,0)+ROUND(E714*0.5,0)","v":31},null,493057035,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,31,0,0,0,0,16,0,15,9,null,57,35,9,null,493057035,493057035,57]
[493,493057057,"PHOENIX CHARTER ACADEMY",{"$f":"ROUND(X715,0)","v":0},{"$f":"ROUND(Y715,0)","v":0},{"$f":"ROUND(Z715,0)","v":0},{"$f":"ROUND(AA715,0)","v":0},{"$f":"ROUND(AB715,0)","v":0},{"$f":"ROUND(AC715,0)","v":99},{"$f":"ROUND(AD715,0)","v":0},3.7521,null,{"$f":"ROUND(AE715*0.5,0)","v":0},{"$f":"ROUND(AF715,0)","v":0},{"$f":"ROUND(AG715,0)","v":0},{"$f":"ROUND(AH715,0)","v":59},{"$f":"ROUND(AI715*0.5,0)","v":0},{"$f":"ROUND(AJ715,0)","v":67},{"$f":"AO715","v":10},99,null,493057057,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,99,0,0,0,0,59,0,67,10,null,57,57,10,null,{"$f":"B715","v":493057057},{"$f":"V715","v":493057057},{"$f":"AM715","v":57}]
[493,493057093,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,37,0,1.4023000000000001,null,0,0,0,28,0,14,8,37,null,493057093,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,37,0,0,0,0,28,0,14,8,null,57,93,8,null,493057093,493057093,57]
[493,493057163,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,2,0,4,10,5,null,493057163,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,5,0,0,0,0,2,0,4,10,null,57,163,10,null,493057163,493057163,57]
[493,493057165,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,6,0,0.22739999999999999,null,0,0,0,0,0,3,10,6,null,493057165,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,3,10,null,57,165,10,null,493057165,493057165,57]
[493,493057176,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,493057176,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,57,176,10,null,493057176,493057176,57]
[493,493057248,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,18,0,0.68220000000000003,null,0,0,0,12,0,11,10,18,null,493057248,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,18,0,0,0,0,12,0,11,10,null,57,248,10,null,493057248,493057248,57]
[493,493057262,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,0,1,10,1,null,493057262,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,0,0,0,1,0,1,10,null,57,262,10,null,493057262,493057262,57]
[493,493057274,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,493057274,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,57,274,10,null,493057274,493057274,57]
[493,493057346,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,493057346,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,57,346,10,null,493057346,493057346,57]
[494,494093035,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,1,0,0,0,1,10,2,null,494093035,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,1,0,0,0,1,10,null,93,35,10,null,494093035,494093035,93]
[494,494093056,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,1,0,0,0,0,1,2,null,494093056,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,0,1,0,0,0,0,1,null,93,56,1,null,494093056,494093056,93]
[494,494093057,"PIONEER CS OF SCIENCE",0,0,10,37,23,9,0,2.9941,null,0,19,6,1,0,45,10,79,null,494093057,"PIONEER CS OF SCIENCE",0,0,10,37,23,9,0,0,19,6,1,0,45,10,null,93,57,10,null,494093057,494093057,93]
[494,494093093,"PIONEER CS OF SCIENCE",0,0,18,165,70,109,0,13.719799999999999,null,0,83,11,6,0,158,9,362,null,494093093,"PIONEER CS OF SCIENCE",0,0,18,165,70,109,0,0,83,11,6,0,158,9,null,93,93,9,null,494093093,494093093,93]
[494,494093097,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,494093097,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,93,97,10,null,494093097,494093097,93]
[494,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,93,128,1,null,494093128,494093128,93]
[494,494093149,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,494093149,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,93,149,1,null,494093149,494093149,93]
[494,494093163,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,494093163,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,0,0,0,0,0,1,10,null,93,163,10,null,494093163,494093163,93]
[494,494093165,"PIONEER CS OF SCIENCE",0,0,3,30,10,24,0,2.5392999999999999,null,0,19,1,2,0,41,10,67,null,494093165,"PIONEER CS OF SCIENCE",0,0,3,30,10,24,0,0,19,1,2,0,41,10,null,93,165,10,null,494093165,494093165,93]
[494,494093176,"PIONEER CS OF SCIENCE",0,0,1,4,2,4,0,0.41689999999999999,null,0,1,0,0,0,9,10,11,null,494093176,"PIONEER CS OF SCIENCE",0,0,1,4,2,4,0,0,1,0,0,0,9,10,null,93,176,10,null,494093176,494093176,93]
[494,494093178,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,494093178,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,93,178,1,null,494093178,494093178,93]
[494,494093248,"PIONEER CS OF SCIENCE",0,0,31,80,75,61,0,9.3613,null,0,50,10,2,0,123,9,247,null,494093248,"PIONEER CS OF SCIENCE",0,0,31,80,75,61,0,0,50,10,2,0,123,9,null,93,248,9,null,494093248,494093248,93]
[494,494093262,"PIONEER CS OF SCIENCE",0,0,0,2,0,1,0,0.1137,null,0,0,0,0,0,3,10,3,null,494093262,"PIONEER CS OF SCIENCE",0,0,0,2,0,1,0,0,0,0,0,0,3,10,null,93,262,10,null,494093262,494093262,93]
[494,494093284,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,0,1,1,null,494093284,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,93,284,1,null,494093284,494093284,93]
[494,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,93,291,10,null,494093291,494093291,93]
[494,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0.1137,null,0,0,0,0,0,3,10,3,null,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0,0,0,0,0,3,10,null,93,293,10,null,494093293,494093293,93]
[494,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,3,0,0,0,0,0,0,0,2,10,null,93,346,10,null,494093346,494093346,93]
[494,494093698,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,494093698,"PIONEER CS OF SCIENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,93,698,1,null,494093698,494093698,93]
[496,496201003,"GLOBAL LEARNING",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,496201003,"GLOBAL LEARNING",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,201,3,1,null,496201003,496201003,201]
[496,496201072,"GLOBAL LEARNING",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,0,0,3,10,4,null,496201072,"GLOBAL LEARNING",0,0,0,0,0,4,0,0,0,0,0,0,3,10,null,201,72,10,null,496201072,496201072,201]
[496,496201095,"GLOBAL LEARNING",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,496201095,"GLOBAL LEARNING",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,201,95,10,null,496201095,496201095,201]
[496,496201201,"GLOBAL LEARNING",0,0,0,90,273,134,0,18.836300000000001,null,0,14,23,13,0,315,10,497,null,496201201,"GLOBAL LEARNING",0,0,0,90,273,134,0,0,14,23,13,0,315,10,null,201,201,10,null,496201201,496201201,201]
[496,496201310,"GLOBAL LEARNING",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,496201310,"GLOBAL LEARNING",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,201,310,1,null,496201310,496201310,201]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,0,0,0,0.22739999999999999,null,0,1,0,0,0,0,1,6,null,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,0,0,0,0,1,0,0,0,0,1,null,117,5,1,null,497117005,497117005,117]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,11,53,19,0,0,3.1457000000000002,null,0,3,2,0,0,16,4,83,null,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,11,53,19,0,0,0,3,2,0,0,16,4,null,117,8,4,null,497117008,497117008,117]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,9,7,4,0,0.75800000000000001,null,0,0,0,0,0,4,4,20,null,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,9,7,4,0,0,0,0,0,0,4,4,null,117,24,4,null,497117024,497117024,117]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,9,3,0,0.75800000000000001,null,0,0,0,0,0,7,8,20,null,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,9,3,0,0,0,0,0,0,7,8,null,117,61,8,null,497117061,497117061,117]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,0,0,0.1895,null,0,0,0,0,0,1,4,5,null,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,0,0,0,0,0,0,0,1,4,null,117,74,4,null,497117074,497117074,117]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,17,8,5,0,1.2128000000000001,null,0,1,0,0,0,4,3,32,null,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,17,8,5,0,0,1,0,0,0,4,3,null,117,86,3,null,497117086,497117086,117]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,117,87,10,null,497117087,497117087,117]
[497,497117091,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,497117091,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,117,91,1,null,497117091,497117091,117]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,6,2,1,0,0.45479999999999998,null,0,0,0,0,0,1,1,12,null,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,6,2,1,0,0,0,0,0,0,1,1,null,117,111,1,null,497117111,497117111,117]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,3,1,0,0.45479999999999998,null,0,0,0,1,0,1,1,12,null,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,3,1,0,0,0,0,1,0,1,1,null,117,114,1,null,497117114,497117114,117]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,15,6,6,0,1.1749000000000001,null,0,0,0,0,0,0,1,31,null,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,15,6,6,0,0,0,0,0,0,0,1,null,117,117,1,null,497117117,497117117,117]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,9,11,10,0,1.2128000000000001,null,0,0,0,0,0,7,4,32,null,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,9,11,10,0,0,0,0,0,0,7,4,null,117,137,4,null,497117137,497117137,117]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,4,0,0,0,0.1895,null,0,0,0,0,0,0,1,5,null,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,4,0,0,0,0,0,0,0,0,0,1,null,117,154,1,null,497117154,497117154,117]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,4,0,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,4,0,0,0,0,0,0,0,1,3,null,117,159,3,null,497117159,497117159,117]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,5,19,24,11,0,2.2361,null,0,0,0,1,0,5,1,59,null,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,5,19,24,11,0,0,0,0,1,0,5,1,null,117,210,1,null,497117210,497117210,117]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,0,0,0,0.15160000000000001,null,0,0,0,0,0,0,1,4,null,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,117,223,1,null,497117223,497117223,117]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,1,0,0,0,0,0,0,0,0,1,null,117,272,1,null,497117272,497117272,117]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,15,13,10,0,1.516,null,0,1,0,0,0,1,1,40,null,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,15,13,10,0,0,1,0,0,0,1,1,null,117,278,1,null,497117278,497117278,117]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,24,19,17,0,2.5013999999999998,null,0,2,0,0,0,34,10,66,null,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,24,19,17,0,0,2,0,0,0,34,10,null,117,281,10,null,497117281,497117281,117]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,1,0,0,0.26529999999999998,null,0,0,0,0,0,2,6,7,null,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,1,0,0,0,0,0,0,0,2,6,null,117,325,6,null,497117325,497117325,117]
[497,497117327,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,497117327,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,117,327,1,null,497117327,497117327,117]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,0,0,0,0,0,0,1,null,117,332,1,null,497117332,497117332,117]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,0,0,0.1895,null,0,0,0,0,0,3,10,5,null,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,1,0,0,0,0,0,0,0,3,10,null,117,340,10,null,497117340,497117340,117]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,19,23,0,1.5918000000000001,null,0,0,2,2,0,7,3,42,null,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,19,23,0,0,0,2,2,0,7,3,null,117,605,3,null,497117605,497117605,117]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,5,3,0,0.30320000000000003,null,0,0,0,0,0,1,3,8,null,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,5,3,0,0,0,0,0,0,1,3,null,117,670,3,null,497117670,497117670,117]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,8,2,3,0,0.56850000000000001,null,0,1,0,0,0,5,7,15,null,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,8,2,3,0,0,1,0,0,0,5,7,null,117,674,7,null,497117674,497117674,117]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,0,0,0,0,0,0,0,0,0,1,10,null,117,680,10,null,497117680,497117680,117]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,3,1,0,0.15160000000000001,null,0,0,0,0,0,2,10,4,null,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,3,1,0,0,0,0,0,0,2,10,null,117,683,10,null,497117683,497117683,117]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,117,750,1,null,497117750,497117750,117]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,117,755,1,null,497117755,497117755,117]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,0,0,0,0,0,0,1,null,117,766,1,null,497117766,497117766,117]
[498,498281061,"VERITAS PREPARATORY",0,0,0,1,0,0,0,{"$f":"ROUND(0.0379*(SUM(Z778:AC778)+(Y778*0.5))+0.0479*AD778,4)","v":3.7900000000000003E-2},null,0,0,0,0,0,0,1,{"$f":"SUM(F778:I778)+ROUND(D778*0.5,0)+ROUND(E778*0.5,0)","v":1},null,498281061,"VERITAS PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,61,1,null,498281061,498281061,281]
[498,498281281,"VERITAS PREPARATORY",{"$f":"ROUND(X779,0)","v":0},{"$f":"ROUND(Y779,0)","v":0},{"$f":"ROUND(Z779,0)","v":0},{"$f":"ROUND(AA779,0)","v":114},{"$f":"ROUND(AB779,0)","v":232},{"$f":"ROUND(AC779,0)","v":0},{"$f":"ROUND(AD779,0)","v":0},13.1134,null,{"$f":"ROUND(AE779*0.5,0)","v":0},{"$f":"ROUND(AF779,0)","v":13},{"$f":"ROUND(AG779,0)","v":28},{"$f":"ROUND(AH779,0)","v":0},{"$f":"ROUND(AI779*0.5,0)","v":0},{"$f":"ROUND(AJ779,0)","v":278},{"$f":"AO779","v":10},346,null,498281281,"VERITAS PREPARATORY",0,0,0,114,232,0,0,0,13,28,0,0,278,10,null,281,281,10,null,{"$f":"B779","v":498281281},{"$f":"V779","v":498281281},{"$f":"AM779","v":281}]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,71,53,0,4.6996000000000002,null,0,0,3,1,0,54,9,124,null,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,71,53,0,0,0,3,1,0,54,9,null,61,61,9,null,499061061,499061061,61]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,4,10,5,null,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,2,3,0,0,0,0,0,0,4,10,null,61,137,10,null,499061137,499061137,61]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,6,4,0,0.379,null,0,0,0,0,0,4,8,10,null,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,6,4,0,0,0,0,0,0,4,8,null,61,161,8,null,499061161,499061161,61]
[499,499061227,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,499061227,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,61,227,1,null,499061227,499061227,61]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,61,278,1,null,499061278,499061278,61]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,178,170,0,13.1892,null,0,0,13,1,0,182,10,348,null,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,178,170,0,0,0,13,1,0,182,10,null,61,281,10,null,499061281,499061281,61]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,9,10,0,0.72009999999999996,null,0,0,1,0,0,14,10,19,null,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,9,10,0,0,0,1,0,0,14,10,null,61,332,10,null,499061332,499061332,61]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,18,0,0.68220000000000003,null,0,0,0,0,0,13,10,18,null,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,18,0,0,0,0,0,0,13,10,null,61,61,10,null,3501061061,3501061061,61]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,183,0,6.9356999999999998,null,0,0,0,27,0,156,10,183,null,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,183,0,0,0,0,27,0,156,10,null,61,137,10,null,3501061137,3501061137,61]
[3501,3501061161,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3501061161,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,61,161,1,null,3501061161,3501061161,61]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,61,210,1,null,3501061210,3501061210,61]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,61,278,10,null,3501061278,3501061278,61]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,65,0,2.4634999999999998,null,0,0,0,2,0,60,10,65,null,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,65,0,0,0,0,2,0,60,10,null,61,281,10,null,3501061281,3501061281,61]
[3501,3501061309,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3501061309,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,61,309,10,null,3501061309,3501061309,61]
[3501,3501061325,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3501061325,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,61,325,10,null,3501061325,3501061325,61]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,0,2,10,3,null,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0,0,0,1,0,2,10,null,61,332,10,null,3501061332,3501061332,61]
[3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3502281061,"BAYSTATE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,281,61,10,null,3502281061,3502281061,281]
[3502,3502281137,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3502281137,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,281,137,10,null,3502281137,3502281137,281]
[3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,245,253,0,18.874199999999998,null,0,0,29,36,0,388,10,498,null,3502281281,"BAYSTATE ACADEMY",0,0,0,0,245,253,0,0,0,29,36,0,388,10,null,281,281,10,null,3502281281,3502281281,281]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,1,2,2,0,0,0.1895,null,0,0,0,0,0,2,8,5,null,3503160031,"COLLEGIATE CS OF LOWELL",0,0,1,2,2,0,0,0,0,0,0,0,2,8,null,160,31,8,null,3503160031,3503160031,160]
[3503,3503160044,"COLLEGIATE CS OF LOWELL",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,3503160044,"COLLEGIATE CS OF LOWELL",0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,160,44,1,null,3503160044,3503160044,160]
[3503,3503160048,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3503160048,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,48,1,null,3503160048,3503160048,160]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,4,0,0,0,0,0,0,0,0,1,5,null,160,56,5,null,3503160056,3503160056,160]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,1,45,11,0,0,2.1602999999999999,null,0,5,0,0,0,15,5,57,null,3503160079,"COLLEGIATE CS OF LOWELL",0,0,1,45,11,0,0,0,5,0,0,0,15,5,null,160,79,5,null,3503160079,3503160079,160]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3503160149,"COLLEGIATE CS OF LOWELL",0,0,1,1,0,0,0,0,0,0,0,0,2,10,null,160,149,10,null,3503160149,3503160149,160]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,95,480,187,0,0,28.879799999999999,null,0,139,45,0,0,381,10,762,null,3503160160,"COLLEGIATE CS OF LOWELL",0,0,95,480,187,0,0,0,139,45,0,0,381,10,null,160,160,10,null,3503160160,3503160160,160]
[3503,3503160295,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,3503160295,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,160,295,1,null,3503160295,3503160295,160]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,1,4,1,0,0,0.22739999999999999,null,0,1,0,0,0,6,10,6,null,3503160301,"COLLEGIATE CS OF LOWELL",0,0,1,4,1,0,0,0,1,0,0,0,6,10,null,160,301,10,null,3503160301,3503160301,160]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,0,1,1,null,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,160,673,1,null,3503160673,3503160673,160]
[3503,3503160735,"COLLEGIATE CS OF LOWELL",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,4,10,4,null,3503160735,"COLLEGIATE CS OF LOWELL",0,0,0,4,0,0,0,0,0,0,0,0,4,10,null,160,735,10,null,3503160735,3503160735,160]
[3504,3504035035,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,235,0,8.9064999999999994,null,0,0,0,52,0,151,10,235,null,3504035035,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,235,0,0,0,0,52,0,151,10,null,35,35,10,null,3504035035,3504035035,35]
[3504,3504035044,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3504035044,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,35,44,10,null,3504035044,3504035044,35]
[3504,3504035088,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3504035088,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,88,10,null,3504035088,3504035088,35]
[3504,3504035163,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3504035163,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,163,10,null,3504035163,3504035163,35]
[3504,3504035189,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,3504035189,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,35,189,10,null,3504035189,3504035189,35]
[3504,3504035220,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,0,1,10,1,null,3504035220,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,1,0,1,10,null,35,220,10,null,3504035220,3504035220,35]
[3504,3504035244,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,1,0,1,10,2,null,3504035244,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,0,0,0,1,0,1,10,null,35,244,10,null,3504035244,3504035244,35]
[3504,3504035308,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3504035308,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,35,308,10,null,3504035308,3504035308,35]
[3506,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,262,35,10,null,3506262035,3506262035,262]
[3506,3506262049,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,1,0,0,2,10,2,null,3506262049,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,0,0,1,0,0,2,10,null,262,49,10,null,3506262049,3506262049,262]
[3506,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,262,57,10,null,3506262057,3506262057,262]
[3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,262,71,1,null,3506262071,3506262071,262]
[3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,0,5,0,0.1895,null,0,0,0,1,0,1,4,5,null,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,0,5,0,0,0,0,1,0,1,4,null,262,93,4,null,3506262093,3506262093,262]
[3506,3506262105,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3506262105,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,262,105,10,null,3506262105,3506262105,262]
[3506,3506262128,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3506262128,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,262,128,1,null,3506262128,3506262128,262]
[3506,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,2,10,3,null,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,0,0,2,10,null,262,149,10,null,3506262149,3506262149,262]
[3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,59,89,0,5.6092000000000004,null,0,0,28,20,0,62,8,148,null,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,59,89,0,0,0,28,20,0,62,8,null,262,163,8,null,3506262163,3506262163,262]
[3506,3506262164,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3506262164,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,262,164,1,null,3506262164,3506262164,262]
[3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,14,42,0,2.1223999999999998,null,0,0,5,2,0,16,6,56,null,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,14,42,0,0,0,5,2,0,16,6,null,262,165,6,null,3506262165,3506262165,262]
[3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,2,8,0,0.379,null,0,0,0,1,0,3,6,10,null,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,2,8,0,0,0,0,1,0,3,6,null,262,176,6,null,3506262176,3506262176,262]
[3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,4,2,0,0.22739999999999999,null,0,0,1,0,0,3,10,6,null,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,4,2,0,0,0,1,0,0,3,10,null,262,178,10,null,3506262178,3506262178,262]
[3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,7,9,0,0.60640000000000005,null,0,0,2,1,0,4,5,16,null,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,7,9,0,0,0,2,1,0,4,5,null,262,229,5,null,3506262229,3506262229,262]
[3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,5,7,0,0.45479999999999998,null,0,0,2,1,0,4,7,12,null,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,5,7,0,0,0,2,1,0,4,7,null,262,248,7,null,3506262248,3506262248,262]
[3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,2,5,0,0.26529999999999998,null,0,0,2,1,0,2,6,7,null,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,2,5,0,0,0,2,1,0,2,6,null,262,258,6,null,3506262258,3506262258,262]
[3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,34,40,0,2.8046000000000002,null,0,0,12,4,0,15,4,74,null,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,34,40,0,0,0,12,4,0,15,4,null,262,262,4,null,3506262262,3506262262,262]
[3506,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,2,1,0,0.1137,null,0,0,0,1,0,0,1,3,null,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,2,1,0,0,0,0,1,0,0,1,null,262,274,1,null,3506262274,3506262274,262]
[3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0.1137,null,0,0,1,0,0,0,1,3,null,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0,0,1,0,0,0,1,null,262,284,1,null,3506262284,3506262284,262]
[3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,262,295,1,null,3506262295,3506262295,262]
[3506,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,262,305,1,null,3506262305,3506262305,262]
[3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,262,346,10,null,3506262346,3506262346,262]
[3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,2,3,0,0.1895,null,0,0,1,0,0,1,4,5,null,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,2,3,0,0,0,1,0,0,1,4,null,262,347,4,null,3506262347,3506262347,262]
[3507,3507201201,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,217,0,8.2242999999999995,null,0,0,0,46,0,164,10,217,null,3507201201,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,217,0,0,0,0,46,0,164,10,null,201,201,10,null,3507201201,3507201201,201]
[3508,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,6,0,{"$f":"ROUND(0.0379*(SUM(Z842:AC842)+(Y842*0.5))+0.0479*AD842,4)","v":0.22739999999999999},null,0,0,0,1,0,5,10,{"$f":"SUM(F842:I842)+ROUND(D842*0.5,0)+ROUND(E842*0.5,0)","v":6},null,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,6,0,0,0,0,1,0,5,10,null,281,61,10,null,3508281061,3508281061,281]
[3508,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"ROUND(X843,0)","v":0},{"$f":"ROUND(Y843,0)","v":0},{"$f":"ROUND(Z843,0)","v":0},{"$f":"ROUND(AA843,0)","v":0},{"$f":"ROUND(AB843,0)","v":0},{"$f":"ROUND(AC843,0)","v":4},{"$f":"ROUND(AD843,0)","v":0},0.15160000000000001,null,{"$f":"ROUND(AE843*0.5,0)","v":0},{"$f":"ROUND(AF843,0)","v":0},{"$f":"ROUND(AG843,0)","v":0},{"$f":"ROUND(AH843,0)","v":0},{"$f":"ROUND(AI843*0.5,0)","v":0},{"$f":"ROUND(AJ843,0)","v":4},{"$f":"AO843","v":10},4,null,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,4,0,0,0,0,0,0,4,10,null,281,137,10,null,{"$f":"B843","v":3508281137},{"$f":"V843","v":3508281137},{"$f":"AM843","v":281}]
[3508,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,186,0,7.0494000000000003,null,0,0,0,36,0,172,10,186,null,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,186,0,0,0,0,36,0,172,10,null,281,281,10,null,3508281281,3508281281,281]
[3508,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,10,2,null,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,0,0,0,0,0,2,10,null,281,332,10,null,3508281332,3508281332,281]
[3509,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,95,72,10,null,3509095072,3509095072,95]
[3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,318,145,0,17.547699999999999,null,0,0,104,54,0,302,10,463,null,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,318,145,0,0,0,104,54,0,302,10,null,95,95,10,null,3509095095,3509095095,95]
[3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,95,201,1,null,3509095201,3509095201,95]
[3509,3509095763,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,0,0,1,1,null,3509095763,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,1,0,0,1,null,95,763,1,null,3509095763,3509095763,95]
[3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0,0,0,0,0,2,10,null,281,61,10,null,3510281061,3510281061,281]
[3510,3510281210,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3510281210,"SPRINGFIELD PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,0,1,10,null,281,210,10,null,3510281210,3510281210,281]
[3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,209,0,0,0,9.9677000000000007,null,0,56,0,0,0,211,10,263,null,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,209,0,0,0,0,56,0,0,0,211,10,null,281,281,10,null,3510281281,3510281281,281]
[3510,3510281293,"SPRINGFIELD PREPARATORY",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3510281293,"SPRINGFIELD PREPARATORY",0,0,1,0,0,0,0,0,0,0,0,0,1,10,null,281,293,10,null,3510281293,3510281293,281]
[3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0.1137,null,0,1,0,0,0,2,10,3,null,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0,1,0,0,0,2,10,null,281,332,10,null,3510281332,3510281332,281]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,0,1,10,null,44,35,10,null,3513044035,3513044035,44]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,264,171,0,16.486499999999999,null,0,0,34,20,0,225,10,435,null,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,264,171,0,0,0,34,20,0,225,10,null,44,44,10,null,3513044044,3513044044,44]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,0,1,10,null,44,95,10,null,3513044095,3513044095,44]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,46,24,0,2.653,null,0,0,3,0,0,30,8,70,null,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,46,24,0,0,0,3,0,0,30,8,null,44,244,8,null,3513044244,3513044244,44]
[3513,3513044251,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3513044251,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,44,251,1,null,3513044251,3513044251,44]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,16,5,0,0.79590000000000005,null,0,0,0,0,0,7,7,21,null,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,16,5,0,0,0,0,0,0,7,7,null,44,293,7,null,3513044293,3513044293,44]
[3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,0,0,0,0,0,0,1,null,44,323,1,null,3513044323,3513044323,44]
[3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,178,0,0,6.7462,null,0,0,44,0,0,155,10,178,null,3514281281,"LIBERTAS ACADEMY",0,0,0,0,178,0,0,0,0,44,0,0,155,10,null,281,281,10,null,3514281281,3514281281,281]
[3515,3515287043,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3515287043,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,287,43,1,null,3515287043,3515287043,287]
[3515,3515287045,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3515287045,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,287,45,1,null,3515287045,3515287045,287]
[3515,3515287135,"OLD STURBRIDGE ACADEMY ",0,0,3,1,0,0,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,3515287135,"OLD STURBRIDGE ACADEMY ",0,0,3,1,0,0,0,0,0,0,0,0,1,5,null,287,135,5,null,3515287135,3515287135,287]
[3515,3515287151,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3515287151,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,287,151,1,null,3515287151,3515287151,287]
[3515,3515287191,"OLD STURBRIDGE ACADEMY ",0,0,8,18,0,0,0,0.98540000000000005,null,0,0,0,0,0,6,5,26,null,3515287191,"OLD STURBRIDGE ACADEMY ",0,0,8,18,0,0,0,0,0,0,0,0,6,5,null,287,191,5,null,3515287191,3515287191,287]
[3515,3515287215,"OLD STURBRIDGE ACADEMY ",0,0,0,5,0,0,0,0.1895,null,0,0,0,0,0,2,8,5,null,3515287215,"OLD STURBRIDGE ACADEMY ",0,0,0,5,0,0,0,0,0,0,0,0,2,8,null,287,215,8,null,3515287215,3515287215,287]
[3515,3515287227,"OLD STURBRIDGE ACADEMY ",0,0,2,4,0,0,0,0.22739999999999999,null,0,1,0,0,0,3,10,6,null,3515287227,"OLD STURBRIDGE ACADEMY ",0,0,2,4,0,0,0,0,1,0,0,0,3,10,null,287,227,10,null,3515287227,3515287227,287]
[3515,3515287277,"OLD STURBRIDGE ACADEMY ",0,0,11,72,0,0,0,3.1457000000000002,null,0,11,0,0,0,39,9,83,null,3515287277,"OLD STURBRIDGE ACADEMY ",0,0,11,72,0,0,0,0,11,0,0,0,39,9,null,287,277,9,null,3515287277,3515287277,287]
[3515,3515287287,"OLD STURBRIDGE ACADEMY ",0,0,1,10,0,0,0,0.41689999999999999,null,0,0,0,0,0,1,2,11,null,3515287287,"OLD STURBRIDGE ACADEMY ",0,0,1,10,0,0,0,0,0,0,0,0,1,2,null,287,287,2,null,3515287287,3515287287,287]
[3515,3515287306,"OLD STURBRIDGE ACADEMY ",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,0,1,3,null,3515287306,"OLD STURBRIDGE ACADEMY ",0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,287,306,1,null,3515287306,3515287306,287]
[3515,3515287316,"OLD STURBRIDGE ACADEMY ",0,0,2,7,0,0,0,0.34110000000000001,null,0,1,0,0,0,4,9,9,null,3515287316,"OLD STURBRIDGE ACADEMY ",0,0,2,7,0,0,0,0,1,0,0,0,4,9,null,287,316,9,null,3515287316,3515287316,287]
[3515,3515287658,"OLD STURBRIDGE ACADEMY ",0,0,1,5,0,0,0,0.22739999999999999,null,0,0,0,0,0,1,3,6,null,3515287658,"OLD STURBRIDGE ACADEMY ",0,0,1,5,0,0,0,0,0,0,0,0,1,3,null,287,658,3,null,3515287658,3515287658,287]
[3515,3515287767,"OLD STURBRIDGE ACADEMY ",0,0,11,30,0,0,0,1.5539000000000001,null,0,0,0,0,0,10,5,41,null,3515287767,"OLD STURBRIDGE ACADEMY ",0,0,11,30,0,0,0,0,0,0,0,0,10,5,null,287,767,5,null,3515287767,3515287767,287]
[3515,3515287778,"OLD STURBRIDGE ACADEMY ",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,0,2,10,3,null,3515287778,"OLD STURBRIDGE ACADEMY ",0,0,1,2,0,0,0,0,0,0,0,0,2,10,null,287,778,10,null,3515287778,3515287778,287]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,26,2,0,1.0611999999999999,null,0,0,1,0,0,7,5,28,null,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,26,2,0,0,0,1,0,0,7,5,null,332,5,5,null,3516332005,3516332005,332]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,13,1,0,0.53059999999999996,null,0,0,1,0,0,7,10,14,null,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,13,1,0,0,0,1,0,0,7,10,null,332,61,10,null,3516332061,3516332061,332]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,0,1,10,1,null,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,0,0,0,1,0,1,10,null,332,87,10,null,3516332087,3516332087,332]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,31,7,0,1.4401999999999999,null,0,0,8,1,0,24,10,38,null,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,31,7,0,0,0,8,1,0,24,10,null,332,137,10,null,3516332137,3516332137,332]
[3516,3516332159,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3516332159,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,332,159,1,null,3516332159,3516332159,332]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,0,1,2,null,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,1,0,0,0,0,0,0,0,1,null,332,278,1,null,3516332278,3516332278,332]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,36,14,0,1.895,null,0,0,8,1,0,38,10,50,null,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,36,14,0,0,0,8,1,0,38,10,null,332,281,10,null,3516332281,3516332281,332]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,35,10,0,1.7055,null,0,0,0,1,0,15,7,45,null,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,35,10,0,0,0,0,1,0,15,7,null,332,325,7,null,3516332325,3516332325,332]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,24,4,0,1.0611999999999999,null,0,0,2,2,0,17,10,28,null,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,24,4,0,0,0,2,2,0,17,10,null,332,332,10,null,3516332332,3516332332,332]
[3516,3516332672,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3516332672,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,332,672,10,null,3516332672,3516332672,332]
[3516,3516332680,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3516332680,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,332,680,1,null,3516332680,3516332680,332]
[3517,3517239036,"MAP ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,3517239036,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,239,36,10,null,3517239036,3517239036,239]
[3517,3517239044,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239044,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,44,1,null,3517239044,3517239044,239]
[3517,3517239052,"MAP ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,0,0,3,10,5,null,3517239052,"MAP ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,3,10,null,239,52,10,null,3517239052,3517239052,239]
[3517,3517239096,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3517239096,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,239,96,10,null,3517239096,3517239096,239]
[3517,3517239099,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239099,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,99,1,null,3517239099,3517239099,239]
[3517,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,165,1,null,3517239165,3517239165,239]
[3517,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,239,167,10,null,3517239167,3517239167,239]
[3517,3517239171,"MAP ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,10,2,null,3517239171,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,1,10,null,239,171,10,null,3517239171,3517239171,239]
[3517,3517239182,"MAP ACADEMY",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,0,0,1,5,4,null,3517239182,"MAP ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,1,5,null,239,182,5,null,3517239182,3517239182,239]
[3517,3517239201,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239201,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,201,1,null,3517239201,3517239201,239]
[3517,3517239231,"MAP ACADEMY",0,0,0,0,0,7,0,0.26529999999999998,null,0,0,0,0,0,4,10,7,null,3517239231,"MAP ACADEMY",0,0,0,0,0,7,0,0,0,0,0,0,4,10,null,239,231,10,null,3517239231,3517239231,239]
[3517,3517239239,"MAP ACADEMY",0,0,0,0,0,72,0,2.7288000000000001,null,0,0,0,0,0,43,10,72,null,3517239239,"MAP ACADEMY",0,0,0,0,0,72,0,0,0,0,0,0,43,10,null,239,239,10,null,3517239239,3517239239,239]
[3517,3517239243,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239243,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,243,1,null,3517239243,3517239243,239]
[3517,3517239293,"MAP ACADEMY",0,0,0,0,0,6,0,0.22739999999999999,null,0,0,0,0,0,4,10,6,null,3517239293,"MAP ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,4,10,null,239,293,10,null,3517239293,3517239293,239]
[3517,3517239310,"MAP ACADEMY",0,0,0,0,0,12,0,0.45479999999999998,null,0,0,0,0,0,9,10,12,null,3517239310,"MAP ACADEMY",0,0,0,0,0,12,0,0,0,0,0,0,9,10,null,239,310,10,null,3517239310,3517239310,239]
[3517,3517239336,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,10,1,null,3517239336,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,239,336,10,null,3517239336,3517239336,239]
[3517,3517239625,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239625,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,625,1,null,3517239625,3517239625,239]
[3517,3517239740,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,0,1,1,null,3517239740,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,1,null,239,740,1,null,3517239740,3517239740,239]
[3517,3517239760,"MAP ACADEMY",0,0,0,0,0,9,0,{"$f":"ROUND(0.0379*(SUM(Z906:AC906)+(Y906*0.5))+0.0479*AD906,4)","v":0.34110000000000001},null,0,0,0,0,0,5,10,{"$f":"SUM(F906:I906)+ROUND(D906*0.5,0)+ROUND(E906*0.5,0)","v":9},null,3517239760,"MAP ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,5,10,null,239,760,10,null,3517239760,3517239760,239]
[3517,3517239780,"MAP ACADEMY",{"$f":"ROUND(X907,0)","v":0},{"$f":"ROUND(Y907,0)","v":0},{"$f":"ROUND(Z907,0)","v":0},{"$f":"ROUND(AA907,0)","v":0},{"$f":"ROUND(AB907,0)","v":0},{"$f":"ROUND(AC907,0)","v":1},{"$f":"ROUND(AD907,0)","v":0},3.7900000000000003E-2,null,{"$f":"ROUND(AE907*0.5,0)","v":0},{"$f":"ROUND(AF907,0)","v":0},{"$f":"ROUND(AG907,0)","v":0},{"$f":"ROUND(AH907,0)","v":0},{"$f":"ROUND(AI907*0.5,0)","v":0},{"$f":"ROUND(AJ907,0)","v":1},{"$f":"AO907","v":10},1,null,3517239780,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,1,10,null,239,780,10,null,{"$f":"B907","v":3517239780},{"$f":"V907","v":3517239780},{"$f":"AM907","v":239}]
[3518,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,6,0,0.22739999999999999,null,0,0,0,0,0,6,10,6,null,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,6,0,0,0,0,0,0,6,10,null,149,128,10,null,3518149128,3518149128,149]
[3518,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,103,0,3.9037000000000002,null,0,0,0,28,0,71,10,103,null,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,103,0,0,0,0,28,0,71,10,null,149,149,10,null,3518149149,3518149149,149]
[3518,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,6,0,0.22739999999999999,null,0,0,0,3,0,5,10,6,null,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,6,0,0,0,0,3,0,5,10,null,149,160,10,null,3518149160,3518149160,149]
[3518,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,1,0,2,10,4,null,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,4,0,0,0,0,1,0,2,10,null,149,181,10,null,3518149181,3518149181,149]
[9999,999999999,"State Total",{"$f":"SUBTOTAL(9,D10:D911)","v":567},{"$f":"SUBTOTAL(9,E10:E911)","v":0},2602,14081,13721,12577,0,1628.97990000001,0,85,3271,1425,980,158,20604,"--",43274,null,999999999,"State Total",{"$f":"SUM(X10:X911)","v":567},0,2602,14081,13721,12577,{"$f":"SUM(AD10:AD911)","v":0},161,3271,1425,980,308,20604,"--",null,"--","--","--"]
[]
[9999,999999999,"FY19 State Total - PROJd",589,0,2578,13591,13118,11427,"--","--","--","--",null,"--","--","--",19194,"--",41019]
[]
[null,null,null,{"$f":"IFERROR((D912-D914)/D914*100,\"--\")","v":-3.7351443123938877},{"$f":"IFERROR((E912-E914)/E914*100,\"--\")","v":"--"},{"$f":"IFERROR((F912-F914)/F914*100,\"--\")","v":0.93095422808378592},3.6053270546685305,4.5967373075163893,10.063883784020303,null,null,null,null,null,null,null,null,{"$f":"IFERROR((Q912-R914)/R914*100,\"--\")","v":-99.17682609148693},null,{"$f":"IFERROR((T912-T914)/T914*100,\"--\")","v":5.4974524001072673}]

{"sheet":"fnd enro explain","index":4,"n_rows":49,"n_cols":41,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Massachusetts Department of Education"]
[" Office of School Finance"]
[" FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,"Draft at time of run, 5/7/2019",null,"FY20 Governor's Budget",null,null,null,null,null,null,null,null,null,null,null,"2019-01-14",null,"Prior Year",null,null,null,null,null,null,null,null,null,null,null,"2018-05-01"]
[]
["Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, "]
["groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils and traditional or Path vocational pupils.   Pupils are further divided into program groups: pre-",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils or English language learners (ELL).   Pupils are further divided into program groups: pre-"]
["through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6"]
["vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.  The Path enrollment categories are new in FY20.  See below."]
["Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",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,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost"]
["of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment."]
["PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the SPED FTE increment."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment."]
["The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",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,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
["same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment."]
["halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The SPED increment FTE is "]
["Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",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,"determined by formula.  The formula determines SPED FTE to be 3.75% of grade K - 12 enrollment.  PK enrollment"]
["determined by formula.  Special education FTE is set at 3.79% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the SPED FTE to a whole number.  Charter foundation budets"]
["is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.75% of grade K - 12 regular ed and Path enrollment.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"do not round, returning enrollment to the 4th decimal point, as there are many rates based on only one (1) pupil."]
["round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets"]
["pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior to FY17 October SIMS was the sole source for foundation enrollment.  In FY16 six (6) charter schools "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
["FY20 Changes",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,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
["FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools."]
["in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"In FY17 DESE transistioned to the ECODIS low income model.  ECODIS low income is sourced from the"]
[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,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"There is the  addition of non-chapter 74 vocational program identified as Early College Innovation Pathways enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
["FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Three categories have been set up, but only one population identified, Path1.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
["role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Path enrollment is duplicately reported in the regular education high school cohort.  Foundation enrollment ",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deductions the enrollment from regular education high school enrollment."]
["FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
["did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions"]
["percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
["schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount."]
["Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
["direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
["given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
["June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
["A different rate is presented for each regular ed & chapter 74 voke cohort.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort."]

{"sheet":"charterinfo","index":5,"n_rows":911,"n_cols":14,"rows_kept":911,"cut":false,"hidden":true,"merged":[]}
["source:  this file, due to chalocsend campus fixes",null,null,"Input fnd enro chalocsend",null,null,null,null,null,495]
[]
[]
[]
[]
[]
["Cha","Order",null,null,"Cha","Campus","Send","# of District/","Wage",null,"Above","Found","Above","Fac"]
["Lea","#","Drop Down Menu Chalocsend","chalocsend","Lea","Lea","Lea","Campuses","Adj Factor","Decile","Fnd %","Rate","Fnd Rate","Rate"]
[null,"a",null,"b"]
[{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,1,3)),VALUE(MID(D10,1,4)))","v":409},1,{"$f":"IF(H10=1,A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(G10,code436,2)&\" pupils\",IF(OR(A10=450,A10=466),A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" District - \"&VLOOKUP(G10,code436,2)&\" pupils\",A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" Campus - \"&VLOOKUP(G10,code436,2)&\" pupils\"))","v":"409 - ALMA DEL MAR Charter School - DARTMOUTH pupils"},409201072,{"$f":"A10","v":409},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,4,3)),VALUE(MID(D10,5,3)))","v":201},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,7,3)),VALUE(MID(D10,8,3)))","v":72},{"$f":"IF(OR(A10=410,A10=466,A10=487),2,1)","v":1},{"$f":"VLOOKUP(F10,distinfo,4)","v":1},{"$f":"VLOOKUP(D10,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D10,rate_chafnd,40,FALSE)>0,VLOOKUP(D10,rate_chafnd,40),VLOOKUP(G10,distinfo,8))","v":11418},null,{"$f":"VLOOKUP(G10,distinfo,10)","v":0}]
[{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,1,3)),VALUE(MID(D11,1,4)))","v":409},2,{"$f":"IF(H11=1,A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(G11,code436,2)&\" pupils\",IF(OR(A11=450,A11=466),A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(F11,code436,2)&\" District - \"&VLOOKUP(G11,code436,2)&\" pupils\",A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(F11,code436,2)&\" Campus - \"&VLOOKUP(G11,code436,2)&\" pupils\"))","v":"409 - ALMA DEL MAR Charter School - FAIRHAVEN pupils"},409201094,{"$f":"A11","v":409},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,4,3)),VALUE(MID(D11,5,3)))","v":201},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,7,3)),VALUE(MID(D11,8,3)))","v":94},{"$f":"IF(OR(A11=410,A11=466,A11=487),2,1)","v":1},{"$f":"VLOOKUP(F11,distinfo,4)","v":1},10,null,13713,null,{"$f":"VLOOKUP(G11,distinfo,10)","v":0}]
[409,3,"409 - ALMA DEL MAR Charter School - FALL RIVER pupils",409201095,409,201,95,1,1,10,null,13375,null,0]
[409,4,"409 - ALMA DEL MAR Charter School - NEW BEDFORD pupils",409201201,409,201,201,1,1,10,null,12706,null,0]
[409,5,"409 - ALMA DEL MAR Charter School - TAUNTON pupils",409201293,409,201,293,1,1,1,null,9123,null,0]
[409,6,"409 - ALMA DEL MAR Charter School - WESTPORT pupils",409201331,409,201,331,1,1,1,null,8954,null,0]
[410,7,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BOSTON pupils",410035035,410,35,35,2,1.081,10,null,13170,null,0]
[410,8,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - CHELSEA pupils",410035057,410,35,57,2,1.081,10,null,13598,null,0]
[410,9,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - DANVERS pupils",410035071,410,35,71,2,1.081,1,null,9361,null,0]
[410,10,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - EVERETT pupils",410035093,410,35,93,2,1.081,9,null,12930,null,0]
[410,11,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LEXINGTON pupils",410035155,410,35,155,2,1.081,1,null,11260,null,0]
[410,12,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LYNN pupils",410035163,410,35,163,2,1.081,5,null,11986,null,0]
[410,13,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MALDEN pupils",410035165,410,35,165,2,1.081,1,null,10402,null,0]
[410,14,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MEDFORD pupils",410035176,410,35,176,2,1.081,10,null,16181,null,0]
[410,15,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - NORTH READING pupils",410035217,410,35,217,2,1.081,1,null,11260,null,0]
[410,16,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - REVERE pupils",410035248,410,35,248,2,1.081,8,null,12808,null,0]
[410,17,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - SAUGUS pupils",410035262,410,35,262,2,1.081,10,null,13908,null,0]
[410,18,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - SOMERVILLE pupils",410035274,410,35,274,2,1.081,10,null,16181,null,0]
[410,19,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - WINTHROP pupils",410035346,410,35,346,2,1.081,9,null,13291,null,0]
[410,20,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - BOSTON pupils",410057035,410,57,35,2,1.0369999999999999,10,null,13827,null,0]
[410,21,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - CHELSEA pupils",410057057,410,57,57,2,1.0369999999999999,10,null,12461,null,0]
[410,22,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - EVERETT pupils",410057093,410,57,93,2,1.0369999999999999,10,null,12618,null,0]
[410,23,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - LYNN pupils",410057163,410,57,163,2,1.0369999999999999,8,null,11003,null,0]
[410,24,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - MEDFORD pupils",410057176,410,57,176,2,1.0369999999999999,10,null,14141,null,0]
[410,25,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - REVERE pupils",410057248,410,57,248,2,1.0369999999999999,3,null,9709,null,0]
[410,26,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - SAUGUS pupils",410057262,410,57,262,2,1.0369999999999999,1,null,9048,null,0]
[412,27,"412 - ACADEMY OF THE PACIFIC RIM Charter School - ATTLEBORO pupils",412035016,412,35,16,1,1.081,10,null,13721,null,0]
[412,28,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BOSTON pupils",412035035,412,35,35,1,1.081,10,null,12973,null,0]
[412,29,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BROCKTON pupils",412035044,412,35,44,1,1.081,10,null,12771,null,0]
[412,30,"412 - ACADEMY OF THE PACIFIC RIM Charter School - CHELSEA pupils",412035057,412,35,57,1,1.081,10,null,16181,null,0]
[412,31,"412 - ACADEMY OF THE PACIFIC RIM Charter School - DEDHAM pupils",412035073,412,35,73,1,1.081,10,null,16181,null,0]
[412,32,"412 - ACADEMY OF THE PACIFIC RIM Charter School - MILTON pupils",412035189,412,35,189,1,1.081,10,null,12955,null,0]
[412,33,"412 - ACADEMY OF THE PACIFIC RIM Charter School - NORWOOD pupils",412035220,412,35,220,1,1.081,7,null,12538,null,0]
[412,34,"412 - ACADEMY OF THE PACIFIC RIM Charter School - RANDOLPH pupils",412035244,412,35,244,1,1.081,10,null,14044,null,0]
[412,35,"412 - ACADEMY OF THE PACIFIC RIM Charter School - STOUGHTON pupils",412035285,412,35,285,1,1.081,1,null,10310,null,0]
[412,36,"412 - ACADEMY OF THE PACIFIC RIM Charter School - TAUNTON pupils",412035293,412,35,293,1,1.081,1,null,9361,null,0]
[412,37,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WATERTOWN pupils",412035314,412,35,314,1,1.081,1,null,11260,null,0]
[412,38,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WESTWOOD pupils",412035335,412,35,335,1,1.081,1,null,11260,null,0]
[412,39,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WEYMOUTH pupils",412035336,412,35,336,1,1.081,1,null,11260,null,0]
[413,40,"413 - FOUR RIVERS Charter School - ERVING pupils",413114091,413,114,91,1,1,10,null,12850,null,0]
[413,41,"413 - FOUR RIVERS Charter School - GREENFIELD pupils",413114114,413,114,114,1,1,8,null,11441,null,0]
[413,42,"413 - FOUR RIVERS Charter School - NORTHAMPTON pupils",413114210,413,114,210,1,1,1,null,10556,null,0]
[413,43,"413 - FOUR RIVERS Charter School - ROWE pupils",413114253,413,114,253,1,1,1,null,9966,null,0]
[413,44,"413 - FOUR RIVERS Charter School - FRONTIER pupils",413114670,413,114,670,1,1,2,null,10330,null,0]
[413,45,"413 - FOUR RIVERS Charter School - GILL MONTAGUE pupils",413114674,413,114,674,1,1,6,null,11178,null,0]
[413,46,"413 - FOUR RIVERS Charter School - HAMPSHIRE pupils",413114683,413,114,683,1,1,1,null,9670,null,0]
[413,47,"413 - FOUR RIVERS Charter School - MOHAWK TRAIL pupils",413114717,413,114,717,1,1,8,null,11860,null,0]
[413,48,"413 - FOUR RIVERS Charter School - NARRAGANSETT pupils",413114720,413,114,720,1,1,1,null,10556,null,0]
[413,49,"413 - FOUR RIVERS Charter School - PIONEER pupils",413114750,413,114,750,1,1,4,null,10452,null,0]
[413,50,"413 - FOUR RIVERS Charter School - RALPH C MAHAR pupils",413114755,413,114,755,1,1,7,null,11396,null,0]
[414,51,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CLARKSBURG pupils",414603063,414,603,63,1,1,1,null,9375,null,0]
[414,52,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - FLORIDA pupils",414603098,414,603,98,1,1,10,null,11965,null,0]
[414,53,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - NORTH ADAMS pupils",414603209,414,603,209,1,1,10,null,12061,null,0]
[414,54,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - PITTSFIELD pupils",414603236,414,603,236,1,1,10,null,12053,null,0]
[414,55,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - SAVOY pupils",414603263,414,603,263,1,1,1,null,9966,null,0]
[414,56,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - HOOSAC VALLEY pupils",414603603,414,603,603,1,1,9,null,11544,null,0]
[414,57,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - BERKSHIRE HILLS pupils",414603618,414,603,618,1,1,10,null,15145,null,0]
[414,58,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CENTRAL BERKSHIRE pupils",414603635,414,603,635,1,1,6,null,10572,null,0]
[414,59,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - MOUNT GREYLOCK pupils",414603715,414,603,715,1,1,8,null,11538,null,0]
[416,60,"416 - BOSTON PREPARATORY Charter School - BOSTON pupils",416035035,416,35,35,1,1.081,10,null,13597,null,0]
[416,61,"416 - BOSTON PREPARATORY Charter School - BROCKTON pupils",416035044,416,35,44,1,1.081,8,null,12780,null,0]
[416,62,"416 - BOSTON PREPARATORY Charter School - DEDHAM pupils",416035073,416,35,73,1,1.081,10,null,16825,null,0]
[416,63,"416 - BOSTON PREPARATORY Charter School - RANDOLPH pupils",416035244,416,35,244,1,1.081,10,null,13892,null,0]
[416,64,"416 - BOSTON PREPARATORY Charter School - STOUGHTON pupils",416035285,416,35,285,1,1.081,1,null,11260,null,0]
[416,65,"416 - BOSTON PREPARATORY Charter School - WAKEFIELD pupils",416035305,416,35,305,1,1.081,{"$f":"VLOOKUP(D74,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D74,rate_chafnd,40,FALSE)>0,VLOOKUP(D74,rate_chafnd,40),VLOOKUP(G74,distinfo,8))","v":16181},null,0]
[{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,1,3)),VALUE(MID(D75,1,4)))","v":416},66,{"$f":"IF(H75=1,A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(G75,code436,2)&\" pupils\",IF(OR(A75=450,A75=466),A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(F75,code436,2)&\" District - \"&VLOOKUP(G75,code436,2)&\" pupils\",A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(F75,code436,2)&\" Campus - \"&VLOOKUP(G75,code436,2)&\" pupils\"))","v":"416 - BOSTON PREPARATORY Charter School - WALPOLE pupils"},416035307,{"$f":"A75","v":416},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,4,3)),VALUE(MID(D75,5,3)))","v":35},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,7,3)),VALUE(MID(D75,8,3)))","v":307},{"$f":"IF(OR(A75=410,A75=466,A75=487),2,1)","v":1},{"$f":"VLOOKUP(F75,distinfo,4)","v":1.081},1,null,11260,null,{"$f":"VLOOKUP(G75,distinfo,10)","v":0}]
[417,67,"417 - BRIDGE BOSTON Charter School - BOSTON pupils",417035035,417,35,35,1,1.081,10,null,13531,null,0]
[417,68,"417 - BRIDGE BOSTON Charter School - FRAMINGHAM pupils",417035100,417,35,100,1,1.081,10,null,14633,null,0]
[417,69,"417 - BRIDGE BOSTON Charter School - HANOVER pupils",417035122,417,35,122,1,1.081,10,null,14372,null,0]
[417,70,"417 - BRIDGE BOSTON Charter School - HOLBROOK pupils",417035133,417,35,133,1,1.081,1,null,7008,null,0]
[417,71,"417 - BRIDGE BOSTON Charter School - NORTH ANDOVER pupils",417035211,417,35,211,1,1.081,10,null,14650,null,0]
[417,72,"417 - BRIDGE BOSTON Charter School - RANDOLPH pupils",417035244,417,35,244,1,1.081,10,null,12861,null,0]
[417,73,"417 - BRIDGE BOSTON Charter School - TAUNTON pupils",417035293,417,35,293,1,1.081,10,null,14650,null,0]
[418,74,"418 - CHRISTA MCAULIFFE Charter School - ASHLAND pupils",418100014,418,100,14,1,1.036,5,null,9941,null,0]
[418,75,"418 - CHRISTA MCAULIFFE Charter School - FRAMINGHAM pupils",418100100,418,100,100,1,1.036,6,null,10363,null,0]
[418,76,"418 - CHRISTA MCAULIFFE Charter School - FRANKLIN pupils",418100101,418,100,101,1,1.036,1,null,9041,null,0]
[418,77,"418 - CHRISTA MCAULIFFE Charter School - HOLLISTON pupils",418100136,418,100,136,1,1.036,5,null,9941,null,0]
[418,78,"418 - CHRISTA MCAULIFFE Charter School - HOPKINTON pupils",418100139,418,100,139,1,1.036,1,null,9041,null,0]
[418,79,"418 - CHRISTA MCAULIFFE Charter School - MARLBOROUGH pupils",418100170,418,100,170,1,1.036,10,null,11410,null,0]
[418,80,"418 - CHRISTA MCAULIFFE Charter School - MILLIS pupils",418100187,418,100,187,1,1.036,1,null,9041,null,0]
[418,81,"418 - CHRISTA MCAULIFFE Charter School - NATICK pupils",418100198,418,100,198,1,1.036,2,null,9549,null,0]
[418,82,"418 - CHRISTA MCAULIFFE Charter School - SUDBURY pupils",418100288,418,100,288,1,1.036,1,null,9041,null,0]
[419,83,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BOSTON pupils",419035035,419,35,35,1,1.081,10,null,13242,null,0]
[419,84,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - CAMBRIDGE pupils",419035049,419,35,49,1,1.081,10,null,14283,null,0]
[419,85,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - QUINCY pupils",419035243,419,35,243,1,1.081,10,null,14283,null,0]
[419,86,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - RANDOLPH pupils",419035244,419,35,244,1,1.081,8,null,11244,null,0]
[419,87,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - SOMERVILLE pupils",419035274,419,35,274,1,1.081,10,null,14283,null,0]
[419,88,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - STOUGHTON pupils",419035285,419,35,285,1,1.081,10,null,14283,null,0]
[420,89,"420 - BENJAMIN BANNEKER Charter School - ARLINGTON pupils",420049010,420,49,10,1,1.1000000000000001,10,null,13353,null,0]
[420,90,"420 - BENJAMIN BANNEKER Charter School - ASHLAND pupils",420049014,420,49,14,1,1.1000000000000001,1,null,9870,null,0]
[420,91,"420 - BENJAMIN BANNEKER Charter School - BEDFORD pupils",420049023,420,49,23,1,1.1000000000000001,1,null,4350,null,0]
[420,92,"420 - BENJAMIN BANNEKER Charter School - BELMONT pupils",420049026,420,49,26,1,1.1000000000000001,10,null,12110,null,0]
[420,93,"420 - BENJAMIN BANNEKER Charter School - BILLERICA pupils",420049031,420,49,31,1,1.1000000000000001,1,null,9870,null,0]
[420,94,"420 - BENJAMIN BANNEKER Charter School - BOSTON pupils",420049035,420,49,35,1,1.1000000000000001,10,null,13126,null,0]
[420,95,"420 - BENJAMIN BANNEKER Charter School - BROCKTON pupils",420049044,420,49,44,1,1.1000000000000001,10,null,13420,null,0]
[420,96,"420 - BENJAMIN BANNEKER Charter School - CAMBRIDGE pupils",420049049,420,49,49,1,1.1000000000000001,10,null,13067,null,0]
[420,97,"420 - BENJAMIN BANNEKER Charter School - CHELSEA pupils",420049057,420,49,57,1,1.1000000000000001,8,null,10679,null,0]
[420,98,"420 - BENJAMIN BANNEKER Charter School - CONCORD pupils",420049067,420,49,67,1,1.1000000000000001,1,null,9870,null,0]
[420,99,"420 - BENJAMIN BANNEKER Charter School - DRACUT pupils",420049079,420,49,79,1,1.1000000000000001,1,null,9496,null,0]
[420,100,"420 - BENJAMIN BANNEKER Charter School - EVERETT pupils",420049093,420,49,93,1,1.1000000000000001,10,null,13079,null,0]
[420,101,"420 - BENJAMIN BANNEKER Charter School - HOLBROOK pupils",420049133,420,49,133,1,1.1000000000000001,1,null,9657,null,0]
[420,102,"420 - BENJAMIN BANNEKER Charter School - LOWELL pupils",420049160,420,49,160,1,1.1000000000000001,1,null,9870,null,0]
[420,103,"420 - BENJAMIN BANNEKER Charter School - MALDEN pupils",420049165,420,49,165,1,1.1000000000000001,10,null,13248,null,0]
[420,104,"420 - BENJAMIN BANNEKER Charter School - MEDFORD pupils",420049176,420,49,176,1,1.1000000000000001,2,null,10203,null,0]
[420,105,"420 - BENJAMIN BANNEKER Charter School - METHUEN pupils",420049181,420,49,181,1,1.1000000000000001,1,null,11104,null,0]
[420,106,"420 - BENJAMIN BANNEKER Charter School - NEEDHAM pupils",420049199,420,49,199,1,1.1000000000000001,10,null,16104,null,0]
[420,107,"420 - BENJAMIN BANNEKER Charter School - NEWTON pupils",420049207,420,49,207,1,1.1000000000000001,10,null,14870,null,0]
[420,108,"420 - BENJAMIN BANNEKER Charter School - NORWOOD pupils",420049220,420,49,220,1,1.1000000000000001,10,null,14870,null,0]
[420,109,"420 - BENJAMIN BANNEKER Charter School - QUINCY pupils",420049243,420,49,243,1,1.1000000000000001,10,null,14870,null,0]
[420,110,"420 - BENJAMIN BANNEKER Charter School - RANDOLPH pupils",420049244,420,49,244,1,1.1000000000000001,1,null,9870,null,0]
[420,111,"420 - BENJAMIN BANNEKER Charter School - REVERE pupils",420049248,420,49,248,1,1.1000000000000001,1,null,9770,null,0]
[420,112,"420 - BENJAMIN BANNEKER Charter School - WALTHAM pupils",420049308,420,49,308,1,1.1000000000000001,1,null,9870,null,0]
[420,113,"420 - BENJAMIN BANNEKER Charter School - WATERTOWN pupils",420049314,420,49,314,1,1.1000000000000001,10,null,14870,null,0]
[420,114,"420 - BENJAMIN BANNEKER Charter School - WOBURN pupils",420049347,420,49,347,1,1.1000000000000001,10,null,12870,null,0]
[420,115,"420 - BENJAMIN BANNEKER Charter School - AYER SHIRLEY pupils",420049616,420,49,616,1,1.1000000000000001,1,null,9870,null,0]
[420,116,"420 - BENJAMIN BANNEKER Charter School - BRIDGEWATER RAYNHAM pupils",420049625,420,49,625,1,1.1000000000000001,10,null,14870,null,0]
[426,117,"426 - COMMUNITY DAY - GATEWAY Charter School - ANDOVER pupils",426149009,426,149,9,1,1,10,null,12183,null,0]
[426,118,"426 - COMMUNITY DAY - GATEWAY Charter School - DRACUT pupils",426149079,426,149,79,1,1,1,null,8785,null,0]
[426,119,"426 - COMMUNITY DAY - GATEWAY Charter School - HAVERHILL pupils",426149128,426,149,128,1,1,10,null,12877,null,0]
[426,120,"426 - COMMUNITY DAY - GATEWAY Charter School - LAWRENCE pupils",426149149,426,149,149,1,1,10,null,12199,null,0]
[426,121,"426 - COMMUNITY DAY - GATEWAY Charter School - METHUEN pupils",426149181,426,149,181,1,1,7,null,10493,null,0]
[426,122,"426 - COMMUNITY DAY - GATEWAY Charter School - NORTH ANDOVER pupils",426149211,426,149,211,1,1,10,null,13544,null,0]
[428,123,"428 - BROOKE Charter School - BOSTON pupils",428035035,428,35,35,1,1.081,10,null,12738,null,0]
[428,124,"428 - BROOKE Charter School - BROCKTON pupils",428035044,428,35,44,1,1.081,1,null,10011,null,0]
[428,125,"428 - BROOKE Charter School - CANTON pupils",428035050,428,35,50,1,1.081,10,null,14283,null,0]
[428,126,"428 - BROOKE Charter School - CHELSEA pupils",428035057,428,35,57,1,1.081,10,null,12578,null,0]
[428,127,"428 - BROOKE Charter School - DEDHAM pupils",428035073,428,35,73,1,1.081,4,null,10646,null,0]
[428,128,"428 - BROOKE Charter School - EASTON pupils",428035088,428,35,88,1,1.081,1,null,9678,null,0]
[428,129,"428 - BROOKE Charter School - EVERETT pupils",428035093,428,35,93,1,1.081,{"$f":"VLOOKUP(D138,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D138,rate_chafnd,40,FALSE)>0,VLOOKUP(D138,rate_chafnd,40),VLOOKUP(G138,distinfo,8))","v":12765},null,0]
[{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,1,3)),VALUE(MID(D139,1,4)))","v":428},130,{"$f":"IF(H139=1,A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(G139,code436,2)&\" pupils\",IF(OR(A139=450,A139=466),A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(F139,code436,2)&\" District - \"&VLOOKUP(G139,code436,2)&\" pupils\",A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(F139,code436,2)&\" Campus - \"&VLOOKUP(G139,code436,2)&\" pupils\"))","v":"428 - BROOKE Charter School - HOLBROOK pupils"},428035133,{"$f":"A139","v":428},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,4,3)),VALUE(MID(D139,5,3)))","v":35},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,7,3)),VALUE(MID(D139,8,3)))","v":133},{"$f":"IF(OR(A139=410,A139=466,A139=487),2,1)","v":1},{"$f":"VLOOKUP(F139,distinfo,4)","v":1.081},10,null,14466,null,{"$f":"VLOOKUP(G139,distinfo,10)","v":0}]
[428,131,"428 - BROOKE Charter School - LYNN pupils",428035163,428,35,163,1,1.081,2,null,10383,null,0]
[428,132,"428 - BROOKE Charter School - MALDEN pupils",428035165,428,35,165,1,1.081,10,null,12176,null,0]
[428,133,"428 - BROOKE Charter School - MEDFORD pupils",428035176,428,35,176,1,1.081,10,null,17081,null,0]
[428,134,"428 - BROOKE Charter School - MILTON pupils",428035189,428,35,189,1,1.081,1,null,9361,null,0]
[428,135,"428 - BROOKE Charter School - NORWOOD pupils",428035220,428,35,220,1,1.081,10,null,13275,null,0]
[428,136,"428 - BROOKE Charter School - QUINCY pupils",428035243,428,35,243,1,1.081,10,null,13656,null,0]
[428,137,"428 - BROOKE Charter School - RANDOLPH pupils",428035244,428,35,244,1,1.081,8,null,11701,null,0]
[428,138,"428 - BROOKE Charter School - REVERE pupils",428035248,428,35,248,1,1.081,10,null,12364,null,0]
[428,139,"428 - BROOKE Charter School - WEYMOUTH pupils",428035336,428,35,336,1,1.081,1,null,9678,null,0]
[428,140,"428 - BROOKE Charter School - WINTHROP pupils",428035346,428,35,346,1,1.081,10,null,13803,null,0]
[428,141,"428 - BROOKE Charter School - WORCESTER pupils",428035348,428,35,348,1,1.081,10,null,14283,null,0]
[429,142,"429 - KIPP ACADEMY LYNN Charter School - BEVERLY pupils",429163030,429,163,30,1,1,10,null,14134,null,0]
[429,143,"429 - KIPP ACADEMY LYNN Charter School - BOSTON pupils",429163035,429,163,35,1,1,10,null,15145,null,0]
[429,144,"429 - KIPP ACADEMY LYNN Charter School - CHELSEA pupils",429163057,429,163,57,1,1,10,null,15755,null,0]
[429,145,"429 - KIPP ACADEMY LYNN Charter School - LYNN pupils",429163163,429,163,163,1,1,10,null,12681,null,0]
[429,146,"429 - KIPP ACADEMY LYNN Charter School - LYNNFIELD pupils",429163164,429,163,164,1,1,10,null,15145,null,0]
[429,147,"429 - KIPP ACADEMY LYNN Charter School - MARBLEHEAD pupils",429163168,429,163,168,1,1,1,null,10556,null,0]
[429,148,"429 - KIPP ACADEMY LYNN Charter School - PEABODY pupils",429163229,429,163,229,1,1,10,null,13144,null,0]
[429,149,"429 - KIPP ACADEMY LYNN Charter School - REVERE pupils",429163248,429,163,248,1,1,8,null,11793,null,0]
[429,150,"429 - KIPP ACADEMY LYNN Charter School - SALEM pupils",429163258,429,163,258,1,1,10,null,14037,null,0]
[429,151,"429 - KIPP ACADEMY LYNN Charter School - SAUGUS pupils",429163262,429,163,262,1,1,7,null,11315,null,0]
[429,152,"429 - KIPP ACADEMY LYNN Charter School - SWAMPSCOTT pupils",429163291,429,163,291,1,1,10,null,13181,null,0]
[430,153,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ANDOVER pupils",430170009,430,170,9,1,1.042,1,null,10921,null,0]
[430,154,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ASHLAND pupils",430170014,430,170,14,1,1.042,1,null,10921,null,0]
[430,155,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BELLINGHAM pupils",430170025,430,170,25,1,1.042,1,null,11130,null,0]
[430,156,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - CHELMSFORD pupils",430170056,430,170,56,1,1.042,1,null,10921,null,0]
[430,157,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - CLINTON pupils",430170064,430,170,64,1,1.042,1,null,10205,null,0]
[430,158,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRAMINGHAM pupils",430170100,430,170,100,1,1.042,1,null,10214,null,0]
[430,159,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GRAFTON pupils",430170110,430,170,110,1,1.042,1,null,10587,null,0]
[430,160,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOLLISTON pupils",430170136,430,170,136,1,1.042,1,null,10921,null,0]
[430,161,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOPKINTON pupils",430170139,430,170,139,1,1.042,1,null,10921,null,0]
[430,162,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HUDSON pupils",430170141,430,170,141,1,1.042,1,null,10401,null,0]
[430,163,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LEOMINSTER pupils",430170153,430,170,153,1,1.042,10,null,13302,null,0]
[430,164,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LITTLETON pupils",430170158,430,170,158,1,1.042,1,null,10921,null,0]
[430,165,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MARLBOROUGH pupils",430170170,430,170,170,1,1.042,2,null,10639,null,0]
[430,166,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MAYNARD pupils",430170174,430,170,174,1,1.042,1,null,10440,null,0]
[430,167,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MEDWAY pupils",430170177,430,170,177,1,1.042,1,null,10921,null,0]
[430,168,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MILFORD pupils",430170185,430,170,185,1,1.042,1,null,10921,null,0]
[430,169,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NATICK pupils",430170198,430,170,198,1,1.042,1,null,10002,null,0]
[430,170,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBOROUGH pupils",430170213,430,170,213,1,1.042,10,null,11465,null,0]
[430,171,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SHREWSBURY pupils",430170271,430,170,271,1,1.042,1,null,10691,null,0]
[430,172,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SOUTHBOROUGH pupils",430170276,430,170,276,1,1.042,7,null,10568,null,0]
[430,173,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SUDBURY pupils",430170288,430,170,288,1,1.042,1,null,9084,null,0]
[430,174,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WESTBOROUGH pupils",430170321,430,170,321,1,1.042,4,null,11160,null,0]
[430,175,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WEST BOYLSTON pupils",430170322,430,170,322,1,1.042,1,null,10921,null,0]
[430,176,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WORCESTER pupils",430170348,430,170,348,1,1.042,4,null,11609,null,0]
[430,177,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - AYER SHIRLEY pupils",430170616,430,170,616,1,1.042,1,null,10921,null,0]
[430,178,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BERLIN BOYLSTON pupils",430170620,430,170,620,1,1.042,1,null,10737,null,0]
[430,179,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LINCOLN SUDBURY pupils",430170695,430,170,695,1,1.042,1,null,10921,null,0]
[430,180,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MENDON UPTON pupils",430170710,430,170,710,1,1.042,1,null,10461,null,0]
[430,181,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NASHOBA pupils",430170725,430,170,725,1,1.042,1,null,10327,null,0]
[430,182,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBORO SOUTHBORO pupils",430170730,430,170,730,1,1.042,1,null,11180,null,0]
[430,183,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTH MIDDLESEX pupils",430170735,430,170,735,1,1.042,1,null,10002,null,0]
[430,184,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WACHUSETT pupils",430170775,430,170,775,1,1.042,1,null,10921,null,0]
[431,185,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - HAVERHILL pupils",431149128,431,149,128,1,1,1,null,8356,null,0]
[431,186,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - LAWRENCE pupils",431149149,431,149,149,1,1,10,null,12411,null,0]
[431,187,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - METHUEN pupils",431149181,431,149,181,1,1,10,null,12184,null,0]
[432,188,"432 - CAPE COD LIGHTHOUSE Charter School - BARNSTABLE pupils",432712020,432,712,20,1,1,4,null,9536,null,0]
[432,189,"432 - CAPE COD LIGHTHOUSE Charter School - BOURNE pupils",432712036,432,712,36,1,1,1,null,8785,null,0]
[432,190,"432 - CAPE COD LIGHTHOUSE Charter School - FALMOUTH pupils",432712096,432,712,96,1,1,10,null,13375,null,0]
[432,191,"432 - CAPE COD LIGHTHOUSE Charter School - MASHPEE pupils",432712172,432,712,172,1,1,1,null,8785,null,0]
[432,192,"432 - CAPE COD LIGHTHOUSE Charter School - PROVINCETOWN pupils",432712242,432,712,242,1,1,1,null,8785,null,0]
[432,193,"432 - CAPE COD LIGHTHOUSE Charter School - SANDWICH pupils",432712261,432,712,261,1,1,{"$f":"VLOOKUP(D202,enro_chafnd,18)","v":1},null,{"$f":"IF(VLOOKUP(D202,rate_chafnd,40,FALSE)>0,VLOOKUP(D202,rate_chafnd,40),VLOOKUP(G202,distinfo,8))","v":9098},null,0]
[{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,1,3)),VALUE(MID(D203,1,4)))","v":432},194,{"$f":"IF(H203=1,A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(G203,code436,2)&\" pupils\",IF(OR(A203=450,A203=466),A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(F203,code436,2)&\" District - \"&VLOOKUP(G203,code436,2)&\" pupils\",A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(F203,code436,2)&\" Campus - \"&VLOOKUP(G203,code436,2)&\" pupils\"))","v":"432 - CAPE COD LIGHTHOUSE Charter School - TRURO pupils"},432712300,{"$f":"A203","v":432},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,4,3)),VALUE(MID(D203,5,3)))","v":712},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,7,3)),VALUE(MID(D203,8,3)))","v":300},{"$f":"IF(OR(A203=410,A203=466,A203=487),2,1)","v":1},{"$f":"VLOOKUP(F203,distinfo,4)","v":1},1,null,8785,null,{"$f":"VLOOKUP(G203,distinfo,10)","v":0}]
[432,195,"432 - CAPE COD LIGHTHOUSE Charter School - DENNIS YARMOUTH pupils",432712645,432,712,645,1,1,5,null,9734,null,0]
[432,196,"432 - CAPE COD LIGHTHOUSE Charter School - NAUSET pupils",432712660,432,712,660,1,1,5,null,9836,null,0]
[432,197,"432 - CAPE COD LIGHTHOUSE Charter School - MONOMOY pupils",432712712,432,712,712,1,1,7,null,10151,null,0]
[435,198,"435 - INNOVATION ACADEMY Charter School - BILLERICA pupils",435301031,435,301,31,1,1,1,null,10160,null,0]
[435,199,"435 - INNOVATION ACADEMY Charter School - BURLINGTON pupils",435301048,435,301,48,1,1,1,null,10556,null,0]
[435,200,"435 - INNOVATION ACADEMY Charter School - CHELMSFORD pupils",435301056,435,301,56,1,1,1,null,10129,null,0]
[435,201,"435 - INNOVATION ACADEMY Charter School - DRACUT pupils",435301079,435,301,79,1,1,2,null,10106,null,0]
[435,202,"435 - INNOVATION ACADEMY Charter School - HAVERHILL pupils",435301128,435,301,128,1,1,10,null,12850,null,0]
[435,203,"435 - INNOVATION ACADEMY Charter School - LOWELL pupils",435301160,435,301,160,1,1,5,null,10675,null,0]
[435,204,"435 - INNOVATION ACADEMY Charter School - METHUEN pupils",435301181,435,301,181,1,1,1,null,10556,null,0]
[435,205,"435 - INNOVATION ACADEMY Charter School - NORTH ANDOVER pupils",435301211,435,301,211,1,1,10,null,11965,null,0]
[435,206,"435 - INNOVATION ACADEMY Charter School - TEWKSBURY pupils",435301295,435,301,295,1,1,3,null,10018,null,0]
[435,207,"435 - INNOVATION ACADEMY Charter School - TYNGSBOROUGH pupils",435301301,435,301,301,1,1,1,null,10137,null,0]
[435,208,"435 - INNOVATION ACADEMY Charter School - WESTFORD pupils",435301326,435,301,326,1,1,1,null,9806,null,0]
[435,209,"435 - INNOVATION ACADEMY Charter School - GROTON DUNSTABLE pupils",435301673,435,301,673,1,1,3,null,9992,null,0]
[435,210,"435 - INNOVATION ACADEMY Charter School - NASHOBA pupils",435301725,435,301,725,1,1,1,null,8785,null,0]
[435,211,"435 - INNOVATION ACADEMY Charter School - NORTH MIDDLESEX pupils",435301735,435,301,735,1,1,1,null,10556,null,0]
[436,212,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - ABINGTON pupils",436049001,436,49,1,1,1.1000000000000001,1,null,11425,null,0]
[436,213,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BOSTON pupils",436049035,436,49,35,1,1.1000000000000001,8,null,12722,null,0]
[436,214,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BROCKTON pupils",436049044,436,49,44,1,1.1000000000000001,10,null,14115,null,0]
[436,215,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CAMBRIDGE pupils",436049049,436,49,49,1,1.1000000000000001,10,null,13064,null,0]
[436,216,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CHELSEA pupils",436049057,436,49,57,1,1.1000000000000001,1,null,10943,null,0]
[436,217,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - EVERETT pupils",436049093,436,49,93,1,1.1000000000000001,10,null,13539,null,0]
[436,218,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - HOLBROOK pupils",436049133,436,49,133,1,1.1000000000000001,1,null,11425,null,0]
[436,219,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LAWRENCE pupils",436049149,436,49,149,1,1.1000000000000001,1,null,10460,null,0]
[436,220,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LEXINGTON pupils",436049155,436,49,155,1,1.1000000000000001,1,null,9496,null,0]
[436,221,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LYNN pupils",436049163,436,49,163,1,1.1000000000000001,1,null,10460,null,0]
[436,222,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MALDEN pupils",436049165,436,49,165,1,1.1000000000000001,7,null,12468,null,0]
[436,223,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MEDFORD pupils",436049176,436,49,176,1,1.1000000000000001,10,null,13808,null,0]
[436,224,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - NEEDHAM pupils",436049199,436,49,199,1,1.1000000000000001,10,null,16425,null,0]
[436,225,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - QUINCY pupils",436049243,436,49,243,1,1.1000000000000001,1,null,9496,null,0]
[436,226,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - RANDOLPH pupils",436049244,436,49,244,1,1.1000000000000001,1,null,10460,null,0]
[436,227,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - REVERE pupils",436049248,436,49,248,1,1.1000000000000001,4,null,11499,null,0]
[436,228,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SAUGUS pupils",436049262,436,49,262,1,1.1000000000000001,10,null,15460,null,0]
[436,229,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SOMERVILLE pupils",436049274,436,49,274,1,1.1000000000000001,10,null,13894,null,0]
[436,230,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - STONEHAM pupils",436049284,436,49,284,1,1.1000000000000001,1,null,11425,null,0]
[436,231,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WALTHAM pupils",436049308,436,49,308,1,1.1000000000000001,10,null,13442,null,0]
[436,232,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WEYMOUTH pupils",436049336,436,49,336,1,1.1000000000000001,1,null,10460,null,0]
[436,233,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WINTHROP pupils",436049346,436,49,346,1,1.1000000000000001,1,null,11425,null,0]
[436,234,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BRIDGEWATER RAYNHAM pupils",436049625,436,49,625,1,1.1000000000000001,10,null,15460,null,0]
[437,235,"437 - CITY ON A HILL - CIRCUIT ST Charter School - BOSTON pupils",437035035,437,35,35,1,1.081,10,null,14683,null,0]
[437,236,"437 - CITY ON A HILL - CIRCUIT ST Charter School - EVERETT pupils",437035093,437,35,93,1,1.081,10,null,16181,null,0]
[437,237,"437 - CITY ON A HILL - CIRCUIT ST Charter School - FRAMINGHAM pupils",437035100,437,35,100,1,1.081,10,null,16181,null,0]
[437,238,"437 - CITY ON A HILL - CIRCUIT ST Charter School - LYNN pupils",437035163,437,35,163,1,1.081,1,null,11260,null,0]
[437,239,"437 - CITY ON A HILL - CIRCUIT ST Charter School - MILTON pupils",437035189,437,35,189,1,1.081,10,null,16181,null,0]
[437,240,"437 - CITY ON A HILL - CIRCUIT ST Charter School - QUINCY pupils",437035243,437,35,243,1,1.081,1,null,11260,null,0]
[437,241,"437 - CITY ON A HILL - CIRCUIT ST Charter School - RANDOLPH pupils",437035244,437,35,244,1,1.081,10,null,16181,null,0]
[438,242,"438 - CODMAN ACADEMY Charter School - BOSTON pupils",438035035,438,35,35,1,1.081,10,null,13694,null,0]
[438,243,"438 - CODMAN ACADEMY Charter School - CHELSEA pupils",438035057,438,35,57,1,1.081,1,null,10494,null,0]
[438,244,"438 - CODMAN ACADEMY Charter School - RANDOLPH pupils",438035244,438,35,244,1,1.081,3,null,11110,null,0]
[439,245,"439 - CONSERVATORY LAB Charter School - BOSTON pupils",439035035,439,35,35,1,1.081,10,null,12804,null,0]
[439,246,"439 - CONSERVATORY LAB Charter School - HOLBROOK pupils",439035133,439,35,133,1,1.081,1,null,6824,null,0]
[439,247,"439 - CONSERVATORY LAB Charter School - RANDOLPH pupils",439035244,439,35,244,1,1.081,1,null,11904,null,0]
[439,248,"439 - CONSERVATORY LAB Charter School - FREETOWN LAKEVILLE pupils",439035665,439,35,665,1,1.081,10,null,14650,null,0]
[440,249,"440 - COMMUNITY DAY - PROSPECT Charter School - ANDOVER pupils",440149009,440,149,9,1,1,10,null,13544,null,0]
[440,250,"440 - COMMUNITY DAY - PROSPECT Charter School - LAWRENCE pupils",440149149,440,149,149,1,1,10,null,12524,null,0]
[440,251,"440 - COMMUNITY DAY - PROSPECT Charter School - LOWELL pupils",440149160,440,149,160,1,1,10,null,15755,null,0]
[440,252,"440 - COMMUNITY DAY - PROSPECT Charter School - METHUEN pupils",440149181,440,149,181,1,1,8,null,11019,null,0]
[440,253,"440 - COMMUNITY DAY - PROSPECT Charter School - NORTH ANDOVER pupils",440149211,440,149,211,1,1,1,null,11399,null,0]
[441,254,"441 - SABIS INTERNATIONAL Charter School - AGAWAM pupils",441281005,441,281,5,1,1,10,null,13640,null,0]
[441,255,"441 - SABIS INTERNATIONAL Charter School - CHICOPEE pupils",441281061,441,281,61,1,1,1,null,9839,null,0]
[441,256,"441 - SABIS INTERNATIONAL Charter School - EAST LONGMEADOW pupils",441281087,441,281,87,1,1,5,null,10820,null,0]
[441,257,"441 - SABIS INTERNATIONAL Charter School - HOLYOKE pupils",441281137,441,281,137,1,1,{"$f":"VLOOKUP(D266,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D266,rate_chafnd,40,FALSE)>0,VLOOKUP(D266,rate_chafnd,40),VLOOKUP(G266,distinfo,8))","v":13645},null,0]
[{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,1,3)),VALUE(MID(D267,1,4)))","v":441},258,{"$f":"IF(H267=1,A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(G267,code436,2)&\" pupils\",IF(OR(A267=450,A267=466),A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(F267,code436,2)&\" District - \"&VLOOKUP(G267,code436,2)&\" pupils\",A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(F267,code436,2)&\" Campus - \"&VLOOKUP(G267,code436,2)&\" pupils\"))","v":"441 - SABIS INTERNATIONAL Charter School - LONGMEADOW pupils"},441281159,{"$f":"A267","v":441},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,4,3)),VALUE(MID(D267,5,3)))","v":281},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,7,3)),VALUE(MID(D267,8,3)))","v":159},{"$f":"IF(OR(A267=410,A267=466,A267=487),2,1)","v":1},{"$f":"VLOOKUP(F267,distinfo,4)","v":1},10,null,11965,null,{"$f":"VLOOKUP(G267,distinfo,10)","v":0}]
[441,259,"441 - SABIS INTERNATIONAL Charter School - LUDLOW pupils",441281161,441,281,161,1,1,10,null,12070,null,0]
[441,260,"441 - SABIS INTERNATIONAL Charter School - PALMER pupils",441281227,441,281,227,1,1,7,null,11015,null,0]
[441,261,"441 - SABIS INTERNATIONAL Charter School - SPRINGFIELD pupils",441281281,441,281,281,1,1,9,null,11588,null,0]
[441,262,"441 - SABIS INTERNATIONAL Charter School - WEST SPRINGFIELD pupils",441281332,441,281,332,1,1,1,null,8785,null,0]
[441,263,"441 - SABIS INTERNATIONAL Charter School - HAMPDEN WILBRAHAM pupils",441281680,441,281,680,1,1,10,null,11418,null,0]
[444,264,"444 - NEIGHBORHOOD HOUSE Charter School - ABINGTON pupils",444035001,444,35,1,1,1.081,1,null,9361,null,0]
[444,265,"444 - NEIGHBORHOOD HOUSE Charter School - BOSTON pupils",444035035,444,35,35,1,1.081,9,null,12447,null,0]
[444,266,"444 - NEIGHBORHOOD HOUSE Charter School - BROCKTON pupils",444035044,444,35,44,1,1.081,1,null,9361,null,0]
[444,267,"444 - NEIGHBORHOOD HOUSE Charter School - NEEDHAM pupils",444035199,444,35,199,1,1.081,10,null,14283,null,0]
[444,268,"444 - NEIGHBORHOOD HOUSE Charter School - NORWOOD pupils",444035220,444,35,220,1,1.081,1,null,7774,null,0]
[444,269,"444 - NEIGHBORHOOD HOUSE Charter School - RANDOLPH pupils",444035244,444,35,244,1,1.081,10,null,13412,null,0]
[444,270,"444 - NEIGHBORHOOD HOUSE Charter School - WEYMOUTH pupils",444035336,444,35,336,1,1.081,1,null,9545,null,0]
[445,271,"445 - ABBY KELLEY FOSTER Charter School - AUBURN pupils",445348017,445,348,17,1,1,10,null,11670,null,0]
[445,272,"445 - ABBY KELLEY FOSTER Charter School - CLINTON pupils",445348064,445,348,64,1,1,1,null,10556,null,0]
[445,273,"445 - ABBY KELLEY FOSTER Charter School - GRAFTON pupils",445348110,445,348,110,1,1,1,null,9123,null,0]
[445,274,"445 - ABBY KELLEY FOSTER Charter School - LEICESTER pupils",445348151,445,348,151,1,1,2,null,10096,null,0]
[445,275,"445 - ABBY KELLEY FOSTER Charter School - LEOMINSTER pupils",445348153,445,348,153,1,1,1,null,8785,null,0]
[445,276,"445 - ABBY KELLEY FOSTER Charter School - MILLBURY pupils",445348186,445,348,186,1,1,8,null,11907,null,0]
[445,277,"445 - ABBY KELLEY FOSTER Charter School - OXFORD pupils",445348226,445,348,226,1,1,7,null,11238,null,0]
[445,278,"445 - ABBY KELLEY FOSTER Charter School - SHREWSBURY pupils",445348271,445,348,271,1,1,10,null,12660,null,0]
[445,279,"445 - ABBY KELLEY FOSTER Charter School - WEBSTER pupils",445348316,445,348,316,1,1,1,null,10556,null,0]
[445,280,"445 - ABBY KELLEY FOSTER Charter School - WEST BOYLSTON pupils",445348322,445,348,322,1,1,1,null,9123,null,0]
[445,281,"445 - ABBY KELLEY FOSTER Charter School - WORCESTER pupils",445348348,445,348,348,1,1,9,null,11808,null,0]
[445,282,"445 - ABBY KELLEY FOSTER Charter School - NORTH MIDDLESEX pupils",445348735,445,348,735,1,1,1,null,8785,null,0]
[445,283,"445 - ABBY KELLEY FOSTER Charter School - SPENCER EAST BROOKFIELD pupils",445348767,445,348,767,1,1,1,null,9397,null,0]
[445,284,"445 - ABBY KELLEY FOSTER Charter School - WACHUSETT pupils",445348775,445,348,775,1,1,4,null,10371,null,0]
[446,285,"446 - FOXBOROUGH REGIONAL Charter School - ATTLEBORO pupils",446099016,446,99,16,1,1.054,4,null,10586,null,0]
[446,286,"446 - FOXBOROUGH REGIONAL Charter School - AVON pupils",446099018,446,99,18,1,1.054,7,null,11656,null,0]
[446,287,"446 - FOXBOROUGH REGIONAL Charter School - BOSTON pupils",446099035,446,99,35,1,1.054,10,null,14490,null,0]
[446,288,"446 - FOXBOROUGH REGIONAL Charter School - BROCKTON pupils",446099044,446,99,44,1,1.054,8,null,12004,null,0]
[446,289,"446 - FOXBOROUGH REGIONAL Charter School - CANTON pupils",446099050,446,99,50,1,1.054,2,null,11092,null,0]
[446,290,"446 - FOXBOROUGH REGIONAL Charter School - DEDHAM pupils",446099073,446,99,73,1,1.054,10,null,14338,null,0]
[446,291,"446 - FOXBOROUGH REGIONAL Charter School - EAST BRIDGEWATER pupils",446099083,446,99,83,1,1.054,5,null,11434,null,0]
[446,292,"446 - FOXBOROUGH REGIONAL Charter School - EASTON pupils",446099088,446,99,88,1,1.054,7,null,11406,null,0]
[446,293,"446 - FOXBOROUGH REGIONAL Charter School - FOXBOROUGH pupils",446099099,446,99,99,1,1.054,4,null,10638,null,0]
[446,294,"446 - FOXBOROUGH REGIONAL Charter School - HOLBROOK pupils",446099133,446,99,133,1,1.054,10,null,16167,null,0]
[446,295,"446 - FOXBOROUGH REGIONAL Charter School - MANSFIELD pupils",446099167,446,99,167,1,1.054,5,null,10889,null,0]
[446,296,"446 - FOXBOROUGH REGIONAL Charter School - MARLBOROUGH pupils",446099170,446,99,170,1,1.054,1,null,9527,null,0]
[446,297,"446 - FOXBOROUGH REGIONAL Charter School - MEDWAY pupils",446099177,446,99,177,1,1.054,10,null,15087,null,0]
[446,298,"446 - FOXBOROUGH REGIONAL Charter School - MIDDLEBOROUGH pupils",446099182,446,99,182,1,1.054,10,null,16469,null,0]
[446,299,"446 - FOXBOROUGH REGIONAL Charter School - NORFOLK pupils",446099208,446,99,208,1,1.054,1,null,9527,null,0]
[446,300,"446 - FOXBOROUGH REGIONAL Charter School - NORTH ATTLEBOROUGH pupils",446099212,446,99,212,1,1.054,4,null,10593,null,0]
[446,301,"446 - FOXBOROUGH REGIONAL Charter School - NORTON pupils",446099218,446,99,218,1,1.054,3,null,10374,null,0]
[446,302,"446 - FOXBOROUGH REGIONAL Charter School - NORWOOD pupils",446099220,446,99,220,1,1.054,7,null,11295,null,0]
[446,303,"446 - FOXBOROUGH REGIONAL Charter School - PLAINVILLE pupils",446099238,446,99,238,1,1.054,4,null,10294,null,0]
[446,304,"446 - FOXBOROUGH REGIONAL Charter School - RANDOLPH pupils",446099244,446,99,244,1,1.054,7,null,11496,null,0]
[446,305,"446 - FOXBOROUGH REGIONAL Charter School - SHARON pupils",446099266,446,99,266,1,1.054,1,null,9455,null,0]
[446,306,"446 - FOXBOROUGH REGIONAL Charter School - STOUGHTON pupils",446099285,446,99,285,1,1.054,4,null,10778,null,0]
[446,307,"446 - FOXBOROUGH REGIONAL Charter School - TAUNTON pupils",446099293,446,99,293,1,1.054,10,null,12057,null,0]
[446,308,"446 - FOXBOROUGH REGIONAL Charter School - WALPOLE pupils",446099307,446,99,307,1,1.054,6,null,11111,null,0]
[446,309,"446 - FOXBOROUGH REGIONAL Charter School - WEST BRIDGEWATER pupils",446099323,446,99,323,1,1.054,1,null,10819,null,0]
[446,310,"446 - FOXBOROUGH REGIONAL Charter School - WEYMOUTH pupils",446099336,446,99,336,1,1.054,10,null,14159,null,0]
[446,311,"446 - FOXBOROUGH REGIONAL Charter School - WRENTHAM pupils",446099350,446,99,350,1,1.054,7,null,11414,null,0]
[446,312,"446 - FOXBOROUGH REGIONAL Charter School - DEVENS pupils",446099352,446,99,352,1,1.054,1,null,9169,null,0]
[446,313,"446 - FOXBOROUGH REGIONAL Charter School - BRIDGEWATER RAYNHAM pupils",446099625,446,99,625,1,1.054,10,null,13684,null,0]
[446,314,"446 - FOXBOROUGH REGIONAL Charter School - DIGHTON REHOBOTH pupils",446099650,446,99,650,1,1.054,10,null,11932,null,0]
[446,315,"446 - FOXBOROUGH REGIONAL Charter School - KING PHILIP pupils",446099690,446,99,690,1,1.054,3,null,10804,null,0]
[447,316,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - ATTLEBORO pupils",447101016,447,101,16,1,1.056,1,null,9541,null,0]
[447,317,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BELLINGHAM pupils",447101025,447,101,25,1,1.056,4,null,10401,null,0]
[447,318,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRANKLIN pupils",447101101,447,101,101,1,1.056,1,null,9717,null,0]
[447,319,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOLLISTON pupils",447101136,447,101,136,1,1.056,1,null,11875,null,0]
[447,320,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPEDALE pupils",447101138,447,101,138,1,1.056,1,null,9362,null,0]
[447,321,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPKINTON pupils",447101139,447,101,139,1,1.056,{"$f":"VLOOKUP(D330,enro_chafnd,18)","v":1},null,{"$f":"IF(VLOOKUP(D330,rate_chafnd,40,FALSE)>0,VLOOKUP(D330,rate_chafnd,40),VLOOKUP(G330,distinfo,8))","v":9183},null,0]
[{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,1,3)),VALUE(MID(D331,1,4)))","v":447},322,{"$f":"IF(H331=1,A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(G331,code436,2)&\" pupils\",IF(OR(A331=450,A331=466),A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(F331,code436,2)&\" District - \"&VLOOKUP(G331,code436,2)&\" pupils\",A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(F331,code436,2)&\" Campus - \"&VLOOKUP(G331,code436,2)&\" pupils\"))","v":"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MEDWAY pupils"},447101177,{"$f":"A331","v":447},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,4,3)),VALUE(MID(D331,5,3)))","v":101},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,7,3)),VALUE(MID(D331,8,3)))","v":177},{"$f":"IF(OR(A331=410,A331=466,A331=487),2,1)","v":1},{"$f":"VLOOKUP(F331,distinfo,4)","v":1.056},1,null,9281,null,{"$f":"VLOOKUP(G331,distinfo,10)","v":0}]
[447,323,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILFORD pupils",447101185,447,101,185,1,1.056,4,null,10522,null,0]
[447,324,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILLIS pupils",447101187,447,101,187,1,1.056,7,null,10804,null,0]
[447,325,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NATICK pupils",447101198,447,101,198,1,1.056,10,null,16744,null,0]
[447,326,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORFOLK pupils",447101208,447,101,208,1,1.056,1,null,9541,null,0]
[447,327,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTH ATTLEBOROUGH pupils",447101212,447,101,212,1,1.056,1,null,9541,null,0]
[447,328,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTHBRIDGE pupils",447101214,447,101,214,1,1.056,10,null,16694,null,0]
[447,329,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORWOOD pupils",447101220,447,101,220,1,1.056,1,null,9362,null,0]
[447,330,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - PLAINVILLE pupils",447101238,447,101,238,1,1.056,3,null,10052,null,0]
[447,331,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - SEEKONK pupils",447101265,447,101,265,1,1.056,1,null,9183,null,0]
[447,332,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WALPOLE pupils",447101307,447,101,307,1,1.056,7,null,10924,null,0]
[447,333,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WRENTHAM pupils",447101350,447,101,350,1,1.056,2,null,9942,null,0]
[447,334,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BLACKSTONE MILLVILLE pupils",447101622,447,101,622,1,1.056,8,null,11366,null,0]
[447,335,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - KING PHILIP pupils",447101690,447,101,690,1,1.056,3,null,10270,null,0]
[447,336,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MENDON UPTON pupils",447101710,447,101,710,1,1.056,1,null,9362,null,0]
[449,337,"449 - BOSTON COLLEGIATE Charter School - BOSTON pupils",449035035,449,35,35,1,1.081,8,null,12100,null,0]
[449,338,"449 - BOSTON COLLEGIATE Charter School - BROCKTON pupils",449035044,449,35,44,1,1.081,8,null,12457,null,0]
[449,339,"449 - BOSTON COLLEGIATE Charter School - DEDHAM pupils",449035073,449,35,73,1,1.081,10,null,12771,null,0]
[449,340,"449 - BOSTON COLLEGIATE Charter School - HOLBROOK pupils",449035133,449,35,133,1,1.081,1,null,11260,null,0]
[449,341,"449 - BOSTON COLLEGIATE Charter School - QUINCY pupils",449035243,449,35,243,1,1.081,8,null,12457,null,0]
[449,342,"449 - BOSTON COLLEGIATE Charter School - RANDOLPH pupils",449035244,449,35,244,1,1.081,7,null,12160,null,0]
[449,343,"449 - BOSTON COLLEGIATE Charter School - STOUGHTON pupils",449035285,449,35,285,1,1.081,7,null,12477,null,0]
[449,344,"449 - BOSTON COLLEGIATE Charter School - WEYMOUTH pupils",449035336,449,35,336,1,1.081,7,null,12160,null,0]
[450,345,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST pupils",450086008,450,86,8,1,1,1,null,9115,null,0]
[450,346,"450 - HILLTOWN COOPERATIVE Charter School - EASTHAMPTON pupils",450086086,450,86,86,1,1,4,null,9808,null,0]
[450,347,"450 - HILLTOWN COOPERATIVE Charter School - HADLEY pupils",450086117,450,86,117,1,1,10,null,13375,null,0]
[450,348,"450 - HILLTOWN COOPERATIVE Charter School - HATFIELD pupils",450086127,450,86,127,1,1,1,null,8870,null,0]
[450,349,"450 - HILLTOWN COOPERATIVE Charter School - HOLYOKE pupils",450086137,450,86,137,1,1,10,null,13375,null,0]
[450,350,"450 - HILLTOWN COOPERATIVE Charter School - NORTHAMPTON pupils",450086210,450,86,210,1,1,4,null,9724,null,0]
[450,351,"450 - HILLTOWN COOPERATIVE Charter School - SOUTHAMPTON pupils",450086275,450,86,275,1,1,1,null,9123,null,0]
[450,352,"450 - HILLTOWN COOPERATIVE Charter School - SOUTH HADLEY pupils",450086278,450,86,278,1,1,5,null,9829,null,0]
[450,353,"450 - HILLTOWN COOPERATIVE Charter School - WESTHAMPTON pupils",450086327,450,86,327,1,1,1,null,9123,null,0]
[450,354,"450 - HILLTOWN COOPERATIVE Charter School - WILLIAMSBURG pupils",450086340,450,86,340,1,1,1,null,9092,null,0]
[450,355,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST PELHAM pupils",450086605,450,86,605,1,1,1,null,8785,null,0]
[450,356,"450 - HILLTOWN COOPERATIVE Charter School - CHESTERFIELD GOSHEN pupils",450086632,450,86,632,1,1,1,null,8954,null,0]
[450,357,"450 - HILLTOWN COOPERATIVE Charter School - HAMPSHIRE pupils",450086683,450,86,683,1,1,1,null,8785,null,0]
[453,358,"453 - HOLYOKE COMMUNITY Charter School - AGAWAM pupils",453137005,453,137,5,1,1,10,null,11418,null,0]
[453,359,"453 - HOLYOKE COMMUNITY Charter School - CHICOPEE pupils",453137061,453,137,61,1,1,10,null,12631,null,0]
[453,360,"453 - HOLYOKE COMMUNITY Charter School - EASTHAMPTON pupils",453137086,453,137,86,1,1,10,null,11818,null,0]
[453,361,"453 - HOLYOKE COMMUNITY Charter School - HOLYOKE pupils",453137137,453,137,137,1,1,10,null,12846,null,0]
[453,362,"453 - HOLYOKE COMMUNITY Charter School - NORTHAMPTON pupils",453137210,453,137,210,1,1,10,null,13600,null,0]
[453,363,"453 - HOLYOKE COMMUNITY Charter School - PALMER pupils",453137227,453,137,227,1,1,10,null,13544,null,0]
[453,364,"453 - HOLYOKE COMMUNITY Charter School - SOUTH HADLEY pupils",453137278,453,137,278,1,1,10,null,13987,null,0]
[453,365,"453 - HOLYOKE COMMUNITY Charter School - SPRINGFIELD pupils",453137281,453,137,281,1,1,10,null,12946,null,0]
[453,366,"453 - HOLYOKE COMMUNITY Charter School - WARE pupils",453137309,453,137,309,1,1,10,null,13713,null,0]
[453,367,"453 - HOLYOKE COMMUNITY Charter School - WESTFIELD pupils",453137325,453,137,325,1,1,1,null,9123,null,0]
[453,368,"453 - HOLYOKE COMMUNITY Charter School - WEST SPRINGFIELD pupils",453137332,453,137,332,1,1,10,null,11418,null,0]
[454,369,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - ANDOVER pupils",454149009,454,149,9,1,1,7,null,10216,null,0]
[454,370,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - HAVERHILL pupils",454149128,454,149,128,1,1,10,null,12523,null,0]
[454,371,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - LAWRENCE pupils",454149149,454,149,149,1,1,10,null,12746,null,0]
[454,372,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - METHUEN pupils",454149181,454,149,181,1,1,10,null,11615,null,0]
[455,373,"455 - HILL VIEW MONTESSORI Charter School - AMESBURY pupils",455128007,455,128,7,1,1,1,null,8785,null,0]
[455,374,"455 - HILL VIEW MONTESSORI Charter School - HAVERHILL pupils",455128128,455,128,128,1,1,4,null,10105,null,0]
[455,375,"455 - HILL VIEW MONTESSORI Charter School - PENTUCKET pupils",455128745,455,128,745,1,1,10,null,13713,null,0]
[456,376,"456 - LOWELL COMMUNITY Charter School - ANDOVER pupils",456160009,456,160,9,1,1,1,null,9123,null,0]
[456,377,"456 - LOWELL COMMUNITY Charter School - BILLERICA pupils",456160031,456,160,31,1,1,10,null,11418,null,0]
[456,378,"456 - LOWELL COMMUNITY Charter School - CHELMSFORD pupils",456160056,456,160,56,1,1,4,null,10173,null,0]
[456,379,"456 - LOWELL COMMUNITY Charter School - DRACUT pupils",456160079,456,160,79,1,1,9,null,12077,null,0]
[456,380,"456 - LOWELL COMMUNITY Charter School - HAVERHILL pupils",456160128,456,160,128,1,1,1,null,9123,null,0]
[456,381,"456 - LOWELL COMMUNITY Charter School - LAWRENCE pupils",456160149,456,160,149,1,1,1,null,11399,null,0]
[456,382,"456 - LOWELL COMMUNITY Charter School - LOWELL pupils",456160160,456,160,160,1,1,10,null,12875,null,0]
[456,383,"456 - LOWELL COMMUNITY Charter School - MARLBOROUGH pupils",456160170,456,160,170,1,1,1,null,11306,null,0]
[456,384,"456 - LOWELL COMMUNITY Charter School - METHUEN pupils",456160181,456,160,181,1,1,1,null,8785,null,0]
[456,385,"456 - LOWELL COMMUNITY Charter School - SAUGUS pupils",456160262,456,160,262,1,1,{"$f":"VLOOKUP(D394,enro_chafnd,18)","v":1},null,{"$f":"IF(VLOOKUP(D394,rate_chafnd,40,FALSE)>0,VLOOKUP(D394,rate_chafnd,40),VLOOKUP(G394,distinfo,8))","v":11399},null,0]
[{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,1,3)),VALUE(MID(D395,1,4)))","v":456},386,{"$f":"IF(H395=1,A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(G395,code436,2)&\" pupils\",IF(OR(A395=450,A395=466),A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(F395,code436,2)&\" District - \"&VLOOKUP(G395,code436,2)&\" pupils\",A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(F395,code436,2)&\" Campus - \"&VLOOKUP(G395,code436,2)&\" pupils\"))","v":"456 - LOWELL COMMUNITY Charter School - TEWKSBURY pupils"},456160295,{"$f":"A395","v":456},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,4,3)),VALUE(MID(D395,5,3)))","v":160},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,7,3)),VALUE(MID(D395,8,3)))","v":295},{"$f":"IF(OR(A395=410,A395=466,A395=487),2,1)","v":1},{"$f":"VLOOKUP(F395,distinfo,4)","v":1},8,null,11980,null,{"$f":"VLOOKUP(G395,distinfo,10)","v":0}]
[456,387,"456 - LOWELL COMMUNITY Charter School - TYNGSBOROUGH pupils",456160301,456,160,301,1,1,10,null,11775,null,0]
[456,388,"456 - LOWELL COMMUNITY Charter School - AYER SHIRLEY pupils",456160616,456,160,616,1,1,1,null,11166,null,0]
[456,389,"456 - LOWELL COMMUNITY Charter School - GROTON DUNSTABLE pupils",456160673,456,160,673,1,1,10,null,15988,null,0]
[458,390,"458 - LOWELL MIDDLESEX ACADEMY Charter School - BILLERICA pupils",458160031,458,160,31,1,1,10,null,15145,null,0]
[458,391,"458 - LOWELL MIDDLESEX ACADEMY Charter School - DRACUT pupils",458160079,458,160,79,1,1,4,null,11331,null,0]
[458,392,"458 - LOWELL MIDDLESEX ACADEMY Charter School - LOWELL pupils",458160160,458,160,160,1,1,10,null,14268,null,0]
[458,393,"458 - LOWELL MIDDLESEX ACADEMY Charter School - METHUEN pupils",458160181,458,160,181,1,1,1,null,10556,null,0]
[458,394,"458 - LOWELL MIDDLESEX ACADEMY Charter School - TYNGSBOROUGH pupils",458160301,458,160,301,1,1,10,null,13615,null,0]
[463,395,"463 - KIPP ACADEMY BOSTON Charter School - BOSTON pupils",463035035,463,35,35,1,1.081,10,null,13848,null,0]
[463,396,"463 - KIPP ACADEMY BOSTON Charter School - BOURNE pupils",463035036,463,35,36,1,1.081,10,null,17081,null,0]
[463,397,"463 - KIPP ACADEMY BOSTON Charter School - CHELSEA pupils",463035057,463,35,57,1,1.081,10,null,17081,null,0]
[463,398,"463 - KIPP ACADEMY BOSTON Charter School - RANDOLPH pupils",463035244,463,35,244,1,1.081,10,null,14650,null,0]
[464,399,"464 - MARBLEHEAD COMMUNITY Charter School - BEVERLY pupils",464168030,464,168,30,1,1,1,null,9123,null,0]
[464,400,"464 - MARBLEHEAD COMMUNITY Charter School - DANVERS pupils",464168071,464,168,71,1,1,1,null,8785,null,0]
[464,401,"464 - MARBLEHEAD COMMUNITY Charter School - LYNN pupils",464168163,464,168,163,1,1,9,null,10938,null,0]
[464,402,"464 - MARBLEHEAD COMMUNITY Charter School - MARBLEHEAD pupils",464168168,464,168,168,1,1,3,null,9477,null,0]
[464,403,"464 - MARBLEHEAD COMMUNITY Charter School - NAHANT pupils",464168196,464,168,196,1,1,1,null,8954,null,0]
[464,404,"464 - MARBLEHEAD COMMUNITY Charter School - PEABODY pupils",464168229,464,168,229,1,1,9,null,10818,null,0]
[464,405,"464 - MARBLEHEAD COMMUNITY Charter School - SALEM pupils",464168258,464,168,258,1,1,5,null,9892,null,0]
[464,406,"464 - MARBLEHEAD COMMUNITY Charter School - SWAMPSCOTT pupils",464168291,464,168,291,1,1,1,null,8984,null,0]
[466,407,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - FALMOUTH pupils",466700096,466,700,96,2,1,1,null,10556,null,0]
[466,408,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - MARTHAS VINEYARD pupils",466700700,466,700,700,2,1,8,null,12285,null,0]
[466,409,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - EDGARTOWN pupils",466774089,466,774,89,2,1,8,null,10903,null,0]
[466,410,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - OAK BLUFFS pupils",466774221,466,774,221,2,1,9,null,11176,null,0]
[466,411,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - TISBURY pupils",466774296,466,774,296,2,1,9,null,10977,null,0]
[466,412,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - UPISLAND pupils",466774774,466,774,774,2,1,6,null,10295,null,0]
[469,413,"469 - MATCH Charter School - BOSTON pupils",469035035,469,35,35,1,1.081,10,null,13964,null,0]
[469,414,"469 - MATCH Charter School - BROCKTON pupils",469035044,469,35,44,1,1.081,10,null,14330,null,0]
[469,415,"469 - MATCH Charter School - CANTON pupils",469035050,469,35,50,1,1.081,1,null,9728,null,0]
[469,416,"469 - MATCH Charter School - DEDHAM pupils",469035073,469,35,73,1,1.081,10,null,16181,null,0]
[469,417,"469 - MATCH Charter School - EVERETT pupils",469035093,469,35,93,1,1.081,1,null,11260,null,0]
[469,418,"469 - MATCH Charter School - LYNN pupils",469035163,469,35,163,1,1.081,10,null,16181,null,0]
[469,419,"469 - MATCH Charter School - MALDEN pupils",469035165,469,35,165,1,1.081,1,null,11260,null,0]
[469,420,"469 - MATCH Charter School - NEWTON pupils",469035207,469,35,207,1,1.081,10,null,16181,null,0]
[469,421,"469 - MATCH Charter School - NORWOOD pupils",469035220,469,35,220,1,1.081,10,null,16181,null,0]
[469,422,"469 - MATCH Charter School - QUINCY pupils",469035243,469,35,243,1,1.081,10,null,17081,null,0]
[469,423,"469 - MATCH Charter School - RANDOLPH pupils",469035244,469,35,244,1,1.081,8,null,12840,null,0]
[469,424,"469 - MATCH Charter School - STOUGHTON pupils",469035285,469,35,285,1,1.081,1,null,11260,null,0]
[470,425,"470 - MYSTIC VALLEY REGIONAL Charter School - ANDOVER pupils",470165009,470,165,9,1,1.036,5,null,10392,null,0]
[470,426,"470 - MYSTIC VALLEY REGIONAL Charter School - BOSTON pupils",470165035,470,165,35,1,1.036,1,null,9142,null,0]
[470,427,"470 - MYSTIC VALLEY REGIONAL Charter School - CHELSEA pupils",470165057,470,165,57,1,1.036,7,null,10735,null,0]
[470,428,"470 - MYSTIC VALLEY REGIONAL Charter School - EVERETT pupils",470165093,470,165,93,1,1.036,6,null,10976,null,0]
[470,429,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNN pupils",470165163,470,165,163,1,1.036,6,null,11000,null,0]
[470,430,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNNFIELD pupils",470165164,470,165,164,1,1.036,10,null,12534,null,0]
[470,431,"470 - MYSTIC VALLEY REGIONAL Charter School - MALDEN pupils",470165165,470,165,165,1,1.036,6,null,10999,null,0]
[470,432,"470 - MYSTIC VALLEY REGIONAL Charter School - MEDFORD pupils",470165176,470,165,176,1,1.036,5,null,10621,null,0]
[470,433,"470 - MYSTIC VALLEY REGIONAL Charter School - MEDWAY pupils",470165177,470,165,177,1,1.036,1,null,9392,null,0]
[470,434,"470 - MYSTIC VALLEY REGIONAL Charter School - MELROSE pupils",470165178,470,165,178,1,1.036,2,null,10136,null,0]
[470,435,"470 - MYSTIC VALLEY REGIONAL Charter School - PEABODY pupils",470165229,470,165,229,1,1.036,1,null,10456,null,0]
[470,436,"470 - MYSTIC VALLEY REGIONAL Charter School - READING pupils",470165246,470,165,246,1,1.036,10,null,14129,null,0]
[470,437,"470 - MYSTIC VALLEY REGIONAL Charter School - REVERE pupils",470165248,470,165,248,1,1.036,4,null,10444,null,0]
[470,438,"470 - MYSTIC VALLEY REGIONAL Charter School - SAUGUS pupils",470165262,470,165,262,1,1.036,4,null,10393,null,0]
[470,439,"470 - MYSTIC VALLEY REGIONAL Charter School - STONEHAM pupils",470165284,470,165,284,1,1.036,2,null,9996,null,0]
[470,440,"470 - MYSTIC VALLEY REGIONAL Charter School - WAKEFIELD pupils",470165305,470,165,305,1,1.036,3,null,10106,null,0]
[470,441,"470 - MYSTIC VALLEY REGIONAL Charter School - WATERTOWN pupils",470165314,470,165,314,1,1.036,10,null,15606,null,0]
[470,442,"470 - MYSTIC VALLEY REGIONAL Charter School - WILMINGTON pupils",470165342,470,165,342,1,1.036,1,null,9687,null,0]
[470,443,"470 - MYSTIC VALLEY REGIONAL Charter School - WINCHESTER pupils",470165344,470,165,344,1,1.036,1,null,9392,null,0]
[470,444,"470 - MYSTIC VALLEY REGIONAL Charter School - WOBURN pupils",470165347,470,165,347,1,1.036,10,null,12499,null,0]
[474,445,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CHELSEA pupils",474097057,474,97,57,1,1,10,null,15145,null,0]
[474,446,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - FITCHBURG pupils",474097097,474,97,97,1,1,10,null,12361,null,0]
[474,447,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - GARDNER pupils",474097103,474,97,103,1,1,10,null,12504,null,0]
[474,448,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LEOMINSTER pupils",474097153,474,97,153,1,1,6,null,11179,null,0]
[474,449,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LUNENBURG pupils",474097162,474,97,162,1,1,{"$f":"VLOOKUP(D458,enro_chafnd,18)","v":3},null,{"$f":"IF(VLOOKUP(D458,rate_chafnd,40,FALSE)>0,VLOOKUP(D458,rate_chafnd,40),VLOOKUP(G458,distinfo,8))","v":10359},null,0]
[{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,1,3)),VALUE(MID(D459,1,4)))","v":474},450,{"$f":"IF(H459=1,A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(G459,code436,2)&\" pupils\",IF(OR(A459=450,A459=466),A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(F459,code436,2)&\" District - \"&VLOOKUP(G459,code436,2)&\" pupils\",A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(F459,code436,2)&\" Campus - \"&VLOOKUP(G459,code436,2)&\" pupils\"))","v":"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WESTFORD pupils"},474097326,{"$f":"A459","v":474},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,4,3)),VALUE(MID(D459,5,3)))","v":97},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,7,3)),VALUE(MID(D459,8,3)))","v":326},{"$f":"IF(OR(A459=410,A459=466,A459=487),2,1)","v":1},{"$f":"VLOOKUP(F459,distinfo,4)","v":1},1,null,10556,null,{"$f":"VLOOKUP(G459,distinfo,10)","v":0}]
[474,451,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WINCHENDON pupils",474097343,474,97,343,1,1,7,null,11278,null,0]
[474,452,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ACTON BOXBOROUGH pupils",474097600,474,97,600,1,1,1,null,8785,null,0]
[474,453,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ASHBURNHAM WESTMINSTER pupils",474097610,474,97,610,1,1,1,null,9966,null,0]
[474,454,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ATHOL ROYALSTON pupils",474097615,474,97,615,1,1,1,null,8785,null,0]
[474,455,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - AYER SHIRLEY pupils",474097616,474,97,616,1,1,1,null,10556,null,0]
[474,456,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NARRAGANSETT pupils",474097720,474,97,720,1,1,8,null,11317,null,0]
[474,457,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NORTH MIDDLESEX pupils",474097735,474,97,735,1,1,1,null,10287,null,0]
[474,458,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - QUABBIN pupils",474097753,474,97,753,1,1,1,null,10192,null,0]
[474,459,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WACHUSETT pupils",474097775,474,97,775,1,1,5,null,11093,null,0]
[478,460,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CLINTON pupils",478352064,478,352,64,1,1.0013333333333334,1,null,9976,null,0]
[478,461,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD pupils",478352067,478,352,67,1,1.0013333333333334,1,null,8795,null,0]
[478,462,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - FITCHBURG pupils",478352097,478,352,97,1,1.0013333333333334,10,null,12449,null,0]
[478,463,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HARVARD pupils",478352125,478,352,125,1,1.0013333333333334,1,null,9954,null,0]
[478,464,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LEOMINSTER pupils",478352153,478,352,153,1,1.0013333333333334,3,null,10573,null,0]
[478,465,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LITTLETON pupils",478352158,478,352,158,1,1.0013333333333334,2,null,10314,null,0]
[478,466,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LUNENBURG pupils",478352162,478,352,162,1,1.0013333333333334,2,null,10590,null,0]
[478,467,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MARLBOROUGH pupils",478352170,478,352,170,1,1.0013333333333334,1,null,10567,null,0]
[478,468,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MAYNARD pupils",478352174,478,352,174,1,1.0013333333333334,1,null,9779,null,0]
[478,469,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - SUDBURY pupils",478352288,478,352,288,1,1.0013333333333334,1,null,8795,null,0]
[478,470,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTFORD pupils",478352326,478,352,326,1,1.0013333333333334,1,null,9858,null,0]
[478,471,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WORCESTER pupils",478352348,478,352,348,1,1.0013333333333334,4,null,10951,null,0]
[478,472,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - DEVENS pupils",478352352,478,352,352,1,1.0013333333333334,5,null,10219,null,0]
[478,473,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ACTON BOXBOROUGH pupils",478352600,478,352,600,1,1.0013333333333334,2,null,10238,null,0]
[478,474,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ASHBURNHAM WESTMINSTER pupils",478352610,478,352,610,1,1.0013333333333334,1,null,9858,null,0]
[478,475,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - AYER SHIRLEY pupils",478352616,478,352,616,1,1.0013333333333334,2,null,10396,null,0]
[478,476,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - BERLIN BOYLSTON pupils",478352620,478,352,620,1,1.0013333333333334,1,null,9681,null,0]
[478,477,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD CARLISLE pupils",478352640,478,352,640,1,1.0013333333333334,1,null,10567,null,0]
[478,478,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GROTON DUNSTABLE pupils",478352673,478,352,673,1,1.0013333333333334,1,null,9767,null,0]
[478,479,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LINCOLN SUDBURY pupils",478352695,478,352,695,1,1.0013333333333334,1,null,10567,null,0]
[478,480,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NARRAGANSETT pupils",478352720,478,352,720,1,1.0013333333333334,1,null,9858,null,0]
[478,481,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NASHOBA pupils",478352725,478,352,725,1,1.0013333333333334,4,null,10639,null,0]
[478,482,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTHBORO SOUTHBORO pupils",478352730,478,352,730,1,1.0013333333333334,1,null,10567,null,0]
[478,483,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTH MIDDLESEX pupils",478352735,478,352,735,1,1.0013333333333334,1,null,10203,null,0]
[478,484,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - QUABBIN pupils",478352753,478,352,753,1,1.0013333333333334,3,null,10912,null,0]
[478,485,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - RALPH C MAHAR pupils",478352755,478,352,755,1,1.0013333333333334,1,null,10567,null,0]
[478,486,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WACHUSETT pupils",478352775,478,352,775,1,1.0013333333333334,1,null,9770,null,0]
[479,487,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AGAWAM pupils",479278005,479,278,5,1,1,4,null,10623,null,0]
[479,488,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - BELCHERTOWN pupils",479278024,479,278,24,1,1,1,null,10397,null,0]
[479,489,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CHICOPEE pupils",479278061,479,278,61,1,1,10,null,12548,null,0]
[479,490,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EASTHAMPTON pupils",479278086,479,278,86,1,1,2,null,9873,null,0]
[479,491,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EAST LONGMEADOW pupils",479278087,479,278,87,1,1,4,null,10269,null,0]
[479,492,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - ERVING pupils",479278091,479,278,91,1,1,1,null,8785,null,0]
[479,493,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GRANBY pupils",479278111,479,278,111,1,1,5,null,10208,null,0]
[479,494,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GREENFIELD pupils",479278114,479,278,114,1,1,6,null,11105,null,0]
[479,495,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HADLEY pupils",479278117,479,278,117,1,1,4,null,10778,null,0]
[479,496,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HATFIELD pupils",479278127,479,278,127,1,1,1,null,9228,null,0]
[479,497,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HOLYOKE pupils",479278137,479,278,137,1,1,10,null,12335,null,0]
[479,498,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LONGMEADOW pupils",479278159,479,278,159,1,1,1,null,9966,null,0]
[479,499,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LUDLOW pupils",479278161,479,278,161,1,1,1,null,10202,null,0]
[479,500,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MONSON pupils",479278191,479,278,191,1,1,5,null,11093,null,0]
[479,501,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - NORTHAMPTON pupils",479278210,479,278,210,1,1,6,null,11044,null,0]
[479,502,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PALMER pupils",479278227,479,278,227,1,1,7,null,11396,null,0]
[479,503,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTH HADLEY pupils",479278278,479,278,278,1,1,4,null,10861,null,0]
[479,504,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SPRINGFIELD pupils",479278281,479,278,281,1,1,10,null,12731,null,0]
[479,505,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WARE pupils",479278309,479,278,309,1,1,10,null,15145,null,0]
[479,506,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WESTFIELD pupils",479278325,479,278,325,1,1,5,null,11093,null,0]
[479,507,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WEST SPRINGFIELD pupils",479278332,479,278,332,1,1,3,null,10814,null,0]
[479,508,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AMHERST PELHAM pupils",479278605,479,278,605,1,1,3,null,10363,null,0]
[479,509,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CENTRAL BERKSHIRE pupils",479278635,479,278,635,1,1,1,null,9966,null,0]
[479,510,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - FRONTIER pupils",479278670,479,278,670,1,1,1,null,10237,null,0]
[479,511,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GATEWAY pupils",479278672,479,278,672,1,1,10,null,13615,null,0]
[479,512,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GILL MONTAGUE pupils",479278674,479,278,674,1,1,10,null,15145,null,0]
[479,513,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPDEN WILBRAHAM pupils",479278680,479,278,680,1,1,{"$f":"VLOOKUP(D522,enro_chafnd,18)","v":5},null,{"$f":"IF(VLOOKUP(D522,rate_chafnd,40,FALSE)>0,VLOOKUP(D522,rate_chafnd,40),VLOOKUP(G522,distinfo,8))","v":10651},null,0]
[{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,1,3)),VALUE(MID(D523,1,4)))","v":479},514,{"$f":"IF(H523=1,A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(G523,code436,2)&\" pupils\",IF(OR(A523=450,A523=466),A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(F523,code436,2)&\" District - \"&VLOOKUP(G523,code436,2)&\" pupils\",A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(F523,code436,2)&\" Campus - \"&VLOOKUP(G523,code436,2)&\" pupils\"))","v":"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPSHIRE pupils"},479278683,{"$f":"A523","v":479},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,4,3)),VALUE(MID(D523,5,3)))","v":278},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,7,3)),VALUE(MID(D523,8,3)))","v":683},{"$f":"IF(OR(A523=410,A523=466,A523=487),2,1)","v":1},{"$f":"VLOOKUP(F523,distinfo,4)","v":1},2,null,10404,null,{"$f":"VLOOKUP(G523,distinfo,10)","v":0}]
[479,515,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MOHAWK TRAIL pupils",479278717,479,278,717,1,1,10,null,12850,null,0]
[479,516,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - RALPH C MAHAR pupils",479278755,479,278,755,1,1,10,null,11965,null,0]
[479,517,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",479278766,479,278,766,1,1,7,null,11396,null,0]
[481,518,"481 - BOSTON RENAISSANCE Charter School - BOSTON pupils",481035035,481,35,35,1,1.081,10,null,12848,null,0]
[481,519,"481 - BOSTON RENAISSANCE Charter School - BROCKTON pupils",481035044,481,35,44,1,1.081,10,null,13811,null,0]
[481,520,"481 - BOSTON RENAISSANCE Charter School - CANTON pupils",481035050,481,35,50,1,1.081,10,null,12189,null,0]
[481,521,"481 - BOSTON RENAISSANCE Charter School - DEDHAM pupils",481035073,481,35,73,1,1.081,1,null,11349,null,0]
[481,522,"481 - BOSTON RENAISSANCE Charter School - LEOMINSTER pupils",481035153,481,35,153,1,1.081,10,null,9210,null,0]
[481,523,"481 - BOSTON RENAISSANCE Charter School - MILTON pupils",481035189,481,35,189,1,1.081,1,null,6983,null,0]
[481,524,"481 - BOSTON RENAISSANCE Charter School - NEWTON pupils",481035207,481,35,207,1,1.081,1,null,9678,null,0]
[481,525,"481 - BOSTON RENAISSANCE Charter School - NORTH ATTLEBOROUGH pupils",481035212,481,35,212,1,1.081,1,null,7008,null,0]
[481,526,"481 - BOSTON RENAISSANCE Charter School - NORWOOD pupils",481035220,481,35,220,1,1.081,4,null,10560,null,0]
[481,527,"481 - BOSTON RENAISSANCE Charter School - QUINCY pupils",481035243,481,35,243,1,1.081,10,null,14650,null,0]
[481,528,"481 - BOSTON RENAISSANCE Charter School - RANDOLPH pupils",481035244,481,35,244,1,1.081,10,null,12773,null,0]
[481,529,"481 - BOSTON RENAISSANCE Charter School - STOUGHTON pupils",481035285,481,35,285,1,1.081,5,null,10027,null,0]
[481,530,"481 - BOSTON RENAISSANCE Charter School - WALPOLE pupils",481035307,481,35,307,1,1.081,1,null,9678,null,0]
[481,531,"481 - BOSTON RENAISSANCE Charter School - WRENTHAM pupils",481035350,481,35,350,1,1.081,1,null,9711,null,0]
[481,532,"481 - BOSTON RENAISSANCE Charter School - WHITMAN HANSON pupils",481035780,481,35,780,1,1.081,1,null,9728,null,0]
[482,533,"482 - RIVER VALLEY Charter School - AMESBURY pupils",482204007,482,204,7,1,1,2,null,9379,null,0]
[482,534,"482 - RIVER VALLEY Charter School - BOXFORD pupils",482204038,482,204,38,1,1,1,null,8785,null,0]
[482,535,"482 - RIVER VALLEY Charter School - GEORGETOWN pupils",482204105,482,204,105,1,1,1,null,8954,null,0]
[482,536,"482 - RIVER VALLEY Charter School - NEWBURYPORT pupils",482204204,482,204,204,1,1,1,null,9260,null,0]
[482,537,"482 - RIVER VALLEY Charter School - MASCONOMET pupils",482204705,482,204,705,1,1,1,null,8785,null,0]
[482,538,"482 - RIVER VALLEY Charter School - PENTUCKET pupils",482204745,482,204,745,1,1,3,null,9538,null,0]
[482,539,"482 - RIVER VALLEY Charter School - TRITON pupils",482204773,482,204,773,1,1,4,null,9766,null,0]
[483,540,"483 - RISING TIDE Charter School - BARNSTABLE pupils",483239020,483,239,20,1,1.036,3,null,10123,null,0]
[483,541,"483 - RISING TIDE Charter School - BOURNE pupils",483239036,483,239,36,1,1.036,3,null,10227,null,0]
[483,542,"483 - RISING TIDE Charter School - CARVER pupils",483239052,483,239,52,1,1.036,1,null,10218,null,0]
[483,543,"483 - RISING TIDE Charter School - DUXBURY pupils",483239082,483,239,82,1,1.036,3,null,10674,null,0]
[483,544,"483 - RISING TIDE Charter School - HALIFAX pupils",483239118,483,239,118,1,1.036,1,null,9275,null,0]
[483,545,"483 - RISING TIDE Charter School - KINGSTON pupils",483239145,483,239,145,1,1.036,1,null,9322,null,0]
[483,546,"483 - RISING TIDE Charter School - MARSHFIELD pupils",483239171,483,239,171,1,1.036,5,null,10792,null,0]
[483,547,"483 - RISING TIDE Charter School - MASHPEE pupils",483239172,483,239,172,1,1.036,1,null,9041,null,0]
[483,548,"483 - RISING TIDE Charter School - MATTAPOISETT pupils",483239173,483,239,173,1,1.036,10,null,14129,null,0]
[483,549,"483 - RISING TIDE Charter School - MIDDLEBOROUGH pupils",483239182,483,239,182,1,1.036,1,null,10241,null,0]
[483,550,"483 - RISING TIDE Charter School - NEW BEDFORD pupils",483239201,483,239,201,1,1.036,10,null,15606,null,0]
[483,551,"483 - RISING TIDE Charter School - PEMBROKE pupils",483239231,483,239,231,1,1.036,2,null,10937,null,0]
[483,552,"483 - RISING TIDE Charter School - PLYMOUTH pupils",483239239,483,239,239,1,1.036,3,null,10315,null,0]
[483,553,"483 - RISING TIDE Charter School - PLYMPTON pupils",483239240,483,239,240,1,1.036,7,null,10517,null,0]
[483,554,"483 - RISING TIDE Charter School - ROCHESTER pupils",483239250,483,239,250,1,1.036,1,null,9041,null,0]
[483,555,"483 - RISING TIDE Charter School - SANDWICH pupils",483239261,483,239,261,1,1.036,7,null,11126,null,0]
[483,556,"483 - RISING TIDE Charter School - WAREHAM pupils",483239310,483,239,310,1,1.036,8,null,11561,null,0]
[483,557,"483 - RISING TIDE Charter School - BRIDGEWATER RAYNHAM pupils",483239625,483,239,625,1,1.036,1,null,10869,null,0]
[483,558,"483 - RISING TIDE Charter School - FREETOWN LAKEVILLE pupils",483239665,483,239,665,1,1.036,8,null,12018,null,0]
[483,559,"483 - RISING TIDE Charter School - SILVER LAKE pupils",483239760,483,239,760,1,1.036,3,null,10991,null,0]
[484,560,"484 - ROXBURY PREPARATORY Charter School - AVON pupils",484035018,484,35,18,1,1.081,1,null,11904,null,0]
[484,561,"484 - ROXBURY PREPARATORY Charter School - BOSTON pupils",484035035,484,35,35,1,1.081,10,null,13906,null,0]
[484,562,"484 - ROXBURY PREPARATORY Charter School - BRAINTREE pupils",484035040,484,35,40,1,1.081,10,null,16825,null,0]
[484,563,"484 - ROXBURY PREPARATORY Charter School - BROCKTON pupils",484035044,484,35,44,1,1.081,1,null,10574,null,0]
[484,564,"484 - ROXBURY PREPARATORY Charter School - CANTON pupils",484035050,484,35,50,1,1.081,10,null,14283,null,0]
[484,565,"484 - ROXBURY PREPARATORY Charter School - CHELSEA pupils",484035057,484,35,57,1,1.081,1,null,9361,null,0]
[484,566,"484 - ROXBURY PREPARATORY Charter School - EVERETT pupils",484035093,484,35,93,1,1.081,1,null,9361,null,0]
[484,567,"484 - ROXBURY PREPARATORY Charter School - HOLBROOK pupils",484035133,484,35,133,1,1.081,1,null,11303,null,0]
[484,568,"484 - ROXBURY PREPARATORY Charter School - MILTON pupils",484035189,484,35,189,1,1.081,1,null,11260,null,0]
[484,569,"484 - ROXBURY PREPARATORY Charter School - PLYMOUTH pupils",484035239,484,35,239,1,1.081,10,null,14650,null,0]
[484,570,"484 - ROXBURY PREPARATORY Charter School - QUINCY pupils",484035243,484,35,243,1,1.081,10,null,13093,null,0]
[484,571,"484 - ROXBURY PREPARATORY Charter School - RANDOLPH pupils",484035244,484,35,244,1,1.081,10,null,13275,null,0]
[485,572,"485 - SALEM ACADEMY Charter School - BEVERLY pupils",485258030,485,258,30,1,1,10,null,15145,null,0]
[485,573,"485 - SALEM ACADEMY Charter School - BOSTON pupils",485258035,485,258,35,1,1,1,null,10556,null,0]
[485,574,"485 - SALEM ACADEMY Charter School - DANVERS pupils",485258071,485,258,71,1,1,10,null,11965,null,0]
[485,575,"485 - SALEM ACADEMY Charter School - GLOUCESTER pupils",485258107,485,258,107,1,1,1,null,10556,null,0]
[485,576,"485 - SALEM ACADEMY Charter School - LYNN pupils",485258163,485,258,163,1,1,8,null,11972,null,0]
[485,577,"485 - SALEM ACADEMY Charter School - MARBLEHEAD pupils",485258168,485,258,168,1,1,{"$f":"VLOOKUP(D586,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D586,rate_chafnd,40,FALSE)>0,VLOOKUP(D586,rate_chafnd,40),VLOOKUP(G586,distinfo,8))","v":15145},null,0]
[{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,1,3)),VALUE(MID(D587,1,4)))","v":485},578,{"$f":"IF(H587=1,A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(G587,code436,2)&\" pupils\",IF(OR(A587=450,A587=466),A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(F587,code436,2)&\" District - \"&VLOOKUP(G587,code436,2)&\" pupils\",A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(F587,code436,2)&\" Campus - \"&VLOOKUP(G587,code436,2)&\" pupils\"))","v":"485 - SALEM ACADEMY Charter School - PEABODY pupils"},485258229,{"$f":"A587","v":485},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,4,3)),VALUE(MID(D587,5,3)))","v":258},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,7,3)),VALUE(MID(D587,8,3)))","v":229},{"$f":"IF(OR(A587=410,A587=466,A587=487),2,1)","v":1},{"$f":"VLOOKUP(F587,distinfo,4)","v":1},10,null,12799,null,{"$f":"VLOOKUP(G587,distinfo,10)","v":0}]
[485,579,"485 - SALEM ACADEMY Charter School - REVERE pupils",485258248,485,258,248,1,1,1,null,9670,null,0]
[485,580,"485 - SALEM ACADEMY Charter School - SALEM pupils",485258258,485,258,258,1,1,8,null,11439,null,0]
[485,581,"485 - SALEM ACADEMY Charter School - SWAMPSCOTT pupils",485258291,485,258,291,1,1,1,null,9670,null,0]
[485,582,"485 - SALEM ACADEMY Charter School - HAMILTON WENHAM pupils",485258675,485,258,675,1,1,1,null,10556,null,0]
[486,583,"486 - SEVEN HILLS Charter School - LEICESTER pupils",486348151,486,348,151,1,1,1,null,10261,null,0]
[486,584,"486 - SEVEN HILLS Charter School - MILLBURY pupils",486348186,486,348,186,1,1,10,null,15988,null,0]
[486,585,"486 - SEVEN HILLS Charter School - NORTHBRIDGE pupils",486348214,486,348,214,1,1,1,null,9123,null,0]
[486,586,"486 - SEVEN HILLS Charter School - SHREWSBURY pupils",486348271,486,348,271,1,1,10,null,13666,null,0]
[486,587,"486 - SEVEN HILLS Charter School - WEBSTER pupils",486348316,486,348,316,1,1,1,null,9123,null,0]
[486,588,"486 - SEVEN HILLS Charter School - WORCESTER pupils",486348348,486,348,348,1,1,10,null,12936,null,0]
[487,589,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - ARLINGTON pupils",487049010,487,49,10,2,1.1000000000000001,10,null,14496,null,0]
[487,590,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BILLERICA pupils",487049031,487,49,31,2,1.1000000000000001,1,null,11425,null,0]
[487,591,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BOSTON pupils",487049035,487,49,35,2,1.1000000000000001,10,null,13355,null,0]
[487,592,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROCKTON pupils",487049044,487,49,44,2,1.1000000000000001,1,null,10460,null,0]
[487,593,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROOKLINE pupils",487049046,487,49,46,2,1.1000000000000001,10,null,14496,null,0]
[487,594,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CAMBRIDGE pupils",487049049,487,49,49,2,1.1000000000000001,10,null,13602,null,0]
[487,595,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CHELSEA pupils",487049057,487,49,57,2,1.1000000000000001,1,null,11220,null,0]
[487,596,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - EVERETT pupils",487049093,487,49,93,2,1.1000000000000001,8,null,12818,null,0]
[487,597,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - HAVERHILL pupils",487049128,487,49,128,2,1.1000000000000001,1,null,11425,null,0]
[487,598,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LAWRENCE pupils",487049149,487,49,149,2,1.1000000000000001,1,null,10460,null,0]
[487,599,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LEOMINSTER pupils",487049153,487,49,153,2,1.1000000000000001,1,null,11425,null,0]
[487,600,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LOWELL pupils",487049160,487,49,160,2,1.1000000000000001,1,null,11425,null,0]
[487,601,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LYNN pupils",487049163,487,49,163,2,1.1000000000000001,10,null,13825,null,0]
[487,602,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MALDEN pupils",487049165,487,49,165,2,1.1000000000000001,8,null,12430,null,0]
[487,603,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MEDFORD pupils",487049176,487,49,176,2,1.1000000000000001,8,null,13054,null,0]
[487,604,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MELROSE pupils",487049178,487,49,178,2,1.1000000000000001,1,null,11425,null,0]
[487,605,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - METHUEN pupils",487049181,487,49,181,2,1.1000000000000001,10,null,14496,null,0]
[487,606,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - NORTH ANDOVER pupils",487049211,487,49,211,2,1.1000000000000001,10,null,16425,null,0]
[487,607,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - QUINCY pupils",487049243,487,49,243,2,1.1000000000000001,10,null,16425,null,0]
[487,608,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - RANDOLPH pupils",487049244,487,49,244,2,1.1000000000000001,6,null,12088,null,0]
[487,609,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - READING pupils",487049246,487,49,246,2,1.1000000000000001,10,null,14496,null,0]
[487,610,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - REVERE pupils",487049248,487,49,248,2,1.1000000000000001,8,null,12869,null,0]
[487,611,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SAUGUS pupils",487049262,487,49,262,2,1.1000000000000001,10,null,12960,null,0]
[487,612,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SOMERVILLE pupils",487049274,487,49,274,2,1.1000000000000001,9,null,13202,null,0]
[487,613,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - STONEHAM pupils",487049284,487,49,284,2,1.1000000000000001,1,null,11425,null,0]
[487,614,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WALTHAM pupils",487049308,487,49,308,2,1.1000000000000001,10,null,13442,null,0]
[487,615,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WATERTOWN pupils",487049314,487,49,314,2,1.1000000000000001,1,null,10460,null,0]
[487,616,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WOBURN pupils",487049347,487,49,347,2,1.1000000000000001,10,null,13472,null,0]
[487,617,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - ARLINGTON pupils",487274010,487,274,10,2,1.038,1,null,9374,null,0]
[487,618,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BILLERICA pupils",487274031,487,274,31,2,1.038,1,null,9055,null,0]
[487,619,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BOSTON pupils",487274035,487,274,35,2,1.038,10,null,12472,null,0]
[487,620,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BRAINTREE pupils",487274040,487,274,40,2,1.038,1,null,9407,null,0]
[487,621,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BROCKTON pupils",487274044,487,274,44,2,1.038,1,null,9407,null,0]
[487,622,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BROOKLINE pupils",487274046,487,274,46,2,1.038,10,null,13801,null,0]
[487,623,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BURLINGTON pupils",487274048,487,274,48,2,1.038,1,null,9207,null,0]
[487,624,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CAMBRIDGE pupils",487274049,487,274,49,2,1.038,10,null,12497,null,0]
[487,625,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CHELSEA pupils",487274057,487,274,57,2,1.038,10,null,12402,null,0]
[487,626,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - EVERETT pupils",487274093,487,274,93,2,1.038,10,null,12897,null,0]
[487,627,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - FALL RIVER pupils",487274095,487,274,95,2,1.038,10,null,14104,null,0]
[487,628,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - HAVERHILL pupils",487274128,487,274,128,2,1.038,1,null,9231,null,0]
[487,629,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LAWRENCE pupils",487274149,487,274,149,2,1.038,1,null,9407,null,0]
[487,630,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LYNN pupils",487274163,487,274,163,2,1.038,6,null,11241,null,0]
[487,631,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MALDEN pupils",487274165,487,274,165,2,1.038,10,null,12148,null,0]
[487,632,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MEDFORD pupils",487274176,487,274,176,2,1.038,10,null,12469,null,0]
[487,633,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MELROSE pupils",487274178,487,274,178,2,1.038,10,null,14152,null,0]
[487,634,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - METHUEN pupils",487274181,487,274,181,2,1.038,10,null,12878,null,0]
[487,635,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MIDDLEBOROUGH pupils",487274182,487,274,182,2,1.038,1,null,9407,null,0]
[487,636,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - NATICK pupils",487274198,487,274,198,2,1.038,10,null,14152,null,0]
[487,637,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - PEABODY pupils",487274229,487,274,229,2,1.038,1,null,10381,null,0]
[487,638,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - QUINCY pupils",487274243,487,274,243,2,1.038,7,null,10853,null,0]
[487,639,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - RANDOLPH pupils",487274244,487,274,244,2,1.038,1,null,9290,null,0]
[487,640,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - REVERE pupils",487274248,487,274,248,2,1.038,8,null,11683,null,0]
[487,641,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SAUGUS pupils",487274262,487,274,262,2,1.038,{"$f":"VLOOKUP(D650,enro_chafnd,18)","v":7},null,{"$f":"IF(VLOOKUP(D650,rate_chafnd,40,FALSE)>0,VLOOKUP(D650,rate_chafnd,40),VLOOKUP(G650,distinfo,8))","v":11277},null,0]
[{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,1,3)),VALUE(MID(D651,1,4)))","v":487},642,{"$f":"IF(H651=1,A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(G651,code436,2)&\" pupils\",IF(OR(A651=450,A651=466),A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(F651,code436,2)&\" District - \"&VLOOKUP(G651,code436,2)&\" pupils\",A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(F651,code436,2)&\" Campus - \"&VLOOKUP(G651,code436,2)&\" pupils\"))","v":"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SOMERVILLE pupils"},487274274,{"$f":"A651","v":487},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,4,3)),VALUE(MID(D651,5,3)))","v":274},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,7,3)),VALUE(MID(D651,8,3)))","v":274},{"$f":"IF(OR(A651=410,A651=466,A651=487),2,1)","v":2},{"$f":"VLOOKUP(F651,distinfo,4)","v":1.038},10,null,12665,null,{"$f":"VLOOKUP(G651,distinfo,10)","v":0}]
[487,643,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STONEHAM pupils",487274284,487,274,284,2,1.038,10,null,14152,null,0]
[487,644,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STOUGHTON pupils",487274285,487,274,285,2,1.038,1,null,9407,null,0]
[487,645,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WALTHAM pupils",487274308,487,274,308,2,1.038,4,null,10599,null,0]
[487,646,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WOBURN pupils",487274347,487,274,347,2,1.038,10,null,12054,null,0]
[488,647,"488 - SOUTH SHORE Charter School - ABINGTON pupils",488219001,488,219,1,1,1.0529999999999999,4,null,10833,null,0]
[488,648,"488 - SOUTH SHORE Charter School - AVON pupils",488219018,488,219,18,1,1.0529999999999999,10,null,16703,null,0]
[488,649,"488 - SOUTH SHORE Charter School - BOSTON pupils",488219035,488,219,35,1,1.0529999999999999,10,null,14896,null,0]
[488,650,"488 - SOUTH SHORE Charter School - BRAINTREE pupils",488219040,488,219,40,1,1.0529999999999999,10,null,13082,null,0]
[488,651,"488 - SOUTH SHORE Charter School - BROCKTON pupils",488219044,488,219,44,1,1.0529999999999999,10,null,13100,null,0]
[488,652,"488 - SOUTH SHORE Charter School - CARVER pupils",488219052,488,219,52,1,1.0529999999999999,10,null,14147,null,0]
[488,653,"488 - SOUTH SHORE Charter School - COHASSET pupils",488219065,488,219,65,1,1.0529999999999999,1,null,10417,null,0]
[488,654,"488 - SOUTH SHORE Charter School - DUXBURY pupils",488219082,488,219,82,1,1.0529999999999999,4,null,10859,null,0]
[488,655,"488 - SOUTH SHORE Charter School - EAST BRIDGEWATER pupils",488219083,488,219,83,1,1.0529999999999999,1,null,9804,null,0]
[488,656,"488 - SOUTH SHORE Charter School - HALIFAX pupils",488219118,488,219,118,1,1.0529999999999999,1,null,9519,null,0]
[488,657,"488 - SOUTH SHORE Charter School - HANOVER pupils",488219122,488,219,122,1,1.0529999999999999,3,null,10534,null,0]
[488,658,"488 - SOUTH SHORE Charter School - HINGHAM pupils",488219131,488,219,131,1,1.0529999999999999,1,null,10410,null,0]
[488,659,"488 - SOUTH SHORE Charter School - HOLBROOK pupils",488219133,488,219,133,1,1.0529999999999999,4,null,11158,null,0]
[488,660,"488 - SOUTH SHORE Charter School - HULL pupils",488219142,488,219,142,1,1.0529999999999999,4,null,10934,null,0]
[488,661,"488 - SOUTH SHORE Charter School - KINGSTON pupils",488219145,488,219,145,1,1.0529999999999999,3,null,10042,null,0]
[488,662,"488 - SOUTH SHORE Charter School - MANSFIELD pupils",488219167,488,219,167,1,1.0529999999999999,1,null,11016,null,0]
[488,663,"488 - SOUTH SHORE Charter School - MARSHFIELD pupils",488219171,488,219,171,1,1.0529999999999999,4,null,11007,null,0]
[488,664,"488 - SOUTH SHORE Charter School - MILTON pupils",488219189,488,219,189,1,1.0529999999999999,10,null,14687,null,0]
[488,665,"488 - SOUTH SHORE Charter School - NORWELL pupils",488219219,488,219,219,1,1.0529999999999999,5,null,11039,null,0]
[488,666,"488 - SOUTH SHORE Charter School - PEMBROKE pupils",488219231,488,219,231,1,1.0529999999999999,3,null,10740,null,0]
[488,667,"488 - SOUTH SHORE Charter School - PLYMOUTH pupils",488219239,488,219,239,1,1.0529999999999999,1,null,10036,null,0]
[488,668,"488 - SOUTH SHORE Charter School - QUINCY pupils",488219243,488,219,243,1,1.0529999999999999,4,null,10520,null,0]
[488,669,"488 - SOUTH SHORE Charter School - RANDOLPH pupils",488219244,488,219,244,1,1.0529999999999999,6,null,11837,null,0]
[488,670,"488 - SOUTH SHORE Charter School - ROCKLAND pupils",488219251,488,219,251,1,1.0529999999999999,4,null,10781,null,0]
[488,671,"488 - SOUTH SHORE Charter School - SCITUATE pupils",488219264,488,219,264,1,1.0529999999999999,1,null,10238,null,0]
[488,672,"488 - SOUTH SHORE Charter School - TAUNTON pupils",488219293,488,219,293,1,1.0529999999999999,10,null,14147,null,0]
[488,673,"488 - SOUTH SHORE Charter School - WEYMOUTH pupils",488219336,488,219,336,1,1.0529999999999999,4,null,10745,null,0]
[488,674,"488 - SOUTH SHORE Charter School - BRIDGEWATER RAYNHAM pupils",488219625,488,219,625,1,1.0529999999999999,1,null,9341,null,0]
[488,675,"488 - SOUTH SHORE Charter School - SILVER LAKE pupils",488219760,488,219,760,1,1.0529999999999999,3,null,10759,null,0]
[488,676,"488 - SOUTH SHORE Charter School - WHITMAN HANSON pupils",488219780,488,219,780,1,1.0529999999999999,8,null,11604,null,0]
[489,677,"489 - STURGIS Charter School - BARNSTABLE pupils",489020020,489,20,20,1,1,4,null,11386,null,0]
[489,678,"489 - STURGIS Charter School - BOURNE pupils",489020036,489,20,36,1,1,4,null,11293,null,0]
[489,679,"489 - STURGIS Charter School - CARVER pupils",489020052,489,20,52,1,1,5,null,11427,null,0]
[489,680,"489 - STURGIS Charter School - FALMOUTH pupils",489020096,489,20,96,1,1,4,null,11403,null,0]
[489,681,"489 - STURGIS Charter School - MASHPEE pupils",489020172,489,20,172,1,1,2,null,10981,null,0]
[489,682,"489 - STURGIS Charter School - MIDDLEBOROUGH pupils",489020182,489,20,182,1,1,10,null,15145,null,0]
[489,683,"489 - STURGIS Charter School - NEW BEDFORD pupils",489020201,489,20,201,1,1,10,null,15145,null,0]
[489,684,"489 - STURGIS Charter School - PLYMOUTH pupils",489020239,489,20,239,1,1,3,null,11021,null,0]
[489,685,"489 - STURGIS Charter School - PROVINCETOWN pupils",489020242,489,20,242,1,1,10,null,13444,null,0]
[489,686,"489 - STURGIS Charter School - SANDWICH pupils",489020261,489,20,261,1,1,3,null,11089,null,0]
[489,687,"489 - STURGIS Charter School - SCITUATE pupils",489020264,489,20,264,1,1,1,null,10556,null,0]
[489,688,"489 - STURGIS Charter School - TRURO pupils",489020300,489,20,300,1,1,1,null,10556,null,0]
[489,689,"489 - STURGIS Charter School - WAREHAM pupils",489020310,489,20,310,1,1,1,null,10882,null,0]
[489,690,"489 - STURGIS Charter School - DENNIS YARMOUTH pupils",489020645,489,20,645,1,1,5,null,11550,null,0]
[489,691,"489 - STURGIS Charter School - NAUSET pupils",489020660,489,20,660,1,1,7,null,11986,null,0]
[489,692,"489 - STURGIS Charter School - MONOMOY pupils",489020712,489,20,712,1,1,2,null,10923,null,0]
[489,693,"489 - STURGIS Charter School - OLD ROCHESTER pupils",489020740,489,20,740,1,1,1,null,10556,null,0]
[491,694,"491 - ATLANTIS Charter School - FALL RIVER pupils",491095095,491,95,95,1,1,10,null,11905,null,0]
[491,695,"491 - ATLANTIS Charter School - NEW BEDFORD pupils",491095201,491,95,201,1,1,1,null,9076,null,0]
[491,696,"491 - ATLANTIS Charter School - NORTON pupils",491095218,491,95,218,1,1,10,null,15145,null,0]
[491,697,"491 - ATLANTIS Charter School - SOMERSET pupils",491095273,491,95,273,1,1,1,null,9123,null,0]
[491,698,"491 - ATLANTIS Charter School - SWANSEA pupils",491095292,491,95,292,1,1,1,null,9634,null,0]
[491,699,"491 - ATLANTIS Charter School - WESTPORT pupils",491095331,491,95,331,1,1,10,null,12421,null,0]
[491,700,"491 - ATLANTIS Charter School - DIGHTON REHOBOTH pupils",491095650,491,95,650,1,1,10,null,11965,null,0]
[491,701,"491 - ATLANTIS Charter School - SOMERSET BERKLEY pupils",491095763,491,95,763,1,1,10,null,12850,null,0]
[492,702,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - HOLYOKE pupils",492281137,492,281,137,1,1,10,null,13713,null,0]
[492,703,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - SPRINGFIELD pupils",492281281,492,281,281,1,1,10,null,13335,null,0]
[492,704,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - WESTFIELD pupils",492281325,492,281,325,1,1,10,null,13713,null,0]
[493,705,"493 - PHOENIX CHARTER ACADEMY Charter School - BOSTON pupils",493057035,493,57,35,1,1.0369999999999999,{"$f":"VLOOKUP(D714,enro_chafnd,18)","v":9},null,{"$f":"IF(VLOOKUP(D714,rate_chafnd,40,FALSE)>0,VLOOKUP(D714,rate_chafnd,40),VLOOKUP(G714,distinfo,8))","v":14110},null,0]
[{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,1,3)),VALUE(MID(D715,1,4)))","v":493},706,{"$f":"IF(H715=1,A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(G715,code436,2)&\" pupils\",IF(OR(A715=450,A715=466),A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(F715,code436,2)&\" District - \"&VLOOKUP(G715,code436,2)&\" pupils\",A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(F715,code436,2)&\" Campus - \"&VLOOKUP(G715,code436,2)&\" pupils\"))","v":"493 - PHOENIX CHARTER ACADEMY Charter School - CHELSEA pupils"},493057057,{"$f":"A715","v":493},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,4,3)),VALUE(MID(D715,5,3)))","v":57},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,7,3)),VALUE(MID(D715,8,3)))","v":57},{"$f":"IF(OR(A715=410,A715=466,A715=487),2,1)","v":1},{"$f":"VLOOKUP(F715,distinfo,4)","v":1.0369999999999999},10,null,15228,null,{"$f":"VLOOKUP(G715,distinfo,10)","v":0}]
[493,707,"493 - PHOENIX CHARTER ACADEMY Charter School - EVERETT pupils",493057093,493,57,93,1,1.0369999999999999,8,null,14043,null,0]
[493,708,"493 - PHOENIX CHARTER ACADEMY Charter School - LYNN pupils",493057163,493,57,163,1,1.0369999999999999,10,null,15437,null,0]
[493,709,"493 - PHOENIX CHARTER ACADEMY Charter School - MALDEN pupils",493057165,493,57,165,1,1.0369999999999999,10,null,13248,null,0]
[493,710,"493 - PHOENIX CHARTER ACADEMY Charter School - MEDFORD pupils",493057176,493,57,176,1,1.0369999999999999,10,null,15618,null,0]
[493,711,"493 - PHOENIX CHARTER ACADEMY Charter School - REVERE pupils",493057248,493,57,248,1,1.0369999999999999,10,null,15052,null,0]
[493,712,"493 - PHOENIX CHARTER ACADEMY Charter School - SAUGUS pupils",493057262,493,57,262,1,1.0369999999999999,10,null,17534,null,0]
[493,713,"493 - PHOENIX CHARTER ACADEMY Charter School - SOMERVILLE pupils",493057274,493,57,274,1,1.0369999999999999,10,null,15618,null,0]
[493,714,"493 - PHOENIX CHARTER ACADEMY Charter School - WINTHROP pupils",493057346,493,57,346,1,1.0369999999999999,10,null,15618,null,0]
[494,715,"494 - PIONEER CS OF SCIENCE Charter School - BOSTON pupils",494093035,494,93,35,1,1.044,10,null,12840,null,0]
[494,716,"494 - PIONEER CS OF SCIENCE Charter School - CHELMSFORD pupils",494093056,494,93,56,1,1.044,1,null,11375,null,0]
[494,717,"494 - PIONEER CS OF SCIENCE Charter School - CHELSEA pupils",494093057,494,93,57,1,1.044,10,null,13009,null,0]
[494,718,"494 - PIONEER CS OF SCIENCE Charter School - EVERETT pupils",494093093,494,93,93,1,1.044,9,null,12513,null,0]
[494,719,"494 - PIONEER CS OF SCIENCE Charter School - FITCHBURG pupils",494093097,494,93,97,1,1.044,10,null,13868,null,0]
[494,720,"494 - PIONEER CS OF SCIENCE Charter School - HAVERHILL pupils",494093128,494,93,128,1,1.044,1,null,9452,null,0]
[494,721,"494 - PIONEER CS OF SCIENCE Charter School - LAWRENCE pupils",494093149,494,93,149,1,1.044,1,null,9452,null,0]
[494,722,"494 - PIONEER CS OF SCIENCE Charter School - LYNN pupils",494093163,494,93,163,1,1.044,10,null,11837,null,0]
[494,723,"494 - PIONEER CS OF SCIENCE Charter School - MALDEN pupils",494093165,494,93,165,1,1.044,10,null,13612,null,0]
[494,724,"494 - PIONEER CS OF SCIENCE Charter School - MEDFORD pupils",494093176,494,93,176,1,1.044,10,null,14041,null,0]
[494,725,"494 - PIONEER CS OF SCIENCE Charter School - MELROSE pupils",494093178,494,93,178,1,1.044,1,null,10938,null,0]
[494,726,"494 - PIONEER CS OF SCIENCE Charter School - REVERE pupils",494093248,494,93,248,1,1.044,9,null,12622,null,0]
[494,727,"494 - PIONEER CS OF SCIENCE Charter School - SAUGUS pupils",494093262,494,93,262,1,1.044,10,null,14717,null,0]
[494,728,"494 - PIONEER CS OF SCIENCE Charter School - STONEHAM pupils",494093284,494,93,284,1,1.044,1,null,11812,null,0]
[494,729,"494 - PIONEER CS OF SCIENCE Charter School - SWAMPSCOTT pupils",494093291,494,93,291,1,1.044,10,null,13868,null,0]
[494,730,"494 - PIONEER CS OF SCIENCE Charter School - TAUNTON pupils",494093293,494,93,293,1,1.044,10,null,15213,null,0]
[494,731,"494 - PIONEER CS OF SCIENCE Charter School - WINTHROP pupils",494093346,494,93,346,1,1.044,10,null,12278,null,0]
[494,732,"494 - PIONEER CS OF SCIENCE Charter School - MANCHESTER ESSEX pupils",494093698,494,93,698,1,1.044,1,null,10938,null,0]
[496,733,"496 - GLOBAL LEARNING Charter School - ACUSHNET pupils",496201003,496,201,3,1,1,1,null,10556,null,0]
[496,734,"496 - GLOBAL LEARNING Charter School - DARTMOUTH pupils",496201072,496,201,72,1,1,10,null,13998,null,0]
[496,735,"496 - GLOBAL LEARNING Charter School - FALL RIVER pupils",496201095,496,201,95,1,1,10,null,13375,null,0]
[496,736,"496 - GLOBAL LEARNING Charter School - NEW BEDFORD pupils",496201201,496,201,201,1,1,10,null,12456,null,0]
[496,737,"496 - GLOBAL LEARNING Charter School - WAREHAM pupils",496201310,496,201,310,1,1,1,null,10556,null,0]
[497,738,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AGAWAM pupils",497117005,497,117,5,1,1,1,null,9495,null,0]
[497,739,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST pupils",497117008,497,117,8,1,1,4,null,9927,null,0]
[497,740,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - BELCHERTOWN pupils",497117024,497,117,24,1,1,4,null,10067,null,0]
[497,741,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - CHICOPEE pupils",497117061,497,117,61,1,1,8,null,10722,null,0]
[497,742,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - DEERFIELD pupils",497117074,497,117,74,1,1,4,null,9831,null,0]
[497,743,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EASTHAMPTON pupils",497117086,497,117,86,1,1,3,null,9810,null,0]
[497,744,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EAST LONGMEADOW pupils",497117087,497,117,87,1,1,10,null,13713,null,0]
[497,745,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - ERVING pupils",497117091,497,117,91,1,1,1,null,9076,null,0]
[497,746,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GRANBY pupils",497117111,497,117,111,1,1,1,null,9487,null,0]
[497,747,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GREENFIELD pupils",497117114,497,117,114,1,1,1,null,9626,null,0]
[497,748,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HADLEY pupils",497117117,497,117,117,1,1,1,null,9329,null,0]
[497,749,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HOLYOKE pupils",497117137,497,117,137,1,1,4,null,10300,null,0]
[497,750,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LEVERETT pupils",497117154,497,117,154,1,1,1,null,9114,null,0]
[497,751,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LONGMEADOW pupils",497117159,497,117,159,1,1,3,null,9530,null,0]
[497,752,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - NORTHAMPTON pupils",497117210,497,117,210,1,1,1,null,9599,null,0]
[497,753,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - ORANGE pupils",497117223,497,117,223,1,1,1,null,9111,null,0]
[497,754,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SHUTESBURY pupils",497117272,497,117,272,1,1,1,null,8995,null,0]
[497,755,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTH HADLEY pupils",497117278,497,117,278,1,1,1,null,9520,null,0]
[497,756,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SPRINGFIELD pupils",497117281,497,117,281,1,1,10,null,11824,null,0]
[497,757,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTFIELD pupils",497117325,497,117,325,1,1,6,null,10265,null,0]
[497,758,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTHAMPTON pupils",497117327,497,117,327,1,1,1,null,9123,null,0]
[497,759,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WEST SPRINGFIELD pupils",497117332,497,117,332,1,1,1,null,8954,null,0]
[497,760,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WILLIAMSBURG pupils",497117340,497,117,340,1,1,10,null,11809,null,0]
[497,761,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST PELHAM pupils",497117605,497,117,605,1,1,3,null,10596,null,0]
[497,762,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - FRONTIER pupils",497117670,497,117,670,1,1,3,null,9929,null,0]
[497,763,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GILL MONTAGUE pupils",497117674,497,117,674,1,1,7,null,10940,null,0]
[497,764,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPDEN WILBRAHAM pupils",497117680,497,117,680,1,1,10,null,13666,null,0]
[497,765,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPSHIRE pupils",497117683,497,117,683,1,1,10,null,11523,null,0]
[497,766,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PIONEER pupils",497117750,497,117,750,1,1,1,null,10556,null,0]
[497,767,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - RALPH C MAHAR pupils",497117755,497,117,755,1,1,1,null,9670,null,0]
[497,768,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",497117766,497,117,766,1,1,1,null,10556,null,0]
[498,769,"498 - VERITAS PREPARATORY Charter School - CHICOPEE pupils",498281061,498,281,61,1,1,{"$f":"VLOOKUP(D778,enro_chafnd,18)","v":1},null,{"$f":"IF(VLOOKUP(D778,rate_chafnd,40,FALSE)>0,VLOOKUP(D778,rate_chafnd,40),VLOOKUP(G778,distinfo,8))","v":9123},null,0]
[{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,1,3)),VALUE(MID(D779,1,4)))","v":498},770,{"$f":"IF(H779=1,A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(G779,code436,2)&\" pupils\",IF(OR(A779=450,A779=466),A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(F779,code436,2)&\" District - \"&VLOOKUP(G779,code436,2)&\" pupils\",A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(F779,code436,2)&\" Campus - \"&VLOOKUP(G779,code436,2)&\" pupils\"))","v":"498 - VERITAS PREPARATORY Charter School - SPRINGFIELD pupils"},498281281,{"$f":"A779","v":498},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,4,3)),VALUE(MID(D779,5,3)))","v":281},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,7,3)),VALUE(MID(D779,8,3)))","v":281},{"$f":"IF(OR(A779=410,A779=466,A779=487),2,1)","v":1},{"$f":"VLOOKUP(F779,distinfo,4)","v":1},10,null,12862,null,{"$f":"VLOOKUP(G779,distinfo,10)","v":0}]
[499,771,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - CHICOPEE pupils",499061061,499,61,61,1,1,9,null,11570,null,0]
[499,772,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - HOLYOKE pupils",499061137,499,61,137,1,1,10,null,13519,null,0]
[499,773,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - LUDLOW pupils",499061161,499,61,161,1,1,8,null,11249,null,0]
[499,774,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - PALMER pupils",499061227,499,61,227,1,1,1,null,10556,null,0]
[499,775,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SOUTH HADLEY pupils",499061278,499,61,278,1,1,1,null,10556,null,0]
[499,776,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SPRINGFIELD pupils",499061281,499,61,281,1,1,10,null,12145,null,0]
[499,777,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - WEST SPRINGFIELD pupils",499061332,499,61,332,1,1,10,null,13224,null,0]
[3501,778,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - CHICOPEE pupils",3501061061,3501,61,61,1,1,10,null,13870,null,0]
[3501,779,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - HOLYOKE pupils",3501061137,3501,61,137,1,1,10,null,14742,null,0]
[3501,780,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - LUDLOW pupils",3501061161,3501,61,161,1,1,1,null,10556,null,0]
[3501,781,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - NORTHAMPTON pupils",3501061210,3501,61,210,1,1,1,null,10556,null,0]
[3501,782,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SOUTH HADLEY pupils",3501061278,3501,61,278,1,1,10,null,15145,null,0]
[3501,783,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SPRINGFIELD pupils",3501061281,3501,61,281,1,1,10,null,14849,null,0]
[3501,784,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WARE pupils",3501061309,3501,61,309,1,1,10,null,15145,null,0]
[3501,785,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WESTFIELD pupils",3501061325,3501,61,325,1,1,10,null,15145,null,0]
[3501,786,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WEST SPRINGFIELD pupils",3501061332,3501,61,332,1,1,10,null,14235,null,0]
[3502,787,"3502 - BAYSTATE ACADEMY Charter School - CHICOPEE pupils",3502281061,3502,281,61,1,1,10,null,13375,null,0]
[3502,788,"3502 - BAYSTATE ACADEMY Charter School - HOLYOKE pupils",3502281137,3502,281,137,1,1,10,null,15145,null,0]
[3502,789,"3502 - BAYSTATE ACADEMY Charter School - SPRINGFIELD pupils",3502281281,3502,281,281,1,1,10,null,13533,null,0]
[3503,790,"3503 - COLLEGIATE CS OF LOWELL Charter School - BILLERICA pupils",3503160031,3503,160,31,1,1,8,null,10735,null,0]
[3503,791,"3503 - COLLEGIATE CS OF LOWELL Charter School - BROCKTON pupils",3503160044,3503,160,44,1,1,1,null,9100,null,0]
[3503,792,"3503 - COLLEGIATE CS OF LOWELL Charter School - BURLINGTON pupils",3503160048,3503,160,48,1,1,1,null,9123,null,0]
[3503,793,"3503 - COLLEGIATE CS OF LOWELL Charter School - CHELMSFORD pupils",3503160056,3503,160,56,1,1,5,null,10103,null,0]
[3503,794,"3503 - COLLEGIATE CS OF LOWELL Charter School - DRACUT pupils",3503160079,3503,160,79,1,1,5,null,10289,null,0]
[3503,795,"3503 - COLLEGIATE CS OF LOWELL Charter School - LAWRENCE pupils",3503160149,3503,160,149,1,1,10,null,13689,null,0]
[3503,796,"3503 - COLLEGIATE CS OF LOWELL Charter School - LOWELL pupils",3503160160,3503,160,160,1,1,10,null,11885,null,0]
[3503,797,"3503 - COLLEGIATE CS OF LOWELL Charter School - TEWKSBURY pupils",3503160295,3503,160,295,1,1,1,null,9123,null,0]
[3503,798,"3503 - COLLEGIATE CS OF LOWELL Charter School - TYNGSBOROUGH pupils",3503160301,3503,160,301,1,1,10,null,14028,null,0]
[3503,799,"3503 - COLLEGIATE CS OF LOWELL Charter School - GROTON DUNSTABLE pupils",3503160673,3503,160,673,1,1,1,null,11399,null,0]
[3503,800,"3503 - COLLEGIATE CS OF LOWELL Charter School - NORTH MIDDLESEX pupils",3503160735,3503,160,735,1,1,10,null,13713,null,0]
[3504,801,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - BOSTON pupils",3504035035,3504,35,35,1,1.081,10,null,14861,null,0]
[3504,802,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - BROCKTON pupils",3504035044,3504,35,44,1,1.081,10,null,16181,null,0]
[3504,803,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - EASTON pupils",3504035088,3504,35,88,1,1.081,10,null,16181,null,0]
[3504,804,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - LYNN pupils",3504035163,3504,35,163,1,1.081,10,null,16181,null,0]
[3504,805,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - MILTON pupils",3504035189,3504,35,189,1,1.081,10,null,13721,null,0]
[3504,806,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - NORWOOD pupils",3504035220,3504,35,220,1,1.081,10,null,18166,null,0]
[3504,807,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - RANDOLPH pupils",3504035244,3504,35,244,1,1.081,10,null,14713,null,0]
[3504,808,"3504 - CITY ON A HILL - DUDLEY SQUARE Charter School - WALTHAM pupils",3504035308,3504,35,308,1,1.081,10,null,16181,null,0]
[3506,809,"3506 - PIONEER CS OF SCIENCE II Charter School - BOSTON pupils",3506262035,3506,262,35,1,1,10,null,15145,null,0]
[3506,810,"3506 - PIONEER CS OF SCIENCE II Charter School - CAMBRIDGE pupils",3506262049,3506,262,49,1,1,10,null,15450,null,0]
[3506,811,"3506 - PIONEER CS OF SCIENCE II Charter School - CHELSEA pupils",3506262057,3506,262,57,1,1,10,null,15145,null,0]
[3506,812,"3506 - PIONEER CS OF SCIENCE II Charter School - DANVERS pupils",3506262071,3506,262,71,1,1,1,null,10556,null,0]
[3506,813,"3506 - PIONEER CS OF SCIENCE II Charter School - EVERETT pupils",3506262093,3506,262,93,1,1,4,null,11703,null,0]
[3506,814,"3506 - PIONEER CS OF SCIENCE II Charter School - GEORGETOWN pupils",3506262105,3506,262,105,1,1,10,null,15145,null,0]
[3506,815,"3506 - PIONEER CS OF SCIENCE II Charter School - HAVERHILL pupils",3506262128,3506,262,128,1,1,1,null,10556,null,0]
[3506,816,"3506 - PIONEER CS OF SCIENCE II Charter School - LAWRENCE pupils",3506262149,3506,262,149,1,1,10,null,13615,null,0]
[3506,817,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNN pupils",3506262163,3506,262,163,1,1,8,null,12390,null,0]
[3506,818,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNNFIELD pupils",3506262164,3506,262,164,1,1,1,null,10556,null,0]
[3506,819,"3506 - PIONEER CS OF SCIENCE II Charter School - MALDEN pupils",3506262165,3506,262,165,1,1,6,null,11589,null,0]
[3506,820,"3506 - PIONEER CS OF SCIENCE II Charter School - MEDFORD pupils",3506262176,3506,262,176,1,1,6,null,11644,null,0]
[3506,821,"3506 - PIONEER CS OF SCIENCE II Charter School - MELROSE pupils",3506262178,3506,262,178,1,1,10,null,12067,null,0]
[3506,822,"3506 - PIONEER CS OF SCIENCE II Charter School - PEABODY pupils",3506262229,3506,262,229,1,1,5,null,11175,null,0]
[3506,823,"3506 - PIONEER CS OF SCIENCE II Charter School - REVERE pupils",3506262248,3506,262,248,1,1,7,null,11800,null,0]
[3506,824,"3506 - PIONEER CS OF SCIENCE II Charter School - SALEM pupils",3506262258,3506,262,258,1,1,6,null,12193,null,0]
[3506,825,"3506 - PIONEER CS OF SCIENCE II Charter School - SAUGUS pupils",3506262262,3506,262,262,1,1,4,null,11015,null,0]
[3506,826,"3506 - PIONEER CS OF SCIENCE II Charter School - SOMERVILLE pupils",3506262274,3506,262,274,1,1,1,null,9995,null,0]
[3506,827,"3506 - PIONEER CS OF SCIENCE II Charter School - STONEHAM pupils",3506262284,3506,262,284,1,1,1,null,10759,null,0]
[3506,828,"3506 - PIONEER CS OF SCIENCE II Charter School - TEWKSBURY pupils",3506262295,3506,262,295,1,1,1,null,9670,null,0]
[3506,829,"3506 - PIONEER CS OF SCIENCE II Charter School - WAKEFIELD pupils",3506262305,3506,262,305,1,1,1,null,10556,null,0]
[3506,830,"3506 - PIONEER CS OF SCIENCE II Charter School - WINTHROP pupils",3506262346,3506,262,346,1,1,10,null,15145,null,0]
[3506,831,"3506 - PIONEER CS OF SCIENCE II Charter School - WOBURN pupils",3506262347,3506,262,347,1,1,4,null,11100,null,0]
[3507,832,"3507 - CITY ON A HILL NEW BEDFORD Charter School - NEW BEDFORD pupils",3507201201,3507,201,201,1,1,10,null,14418,null,0]
[3508,833,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - CHICOPEE pupils",3508281061,3508,281,61,1,1,{"$f":"VLOOKUP(D842,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D842,rate_chafnd,40,FALSE)>0,VLOOKUP(D842,rate_chafnd,40),VLOOKUP(G842,distinfo,8))","v":14690},null,0]
[{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,1,3)),VALUE(MID(D843,1,4)))","v":3508},834,{"$f":"IF(H843=1,A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(G843,code436,2)&\" pupils\",IF(OR(A843=450,A843=466),A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(F843,code436,2)&\" District - \"&VLOOKUP(G843,code436,2)&\" pupils\",A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(F843,code436,2)&\" Campus - \"&VLOOKUP(G843,code436,2)&\" pupils\"))","v":"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - HOLYOKE pupils"},3508281137,{"$f":"A843","v":3508},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,4,3)),VALUE(MID(D843,5,3)))","v":281},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,7,3)),VALUE(MID(D843,8,3)))","v":137},{"$f":"IF(OR(A843=410,A843=466,A843=487),2,1)","v":1},{"$f":"VLOOKUP(F843,distinfo,4)","v":1},10,null,15145,null,{"$f":"VLOOKUP(G843,distinfo,10)","v":0}]
[3508,835,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - SPRINGFIELD pupils",3508281281,3508,281,281,1,1,10,null,15159,null,0]
[3508,836,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - WEST SPRINGFIELD pupils",3508281332,3508,281,332,1,1,10,null,15145,null,0]
[3509,837,"3509 - ARGOSY COLLEGIATE Charter School - DARTMOUTH pupils",3509095072,3509,95,72,1,1,10,null,13375,null,0]
[3509,838,"3509 - ARGOSY COLLEGIATE Charter School - FALL RIVER pupils",3509095095,3509,95,95,1,1,10,null,13085,null,0]
[3509,839,"3509 - ARGOSY COLLEGIATE Charter School - NEW BEDFORD pupils",3509095201,3509,95,201,1,1,1,null,10556,null,0]
[3509,840,"3509 - ARGOSY COLLEGIATE Charter School - SOMERSET BERKLEY pupils",3509095763,3509,95,763,1,1,1,null,12414,null,0]
[3510,841,"3510 - SPRINGFIELD PREPARATORY Charter School - CHICOPEE pupils",3510281061,3510,281,61,1,1,10,null,12183,null,0]
[3510,842,"3510 - SPRINGFIELD PREPARATORY Charter School - NORTHAMPTON pupils",3510281210,3510,281,210,1,1,10,null,13713,null,0]
[3510,843,"3510 - SPRINGFIELD PREPARATORY Charter School - SPRINGFIELD pupils",3510281281,3510,281,281,1,1,10,null,13280,null,0]
[3510,844,"3510 - SPRINGFIELD PREPARATORY Charter School - TAUNTON pupils",3510281293,3510,281,293,1,1,10,null,13666,null,0]
[3510,845,"3510 - SPRINGFIELD PREPARATORY Charter School - WEST SPRINGFIELD pupils",3510281332,3510,281,332,1,1,10,null,12941,null,0]
[3513,846,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BOSTON pupils",3513044035,3513,44,35,1,1,10,null,11965,null,0]
[3513,847,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BROCKTON pupils",3513044044,3513,44,44,1,1,10,null,12127,null,0]
[3513,848,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - FALL RIVER pupils",3513044095,3513,44,95,1,1,10,null,13375,null,0]
[3513,849,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - RANDOLPH pupils",3513044244,3513,44,244,1,1,8,null,11376,null,0]
[3513,850,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - ROCKLAND pupils",3513044251,3513,44,251,1,1,1,null,8785,null,0]
[3513,851,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - TAUNTON pupils",3513044293,3513,44,293,1,1,7,null,10637,null,0]
[3513,852,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WEST BRIDGEWATER pupils",3513044323,3513,44,323,1,1,1,null,8785,null,0]
[3514,853,"3514 - LIBERTAS ACADEMY Charter School - SPRINGFIELD pupils",3514281281,3514,281,281,1,1,10,null,13370,null,0]
[3515,854,"3515 - OLD STURBRIDGE ACADEMY  Charter School - BRIMFIELD pupils",3515287043,3515,287,43,1,1,1,null,9123,null,0]
[3515,855,"3515 - OLD STURBRIDGE ACADEMY  Charter School - BROOKFIELD pupils",3515287045,3515,287,45,1,1,1,null,9123,null,0]
[3515,856,"3515 - OLD STURBRIDGE ACADEMY  Charter School - HOLLAND pupils",3515287135,3515,287,135,1,1,5,null,10068,null,0]
[3515,857,"3515 - OLD STURBRIDGE ACADEMY  Charter School - LEICESTER pupils",3515287151,3515,287,151,1,1,1,null,9123,null,0]
[3515,858,"3515 - OLD STURBRIDGE ACADEMY  Charter School - MONSON pupils",3515287191,3515,287,191,1,1,5,null,10014,null,0]
[3515,859,"3515 - OLD STURBRIDGE ACADEMY  Charter School - NORTH BROOKFIELD pupils",3515287215,3515,287,215,1,1,8,null,10879,null,0]
[3515,860,"3515 - OLD STURBRIDGE ACADEMY  Charter School - PALMER pupils",3515287227,3515,287,227,1,1,10,null,11781,null,0]
[3515,861,"3515 - OLD STURBRIDGE ACADEMY  Charter School - SOUTHBRIDGE pupils",3515287277,3515,287,277,1,1,9,null,11528,null,0]
[3515,862,"3515 - OLD STURBRIDGE ACADEMY  Charter School - STURBRIDGE pupils",3515287287,3515,287,287,1,1,2,null,9464,null,0]
[3515,863,"3515 - OLD STURBRIDGE ACADEMY  Charter School - WALES pupils",3515287306,3515,287,306,1,1,1,null,9123,null,0]
[3515,864,"3515 - OLD STURBRIDGE ACADEMY  Charter School - WEBSTER pupils",3515287316,3515,287,316,1,1,9,null,11361,null,0]
[3515,865,"3515 - OLD STURBRIDGE ACADEMY  Charter School - DUDLEY CHARLTON pupils",3515287658,3515,287,658,1,1,3,null,9755,null,0]
[3515,866,"3515 - OLD STURBRIDGE ACADEMY  Charter School - SPENCER EAST BROOKFIELD pupils",3515287767,3515,287,767,1,1,5,null,10067,null,0]
[3515,867,"3515 - OLD STURBRIDGE ACADEMY  Charter School - QUABOAG pupils",3515287778,3515,287,778,1,1,10,null,12167,null,0]
[3516,868,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - AGAWAM pupils",3516332005,3516,332,5,1,1,5,null,9977,null,0]
[3516,869,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - CHICOPEE pupils",3516332061,3516,332,61,1,1,10,null,11377,null,0]
[3516,870,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - EAST LONGMEADOW pupils",3516332087,3516,332,87,1,1,10,null,17003,null,0]
[3516,871,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HOLYOKE pupils",3516332137,3516,332,137,1,1,10,null,12560,null,0]
[3516,872,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - LONGMEADOW pupils",3516332159,3516,332,159,1,1,1,null,8785,null,0]
[3516,873,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SOUTH HADLEY pupils",3516332278,3516,332,278,1,1,1,null,9670,null,0]
[3516,874,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SPRINGFIELD pupils",3516332281,3516,332,281,1,1,10,null,13187,null,0]
[3516,875,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WESTFIELD pupils",3516332325,3516,332,325,1,1,7,null,10650,null,0]
[3516,876,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WEST SPRINGFIELD pupils",3516332332,3516,332,332,1,1,10,null,12128,null,0]
[3516,877,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - GATEWAY pupils",3516332672,3516,332,672,1,1,10,null,15145,null,0]
[3516,878,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HAMPDEN WILBRAHAM pupils",3516332680,3516,332,680,1,1,1,null,8785,null,0]
[3517,879,"3517 - MAP ACADEMY Charter School - BOURNE pupils",3517239036,3517,239,36,1,1.036,10,null,13237,null,0]
[3517,880,"3517 - MAP ACADEMY Charter School - BROCKTON pupils",3517239044,3517,239,44,1,1.036,1,null,10869,null,0]
[3517,881,"3517 - MAP ACADEMY Charter School - CARVER pupils",3517239052,3517,239,52,1,1.036,10,null,13711,null,0]
[3517,882,"3517 - MAP ACADEMY Charter School - FALMOUTH pupils",3517239096,3517,239,96,1,1.036,10,null,15606,null,0]
[3517,883,"3517 - MAP ACADEMY Charter School - FOXBOROUGH pupils",3517239099,3517,239,99,1,1.036,1,null,10869,null,0]
[3517,884,"3517 - MAP ACADEMY Charter School - MALDEN pupils",3517239165,3517,239,165,1,1.036,1,null,10869,null,0]
[3517,885,"3517 - MAP ACADEMY Charter School - MANSFIELD pupils",3517239167,3517,239,167,1,1.036,10,null,15606,null,0]
[3517,886,"3517 - MAP ACADEMY Charter School - MARSHFIELD pupils",3517239171,3517,239,171,1,1.036,10,null,13237,null,0]
[3517,887,"3517 - MAP ACADEMY Charter School - MIDDLEBOROUGH pupils",3517239182,3517,239,182,1,1.036,5,null,11880,null,0]
[3517,888,"3517 - MAP ACADEMY Charter School - NEW BEDFORD pupils",3517239201,3517,239,201,1,1.036,1,null,10869,null,0]
[3517,889,"3517 - MAP ACADEMY Charter School - PEMBROKE pupils",3517239231,3517,239,231,1,1.036,10,null,13575,null,0]
[3517,890,"3517 - MAP ACADEMY Charter School - PLYMOUTH pupils",3517239239,3517,239,239,1,1.036,10,null,13698,null,0]
[3517,891,"3517 - MAP ACADEMY Charter School - QUINCY pupils",3517239243,3517,239,243,1,1.036,1,null,10869,null,0]
[3517,892,"3517 - MAP ACADEMY Charter School - TAUNTON pupils",3517239293,3517,239,293,1,1.036,10,null,14027,null,0]
[3517,893,"3517 - MAP ACADEMY Charter School - WAREHAM pupils",3517239310,3517,239,310,1,1.036,10,null,14421,null,0]
[3517,894,"3517 - MAP ACADEMY Charter School - WEYMOUTH pupils",3517239336,3517,239,336,1,1.036,10,null,15606,null,0]
[3517,895,"3517 - MAP ACADEMY Charter School - BRIDGEWATER RAYNHAM pupils",3517239625,3517,239,625,1,1.036,1,null,10869,null,0]
[3517,896,"3517 - MAP ACADEMY Charter School - OLD ROCHESTER pupils",3517239740,3517,239,740,1,1.036,1,null,10869,null,0]
[3517,897,"3517 - MAP ACADEMY Charter School - SILVER LAKE pupils",3517239760,3517,239,760,1,1.036,{"$f":"VLOOKUP(D906,enro_chafnd,18)","v":10},null,{"$f":"IF(VLOOKUP(D906,rate_chafnd,40,FALSE)>0,VLOOKUP(D906,rate_chafnd,40),VLOOKUP(G906,distinfo,8))","v":13500},null,0]
[{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,1,3)),VALUE(MID(D907,1,4)))","v":3517},898,{"$f":"IF(H907=1,A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(G907,code436,2)&\" pupils\",IF(OR(A907=450,A907=466),A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(F907,code436,2)&\" District - \"&VLOOKUP(G907,code436,2)&\" pupils\",A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(F907,code436,2)&\" Campus - \"&VLOOKUP(G907,code436,2)&\" pupils\"))","v":"3517 - MAP ACADEMY Charter School - WHITMAN HANSON pupils"},3517239780,{"$f":"A907","v":3517},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,4,3)),VALUE(MID(D907,5,3)))","v":239},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,7,3)),VALUE(MID(D907,8,3)))","v":780},{"$f":"IF(OR(A907=410,A907=466,A907=487),2,1)","v":1},{"$f":"VLOOKUP(F907,distinfo,4)","v":1.036},10,null,15606,null,{"$f":"VLOOKUP(G907,distinfo,10)","v":0}]
[3518,899,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - HAVERHILL pupils",3518149128,3518,149,128,1,1,10,null,15145,null,0]
[3518,900,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - LAWRENCE pupils",3518149149,3518,149,149,1,1,10,null,14224,null,0]
[3518,901,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - LOWELL pupils",3518149160,3518,149,160,1,1,10,null,15309,null,0]
[3518,902,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - METHUEN pupils",3518149181,3518,149,181,1,1,10,null,13315,null,0]

{"sheet":"distinfo","index":6,"n_rows":450,"n_cols":5,"rows_kept":450,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[1,2,3,4,5]
[]
[]
[null,null,"Op",null,"Decile"]
["Lea","District","Status","WAF","Rank"]
[]
[1,"ABINGTON",1,1.03,5]
[2,"ACTON",0,1.0469999999999999,0]
[3,"ACUSHNET",1,1,5]
[4,"ADAMS",0,1,0]
[5,"AGAWAM",1,1,7]
[6,"ALFORD",0,1,0]
[7,"AMESBURY",1,1,5]
[8,"AMHERST",1,1,8]
[9,"ANDOVER",1,1.087,2]
[10,"ARLINGTON",1,1.036,1]
[11,"ASHBURNHAM",0,1,0]
[12,"ASHBY",0,1,0]
[13,"ASHFIELD",0,1,0]
[14,"ASHLAND",1,1.0049999999999999,3]
[15,"ATHOL",0,1,0]
[16,"ATTLEBORO",1,1,7]
[17,"AUBURN",1,1,5]
[18,"AVON",1,1,9]
[19,"AYER",0,1,0]
[20,"BARNSTABLE",1,1,8]
[21,"BARRE",0,1,0]
[22,"BECKET",0,1,0]
[23,"BEDFORD",1,1.08,2]
[24,"BELCHERTOWN",1,1,4]
[25,"BELLINGHAM",1,1,5]
[26,"BELMONT",1,1.0369999999999999,2]
[27,"BERKLEY",1,1,5]
[28,"BERLIN",0,1.026,0]
[29,"BERNARDSTON",0,1,0]
[30,"BEVERLY",1,1,6]
[31,"BILLERICA",1,1.0189999999999999,4]
[32,"BLACKSTONE",0,1,0]
[33,"BLANDFORD",0,1,0]
[34,"BOLTON",0,1.042,0]
[35,"BOSTON",1,1.081,10]
[36,"BOURNE",1,1,6]
[37,"BOXBOROUGH",0,1.1339999999999999,0]
[38,"BOXFORD",1,1.044,1]
[39,"BOYLSTON",0,1,0]
[40,"BRAINTREE",1,1.044,4]
[41,"BREWSTER",1,1,5]
[42,"BRIDGEWATER",0,1,0]
[43,"BRIMFIELD",1,1,5]
[44,"BROCKTON",1,1,10]
[45,"BROOKFIELD",1,1,8]
[46,"BROOKLINE",1,1.04,2]
[47,"BUCKLAND",0,1,0]
[48,"BURLINGTON",1,1.085,3]
[49,"CAMBRIDGE",1,1.1000000000000001,7]
[50,"CANTON",1,1.0609999999999999,3]
[51,"CARLISLE",1,1.052,1]
[52,"CARVER",1,1.028,5]
[53,"CHARLEMONT",0,1,0]
[54,"CHARLTON",0,1,0]
[55,"CHATHAM",0,1,0]
[56,"CHELMSFORD",1,1.0029999999999999,3]
[57,"CHELSEA",1,1.0369999999999999,10]
[58,"CHESHIRE",0,1,0]
[59,"CHESTER",0,1,0]
[60,"CHESTERFIELD",0,1,0]
[61,"CHICOPEE",1,1,10]
[62,"CHILMARK",0,1,0]
[63,"CLARKSBURG",1,1,8]
[64,"CLINTON",1,1,8]
[65,"COHASSET",1,1.0309999999999999,1]
[66,"COLRAIN",0,1,0]
[67,"CONCORD",1,1.054,1]
[68,"CONWAY",1,1,9]
[69,"CUMMINGTON",0,1,0]
[70,"DALTON",0,1,0]
[71,"DANVERS",1,1,4]
[72,"DARTMOUTH",1,1,5]
[73,"DEDHAM",1,1.0389999999999999,5]
[74,"DEERFIELD",1,1,6]
[75,"DENNIS",0,1,0]
[76,"DIGHTON",0,1,0]
[77,"DOUGLAS",1,1,4]
[78,"DOVER",1,1.044,1]
[79,"DRACUT",1,1,5]
[80,"DUDLEY",0,1,0]
[81,"DUNSTABLE",0,1,0]
[82,"DUXBURY",1,1.034,1]
[83,"EAST BRIDGEWATER",1,1,5]
[84,"EAST BROOKFIELD",0,1,0]
[85,"EASTHAM",1,1,7]
[86,"EASTHAMPTON",1,1,6]
[87,"EAST LONGMEADOW",1,1,4]
[88,"EASTON",1,1,3]
[89,"EDGARTOWN",1,1,7]
[90,"EGREMONT",0,1,0]
[91,"ERVING",1,1,4]
[92,"ESSEX",0,1.0349999999999999,0]
[93,"EVERETT",1,1.044,10]
[94,"FAIRHAVEN",1,1,8]
[95,"FALL RIVER",1,1,10]
[96,"FALMOUTH",1,1,7]
[97,"FITCHBURG",1,1,10]
[98,"FLORIDA",1,1,8]
[99,"FOXBOROUGH",1,1.054,3]
[100,"FRAMINGHAM",1,1.036,8]
[101,"FRANKLIN",1,1.056,2]
[102,"FREETOWN",0,1,0]
[103,"GARDNER",1,1,10]
[104,"AQUINNAH",0,1,0]
[105,"GEORGETOWN",1,1,2]
[106,"GILL",0,1,0]
[107,"GLOUCESTER",1,1.0409999999999999,8]
[108,"GOSHEN",0,1,0]
[109,"GOSNOLD",0,1,7]
[110,"GRAFTON",1,1,3]
[111,"GRANBY",1,1,6]
[112,"GRANVILLE",0,1,0]
[113,"GREAT BARRINGTON",0,1,0]
[114,"GREENFIELD",1,1,9]
[115,"GROTON",0,1,0]
[116,"GROVELAND",0,1,0]
[117,"HADLEY",1,1,4]
[118,"HALIFAX",1,1.0249999999999999,4]
[119,"HAMILTON",0,1.034,0]
[120,"HAMPDEN",0,1,0]
[121,"HANCOCK",1,1,2]
[122,"HANOVER",1,1.032,2]
[123,"HANSON",0,1,0]
[124,"HARDWICK",0,1,0]
[125,"HARVARD",1,1.004,1]
[126,"HARWICH",0,1,0]
[127,"HATFIELD",1,1,5]
[128,"HAVERHILL",1,1,9]
[129,"HAWLEY",0,1,0]
[130,"HEATH",0,1,0]
[131,"HINGHAM",1,1.0429999999999999,1]
[132,"HINSDALE",0,1,0]
[133,"HOLBROOK",1,1.036,8]
[134,"HOLDEN",0,1,0]
[135,"HOLLAND",1,1,9]
[136,"HOLLISTON",1,1.0289999999999999,1]
[137,"HOLYOKE",1,1,10]
[138,"HOPEDALE",1,1.014,3]
[139,"HOPKINTON",1,1.0589999999999999,1]
[140,"HUBBARDSTON",0,1,0]
[141,"HUDSON",1,1.0189999999999999,5]
[142,"HULL",1,1.026,7]
[143,"HUNTINGTON",0,1,0]
[144,"IPSWICH",1,1.052,3]
[145,"KINGSTON",1,1.026,4]
[146,"LAKEVILLE",0,1,0]
[147,"LANCASTER",0,1,0]
[148,"LANESBOROUGH",0,1,0]
[149,"LAWRENCE",1,1,10]
[150,"LEE",1,1,9]
[151,"LEICESTER",1,1,6]
[152,"LENOX",1,1,6]
[153,"LEOMINSTER",1,1,9]
[154,"LEVERETT",1,1,6]
[155,"LEXINGTON",1,1.085,1]
[156,"LEYDEN",0,1,0]
[157,"LINCOLN",1,1.048,2]
[158,"LITTLETON",1,1.02,2]
[159,"LONGMEADOW",1,1,1]
[160,"LOWELL",1,1,10]
[161,"LUDLOW",1,1,7]
[162,"LUNENBURG",1,1,4]
[163,"LYNN",1,1,10]
[164,"LYNNFIELD",1,1.0389999999999999,1]
[165,"MALDEN",1,1.036,9]
[166,"MANCHESTER",0,1.036,0]
[167,"MANSFIELD",1,1.0569999999999999,3]
[168,"MARBLEHEAD",1,1,2]
[169,"MARION",1,1,5]
[170,"MARLBOROUGH",1,1.042,8]
[171,"MARSHFIELD",1,1.03,3]
[172,"MASHPEE",1,1,7]
[173,"MATTAPOISETT",1,1,4]
[174,"MAYNARD",1,1.0609999999999999,4]
[175,"MEDFIELD",1,1.0329999999999999,1]
[176,"MEDFORD",1,1.048,7]
[177,"MEDWAY",1,1.036,3]
[178,"MELROSE",1,1.0329999999999999,3]
[179,"MENDON",0,1,0]
[180,"MERRIMAC",0,1,0]
[181,"METHUEN",1,1,8]
[182,"MIDDLEBOROUGH",1,1,7]
[183,"MIDDLEFIELD",0,1,0]
[184,"MIDDLETON",1,1.04,2]
[185,"MILFORD",1,1.0229999999999999,8]
[186,"MILLBURY",1,1,6]
[187,"MILLIS",1,1.0309999999999999,3]
[188,"MILLVILLE",0,1,0]
[189,"MILTON",1,1.04,2]
[190,"MONROE",0,1,0]
[191,"MONSON",1,1,6]
[192,"MONTAGUE",0,1,0]
[193,"MONTEREY",0,1,0]
[194,"MONTGOMERY",0,1,0]
[195,"MOUNT WASHINGTON",0,1,0]
[196,"NAHANT",1,1,2]
[197,"NANTUCKET",1,1,6]
[198,"NATICK",1,1.0269999999999999,2]
[199,"NEEDHAM",1,1.079,1]
[200,"NEW ASHFORD",0,1,0]
[201,"NEW BEDFORD",1,1,10]
[202,"NEW BRAINTREE",0,1,0]
[203,"NEWBURY",0,1.032,0]
[204,"NEWBURYPORT",1,1,2]
[205,"NEW MARLBOROUGH",0,1,0]
[206,"NEW SALEM",0,1,0]
[207,"NEWTON",1,1.0569999999999999,2]
[208,"NORFOLK",1,1.042,1]
[209,"NORTH ADAMS",1,1,10]
[210,"NORTHAMPTON",1,1,6]
[211,"NORTH ANDOVER",1,1,3]
[212,"NORTH ATTLEBOROUGH",1,1,4]
[213,"NORTHBOROUGH",1,1,3]
[214,"NORTHBRIDGE",1,1,7]
[215,"NORTH BROOKFIELD",1,1,8]
[216,"NORTHFIELD",0,1,0]
[217,"NORTH READING",1,1.0629999999999999,2]
[218,"NORTON",1,1,4]
[219,"NORWELL",1,1.0529999999999999,1]
[220,"NORWOOD",1,1.0549999999999999,6]
[221,"OAK BLUFFS",1,1,7]
[222,"OAKHAM",0,1,0]
[223,"ORANGE",1,1,10]
[224,"ORLEANS",1,1,7]
[225,"OTIS",0,1,0]
[226,"OXFORD",1,1,8]
[227,"PALMER",1,1,9]
[228,"PAXTON",0,1,0]
[229,"PEABODY",1,1,8]
[230,"PELHAM",1,1,8]
[231,"PEMBROKE",1,1.0329999999999999,3]
[232,"PEPPERELL",0,1,0]
[233,"PERU",0,1,0]
[234,"PETERSHAM",1,1,9]
[235,"PHILLIPSTON",0,1,0]
[236,"PITTSFIELD",1,1,10]
[237,"PLAINFIELD",0,1,0]
[238,"PLAINVILLE",1,1,5]
[239,"PLYMOUTH",1,1.036,5]
[240,"PLYMPTON",1,1.054,4]
[241,"PRINCETON",0,1,0]
[242,"PROVINCETOWN",1,1,10]
[243,"QUINCY",1,1.0489999999999999,8]
[244,"RANDOLPH",1,1.034,9]
[245,"RAYNHAM",0,1,0]
[246,"READING",1,1.0329999999999999,2]
[247,"REHOBOTH",0,1,0]
[248,"REVERE",1,1.0269999999999999,10]
[249,"RICHMOND",1,1,8]
[250,"ROCHESTER",1,1,3]
[251,"ROCKLAND",1,1.06,8]
[252,"ROCKPORT",1,1.024,6]
[253,"ROWE",1,1,9]
[254,"ROWLEY",0,1.0389999999999999,0]
[255,"ROYALSTON",0,1,0]
[256,"RUSSELL",0,1,0]
[257,"RUTLAND",0,1,0]
[258,"SALEM",1,1,10]
[259,"SALISBURY",0,1,0]
[260,"SANDISFIELD",0,1,0]
[261,"SANDWICH",1,1,4]
[262,"SAUGUS",1,1,7]
[263,"SAVOY",1,1,10]
[264,"SCITUATE",1,1.0309999999999999,3]
[265,"SEEKONK",1,1,3]
[266,"SHARON",1,1.038,2]
[267,"SHEFFIELD",0,1,0]
[268,"SHELBURNE",0,1,0]
[269,"SHERBORN",1,1.042,1]
[270,"SHIRLEY",0,1,0]
[271,"SHREWSBURY",1,1,3]
[272,"SHUTESBURY",1,1,9]
[273,"SOMERSET",1,1,5]
[274,"SOMERVILLE",1,1.038,9]
[275,"SOUTHAMPTON",1,1,3]
[276,"SOUTHBOROUGH",1,1.0469999999999999,1]
[277,"SOUTHBRIDGE",1,1,10]
[278,"SOUTH HADLEY",1,1,6]
[279,"SOUTHWICK",0,1,0]
[280,"SPENCER",0,1,0]
[281,"SPRINGFIELD",1,1,10]
[282,"STERLING",0,1,0]
[283,"STOCKBRIDGE",0,1,0]
[284,"STONEHAM",1,1.038,4]
[285,"STOUGHTON",1,1.0369999999999999,7]
[286,"STOW",0,1.048,0]
[287,"STURBRIDGE",1,1,4]
[288,"SUDBURY",1,1.0149999999999999,1]
[289,"SUNDERLAND",1,1,9]
[290,"SUTTON",1,1,3]
[291,"SWAMPSCOTT",1,1,4]
[292,"SWANSEA",1,1,5]
[293,"TAUNTON",1,1,9]
[294,"TEMPLETON",0,1,0]
[295,"TEWKSBURY",1,1,4]
[296,"TISBURY",1,1,7]
[297,"TOLLAND",0,1,0]
[298,"TOPSFIELD",1,1.038,1]
[299,"TOWNSEND",0,1,0]
[300,"TRURO",1,1,4]
[301,"TYNGSBOROUGH",1,1,3]
[302,"TYRINGHAM",0,1,0]
[303,"UPTON",0,1,0]
[304,"UXBRIDGE",1,1,5]
[305,"WAKEFIELD",1,1.054,3]
[306,"WALES",1,1,8]
[307,"WALPOLE",1,1.044,3]
[308,"WALTHAM",1,1.0900000000000001,8]
[309,"WARE",1,1,9]
[310,"WAREHAM",1,1,10]
[311,"WARREN",0,1,0]
[312,"WARWICK",0,1,0]
[313,"WASHINGTON",0,1,0]
[314,"WATERTOWN",1,1.0649999999999999,6]
[315,"WAYLAND",1,1.034,1]
[316,"WEBSTER",1,1,10]
[317,"WELLESLEY",1,1.071,1]
[318,"WELLFLEET",1,1,7]
[319,"WENDELL",0,1,0]
[320,"WENHAM",0,1.03,0]
[321,"WESTBOROUGH",1,1,2]
[322,"WEST BOYLSTON",1,1,5]
[323,"WEST BRIDGEWATER",1,1,5]
[324,"WEST BROOKFIELD",0,1,0]
[325,"WESTFIELD",1,1,8]
[326,"WESTFORD",1,1.028,1]
[327,"WESTHAMPTON",1,1,3]
[328,"WESTMINSTER",0,1,0]
[329,"WEST NEWBURY",0,1,0]
[330,"WESTON",1,1.0629999999999999,1]
[331,"WESTPORT",1,1,6]
[332,"WEST SPRINGFIELD",1,1,10]
[333,"WEST STOCKBRIDGE",0,1,0]
[334,"WEST TISBURY",0,1,0]
[335,"WESTWOOD",1,1.0580000000000001,1]
[336,"WEYMOUTH",1,1.0389999999999999,7]
[337,"WHATELY",1,1,8]
[338,"WHITMAN",0,1,0]
[339,"WILBRAHAM",0,1,0]
[340,"WILLIAMSBURG",1,1,5]
[341,"WILLIAMSTOWN",0,1,0]
[342,"WILMINGTON",1,1.0720000000000001,2]
[343,"WINCHENDON",1,1,9]
[344,"WINCHESTER",1,1.044,1]
[345,"WINDSOR",0,1,0]
[346,"WINTHROP",1,1.0289999999999999,7]
[347,"WOBURN",1,1.0549999999999999,6]
[348,"WORCESTER",1,1,10]
[349,"WORTHINGTON",1,1,5]
[350,"WRENTHAM",1,1.0229999999999999,3]
[351,"YARMOUTH",0,1,0]
[352,"DEVENS",0,{"$f":"(D134+D156+D368)/3","v":1.0013333333333334},{"$f":"E134","v":1}]
[406,"NORTHAMPTON SMITH",1,1,10]
[600,"ACTON BOXBOROUGH",1,1.0469999999999999,1]
[603,"ADAMS CHESHIRE",1,1,10]
[605,"AMHERST PELHAM",1,1,6]
[610,"ASHBURNHAM WESTMINSTER",1,1,4]
[615,"ATHOL ROYALSTON",1,1,9]
[616,"AYER SHIRLEY",1,1,6]
[618,"BERKSHIRE HILLS",1,1,8]
[620,"BERLIN BOYLSTON",1,1,3]
[622,"BLACKSTONE MILLVILLE",1,1,5]
[625,"BRIDGEWATER RAYNHAM",1,1,4]
[632,"CHESTERFIELD GOSHEN",1,1,5]
[635,"CENTRAL BERKSHIRE",1,1,8]
[640,"CONCORD CARLISLE",1,1.054,1]
[645,"DENNIS YARMOUTH",1,1,9]
[650,"DIGHTON REHOBOTH",1,1,4]
[655,"DOVER SHERBORN",1,1.044,1]
[658,"DUDLEY CHARLTON",1,1,5]
[660,"NAUSET",1,1,7]
[662,"FARMINGTON RIVER",1,1,4]
[665,"FREETOWN LAKEVILLE",1,1,4]
[670,"FRONTIER",1,1,5]
[672,"GATEWAY",1,1,7]
[673,"GROTON DUNSTABLE",1,1,1]
[674,"GILL MONTAGUE",1,1,9]
[675,"HAMILTON WENHAM",1,1.034,1]
[680,"HAMPDEN WILBRAHAM",1,1,4]
[683,"HAMPSHIRE",1,1,4]
[685,"HAWLEMONT",1,1,10]
[690,"KING PHILIP",1,1.0229999999999999,2]
[695,"LINCOLN SUDBURY",1,1.0149999999999999,1]
[698,"MANCHESTER ESSEX",1,1.036,2]
[700,"MARTHAS VINEYARD",1,1,6]
[705,"MASCONOMET",1,1.038,1]
[710,"MENDON UPTON",1,1,2]
[712,"MONOMOY",1,1,7]
[715,"MOUNT GREYLOCK",1,1,5]
[717,"MOHAWK TRAIL",1,1,8]
[720,"NARRAGANSETT",1,1,8]
[725,"NASHOBA",1,1.042,2]
[728,"NEW SALEM WENDELL",1,1,9]
[730,"NORTHBORO SOUTHBORO",1,1,1]
[735,"NORTH MIDDLESEX",1,1,4]
[740,"OLD ROCHESTER",1,1,3]
[745,"PENTUCKET",1,1,3]
[750,"PIONEER",1,1,6]
[753,"QUABBIN",1,1,6]
[755,"RALPH C MAHAR",1,1,10]
[760,"SILVER LAKE",1,1.026,4]
[763,"SOMERSET BERKLEY",1,1,3]
[765,"SOUTHERN BERKSHIRE",1,1,8]
[766,"SOUTHWICK TOLLAND",1,1,6]
[767,"SPENCER EAST BROOKFIELD",1,1,8]
[770,"TANTASQUA",1,1,6]
[773,"TRITON",1,1.032,5]
[774,"UPISLAND",1,1,6]
[775,"WACHUSETT",1,1,3]
[778,"QUABOAG",1,1,9]
[780,"WHITMAN HANSON",1,1,5]
[801,"ASSABET VALLEY",1,1.042,8]
[805,"BLACKSTONE VALLEY",1,1,3]
[806,"BLUE HILLS",1,1.0609999999999999,6]
[810,"BRISTOL PLYMOUTH",1,1,6]
[815,"CAPE COD",1,1,9]
[817,"ESSEX NORTH SHORE",1,1,5]
[818,"FRANKLIN COUNTY",1,1,9]
[821,"GREATER FALL RIVER",1,1,8]
[823,"GREATER LAWRENCE",1,1.087,10]
[825,"GREATER NEW BEDFORD",1,1,9]
[828,"GREATER LOWELL",1,1,10]
[829,"SOUTH MIDDLESEX",1,1.036,9]
[830,"MINUTEMAN",1,1.085,7]
[832,"MONTACHUSETT",1,1,6]
[851,"NORTHERN BERKSHIRE",1,1,8]
[852,"NASHOBA VALLEY",1,1.028,5]
[853,"NORTHEAST METROPOLITAN",1,1.054,8]
[855,"OLD COLONY",1,1,5]
[860,"PATHFINDER",1,1,9]
[871,"SHAWSHEEN VALLEY",1,1.0189999999999999,4]
[872,"SOUTHEASTERN",1,1,8]
[873,"SOUTH SHORE",1,1.032,7]
[876,"SOUTHERN WORCESTER",1,1,6]
[878,"TRI COUNTY",1,1.056,5]
[879,"UPPER CAPE COD",1,1,6]
[885,"WHITTIER",1,1,7]
[910,"BRISTOL COUNTY",1,1,7]
[915,"NORFOLK COUNTY",1,1.044,8]
[]
[999,"STATE AVERAGE","--",{"$f":"SUM(D10:D448)/COUNTIF(D10:D448,\">0\")","v":1.0128185269552006},"--"]

{"sheet":"inflat","index":7,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["Massachusetts Department of Elementary and Secondary Education"]
["Office of School Finance"]
["Foundation Budget Inflation Factor over Time"]
["SOURCE:  US Dept of Commerce / Bureau of Economic Analysis"]
[]
[]
[]
[]
["FY","Foundation Budget Inflation Factor"]
["FY05",2.83]
["FY06",3.7393000000000001]
["FY07",5.857482603717]
["FY08",4.66]
["FY09",5.18]
["FY10",3.04]
["FY11",-2.2000000000000002]
["FY12",1.78]
["FY13",3.65]
["FY14",1.55]
["FY15",0.86]
["FY16",1.5]
["FY17",-0.2]
["FY18",1.1100000000000001]
["FY19",2.64]
["FY20",{"$f":"ROUND((113.534-109.428)/109.428*100,2)","v":3.75}]
[]
[]
[]
["Notes",null,null,null,null,null,null,null,null,"date of source:  12/21/18"]
[]
["Inflation is sourced from the Bureau of Economic Analysis:  "]
["- - >  https://www.bea.gov/"]
["- - >  Tools"]
["- - >  Interactive Data"]
["- - >  NATIONAL  GDP Personal Income"]
["- - >  Select button:  \"Begin Using The Data\""]
["- - >  Section 1"]
["- - >  1.1.9  Implicit Price Deflators for Gross Domestic Product."]
["- - >  Line 26  formula (new - old/old) using QIII (Q3)"]

{"sheet":"decile","index":8,"n_rows":22,"n_cols":21,"rows_kept":22,"cut":false,"hidden":true,"merged":[[7,15,7,20]]}
["source:  found20prelim  (ecodisdeciles tab)  1/10/19"]
[]
[]
[]
[]
[]
[]
["Current Year ",null,null,null,null,null,null,null,"Percentage Summary",null,null,null,null,null,null,"Super Decile list for Supplemental Increment"]
["Decile","Decile Perc","Decile Perc Break","Decile","Perc Diff",null,null,null,"Decile","FY17","FY18","FY19","FY20\nGov",null,null,"LEA","District Name"," % Eco Dis\nRounded to 2 decimals","Decile","% EL rounded to 2 decimals","Supplemental"]
[1,0.1,0.09,1,"--",null,null,null,1,0.08,7.0000000000000007E-2,0.08,0.09,null,null,35,"BOSTON                       ",0.63,10,0.25,1]
[2,0.2,0.12,2,0.03,null,null,null,2,0.12,0.11,0.12,0.12,null,null,44,"BROCKTON                     ",0.61,10,0.22,1]
[3,0.3,0.18,3,0.06,null,null,null,3,0.16,0.15,0.17,0.18,null,null,57,"CHELSEA                      ",0.7,10,0.32,1]
[4,0.4,0.22,4,4.0000000000000008E-2,null,null,null,4,0.2,0.18,0.22,0.22,null,null,93,"EVERETT                      ",0.56999999999999995,10,0.22,1]
[5,0.5,0.27,5,5.0000000000000017E-2,null,null,null,5,0.24,0.23,0.27,0.27,null,null,137,"HOLYOKE                      ",0.77,10,0.19,1]
[6,0.6,0.31,6,3.999999999999998E-2,null,null,null,6,0.28000000000000003,0.26,0.3,0.31,null,null,149,"LAWRENCE                     ",0.71,10,0.34,1]
[7,0.7,0.35,7,3.999999999999998E-2,null,null,null,7,0.33,0.3,0.36,0.35,null,null,160,"LOWELL                       ",0.6,10,0.21,1]
[8,0.8,0.43,8,8.0000000000000016E-2,null,null,null,8,0.38,0.35,0.42,0.43,null,null,163,"LYNN                         ",0.65,10,0.24,1]
[9,0.9,0.5,9,7.0000000000000007E-2,null,null,null,9,0.46,0.46,0.5,0.5,null,null,201,"NEW BEDFORD                  ",0.72,10,0.24,1]
[10,1,1.87,10,1.37,null,null,null,10,1.63,1.58,1.91,1.87,null,null,248,"REVERE                       ",0.56000000000000005,10,0.21,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"SOMERVILLE                   ",0.47,9,0.19,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"SOUTHBRIDGE                  ",0.67,10,0.19,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"WORCESTER                    ",0.63,10,0.28999999999999998,1]

{"sheet":"codes","index":9,"n_rows":448,"n_cols":8,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"COUNTIF(H10:H99,\"=open\")","v":74},null,{"$f":"COUNTA(H10:H99)","v":74}]
[]
[]
[]
[]
["2019-10-02","code 436",null,null,null,"2019-10-02","code cha"]
[]
[null,null,null,null,null,null,null,"Operating"]
["LEA","DISTRICT","op","chng",null,"Lea","Charter","Status"]
[1,"ABINGTON",1,null,null,409,"ALMA DEL MAR","open"]
[2,"ACTON",0,"fy15",null,410,"EXCEL ACADEMY","open"]
[3,"ACUSHNET",1,null,null,412,"ACADEMY OF THE PACIFIC RIM","open"]
[4,"ADAMS",0,null,null,413,"FOUR RIVERS","open"]
[5,"AGAWAM",1,null,null,414,"BERKSHIRE ARTS AND TECHNOLOGY","open"]
[6,"ALFORD",0,null,null,416,"BOSTON PREPARATORY","open"]
[7,"AMESBURY",1,null,null,417,"BRIDGE BOSTON","open"]
[8,"AMHERST",1,null,null,418,"CHRISTA MCAULIFFE","open"]
[9,"ANDOVER",1,null,null,419,"HELEN Y. DAVIS LEADERSHIP ACADEMY","open"]
[10,"ARLINGTON",1,null,null,420,"BENJAMIN BANNEKER","open"]
[11,"ASHBURNHAM",0,null,null,426,"COMMUNITY DAY - GATEWAY","open"]
[12,"ASHBY",0,null,null,428,"BROOKE","open"]
[13,"ASHFIELD",0,null,null,429,"KIPP ACADEMY LYNN","open"]
[14,"ASHLAND",1,null,null,430,"ADVANCED MATH AND SCIENCE ACADEMY","open"]
[15,"ATHOL",0,null,null,431,"COMMUNITY DAY - R. KINGMAN WEBSTER","open"]
[16,"ATTLEBORO",1,null,null,432,"CAPE COD LIGHTHOUSE","open"]
[17,"AUBURN",1,null,null,435,"INNOVATION ACADEMY","open"]
[18,"AVON",1,null,null,436,"COMMUNITY CS OF CAMBRIDGE","open"]
[19,"AYER",0,"fy12",null,437,"CITY ON A HILL - CIRCUIT ST","open"]
[20,"BARNSTABLE",1,null,null,438,"CODMAN ACADEMY","open"]
[21,"BARRE",0,null,null,439,"CONSERVATORY LAB","open"]
[22,"BECKET",0,null,null,440,"COMMUNITY DAY - PROSPECT","open"]
[23,"BEDFORD",1,null,null,441,"SABIS INTERNATIONAL","open"]
[24,"BELCHERTOWN",1,null,null,444,"NEIGHBORHOOD HOUSE","open"]
[25,"BELLINGHAM",1,null,null,445,"ABBY KELLEY FOSTER","open"]
[26,"BELMONT",1,null,null,446,"FOXBOROUGH REGIONAL","open"]
[27,"BERKLEY",1,"fy12",null,447,"BENJAMIN FRANKLIN CLASSICAL","open"]
[28,"BERLIN",0,"fy20",null,449,"BOSTON COLLEGIATE","open"]
[29,"BERNARDSTON",0,null,null,450,"HILLTOWN COOPERATIVE","open"]
[30,"BEVERLY",1,null,null,453,"HOLYOKE COMMUNITY","open"]
[31,"BILLERICA",1,null,null,454,"LAWRENCE FAMILY DEVELOPMENT","open"]
[32,"BLACKSTONE",0,null,null,455,"HILL VIEW MONTESSORI","open"]
[33,"BLANDFORD",0,null,null,456,"LOWELL COMMUNITY","open"]
[34,"BOLTON",0,null,null,458,"LOWELL MIDDLESEX ACADEMY","open"]
[35,"BOSTON",1,null,null,463,"KIPP ACADEMY BOSTON","open"]
[36,"BOURNE",1,null,null,464,"MARBLEHEAD COMMUNITY","open"]
[37,"BOXBOROUGH",0,"fy15",null,466,"MARTHA'S VINEYARD","open"]
[38,"BOXFORD",1,null,null,469,"MATCH","open"]
[39,"BOYLSTON",0,"fy20",null,470,"MYSTIC VALLEY REGIONAL","open"]
[40,"BRAINTREE",1,null,null,474,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL","open"]
[41,"BREWSTER",1,null,null,478,"FRANCIS W. PARKER CHARTER ESSENTIAL","open"]
[42,"BRIDGEWATER",0,null,null,479,"PIONEER VALLEY PERFORMING ARTS","open"]
[43,"BRIMFIELD",1,null,null,481,"BOSTON RENAISSANCE","open"]
[44,"BROCKTON",1,null,null,482,"RIVER VALLEY","open"]
[45,"BROOKFIELD",1,null,null,483,"RISING TIDE","open"]
[46,"BROOKLINE",1,null,null,484,"ROXBURY PREPARATORY","open"]
[47,"BUCKLAND",0,null,null,485,"SALEM ACADEMY","open"]
[48,"BURLINGTON",1,null,null,486,"SEVEN HILLS","open"]
[49,"CAMBRIDGE",1,null,null,487,"PROSPECT HILL ACADEMY","open"]
[50,"CANTON",1,null,null,488,"SOUTH SHORE","open"]
[51,"CARLISLE",1,null,null,489,"STURGIS","open"]
[52,"CARVER",1,null,null,491,"ATLANTIS","open"]
[53,"CHARLEMONT",0,null,null,492,"MARTIN LUTHER KING JR CS OF EXCELLENCE","open"]
[54,"CHARLTON",0,null,null,493,"PHOENIX CHARTER ACADEMY","open"]
[55,"CHATHAM",0,"fy13",null,494,"PIONEER CS OF SCIENCE","open"]
[56,"CHELMSFORD",1,null,null,496,"GLOBAL LEARNING","open"]
[57,"CHELSEA",1,null,null,497,"PIONEER VALLEY CHINESE IMMERSION","open"]
[58,"CHESHIRE",0,null,null,498,"VERITAS PREPARATORY","open"]
[59,"CHESTER",0,null,null,499,"HAMPDEN CS OF SCIENCE EAST","open"]
[60,"CHESTERFIELD",0,null,null,3501,"PAULO FREIRE SOCIAL JUSTICE","open"]
[61,"CHICOPEE",1,null,null,3502,"BAYSTATE ACADEMY","open"]
[62,"CHILMARK",0,null,null,3503,"COLLEGIATE CS OF LOWELL","open"]
[63,"CLARKSBURG",1,null,null,3504,"CITY ON A HILL - DUDLEY SQUARE","open"]
[64,"CLINTON",1,null,null,3506,"PIONEER CS OF SCIENCE II","open"]
[65,"COHASSET",1,null,null,3507,"CITY ON A HILL NEW BEDFORD","open"]
[66,"COLRAIN",0,null,null,3508,"PHOENIX CHARTER ACADEMY SPRINGFIELD","open"]
[67,"CONCORD",1,null,null,3509,"ARGOSY COLLEGIATE","open"]
[68,"CONWAY",1,null,null,3510,"SPRINGFIELD PREPARATORY","open"]
[69,"CUMMINGTON",0,null,null,3513,"NEW HEIGHTS CS OF BROCKTON","open"]
[70,"DALTON",0,null,null,3514,"LIBERTAS ACADEMY","open"]
[71,"DANVERS",1,null,null,3515,"OLD STURBRIDGE ACADEMY ","open"]
[72,"DARTMOUTH",1,null,null,3516,"HAMPDEN CS OF SCIENCE WEST","open"]
[73,"DEDHAM",1,null,null,3517,"MAP ACADEMY","open"]
[74,"DEERFIELD",1,null,null,3518,"PHOENIX CHARTER ACADEMY LAWRENCE","open"]
[75,"DENNIS",0]
[76,"DIGHTON",0]
[77,"DOUGLAS",1]
[78,"DOVER",1]
[79,"DRACUT",1]
[80,"DUDLEY",0]
[81,"DUNSTABLE",0]
[82,"DUXBURY",1]
[83,"EAST BRIDGEWATER",1]
[84,"EAST BROOKFIELD",0]
[85,"EASTHAM",1]
[86,"EASTHAMPTON",1]
[87,"EAST LONGMEADOW",1]
[88,"EASTON",1]
[89,"EDGARTOWN",1]
[90,"EGREMONT",0]
[91,"ERVING",1]
[92,"ESSEX",0]
[93,"EVERETT",1]
[94,"FAIRHAVEN",1]
[95,"FALL RIVER",1]
[96,"FALMOUTH",1]
[97,"FITCHBURG",1]
[98,"FLORIDA",1]
[99,"FOXBOROUGH",1]
[100,"FRAMINGHAM",1]
[101,"FRANKLIN",1]
[102,"FREETOWN",0,"fy12"]
[103,"GARDNER",1]
[104,"AQUINNAH",0]
[105,"GEORGETOWN",1]
[106,"GILL",0]
[107,"GLOUCESTER",1]
[108,"GOSHEN",0]
[109,"GOSNOLD",0]
[110,"GRAFTON",1]
[111,"GRANBY",1]
[112,"GRANVILLE",0,"fy13"]
[113,"GREAT BARRINGTON",0]
[114,"GREENFIELD",1]
[115,"GROTON",0]
[116,"GROVELAND",0]
[117,"HADLEY",1]
[118,"HALIFAX",1]
[119,"HAMILTON",0]
[120,"HAMPDEN",0]
[121,"HANCOCK",1]
[122,"HANOVER",1]
[123,"HANSON",0]
[124,"HARDWICK",0]
[125,"HARVARD",1]
[126,"HARWICH",0,"fy13"]
[127,"HATFIELD",1]
[128,"HAVERHILL",1]
[129,"HAWLEY",0]
[130,"HEATH",0]
[131,"HINGHAM",1]
[132,"HINSDALE",0]
[133,"HOLBROOK",1]
[134,"HOLDEN",0]
[135,"HOLLAND",1]
[136,"HOLLISTON",1]
[137,"HOLYOKE",1]
[138,"HOPEDALE",1]
[139,"HOPKINTON",1]
[140,"HUBBARDSTON",0]
[141,"HUDSON",1]
[142,"HULL",1]
[143,"HUNTINGTON",0]
[144,"IPSWICH",1]
[145,"KINGSTON",1]
[146,"LAKEVILLE",0,"fy12"]
[147,"LANCASTER",0]
[148,"LANESBOROUGH",0,"fy19"]
[149,"LAWRENCE",1]
[150,"LEE",1]
[151,"LEICESTER",1]
[152,"LENOX",1]
[153,"LEOMINSTER",1]
[154,"LEVERETT",1]
[155,"LEXINGTON",1]
[156,"LEYDEN",0]
[157,"LINCOLN",1]
[158,"LITTLETON",1]
[159,"LONGMEADOW",1]
[160,"LOWELL",1]
[161,"LUDLOW",1]
[162,"LUNENBURG",1]
[163,"LYNN",1]
[164,"LYNNFIELD",1]
[165,"MALDEN",1]
[166,"MANCHESTER",0]
[167,"MANSFIELD",1]
[168,"MARBLEHEAD",1]
[169,"MARION",1]
[170,"MARLBOROUGH",1]
[171,"MARSHFIELD",1]
[172,"MASHPEE",1]
[173,"MATTAPOISETT",1]
[174,"MAYNARD",1]
[175,"MEDFIELD",1]
[176,"MEDFORD",1]
[177,"MEDWAY",1]
[178,"MELROSE",1]
[179,"MENDON",0]
[180,"MERRIMAC",0]
[181,"METHUEN",1]
[182,"MIDDLEBOROUGH",1]
[183,"MIDDLEFIELD",0]
[184,"MIDDLETON",1]
[185,"MILFORD",1]
[186,"MILLBURY",1]
[187,"MILLIS",1]
[188,"MILLVILLE",0]
[189,"MILTON",1]
[190,"MONROE",0]
[191,"MONSON",1]
[192,"MONTAGUE",0]
[193,"MONTEREY",0]
[194,"MONTGOMERY",0]
[195,"MOUNT WASHINGTON",0]
[196,"NAHANT",1]
[197,"NANTUCKET",1]
[198,"NATICK",1]
[199,"NEEDHAM",1]
[200,"NEW ASHFORD",0]
[201,"NEW BEDFORD",1]
[202,"NEW BRAINTREE",0]
[203,"NEWBURY",0]
[204,"NEWBURYPORT",1]
[205,"NEW MARLBOROUGH",0]
[206,"NEW SALEM",0]
[207,"NEWTON",1]
[208,"NORFOLK",1]
[209,"NORTH ADAMS",1]
[210,"NORTHAMPTON",1]
[211,"NORTH ANDOVER",1]
[212,"NORTH ATTLEBOROUGH",1]
[213,"NORTHBOROUGH",1]
[214,"NORTHBRIDGE",1]
[215,"NORTH BROOKFIELD",1]
[216,"NORTHFIELD",0]
[217,"NORTH READING",1]
[218,"NORTON",1]
[219,"NORWELL",1]
[220,"NORWOOD",1]
[221,"OAK BLUFFS",1]
[222,"OAKHAM",0]
[223,"ORANGE",1]
[224,"ORLEANS",1]
[225,"OTIS",0]
[226,"OXFORD",1]
[227,"PALMER",1]
[228,"PAXTON",0]
[229,"PEABODY",1]
[230,"PELHAM",1]
[231,"PEMBROKE",1]
[232,"PEPPERELL",0]
[233,"PERU",0]
[234,"PETERSHAM",1]
[235,"PHILLIPSTON",0]
[236,"PITTSFIELD",1]
[237,"PLAINFIELD",0]
[238,"PLAINVILLE",1]
[239,"PLYMOUTH",1]
[240,"PLYMPTON",1]
[241,"PRINCETON",0]
[242,"PROVINCETOWN",1]
[243,"QUINCY",1]
[244,"RANDOLPH",1]
[245,"RAYNHAM",0]
[246,"READING",1]
[247,"REHOBOTH",0]
[248,"REVERE",1]
[249,"RICHMOND",1]
[250,"ROCHESTER",1]
[251,"ROCKLAND",1]
[252,"ROCKPORT",1]
[253,"ROWE",1]
[254,"ROWLEY",0]
[255,"ROYALSTON",0]
[256,"RUSSELL",0]
[257,"RUTLAND",0]
[258,"SALEM",1]
[259,"SALISBURY",0]
[260,"SANDISFIELD",0]
[261,"SANDWICH",1]
[262,"SAUGUS",1]
[263,"SAVOY",1]
[264,"SCITUATE",1]
[265,"SEEKONK",1]
[266,"SHARON",1]
[267,"SHEFFIELD",0]
[268,"SHELBURNE",0]
[269,"SHERBORN",1]
[270,"SHIRLEY",0,"fy12"]
[271,"SHREWSBURY",1]
[272,"SHUTESBURY",1]
[273,"SOMERSET",1,"fy12"]
[274,"SOMERVILLE",1]
[275,"SOUTHAMPTON",1]
[276,"SOUTHBOROUGH",1]
[277,"SOUTHBRIDGE",1]
[278,"SOUTH HADLEY",1]
[279,"SOUTHWICK",0]
[280,"SPENCER",0]
[281,"SPRINGFIELD",1]
[282,"STERLING",0]
[283,"STOCKBRIDGE",0]
[284,"STONEHAM",1]
[285,"STOUGHTON",1]
[286,"STOW",0]
[287,"STURBRIDGE",1]
[288,"SUDBURY",1]
[289,"SUNDERLAND",1]
[290,"SUTTON",1]
[291,"SWAMPSCOTT",1]
[292,"SWANSEA",1]
[293,"TAUNTON",1]
[294,"TEMPLETON",0]
[295,"TEWKSBURY",1]
[296,"TISBURY",1]
[297,"TOLLAND",0]
[298,"TOPSFIELD",1]
[299,"TOWNSEND",0]
[300,"TRURO",1]
[301,"TYNGSBOROUGH",1]
[302,"TYRINGHAM",0]
[303,"UPTON",0]
[304,"UXBRIDGE",1]
[305,"WAKEFIELD",1]
[306,"WALES",1]
[307,"WALPOLE",1]
[308,"WALTHAM",1]
[309,"WARE",1]
[310,"WAREHAM",1]
[311,"WARREN",0]
[312,"WARWICK",0]
[313,"WASHINGTON",0]
[314,"WATERTOWN",1]
[315,"WAYLAND",1]
[316,"WEBSTER",1]
[317,"WELLESLEY",1]
[318,"WELLFLEET",1]
[319,"WENDELL",0]
[320,"WENHAM",0]
[321,"WESTBOROUGH",1]
[322,"WEST BOYLSTON",1]
[323,"WEST BRIDGEWATER",1]
[324,"WEST BROOKFIELD",0]
[325,"WESTFIELD",1]
[326,"WESTFORD",1]
[327,"WESTHAMPTON",1]
[328,"WESTMINSTER",0]
[329,"WEST NEWBURY",0]
[330,"WESTON",1]
[331,"WESTPORT",1]
[332,"WEST SPRINGFIELD",1]
[333,"WEST STOCKBRIDGE",0]
[334,"WEST TISBURY",0]
[335,"WESTWOOD",1]
[336,"WEYMOUTH",1,"fy13"]
[337,"WHATELY",1]
[338,"WHITMAN",0]
[339,"WILBRAHAM",0]
[340,"WILLIAMSBURG",1]
[341,"WILLIAMSTOWN",0,"fy19"]
[342,"WILMINGTON",1]
[343,"WINCHENDON",1]
[344,"WINCHESTER",1]
[345,"WINDSOR",0]
[346,"WINTHROP",1]
[347,"WOBURN",1]
[348,"WORCESTER",1]
[349,"WORTHINGTON",1,"fy16"]
[350,"WRENTHAM",1]
[351,"YARMOUTH",0]
[352,"DEVENS",0]
[406,"NORTHAMPTON SMITH",1]
[600,"ACTON BOXBOROUGH",1,"fy15"]
[603,"HOOSAC VALLEY",1,"fy20"]
[605,"AMHERST PELHAM",1]
[610,"ASHBURNHAM WESTMINSTER",1]
[615,"ATHOL ROYALSTON",1]
[616,"AYER SHIRLEY",1,"fy12"]
[618,"BERKSHIRE HILLS",1]
[620,"BERLIN BOYLSTON",1,"fy20"]
[622,"BLACKSTONE MILLVILLE",1]
[625,"BRIDGEWATER RAYNHAM",1]
[632,"CHESTERFIELD GOSHEN",1]
[635,"CENTRAL BERKSHIRE",1]
[640,"CONCORD CARLISLE",1]
[645,"DENNIS YARMOUTH",1]
[650,"DIGHTON REHOBOTH",1]
[655,"DOVER SHERBORN",1]
[658,"DUDLEY CHARLTON",1]
[660,"NAUSET",1]
[662,"FARMINGTON RIVER",1]
[665,"FREETOWN LAKEVILLE",1,"fy12"]
[670,"FRONTIER",1]
[672,"GATEWAY",1,"fy16"]
[673,"GROTON DUNSTABLE",1]
[674,"GILL MONTAGUE",1]
[675,"HAMILTON WENHAM",1]
[680,"HAMPDEN WILBRAHAM",1]
[683,"HAMPSHIRE",1]
[685,"HAWLEMONT",1]
[690,"KING PHILIP",1]
[695,"LINCOLN SUDBURY",1]
[698,"MANCHESTER ESSEX",1]
[700,"MARTHAS VINEYARD",1]
[705,"MASCONOMET",1]
[710,"MENDON UPTON",1]
[712,"MONOMOY",1,"fy13"]
[715,"MOUNT GREYLOCK",1,"fy19"]
[717,"MOHAWK TRAIL",1]
[720,"NARRAGANSETT",1]
[725,"NASHOBA",1]
[728,"NEW SALEM WENDELL",1]
[730,"NORTHBORO SOUTHBORO",1]
[735,"NORTH MIDDLESEX",1]
[740,"OLD ROCHESTER",1]
[745,"PENTUCKET",1]
[750,"PIONEER",1]
[753,"QUABBIN",1]
[755,"RALPH C MAHAR",1]
[760,"SILVER LAKE",1]
[763,"SOMERSET BERKLEY",1,"fy12"]
[765,"SOUTHERN BERKSHIRE",1]
[766,"SOUTHWICK TOLLAND GRANVILLE",1,"fy13"]
[767,"SPENCER EAST BROOKFIELD",1]
[770,"TANTASQUA",1]
[773,"TRITON",1]
[774,"UPISLAND",1]
[775,"WACHUSETT",1]
[778,"QUABOAG",1]
[780,"WHITMAN HANSON",1]
[801,"ASSABET VALLEY",1]
[805,"BLACKSTONE VALLEY",1]
[806,"BLUE HILLS",1]
[810,"BRISTOL PLYMOUTH",1]
[815,"CAPE COD",1]
[817,"ESSEX NORTH SHORE",1,"fy15"]
[818,"FRANKLIN COUNTY",1]
[821,"GREATER FALL RIVER",1]
[823,"GREATER LAWRENCE",1]
[825,"GREATER NEW BEDFORD",1]
[828,"GREATER LOWELL",1]
[829,"SOUTH MIDDLESEX",1]
[830,"MINUTEMAN",1]
[832,"MONTACHUSETT",1]
[851,"NORTHERN BERKSHIRE",1]
[852,"NASHOBA VALLEY",1]
[853,"NORTHEAST METROPOLITAN",1]
[855,"OLD COLONY",1]
[860,"PATHFINDER",1]
[871,"SHAWSHEEN VALLEY",1]
[872,"SOUTHEASTERN",1]
[873,"SOUTH SHORE",1]
[876,"SOUTHERN WORCESTER",1]
[878,"TRI COUNTY",1]
[879,"UPPER CAPE COD",1]
[885,"WHITTIER",1]
[910,"BRISTOL COUNTY",1]
[915,"NORFOLK COUNTY",1]